| Page | |||
|---|---|---|---|
| Trustee's | annual report |
||
| Independent auditor's |
report to the member | ||
| Statement | of financial | activities | |
| Statement | of financial | position | 10 |
| Notes to the financial | statements |
| Reference | and administrative | and administrative | details | ||||
|---|---|---|---|---|---|---|---|
| Registered | chadty | name | Bestobell-Meggitt | Welfare | Trust | ||
| Charity registration | number | 284376 | |||||
| Principal office | The 4814Trust/ | BMWT | |||||
| PO Box96 | |||||||
| Somerton | |||||||
| TA11 9BS | |||||||
| The trustee | |||||||
| Bestobell Founders | Welfare Trust | ||||||
| Limited | |||||||
| Auditor | Westcotts (SW) | LLP | |||||
| Chartered accountants |
|||||||
| Timberly | |||||||
| South Street | |||||||
| Axminster | |||||||
| Devon | |||||||
| England | |||||||
| EX135AD | |||||||
| Bankers | |||||||
| CAF Bank | |||||||
| 25 Kings Hill Avenue |
|||||||
| Kings Hill |
|||||||
| West Mailing | |||||||
| ME194TA | |||||||
| Solicitors | Bates, Wells & Braithwaite | London | LLP | ||||
| 10Queen Street | Place | ||||||
| London | |||||||
| EC4R 1BE | |||||||
| Gregg Latchams | Ltd | ||||||
| 7Queen Street | |||||||
| Bristol | |||||||
| BS14JE |
| Year ended 31 Dece | mbe | r 202 | 1 | ||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Unrestricted | Endowment | ||||||
| funds | funds | Total funds | Total funds | ||||
| Note | 2 | E | 2 | 2 | |||
| Income and endowments | |||||||
| Investment income |
4 | 123,643 | 123,643 | 129,161 | |||
| Total income | 123,643 | 123,643 | 129,I61 | ||||
| Expenditure | |||||||
| Expenditure on raising funds: |
|||||||
| Investment management |
costs | 5 | 51,551 | 51,551 | 44,154 | ||
| Expenditure on charitable |
activities | 6,7 | 4,741 | 4,741 | 129,828 | ||
| Other expenditure | 9 | 2,868,848 | 2,868,848 | ||||
| Total expenditure | 2,925,140 | 2,925,140 | 173,982 | ||||
| Net gains on investments | 10 | 415,199 | 415,199 | 281,794 | |||
| Net (expenditure)/income | and net | ||||||
| movement in funds |
(2,386,298) | (2,386,298) | 236,973 | ||||
| Reconciliation offunds |
|||||||
| Total funds brought forward |
5,758,402 | 43,837 | 5,802,239 | 5,565,266 | |||
| Total funds carried forward | 3,372,104 | 43,837 | 3,415,941 | 5,802,239 |
| 2ml | 2020 | |||
|---|---|---|---|---|
| Note | 2 | |||
| Fixed assets | ||||
| Inveabnenls | 14 | 3,260,798 | 5,708,721 | |
| Cunent assets | ||||
| Debtors Cash at bank and in |
hand | 15 | 1,813 167,235 |
1,909 225,869 |
| 169,048 | 227,778 | |||
| Credltonn amounts |
falgng due within one year | 16 | 13,805 | 134,160 |
| Net cunent assets | 155,243 | 93.618 | ||
| Total assets less current liablliges | 3,418,041 | 5,802,339 | ||
| Creditors: amounts | faglng due after mors then one year | 17 | 100 | |
| Net assets | 3,415,941 | 5,802,239 | ||
| Funds ofthe charity | ||||
| Endowment funds |
43,837 | 43,837 | ||
| Unrestifcted funds |
3,372,104 | 5,758,402 | ||
| Total charity funds | 18 | 3,415,941 | 5,802,239 |
| Investment | income | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2021 | Funds | 2020 | |||
| Income from | investments | 123,641 | 123,641 | 128,990 | 128,990 | |
| Bank interest | receivable | 2 | 2 | 171 | 171 | |
| 123,643 | 123,643 | 129,161 | 129,161 | |||
| Investment | management | costs | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2021 | Funds | 2020 | |||
| Portfolio management | 51,551 | 51,551 | 44,154 | 44,154 |
| Ye | ar ended 31 | ar ended 31 | December | 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|
| 6. | Expenditure | on charitable | activities | by fund type | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| F | |||||||||
| Support costs | 4,741 | 4,741 | 4,828 | 4,828 | |||||
| 4,741 | 4,741 | 4,828 | 4,828 | ||||||
| 7. | Expenditure | on charitable | activities | by activity type | |||||
| Total funds | Total fund | ||||||||
| Support costs | 2021 | 2020 | |||||||
| 2 | |||||||||
| Charitable | activity | 96 | 96 | 60 | |||||
| Governance | costs | 4,645 | 4,645 | 4,768 | |||||
| 4,741 | 4,741 | 4,828 | |||||||
| 8. | Analysis of | support costs | |||||||
| Analysis of |
|||||||||
| support costs | Total 2021 | Total 2020 | |||||||
| Finance costs | 96 | 96 | 60 | ||||||
| Governance | costs | 4,645 | 4,645 | 4,768 | |||||
| 4,741 | 4,741 | 4,828 | |||||||
| 9. | Other expenditure | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| Capital donated toThe 4814Trust | 2,868,848 | 2,868,848 | 125,000 | 125,000 | |||||
| 10. | Net gains on | investments | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| Gains/(losses) | on listed investments | 415,199 | 415,199 | 281,794 | 281,794 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| 2 | ||||||
| Fees | payable for the audit of | the financial | statements | 2,650 | 2,520 | |
| Fees | payable to | the charity's | auditor and | its associates for other services: | ||
| Other | non-audit | services | 960 |
| Investments | |
|---|---|
| Listed | |
| investments | |
| Cost or valuation | |
| At 1 January 2021 | 5,708,721 |
| Additions | 676,401 |
| Disposals | (3,539,524) |
| Fair value movements | 415,200 |
| At 31 December 2021 | 3,260,798 |
| Impairment | |
| At 1 January 2021 and 31 December 2021 |
|
| Carrying amount |
|
| At 31 December 2021 | 3,260,798 |
| At 31 December 2020 | 5,708,721 |
| 2021 | 2020 | ||
|---|---|---|---|
| Other | debtors | 1,813 | 1,909 |
| 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Accruals and | deferred | income | 3,610 | 4,380 | ||||||
| Grants payable | 125,000 | |||||||||
| Expenses paid by the | 4814Trust | 10,195 | ' | 4.780 | ||||||
| 13,805 | 134,160 | |||||||||
| Creditors: amounts falling due after more |
than one | year | ||||||||
| 2021 | 2020 | |||||||||
| 2 | ||||||||||
| Bestobell Founders Welfare Trust | Limited | 100 | 100 | |||||||
| Analysis of charitable | funds | |||||||||
| Unrestricted | funds | |||||||||
| At | At | |||||||||
| 1 January 20 | Gains and | 31 | December | |||||||
| 21 | Income | Expenditure | losses | 2021 | ||||||
| 2 | ||||||||||
| General funds | 5,758,402 | 123,643 | (2,925,140) | 415,199 | 3,372,104 | |||||
| At | At | |||||||||
| 1 January 20 | Gains and | 31 | December | |||||||
| 20 | Income | Expenditure | losses | 2020 | ||||||
| 2 | ||||||||||
| General funds | 5,521,429 | 129,161 | (173,982) | 281,794 | 5,758,402 | |||||
| Endowment | funds | |||||||||
| At | At | |||||||||
| 1 January 20 | Gains and | 31 | December | |||||||
| 21 | Income | Expenditure | losses | 2021 | ||||||
| Permanent | Endowment | |||||||||
| Fund | 43,837 | 43,837 | ||||||||
| At | At | |||||||||
| 1 January 20 | Gains and | 31 | December | |||||||
| 20 | Income | Expenditure | losses | 2020 | ||||||
| 2 | 2 | |||||||||
| Permanent | Endowment | |||||||||
| Fund | 43,837 | 43,837 |
| Analysis of net assets between f |
unds | ||
|---|---|---|---|
| Unrestricted | Endowment | Total Funds | |
| Funds | Funds | 2021 | |
| 2 | 2 | 2 | |
| Investments | 3,21 6,961 | 43,837 | 3,260,798 |
| Current assets | 169,048 | 169,048 | |
| Creditors | (13,905) | (13,905) | |
| Net assets | 3,372,104 | 43837 | 3415941 |
| Unrestricted | Endowment | Total Funds | |
| Funds | Funds | 2020 | |
| 2 | |||
| Investments | 5,664,884 | 43,837 | 5,708,721 |
| Current assets | 227,778 | 227,778 | |
| Creditors | (134,260) | (134,260) | |
| Net assets | 5,758,402 | 43,837 | 5,802,239 |