| 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 |