| Poge | ||
|---|---|---|
| Report ofthe Trustees | 1to3 | |
| Independent Examiners |
Report | |
| Statement of Financial | Activities | |
| Balance Sheet | ||
| Notes to the Financial | Statements | 7to9 |
| Investments | 10to 13 |
| for the Year Ended 31March | 202 | 1 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Sydney | Ei'ic Brookes | 2021 | 2020 | ||||||
| Notes | Main Fund f |
Mason f |
Fund | Fund f |
Total Funds f |
Total Funds f |
|||
| INCOMING RE5OURCES |
|||||||||
| Incoming resources from generated | funds | ||||||||
| Investment income |
37,910 | 1,917 | 256 | 40,083 | 46,496 | ||||
| Other income | 91,403 | 50,125 | 141,528 | 54,796 | |||||
| Total incoming resources |
129,313 | 1.917 | 50,381 | 181,611 | 101,292 | ||||
| RESOURCES EXPENDED | |||||||||
| ~Dn i ns |
|||||||||
| Grants &Donations | 4,000 | 2,500 | 6,500 | 8,881 | |||||
| Donations to City & Guilds London Arts School | 2,500 | ||||||||
| City &Guilds of London Institute | âJV | Project | 10,000 | 10,000 | 10,000 | ||||
| Prizes at Colleges | 241 | 241 | 1,400 | ||||||
| Building Crafts College | 2,500 | 2,500 | 2,500 | ||||||
| Master Craftsman Awards |
330 | ||||||||
| Stgd80LGLaah | |||||||||
| Building Crafts College | 9,716 | 9,716 | 7,500 | ||||||
| Moulton | 6,250 | 6,250 | 8,750 | ||||||
| Weymouth | 1,250 | 1,250 | |||||||
| City &Guilds of London Art School | 10,000 | 10,000 | 12,500 | ||||||
| Cathedral Grants - Apprenticeships |
18,750 | 18,750 | 17,600 | ||||||
| Other | 916 | 916 | 1,547 | ||||||
| Other | |||||||||
| Administration expenses |
10,817 | 125 | 11,011 | 11,751 | |||||
| Total resources expended | 74.440 | 2,569 | 125 | 77,134 | 85.259 | ||||
| NET INCOMING RESOURCES |
54,873 | (652) | 50,256 | 104,477 | 16,033 | ||||
| TOTAL FUNDS BROUGHT FORWARD | 1,333,186 | 69,721 | 1,402,907 | 1,503,057 | |||||
| Gains/ (losses) on investment | assets | 272,610 | 12,736 | 44 | 285,390 | (116,183) | |||
| TOTAL FUNDS CARRIED FORWARD | 1,660,669 | 81,805 | 50,300 | 1,792,774 | 1,402,907 |
| for the Year | Ended 31March 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Sydney | Eric Bnrokes | 2021 | 2020 | |||||
| Main Fund | Mason | Fund | Fund | Total Funds | Total Funds | |||
| Notes | 6 | 6 | 6 | 6 | ||||
| FIXEDASSETS | ||||||||
| Investments | 1,575,875 | 78,016 | 50,044 | 1,703,935 | 1,272,338 | |||
| CURRENT ASSETS | ||||||||
| Prepayments | sr accrued income | 10,814 | 10,814 | 7,239 | ||||
| Debtors | 20,250 | 20,250 | ||||||
| Cash at bank | 107,458 | 7,090 | 256 | 114,804 | 168,430 | |||
| 138,522 | 7,090 | 256 | 145,868 | 175,669 | ||||
| CREDITORS | ||||||||
| Amounts falling due within one yei |
6 | (57,029) | (57,029) | (45,100) | ||||
| NET CURRENT ASSETS | 81,493 | 7,090 | 256 | 88,839 | 130,569 | |||
| TOTAL ASSETS LESSCURRENT LIABILITIES | 1,657,368 | 85,106 | 50,300 | 1,792,774 | 1,402,907 | |||
| NET ASSETS | 1,657,368 | 85,106 | 50,300 | 1,792,774 | 1,402,907 | |||
| FUNDS | ||||||||
| Unrestricted | funds | 1,660,669 | 1,333,186 | |||||
| Restricted funds | 132,105 | 69,721 | ||||||
| 1,792,774 | 1,402,907 |
| 2021 | 2020 | ||
|---|---|---|---|
| E | f | ||
| Rents received | 3,400 | 3,400 | |
| Investment | income | 36,663 | 43,025 |
| Deposit account interest | 20 | 71 | |
| 40,083 | 46;496. | ||
| OTHER INCOME | |||
| 2021 | 2020 | ||
| E | E | ||
| Donations | 38,853 | 49,404 | |
| Fundraising | 767ii | 5,392 | |
| Legacies (restncted) | 45,000 | ||
| Legacies (unrestricted) | 50,000 | ||
| 141,528 | 54,796 |
| FIXEDASSET INVESTMENTS | |||||
|---|---|---|---|---|---|
| Main | Eric Brookes | Sydney Mason | TOTAL | TOTAL | |
| Fund | Fund | Fund | 2021 | 2020 | |
| 6 | 6 | 6 | 6 | 6 | |
| PORTFOLIO VALUATION | |||||
| Book Cost | 1,124,673 | 50,000 | 73,218 | 1,247,891 | 1,089,461 |
| Revaluations | 451,202 | 4,798 | 456,044 | 182,877 | |
| Market Value | 1,575,875 | 50,044 | 78,016 | 1.703.935 | 1,272,338 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| 6 | 6 | |||
| Prepayments | Braccrued | income | 10,814 | 7,239 |
| Other debtors | 20,250 | |||
| 31,064 | 7,239 | |||
| CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 2021f | 2020f | |||
| Other creditors | 13 | |||
| Rowlandson | Historic Fund | 10,000 | 15,000 | |
| Accruals | 47,016 | 30,100 | ||
| 57.029 | 45,100 |
| 7 | MOVEMENT IN FUNDS |
||||||
|---|---|---|---|---|---|---|---|
| Balance | as at | Net Incoming | Balance | asat | |||
| 01/04/2020 | resources | 31/03/2021 | |||||
| E | f. | f | |||||
| Unrestdicted funds |
|||||||
| Main Fund | 1,333,186 | 327,483 | 1,660,669 | ||||
| Restdicted funds |
|||||||
| Sydney Mason Fund | 69,721 | 12,084 | 81,805 | ||||
| Eric Brookes Fund | 50,256 | 50,300 | |||||
| TOTALFUNDS | 1,402,907 | 389,823 | 1,792,774 | ||||
| 8 | DUKE OF GLOUCESTER FUND RESERVES | ||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Balance at 1st April 2020 | 5,268 | 4,098 | |||||
| Movement in year |
1,170 | ||||||
| Balance at 31stMarch 2021 | 5,268 | 5,268 | |||||
| These reserves are included | within the Unrestricted | Funds. | |||||
| 9 | SYDNEY MASON FUND | ||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| INCOME | |||||||
| Bank Deposit Interest | 2 | 7 | |||||
| Investment Income |
1,915 | 2,189 | |||||
| 1,917 | 2,196 | ||||||
| EXPENDITURE | |||||||
| Student Grants 8r Other Expenses |
2,569 | 2,560 | |||||
| SURPLUS FOR THE YEAR | (652) | (364) |
| MarKet | |||||||
|---|---|---|---|---|---|---|---|
| ~O | VaLus ~2 |
||||||
| (Unrestricted} | E | f | |||||
| 1. | |||||||
| 20,000 Intermediate Capital Grp Pic 5%nts |
24/3/23 gbp1000 | 20,026 | 21,350 | ||||
| I}gg~pnQ~98 | |||||||
| 449 Ml twenty four Dynamic Bond |
49,495 | 51,283 | |||||
| ISHARES 0 PLC GBP IDX-LINKED | GILTS UCITS | ETF | 50,001 | 45,992 | |||
| HENDERSON INVESTMENT FUNDS LTD FIXED |
INTEREST | 50,324 | 51,279 | ||||
| 13,250 Ecclesiastical Insurance | Office 8.625% Non-Cum | IRRD PRF GBPI | 16,308 | 20,471 | |||
| 15,000 Lloyds Banking Group | 9.25% Non-Cum | IRR PRF | SHS | 16,560 | 23,228 | ||
| Bev~eggE1~1} | |||||||
| 760 Diageo Ord GBP0.28935185 | 14,082 | 22,720 | |||||
| 637Johnson Matthey Ord GBP1.047619 |
17,472 | 19,193 | |||||
| Electr nic8r I 'cal i |
|||||||
| 2,290Halma Ord GBP0.10 |
17,536 | 54,365 | |||||
| n I rvl 1.16% |
|||||||
| LONDON STOCK EXCHANGE | GROUP ORD | GBP0.6918604 | 21,644 | 18,391 | |||
| 'lii 1 |
|||||||
| 2,310National Gdrd Ord GBP0.113953 |
19,402 | 19.958 | |||||
| Ind strialEn ine ri 2.02% |
|||||||
| 280Spirax-Sarco Engineering | Ord | GBP0.269230769 | 18,151 | 31,920 | |||
| ~U~IBLnnt | |||||||
| 1,210Prudential Ord GBP0.05 |
9,964 | 18,640 | |||||
| Sub Total carried forward: | 320965 | 398790 |
| bfgrrt | ||||||
|---|---|---|---|---|---|---|
| V~l | ||||||
| COST | 3~103.2 | |||||
| bfgin~Tr BfFrlgd |
(Unrestricted) | E | E | |||
| Sub Total brought forward | 320,965 | 398,790 | ||||
| ~i~lgfLE2 | ||||||
| 1,180 RELX PLC GBP0.1444 | 17,490 | 21,464 | ||||
| In strial Metals &Minin |
||||||
| 760 Rio Tinto Ord GBP0.10 | 22,078 | 42,180 | ||||
| il Tl mmni tin |
||||||
| 10,965Vodafone USD 0.2095238 | 25,552 | 14,461 | ||||
| TRAVEL LEI RE 1.61 |
||||||
| INTERNATIONAL CONSOLIDATED |
AIRLINE | ORD EURO.50 | 22,122 | 25,541 | ||
| mptsgttgl~8f2. 2451 | ||||||
| 725 Unilever Pic Ord GBP0.031111 |
17,608 | 29,406 | ||||
| THG PLC ORD GBP0.005 | 22,276 | 18,767 | ||||
| 1,175Glaxosmithkline Ord G80.25 |
28,018 | 23,635 | ||||
| IE nv mnTr |
2 | |||||
| 700 Derwent London GBP0.05 |
22,696 | 22,596 | ||||
| 5,090Segro GBP3.085 | 15,945 | 47,724 | ||||
| 1,460 Diploma Pic Ord G80.05 |
20,122 | 37,201 | ||||
| ~UK 1. | ||||||
| 10160JUPITER FUND MANSGERS | LIMITED | 19,533 | 29,464 | |||
| 13,350JP Morgan Amedcan | Investment | Trust Ord 680.05 | 27,442 | 73,993 | ||
| 2,180Ishares Core 5 BrP500 | Ucits | ETF | USD | Inc | 47,031 | &7,131 |
| Sub Total carried forward | 628877 | 872352 |
| hgt)t.BL | |||
|---|---|---|---|
| Value | |||
| COST | ~1. | ||
| hlgiiIgELFFlttt( | (Unrestricted) | E | E |
| 8/F | |||
| Sub Total brought forward | 628,877 | 872,352 | |
| ia ExJa an 5.05% | |||
| 18,330Schroder Odiental Income Fund Ord GBP0.01 |
32,087 | 51,232 | |
| MSIM FUND MANAGEMENT | (IRELAND) LTD ASIA OPPORTUNITY 2GBP | 50,182 | 41,328 |
| t 1 |
|||
| 15,860JP Morgan Gbl Emerg Mkts Inc PLC GBPO.01 |
19,512 | 23,076 | |
| Qla)tc@RQBQ | |||
| 9,100Scottish Mortgage Inv |
Trust Ord GBP0.05 | 13,154 | 103,467 |
| VANGUARD FUNDS PLC FTSEALL WORLD ETF INC NAV |
45,189 | 55,249 | |
| 11,000 FUNDSMITH LLP EQUITY I INC NAV |
29,887 | 55,755 | |
| GAM FUND MANAGEMENT | DISRUPTIVE GTH INSTITUTIONAL GBPACC | 34,131 | 51,275 |
| 3 | |||
| DIGITAL 9 INFRASTRUCTURE | PLC ORD NPV | 30,020 | 29,850 |
| 21,200The Renewables Infrastructure GRP Ord NPV |
29,046 | 29,719 | |
| 24,350Foresight Solar Fund | Ltd NPV | 34,978 | 33,813 |
| 8,526 31 Infrastructure NPV |
20,976 | 31,506 | |
| TRIPLE POINT ENRGY EFF INFRS CO PLC ORD GBP0.01 | 34,020 | 35,020 | |
| 14,025 Bilfinger Berger Global Infra SICA V ORD NPV | 23,496 | 33,747 | |
| 18,380Greencoat UK Wind Pic ORD GBP0.01 |
23,795 | 28,395 | |
| Piggarly(6, 1(l) | |||
| 23,800 Picton Property Income Ltd |
9,878 | 20,420 | |
| 17,640Aberdeen Standard EUR GBP0.1 |
17,660 | 19,139 | |
| 17,750 CIVITAS | 17,770 | 19,135 | |
| HOME REIT PLC ORD GBP0.01 | 18,020 | 20,520 | |
| 11,630Tritax Big BoxReit Pl Ord GBP0.01 | 11,995 | 20,876 | |
| 1,124,673 | 1,575,875 | ||
| SETTLEMENT ACCOUNT | 0 | 0 | |
| CASH ON DEPOSIT | 7,090 | 7,090 | |
| INCOME ACCOUNT | 0 | 0 | |
| 1,131,763 | 1,582,965 |