OpenCharities

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

2023-03-31-accounts

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