OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-11-30-accounts

Page
Legal and administrative information
Trustees' report 2-3
Statement of trustees' responsibilities
Independent
examiner's
report
Statement of financial activities
6atance sheet
Cash flow statement
Notes to the accounts 9-12

Trustees Janet M Coles
Malcolm
RColes
Nigel Stone
Kim Coles
Date of Foundation 30November
1979
Charity Number 279380
Principal Address 76 Wollaton
Road
Ferndown
Dorset
BH22 BI2Y
Accountant Smith
Et Wiaiamson
LLP
Portwall
Place
Portwall
Lane
Bristol
BS1 6NA
Independent Examiner Russell Shivas
26 Pine View Road
Verwood
Dorset
BH31 6LI2
Banker Natwest
Bank
57 High Street
Christchurch
Dorset
BH23 188
Investment Manager Smith 8 Williamson Investment Management
Portwall
Place
Portwall
Lane
Bristol
851 6NA

Unrestricted Permanent Total Total
Funds Endowment 2020 2019
Notes Page E E E E
Income and endowments
Investment
income
37,387 37,387 44,310
Deposit interest 16 16 38
RBSlitigation
receipt
279 279
Tax repayment
supplement
Total income 37,682 37,682 44,348
Qgy~d( ure
Costs of generating
funds
Investment
management
fees (5,448) (5,448) (11,315)
LEI fee (72) (72) (72)
Other (200) (200)
table ex enditur
Grants payable (37,000) (37,000) (56,574)
Governance
Costs
Accountancy
fees - Smith
Et Williamson (750) (750) (1,500) (1,500)
Independent
examinder
fees - prior
year overprovisions 830 830 (540)
Total expenditure (36,920) (6,470) (43,390) (70,001)
Gains/(losses)
on investment
assets 4 (61,656) (61,656) 93,957
Net movement
in funds
762 (68,126) (67,365) 68,303
Fund balances at 1 December 2019 35,597 1,337,308 1,372,905 1,304,602
Fund balances at 30 November 2020 7 36,359 1,269,182 1,305,540 1,372,905

Unrestricted Permanent Total Total
Funds Endowment 2020 2019
Notes E E E E
Fixed assets
Investments 1 ~251,664 1,251,664 1,330,492
Current assets
Cash at bank and in hand 37,088 18,348 55,436 46,613
37,088 18,348 55,436 46,613
Liabilities
Creditors: amounts falling due within 5
one year (780) (780) (1,560) (4,200)
Net current assets 36,308 17,568 53,876 42,413
Total assets less current liabilities 36,308 1,269,232 1,305,540 1,372,905
Represented by
Unrestricted Funds 36,308 34,940
Permanent Endowment 1,269,232 1,337,965
1,305,540 1,372,905

2020 2019
Notes E E
Net cash inflow from operating
activities
6 (8,348) 12,083
Cashflows from investing activities:
Proceeds from the sale of investments 175,741 151,571
Purchase of investments (158,570) (169,539)
Net cash provided
by/(used
in) investing
activities 17,171 (17,968)
Change in cash and cash equivalents in the year 8,823 (5,885)
Cash and cash equivalents brought
forward
46,613 52,498
Cash and cash equivalents carried forward 55,436 46,613

2 Grants payable
The following
grants
and donations were made during the year.
2020 2019
E E
Age UK Dorchester 2,000
Avon Riding for the Disabled 3,000
Bournemouth
Heart
Club 2,000
Bournemouth
Hospital
Charity 5,000
Bristol Dementia
Action
Alliance 2,000
Bus Stop Club 1,000
Cerebral
Palsy Plus
2,000
Churchill
Foundation
2,000 2,000
Diverse Abilities 2,500
Engineering
Development
Trust 2,000 2,000
Ferndown
Upper School
5,000 6,240
Holy Trinity
Primary
380
HOPE Bournemouth 1,000
Joseph Weld Hospice 400
Lewis Manning
Hospice
5,000
Macmillan
Caring Locally
5,000
Oakhurst
Community
Club 1,000
Parley First School 4,000
PramaLife 3,000
Re:Work Ltd 2,000
Read for Good 4,865
Roald Dahl Marvellous Children's Charity 2,000
Shirehampton
CA Forum
3,000 3,000
Silver Line 4,000 1,000
SOFA Project 2,000 2,000
Stable Family Home Trust 2,000
St Chad's Patchway School 189
Wellow Group
RDA
3,000
Woodworks
Project
3,000
Grants to individuals:
Andrew
Dunning
1,000
Emma Stanton 2,000
37,000 56,574

4 Investments
2020 2019
E E
Quoted investments
Market value at 1 December 2019 1,330,492 1,218,567
Acquisitions
at cost
158,570 169,539
Sale proceeds from disposals (175,741) (151,571)
Realised gains/(losses) (12,421) 30,417
Unrealised
gains/(losses)
(49,236) 63,539
Market value at 30November 2020 1,251,664 1,330,492
Investments
at market value
comprised:
Investments
within the UK
783,667 851,949
Investments
outside the UK
467,997 478,543
1,251,664 1,330,492
Historic cost carried forward 969,454 999,044
5 Creditors: amounts Creditors: amounts falling due within one year 2020 2019
E E
Accountancy fees - Smith
Et Williamson
LLP 1,560 3,120
Independent examiner fees 1,080
1,560 4,200

6 Reconciliation
of
net income/(expenditure) to net cash flow from operating
activities
2020 2019
E E
Net income/(expenditure) (67,365) 68,304
(Gains)/losses
on investments
61,657 (93,957)
Increase/(decrease) in creditors (2,640) 2,040
(Increase)/decrease in debtors 35,696
(8,348) 12,083