| 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 |