| Unrestricte | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | |||||||
| Note | 2022 | 2022 | 2021 | ||||||
| Income | |||||||||
| Investment income |
116,186 | 116,186 | 112,411 | ||||||
| Total income | 116186 | 116.186 | 112 411 | ||||||
| Expenditure | |||||||||
| Expenditure on charitable activities |
3 | 150,662 | 150,662 | 89,758 | |||||
| Other | 42 | ||||||||
| Total expenditure | 150662 | 100,662 | 09 000 | ||||||
| Net (expenditure)/income | and net movement | in | |||||||
| funds before gains | and (losses) on | investments | (34,476) | (34,476) | 22,611 | ||||
| Unrealised (loss)/gains |
on | revaluation | ofinvestments | 2 | (164,759) | (164,759) | 497,721 | ||
| Net (expenditure)/income | and net movement | in | |||||||
| general fund | |||||||||
| for the year | 7 | (199,235) | (199,235) | 520,332 | |||||
| Total funds brought | forward | 4,080,459 | 4,080,459 | 3,560,127 | |||||
| Total funds carried | forward | 1 | 3,001.224 | 3,001,224 | 4,000 459 |
| Note | 2022 6 |
2021f | ||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Investments | 2 | 3,836,116 | 4,000,875 | |||
| Total fixed assets | 3,836,116 | 4,000,857 | ||||
| Current assets | ||||||
| Debtors | 28,971 | 28,317 | ||||
| Cash at bank and | in | hand | 130490 | 131,839 | ||
| 159,469 | 160,156 | |||||
| Current liabilities |
||||||
| Creditors: Amounts | falling | due within one year | 64,361 | 80,572 | ||
| Net current assets | 90100 | 79584 | ||||
| Total assets less | current | liabilities | 3931 224 | 4080.459 | ||
| Creditors: Amounts | falling due after more than one year | 6 | 50,000 | |||
| Total net assets | 3801224 | 4000409 | ||||
| Unrestricted funds |
||||||
| General | 7 | 3,001224 | 4000400 |
| 2 | Investments | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||
| Listed: | 5 | 6 | |||||||
| Market value at 1 July 2021 | 4,000,875 | 3,503,154 | |||||||
| Purchases | |||||||||
| Net unrealised (loss)/ gain |
(164,759) | 497,721 | |||||||
| Market value at 30June | 2022 | 3 836 116 | 4 00~ 875 | ||||||
| Cost at 30 June 2022 | 28777,60 | , | 2 077,765 | ||||||
| COIF Charities Investment |
Fund | 3,615,400 | 3,815,057 | ||||||
| COIF Charities Property |
Fund | 220,716 | 185,818 | ||||||
| 3036116 | 4000875 | ||||||||
| 3 | Expenditure on charitable |
activities | |||||||
| Unrestricted | Total | Total | |||||||
| Funds | Funds | Funds | |||||||
| 2022 | 2022 | 2021 | |||||||
| Grants payable: | 8 | 8 | |||||||
| Media Trust | 50,840 | ||||||||
| Academy of Marketing |
34,440 | 34,440 | (1,340) | ||||||
| Young Enterprise | 20,000 | 20,000 | 20,000 | ||||||
| University ofLancaster |
5,846 | 5,846 | |||||||
| Getting on Board | 7,685 | ||||||||
| Royal Society ofArts | 75,000 | 75,000 | |||||||
| Northumbria University |
3,743 | ||||||||
| Middlesex University |
2,803 | 2,803 | |||||||
| Total grants payable | 138,089 | 138089 | 80 020 | ||||||
| Other charitable activities: |
|||||||||
| Award - Students ofThe |
Chartered | Institute of Marketing | 3,500 | 3,500 | |||||
| Website and other design | 283 | 283 | 448 | ||||||
| Total other charitable | activities | 3,783 | 3,783 | ||||||
| Supportcosts: | |||||||||
| Grant administration costs |
4,800 | 4,800 | 4,800 | ||||||
| Travel expenses | 112 | 112 | |||||||
| Trustees' expenses:- |
|||||||||
| grants related | 483 | 483 | |||||||
| Total support costs | 5,395 | 5,395 | 4,800 |
| For | the Year Ended 30June | 2022 | 2022 | |||
|---|---|---|---|---|---|---|
| 3 | Expenditure on charitable |
activities (continued) | ||||
| ~unr atdgtgtI | Total | Total | ||||
| Funds | Funds | Funds | ||||
| 2022 | 2022 | 2021 | ||||
| Governance costs: | ||||||
| Independent Examiner/ fees |
990 | 990 | 978 | |||
| Administration fees |
2,400 | 2,400 | 2,400 | |||
| Trustees' expenses- | ||||||
| board meetings | 125 | |||||
| Bank charges Total governance fees |
3395 | 3395 | 79 ~3582 |
|||
| Total expenditure on charitable |
activities | 150662 | 150662 | 89,758 | ||
| 4 | Debtors | |||||
| 2022 | 2021 | |||||
| 8 | 8 | |||||
| Investment income |
28,971 | 28,317 | ||||
| 28971, | 28,317 | |||||
| 5 | Creditors: Amounts falling due |
within one year | ||||
| 2022 | 2021 | |||||
| 8 | ||||||
| Accru ale: | ||||||
| The Chartered Institute of Marketing |
7,200 | 7,200 | ||||
| Royal Society ofArts (RSA) | 25,000 | 20,000 | ||||
| University ofLancaster |
3,555 | |||||
| Academy of Marketing | 23,140 | 10,000 | ||||
| University ofLeicester |
643 | 643 | ||||
| Aston University | 1,828 | 1,828 | ||||
| Getting on Board | 7,685 | |||||
| Media Trust | 26,640 | |||||
| Northumbria University |
1,855 | |||||
| Middlesex University |
3,743 | |||||
| Independent Examiner fees |
990 | 978 | ||||
| Travel expenses | 505 | |||||
| CIM student awards |
1,500 | |||||
| 64,361 | 80,572 |
| 6 | Creditors: Amounts | Creditors: Amounts | falling due after more than one year | ||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| f. | f | ||||
| Royal Society | ofArts | (RSA) | 50,000 | ||
| 50 000 | |||||
| 7 | Unrestricted | funds | |||
| 2022 F |
2021f | ||||
| Funds at 1 July 2021 | 4,080,459 | 3,560,127 | |||
| Net movement | for the | year | (199,235) | 520,332 | |
| Funds at 30June 2022 | 3,881,224 | 4080450 |