| m thO(LI p5'U N 0 g CI( L$ |
m thO(LI p5'U N 0 g CI( L$ |
m thO(LI p5'U N 0 g CI( L$ |
CO (0 (A |
CO (0 (A |
COO CO O (0 O P4 O CIt |
COO CO O (0 O P4 O CIt |
(0 (A CIt (O |
CV CO CV 00 |
CO | CD Cl CIt(0 |
(0 CD CO(0 |
I | CV (0 Cl |
(0 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CV | |||||||||||||||||||||||||||
| lh e "U C C (Q Ul~ |
I | I | ClO Cl |
Cl Cl Cl |
|||||||||||||||||||||||
| th | |||||||||||||||||||||||||||
| 04 | O | ||||||||||||||||||||||||||
| CI( C |
Ql V |
lh "U C |
I | I | I | (0 Cl |
I | (0 Cl |
(0 O |
(0 O |
p CO & |
||||||||||||||||
| L | C4 | C4 | |||||||||||||||||||||||||
| th | |||||||||||||||||||||||||||
| Cl | |||||||||||||||||||||||||||
| 'U | |||||||||||||||||||||||||||
| Ql 'U C Ql L tQ Ql |
V L th |
lh 'U C |
CO (0 (A |
CO CO (0 A |
O O O O |
0 (0 P O CO |
CO CIt |
Cl(0 CO |
(0 r 00 (A |
CD C4 |
C4 (0 (0 (0 |
CO(9 Cl COO |
(0 r P4 |
||||||||||||||
| Ql | |||||||||||||||||||||||||||
| L0 | CD | ||||||||||||||||||||||||||
| ~I | |||||||||||||||||||||||||||
| C | |||||||||||||||||||||||||||
| 0VV | ~ (Q0 |
th 'U C |
CII CV CV |
0 O rl |
~ r (0 |
(rl P |
00 (A (rl |
P& CD |
M CD 'IQ Al |
CD CI( CO (rl |
(D CO(0 Ol |
(0 T |
(AO | ||||||||||||||
| 'U C |
L( | CD | (A CIl |
p | CI( T |
CIt (A |
|||||||||||||||||||||
| Ql | |||||||||||||||||||||||||||
| CL. | |||||||||||||||||||||||||||
| lC | |||||||||||||||||||||||||||
| LU 'U C (Q tll |
'U (h e 'U C C (Q Ul~ |
I | I | I | ClO Cl |
Cl Cl Cl |
|||||||||||||||||||||
| E0VC | (he Ci |
||||||||||||||||||||||||||
| Ul C 'U |
'U Ql V |
lh 'U C |
I | I | |||||||||||||||||||||||
| L | |||||||||||||||||||||||||||
| V | th | ||||||||||||||||||||||||||
| Ql | |||||||||||||||||||||||||||
| th | |||||||||||||||||||||||||||
| Ql | |||||||||||||||||||||||||||
| V (Q |
'U Ql V L (h |
th 'U L |
O O W |
r r (0 r |
(rl t (0 |
(0 CO (rl |
M N CIt (A |
CD CO (rl |
CD 00 (O CD CIJ |
(0r T N |
(A Cl CV (A |
||||||||||||||||
| VC tQ Lt IL0 Ce |
Ql CD |
Ql0z | (O | C0 (hC (Q Ul |
II0e | ||||||||||||||||||||||
| E (Q N |
8 Ew 0 Ql «(Q e Q L EE5 00e V O CD C |
(h Ql W O (h C C.Ql (Q ' (h C C 8 ,0E(Q (Q (h Ql C 8~ 0 C Q |
e E0VC (Q 0I- |
I C e0. lC Li |
0$ .Ql O (Q Ql v(Q (Q ~ U |
O O (Q CL0 O 0 QlE (0 O"~ C C m «~ ~& a) (fl |
(h Ql II— Ql E Ql CD (Q (Q E c |
Ql U X e — 0I- |
0 IL Ql Ql 'U a 0 v C Z |
e C e ) C |
(Q e th ~ (Q E c e ) th me C O 0 ~Ql 'S ~~ c e 'm ~ CQ Ql z c |
th Ql E th Ql (h C II- g 0 Em 0 N "U 'U 0 Ql g C U (QG |
Ql (h ~ '13 ~ C 'U C ~ e c cLe V Ql C C m eZ I- |
L (Q Ql C th 'U C C C E Ql 0 E ez |
'($ (Q CD 0 (h'0 C V 0 |
(Q ~I 'U I (QV th 'U IL (Q0I- |
| Balance Sheet | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 30th June 2021 | |||||||||
| 30th | June 2021 | 30th | June 2020 | ||||||
| Notes | E | ||||||||
| Fixed Assets | |||||||||
| Investments | 100 | 100 | |||||||
| Tangible Fixed Assets |
278 | 645 | |||||||
| 378 | 745 | ||||||||
| Current Assets | |||||||||
| Debtors | 10 | 871 | 836 | ||||||
| Investments | 11 | 1,414,203 | 1,170,895 | ||||||
| Cash at bank and | in | hand | 112,049 | 77,789 | |||||
| 1,527,123 | 1,249,520 | ||||||||
| Creditors: | amounts | falling | |||||||
| due within one | year | 12 | (5,396) | (7,849) | |||||
| Net Current Assets | 1,521,727 | 1,241,671 | |||||||
| Net Assets | 1,522,105 | 1,242,416 | |||||||
| Reserves | |||||||||
| Restricted | funds | 13 | |||||||
| Unrestricted | designated | funds | 13 | 1,000 | 1,000 | ||||
| Unrestricted | general | funds | 1,521,105 | 1,241,416 | |||||
| Members' | Funds | 1,522,105 | 1,242,416 |
| 3. | Investment income |
||||
| 2021 | 2020 | ||||
| Investment income comprises: |
|||||
| Bank interest | 525 | 1,176 | |||
| Dividend income |
1,086 | 1,512 | |||
| 1,611 | 2,688 | ||||
| 4. | Activities for generating | funds | |||
| 2021 | 2020 | ||||
| Trust income | 96,743 | 20,000 | |||
| 5. | Net expenditure | ||||
| 2021 | 2020 | ||||
| Net expenditure | is stated | after charging: | |||
| Independent examiner's |
fees | 2,610 | 1,980 |
| Total expe | nditure | |||||
|---|---|---|---|---|---|---|
| Charitable | activities | |||||
| 2021 | 2020 | |||||
| E | F | |||||
| Support costs (below) | 12,446 | 60,921 | ||||
| Governance | costs (below) | 17,968 | 14,524 | |||
| Bursaries awarded | 45,177 | 7,376 | ||||
| 75,591 | 82,821 | |||||
| Charitable | activities | |||||
| 2021 | 2020 | |||||
| F | ||||||
| Support costs include:- | ||||||
| Community | clinic | 268 | 18,560 | |||
| Administration costs |
1,865 | 21,139 | ||||
| Postage, stationery, | telephone | and other admin costs | 9,546 | 20,474 | ||
| Insurance | 767 | 748 | ||||
| 12,446 | 60,921 | |||||
| Governance costs include:- | ||||||
| 2021 | 2020 | |||||
| E | ||||||
| Professional | fees | 12,539 | 9,881 | |||
| Accountancy | 5,429 | 3,994 | ||||
| Trustee expenses | 649 | |||||
| 17,968 | 14,524 | |||||
| Raising funds | ||||||
| 2021 | 2020 | |||||
| F | F | |||||
| Investment | management | costs | 1,933 | 2,844 | ||
| Trustees and employees | ||||||
| 2021 | 2020f | |||||
| Trustees' emoluments |
Nil | Nil |
| 8. | Fixed asset investments | Fixed asset investments | |||||
|---|---|---|---|---|---|---|---|
| Shares in | |||||||
| subsidiary | |||||||
| companies | |||||||
| E | |||||||
| Cost | |||||||
| At 1st July 2020 and | |||||||
| at 30th June 2021 | 100 | ||||||
| Amounts written |
off | ||||||
| At 1st July 2020 and | |||||||
| at 30th June 2021 | |||||||
| Net book values | |||||||
| At 30th June 2021 | 100 | ||||||
| At 30th June 2020 | 100 | ||||||
| Country | of | Shareholding | Net assets at | Result for | |||
| Company | incorporation | Class | 30th June 2021 | the year | |||
| Subsidiary undertaking: |
|||||||
| McTimoney College |
|||||||
| Services Limited | England | Ordinary | 100 | ||||
| The company did not operate during |
the year. | ||||||
| 9. | Tangible fixed assets | Fixtures, | |||||
| Fittings 8 | |||||||
| Equipment f |
|||||||
| Cost | |||||||
| At 1st July 2020 | 1,905 | ||||||
| At 30th June 2021 | 1,905 | ||||||
| Depreciation | |||||||
| At 1st July 2020 | 1,260 | ||||||
| Charge | 367 | ||||||
| At 30th June 2021 | 1,627 | ||||||
| Net book value at | 30th June 2021 | 278 | |||||
| Net book value at | 30th June 2020 | 645 |
| 10. | Debtors | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| f | E | ||||||
| Prepayments and accrued income |
871 | 836 | |||||
| 11. | Investments | 2021 | 2020 | ||||
| f. | |||||||
| Quoted investments |
|||||||
| Market value at 1st July 2020 | 1,170,895 | 1,176,814 | |||||
| Additions at cost |
51,086 | 1,512 | |||||
| Proceeds from disposals | (64,104) | (1,644) | |||||
| Increase in market value in the year |
252,497 | (5,816) | |||||
| Gain on disposals | 3,829 | 29 | |||||
| Market value at 30th | June 2021 | 1,414,203 | 1,170,895 | ||||
| The historical cost of | the quoted | investments | was: | 850,004 | 845,845 | ||
| 12. | Creditors: amounts within one year |
falling due | 2021f | 2020 | |||
| Other creditors | 2,496 | 5,641 | |||||
| Accruals and deferred | income | 2,900 | 2,208 | ||||
| 5,396 | 7,849 | ||||||
| 13. | Charity funds | ||||||
| Current Year | At 1st | Interest | Transfers | Expended | At 30th | ||
| July | on | between | in the | June | |||
| 2020 E |
account | funds K |
year f |
2021 | |||
| Restricted funds | |||||||
| Bronwen Herbertson |
bursary | ||||||
| Designated funds |
|||||||
| Barbara Minter prize fund | 1,000 | 1,000 |
| Prior Year | |||||||
|---|---|---|---|---|---|---|---|
| At 1st | Interest | Transfers | Expended | At 30th | |||
| July | on | between | in the | June | |||
| 2019 | account | funds | year | 2020f | |||
| Restricted | funds | ||||||
| Bronwen Herbertson |
bursary | 1,574 | 487 | (2,061) | |||
| Designated | funds | ||||||
| Barbara Minter prize | fund | 1,000 | 1,000 |
| 14. | Analysis of net | assets between funds | ||||
|---|---|---|---|---|---|---|
| Current year | Unrestricted | Unrestricted | ||||
| general | Restricted | designated | ||||
| funds f |
funds | fundsf | Total | |||
| Fund balances at 30th June 2021 | ||||||
| are represented | by: | |||||
| Fixed asset investments | 100 | 100 | ||||
| Tangible fixed assets |
277 | 277 | ||||
| Current assets | 1,526,125 | 1,000 | 1,527,125 | |||
| Current liabilities |
(5,396) | (5,396) | ||||
| Net assets | 1,521,106 | 1,000 | 1,522,106 | |||
| Prior Year | Unrestricted | Unrestricted | ||||
| general | Restricted | designated | ||||
| funds | funds | funds | Total | |||
| f | ||||||
| Fund balances at 30th June 2020 | ||||||
| are represented | by: | |||||
| Fixed asset investments | 100 | 100 | ||||
| Tangible fixed assets |
645 | 645 | ||||
| Current assets | 1,248,520 | 1,000 | 1,249,520 | |||
| Current liabilities |
(7,849) | (7,849) | ||||
| Net assets | 1,241,416 | 1,000 | 1,242,416 |