| 2023 | |||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | ||
| funds | fund | fund | funds | ||
| Notes | f | f | f | f | |
| INCOME AND ENDOWMENTS | |||||
| FROM | |||||
| Investment income |
2 | ~5858 | 324 | 37,462 | ~43 644 |
| EXPENDITURE ON | |||||
| Raising funds | 6,196 | 6,196 | |||
| Charitable activities |
|||||
| Grants paid | 102,959 | 102,959 | |||
| Support costs | 3,734 | 3,734 | |||
| Total | (106,693) | (6,196) | (112,889) | ||
| Realised and unrealised | |||||
| gains/(losses) on investments |
(7,406) | 1,311 | (148,406) | (154,501) | |
| NET INCOME/(EXPENDITURE) | (108,241) | 1,635 | (117,140) | (223,746) | |
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward | 175,757 | 24,735 | 2,230,759 | 2,431,251 | |
| TOTAL FUNDS CARRIED | |||||
| FORWARD | 67,516 | 26,370 | 2,113,619 | 2,207,505 |
| Year ended 31Ma | rch 2 | 022 | ||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||
| Unrestricted | Restricted | Endowment | Total | |||||
| funds | fund | fund | funds | |||||
| Notes | E | E | E | E | ||||
| INCOME AND ENDOWMENTS | ||||||||
| FROM | ||||||||
| Investment income |
2 | 5,535 | 220 | 33,556 | 39,311 | |||
| EXPENDITURE ON | ||||||||
| Raising funds | 6,788 | 6,788 | ||||||
| Charitable activities |
||||||||
| Support costs | 1,805 | 1,805 | ||||||
| Total | (1,805) | (6,788) | (8,593) | |||||
| Realised and unrealised | gains | |||||||
| on investments | 2,821 | 47,327 | 50,148 | |||||
| NET INCOME | 6,551 | 220 | 74,095 | 80,866 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought forward | 169,206 | 24,515 | 2,156,664 | 2,350,385 | ||||
| TOTAL FUNDS CARRIED | ||||||||
| FORWARD | 175,757 | 24,735 | 2,230,759 | 2,431,251 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Total | ||
| Notes | funds E |
fundf | fund E |
funds E |
funds E |
|
| FIXEDASSETS | ||||||
| Tangible assets | 6 | 755,000 | 755,000 | 755,000 | ||
| Heritage assets | 7 | 67,845 | 67,845 | 67,845 | ||
| Investments | 8 | 112,869 | 10,321 | 1,122,643 | 1,245,833 | 1,407,060 |
| 112,869 | 10,321 | 1,945,488 | 2,068,678 | 2,229,905 | ||
| CURRENTASSETS | ||||||
| Debtors | 10,000 | ta,aaa | 66,709 | |||
| Cash at bank | 169,695 | 4,809 | 45,172 | 219,676 | 152,133 | |
| 169,695 | 14,809 | 45,172 | 229,676 | 218,842 | ||
| CREDITORS | ||||||
| Amounts falling due within one |
||||||
| year | 10 | 90,849 | 90,849 | 17,496 | ||
| NET CURRENT ASSETS | 78,846 | 14,809 | 45,172 | ~138827 | ~201346 | |
| TOTAL ASSETS LESSCURRENT | ||||||
| LIABIUTIES | 191,715 | 25,130 | 1,990,660 | 2,207,505 | 2,431,251 | |
| NET ASSETS | 191,715 | 25,130 | 1,990,660 | 2,207,505 | 2,431,251 | |
| FUNDS | ||||||
| Unrestricted funds |
67,516 | 175,757 | ||||
| Restricted funds | 26,370 | 24,735 | ||||
| Endowment funds |
2,113,619 | 2,230,759 | ||||
| TOTALFUNDS | 2 207505 | 2431251 |
| INVESTMENT | INCOME | ||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| E | E | ||||
| Listed investment income |
and interest | 37,462 | 39,311 | ||
| RAISING FUNOS | |||||
| investment management |
costs | 2023 | 2022 | ||
| E | 6 | ||||
| Portfolio management | fees | 6,196 | 6,788 | ||
| CHARITABLE | ACIWITIES | COSTS | |||
| 2023 | 2022 | ||||
| E | E | ||||
| Grants paid Independent Administration |
examiner's costs |
fees | 102,959 1,750 1,984 |
1,750 55 |
|
| 106,693 | 1,805 |
| TANGIBLE FIXEDASSETS | |
|---|---|
| Freehold | |
| propeftY | |
| E | |
| COST | |
| At 1stApril 2022 and 31March 2023 | 755,000 |
| NET BOOKVALUE | |
| At31March 2023 | 755,000 |
| At 31March 2022 | 755,000 |
| HERITAGE ASSETS | |
|---|---|
| Total | |
| E | |
| MARKET VALUE | |
| At 1April 2021 and 31March 2023 | 67,845 |
| NET BOOKVALUE | |
| At 31March 2023 | 67,845 |
| At 31March 2022 | 67,845 |
| FIXEDASSETINVESTMENTS | |
|---|---|
| Listed and | |
| other | |
| investments | |
| MARKET VALUE | E |
| At 1April 2022 | 1,407,060 |
| Additions | 131,938 |
| Disposals | (138,664) |
| Revaluations | (154,501) |
| At 31March 2023 | 1,245,833 |
| HISTORICAL COST | |
| At 31March 2023 | 879,464 |
| At 31March 2022 | 898,479 |
| At 31Mar | ch 2023 i | nvestment holdings consisting ofover 5%ofth |
e portfolio value were asfollow | s: |
|---|---|---|---|---|
| E | ||||
| 71,940 | ||||
| 103,740 | ||||
| DEBTORS | ||||
| 2023 | 2022 | |||
| E | E | |||
| Amounts | falling due within one year: | |||
| Debtors | 56,709 | |||
| Amounts | falling due after more than one year: | |||
| Loan to Chichester | University | 10,000 | 10,000 | |
| Aggregate | amounts | 10,000 | 66,709 |
| 10. | CREDITORS: | AMOUNTS | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| 6 | 6 | ||||||
| Creditors | 89,099 | 15,746 | |||||
| Accruals | 1,750 | 1750 | |||||
| 90,849 | 17,496 | ||||||
| 11. | MOVEMENT | IN FUNDS | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.22 | in funds | 31.3.23 | |||||
| E | 6 | 6 | |||||
| Unrestricted | funds | ||||||
| General fund | 175,757 | (108,241) | 67,516 | ||||
| Restricted funds | |||||||
| Lizzie Lockington | Fund | 24,735 | 1,635 | 26,370 | |||
| Endowment | funds | ||||||
| Endowment | Fund | 2,230,759 | (117,140) | 2,113,619 | |||
| TOTALFUNDS | 2,431,251 | (223,746) | 2,207,505 |
| Year ended 31March 2022 | Year ended 31March 2022 | Year ended 31March 2022 | |||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.4.21 | in funds | 31.3.22 | |||
| E | E | E | |||
| Unrestricted | funds | ||||
| General fund | 169,206 | 6,551 | 175,757 | ||
| Restricted funds | |||||
| Lizzie Locidngton | Fund | 24,515 | 220 | 24,735 | |
| Endowment | funds | ||||
| Endowment | Fund | 2,156,664 | 74,095 | 2,230,759 | |
| 2,350,385 | 80,866 | 2,431,251 |
| 2023 | 2023 | ||
|---|---|---|---|
| E | E | ||
| INCOME AND ENDOWMENTS | |||
| Investment Income |
|||
| Investment income |
43,644 | 39,243 | |
| Loan interest receivable | 68 | ||
| Total incoming resources | 43,644 | 39,311 | |
| EXPENDITURE | |||
| Investment management Portfolio management |
costs | 6,196 | 6,788 |
| Charitable activities |
|||
| Sundry expenses | 55 | ||
| Grants paid | 102,959 | ||
| Governance costs | |||
| Administrator costs |
1,984 | ||
| Independent Examiner's fee |
1,750 | 1,750 | |
| Totalresources expended |
112,889 | 8,593 | |
| Net (expenditure)/income | befom gains and losses | (69,245) | 30,718 |
| Realised gains and losses Realised (losses)/gains on |
fixed asset investments | (12,376) | 1,899 |
| Net(exenditure)/income | (81,621) | 32,617 |