OpenCharities

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

2022-12-31-accounts

PAGE
Report ofthe Trustees I —2
Statement ofTrustees' Responsibilities
Independent
Examiner'
sReport
Receipts and Payments Account
Statement ofAssets snd Liabilities
Notes to the Financial Statements
Investments
and Income
8 —10

Receipts Income
Unrestricted
Capital
Endowment
Total
Funds
Total
Funds
Page Fund Fund 2022 2021
K
Income
Investment
Income
Dividends
and Interest
10 45,602.31 45,602.31 40,982.58
Canaccord Interest (Gross) 90.47 90.47
Freehold Property
Rent 37,500.00 37,500.00 57,083.33
I~1~7 83,192.78 98,065.91
Refund ofInsurance Premium 5,678.46
Capital
Sale ofInvestment
Assets 158,214.89 158,214.89 742,903.48
Total Receipts 83 19278 158,214.89 241,40767 846647.85
Payments
Direct Charitable
Expenditure
Grants to Charities 7 49,000.00 49,000.00 30,000.00
Other Expenditure
Investment
Management
Trustee Fees
Independent
Examiner
Fees
Fee
13,984.92
1,355.56
840.00
13,984.92
1,355.56
840.00
14,546.56
1,265.84
840.00
Accountancy
Fee
Insurance
Premium
Legal Fees
Surveyor Fee
Bank Charges
2,400.00
4,906.56
720.00
308.40
2,400.00
4,906.56
720.00
308.40
2,400.00
2,887.93
20,700.00
6,385.80
410.85
Purchase ofInvestment Assets 172,004.09 172,004.09 753,715.13
Total Payments 73515.44 172004.09 245 519.53 833153.11
Net Receipts/(Payments) for Year 9,677.34 (13,789.20) (4,111.86) 13,494.74
Bank Balances at 31
2021
December 95,038.49 27,890.95 122,929.44 109,434.70
Bank Balances at 31December
2022
f.104,715.83 f14,101.75 KII8,817.58 $122,929.44

Income Capital Total Total
Unrestricted Endowment Funds Funds
Fund Fund 2022 2021
Page
Monetary
Assets
Cash at Bank
Coutts &Co Current A/c 101,432.21 1,931.67 103,363.88 94,280.60
Canaccord Client A/cs 3,283.62 12 170.08 15,453.70 28 648.84
5 104,715.83 14,101.75 118,817.58 122,929.44
Coutts tk Co —Rental 18,750.00 18,750.00 18,750.00
Deposit
Non-Monetary Assets
Investments
Quoted securities at book 10 1,585,849.04 1,585,849.04 1,580,096.78
value
Market value E1,913,629
Freehold Property
47 CornfieTd Road 300,000.00 300,000.00 300,000.00
Eastboume
-
book value
123465.83 1 899950.79 2023 416.62 2,021,776.22
Liabilities
Cornfield
Law
LLP 18,750.00 18,750.00 18,750.00
Tenancy Rent Deposit
18,750.00
f104,715.83
81,899,950.79 18,750.00
82,004,666.62
18,750.00
~82,003026.2

2022 2021
2. Freehold Property
47 Cornfield Road, Eastbourne
Receipts F37,500.00 f57,083.33
Gross rent received Page 5

Registered
Charity No.
Charlie Wailer Memorial Trust 1109984 7,000.00 5,000.00
Farms for City Children (FFCC) 325120 7,000.00 5,000.00
Help 4 Forgotten Allies 1139273 7,000.00 5,000.00
Horatio's
Garden
1151475 7,000.00 5,000.00
Kensington
Symphony
Orchestra 1069620 7,000.00 5,000.00
Neurofibromatosis Association 1078790 7,000.00
The Island Trust 1049722 7,000.00 5,000.00
f49,000.00 f30,000.00
Page 5
Apex Corporate Trustees (UK) Limited
Trustee fee for 2022 plus VAT paid by the
authority ofthe Will of Edgar Cuthbert Hom. K1,355.56 K1,265.84
Page 5

Se Fl vcu Fl vcu
IB)OLS)MIMMmllyl z011
Holdl g Book yet e Cost Proyrt Holding Booky lue Market Val Net Income
OI/Ol/2012 OI/01/2022 Dote Qusntky (Pmcmds) (Loss) 31/12/2021 31/12/M22 31112/2011 Dat
8 F. 8 F. 8
BnT%%dh Go e cat Stocks
Trmmm
4 115/ I de -LIMM Sro k 2030GBP
10,000.00 17,119.67 2/OI/2022 460.S9
10000.00 7.1 967 33,&80 2B07/20 2 479 81
TGTAL: B Ysh Governmaat Stocks 27,129.67 27.1&M/ 33,500 940.71
Fondgn See rides
Apa
GlotnlA)ph
Ltd
Ordinary NPV Shares I1,$1I.63 04/04/2022 4M 86
6,S06 12,8)163 11,809 23/09/
0 -
40836
8
Ad
boOF nls
US Svnmnal le Growth Si GBP Dn
5.250.00M 52,585 11 5,250.0000 51,585.11 66,360
Dqbat 9Infrastructure pic
Onhmuy No Pe Vain 3%500 34.937.50 31/03/2022 4$7.30
30/06/2021 48710
30/09/2022 487.50
32,500 34937.50 28,048 23/I-G011 487 50
H d%%dyP kF d Pl
Ame
cmSmCosHcdgcd(GBP)
750 000 25,336.53 750.000 25,336.53 57,773
Ishs ca
Core Sd P 500 UCITS ETFGBP IXc
3,00000 3944555 30/03'2022 29
54
19/06/202 33505
ZZG9/2022 400.UI
39,445.55 94,886 30/12/2022 349.04
isMm H Pk
USD liens Bd 7-)DY UCIT ETFGBP Gn Hgd
20/09G022 11,500 52.$6637 11.500 57.866.37 51.198 30(11/20 611.80
LMMBG IUCITSETFPI
LBOIhttM V h Ch Go UCITS ETP USD
115000 31,144.90 2,550.00 32.144.90 33,584
NGAM SA
Loom'n Saylea USG~h Eqty SIA F dGBP
345.00 50.61)AS 345.00 50.612.65 81,530
Pmo
P
mmy I
Ltd
(hdbmy NPV Shoes 35,000 14,70600 28/02/2022 306.15
31/05/2022 3D6.25
31/0$/2022 306 25
35,000 14.70600 27.930 30/I U2022 306.25
Vom b IAssm MMM ~SA
Twnuy%%d stat Inc Aq g GBp Ds
550.00 56.63600 31/03/2022 495.00
30/06/2022 5S3.00
30/09/-022 638.00
IZ/IZ/2IFM 5.50
55D.OD 56,636.00 48279 30/12/
022
676.5D
TOTAL: Foreign Securhles 329AISBI 52,$6637 302,0$2.11 502G97 $,40L03
UK Kqaltles
ABRDN E pn Logutim hn Pic
Ordumy Ip Shares 37,500 3$,105,00 25G)/2023 378.75
25/03/2022 75.00
24/06l2022 322.50
24/06l2022 123.75
23/09/2022 35625
23/M/2022 9375
3IFID2022 378.75
37.500 38,205.DO 25,650 30/12/2022 71.25
ASians Technology T~Plc
On%%dmy 2.5p Shares 16,000 33,68100 16,000 33,681.00 33,520
Baigie Gtf%%drd Europnm
0 cgmuy 2.5p Sham
Growth Tst Pk
36,000
37.261.00 30/03/2022 (36,000) (3L92169) 1,66069 II/02/2022 126.00
BaiEieGilfodSO Mmm Pl
Ongany p S%%dues 18,000 33176.40 23/06/2021 (18.000) (23,964.20) (9.612.20)
Bsgmm Ho/lib Tmsl Pl
RMcc blc Ordmary OBP0.01
40,000 75,776.01 28/04/2022 IS06.00
40.000 75.776.01 61.200 02/09/2022 1,294.00
Blackrock Grcaler Eum Inv
0 rgnmy 0 IpS~
Tsl 7.750 41.812.25 17/06/2022 13543
7,750 41.81 25 36,483 16/12/2022 375,8$
Blac%%dock Smagcr Compeeics Tst Pic
Onbmuy 25p Shares 3,500 54,732.00 17/06/2022 770.DO
3.500 54.732.00 47190 09/12/1022 507.50
TIXCCihM TIXCCihM TIXCCihM HO~ra
8 km
r
3ldD~b IDM
HoMsug
ouoinom
Book V lue
OIIOU2022f
Date Q a lily Cost
(Pmceeds)
f
Phot
(Loss)
8
Holdi
g
3111212022
gook Vahe
31/12/2022
8
Market Val
31/12/2022
Date Net Iamma
Dtago
Pic
IMbmy 8 101 logp Shares
1,250 25,098.$6 07/04/2022 367.NI
I, 50 5.098.S6 45,619 20/I 0/ZDX 585.25
Dunedi
I
comcGrowthln TnmPR
(Mumy 25p Shacs 30,000 76,765.85 25 02/202 900.00
27/05/2022 1,17000
26/0$/2022 900.00
30.000 76.765.85 87.300 25/II/20
2
900.00
Ecof Gbluultas&l f TrmrPI
Ordinary Ip Shares 21,000 40,420.73 ZS/02/202 388.50
3I/05/2022 381.50
31 08/20
2
381.50
21,000 40,420.73 45,360 3WI I/2022 388.50
F'm I ty Japan Trust Pic
0~25p Shaes
21,000 35.18080 21.000 35.180 SO 34,493
FuleltySp IV I mPI
Chdbmy Jp Sbmes 23.000 60.4909$ 23,0X 60.490 98 63.940 12/Ol/2022
22/06/2022
1.035.00
529.X
FMimy Growth & Income Trust Plc
IMmuy 25pSlam 5,000 37,38950 13/05/-022 415.00
5,000 37,389.50 42,100 04/11/2022 490.00
Grcencoal
Onhuuy
UK Wind Pic
Ip Shaes
06/09/20 "-18.500 30,100.50 IL500 30,10050 28,102 25/11/2022 357,05
HICLI Oeshmt Pl
tM'aay 0.0Ip5h 25,DOO 29,847 25 31'03/2022 15965
31/03/2022 35535
Joroonon 274 28
30/06/2022 24323
30/09/2022 401 70
JW09/202 113.30
30/IW2022 350.20
29.847 5 41,050 30/12/2022 164.80
I p
E
o
t
IMMmspl
Ordinary lop Shares 20,500 36.517.85 28/01/202 307 50
20.500 36,517.85 85,$95 26/08/2022 307.50
JP Motgan American Investmeat Tn st
Onhuuy 5p Shares 10,000 62,96600 27/05/2022 45000
10.000 62966 00 68,400 07/ IOPDZZ 250.00
JpbhX GblE bMkt I Tat PI
Ongnary Ip Shmcs 35,000 46.350.00 ZI/DI/2022 350.00
32/04/2022 350.00
Z9/07/2D22 350.00
35000 4635000 &1.713 2I/ ID/2022 770.00
Mc
Idcl
csl tT OPI
Ordiaary 25p Shares 20,0CO 48,038.00 23/06/2022 (20.000) (35,317.57) (12,720.43) 01/02/2022 270.X
03/05/2022 57000
Ol/0$/2022 270.00
bod WNMI I
I nut
T IPI
Chdumy Jp Shares $,000 13/04/2022 280,00
04/I I/2022 296.00
8.000 68,049 00 57.040 04/I I/202- 240 00
P larCapt IGI bslF' a cialsT Pl
ip SMa 27,610 44,000.00 28/02/2022 552.20
27,610 44,000.00 42,105 3I/0$/2022 66264
Juo T' I
Pk
IOP (Rcgd) Shown
1,05D 30,330,74 21/04/2D22 3,22D.56
2IIN/2022 47$.80
I 050 30.330 74 60,869 ZZIXnoZZ 2,327.12
IUT Capital Perinea Ph
0~fI Sbwm
I.SX 17.854.41 29/04/2022 333.00
1,800 17,854.41 38,160 28/10/20
2
33300
Royal D tch Shcg Ph
Class BIMiaary Euroo.07 Shares
1,723 3,201.43 30/01/2022 (1.723) (3,201.43)
Scoltuh Amaiam hv Trust Pic
IM ~ZJPSMa 8,700 35.707.98 08/04/2022 293.63
22%6/2022 282.75
20/09/2022 295.80
35.707.98 44,109 16/12/2022 30450
Banish Morlgage lnvcstmeat
Chhmy
5p Sbaca
Trust pic JfX 26,025.65 01/07/2022 11385
5,500 26,025.65 39.743 16/12/2022 88 OO
Skag Pl
EURO.07Sbaes 30/01/2022 1,723 3,201.43 04/03/2022 31496
27/06/2022 344.77
20/X/2022 37165
1,723 3&01.43 4D.068 19/12/2022 355.1I
Satttbso
t bnsstmart
Tnat
0~IpSMa
Pic I.7X 17.031.00 l,7X 17.031.00 22,219

Molding BookVar e Cost Progt Moldlag BookValue Market Val ivtl co e
01)01/2022 01/01/2022 Dote Qusnhly (Pmcewm) (Loss) 31/12/2022 31/12/2022 31/12/2022 Date
8 8
Twnple Ber investment Trust Pk
Ord tn/ypS)mec 23/06/2022 17.XD 36,938.5 30/09G022 391.00
17,000 36,93S.SZ 37.40D 30/I 2/2022 4M 00
Templeton
Emerging
Markets Inv Trmt Pk
0 d ~SFShoes
223X
37.781.50 10/01/2022 2 5.00
22.500 37,781 SD 33,030 28/07/20 630.00
TOTAL: UK Shuttles (,094,091,19 (31,164.44) (20.671.94) 2,0423M.SI 1305,950
U itT slsmoslcs
Batlke Gilrocd BCo
Pos ti
Ch
gcB Dn 19.00D,DD 44,17500 ZrXIS'2022 (19,0X.DD) (56,810.00) 12,635 00
FIL Inwmment Se
ices(UK)L~ed
UK Gloiml Dividend WInc Nav
18/01/2022 472 50
Fem senna/
Inurn
(Ukl
Fds Ltd
Stcwett Iavm Aas P Ldrs Smt BGBPA
6.909387 20.47M 85 30/09/2022 190.04 6,909.387 20,615.89 67.747 30/09/2022 190.04
MIT tyDWI
vest
cnt Funds
T yt/o A
Ass
tBeckedl G A
06/09/202 46.000.00 49365.00 30/I I/20M 382 40
30/I I/2022 (1,18744) 46,00D.DD 4837736 48,291
SM
I
mt tsLmred
Growth PAcc Uohs GBP 65.0SKX 28/02/2022 329 67 8,00000 613M.SZ 55.656 28/02/ZD22 329 67
TOTAL: Unit Trusts 6 OSICs )29/M8.05 (731273) 126KKSS )343823 171,694 1374.61
TOTAL: I ceedm6.7& 13,1893D (KDZL94) I,Slkkge9.IM 1.9133G9 45,60131