| 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 | 17 |
| Detailed Statement of Financial Activities | 18 to | 19 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | f | f | f | f | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
950 | 950 | 9,168 | |||
| Investment income |
54,528 | 54,528 | 53,925 | |||
| Total | 55,478 | 55,478 | 63,093 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Gyde Field | 4,180 | 4,180 | 2,000 | |||
| Grants to institutions | 32,845 | 32,845 | 20,500 | |||
| Grants to individuals | 22,538 | 22,538 | 25,124 | |||
| Support costs | 10,028 | 10,028 | 10,037 | |||
| Total | 69,591 | 69,591 | 57,661 | |||
| Net gains/(losses) on investments |
79,354 | 79,354 | (122,485) | |||
| NET INCOME/(EXPENDITURE) | (14,113) | 79,354 | 65,241 | (117,053) | ||
| Net movement in funds |
(14,113) | 79,354 | 65,241 | (117,053) | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 13,744 | 1,842,871 | 1,856,615 | 1,973,668 | ||
| TOTAL FUNDS CARRIED FORWARD | (369) | 1,922,225 | 1,921,856 | 1,856,615 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | f | f | f | |
| FIXEDASSETS | |||||
| Tangible assets | |||||
| Investments | 1,922,225 | 1,922,225 | 1,842,871 | ||
| 1,922,225 | 1,922,225 | 1,842,871 | |||
| CURRENT ASSETS | |||||
| Debtors | 10 | 393 | 393 | 390 | |
| Cash at bank | 738 | 738 | 14,854 | ||
| 1,131 | 1,131 | 15,244 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
11 | (1,500) | (1,500) | (1,500) | |
| NET CURRENT ASSETS | (369) | (369) | 13,744 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES | (369) | 1,922,225 | 1,921,856 | 1,856,615 | |
| NETASSETS | (369) | 1,922,225 | 1,921,856 | 1,856,615 |
| 2023 | 2022 |
|---|---|
| f | |
| 950 | 1,630 |
| 7,538 | |
| 950 | 9,168 |
| 2023 | 2022 |
| f | f |
| 54,528 | 53,925 |
| 54,528 | 53,925 |
| The total grants | paid to institutions | during the year were as follows: | during the year were as follows: | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| f | f | |||||
| Home Start | 1,000 | 5,000 | ||||
| St Roses School | 11,858 | 2,000 | ||||
| The Family Haven | 3,000 | |||||
| Read for Good | 2,000 | |||||
| The Shrubberies | 54 | |||||
| James Hopkins Trust | 6,200 | |||||
| Red Horse Foundation | 300 | |||||
| Woodland Play |
Therapy | 500 | ||||
| National Star College | 2,000 | |||||
| Equine Therapy | Centre | 1,050 | ||||
| Windmill Specia |
I Needs | 6,756 | ||||
| Charmwell Centre |
4,302 | |||||
| Meningitis Trust |
2,000 | |||||
| John Masefield | School | 400 | ||||
| Severn Federation Trust |
400 | |||||
| Picklenash Junior School |
500 | |||||
| Cranham Primary School |
575 | |||||
| Cam Woodfield | School | 450 | ||||
| Dursley Church | of England School | 1,200 | ||||
| Brainwave | 1,800 | |||||
| 32,845 | 20,500 | |||||
| The total grants | paid to individuals | during the year were as follows: | ||||
| 2023 | 2022 | |||||
| f | f | |||||
| Grants to individuals | 22,538 | 25,124 | ||||
| S. | SUPPORT COSTS | |||||
| Governance | ||||||
| Management | Finance | costs | Totals | |||
| f | f | f | f | |||
| Other resources | expended | 8,402 | 6 | 1,620 | 10,028 |
| 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 | fund | funds | ||
| f | f | f | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
9,168 | 9,168 | ||
| Investment income |
53,925 | 53,925 | ||
| Total | 63,093 | 63,093 | ||
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Maintenance of Gyde Field |
2,000 | 2,000 | ||
| Grants | 45,624 | 45,624 | ||
| Support and governance costs |
10,037 | 10,037 | ||
| Total | 57,661 | 57,661 | ||
| Net gains/(losses) on investments |
(122,485) | (122,485) | ||
| NET INCOME/(EXPENDITURE) | 5,432 | (122,485) | (117,053) | |
| Transfers between funds |
||||
| Net movement in funds |
5,432 | (122,485) | (117,053) | |
| RECONCILIATION OF FUNDS |
||||
| Total funds brought forward |
8,312 | 1,965,356 | 1,973,668 | |
| TOTAL FUNDS CARRIED FORWARD | 13,744 | 1,842,871 | 1,856,615 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| f | |
| MARKET VALUE | |
| At 1July 2022 | 1,842,871 |
| Additions | |
| Disposals | |
| Revaluations | 79,354 |
| At 30June 2023 | 1,922,225 |
| NET BOOK VALUE | |
| At 30June 2023 | 1,922,225 |
| At 30June 2022 | 1,842,871 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| f | f | ||||
| Prepayments | 393 | 390 | |||
| 11. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2023 | 2022 | ||||
| f | f | ||||
| Accruals and deferred | income | 1,500 | 1,500 |
| 12. | MOVEMENT | MOVEMENT | IN | FUNDS | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net | Transfers | ||||||||||
| At | movement | between | At | ||||||||
| 1July 22 | in funds | funds | 30June 23 | ||||||||
| f | f | f | f | ||||||||
| Unrestricted | funds | ||||||||||
| General fund | 13,744 | (14,113) | (369) | ||||||||
| Endowment | funds | ||||||||||
| Endowment | funds | 1,842,871 | 79,354 | 1,922,225 | |||||||
| TOTAL FUNDS | 1,856,615 | 65,241 | 1,921,856 | ||||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||||
| Incoming | Resources | Gains and | Movement | ||||||||
| resources | expended | losses | in funds | ||||||||
| E | E | f | f | ||||||||
| Unrestricted | funds | ||||||||||
| General fund | 55,478 | (69,591) | (14,113) | ||||||||
| Endowment | funds | ||||||||||
| Endowment | funds | 79,354 | 79,354 | ||||||||
| TOTAL FUNDS | 55,478 | (69,591) | 79,354 | 65,241 | |||||||
| Permanent | endowment | fund | and | unapplied | funds movement: | ||||||
| Permanent | Unapplied | Total | |||||||||
| endowment | total return | funds | |||||||||
| f | f | f | |||||||||
| At 1July 2022 | 1,200,000 | 642,871 | 1,842,871 | ||||||||
| Movements | in | the reporting | period: | ||||||||
| Realised and | unrealised | gains | 79,354 | 79,354 | |||||||
| Total return | for the year | 79,354 | 79,354 | ||||||||
| Unapplied | total | return | allocated | to income | |||||||
| At 30June | 2023 | 1,200,000 | 722,225 | 1,922,225 |
| 12. | MOVEMENT | IN FUNDS | - continued | |||
|---|---|---|---|---|---|---|
| Comparatives for movement |
in funds - 2022 | Net | ||||
| At | movement | At | ||||
| 1July 21 | in funds | 30June 22 | ||||
| f | f | f | ||||
| Unrestricted | funds | |||||
| General fund | 8,312 | 5,432 | 13,744 | |||
| Endowment | funds | |||||
| Endowment | funds | 1,965,356 | (122,485) | 1,842,871 | ||
| TOTAL FUNDS | 1,973,668 | (117,053) | 1,856,615 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| and transfers | ||||||
| f | ||||||
| Unrestricted | funds | |||||
| Genera | Ifund | 63,093 | 57,661 | 5,432 | ||
| Endowment | funds | |||||
| Endowment | funds | (122,485) | (122,485) | |||
| TOTAL | FUNDS | 63,093 | 57,661 | (122,485) | (117,053) |
| 2023 | 2022 | |||
|---|---|---|---|---|
| f | f | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donation | 950 | 1,630 | ||
| Legacies | 7,538 | |||
| 950 | 9,168 | |||
| Investment income |
||||
| Investment income |
54,528 | 53,925 | ||
| 54,528 | 53,925 | |||
| Total incoming resources | 55,478 | 63,093 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Maintenance of Gyde |
Field | 4,180 | 2,000 | |
| Grants to institutions | 32,626 | 20,500 | ||
| Grants to individuals | 22,757 | 25,124 | ||
| 59,563 | 47,624 | |||
| Support costs | ||||
| Management | ||||
| Clerk fees | 7,191 | 6,657 | ||
| Trustees' indemnity |
insurance | 520 | 515 | |
| Telephone | 185 | 180 | ||
| Postage and stationery | 225 | 624 | ||
| Website &advertising | 209 | 108 | ||
| Administration costs |
369 | |||
| Rents and room hire | 72 | 84 | ||
| 8,402 | 8,537 | |||
| Finance | ||||
| Bank charges | ||||
| Governance costs |
||||
| Accountancy fees |
1,620 | 1,500 | ||
| Total resources expended | 69,591 | 57,661 | ||
| Net income/(expenditure) | before gains | |||
| and losses | (14,113) | 5,432 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| f | ||||
| Realised recognised | gains and losses | |||
| Realised gains/(losses) | on fixed asset | |||
| investments | ||||
| Net income/(expenditure) | (14,113} | 5,432 |