OpenCharities

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

2023-03-31-accounts

Trustees A Dollond
M Dollond
B Dollond
R Dollond
J Milston
Secretary BDollond
Charity number 293459
Address 3rd Floor Hathaway House
Popes Drive
Finchley
London
N3 1QF
Auditor FMCB
3rd Floor Hathaway House
Popes Drive
Finchley
London
N3 1QF
Bankers Barclays Bank pic
155Bishopsgate
London
EC2M 3XA
Solicitors Smyth Barkham LLP
1 Mitre Court Buildings
Inner Temple
London
EC4Y7BS
Investment advisors Canaccord Genuity Wealth Limited
88Wood Street
London
EC2V7QR
Credo Wealth
Planning
Limited
8-12York Gate
London
NW1 5DX

Page
Trustees report 1-3
Independent
auditor's
report
Statement
offinancial
activities
Balance sheet
Statement ofcash flows
Notes to the financial statements 10-17

Unrestricted Endowment Total Unrestricted Endowment Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
Notes E f E
Income and endowments from:
Donations
and legacies
2 596,557 596,557
Investments 3 1,481,022 1,481,022 1,167,147 1,167,147
Other income 4 325 325
Total income and
endowments 1,481,347 596,557 2,077,904 1,167,147 1,167,147
Expenditure
on:
88IIi~nf hda
Investment
management 8 184,018 184,018 207,108 207,108
Charitable
activities
5 2,457,922 2,457,922 1,847,627 1,847,627
Total expenditure 2,641,940 2,641,940 2,054,735 2,054,735
Net gains/(losses) on
investments 11 (3,808,101) (3,808,101) 2,867,464 2,867,464
Net income/(expenditure) (1,160,593) (3,211,544) (4,372,137) (887,588) 2,867,464 1,979,876
Transfers
between
funds 1,160,593 (1,160,593) 887,588 (887,588)
Other recognised
gains and losses:
Other gains/(losses) 12 (219,858) (219,858) 55,400 55,400
Net movement
in
funds (4,591,995) (4,591,995) 2,035,276 2,035,276
Reconciliation
offunds:
Fund balances at 1 Apnl 2022 53,030,165 53,030,165 50,994,889 50,994,889
Fund balances at 31 March
2023 48,438,170 48,438,170 53,030,165 53,030,165

2023 2022
Notes 6 6
Fixed assets
Investments 13 46,604,565 51,886,558
Current assets
Debtors 14 430,696 276,917
Cash at bank and in hand 1,481,863 951,921
1,912,559 1,228,838
Creditors: amounts falling due within
one year 15 (78,954) (85,231)
Net current assets 1,833,605 1,143,607
Total assets less current liabilities 48,438,170 53,030,165
Capital funds
Expendable
endowment
19 48,438,170 53,030,165
Income funds
Unrestricted
funds
48,438,170 53,030,165

2023 2022
Notes 6 6
Cash flows from operating activities
Cash absorbed
by operations
17 (2,205,114) (2,038,134)
Investing activities
Purchase ofinvestments (34,869,359) (15,798,327)
Proceeds from disposal of investments 36,343,251 17,359,789
Investment income received 1,481,022 1,167,147
Net cash generated
from
investing
activities 2,954,914 2728609
Net cash used
in financing
activities
Net increase
in cash and
cash equivalents 749,800 690,475
Cash and cash equivalents at beginning ofyear 951,921 206,046
Effect offoreign exchange rates (219,858) 55,400
Cash and cash equivalents at end of year 1,481,863 951,921

Endowment Endowment
funds funds
2023 2022
E 6
Donations and legacies 596,557

Unrestricted Unrestricted
funds funds
2023 2022
E F
Dividend- equities 761,936 653,725
Fixed interest- securities 718,576 513,401
Interest receivable 510 21
1,481,022 1,167,147
4 Other income
Unrestricted Unrestricted
funds funds
2023 2022
E E
Other income 325
5 Charitable activities
2023 2022
E E
Grant funding ofactivities (see note 7) 2,412,750 1,797,500
Share ofsupport costs (see note 10) 25,972 30,927
Share ofgovernance costs (see note 10) 19,200 19,200
2,457,922 1,847,627
6 Costs of raising funds
Unrestricted Unrestricted
funds funds
2023 2022
E F
Investment management 184,018 207,108
184,018 207,108

Grants Grants
funded funded
activity activity
2023 2022
6 5
Grants to institutions (184grants):
Education and training 640,750 355,000
Religious education 530,000 520,000
Medical, health and sickness 311,500 270,000
Disability 460,000 225,000
Relief of poverty 371,000 327,500
Religious activities 99,500 100,000
2,412,750 1,797,500
8 Auditor's remuneration
Fees payable to the charity's auditor and associates. 2023 2022
6 6
For audit services
Audit ofthe financial statements ofthe charity 6,000 6,000
For other services
All other non-audit services 24,000 24,000

Support Governance 2023 Support costs Governance 2022
costs costs costs
8 8 6
Legal and professional 14,227 14,227 18,600 18,600
Bookkeeping 10,800 10,800 10,800 10,800
Bank charges 771 771 255 255
Travelling expenses 174 174 1,259 1,259
Sundry expenses 13 13
Audit fees 6,000 6,000 6,000 6,000
Accountancy 13,200 13,200 13,200 13,200
25,972 19,200 45,172 30,927 19,200 50,127
Analysed between
Charitable activities 25,972 19,200 45,172 30,927 19,200 50,127

Endowment Endowment
funds funds
Gains/(losses) arising on: 2023
8
2022f
Revaluation of investments (7,258,269) 1,829,067
Sale of investments 3,450,168 1,038,397
(3,808,101) 2,867,464
12 Other gains or losses
Endowment Endowment
funds funds
general general
2023 2022
8 8
Foreign exchange losses/(gains) 219,858 (55,400)

Listed Unlisted Total
investments investmentsf
Cost orvaluation
At 1 April 2022 51,886,458 100 51,886,558
Additions 34,869,359 34,869,359
Valuation
changes
(3,808,101) (3,808,101)
Disposals (36,343,251) (36,343,251)
At 31 March 2023 46,604,465 100 46,604,565
Carrying
amount
At 31 March 2023 46,604,465 100 46,604,565
At 31 March 2022 51,886,458 100 51,886,558
2023 2022
Investments at fair value comprise: 6 6
Equity 13,249,658 18,411,469
Fixed income 13,001,748 4,431,250
Pooled investments - equities 12,786,780 17,132,638
Pooled investments -fixed income 3,816,607 7,040,489
Other investments 3,749,672 4,870,712
46,604,465 51,886,558
2023 2022
6
Historic costs at the year-end 44,092,359 42,118,077
14 Debtors
2023 2022
Amounts
falling due within one year:
2
Income tax recoverable 3,733 3,733
Other debtors 115,500 50,046
Prepayments and accrued income 311,463 223,138
430,696 276,917

2023 2022
78,954 85,231
The charity is exempt from taxation on its activities The charity is exempt from taxation on its activities The charity is exempt from taxation on its activities The charity is exempt from taxation on its activities The charity is exempt from taxation on its activities because because all its income is applied for charitable all its income is applied for charitable purposes.
17 Cash generated from operations 2023 2022
8 8
(Deficit)/surpus for the year (4 372 137) I 979876
Adjustments
for:
Investment
income recognised
in statement offinancial activities (1,481,022) (1,167,147)
Gain on disposal ofinvestments (3,450,168) (1,038,397)
Fair value gains and losses on investments 7,258,269 (1,829,067)
Movements
in working
capital:
(Increase)/decrease
in
debtors (153,779) 15,291
(Decrease)/increase
in
creditors (6,277) 1,310
Cash absorbed by operations (2,205,114) (2,038,134)
18 Analysis ofnet assets between funds
Endowment
funds
2023
Fund balances at 31 March 2023 are represented by:
Investments 46,604,565
Current assets/(liabilities) 1,833,605
48,438,170
Endowment
funds
2022
E
Fund balances at 31 Mamh 2022 are represented by:
Investments 51,886,558
Current assets/(liabilities) 1,143,607
53,030,165

At 1 April Incoming Resources Transfers Gains and At 31 March
2022 resources expended losses 2023
8 8 6 2 8
Expendable
endowments 53,030,165 596,557 (1,160,593) (4,027,959) 48,438,170
Previous year: At 1April Incoming Resources Transfers Gains and At 31 March
2021 resources expended losses 2022
8 8 6 2 6
Expendable
endowments 50,994,889 (887,588) 2,922,864 53,030,165