OpenCharities

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

2022-04-05-accounts

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