| Page | |
|---|---|
| Trustees' annual report |
|
| Independent examiner's report to the trustees |
|
| Statement of financial activities |
|
| Statement of financial position |
|
| Statement ofcash flows | |
| Notes to the financial statements |
| Reference and administrative | Reference and administrative | Reference and administrative | details | |||
|---|---|---|---|---|---|---|
| Registered | charity | name | The Arthur | Crick | Trust | |
| Charity registration | number | 289428 | ||||
| Principal offic | 19Norrington | Road | ||||
| Maidstone | ||||||
| Kent | ||||||
| ME15 9RA | ||||||
| The trustees | ||||||
| P.J.Sayer | ||||||
| D.A. Rouse | ||||||
| M.A.E.Bremerkamp | ||||||
| Company secretary | Roy Brooks | |||||
| Independent | examiner | JAD Associates | Ltd | |||
| 4 Bloors Lane | ||||||
| Ralnham | ||||||
| Gillingham | ||||||
| Kent | ||||||
| ME8 7EG |
| 2023 | 2023 | 2022 | |||
|---|---|---|---|---|---|
| Unrestricted | |||||
| Note | funds Z |
Total funds f |
Total funds 8 |
||
| Income and endowments | |||||
| Investment income |
4 | 32,138 | 32,138 | 31,051 | |
| Total Income | 32,138 | 32,138 | 31,051 | ||
| Expenditure | |||||
| Expenditure on charitable |
activities | 5,6 | 31,668 | 31,669 | 83,812 |
| Total expenditure | 31,668 | 31,689 | 83,812 | ||
| Net Income/(expenditure) | and net movement | in funds | 470 | 489 | (52,761) |
| Reconciliation offunds |
|||||
| Total funds brought forward | 1,070,883 | 1,070,883 | 588,644 | ||
| Total funds carried forward | 1,071,353 | 1,071,353 | 535,883 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Note | 8 | 6 | |||||
| Fixed assets | |||||||
| Investments | 11 | 1,000,000 | 1,030,000 | ||||
| Current assets | |||||||
| Debtors | 12 | 869 | 583 | ||||
| Cash at bank and | in | hand | 41,683 | 41,500 | |||
| 42,552 | 42,083 | ||||||
| Creditors: amounts | falling | due within one year | 13 | 1,200 | 1,200 | ||
| Net current assets | 41,352 | 40,883 | |||||
| Total assets less | current | liabilities | 1,041,352 | 1,070,883 | |||
| Net assets | 1,041,352 | 1,070,883 | |||||
| Funds ofthe charity | |||||||
| Unrestricted funds: |
|||||||
| Revaluation | reserve | 505,000 | 535,000 | ||||
| Other unrestricted | income funds | 536,353 | 535,883 | ||||
| Total unrestricted | funds | 1,041,353 | 1,070,883 | ||||
| Total charity funds | 14 | 1,041,353 | 1,070,883 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| f | ||||
| Cash flows from operating | activities | |||
| Net Income/(expenditure) | 469 | (52,761) | ||
| Adjustments for: |
||||
| Dividends, interest and rents from investments |
(32,083) | (31,050) | ||
| Other interest receivable and similar income |
(55) | (1) | ||
| Interest payable and similar |
charges | 84 | 111 | |
| Accrued expenses | 120 | |||
| Changes /n: |
||||
| Trade and other debtors | (286) | |||
| Cash generated from operations |
(31,871) | (83,581) | ||
| Interest paid |
(84) | |||
| Interest received | 55 | |||
| Net cash used In operating |
activities | (31,900) | (83,691) | |
| Cash flows from investing | activities | |||
| Dividends, interest and rents from investments |
32,083 | 31,050 | ||
| Proceeds from sale of other | investments | 10,000 | ||
| Net cash from investing activities |
32,083 | 41,050 | ||
| Net Increase/(decrease) in cash and cash |
equivalents | 183 | (42,641) | |
| Cash and cash equivalents | at beginning | ofyear | 41,500 | 84,141 |
| Cash and cash equivalents | at end ofyear | 41,683 | 41,500 |
| 4. | Investment | I | ncome | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||||||
| Funds | 2023 | Funds | 2022 | |||||||||||
| E | F | 6 | ||||||||||||
| Income from | investment | properties | 32,083 | 32,083 | 31,050 | 31,050 | ||||||||
| Other interest | receivable | 55 | 55 | 1 | 1 | |||||||||
| 32,138 | 32,138 | 31,051 | 31,051 | |||||||||||
| 5. | Expenditure | on charitable | activities | by | fund | type | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||||||||
| Funds f |
2023 | Funds 6 |
2022 f |
|||||||||||
| Support costs | 22,718 | 22,719 | 61,072 | 61,072 | ||||||||||
| Exceptional costs of charitable | ||||||||||||||
| activities | 8,950 | 8,950 | 22,740 | 22,740 | ||||||||||
| 31,668 | 31,669 | 83,812 | 83,812 | |||||||||||
| 6. | Expenditure | on charitable | activities | by | activity type | |||||||||
| Grant funding | Total funds | Total fund | ||||||||||||
| of activities Support costs E f |
2023 | 2022 | ||||||||||||
| Governance | costs | 22,719 | 22,719 | 61,072 | ||||||||||
| Exceptional cost ofcharitable | activities | 8,950 | 8,950 | 22,740 | ||||||||||
| 8,950 | 22,719 | 31,669 | 83,812 | |||||||||||
| 7. | Analysis of | grants | ||||||||||||
| 2023 | 2022 | |||||||||||||
| f | ||||||||||||||
| Grants to Institutions | ||||||||||||||
| Grants to institutions | type | 1 | 8,950 | 21,850 | ||||||||||
| Grants to Individuals | ||||||||||||||
| Grants to individuals | type | 1 | 890 | |||||||||||
| Total grants | 8,950 | 22,740 | ||||||||||||
| 8. | Independent | examination | fees | |||||||||||
| 2023 | 2022 | |||||||||||||
| E | 6 | |||||||||||||
| Fees payable | to the independent | examiner | for: | |||||||||||
| Independent | examination | of | the financial statements | 1,200 |
| Investments | |
|---|---|
| Investment | |
| properties | |
| Cost or valuation | |
| At 1 April 2022 | 1,030,000 |
| Additions | |
| Fair value movements | (30,000) |
| At 31 March 2023 | 1,000,000 |
| Impairment | |
| At 1 April 2022 and 31 March 2023 | |
| Carrying amount |
|
| At 31 March 2023 | 1,000,000 |
| At 31 March 2022 | 1,030,000 |
| 12. | value to be at Debtors |
least th | e value in the accounts. |
||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| E | |||||
| Prepayments | and accrued income | 869 | 583 | ||
| 13. | Creditors: amounts | falling due within one year | |||
| 2023 | 2022 | ||||
| Accruals and | deferred | income | 1,200 | 1,200 |
| At | ||||||
|---|---|---|---|---|---|---|
| At | 31 | March 202 | ||||
| 1 April 2022 | Income | Expenditure | Transfers | 3 | ||
| F | F | k | 6 | E | ||
| General funds | 535,883 | 32,138 | (31,668) | 536,353 | ||
| Revaluation | reserve | 535,000 | (30,000) | 505,000 | ||
| 1,070,883 | 32,138 | (31,668) | (30,000) | 1,041,353 | ||
| At | ||||||
| At | 31 | March 202 | ||||
| 1 April 2021 k |
Income | Expendituref | Transfers 6 |
2 k |
||
| General funds | 588,644 | 31,051 | (83,812) | 535,883 | ||
| Revaluation | reserve | 535,000 | 535,000 | |||
| 588,644 | 31,051 | (83,812) | 535,000 | 1,070,883 |
| Unrestricted | Total Funds |
|---|---|
| Funds | 2023 f |
| 1,041,352 | 1,041,352 |
| 1,041,352 | 1,041,352 |
| Unrestricted | Total Funds |
| Funds | 2022 |
| E | |
| 1,030,000 | 1,030,000 |
| 42,083 | 42,083 |
| (1,200) | (1,200) |
| 1,070,883 | 1,070,883 |
| Unrestricted Funds |
Total Funds 2023 f |
|||||
|---|---|---|---|---|---|---|
| Tangible fixed assets | 1,041,352 | 1,041,352 | ||||
| Investments | ||||||
| Current assets | ||||||
| Creditors less than | 1 | year | ||||
| Net assets | 1,041,352 | 1,041,352 | ||||
| Unrestricted | Total Funds | |||||
| Funds | 2022 | |||||
| E | ||||||
| Tangible fixed assets | ||||||
| Investments | 1,030,000 | 1,030,000 | ||||
| Current assets | 42,083 | 42,083 | ||||
| Creditors less than | 1 | year | (1,200) | (1,200 | ||
| Net assets | 1,070,883 | 1,070,883 | ||||
| 16. | Analysis ofchanges | in net debt | ||||
| At | ||||||
| At 1 Apr 2022 | Cash flows | 31 Mar 2023 | ||||
| E | ||||||
| Cash at bank and | in | hand | 41,500 | 183 | 41,683 |