| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| Funds | Funds | ||||
| 2023 | 2022 | ||||
| Notes | |||||
| Income from: | |||||
| Donations and |
legacies | 108,0Q2 | 115,000 | ||
| Investments | 23,513 | 19,215 | |||
| Total Income | 131,614 | 134,215 | |||
| Expenditure on: |
|||||
| Raising funds | 4,696 | 4,795 | |||
| Charitable activities |
13Q,070 | 117,950 | |||
| Total Expenditure | 134,766 | 122,?45 | |||
| Net gains / (losses) |
on investments | (47,640) | 63,556 | ||
| Net movement | in Funds | (50,892) | ?5,026 | ||
| Reconciliation | offunds | ||||
| Total funds brought | forward as at 1st April 2022 | 837,879 | 762,854 | ||
| Total funds carried | forward at 31st hharch 2023 | 786,987 | S3?,S?9 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| Funds | funds | |||
| 2023 | 2022 | |||
| Notes | ||||
| Fixed Assets | ||||
| Investments | 758,311 | 807,440 | ||
| 758,311 | 807,440 | |||
| Current Assets | ||||
| Cash at Bank | and in | hand | 28,363 | 32,833 |
| Debtor | 2,383 | 0 | ||
| Total Current | Assets | 30,746 | 32,833 | |
| Current Liabilities: | ||||
| Creditors: amounts |
falling | |||
| due within | one year | 2,070 | ||
| Net Current | Assets | 28,676 | ||
| Total Net Assets at | Mst %larch 2023 | 786,987 | 887,ST9 | |
| Represented | by: | |||
| Funds ofthe charity | ||||
| Unrestricted | Funds | 786,987 | ||
| Total Funds | at Nst Ilarch 2023 | 786,9S7 | ||
| Agreed and | signed | by the Board ofTrustees on | M | ~2m |
| Paufine Beattie |
| 4 | Donations and Legacies |
Donations and Legacies |
2023 | 2022 | |
|---|---|---|---|---|---|
| "Donated cash *Donated Investments |
29,720 78,282 |
1,604 113,396 |
|||
| 108,002 | 115000 | ||||
| Related party transaction, | upon which no conditions were attached | - please see Note 17to the accounts. | |||
| 5 | Investment income from listed investments |
2023 | 2022 | ||
| UK Equities | 17,180 | 12,517 | |||
| Unit Trust Income | 880 | 1,765 | |||
| Unit Trust Interest | 1,365 | 605 | |||
| Foreign Income | 2,798 | 2,785 | |||
| Other Income | 1,025 | 875 | |||
| Excess Reportable Income |
13 | 668 | |||
| Bank Interest | 252 | 0 | |||
| 23,513 | 19215 | ||||
| 6 | Raising funds | 2023 | 2022 | ||
| Investment management |
fees | 4,696 | 4,795 | ||
| 4,696 | 4,795 | ||||
| 7 | Charitable Activities |
2023 | 2022 | ||
| Grants individuals | |||||
| Donation to one individual | 2,000 | ||||
| Grants to organisations: | |||||
| All Saints' Church, Marlow International Justice Mission UK |
6,000 15,000 |
6,000 10,000 |
|||
| Micah Trust | 6,000 | 0 | |||
| Philo Trust | 24,0QO | 24,000 | |||
| Vanessa Grant Trust | 14,000 | 13,000 | |||
| Versus Arthritis | 10,000 | 10,000 | |||
| Yeldall Manor | 11,0QO | 10,000 | |||
| Youth for Christ Other donations to9{10in |
2022) organisations f5,000 or iess | 7,000 33,000 |
7,000 36,000 |
||
| Total donations | 128„000 | 116,000 | |||
| Governance costs {note8) | 2,070 | 1,950 | |||
| Totsi Charitable Activities |
130,070 |
| 11 | Investments | Value at | Purchases | Sales | Realised | Unrealised | Value at | |
|---|---|---|---|---|---|---|---|---|
| 31/03/22 | at cost | proceeds | Gainsl(Losses) | Gains/(Losses) | 31i03i23 | |||
| Listed: | ||||||||
| Total Property | Funds | 66,383 | 0 | 0 | 0 | (25,108) | 41,275 | |
| Total Overseas | Bonds | 69,720 | 0 | 0 | 0 | (8,712) | 61,008 | |
| Totai Overseas | Income | 197,900 | 48,361 | 47,770 | (312) | 1,169 | 199,349 | |
| Total UK Equities 8 income | 473,437 | 73,853 | 75,933 | (1,532) | (13,146) | 456,679 | ||
| 807,440 | 122,214 | 123,703 | 45797 | 758,311 |
| investments represent more than 5 rch 2023: |
% of the value of the charity's total |
investments held |
|---|---|---|
| 2023 | 2022 | |
| Findlay Park pic | 8,58% | 8,28% |
| Aliiance Trust pic | 6.69% | 632% |
| Fidelity European | 5.46% | 468% |
| iShares | 5.10% | 4.87% |
| Polar Capital | 5.75% | 520o/o |
| Relx Pic | 5.09'/o | 5.90% |
| 13 | Cash at bank and in hand | Cash at bank and in hand | 2023 | 2022 | ||
|---|---|---|---|---|---|---|
| Cash at bank | 28,363 | 32,833 | ||||
| 28,363 | 32833 | |||||
| 14 | Debtors | |||||
| Dividend Income |
2,383 | |||||
| 2 383 | ||||||
| 15 | Creditors and provisions | 2023 | 2022 | |||
| Amounts due within one year |
||||||
| Other creditors | 2,070 | 1,950 | ||||
| Other creditors - prior year | 0 | 444 | ||||
| 2,070 | 2,394 | |||||
| 16 | Financial Instruments |
2022 | ||||
| Carrying amount offinancial |
assets | |||||
| Debt instruments receivable |
within one year | |||||
| -Debtor | 2,383.4S | 0 | ||||
| -Cash | 28,363 | 32,833 | ||||
| 30,746 | 32,833 | |||||
| Carrying amount offinancial |
liabilities | |||||
| Payable within one year |
||||||
| - Creditors | 2,070 | 2 394 | ||||
| Instruments measured |
at | fair | value | |||
| Investments at value |
758,311 | 80T440 |