OpenCharities

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

2021-09-30-accounts

Company registration registration number: 1759854
Charity registration number: 288099
Registered office: 6Trull Farm Buildings
Trull
Tetbury
Gloucestershire
GL8 8SQ
Trustees: Anita George (Chair)
Jane Ashley
Jeremy McIlroy (Chair ofthe Finance
Emma Shuckburgh
Professor Oriana Baddeley
Alexis Ashley-Korner
Julian Ashley
Secretary: Alex Dufort
Bankers: Coutts
ik Co
StMartins
OfFice
440 Strand
London
WC2R OQS
Auditor: Buzzacott LLP,
130Wood Street,
London, ECZV 6DL
Investment advisors: Cazenove Capital Management
31 Gresham Street
London
EC2V 7QA

Note Unrestricted Unrestricted
Total 2021 Total 2020
Income and endowments from:
Investments 255,333 303,199
Total 255,333 303,199
Expenditure
on:
Charitable
activities:
(684,800) (785,232)
Total (684,800) (785,232)
Unrealised
gains/(losses)
on investments 1,310,765 (170,282)
Realised gains/(losses) on disposal ofinvestments 584,705 350,578
Net gains/(losses)
on investments
1,895,470 (520,860)
Net income
(expenditure)
being net movements
in funds 1,466,003 (1,002,893)
Reconciliation
offunds
Fund balances brought forward at 1 October 12,706,409 13,709,302
Fund balances
carried
forward at 30September 14,172,412 12,706,409

Notes 2021 2020
K
Fixed assets
Investments 14,233,799 12,809,562
14,233,799 12,809,562
Current
assets
Debtors
Cash at bank and in hand 96,434 60,312
Total current assets 96,434 60,312
Creditors: amounts falling due within one year 131,321 142,865
Net current IiabQities 34,887 82,553
Creditors: amounts falling due after more than one year (26,500) (20,600)
Total assets less liabilities 14 172,412 12,706,409
Income Funds
Unrestricted General Fund 14,172,412 12,706,409

1 Investment
incom
e
Unrestricted Unrestricted
Total 2021 Total 2020
Dividends
and income receivable from equity shares
255,333 301,929
255,333 301,929
2 Charitable
expenditure
Unrestricted Unrestricted
Total 2021 Total 2020
Direct Costs
Grants made
Grants made during the year (note 3) 531,002 613,297
Support Costs
Hank charges 591 539
Insurance 1,793 1,546
Telephone 500
Sundry expenses 881 666
Stationery,
packing
and advertising 2,444
Travel and subsistence 2,070
Grant assessment costs (Wales) 35,518 41,369
Grant assessment costs (other) 11,732 16,291
Administration
fees
(Trusi. Partnership) 28,436 34,305
Other professional fees 6,Z55 2,572
85,206 10Z,302
Governance
costs
Audit fees 8,250 8,040
Fund Management costs
Gazenove
Capital
fund management fees 60,342 61,593
Total expensditure 684 800 785 232

Grants
Unrestricted Unrestricted
Total 2021 Total 2020
Grants accrued at 1 October 137,056 209,5G7
Grants made during
the year:
Grants pa!el in thc year
531,002
~545)84).
G13,297
~885,858)
Grants accrued at 30 Septentber 127,334 137,056
There were no grants made to individuals in the year to 30September ZOZI
(Year to 30Se tember
ZOZO
also ENil). The grants made to institutions were the following.
2021 2020
Beneficiary Memo K
Abram Wilson Foundation
for Creative Arts
Single Grant 5,000
Activate Performing
Arts
Single Grant 3.120
Age Well Hwyliog Mon Single Grant 2,000
Almeida
Theatre
Single Grant 9,000
Anthony
Seddon Fund
Year 1 of 2 4 597
Anthony
Seddon Fund
Year 2of2 4,597
Apollo Music Projects (Eng) Single Grant 5,0DO
Art + Science (Cwm) Year
1 of2
8,750
Arts Connection
- Cyswyli Celf
Single Grant 7,750
Arts Together Single Grant 4 9983
Avant Cymru
(Legally Avant Theatre CIC)
Single Grant 8,300
Bath Mind Single Grant. 6,000
Berlioa Society The Single Grant 1,000
Berwick (Sussex) Conservation Trust Single Grant Z,OOD
Beyond the Border Storytelling Festival Single Grant 5.50D
Big Skill CIC, the Single Grant 8,122
Bigg)er Pictures Single Grant 1,500
Bike to the Fuiure Year 1 of 2 5,000
Bike ta the I'uture Year 2 of2 5,000
Black Mountains
Chamber
Music Trust
Single Grant 2,000
Black Mountains
College Ltd.
Single Grant 15,000
Borough Welsh Chapel Single Grant 1,500
British Red Cross Single Grant 20,200
Burngate Stone Carving Centre Single Grant 2,500
Bush Theatre Single Grani 10,000
Cae Tan CSA Single Grant 5,500
Caernarfon
Ar!ist Regional Network Ltd.
Year 2 of2 4,520
Caernarfon
Artist Regional Network Ltd.
Year 1 ol'2 5.000
Caersws Agricultural
Show
Single Grant 984
CARAD Single grant 8,000
Camo Community
Council
Year 1of5 3,000
Carne Cammunlty
Council
Year 2 of 5 3,000
Camo Conm)unity
Council
Year 3of5 3,000
Camo Community
Council
Year 4 of 5 3,000
Camo Communiiy
Council
Year 5 of 5 3,000
Carousel Project Single Grant 4,993
Calf-Able Limited Single Grant 10,000
Centrepoint
Soho
Single Grant 1,500
Cerebra (Cwm) Single Grant 3500
Ceredigion
Museum
Friends of
Year 1of3 1,GOO
Ceredigion
Museum
Friends of
Year 2 of3 1,600
Ceredigion
Museum
Friends of
Year 3of3 1,600
Chapter (Card!f0 Ltd. Single Grant 5,000
Chepstow
Festival ofArts
Single Grani 2.800
Children's
Book ProJect
Single Grant 1,500
Chlneke! Foundation Single Grant 4,000
Chloe's Conununity
Cupboard
Singe Grant 10,000
City and Guilds Single grant 10,000
City ol' London Slnfonia Single Grant. 10,000
Clywedog
Community
Association
Single Grant 2,000
Colchester
Gateway Clubs
Single Grani. 5,000
Conununity
Heart Productions
Single Grant 9,010
Copper Men's Shed Single Grant 1,500

Core Arts Single Grant 7.969
Cornwall
Hugs
Single Grant 5,347
Cowshed The Single Grant 9,000
Create (Arts) I.imltcd Single Grant 10,078
Create at Greenspace Single Grant 9,800
Create Play Cammuniiy Company Single Grant 10.000
Crisis UK Single Grant 10,000
Cwmni
Cymunedol
Cletwr
Single Grant
Cygnor Powys CAB Single Grant 23,884
Dal Dy Dir Single Grant 9,830
DPJ Foundation Year 1 of2 4.000
DPJ Foundation Year 2 of2 4,140
Dressability Single Grant 900
Dyp Land Share Year 3of3 (Balance) I
Fastcott Community
organization
Single Grant 4 500
Far Flung Dance Theatre Single Grant 4 975
FareShare Single Grant 10.000
Farmers
(Welsh Lavender)
Single Grant 1,500
Parms For City Cltildren Single Grant 9,750
Fashion Enter Single Grant 10,000
I'riends afYsgol Trel'onnen (Cwm) Single Grant 2.000
Garage Trust Ltd. Single Grani 1,414
Green Man Trust Year 1of 2 10,000
Green Man Trust Year 2of 2 10,000
Grwp Cymuncdal Single Grant 1 500
Gwyl Beaumaris
Festival
Single Grant 1,500
Gwyl Ccrdd Dent Bro Nansi Single Grant 8,000
Harbour
Project (Swin&lon Refugee Asylunt)
Single Grant 4,134
Hay Castle Trust Single Grant 1,500
Hay Castle Trust Single Grant 8,000
Homemakers
Community
Recycling (Cwm)
Single Grant 2.000
Imagine IfTheatre Company (Eng) Single Grant 7,460
Impelo (formerly
Powys
Dance) Single Grant 10,000
Independent
Pilm Trust
Single Grant 10.000
Internaiional
Music Exchange
Sinkde Grant 1,200
International
Music Exchange
Commitment reduced (500)
I&eynsham
&District Mencap
Society Single Grant 2.000
Kirkgate Arts Single Grant 7,346
Llamau Single Grant 4,650
I.lanfarnam
Arts Centre
Single Grant 9,250
Llanrumney
Hall Community
Trust Single Grant 9,800
Llanyre
Communhy
Centre
Single Grant 2,000
Langmea&l
Community
Farm Yoar Iof3 10,000
Longmead
Conmtunity
Perm Year 2 of3 10,000
Longmead
Community
Parm Year 3af3 10,000
Manchester
(MCR) Cares Ltd.
Year I of2 5,000
Manchester
(MCR) Cares Ltd.
Year 2 of?. 5,000
Manchester
Collective
Single Grant 4,800
Menter
laith Rhondda
Cynon
Tai' Single Grant 8,200
Marched
y Wawr
Single Grant G,GPO
Mid Wales Opera Single Grani. 15,000
Montgomeryshire
Youth
Theatre Single Grant 5,000
Music Illuminated Single Grant 2,000
Music Masters Single Grant 3,000
Music ofLife Foundation Single Grant 10,000
Musical Connections
(Eng)
Year 1 of2 5,000
Musical Connections
(Fng)
Year 2of2 &rbppp
Musicfest Aberystwyth Single Grant 3,900
National
Eisteddfod
ofWales
Single Grant 5,000
National
Literacy Trust
Single Grant 5,000
National
Museutu
ofWales
Single Grani 8,240
National
Student Drama
Festival I.td. Year I of3 5 ppp
National
Student
Dranm
Festival I td. Year? of3 5,000
National
Student
Dftlllla
Festival I.td. Year 3of3 5,000
National
Youth
Aris Trust.
Single Grant 5,000
National
Youth Orchestra
ol'
Great Britain Single Grant 8,000
Nelson Tmst Thc Single Grant. 10.000
Nerth dy Ben Single Grant 5,500
Noah's
Ark Chihlren's
Clta&1ty
Commitment reduced (2,666) G,200

Oasis Cardiff Single grant 9,500
Oasis Cardiff Singie grant
Open Up Music Single Grani 10,000
Operasonlc
Cyf (I td.)
Single Grant 7,000
Outside Edge Theatre Co (Eng) Single Grant 5,000
Outside
1 ives Ltd.
Single Grant 10,000
Ovacome Single Grant 5,000
Peniabus
Theatre
Single Grant 5,000
Penybont
ik District
Single Grant 1,224
Philarmonia
Chorus
Single Grant 5 000
Photographers'
Gallery
Single Grant 5,000
Pinkspiraiion Single Grant 10,000
Playground
Theatre Company
Single Grant 1,500
Plymouth
Music Zone
Single Grani 8,180
Polka Children's
Theatre
(Eng) Single Grani 5,000
Ponthafren
Association
Year 2 oi'2 21,577
Portobello
Ra&lio CIC
Single Grant 1,500
Pride in Pill 1,500
Quiltcfs
GUild
Single Grant 3,340
Radiate Arts CIC (Cwm) Single Grant G,940
Repair
trz Share CIC
Single Grant 7,838
Rlc Nic Single Grani 1,500
Royal Agricultural
Benevolent Institute
Smgle Grant 7,000
Royal College of Art Year 1 oi'2 11,250
Royal College ofArt Year 2 of2 11.250
Royal College ofMus!c Single Grant 8,500
Rule ofThrees Arts Single Grant 4,000
SPinter Youth Project Single Grant 1,000
Seven Sisters Comm Single Grant 1,000
Shakespeare
Link
Single Grant G,GG4
Shelter Single Grant 20,520
Sherman
Cymru
Single Grant 5,000
Siblings Together Single Grant 7,000
Sidney Nolan Tmsi. Single Grant 7.497
Sinfonietta
Productions
Ltd.
Single Grant 5,000
Size ofWales Single Grant 1 500
Skate Cardiff Spit gr Sawdust Single Grant 425
Small World Theatre Single Grant 10.000
Snowdonla
Slate Trail
Single Grant 1,000
South Molten Sarnba Single Grant 900
SPAB Year 1 of3 10,000
SPAB Year 2 of3 11,500
SPAB Year 3of3 12,500
SparkedEcho CIC Single Grant 4,900
St.john the Baptist Church Wales Single Grant 5,000
Starts Atts &Environment Centre Single Grani G,OOO
Strata Florida Trust (Cwm) Single Grani. 10,000
Swansea Music Art Digital Single Grant 500
Taking Flight Theatre Contpany Single Grant 8,080
Tall Ships Youth Trust Single Grant 3,350
Tawe Guild ofWeavers, Spinners 8Dyers Year 1 of I 3,370
Time to Shine CIC Single Grant 1,000
Tir Cocci Year I of2 5,000
Tir Coed Year Z of2 5,000
TOGs Centre Single Grant 2.400
Trinity Contntunity
Arts
Ltd. Single Grant 5,000
University
ofthe Arts - Chelsea
Single Grant 15,000
US Charitable
Tmst
Single Grant 5 000
Voluntary
Arts Network
Single Grant 10,000
Wales Covid Resilience Fund Single Grani 20,000
Waun-Capel
Rem cation Grountl
Single Grant 2,250
Welshpool
Poeuy Festival
Single Grant 1,500
Whitchurch
Silk Mill Tmst
Single Grant 3,000
Wilderness
Trust
Single Grant 1,500
Women's
Centre
Single Grant 9GO
Wyldwood
Arts (Eng)
Single Grant i.0,000
Wyndham
Vowles Comntunity
Single Grant 550
Young Classical Artists' Trust Single Grant 5,000
Young Music Makers of Dyfetl Single Grant 8,000
Young Urban
Arts Foundation
(Eng) Single Grant. 6.427
Total 53L002 61$,287

R K
4 Governance costs Unrestricted Unrestricted
Total 2021 Total 2020
Audit Fees 8,250 8,040
8,250 8,040

6.1 Fixed asset investments
Shares and Cash Total
securities
Market valuation
At 1 October 2020 12,650,699 158,863 12,809,562
Additions 10,464,788 10,464,788
Disposals (11,060,297) 124,276 (10,936,021)
Realised gains on disposal 584,705 584,705
Unrealised
gains
1,310,765 1,310,765
At 30September 2021 13,950,660 283,139 14,233,799
Cost
At 1 October 2020 10,520„191 158,863 10,679,054
At 30September 2021 11,665,138 283,139 11,948,277
The analysis ofinvestments is as
follows;
Assets held in UK (39.4%) 5,612,206
Assets outside UK (60.6%) 8,621,593
Total 14,233,799
Equities 6,833.756
Bonds 635,562
Alternatives 2,080,453
Multi-Asset
Funds
(including
RMAF* fund) 4,400,889
Cash 283,139
Total 14,233,799
The following
investments
ofthe Charity amounted to 5% (E71L690)or more of
the total value ofthe net assets of the scheme at 30September 2021
Fund name and type
Cazenove
Cazenove
Charity
Responsible Multi-Asset Global 4,144,477 29/'
Multi-Asset
Fund
Vanguard
SgP 500 UCITS ETF, Shs
Equities North America 976,977 7%
Ptg. Exchange Traded Fund USD, GBP
line, Vanguard
Funds PLC, B7NLLS3
Charities Property Fund, Units, 0208075 Alternatives Property 895070 6%
6,016,524 42%
6.2 Reconciliation
ofaccumulated
unrealised
gains
Unretdtsed
gains included
above:
On investtnent
assets
2,285,523
Reconctltatton
ofmovement
in
unrealised
gains on investment
assets
Unrealised
gains b/f
2,130,508
Less in respect ofdisposals (1,155,749)
974,759
Gains arising on Revaluation in the Year 1,310,765
Unrealised
Gains at 30September
2021 2,285,523

2021 2020
K
Grants Payable 100,834 116,456
Accruals (see note below) 30,487 26,409
131,321 142,865
Accruals
Provision for audit fees 8,250 7,980
Provision for Accountant's fees 7,598 2,900
Fund managers' fees 14,639 15,529
30,487 26,409
Creditors: falling due after more than one year
2021 2Q20
Grants payable 26,500 20,600