| Page | ||||
|---|---|---|---|---|
| Report ofthe | Trustees | 1 to | 6 | |
| Independent | Examiner's | Report | ||
| Statement of | Financial | Activities | ||
| Balance Sheet | 9 to | 10 | ||
| Notes tothe Financial Statements | 11 to | 20 | ||
| Detailed Statement ofFinancial Activities | 21 to | 22 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | f | f | f | f | ||||
| INCOME AND ENDON/MENTS | FROM | |||||||
| Donations | and legacies | 5,891 | 5,891 | 9,344 | ||||
| Charitable | activities | |||||||
| Charitable | 9,504 | 9,504 | 12,194 | |||||
| Investment | income | 93,435 | 1,312 | 94,747 | 69,158 | |||
| Total | 108,830 | 1,312 | 110,142 | 90,696 | ||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Charitable | &5,041 | 846 | 85,887 | 152,968 | ||||
| Support and governance | costs | 12,133 | 12,133 | 12,779 | ||||
| Total | 97,174 | 846 | 98,020 | 165,747 | ||||
| Net gains/(losses) on investments |
(115,502) | (1,580) | (117,082) | 115,084 | ||||
| NET INCOME / (EXPENDITURE) | (103,846) | (1,114) | (104,960) | 40,033 | ||||
| RECONCILIATION OF FUNDS |
||||||||
| Total funds | brought forward | 1,734,458 | 48,739 | 1,783,197 | 1,743,164 | |||
| TOTAL FUNDS CARRIED | FORNIARD | 1,630,612 | 47,625 | 1,678,237 | 1,783,197 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | f | f | f | f | |
| FIXEDASSETS | |||||
| Investments | |||||
| Investments | 11 | 1,190,940 | 40,175 | 1,231,115 | 1,348,197 |
| Investment property |
12 | 401,113 | 401,113 | 401,113 | |
| 1,592,053 | 40,175 | 1,632,228 | 1,749,310 | ||
| CURRENT ASSETS | |||||
| Debtors | 13 | 270 | |||
| Cash at bank | 41,627 | 7,551 | 49,178 | 36,768 | |
| 41,627 | 7,551 | 49,178 | 3?,038 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
14 | (3,068) | (101) | (3,169) | (3,151) |
| NET CURRENT ASSETS | 38,559 | 7,450 | 46,009 | 33,887 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 1,630,612 | 47,625 | 1,678,237 | 1,783,197 | |
| NET ASSETS | 1,630,612 | 47,625 | 1,678,237 | 1,783,197 |
| Notes | tothe Financial Statements | -continued | ||||
|---|---|---|---|---|---|---|
| for the Year Ended 31March | 2023 | |||||
| 2. | DONATIONS | AND LEGACIES | ||||
| 2023 | 2022 | |||||
| f | f | |||||
| Donations | 5,891 | 9,344 | ||||
| 3. | INVESTMENT INCOME | |||||
| 2023 | 2022 | |||||
| f | f | |||||
| Rents received | 50,185 | 25,207 | ||||
| Investment | income | 44,373 | 43,875 | |||
| Deposit account interest | 189 | 76 | ||||
| 94,747 | 69,158 | |||||
| 4. | INCOME FROM CHARITABLE | ACTIVITIES | ||||
| 2023 | 2022 | |||||
| f | ||||||
| Insurance | 9,064 | 8,144 | ||||
| Stroud District Council - contributions | 440 | 4,050 | ||||
| 9,504 | 12,194 | |||||
| 5. | CHARITABLE | ACTIVITIES COSTS | ||||
| Direct costs | Grant funding | |||||
| (see note | activities (see | |||||
| 6) | note 7) | Totals | ||||
| f | f | f | ||||
| Charitable | 21704 | 64183 | 85887 |
| Direct costs | Grant funding | |
|---|---|---|
| (see note | activities (see | |
| 6) | note 7) | Totals |
| f | f | f |
| 21,704 | 64,183 | 85,887 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| f | f | |||||
| Buildings | insurance | 12,689 | 12,200 | |||
| Management commissions |
3,715 | 885 | ||||
| Property | expenses and repairs | 3,642 | 80,302 | |||
| School | of | Science and Art expenses | 812 | 2,390 | ||
| Prizes | 846 | 830 | ||||
| 21,704 | 96,607 | |||||
| GRANTS PAYABLE | ||||||
| 2023 | 2022 | |||||
| f | f | |||||
| Charitable | 64,183 | 56,361 | ||||
| The total | grants | paid to institutions | during the year was as follows: | |||
| 2023 | 2022 | |||||
| f | f | |||||
| Stroud | High School | 15,000 | 6,000 | |||
| Archway | School | 8,428 | 8,316 | |||
| Marling | School | 12,000 | 12,000 | |||
| Grants | to | other | institutions | 7,167 | 7,007 | |
| 42,595 | 33,323 | |||||
| The total | grants | paid to individuals | during the year was as follows: | |||
| 2023 | 2022 | |||||
| f | f | |||||
| Grants | to | individuals | 21,588 | 23,038 |
| Governance | |||||
|---|---|---|---|---|---|
| Management | costs and | ||||
| Finance | Totals | ||||
| f | f | f | |||
| Other | resources | expended | 10,081 | 2,052 | 12,133 |
| 10,081 | 2,052 | 12,133 |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -2022 |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -2022 |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -2022 |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -2022 |
||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | |||
| fund | funds | funds | |||
| f | f | f | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations | and legacies | 9344 | 9,344 | ||
| Charitable | activities | ||||
| Charitable | 12,194 | 12,194 | |||
| Investment | income | 67,938 | 1,220 | 69,158 | |
| Total | 89,476 | 1,220 | 90,696 | ||
| EXPENDITURE ON | |||||
| Charitable | activities | ||||
| Charita b le | 164,917 | 830 | 165,747 | ||
| Total | 164,917 | 830 | 165,747 | ||
| Net gains/(losses) on investments |
111,767 | 3,317 | 115,084 | ||
| NET INCOME / (EXPENDITURE) | 36,326 | 3,707 | 40,033 |
| 10. | COMPARATIVES FOR THE |
STATEMENT OF FINANCIAL | ACTIVITIES - continued | ACTIVITIES - continued | |
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | |||
| fund | funds | funds | |||
| f | f | f | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward | 1,698,132 | 45,032 | 1,743,164 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,734,458 | 48,739 | 1,783,197 | ||
| 11. | FIXEDASSET INVESTMENTS | ||||
| Listed | |||||
| investments | |||||
| f | |||||
| MARKET VALUE | |||||
| At 1April 2022 | 1,348,197 | ||||
| Additions | 1,003,083 | ||||
| Disposals | (1,003,083) | ||||
| Revaluations | (117,082) | ||||
| At 31March 2023 | 1,231,115 | ||||
| NET BOOK VALUE | |||||
| At 31March 2023 | 1,231,115 | ||||
| At 31March 2022 | 1,348,197 | ||||
| There were no investment | assets outside the UK. |
| FAIR VALUE | |
|---|---|
| At 1April 2022 | 401,113 |
| Addition / (Disposals) |
|
| At 31March 2023 | 401,113 |
| NET BOOK VALUE | |
| At 31March 2023 | 401,113 |
| At 31March 2022 | 401,113 |
| 13. | DEBTORS:AMOUNTS F |
ALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|
| 2023 | 2022 | |||
| f | ||||
| Rents receivable | 270 | |||
| 14. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 2023 | 2022 | |||
| f | f | |||
| Trade creditors | 1,189 | 1,171 | ||
| Other creditors | 1,980 | 1,980 | ||
| 3,169 | 3,151 |
| MOVEMENT | IN FUNDS | ||||
|---|---|---|---|---|---|
| Net | Transfers | ||||
| movement | between | At | |||
| At 1.4.22 | in funds | funds | 31.3.23 | ||
| E | f | E | f | ||
| Unrestricted | funds | ||||
| General fund | 1,734,458 | (103,846) | 1,630,612 | ||
| Endowment | funds | ||||
| Endowment | funds | 48,739 | {1,114) | 47,625 | |
| 48,739 | (1,114) | 47,625 | |||
| TOTAL FUNDS | 1,783,197 | (104,960) | 1,678,237 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | f | E | |||
| Unrestricted | funds | ||||
| General fund | 108,830 | (97,174) | (115,502) | (103.846) | |
| Endowment | funds | ||||
| Endowment | funds | 1,312 | (846) | (1,580) | (1,114) |
| 1,312 | (846) | (1,580) | (1,114) | ||
| TOTAL FUNDS | 110,142 | (98,020) | (117,082) | {104,960) |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.22 | ||
| f | f | f | |||
| Unrestricted | funds | ||||
| General fund | 1,698,132 | 36,326 | 1,734,458 | ||
| Endowment | funds | ||||
| Endowment | funds | 45,032 | 3,707 | 48,739 | |
| TOTAL FUNDS | 1,743,164 | 40,033 | 1,783,197 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| f | f | f | |||
| Unrestricted | funds | ||||
| General fund | 89,476 | (164,917) | 111,767 | 36,326 | |
| Endowment | funds | ||||
| Endowment | funds | 1,220 | (830) | 3,317 | 3,707 |
| TOTAL FUNDS | 90,696 | (165,747) | 115,0&4 | 40,033 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.23 | ||
| f | f | E | |||
| Unrestricted | funds | ||||
| General fund | 1,698,132 | (67,520) | 1,630,612 | ||
| Endowment | funds | ||||
| Endowment | funds | 45,032 | 2,593 | 47,625 | |
| 45,032 | 2,593 | 47,625 | |||
| TOTAL FUNDS | 1,743,164 | (64,927) | 1,678,237 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| f | E | E | F | ||
| Unrestricted | funds | ||||
| General fund | 198,306 | (262,091) | (3,735) | (67,520) | |
| Endowment | funds | ||||
| Endowment | funds | 2,532 | (1,676) | 1,737 | 2,593 |
| 2,532 | (1,676) | 1,737 | 2,593 | ||
| TOTAL FUNDS | 200,838 | (263,767) | (1,998) | (64,927) |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||
| funds | funds | funds | funds | ||
| E | E | f | f | ||
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 5,891 | 5,891 | 9,344 | ||
| Investment income |
|||||
| Rents received | 50,185 | 50,185 | 25,207 | ||
| Investment income |
43,204 | 1,169 | 44,373 | 43,875 | |
| Deposit account interest | 46 | 143 | 189 | 76 | |
| 93,435 | 1,312 | 94,747 | 69,158 | ||
| Charitable activities |
|||||
| Insurance | 9,064 | 9,064 | 8,144 | ||
| Stroud District Council | 440 | 440 | 4,050 | ||
| 9,504 | 9,504 | 12,194 | |||
| Total incoming resources |
108,830 | 1,312 | 110,142 | 90,696 | |
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Buildings Insurance |
12,689 | 12,689 | 12,200 | ||
| Management commissions |
3,715 | 3,715 | 885 | ||
| Property expenses | and repairs | 3,642 | 3,642 | 80,302 | |
| Prizes | 846 | 846 | 830 | ||
| School ofArt expenses | 812 | 812 | 2,390 | ||
| Grants to institutions | 42,595 | 42,595 | 33,323 | ||
| Grants to individuals | 21,588 | 21,588 | 23,038 | ||
| 85,041 | 846 | 85,887 | 152,968 | ||
| Support costs | |||||
| Management | |||||
| Website costs | 240 | 240 | 167 | ||
| Carried forward | 240 | 240 | 167 |
| 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||||||
| funds | funds | funds | funds | |||||||
| f | f | f | f | |||||||
| Management | ||||||||||
| Brought forward | 240 | 240 | 167 | |||||||
| Telephone | 143 | 143 | 176 | |||||||
| Printing and |
stationery | 202 | 202 | 271 | ||||||
| Postage | 299 | 299 | 183 | |||||||
| Clerk's fees | 9,183 | 9,183 | 8,719 | |||||||
| Travel S.meetings | costs | 14 | 14 | 11 | ||||||
| 10,081 | 10,081 | 9,527 | ||||||||
| Finance | ||||||||||
| Bank charges | 102 | 102 | 38 | |||||||
| Governance | costs | |||||||||
| Legal and professional | fees | 1,234 | ||||||||
| Accountancy | and | examiner's | fee | 1,950 | 1,950 | 1,980 | ||||
| 1,950 | 1,950 | 3,214 | ||||||||
| Total resources | expended | 97,174 | 846 | 98,020 | 165,747 | |||||
| Net expenditure | before | gains | and losses | 11,656 | 466 | 12,122 | (75,051) | |||
| Realised recognised | gains and | losses | ||||||||
| Realised gains/(losses) | on fixed asset | |||||||||
| investments | (29,134) | (29,134) | 2,460 | |||||||
| Net expenditure | (17,478) | (17,012) | (72,591) |