Charity registration number 296966
TED ELLIS TRUST
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
TED ELLIS TRUST
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
A R Meadows R W Ellis S Meadows D J Hoare J N Wilson Mr R Hobbs (Appointed 6 April 2023)
Charity number 296966 Independent examiner Argents Accountants Limited 15 Palace Street NORWICH Norfolk United Kingdom NR3 1RT
TED ELLIS TRUST
CONTENTS
| Page | |
|---|---|
| Trustees' report | 1 - 2 |
| Independent examiner's report | 3 |
| Statement of financial activities | 4 |
| Balance sheet | 5 |
| Notes to the financial statements | 6 - 16 |
TED ELLIS TRUST
TRUSTEES' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
The trustees present their annual report and financial statements for the year ended 31 December 2022.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's [governing document], the Charities Act 2011 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019).
Objectives and activities
The Trust was set up to conserve and protect for the benefit of the public the environment as a whole in its animal and plant life and in particular to conserve, protect and maintain Wheatfen Broad. In addition,to establish a nature area and centre to house natural history specimens, and to organise or conduct lectures with a view to advancing the education of the public, including pupils of schools, in natural history.
The Trust is only a small one and has concentrated its activities on the conservation of Wheatfen and some educational aspects (see below). The financial results for the year under review are set out in this report.
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.
Achievements and performance
2022 was a year of strong recovery after two challenging years of maintaining the Reserve during the Covid 19 pandemic during which time Wheatfen remained open under the strict supervision of the Warden Will Fitch and adhering to all legal protocols. Visitor numbers have continued to hold up well. In the Summer we said goodbye to our Trainee Assistant Warden Jordan Bowler, whose placement was made possible thanks to the generous support of the John and Pamela Salter Charitable Trust who wished to give a young person the opportunity to explore a career in conservation. Their continuing support enabled us to appoint Felix Dawson as his replacement on a year’s contract. Both Jordan and Felix were able to assist Will and the volunteers in the latest stage of the Trust’s programme to replace boardwalks and bridges throughout the Reserve using specially recycled plastic following the granting of planning permission by the Broads Authority. Work on all the Reserve’s new signage, information boards and leaflets was also completed. The Study Centre had its busiest year so far and was used extensively by various conservation and student groups. There was a full programme of events organised by the Warden. The Trust welcomed a new Trustee Richard Hobbs, a former director of the Norfolk Wildlife Trust.
Financial review
Reserves policy
Cash has been retained in the COIF Charities Deposit Fund to be available to offset any deficiencies in income needed to meet regular monthly expenditure and to fund large scale conservation projects if grant aid is not available.
It remains the Trustees' aim to cover annual expenditure on the reserve with annual income including investment income, taking one year with another, rather than to fund expenditure deficits by realisation of liquid assets, and so diminish a source of regular income.
Investment
The investment policy of the Trustees has been to buy and retain Government Stocks when the rate of interest was relatively high, to provide a regular monthly income to cover regular monthly expenditure.
Additional bequest funding has benefited the Trust's reserves. Trustees gave detailed thought and sought advice prior to increasing the proportion of ethical investment in line with the Trust's objectives and activities. Thanks to this the market value of the investments held by the Trust at 31 December 2022 stands at £847,486(2021 : £974,213)
There has been a net unrealised loss of £117,951(2021: gain £58,468) and a realised loss on sale of £2,416(2021: gain £6,975).
- 1 -
TED ELLIS TRUST
TRUSTEES' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
Risk Management
The trustees has assessed the major risks to which the charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.
Structure, governance and management
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
The trustees who served during the year and up to the date of signature of the financial statements were: A R Meadows
R W Ellis
S Meadows D J Hoare J N Wilson Dr R Bulmer (Resigned 6 April 2023) Mr R Hobbs (Appointed 6 April 2023)
The Trustees hold their appointment under Clause 11 of the Declaration of Trust.
The trustees' report was approved by the Board of Trustees.
A R Meadows
Trustee
20 October 2023
- 2 -
TED ELLIS TRUST
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF TED ELLIS TRUST
I report to the trustees on my examination of the financial statements of Ted Ellis Trust (the charity) for the year ended 31 December 2022.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (the 2011 Act).
I report in respect of my examination of the charity’s financial statements carried out under section 145 of the 2011 Act. In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner's statement
Your attention is drawn to the fact that the charity has prepared financial statements in accordance with Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has now been withdrawn.
I understand that this has been done in order for financial statements to provide a true and fair view in accordance with Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
1 accounting records were not kept in respect of the charity as required by section 130 of the 2011 Act; or
-
2 the financial statements do not accord with those records; or
-
3 the financial statements do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
Mark Johnstone FCA
Argents Accountants Limited 15 Palace Street NORWICH Norfolk NR3 1RT United Kingdom
Dated: 27 October 2023
- 3 -
TED ELLIS TRUST
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2022
| Unrestrict ed Restricted funds funds 2022 2022 Note s £ £ Income from: Donations and legacies 3 70,860 27,037 Other trading activities 4 529 - Investments 5 20,189 - Total income 91,578 27,037 Expenditure on: Raising funds 6 3,074 - Charitable activities Conservation 7 45,314 22,254 Education 7 8,663 2,555 Total charitable expenditure 53,977 24,809 Total expenditure 57,051 24,809 Net gains/(losses) on investments 11 (125,058) - Gross transfers between funds - - Net movement in funds (90,531) 2,228 Fund balances at 1 January 2022 1,243,291 2,772 Fund balances at 31 December 2022 1,152,760 5,000 |
Total Unrestrict ed Restricted funds funds 2022 2021 2021 £ £ £ 97,897 224,520 35,000 529 915 - 20,189 15,172 - 118,615 240,607 35,000 3,074 3,833 - 67,568 41,808 32,815 11,218 7,053 2,446 78,786 48,861 35,261 81,860 52,694 35,261 (125,058) 65,442 - - (3,033) 3,033 (88,303) 250,322 2,772 1,246,063 992,969 - 1,157,760 1,243,291 2,772 |
Total 2021 £ 259,520 915 15,172 |
|---|---|---|
| 275,607 | ||
| 3,833 | ||
| 74,623 9,499 |
||
| 84,122 | ||
| 87,955 | ||
| 65,442 | ||
| - 253,094 992,969 |
||
| 1,246,063 |
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
- 4 -
TED ELLIS TRUST
BALANCE SHEET
AS AT 31 DECEMBER 2022
| Notes Fixed assets Tangible assets 13 Investments 14 Current assets Stocks 15 Debtors 16 Cash at bank and in hand Creditors: amounts falling due within one year 17 Net current assets Total assets less current liabilities Income funds Restricted funds 18 Unrestricted funds |
2022 £ £ 171,475 847,485 1,018,960 - 9,996 130,866 140,862 (2,062) 138,800 1,157,760 5,000 1,152,760 1,157,760 |
2021 £ £ 107,863 974,213 1,082,076 3,495 8,835 153,920 166,250 (2,263) 163,987 1,246,063 2,772 1,243,291 1,246,063 |
2021 £ £ 107,863 974,213 1,082,076 3,495 8,835 153,920 166,250 (2,263) 163,987 1,246,063 2,772 1,243,291 1,246,063 |
|---|---|---|---|
| 1,082,076 163,987 |
|||
| 1,246,063 | |||
| 2,772 1,243,291 |
|||
| 1,246,063 |
The financial statements were approved by the Trustees on 20 October 2023
A R Meadows Trustee
- 5 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
1 Accounting policies
Charity information
Ted Ellis Trust is a an unincorporated charity.
1.1 Accounting convention
The financial statements have been prepared in accordance with the charity's governing document, the Charities Act 2011 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)". The charity is a Public Benefit Entity as defined by FRS 102.
The charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.
The financial statements have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a true and fair view. This departure has involved following the Statement of Recommended Practice for charities applying FRS 102 rather than the version of the Statement of Recommended Practice which is referred to in the Regulations but which has since been withdrawn.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2 Going concern
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
Restricted funds are subject to specific conditions by donors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
- 6 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
1 Accounting policies
(Continued)
1.5 Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
1.6 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings n/a Study Centre 2% reducing balance Sheds, Bridges, Boardwalks and Jetty 15-25% reducing balance Plant and equipment 25% reducing balance Fixtures and fittings 15% reducing balance Office equipment and computers 25% reducing balance Boats 25% reducing balance
Freehold land and assets in the course of construction are not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
1.7 Fixed asset investments
Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.
1.8 Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
1.9 Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. Items held for distribution at no or nominal consideration are measured the lower of replacement cost and cost.
Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.
1.10 Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
- 7 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
1 Accounting policies
(Continued)
1.11 Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
1.12 Taxation
The charity is exempt from tax on its charitable activities
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
- 8 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
2 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
- 9 -
| Total | 2021 | £ | 53,462 | 199,500 | 1,855 | 4,703 | 259,520 | 1,855 | - | 1,855 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Restricted | funds | 2021 | £ | 35,000 | - | - | - | 35,000 | - | - | - | ||||
| Unrestrict | ed | funds | 2021 | £ | 18,462 | 199,500 | 1,855 | 4,703 | 224,520 | 1,855 | - | 1,855 | |||
| Total | 2022 | £ | 51,489 | 30,000 | 12,037 | 4,371 | 97,897 | 5,917 | 6,120 | 12,037 | |||||
| Restricted | funds | 2022 | £ | 15,000 | - | 12,037 | - | 27,037 | 5,917 | 6,120 | 12,037 | ||||
| Unrestrict | ed | funds | 2022 | £ | 36,489 | 30,000 | - | 4,371 | 70,860 | - | - | - | |||
| Donations and legacies | Donations and gifts | Legacies receivable | Grants | Friends Subscriptions | Grants receivable for core activities | Rural Payment Agency - Environmental Stewardship | Broads Authority | ||||||||
| 3 |
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
| 4 5 6 |
Other trading activities Unrestricted Unrestricted funds funds 2022 2021 £ £ Fundraising events 529 915 Investments Unrestrict ed Unrestricted funds funds 2022 2021 £ £ Dividends 20,135 15,136 Interest receivable 54 36 20,189 15,172 Raising funds Unrestrict ed Unrestrict ed funds funds 2022 2021 £ £ Fundraising and publicity Fundraising events costs 418 - Investment management 2,656 3,833 3,074 3,833 |
Other trading activities Unrestricted Unrestricted funds funds 2022 2021 £ £ Fundraising events 529 915 Investments Unrestrict ed Unrestricted funds funds 2022 2021 £ £ Dividends 20,135 15,136 Interest receivable 54 36 20,189 15,172 Raising funds Unrestrict ed Unrestrict ed funds funds 2022 2021 £ £ Fundraising and publicity Fundraising events costs 418 - Investment management 2,656 3,833 3,074 3,833 |
|---|---|---|
| 3,833 | ||
| 3,833 |
- 11 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
7 Charitable activities
| 7 Charitable activities |
||
|---|---|---|
| Conservation Education 2022 2022 £ £ Staff costs 36,139 8,235 Maintenance work 4,824 - Dredging/Dyke re- profiling 6,120 - Broadwalks 2,180 - 49,263 8,235 Share of support costs (see note 8) 17,407 2,759 Share of governance costs (see note 8) 898 224 67,568 11,218 Analysis by fund Unrestricted funds 45,314 8,663 Restricted funds 22,254 2,555 67,568 11,218 8 Support costs Support costs Governanc e costs £ £ Depreciation 3,036 - Rent, insurance and utilities 6,050 - Administration costs 6,525 - Bank charges 323 - Other 4,232 - Audit fees - 720 Legal and professional - 402 20,166 1,122 Analysed between Charitable activities 20,166 1,122 |
Total 2022 Conservation Education 2021 2021 £ £ £ 44,374 30,301 7,576 4,824 1,771 - 6,120 4,468 - 2,180 23,033 - 57,498 59,573 7,576 20,166 14,023 1,666 1,122 1,027 257 78,786 74,623 9,499 53,977 41,808 7,053 24,809 32,815 2,446 78,786 74,623 9,499 2022 Support costs Governanc e costs £ £ £ 3,036 3,116 - 6,050 7,072 - 6,525 2,868 - 323 289 - 4,232 2,344 - 720 - 720 402 - 564 21,288 15,689 1,284 21,288 15,689 1,284 |
Total 2021 £ 37,877 1,771 4,468 23,033 |
| 67,149 15,689 1,284 |
||
| 84,122 | ||
| 48,861 35,261 |
||
| 84,122 | ||
| 2021 £ 3,116 7,072 2,868 289 2,344 720 564 |
||
| 16,973 | ||
| 16,973 |
- 12 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
9 Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.
10 Employees
The average monthly number of employees during the year was:
| 2022 | 2021 | |
|---|---|---|
| Number | Number | |
| Warden | 2 | 2 |
| Employment costs | 2022 | 2021 |
| £ | £ | |
| Wages and salaries | 44,374 | 37,877 |
There were no employees whose annual remuneration was more than £60,000.
11 Net gains/(losses) on investments
| Unrestrict | Unrestrict | |
|---|---|---|
| ed | ed | |
| funds | funds | |
| 2022 | 2021 | |
| £ | £ | |
| Revaluation of investments | (117,953) | 58,467 |
| Gain/(loss) on sale of investments | (7,105) | 6,975 |
| (125,058) | 65,442 |
12 Taxation
The charity is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxationof Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.
- 13 -
| Total | £ | 194,293 | 66,648 | 260,941 | 86,430 | 3,036 | 89,466 | 171,475 | 107,863 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Boats | £ | 3,929 | - | 3,929 | 3,929 | - | 3,929 | - | - | ||||||||
| Office | equipment | and | computers | £ | 955 | 544 | 1,499 | 955 | 136 | 1,091 | 408 | - | |||||
| Fixtures and | fittings | £ | 1,336 | - | 1,336 | 1,336 | - | 1,336 | - | - | |||||||
| Plant and | equipment | £ | 38,251 | 1,164 | 39,415 | 32,449 | 1,741 | 34,190 | 5,225 | 5,802 | |||||||
| Sheds, | Bridges, | Boardwalks | and Jetty | £ | 30,629 | - | 30,629 | 30,626 | 1 | 30,627 | 2 | 3 | |||||
| Freehold Study Centre |
land and | buildings | £ £ |
44,170 75,023 |
64,940 - |
109,110 75,023 |
- 17,135 |
- 1,158 |
- 18,293 |
109,110 56,730 |
44,170 57,888 |
||||||
| Tangible fixed assets | Cost | At 1 January 2022 | Additions | At 31 December 2022 | Depreciation and impairment | At 1 January 2022 | Depreciation charged in the year | At 31 December 2022 | Carrying amount | At 31 December 2022 | At 31 December 2021 | ||||||
| 13 |
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
14 Fixed asset investments
| Cost or valuation At 1 January 2022 Additions Valuation changes Disposals At 31 December 2022 Carrying amount At 31 December 2022 At 31 December 2021 15 Stocks Finished goods and goods for resale 16 Debtors Amounts falling due within one year: Other debtors Prepayments and accrued income 17 Creditors: amounts falling due within one year Other taxation and social security Accruals and deferred income |
Listed investments £ 974,213 49,467 (117,951) (58,244) 847,485 847,485 974,213 2022 2021 £ £ - 3,495 2022 2021 £ £ 3,007 3,007 6,989 5,828 9,996 8,835 2022 2021 £ £ 621 722 1,441 1,541 2,062 2,263 |
|---|---|
- 15 -
TED ELLIS TRUST
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
18 Restricted funds
The income funds of the charity include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:
| Movement in funds Incoming resources Resources expended Transfers £ £ £ Trainee warden funding 15,000 (12,228) - Boardwalk funding 20,000 (23,033) 3,033 Scrub Clearance - - - Dredging/ Dyke - - - 35,000 (35,261) 3,033 Analysis of net assets between funds Unrestrict ed funds Restricted funds 2022 2022 £ £ Fund balances at 31 December 2022 are represented by: Tangible assets 171,475 - Investments 847,485 - Current assets/(liabilities) 133,800 5,000 1,152,760 5,000 |
Movement in funds Balance at 1 January 2022 Incoming resources Resources expended Balance at 31 December 2022 £ £ £ £ 2,772 15,000 (12,772) 5,000 - - - - - 5,917 (5,917) - - 6,120 (6,120) - 2,772 27,037 (24,809) 5,000 Total Unrestrict ed funds Restricted funds Total 2022 2021 2021 2021 £ £ £ £ 171,475 107,863 - 107,863 847,485 974,213 - 974,213 138,800 163,987 - 163,987 1,157,760 1,246,063 - 1,246,063 |
|---|---|
19 Analysis of net assets between funds
20 Related party transactions
There were no disclosable related party transactions during the year (2021 - none).
- 16 -