OpenCharities

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

2021-12-31-accounts

CI CO
8$ I- lO ID
Ol
M
CI
fV
N
O
OI
C CI CI DO
~4 IO IO
$ IL
ONO
7ty IO 0
t A
t
M
D
M
q
IO
~
Ol
IXt
CO
M O
4
gCW
I- lP
Ill
ID
m
CI
ID
ID
CI
P
Ill
M
'H
OIO
OI
C w
M O OlD Ill
'ID
Cl IA CI M CIlOI
C
~J8
02
4I2
D
C 2
2 oE
0 h
C
8 C
5
F0
ID
'E
4
ID
5 5
2

3. INVESTME NT INCOME
2021 2020
E f
Investment Income 62,408 49,392
Interest Received 5 70
62,413 49,462
4. COSTS OF RAISING FUNDS
2021 2020
f f
Investment Management Fees 70 6,759
Support Costs (Note 6) 381 410
451 7,169

CHARITABLE ACTIVITIES
Unrestricted Restricted 2020
Funds Funds Total Total
f f f E
Grants to Individuals 16,209 16,209 14,823
Grants to Organlsatlons 18,751 18,751 22,810
Staff Costs 4,210 4,210 4,183
Support Costs (Note 6) 7 239 7 239 7,799
46,409 46,409 49,615
2020 49,615 49,615

5. CHARITABLE AC T IV ITIES (con tinued)
2021
Unrestricted Restricted 2020
Funds Funds Total Total
E f f f
StAlhan sSchool
Uniform
Contingency
Fund 650 650
Music support 4,000 4,000 4,000
Curriculum
Reading
Materials 4,000
'University'
Music
and Performance 2,000 2,000
Residential
Trips
1,000 1,000
Christmas
Donation
Christopher
Hatton School
Chess Club 1,200 1,200
Digital
Divide
1,680
After School Sports 3,500 3,500
Christmas
Donation
300
Numicon
Packs
585
Online
Learning
Resources 2,868 2,868 1,433
School Trips (1,212) (1,212) 4,212
StGeorge the Martyr School
School Uniform 4,745 4,745
Breakfast Club and Homework Club 6,000
Christmas
Donation
300
18,751 18,751 22,810
6. SUPPORT COSTS
2021 2020
f E
Staff Costs 4,744 5,115
Administration Cost Recharge 1,337 1,236
Insurance 303 285
Sundries 59
Governance Costs 1,236 1,514
7,620 8,209

7. STAFF COSTS
2021 2020
E f
Salaries 7,414 7,670
Sodal Security 799 861
Defined
Contribution
Pension Costs 741 767
8,954 9,298
The Charity's
employees
have Joint contracts of employment with the 4sister charities at StAndrew Holbom
and with St Andrew
Holbom
Trading Ltd. Together they employed
an
average of 5 (2020: 7) staff during
the year, one of whom received
employee
benefits
of E60,000 - f70,000 (2020: none received employee
benefits
In excess off60,000).
Employment
costs are
shared on a time spent basis.
Key management
personnel
is defined as the trustees and the Clerk to the Trustees. No trustee received
any
remuneration
for their
role as a trustee (2020: ENII), The total remuneration of key management
personnel
was E73,484
(2020: E72,392)of which the Charity's share was E3,653 (2020:f3,626).
8. INVESTMENTS
Sarasin Cazenove Pitch 2021 2020
f E f f
(a) Quoted Investments
at Market Value
2,002,039 72,666 2,074,705 1,926,693
Cash with Investment
Managers
335
2 002,030 72,666 2,074,705 1,927,028
(b) Movements
In Investments
Market value as at 11anuary 2021 1,819,606 107,087 1,926,693 2,075,137
Additions 49,601 49,601 1,785,417
Transfer (61,899) 61,899
Disposals (44,785) (44,785) (1,737,048)
Realised Gains/(Losses) (403) (403) (223,710)
Llnreallsed
Gains/(Losses)
132,832 10,767 143,599 26,897
Market value at 31 December 2021 2,002,039 72,666 2,074,705 1,926,693
Cost at 31December 2021 1,835,018 58,288 1,893,306 1,889,911

2021 2020 2020
f E
Investment Income Receivable 1,618 383
1,618 383
10. CREDITORS
2020
E
St Andrew Holborn and Stafford's Charity 149
Grants Payable 4,212
Accruals 1 235 1 188
1,384 5,400
11. RESTRICTED FUNDS
2021 2020
E E
Balance at 1Ianuary 2021
Income
Expenditure
Balance at 31 December 2021

ASSET S BETWEEN FUNDS
Restricted Unrestricted 2021
Funds Funds Endowments Total
f f E
Fixed Assets 154,139 1,920,566 2,074,705
Current
Creditors
Assets 117,306
~1385
117,306
~1385
270,061 1,920,566 2,190,627
Restricted Unrestricted 2020
Funds Funds Endowments Total
f E f E
Fixed Assets 138,966 1,788,062 1,927,028
Current
Creditors
Assets 110,240
(5,400)
110,240
~5,588
243,806 1,788,062 2,031,868