OpenCharities

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

2021-06-30-accounts

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