OpenCharities

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

2023-03-31-accounts

Page
Legal and administrative information
Trustees' Report 2-4
Independent
Auditors'
Report and opinion 5-8
Statement ofFinancial Activities
Balance Sheet 10
Statement ofCash Flows
Notes forming part ofthe Financial Statements 12-19

Note Unrestricted Fund 2023 2022
Endowment Income Total Total
Fund Fund
Income
Investments
Income from UK government securities 6,094 6,094 6,432
Income from UK fixed interest stocks 46,512 46,512 41,612
Income from overseas bonds 5,532 5,532 9,603
Dividends
from UK equities
344,762 344,762 362,324
Dividends
from overseas equities
68,665 68,665 52,007
Income from global investments 8,612 8,612 8,688
Income from property stocks 18,561 18,561 21,281
Income from private equity stocks 27,278 27,278 38,554
Bank deposit interest 1,010 1,010
Total income 527,026 527,026 540,501
Expenditure
Raising funds:
Investment
management
costs (73,202) (73,202) (80,476)
Charitable
activities:
Distributions
to charitable bodies
Grants 12 (523,000) (523,000) (987,000)
Support costs
Accountancy
charges
(33,945) (33,945) (35,175)
Audit fees (4,680) (4,680) (4,440)
Bank charges (76) (76) (75)
Total expenditure (73,202) (561,701) (634,903) (1,107,166)
Net expenditure
before
gains and
losses on investment (73,202) (34,675) (107,877) (566,665)
Net (Losses)/Gains
on investments
(1,213,713) (1,213,713) 378,642
Net expenditure
after (losses)/gains
on
investments (1,286,915) (34,675) (1,321,590) (188,023)
Reconciliation offunds
Total funds brought forward at 1 April 9 17,804,021 200,108 18,004,129 18,192,152
Total funds carried forward at 31March 9 16,517,106 165,433 16,682,539 18,004,129
Note 2023 2022
Total Total
Fixed Assets
Investments 16,476,319 17,763,236
Current Assets
Debtors 47,403 147,802
Cash at bank and in hand 182,635 110,866
230,038 258,668
Creditors - amounts falling due within one year 7 (23,818) (17,775)
Net current assets 206,220 240,893
Total Net Assets 16,682,539 18,004,129
The funds ofthe charity:
Unrestricted
Funds:
Endowment Fund 16,517,106 17,804,021
Income Fund 165,433 200,108
16,682,539 18,004,129
Note 2023 2022
Total Total
Operating
activities:
Net cash used in operating activities 13 (503,527) (1,021,215)
Investing
activities:
Dividends
and interest Rom investments
575,296 519,825
Transfer out ofcapital account 375,000
Net cash from investing activities 575,296 894,825
Change in cash and cash equivalents in the reporting
period 71,769 (126,390)
Cash and cash equivalents at 1 April 110,866 237,256
Cash and cash equivalents at 31March 14 182,635 110,866
Relating to:-
Bank balances included in "cash at bank and in hand" 182,635 110,866
182,635 110,866

Fixed Ass et I nvestments
-Managed Funds
Total
2023
Fair value
At 1 April 17,609,196
Additions at cost 3,210,514
Disposals at carrying value (3,939,275)
Net (loss)/gain on revaluation (933,301)
15,947,134
Cash held on investment 529,185
At 31March 16,476,319
The value ofthe investment
portfolio analysed
by investment
holdings
is as follows
:
Listed securities comprise: 2023 2022
UK government securities 309,662 328,235
UK fixed interest stocks 1,235,323 1,400,374
Overseas bonds 162,226 385,413
UK equities 8,939,761 10,293,955
Overseas equities 4,038,495 3,370,897
Global investinents 453,831 508,148
Property 335,187 560,392
Private equity 472,649 761,782
15,947,134 17,609,196

6 Debtors 2023 2022
Other debtors 52,129
Accrued income 47,403 95,673
47,403 147,802
7 Creditors - amounts falling due within one year 2023 2022
Accruals 23,818 17,775
23,818 17,775
8 Analysis ofnet assets between funds
Endowment Income Total
fund fund
Fixed asset investments 16,476,319 16,476,319
Current assets 40,787 189,251 230,038
Creditors - amounts falling due within one year (23,818) (23,818)
Net assets at 31March 2023 16,517,106 165,433 16,682,539
Comparative
analysis
ofnet assets between funds
Endowment Income Total
fund fund
Fixed asset investments 17,763,236 17,763,236
Current assets 40,785 217,883 258,668
Creditors - amounts falling due within one year (17,775) (17,775)
Net assets at 31March 2022 17,804,021 200,108 18,004,129

Transfer of
1 April 2022 Income Expenditure funds Other losses 31March 2023
Endowment fund 17,804,021 (73,202) (1,213,713) 16,517,106
Income fund 200,108 527,026 (561,701) 165,433
18,004,129 527,026 (634,903) (1,213,713) 16,682,539
Comparative movement
in funds
Transfer of
1April 2021 Income Expenditure funds Other gains 31March 2022
f
Endowment fund 17,880,855 (80,476) (375,000) 378,642 17,804,021
Income fund 311,297 540,501 (1,026,690) 375,000 200,108
18,192,152 540,501 (1,107,166) 378,642 18,004,129
10 Comparative information for total funds 2022 2022 2022
Endowment Income Total
f.
Income from investments 540,501 540,501
Expenditure on raising funds (80,476) (80,476)
Expenditure on charitable activities (1,026,690) (1,026,690)
Gain on investments 378,642 378,642
Net movement
in funds
298,166 (486,189) (188,023)

Grants
2023 2022
Baiardo's 15,000 30,000
Royal Trinity Hospice 15,000 30,000
Trinity - Laban Conservatoire ofMusic an d Dance 14,000 24,000
Art Fund (previously
National
Art Collecti ons Fund) 12,000 24,000
The Children's
Society
12,000 24,000
Friends ofthe Elderly 12,000 24,000
Help Musicians UK 12,000 24,000
Macmillan
Cancer Support
12,000 24,000
Marie Curie Cancer Care 12,000 24,000
National Youth Orchestra of Great Britain 12,000 24,000
Queen Elizabeth's
Foundation
12,000 24,000
Saint Mungo's 12,000 24,000
Salvation Army Trust 12,000 24,000
Scope 12,000 24,000
Stroke Association 12,000 24,000
The Hepworth
Wakefield
10,000 20,000
St Wilfreds Hospice Eastbourne 10,000 20,000
Alzheimers
Research Trust
7,000 13,000
Canine Partners for Independence 7,000 13,000
Coram Family Survival Pack Appeal 7,000 13,000
Crusaid (Terrance Higgins Trust) 7,000 13,000
Elizabeth Finn Trust 7,000 13,000
Enham Trust 7,000 13,000
First Story 7,000 13,000
Glyndebourne
Arts Trust
7,000 13,000
Greater London Fund for the Blind 7,000 13,000
Helen and Douglas House 7,000 13,000
King Edward VII Hospital Sister Agnes 7,000 13,000
L'Arche 7,000 13,000
Longford Trust 7,000 13,000
Motor Neurone Disease Association 7,000 13,000
National Council ofYMCA 7,000 13,000
National Society for the Prevention ofCru elty to Children 7,000 13,000
National
Trust
7,000 13,000
National Youth Choirs ofGreat Britain 7,000 13,000
Rhythm
Studio Foundation
7,000 13,000
Save the Children
Fund
7,000 13,000
Shipston Home Nursing 7,000 13,000
Southern Thailand
Elephant Foundation
7,000 13,000
Balance CfFwd 362,000 698,000

Grants (continued)
2023 2022
Balance B/Fwd 362,000 698,000
StGiles Trust 7,000 13,000
Toynbee Hall 7,000 13,000
Zane 7,000 13,000
Ability Net 5,000 9,000
All Saints Choir and Music Trust Fund 5,000 9,000
All Saints Margaret Street 5,000 9,000
Centrepoint
(Soho)
5,000 9,000
College ofStBarnabas 5,000 9,000
Greenwich,
Deptford 4Rotherhithe
Sea Cadet Unit 5,000 9,000
Holland Park Opera 5,000 9,000
Home Start UK 5,000 9,000
Hospice Care Kenya 5,000 9,000
Independent
Age
5,000 9,000
Longborough
Festival
Opera 5,000 9,000
Mildmay
Hospital
5,000 9,000
Multiple
Sclerosis National
Therapy Centres 5,000 9,000
PCC Cherington 5,000 9,000
Practical Action 5,000 9,000
Royal College ofMusic 5,000 9,000
StJoseph's Pastoral Centre 5,000 9,000
The Game and Wildlife Conservation Trust 5,000 9,000
Wallace Collection 5,000 9,000
WWF (UK) 5,000 9,000
Barn Owl Trust 4,000 7,000
Battersea Summer Scheme 4,000 7,000
Benslow Music Trust Instrument Loan Scheme 4,000 7,000
British Wheelchair
Sports Foundation
4,000 7,000
Chaseley Trust 4,000 7,000
Friends ofEastbourne Hospitals 4,000 7,000
Koestler Trust 4,000 7,000
Red Squirrel Survival Trust 4,000 7,000
Sir John Soane's Museum 4,000 7,000
Songbird
Survival
4,000 7,000
523,000 987,000
Reconciliation ofnet movement Reconciliation ofnet movement in funds to net cash used in
operations 2023 2022
Net movetnent
in funds for
the year (1,321,589) (188,023)
Adjustments
for:
Losses/(gains)
on investments
1,213,713 (378,642)
Dividends
and interest from investments
(527,026) (540,501)
Investment
manager fees
73,202 80,476
Decrease/(increase)
in debtors
52,129
Increase/(decrease)
in creditors
6,044 5,475
Net cash used in operating activities (503,527) (1,021,215)
14 Analysis ofchanges in net debt At 1 April Cash flows At 31March
2022 2023
Fund balances at 31March 2023 as represented by:
Cash at bank and in hand 110,866 71,769 182,635