| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | 6 | to | 7 | |
| Notes to the Financial Statements | 8 | to | 12 | |
| Detailed Statement ofFinancial Activities |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
6,726 | 6,726 | 108,637 | ||||
| Investment income |
45,529 | 10,544 | 56,073 | 56,581 | |||
| Total | 52,255 | 10,544 | 62,799 | 165,218 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 11,356 | 11,356 | 2,457 | ||||
| Charitable activities |
|||||||
| Prizes | 750 | 750 | 4,698 | ||||
| Undergraduate Hardship |
31,076 | 31,076 | 29,722 | ||||
| Medical Research | 51,180 | 51,180 | 70,968 | ||||
| University Contribution |
1,900 | 176 | 2,076 | 1,764 | |||
| Other | 5,575 | 5,575 | 5,759 | ||||
| Mental Health Support |
46,015 | 46,015 | 46,160 | ||||
| Total | 96,672 | 51,356 | 148,028 | 161 528 | |||
| Net gains/(losses) on investments |
171,934 | 7379 | 179,313 | ~254,440i | |||
| NET INCOME/(EXPENDITURE) | 127,517 | (33,433) | 94,084 | (250,750) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought fonvard |
2,044,062 | 189,619 | 2,233,681 | 2,484,431 | |||
| TOTAL FUNDS CARRIED FORWARD | 2,171,579 | 156,186 | 2 327,765 | 2,233,6II I |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| FIXEDASSETS | ||||||
| Investments | 2,054,335 | 178,573 | 2,232,908 | 1,992,606 | ||
| CURRENT ASSETS | ||||||
| Debtors | 4,184 | 4,184 | 3,126 | |||
| Cash at bank | 204,635 | 28,793 | 233,428 | 400,945 | ||
| 208,819 | 28,793 | 237,612 | 404,071 | |||
| CREDITORS | ||||||
| Amounts falling due within |
one year | (91,575) | (51,180) | (142,755) | (162,996) | |
| NET CURRENT ASSETS | 117,244 | ~22,387) | 94,857 | 241,075 | ||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 2,171,579 | 156,186 | 2,327,765 | 2,233,681 | ||
| NET ASSETS | 2,171,579 | 156,186 | 2,327,765 | 2 233,681 | ||
| FUNDS | ||||||
| Unrestricted funds |
2,171,579 | 2,044,062 | ||||
| Restricted funds |
156,186 | 189,619 | ||||
| TOTAL FUNDS | 2,327,765 | 2,233 681 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| Income fi'om listed | investments | 51,321 | 56,431 | |
| Deposit account interest | 4,752 | 150 | ||
| 56,073 | 56,581 | |||
| RAISING FUNDS | ||||
| Raising donations | and | legacies | ||
| 2023 | 2022 | |||
| Investment management |
fees | 9,021 | 495 | |
| Support costs | 2,335 | 1,962 | ||
| 11,356 | ~2457 |
| MARKET VALUE | |
|---|---|
| At 1 October 2022 |
1,992,606 |
| Transfer from cash | 60,989 |
| Disposals | |
| Revaluations | 179,313 |
| At 30 September 2023 | 2,232,908 |
| for the Year Ended 30September | for the Year Ended 30September | for the Year Ended 30September | for the Year Ended 30September | 2023 | ||
|---|---|---|---|---|---|---|
| DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | |||||
| Other debtors | 4,184 | 3,126 | ||||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 2023 | 2022 | |||||
| Accrued commitments | 142,755 | 162,996 | ||||
| MOVEMENT | IN FUNDS | |||||
| Net | ||||||
| At | movement | At | ||||
| 1.10.22 | in funds | 30,9,23 | ||||
| Unrestricted funds |
||||||
| General Fund | 2,044,062 | 127,517 | 2,171,579 | |||
| Restricted funds |
||||||
| Medical Fund | 189,619 | (33,433) | 156,186 | |||
| TOTAL FUNDS | 2 | 233681 | 94,084 | 2,327,765 | ||
| Net movement | in funds, included | in the above are as fo]lows: | ||||
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| Unrestricted | funds | |||||
| General Fund |
52,255 | (96,672) | 171,934 | 127,517 | ||
| Restricted funds |
||||||
| Medical Fund | 10,544 | (51,356) | 7,379 | (33,433) | ||
| TOTAL FUNDS | 62,799 | ~148028) | 179,313 | 94,084 | ||
| Comparatives | for movement | in | funds | |||
| Net | ||||||
| At | movement | At | ||||
| 1.10.21 | in funds | 30.9.22 | ||||
| Unrestricted | funds | |||||
| General Fund |
2,213,608 | (169,546) | 2,044,062 | |||
| Restricted funds |
||||||
| Medical Fund | 270,823 | (81,204) | 189,619 | |||
| TOTAL FUNDS | 2,484,431 | ~250,750) | 2,233,681 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| Unrestricted | funds | |||||
| General | Fund | 152,396 | (90,368) | (231,574) | (169,546) | |
| Restricted funds |
||||||
| Medical | Fund | 12,822 | (71,160) | (22,866) | (81,204) | |
| TOTAL | FUNDS | 165,218 | ~161,528) | ~254,440) | ~250,750) |
| Net | ||||
|---|---|---|---|---|
| At | movement | At | ||
| 1.10,21 | in funds | 30.9.23 | ||
| Unrestricted | funds | |||
| General Fund | 2,213,608 | (42,029) | 2,171,579 | |
| Restricted funds |
||||
| Medical Fund | 270,823 | (114,637) | 156,186 | |
| TOTAL FUNDS | 2 484,431 | ~156,666) | 2,327,765 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| Unrestricted | funds | |||||
| General | Fund | 204,651 | (187,040) | (59,640) | (42,029) | |
| Restricted funds |
||||||
| Medical | Fund | 23,366 | (122,516) | (15,487) | (114,637) | |
| TOTAL | FUNDS | 228,017 | ~309,556) | ~75,127) | ~156666) |
for the Year Ended 30 |
September 2023 |
||
|---|---|---|---|
| 2023 | 2022 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Recurring donations Non-recurring donations |
5,293 1,433 |
6,466 102,171 |
|
| 6,726 | 108,637 | ||
| Investment income |
|||
| Income from listed investments Deposit account interest |
51,321 4,752 |
56,431 150 |
|
| 56,073 | 56,581 | ||
| Total incoming resources |
62,799 | 165,218 | |
| EXPENDITURE | |||
| Raising donations and legacies |
|||
| Investinent management |
fees | 9,021 | 495 |
| Charitable activities |
|||
| Grants to institutions | 136,672 | 159,071 | |
| Support costs | |||
| Governance costs |
|||
| Accountancy | 29335 | 1,962 | |
| Total resources expended | 148,028 | 161,528 | |
| Net (expend itu re)/in corn e |
~55,229) | 3,690 |