OpenCharities

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

2022-05-31-accounts

CONTENTS
Page
Officersandprofessionaladvisers
Trustees'report 2
Statementoftrustees'responsibilities 5
Independentexaminer'sreport 6
Statementoffinancialactivities 7
Balancesheet 8

TheCharityisa charitabletrust andthegoverningdocumentistheTrustDeed. andthegoverningdocumentistheTrustDeed.
DateofSettlement: 17December1982andsupplementaldeedsdated26February1988and29
December1989
Trustees: DA Brathwaite(resigned4 July2022)
A J Bull
G D Gibson
N C Howes
C A Levontine
T D A Pickthorn
J J P Ripman
S E Seed
S Thompson
R M Santy
Capitalsettled: £500wassettledbythepartnersofMills&
Reevebythedeeddated
17 December1982.
Mainprovisions: Thetrusteeshavepowertoapplyincomeat theirdiscretionforthebenefitof
anycharitablebody,orforanycharitablepurpose.

JJP Ripman 4 January 2023

20 January 2023

Total Total
Note Unrestricted Restricted Capital funds funds
funds funds funds 2022 2021
£ £ £ £ £
INCOMEFROM:
Investmentincome:
Depositaccountinterest(unrestricted) 116 116 34
OtherInterest(InvestmentFund) 19 19
AccruedInterest(unrestricted) 79 79
Donations 3 130,916 285 131,201 123,919
Dividends 4,863 4,863 5,273
Otherincome 393 393 -
Giftinkind 9 4,350 4,350 3,325
TOTALINCOME 140,736 285 141,021 132,551
EXPENDITUREON:
Investmentmanagercosts 2,925 2,925 2,393
Charitableactivities:
Donations 4 133,743 133,743 125,400
BankCharges 58 58
Governancecosts 9 4,350 4,350 3,325
TOTALEXPENDITURE 141,076 141,076 131,118
NET(EXPENDITURE)/INCOME (340) 285 (55) 1,433
OTHER(LOSSES)/GAINS
Net(loss)/gainoninvestments (7,887) (7,887) 27,379
TOTALOTHER(LOSSES)/GAINS (7,887) (7,887) 27,379
NETMOVEMENTINFUNDS (8,227) 285 (7,942) 28,812
BALANCEBROUGHTFORWARD 71,675 209,312 500 281,487 252,675
BALANCECARRIEDFORWARD 63,448 209,597 500 273,545 281,487

4 January 2023.

JJP Ripman

ANALYSISOFDONATIONSBYTHECHARITY
2022 2021
BritishUkrainianAid 10,000
BreadandButterThing(The) 6,800
DECAfghanistanCrisisAppeal 8,000
YoungMinds 6,704 5,000
SwitchboardLGBT+Helpline 6,443
AsylumAid 5,000
GeorgeFundCapitalAccount(The) 5,000
IntoUniversity 5,000 5,000
PSPA 5,000
WhitechapelMission 3,300 3,847
CambridgeSustainableFoodCIC 3,250
CambridgeWomen'sAid 3,000
RedHen 3,000
RomseyMillTrustLimited 3,000 5,750
RowanHumberstone 3,000
SupportThroughCourt 2,400
BirminghamCentralFoodbank 2,000 2,000
BirminghamPeoplesCentreLimited 2,000
Let'sFeedBrum 2,000
ManchesterCentralFoodbank 2,000 2,000
NorwichCentralFoodbank 2,000 2,000
LittleLifts 1,583
ArthurRankHospice 1,500
NorfolkAccidentRescueService 1,500 3,275
SolicitorsBenevolentAssociation 1,500 1,500
184th 1"BirminghamKingshurstScouts 1,000
AddenbrookesCharitableTrust 1,000
BirminghamCitizensAdviceBuruea 1,000
BritishYouthCouncil 1,000
BuildCharityLimited 1,000
CambridgeFoodbank 1,000 1,000
CancerResearch 1,000
Children'sHeartSurgery 1,000
DECUkraineHumanitarianAppeal 1,000
ElyFoodbank 1,000 1,000
FriendsoftheBournvilleParkClub 1,000
LeedsMind 1,000
LeedsNorthandWestFoodbank 1,000 1,000
LeedsSouthandEastFoodbank 1,000 1,000
LoveBrum0121Collective 1,000
TheLucyFaithfullFoundation 1,000
MancroftAdviceProject 1,000
MatthewProject 1,000
Molly011y'sWishes 1,000
MusicalKeysRC 1,000
NelsonsJourney 1,000
RonaldMcDonaldHouseCharities(UK) 1,000 1,000
St George'sCrypt 1,000 820
SimonontheStreets 1,000
StudentLife 1,000
TheMytonHospices 1,000
YouAreNotAlone 1,000
Carriedforward 121,980 36,192

ANALYSISOFDONATIONSBYTHECHARITY(continued)
2022 2021
£ £
Broughtforward 121,980 36,192
WelcomeCharity 1,000
EastAnglianAirAmbulance 500 5,500
EACH 50 5,000
KidsOut 6,048
BeeFriendlyTrust 5,000
CrisisUK 5,000
TrussellTrust 5,000
Tommy's 4,274
SafeLives 4,000
Feed(The),Norwich 3,025
LeewayDomesticViolenceandAbuseServices 3,025
YorkshireAirAmbulance 2,788
CatsProtection 2,500
MotorNeuroneDiseaseAssociation 2,500
BirminghamWomen'sandChildren'sHospitalCharity 2,180
CambridgeCyrenians 1,700
FeckenhamParishCouncil 1,670
PCCofFeckenham 1,670
SwansbrookRadio 1,670
ChildBrainInjuryTrust 1,500
PreventBreastCancer 1,433
MustardTree(The) 1,433
ActionMedicalResearch 1,000
B MusicLimited 1,000
CastleSchool(Cambridge)CharitableAssociation 1,000
KahalsaAidInternational 1,000
KingswoodTrust 1,000
DiversityScholarship 1,000
SafePassage 1,000
YouthTrust 1,000
Variousunder£1,000 10,213 14,292
GrandTotal 133,743 125,400

INVESTMENTS
2022 2021
Market Market
Cost value Cost value
£ £ £ £
Investments
226,015
248,865 193,807 226,795
Investmentsarecomprisedofunitsinpooledfunds,fixedinterestbonds, equitiesand unittrusts.
2022 2021
Bonds 73,385 27,933
Fixedinterestinvestments - 17,059
UK Equities&
InvestmentTrusts
61,228 73,780
UK UnitTrusts 15,080 14,916
Global 84,306 62,051
OtherInvestments 4,753 -
Cash 10,094 31,056
Interest 19
248,865 226,795
Historicalcostofinvestments 221,152 201,036
Netunrealisedgain/(loss)oninvestments 22,831 20,486
Dividends(InvestmentFund) 4,863 5,273
Interest 19
At 31May2022/2021 248,865 226,795
6. DEBTORS
2022 2021
HMRCTaxrebate 26,100
Interest 79
26,179
7. CREDITORS
2022 2021
£ £
BankCharges 36
Donations 9,000 2,000
9,036 2,000

Unrestric- Restricted Capital Total Total
fedfunds funds funds 2022 2021
£ £ £ £ £
Assetsandliabilities
Bank 7,037 500 7,537 56,692
Debtors 26,179 26,179 -
Investments 39,268 209,597 248,865 226,795
Creditors (9,036) (9,036) (2,000)
63,448 209,597 500 273,545 281,487
Unrestric- Restricted Capital Total Total
tedfunds funds funds 2021 2020
£ £ £ £ £
Assetsandliabilities
Bank 56,192 500 56,692 55,464
Debtors - 6,000
Investments 17,483 209,312 226,795 201,036
Creditors (2,000) (2,000) (9,825)
71,675 209,312 500 281,487 252,675
RestrictedfundsareuntraceableclientbalancesofMills &ReeveLLPdonatedtoCharitywhereifover£500
theygainedpermissionfromtheSRAtodonatedormantuntraceableclientbalances.
2022 2021
£ £
Openinguntraceablefunds 209,312 206,620
Donationsintheyear 285 2,692
Closinguntraceablefunds 209,597 209,312
Closingrestrictedfunds 209,597 209,312

Total
Unrestricted Restricted Capital funds
funds funds funds 2021
INCOMEFROM:
Investmentincome:
Depositaccountinterest(unrestricted) 34 34
Donations 121,227 2,692 123,919
Dividends 5,273 5,273
Otherinterest
Giftinkind 3,325 3,325
TOTALINCOME 129,859 2,692 132,551
EXPENDITUREON:
Investmentmanagercosts 2,393 2,393
Charitableactivities:
Donations 125,400 125,400
Governancecosts 3,325 3,325
TOTALEXPENDITURE 131,118 131,118
NET(EXPENDITURE)/INCOME (L,259) 2,692 1,433
OTHERGAINS/LOSSES
Netgain(loss)oninvestments 27,379 27,379
TOTALOTHERGAINS/(LOSSES) 27,379 27,379
NETMOVEMENTINFUNDS 26,120 2,692 28,812
BALANCEBROUGHTFORWARD 45,555 206,620 500 252,675
BALANCECARRIEDFORWARD 71,675 209,312 500 281,487