| 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 adm | inistrative | details | |||
|---|---|---|---|---|---|---|
| Registered | charity | 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 | Stuart Carrington | FCA | ||||
| Westcotts (SW) | LLP | |||||
| Timberly | ||||||
| South Street | ||||||
| Axminster | ||||||
| Devon | ||||||
| EX135AD | ||||||
| Bankers | ||||||
| CAF Bank | ||||||
| 25 Kings Hill Avenue |
||||||
| Kings Hill |
||||||
| West Mailing | ||||||
| ME194TA | ||||||
| Solicitors | Bates, Wells 8Braithwaite | London LLP | ||||
| 10Queen Street | Place | |||||
| London | ||||||
| EC4R 1BE | ||||||
| Gregg Latchams | Ltd | |||||
| 7Queen Street | ||||||
| Bristol | ||||||
| BS14JE |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestdicted | Endowment | |||||||
| funds | funds | Total funds | Total funds | |||||
| Income and endowments | Note | 2 | 2 | 2 | 2 | |||
| Investment income |
4 | 75,537 | 75,537 | 123,643 | ||||
| Total Income | 75,537 | 75,537 | 123,643 | |||||
| Expenditure | ||||||||
| Expenditure on raising funds: |
||||||||
| Investment management costs Expenditure on charitable acthiltles Other expenditure |
5 6,7 10 |
26,813 11,398 123,643 |
26,813 11,398 123,643 |
51,551 4,741 2,868,848 |
||||
| Total expenditure | 161,854 | 161,854 | 2,925,140 | |||||
| Net(losses)/gainsoninvestments | 11 | (413,019) | (413,019) | 415,199 | ||||
| Net expenditure and net movement |
In | |||||||
| funds | (499,336) | (499,336) | (2,386,298) | |||||
| Reconciliation offunds | ||||||||
| Total funds brought forward | 3.372,104 | 43,837 | 3,415,941 | 5,802,239 | ||||
| Total funds carried forward | 2,872,768 | 43,837 | 2,916,605 | 3,415,941 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Note | 2 | ||||
| Fixed assels | |||||
| Investments | 15 | 2,897,931 | 3,260,798 | ||
| Current assets | |||||
| Debtors | 16 | 1,138 | 1,813 | ||
| Cash at bank and in | hand | 42,744 | 167,235 | ||
| 43,882 | 169,048 | ||||
| Creditors: | amounts | falling due within one year | 17 | 25,108 | 13,805 |
| Net current | assets | 18,774 | 155,243 | ||
| Total assets less current liabilities | 2,916,705 | 3,416,041 | |||
| Creditors: | amounts | falling due after more than one year | 18 | 100 | 100 |
| Net assets | 2,916,605 | 3,415.941 | |||
| Funds ofthe charity | |||||
| Endowment | funds | 43,837 | 43,837 | ||
| Unrestricted | funds | 2,872,768 | 3,372,104 | ||
| Total charity funds | 19 | 2,916,605 | 3,415,941 |
| Ye | ar ended | ar ended | 31 | December | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4. | Investment | income | |||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2022 | Funds | 2021 | ||||||||
| Income from | investments | 75,468 | 75,468 | 1 | 23,641 | 123,641 | |||||
| Bank interest | receivable | 69 | 69 | 2 | 2 | ||||||
| 75,537 | 75,537 | 123,643 | 123,643 | ||||||||
| 5. | Investment | management | costs | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2022 | Funds | 2021 | ||||||||
| 9 | 2 | ||||||||||
| Portfolio management | 26,813 | 26,813 | 51,551 | 51,551 | |||||||
| 6. | Expenditure | on charitable | activities | by fund type | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2022 | Funds | 2021 | ||||||||
| Charitable | activity | 6,000 | 6,000 | ||||||||
| Support costs | 5,398 | 5,398 | 4,741 | 4,741 | |||||||
| 11,398 | 11,398 | 4,741 | 4,741 | ||||||||
| 7. | Expenditure | on charitable | activities | by activity type | |||||||
| Grant funding | Total | funds | Total fund | ||||||||
| of | activities | Support costs | 2022 | 2021 | |||||||
| 2 | 2 | ||||||||||
| Charitable | activity | 6,000 | 82 | 6,082 | 96 | ||||||
| Governance | costs | 5,316 | 5,316 | 4,645 | |||||||
| 6,000 | 5,398 | 11,398 | 4,741 | ||||||||
| 8. | Analysis ofsupport costs | ||||||||||
| Analysis of |
|||||||||||
| support costs | Total 2022 | Total2021 | |||||||||
| Finance costs | 82 | 82 | 96 | ||||||||
| Governance | costs | 5,316 | 5,316 | 4,645 | |||||||
| 5,398 | 5,398 | 4,741 |
| 9. | Analysis ofgrants | Analysis ofgrants | ||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| 2 | ||||||||
| Grants to individuals | ||||||||
| Grants to individuals | 6,000 | |||||||
| Total grants | 6,000 | |||||||
| 10. | Other expenditure | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 | Funds | 2021 | |||||
| Other exceptional | expenditure | 123,643 | 123,643 | 2,868,848 | 2,868,848 | |||
| 11. | Net (losses)/gains | on investments | ||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 f |
Funds | 2021 | |||||
| Gains/(losses) on |
listed investments | (413,019) | (413,019) | 415,199 | 415,199 | |||
| 12. | Auditors remuneration |
|||||||
| 2022 | 2021 | |||||||
| 2 | ||||||||
| Fees payable for the | audit of | the financial statements | 2,850 | 2,650 | ||||
| Fees payable to the | charity's | auditor and its associates | for other services: | |||||
| Other non-audit services |
1,032 | 960 |
| Listed | |
|---|---|
| investments | |
| Cost or valuation | |
| At 1 January 2022 | 3,260,798 |
| Additions | 328,428 |
| Disposals Fair value movements |
(278,276) (413,019) |
| At 31 December 2022 | 2,897,931 |
| Impairment | |
| At 1 January 2022 and 31December 2022 | |
| Carrying amount |
|
| At 31December 2022 | 2,897,931 |
| At 31 December 2021 | 3,260,798 |
| All investments shown above are held at valuation. |
| 16. | Close Brothers Ass Debtors |
et | Management. | , | |
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Other debtors | 1,138 | 1,813 | |||
| 17. | Creditors: amounts | falling due within one year | |||
| 2022 | 2021 | ||||
| Accruals and deferred Expenses paid by the |
income 4814Trust |
4,869 20,239 |
3,610 10,195 |
||
| 25,108 | 13,805 | ||||
| 18. | Creditors: amounts | falling due after more than one year | |||
| 2022 | 2021 | ||||
| 2 | |||||
| Bestobell Founders | Welfare Trust Limited | 100 | 100 |
| At | At | |||||||
|---|---|---|---|---|---|---|---|---|
| 1 January 20 | Gains and 31 | December | ||||||
| 22 | Income | Expenditure | losses | 2022 | ||||
| General funds | 3,372,104 | 75,537 | (161,854) | (413,019) | 2,872,788 | |||
| At | At | |||||||
| 1 January 20 | Gains and 31 | December | ||||||
| 21 | Income | Expenditure | losses | 2021 | ||||
| General funds | 5,758,402 | 123,643 | (2,925,140) | 415,199 | 3,372,104 | |||
| Endowment | funds | |||||||
| At | At | |||||||
| 1 January 20 | Gains and 31 | December | ||||||
| 22 | Income | Expenditure | losses | 2022 | ||||
| Permanent | Endowment | |||||||
| Fund | 43,837 | 43,837 | ||||||
| At | At | |||||||
| 1 January 20 | Gains and 31 | December | ||||||
| 21 | Income | Expenditure | losses | 2021 | ||||
| 2 | ||||||||
| Permanent | Endowment | |||||||
| Fund | 43,837 | 43,837 | ||||||
| Analysis of net assets between funds | ||||||||
| Unrestricted | Endowment | Total Funds | ||||||
| Funds | Funds | 2022 | ||||||
| 6 | ||||||||
| Investments | 2,854,094 | 43,837 | 2,897,931 | |||||
| Current assets | 43,882 | 43,882 | ||||||
| Creditors less | than | 1 year | (25,208) | (25,208) | ||||
| Net assets | 2,872,768 | 43,837 | 2,916,605 | |||||
| Unrestricted | Endowment | Total Funds | ||||||
| Funds | Funds | 2021 | ||||||
| 2 | ||||||||
| Investments | 3,216,961 | 43,837 | 3,260,798 | |||||
| Current assets | 169,048 | 169,048 | ||||||
| Creditors less | than | 1 year | (138,905) | (138,905) | ||||
| Net assets | 3,247,104 | 43,837 | 3,290,941 |