OpenCharities

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

2023-06-30-accounts

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