| Page | |||
|---|---|---|---|
| Trustees' | annual report |
||
| Independent examiner's report to the trustees |
|||
| Statement | offinancial | activities | |
| Statement | offinancial | position | |
| Notes to | the financial | statements |
| 2022 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | ||||||||
| funds | Total funds | Total funds | ||||||
| Note | 8 | E | ||||||
| Income and | endowments | |||||||
| Donations and legacies |
4 | 17,000 | 17,000 | 5,000 | ||||
| Investment | income | 5 | 9,559 | 9,559 | 8,840 | |||
| Total income | 26,559 | 26,559 | 13,840 | |||||
| Expenditure | ||||||||
| Expenditure | on raising funds: | |||||||
| Investment management |
costs | 6 | 2,910 | 2,910 | 2,103 | |||
| Expenditure | on charitable | activities | 7,8 | 11,680 | 11,680 | 11,636 | ||
| Total expenditure | 14,590 | 14,590 | 13,739 | |||||
| Net (losses)/gains on investments |
10 | (11,217) | (11,217) | 40,485 | ||||
| Net income | and net movement | in funds | 752 | 752 | 40,586 | |||
| Reconciliation of funds |
||||||||
| Total funds | brought forward |
271,380 | 271,380 | 230,794 | ||||
| Total funds | carried forward | 272,132 | 272,132 | 271,380 |
| 4. | Donations | and leg | acies | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total | Funds | |||||
| Funds | 2022 | Funds | 2021 | ||||||
| 6 | F | 6 | |||||||
| Donations | |||||||||
| Old&uredian&ub | —— | ——— 16,000 - |
——16,000- | ——— -5,000 | — — - - 5,000 |
||||
| Legacies | |||||||||
| Legacy | 1,000 | 1,000 | |||||||
| 17,000 | 17,000 | 5,000 | 5,000 | ||||||
| 5. | Investment | Income | |||||||
| Unrestricted | Total Funds | Unrestricted | Total | Funds | |||||
| Funds | 2022 | Funds | 2021 | ||||||
| f | f | f | |||||||
| Dividends | 6,946 | 6,946 | 6,200 | 6,200 | |||||
| Interest income | 2,613 | 2,613 | 2,640 | 2,640 | |||||
| 9,559 | 9,559 | 8,840 | 8,840 | ||||||
| 6. | Investment | management | costs | ||||||
| Unrestricted | Total Funds | Unrestricted | Total | Funds | |||||
| Funds F |
2022 6 |
Funds f |
2021 f |
||||||
| Porffolio management | 2,910 | 2,910 | 2,103 | 2,103 |
| 7. | Expenditure | o | n | ch | aritable | activi | ties | by fund type | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Funds | Unrestricted | Total Funds | |||||||||
| Funds | 2022 | Funds | 2021 | ||||||||||
| F | E | E | E | ||||||||||
| Bursarles Support costs |
10,500 1,180 |
10,500 1,180 |
10,500 1,136 |
10,500 1,136 |
|||||||||
| 11,680 | 11,680 | 11,636 | 11,636 | ||||||||||
| 8. | Expenditure | on | charitable | activities | by activity type | ||||||||
| Activities | |||||||||||||
| undertaken | Support | Total funds | Total fund | ||||||||||
| directly | costs | 2022 | 2021 | ||||||||||
| E | E | E | E | ||||||||||
| Bursaries Governance |
costs | 10,500 | 1,180 | 10,500 1,180 |
10,500 1,136 |
||||||||
| 10,500 | 1,180 | 11,680 | 11,636 | ||||||||||
| 9. | Analysis of | support costs | |||||||||||
| Accountancy | Bank | ||||||||||||
| fees | charges | Total 2022 | Total 2021 | ||||||||||
| F | E | E | E | ||||||||||
| Governance | costs | 1,086 | 94 | 1,180 | 1,136 | ||||||||
| 10. | Net (losses)/gains | on investments | |||||||||||
| Unrestricted | Total Funds | Unrestricted | Total | Funds | |||||||||
| Funds | 2022 | Funds | 2021 | ||||||||||
| E | E | E | E | ||||||||||
| Gains/(losses) | on listed investments | (11,249) | (11,249) | 40,485 | 40,485 | ||||||||
| Gains/(losses) investments |
on disposal | of listed | 32 | 32 | |||||||||
| (11,217) | (11,217) | 40,485 | 40,485 | ||||||||||
| 11. | Independent | examination | fees | ||||||||||
| 2022 | 2021 | ||||||||||||
| E | F | ||||||||||||
| Fees payable Independent |
to the independent examination of the |
examiner for: financial statements |
1,086 | 1,050 |
| Investments Year |
ended 31 August 2022 | |
|---|---|---|
| Listed | ||
| Investments | ||
| Cost or valuation | ||
| At 1 September 2021 | 250,552 | |
| Additions | 12,810 | |
| Dlsposals | (695) | |
| Fair value movements | (11,249) | |
| At 31August 2022 | 251,418 | |
| Impairment | ||
| At 1 September 2021 and 31August 2022 | ||
| Carrying amount |
||
| At 31August 2022 | 251,418 | |
| At 31 August 2021 | 250,552 | |
| All inveslments shown above are held at valuation. |
||
| Financial assets held at fair value | ||
| Investments are valued at their active market value at the end of the day. |
||
| The historic cost of the investments | is2232,338(2021:6220,102). |
| The investments are held in the following types: |
||
|---|---|---|
| 2022 | 2021 | |
| E | f | |
| UK Equities and Funds Overseas Equities and Funds Bonds and Fixed Income |
105,903 75,412 44,053 |
101,781 76,361 51,851 |
| Other Assets | 26,050 | 20,559 |
| 251,418 | 250,552 |
| As at 31 August material: |
2022 the following Investments in Overseas Equ |
ities and Funds are c | onsidered |
|---|---|---|---|
| 2022 | 2021 | ||
| BNY Mellon FD JP Morgan AM Scot American GAM UK Equity |
MNGR Global Income INST W GBP Dl UK Ltd GBL Equity Inc HGD INV ORD GBP0.25 Income (Class 2) Income |
9.0% 5.9% 7.8% 6.2% |
8.3% 6.2% 8.3% 4.4% |
| As at 31 August 2022 | the follow | ing investments in Other Assets |
are considered material |
: | |
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Ninety One UK Equity | Income | I 2 Inc GBP | 6.2% | 4.5% | |
| 15. | Debtors | ||||
| 2022 | 2021 | ||||
| 6 | F | ||||
| Trade debtors | 549 | 664 | |||
| 16. | Creditors: amounts | falling due within one year | |||
| 2022 6 |
2021 f |
||||
| Accruals and deferred | income | 1,080 | 1,050 |
| Investments | |
|---|---|
| Current assets | |
| Creditors less than | 1 year |
| Net assets | |
| Investments | |
| Current assets | |
| Creditors less than | 1 year |
| Net assets |
| Unrestricted | Total Funds |
|---|---|
| Funds | 2022 |
| E | |
| 251,418 | 251,418 |
| 21,794 | 21,794 |
| (1,080) | (1,080) |
| 272,132 | 272,132 |
| Unrestricted | Total Funds |
| Funds | 2021 |
| E | |
| 250,552 | 250,552 |
| 21,878 | 21,878 |
| (1,050) | (1,050) |
| 271,380 | 271,380 |