| 30/4/21 | 30/4/20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | 6 | F | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
2 | 1,376,650 | 759,066 | |||
| Investment income Other income |
39,702 705,884 |
41,146 ~109,996i |
||||
| Total | 2,122,236 | 690,216 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | 13,455 | 12,068 | ||||
| Charitable activities |
||||||
| Christian | 450,000 | 368,250 | ||||
| Education | 106,700 | 37,000 | ||||
| Social and Medical | 303,100 | 215,550 | ||||
| General charitable | purposes | 11,450 | 10,350 | |||
| Support costs | 8,217 | 7,110 | ||||
| Total | 892,922 | 650,328 | ||||
| NET INCOME | 1,229,314 | 39,888 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 2,713,167 | 2,673,279 | |||
| TOTAL FUNDS CARRIED FORWARD | 3942481 | 2,713,167 |
| 30/4/21 | 30/4/20 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | 6 | 6 | |
| FIXEDASSETS | |||
| Investments | 10 | 3,641,474 | 2,489,323 |
| CURRENT ASSETS | |||
| Cash at bank | 305,207 | 224,844 | |
| CREDITORS | |||
| Amounts falling due within one year |
11 | (4,200) | (1,000) |
| NET CURRENT ASSETS | 301,007 | 223,844 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 3,942,481 | 2,713,167 | |
| NET ASSETS | 3 342 461 | 2,713,167 | |
| FUNDS | 12 | ||
| Unrestricted funds |
3,942,481 | 2,713,167 | |
| TOTAL FUNDS | 3,942,481 | 2,713,167 |
| 30/4/21 | 30/4/20 | |||
|---|---|---|---|---|
| Notes | ||||
| Cash flows from operating | activities | |||
| Cash generated from operations |
1 | 405,476 | 124,840 | |
| Net cash provided by operating |
activities | 405,476 | 124,840 | |
| Cash flows from investing | activities | |||
| Purchase offixed asset investments |
(758,651) | (415,563) | ||
| Sale offixed asset investments | 393,904 | 371,584 | ||
| Dividends received |
36634 | 40,755 | ||
| Net cash used in investing activities |
~325,113) | ~3224) | ||
| Change In cash and cash |
||||
| equivalents In the reporting |
||||
| period | 80,363 | 121,616 | ||
| Cash and cash equivalents | at | the | ||
| beginning ofthe reporting |
period | 224,844 | 103,228 | |
| Cash and cash equivalents | at | the | ||
| end ofthe reporting period |
305,207 | 224,844 |
| 30/4/21 | 30/4/20 | ||||||
|---|---|---|---|---|---|---|---|
| f | F | ||||||
| Net income | for the | reporting | period (as per the Statement | ||||
| of Financial | Activities) | 1,229,314 | 39,888 | ||||
| Ad]ustments | for: | ||||||
| Dividends | received | (39,634) | (40,755) | ||||
| Net profit | on | investments | at revaluation | (787,404) | 125,207 | ||
| Increase | in creditors | 3,200 | 500 | ||||
| Net cash | provided | by | operations | ~405476 | 124,840 |
| ANALYSIS OF CHANGES IN NE |
T FUNDS | ||
|---|---|---|---|
| Ai 1.5.20 | Cash flow | At 30.4.21 | |
| L' | F | F | |
| Net cash | |||
| Cash at bank | ~224 844 | 80,363 | 305,207 |
| 224,844 | 80,363 | 305,207 | |
| Total | ~224 844 | 80,363 | 305,207 |
| 2. | DONATIONS | AND LEGACIES | ||
|---|---|---|---|---|
| 30/4/21 | 30/4/20 | |||
| 6 | E | |||
| Donations | 885,394 | 679,375 | ||
| Gift aid | 21,255 | 29,691 | ||
| Legacies | 470 001 | 50,000 | ||
| 1,376,650 | 756 066 | |||
| 3. | INVESTMENT | INCOME | ||
| 30/4/21 | 30/4/20 | |||
| Bank interest | 68 | 391 | ||
| Other interest | receivable | 2,804 | 1,543 | |
| Income from UK listed | 34,498 | 36,046 | ||
| Income from non-UK listed | 2,332 | 3,166 | ||
| ~39 702 | 41,146 | |||
| 4. | OTHER INCOME | |||
| 30/4/21 | 30/4/20 | |||
| L' | f | |||
| Other incoming | resources | 705,884 | ~109,996) |
| Investment | management | costs |
|---|---|---|
| Investment | management | fees |
| Bank interest and charges |
| 30/4/21 | 30/4/20 | |||||||
|---|---|---|---|---|---|---|---|---|
| f | f | |||||||
| Investment | management | fees | 13,368 | 11,956 | ||||
| Bank interest | and | charges | 87 | 112 | ||||
| 13,455 | 12,068 | |||||||
| CHARITABLE | ACTIVITIES COSTS | |||||||
| Support | ||||||||
| Direct | costs(see | |||||||
| Costs f |
note 7) f |
Totals f |
||||||
| Christian | 450,000 | 450,000 | ||||||
| Education | 106,700 | 106,700 | ||||||
| Social and | Medical | 303,100 | 303,100 | |||||
| General | charitable | purposes | 11,450 | 11,450 | ||||
| Support | costs | 8,217 | 8,217 | |||||
| ~871 250 | ~8217 | ~879467 |
| 30/4/21 | 30/4/20 | |||||
|---|---|---|---|---|---|---|
| 8 | 8 | |||||
| Fees payable to | the charity's | auditors | for the audit ofthe | |||
| charity's | financial | statements | 4,200 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Investments | |
| F | |
| MARKET VALUE | |
| At 1 May 2020 | 2,489,323 |
| Acquisitions | 758,651 |
| Disposals | (393,904) |
| Net gains on revaluations | 787,404 |
| At 30 April 2021 | 3641 424 |
| NET BOOK VALUE | |
| At 30 April 2021 | 3,641,474 |
| At 30 April 2020 | 2,489,323 |
| Analys | is of investm |
ents at 30 April 2021 betwee |
n funds |
|
|---|---|---|---|---|
| Listed | investments | 2021 | 2020 | |
| Cash | in investment | porffolios | 119,823 | 63,813 |
| UK Quoted shares | 3,137,979 | 2,124,685 | ||
| Non-UK Quoted Shares | 40,263 | 46,896 | ||
| 3,298,065 | 2,235,394 | |||
| Other | investments | |||
| Other | UK Unlisted | Securities | 343419 | 253,929 |
| 3,641,474 | 2,489,323 |
E1,918,552). |
E1,918,552). |
E1,918,552). |
, | , | |||
|---|---|---|---|---|---|---|---|
| 11. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE | YEAR | ||||
| 30/4/21 | 30/4/20 | ||||||
| L' | |||||||
| Accrued | expenses | 4,200 | 1,000 | ||||
| 12. | MOVEMENT | IN FUNDS | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.5.20 | in funds | 30.4.21 | |||||
| E | E | f | |||||
| Unrestricted | funds | ||||||
| General | fund | 2,713,167 | 1,229,314 | 3,942,481 | |||
| TOTAL | FUNDS | 2 713,167 | 1,229,314 | 3,942,481 |
| Compar | atlves | for movement In fu |
nds | ||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.5.19 | in funds | 30.4.20 | |||
| f | f | ||||
| Unrestricted | funds | ||||
| General | fund | 2,673,279 | 39,888 | 2,713,167 | |
| TOTAL | FUNDS | 2,673,279 | 39 666 | 2,773,767 |
| Compara | tive | net movement in funds, |
included in the above are as |
follows: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources f |
expended f |
in funds f |
|||
| Unrestricted | funds | ||||
| General | fund | 690,216 | (650,328) | 39,888 | |
| TOTAL | FUNDS | ~690 216 | ~650,328) | ~39 888 |
| A curren | t yea | r 12 months and prior |
year 12 months combined posi |
tion is as foll |
ows: |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.5.19 | in funds f |
30.4.21 f |
|||
| Unrestricted | funds | ||||
| General | fund | 2,673,279 | 1,269,202 | 3,942,481 | |
| TOTAL | FUNDS | 2,673,279 | 1,269,202 | 3,942,481 |
| included | in th | e above are as follows: | |||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources F |
expended L' |
in funds f |
|||
| Unrestricted | funds | ||||
| General | fund | 2,812,452 | (1,543,250) | 1,269,202 | |
| TOTAL | FUNDS | 2,512,452 | ~4543 250I | 1,269,202 |