| Reference | and | administratio | n details |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Registered | No: | . | 296304 | |||||||
| Principal address: | Rathbone Trust Co Ltd, |
Port of Liverpool | Building, | Pier Head, Liverpool, | L3 1NW | |||||
| Trustees: | Sir John Aird | |||||||||
| -served during | the year: | Ms Susan Aird | ||||||||
| Lady Xiaofen Aird | ||||||||||
| Accountancy: | Rathbone Trust Co Ltd, |
Port of Liverpool | Building, | Pier Head, Liverpool, | L3 1NW | |||||
| Independent | Examiner: | Kerry Clayton, C/o Port of Liverpool |
Building, Pier |
Head, Liverpool, | L3 1NW | |||||
| Bankers: | Lloyds Bank, 39Piccadilly, London, |
W1V OAA | ||||||||
| Investment | Managers: | Rathbone Investment |
Management | Ltd, | 8 Finsbury | Circus, London, | EC2M 7EA | |||
| Hargreaves Lansdown, |
1 College Square South, | Anchor Road, Bristol, BS1SHL |
| Expendable | Unrestricted | Total | Tofal | |||||
|---|---|---|---|---|---|---|---|---|
| Endowment | Income | Funds | Funds | |||||
| 2020 | 2020 | 2020 | 2019 | |||||
| Alotes | E | E | E | E | ||||
| Income and endowments | from: | |||||||
| Donations | 0 | 12,500 | 12,500 | 162,500 | ||||
| Investments | 0 | 39,380 | 39,380 | 54,293 | ||||
| Total Income | 0 | 51,880 | 51,880 | 218,793 | ||||
| Expenditure on: |
||||||||
| Raising funds | 16,630 | 0 | 16,630, | 16,673 | ||||
| Charitable activities |
0 | 89,600 | 89,600 | 91,655 | ||||
| Total Expenditure | 16,630 | 89,800 | 106,430 | 108,328 | ||||
| Net gains/(losses) | on investments | 12 | 125,665 | 0 | 125,665 | 342,183 | ||
| Net Income/(Expenditure) | 109,055 | (37,920) | 71,135 | 450,648 | ||||
| Transfers between |
funds | 18 | (2,767) | 2,767 | 0 | 0 | ||
| Net movement in |
funds | 106,288 | (35,1531 | 71,135 | ' | 450,648 | ||
| Reconciliation of |
funds: | |||||||
| Total funds as at 1stJanuary 2020 | 2,552,035 | 56,173 | 2,606,208 | 2,157,560 | ||||
| Net movement in funds |
106,288 | (35,153) | 71,135 | 450,648 | ||||
| Total funds as at | 31 December 2020 | 2,658,323 | 21,020 | 2,679,343 | 2,608,208 |
| Expendable | Expendable | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Endowment | Income | Funds | Funds | ||||
| 2020 | 2020 | 2020 | 2019 | ||||
| Notes | 6 | 8 | |||||
| Fixed Assets | |||||||
| Investments | 12 | 2,497,085 | 0 | 2,497,085 | 2,411,467 | ||
| Total Fixed | Assets | 2,497,085 | 0 | 2,497,085 | 2,411,467 | ||
| Current Assets | |||||||
| Debtors | 13 | 0 | 3,477 | 3,477 | 380 | ||
| Cash at bank | and in hand | 14 | 161,238 | 27,753 | 188,991 | 208,586 | |
| Total Current | Assets | 161,238 | 31,230 | 192,468 | 208,966 | ||
| Liabilities: | |||||||
| Creditors: | |||||||
| Amounts | falling due within one year | 15 | 0 | 10,210 | 10,210 | 12,225 | |
| Net Current | Assets | 161,238 | 21,020 | 182,258 | 196,741 | ||
| Total Net Assets as at 31stDecember | 2020 | 2,668,323 | 21,020 | 2,679,343 | 2,608,208 | ||
| Represented | by: | ||||||
| Funds ofthe | Charity | 18 | 2,658,323 | 21,020 | 2,679,343 | 2,608,208 | |
| Total Funds | as at 31stDecember 2020 | 2,658,323 | 21,020 | 2,679,343 | 2,608,208 | ||
| As agreed and signed on behalf ofthe | Board ofTrustees | on | 2021 | ||||
| Sir John Aird | Lady Xiaofen Aird | ||||||
| Page 7 |
| Investment income |
2020 | 2019 | ||||
|---|---|---|---|---|---|---|
| 6 | ||||||
| Equities | 4,246 | 3,317 | ||||
| Unit Trust Income | 21,208 | 32,310 | ||||
| Other Interest | 2,966 | 3,675 | ||||
| Fixed Interest | 1,315 | 674 | ||||
| Foreign Income | 9,589 | 10,060 | ||||
| Excess Reportable Income |
0 | 4,146 | ||||
| Bank interest | 56 | 91 | ||||
| 39,380 | 54,293 | |||||
| Raising Funds | 2020 | 2019 | ||||
| k | ||||||
| Investment management |
costs | 16,630 | 16,673 | |||
| 16,630 | 16,673 | |||||
| Charitable Activities |
Grant making | Grant making | ||||
| Grant making: | 2020 | 2019 | ||||
| Donationa to Institutions: |
E | k | ||||
| ABF The Soldiers Charity | 1,000 | 1,000 | ||||
| Afghan Connection |
0 | 500 | ||||
| Angus irvine Playing |
Field | Fund | 0 | 1,000 | ||
| Ashmolean Museum |
500 | 500 | ||||
| Baronets Trust | 10,000 | 0 | ||||
| Blesma | 500 | 500 | ||||
| Budiriro Trust | 500 | 500 | ||||
| Camphill Blair Drummond |
1,000 | 1,000 | ||||
| Cancer Research UK |
0 | 1,000 | ||||
| Charlie Wailer Trust | 250 | 0 | ||||
| Cheltenham Festivals |
900 | 0 | ||||
| Children & Families |
250 | 0 | ||||
| Chipping Camden Community |
Trust | 500 | 500 | |||
| Chipping Norton Theatre |
1,250 | 1,000 | ||||
| Christ Church Scholarship | 20,000 | 20,000 | ||||
| Christ Church United |
Clubs | 0 | 500 | |||
| Cotswold Community |
Awareness | 0 | 250 | |||
| Compton Verney House Trust |
400 | 0 | ||||
| Contended Dementia |
Trust | 200 | 0 | |||
| Cotswold School Academy | Trust | 0 | 10,000 | |||
| County Air Ambulance |
1,000 | 1,000 | ||||
| Cure Parkinsons Trust |
32 | 0 | ||||
| D Day Revisited | 0 | 100 | ||||
| Dementia UK |
100 | 200 | ||||
| Drapers Charitable Fund |
25 | 1,000 | ||||
| Balance carried forward | 38,407 | 40,550 |
| 6 | Charitable activities - continued |
Charitable activities - continued |
Charitable activities - continued |
Charitable activities - continued |
Grant making | Grant making |
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| E | ||||||
| Balance brought forward |
38,407 | 40,550 | ||||
| Edenham Regional House |
1,500 | 1,500 | ||||
| Enthuse School Home Support | 1,050 | 0 | ||||
| Eton College | 0 | 2,500 | ||||
| Eton Aird Bursary | 10,000 | 10,000 | ||||
| Eton 2nd Bursary | 10,000 | 10,000 | ||||
| Eton Stone | 2,500 | 0 | ||||
| Evenlode Parochial Church |
Coun | 600 | 600 | |||
| Evenlode Vale Churches Frank Haines Memorial |
Fund | 2,050 500 |
2,000 500 |
|||
| Friends of Bourton School | 50 | 0 | ||||
| Galapagos Conservation |
Trust | 500 | 500 | |||
| GFM Leukaemia UK |
250 | 0 | ||||
| Gloucestershire Historic |
Churches | 270 | 100 | |||
| Gloucestershire Society |
500 | 0 | ||||
| Homoaze House |
600 | 0 | ||||
| Horatio's Gardening |
1,000 | 500 | ||||
| Hunts Servants Fund |
500 | 0 | ||||
| Kate's Home Nursing | 0 | 240 | ||||
| Katie snd Eloise Trust | 500 | 500 | ||||
| Kiln Theatre | 500 | 0 | ||||
| Landmark Trust |
100 | 0 | ||||
| LEWA Wildlife Cons London Chamber Orchestra |
Trust | 0 0 |
1,100 0 |
|||
| Longborough Opera |
850 | 0 | ||||
| MacMillan Cancer Support | 0 | 500 | ||||
| Maggie's Cancer Charity | 500 | 500 | ||||
| Motor Neurone Disease |
263 | 0 | ||||
| National Star Foundation | 500 | 500 | ||||
| National Theatre National Trust |
1,000 1,000 |
1,000 500 |
||||
| NHS Charities | 100 | 0 | ||||
| Old Vic Theatre | 0 | 45 | ||||
| Oxford Philharmonic Trust |
1,200 | 2,000 | ||||
| Park Theatre | 250 | 0 | ||||
| Playing Fields Legacy Trust Prince's Foundation for Building |
Community | 0 1,000 |
1,000 1,000 |
|||
| RAW workshop | 250 | 250 | ||||
| Rescue UK Org | 0 | 500 | ||||
| Riding for the Disabled | 500 | 500 | ||||
| RNLI | 500 | 500 | ||||
| Royal British Legion | 200 | 0 | ||||
| Samaritans School Home Support |
1,000 0 |
1,000 500 |
||||
| Shekinah | 500 | 0 | ||||
| Shelter Box | 500 | 500 | ||||
| Balance carried forward | 81,490 | 81,385 |
| 6 | Charitable activities - continued |
Charitable activities - continued |
Charitable activities - continued |
Grant making | Grant making | ||
|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||
| 9 | |||||||
| Balance brought forward |
81,490 | 81,385 | |||||
| Shipston Horne Nursing |
250 | 0 | |||||
| Sight Savers St Andrews School |
100 600 |
0 0 |
|||||
| St Martins in the Field |
500 | 500 | |||||
| St Mungo's Community |
Housing | 500 | 500 | ||||
| Stroke Association | 500 | 500 | |||||
| Tennis First | 200 | 2,000 | |||||
| United Purpose | 0 | 250 | |||||
| Voluntary Service Overseas |
500 | 500 | |||||
| Whizz Kids | 0 | 500 | |||||
| YMCA England ZANE |
0 2,000 |
500 1,000 |
|||||
| Total donations made during the |
year | 86,640 | 87,635 | ||||
| Unpresented donation |
(500) | ||||||
| Governance costs (note |
7) | 3,660 | 4,020 | ||||
| Total Charitable Activities |
89,800 | 91,655 | |||||
| "Amounts paid from the |
Trust to related | parties, as disclosed | in note 11. | ||||
| 7 | Governance costs |
2020 | 2019 | ||||
| K | |||||||
| Rathbones Accountancy |
fee | 3,000 | 3,000 | ||||
| Independent Examination |
fee | 660 | 600 | ||||
| Rathbones Tax and Administration |
fee | 0 | 420 | ||||
| 3,660 | 4,020 |
| 12 | Fixed Asset Investments | Fixed Asset Investments | Fixed Asset Investments | Fixed Asset Investments | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value at | Purchases | Sales | Realised | Unrealised | ' | Value at | ||||||
| 01/01/20 | at cost L |
proceeds | Gains/ E |
Gains | 31/12/20f | |||||||
| Listed securities: | ||||||||||||
| Overseas | 1,062,376 | 465,302 | 336,401 | (35,997) | 238,931 | 1,394,211 | ||||||
| UK Investment Companie |
1,237,584 | 212,301 | 376,766 | (72,871) | (17,851) | 982,398 | ||||||
| Actively Managed | Strateg | 111,507 | 28 | 4,531 | 4,531 | 8,941 | 120,476 | |||||
| 2411467 | 677631 | 717698 | 104337 | 230,022 | 2497,085 | |||||||
| 13 | Current assets | 2020 | 2019 | |||||||||
| Debtors | 8 | |||||||||||
| Gift Aid and | Tax repayable | 2,880 | 380 | |||||||||
| Investment | Income | 597 | 0 | |||||||||
| 3,477 | 380 | |||||||||||
| 14 | Cash at Bank and | in | Hand | 2020 | 2019 | |||||||
| E | ||||||||||||
| Cash at Bank | 188,991 | 208,586 | ||||||||||
| 188,991 | 208,586 | |||||||||||
| 15 | Creditors: | amounts | falling | due within | one year: | 2020 | 2019 | |||||
| F | ||||||||||||
| Unpresented | cheques | 0 | 3,350 | |||||||||
| Accrual for | grant payable | (note 16) | 6,550 | 4,255 | ||||||||
| Rathbone Trust Company |
Limited | 3,660 | 4,620 | |||||||||
| 10,210 | 12,225 |
| 16 | Accrual for grant | payable | payable | payable | 2020f | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cotswold School | Academy | Trust | 0 | 4,255 | |||||||||||||
| Baronets Trust | 6,550 | 0 | |||||||||||||||
| 6,550 | 4,255 | ||||||||||||||||
| A Matched Funding |
pledge | was | made | of f10,000, | provided | the funds were raised | elsewhere. | The Aird | |||||||||
| Charity honoured | its pledge | by | donating | F3,450 during | 2020 | and the | balance off6,550 | in | 2021. | ||||||||
| 17 | Financial Instruments |
2020 f. |
2019f | ||||||||||||||
| Carrying amount |
of | financial | assets | ||||||||||||||
| Debt instruments | receivable | within one year | |||||||||||||||
| - Debtor | 597 | 0 | |||||||||||||||
| - Cash | 188,991 | 208,586 | |||||||||||||||
| 189,588 | 208,586 | ||||||||||||||||
| Carrying amount |
of | financial | liabilities | ||||||||||||||
| Payable within one year |
|||||||||||||||||
| -Creditors | 3,660 | 7,970 | |||||||||||||||
| Provision for liability |
6,550 | 4,255 | |||||||||||||||
| 10,210 | 12,225 | ||||||||||||||||
| Instruments measured |
at | fair value through | SOFA | ||||||||||||||
| Investments at value |
2,497,085 | 2,411,467 | |||||||||||||||
| 18 | Movements between |
funds | |||||||||||||||
| Balance at | Gains / Transfer |
Balance at | |||||||||||||||
| 01/01/20 f |
Income f |
Expenditure f |
(Losses) between f f |
fur | 31/12/20 f |
||||||||||||
| Expendable Endowments |
|||||||||||||||||
| Investments | 2,552,035 | 0 | (16,630) | 125,685 | (2,767) | 2,658,323 | |||||||||||
| Unrestricted funds: |
|||||||||||||||||
| General funds | 56,173 | 51,880 | (89,800) | 0 | 2,767 | 21,020 | |||||||||||
| Total funds | 106,430) | 125, 85 |
| Comparative Stat |
ement o | f Financial Activities | |||
|---|---|---|---|---|---|
| Expendablt | Unrestricted | Total | |||
| Endowmen | Income | Funds | |||
| 2019 | 2019 | 2019 | |||
| 6 | 6 | ||||
| Income and endowments | from: | ||||
| Donations | 162,500 | 0 | 162,500 | ||
| Investments | 4,146 | 50,147 | 54,293 | ||
| Total Income | 166,646 | 50,147 | 216,793 | ||
| Expenditure on: |
|||||
| Raising funds | 16,673 | 0 | 16,673 | ||
| Charitable activities |
0 | 91,655 | 91,655 | ||
| Total Expenditure | 16,673 | 91,655 | 108,328 | ||
| Net gains/(losses) | on investments | 342,183 | 0 | 342,183 | |
| Net Income/(Expenditure) | 492,156 | (41,508) | 450,648 | ||
| Transfers between |
funds | (55,305) | 55,305 | 0 | |
| Net movement in funds |
436,851 | 13,797 | 450,648 | ||
| Reconciliation offunds: |
|||||
| Total funds as at 1stJanuary | 2019 | 2,115,184 | 42,376 | 2,157,560 | |
| Total funds as at 31 December 2019 |