| Page | ||||
|---|---|---|---|---|
| Report of | the Trustees | 1 to | 5 | |
| Report of | the Independent | Auditors | 6 to | 8 |
| Statement | of Financial Activities | |||
| Balance Sheet | 10 | |||
| Notes to the Financial Statements | 11 to | 16 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | E | f | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Investment income |
98,341 | 98,340 | |||
| EXPENDITURE ON | |||||
| Raising funds | 27,358 | 25,928 | |||
| Charitable activities |
|||||
| General | 374,538 | 421,018 | |||
| Other | 30,975 | 39,783 | |||
| Total | 432,871 | 486,729 | |||
| Net gains on investments | 148,357 | 1,022,026 | |||
| NET INCOME/(EXPENDITURE) | (186,173) | 633,637 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought |
forward | 3,813,072 | 3,179,435 | ||
| TOTAL FUNDS CARRIED FORWARD | 3,626,899 | 3,813,072 |
| BALANCE SHEET 5 APRIL 2022 |
||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | E | f | ||
| FIXED ASSETS | ||||
| Investments | 3,945,013 | 3,919,538 | ||
| CURRENT ASSETS | ||||
| Debtors | 528 | 528 | ||
| Cash at bank | 86,861 | 245,568 | ||
| 87,389 | 246,096 | |||
| CREDITORS | ||||
| Amounts falling due within |
one year | (243,503) | (280,537) | |
| NET CURRENT ASSETS | (156,114) | (34,441) | ||
| TOTAL ASSETS LESSCURRENT | ||||
| LIABILITIES | 3,788,899 | 3,885,097 | ||
| CREDITORS | ||||
| Amounts falling due after |
more than one | |||
| year | 10 | (162,000) | (72,025) | |
| NET ASSETS | 3,626,899 | 3,813,072 | ||
| FUNDS | ||||
| Unrestricted funds |
3,626,899 | 3,813,072 | ||
| TOTAL FUNDS | 3,626,899 | 3,813,072 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| Portfolio management | 27,358 | 25,928 | ||||
| 4. | GRANTS PAYABLE | |||||
| 2022 | 2021 | |||||
| E | E | |||||
| General | 347,441 | 378,184 | ||||
| The total grants paid |
to institutions | during | the year was as | |||
| follows: | ||||||
| 2022 | 2021 | |||||
| E | E | |||||
| Opening Grant Commitments |
(348,961) | (225,874) | ||||
| Closing Grant Commitments | 398,283 | 348,961 | ||||
| Ideas Foundation | 16,064 | |||||
| 5x5x5 = Creativity | 20,500 | |||||
| Potential Trust |
12,000 | 6,000 | ||||
| RSA Tipton Acadamy | 38,250 | |||||
| Potential Plus UK |
17,860 | 13,925 | ||||
| The RSA | 56,000 | |||||
| University of Manchester |
40,000 | 26,500 | ||||
| Made Here Now | 3,000 | |||||
| Craft Council | 5,000 | |||||
| Pepperneck | 3,000 | |||||
| Knowle West Media Centre Parliament 5Scientific Committee |
63,011 | 31,534 1,200 |
||||
| The OT Company | 3,600 | |||||
| Cheltenham Festival |
||||||
| 4,000 | ||||||
| National Association |
for Special Educational | Needs | 12,500 | |||
| Centre for Real World | Learning | 30,000 | 43,500 | |||
| NWCCC | 56,248 | 38,124 | ||||
| Bristol Education Partnership |
11,400 | |||||
| 347,441 | 378,184 |
| 6. | COMPARATIVES | COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |
|---|---|---|---|---|---|---|---|
| Unrestricted | |||||||
| fundf | |||||||
| INCOME AND | ENDOWMENTS | FROM | |||||
| Investment income |
98,340 | ||||||
| EXPENDITURE | ON | ||||||
| Raising funds | 25,928 | ||||||
| Charitable activities |
|||||||
| General | 421,018 | ||||||
| Other | 39,783 | ||||||
| Total | 486,729 | ||||||
| Net gains on investments | 1,022,026 | ||||||
| NET INCOME | 633,637 | ||||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought |
forward | 3,179,435 | |||||
| TOTAL FUNDS | CARRIED FORWARD | 3,813,072 | |||||
| 7. | FIXED ASSET | INVESTMENTS | |||||
| Listed | |||||||
| investments | |||||||
| E | |||||||
| MARKET VALUE | |||||||
| At 6 April 2021 | 3,919,538 | ||||||
| Additions | 475,558 | ||||||
| Disposals | (598,440) | ||||||
| Revaluations | 148,357 | ||||||
| At 5 April 2022 | 3,945,013 | ||||||
| NET BOOK VALUE | |||||||
| At 5 April 2022 | 3,945,013 | ||||||
| At 5 April 2021 | 3,919,538 | ||||||
| 2022 | 2021 | ||||||
| E | E | ||||||
| Historical cost as |
at | 5 April 2022 | 2,642,340 | 2,844,814 | |||
| Investments are |
listed on a recognised | stock exchange at market value as follows | |||||
| 2022 | 2021 | ||||||
| E | E | ||||||
| UK equity investments |
1,735,050 | 1,707,597 | |||||
| Non-UK equity | instruments | 1,538,358 | 1,551,751 | ||||
| UK fixed interest | investments | 215,050 | 281,681 | ||||
| Property | 195,170 | 169,404 |
| Alternative | assets | assets | assets | 261,385 | 261,385 | 209,105 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,945,013 | 3,919,538 | ||||||||||||||||
| Included | in | the | above | are | the following | investments | at market | value | which | individually | represent | ||||||
| more than | 5'/o of | the total | fund | ||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| E | E | ||||||||||||||||
| Vanguard | funds | pic | 461,799 | 384,291 | |||||||||||||
| Investment | income during | the year was made | up of | ||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| Dividends | 77,758 | 76,178 | |||||||||||||||
| Bonds and | Gilts | 12,804 | 12,458 | ||||||||||||||
| Income from | UK | Unit Trusts | 7,779 | 9,704 | |||||||||||||
| 98,341 | 98,340 | ||||||||||||||||
| Cost or valuation | at 5 April | 2022 is represented | by: | ||||||||||||||
| Listed | |||||||||||||||||
| investments | |||||||||||||||||
| E | |||||||||||||||||
| Valuation | in | 2022 | 148,357 | ||||||||||||||
| Cost | 3,796,656 | ||||||||||||||||
| 3,945,013 | |||||||||||||||||
| 8. | DEBTORS:AMOUNTS | FALLING DUE WITHIN | ONE | YEAR | |||||||||||||
| 2022 | 2021 | ||||||||||||||||
| E | f | ||||||||||||||||
| Prepayments | and | accrued | income | 528 | 528 | ||||||||||||
| 9. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| E | E | ||||||||||||||||
| Other creditors | 243,503 | 280,537 |
| 10. | CREDITORS: | CREDITORS: | AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | FALLING DUE AFTER MORE THAN ONE YEAR | |
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| E | E | |||||
| Other creditors | 162,000 | 72,025 | ||||
| 11. | MOVEMENT IN FUNDS | |||||
| Net | ||||||
| movement | At | |||||
| At 6.4.21 | in funds | 5.4.22 | ||||
| E | E | E | ||||
| Unrestricted | funds | |||||
| General | fund | 3,813,072 | (186,173) | 3,626,899 | ||
| TOTAL | FUNDS | 3,813,072 | (186,173) | 3,626,899 |
| Net mo | vement | in funds, included |
in the above are as foll | ows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 98,341 | (432,871) | 148,357 | (186,173) | |
| TOTAL | FUNDS | 98,341 | (432,871) | 148,357 | (186,173) |
| Compar | atives | for movement in fund |
s | ||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 6.4.20 | in funds | 5.4.21 | |||
| E | E | E | |||
| Unrestricted | funds | ||||
| General | fund | 3,179,435 | 633,637 | 3,813,072 | |
| TOTAL | FUNDS | 3,179,435 | 633,637 | 3,813,072 |
| Compara | tive | net movement in fu |
nds, included in the abov |
e are as follow | s: | |
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 98,340 | (486,729) | 1,022,026 | 633,637 | |
| TOTAL | FUNDS | 98,340 | (486,729) | 1,022,026 | 633,637 |
| A curren | t yea | r 12 months and prior yea |
r 12 months combined position is |
as follows: | |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 6.4.20 | in funds | 5.4.22 | |||
| Unrestricted | funds | ||||
| General | fund | 3,179,435 | 447,464 | 3,626,899 | |
| TOTAL | FUNDS | 3,179,435 | 447,464 | 3,626,899 |
| the abo | ve are | as follows: | ||||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 196,681 | (919,600) | 1,170,383 | 447,464 | |
| TOTAL | FUNDS | 196,681 | (919,600) | 1,170,383 | 447,464 |