| 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 |