| Page | |||
|---|---|---|---|
| Reference and administrative | details ofthe charity, its trustees | and advisers | |
| Trustees' report | 2-6 | ||
| Independent examiner's report |
|||
| Statement offinancial activities | |||
| Balance sheet | |||
| Statement ofcash flows | 10 | ||
| Notes to the financial statements | 11-22 |
| Reference and administrative details ofthe charity, its |
Reference and administrative details ofthe charity, its |
Reference and administrative details ofthe charity, its |
Reference and administrative details ofthe charity, its |
trustees | and advisers |
|---|---|---|---|---|---|
| for the period ended 30 | September 2022 | ||||
| Trustees | C N M James OBE | ||||
| R G Holland-Martin | |||||
| Charity registered | |||||
| number | 326311 | ||||
| Principal office | 94 Old Church Street | ||||
| London | |||||
| SW3 6EP | |||||
| Chief executive officer | The Settlement | is administered | from 94 | Old Church Street, London, SW36EP by | |
| the lead Trustee | RG Holland-Martin. | ||||
| Accountants | Kreston Reeves | LLP | |||
| Chartered Accountants |
|||||
| 2nd Floor | |||||
| 168Shoreditch High Street |
|||||
| London | |||||
| E1 6RA | |||||
| Bankers | CAF Bank Limited | ||||
| 25 Kings Hill Avenue |
|||||
| Kings Hill |
|||||
| West Mailing | |||||
| Kent | |||||
| ME194JQ | |||||
| Solicitors | Charles Russell | Speechlys | |||
| Compass House |
|||||
| Lypiatt Road | |||||
| Cheltenham | |||||
| Gloucestershire | |||||
| GL50 2QJ | |||||
| Investment | managers | Brewin Dolphin | |||
| 48StVincent Street | |||||
| Glasgow | |||||
| G2 5TS |
| for the period | en | de | d 30September 2022 | ||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Total | |||||
| funds | funds | funds | |||||
| Period ended | Period ended | ||||||
| 30September | 30September | 31 March | |||||
| 2022 | 2022 | 2021 | |||||
| Note | E | ||||||
| Income from: | |||||||
| Other trading activities |
12,590 | 12,590 | 4,598 | ||||
| Investments | 17,320 | 17,320 | 27,531 | ||||
| Total income | 29,910 | 29,910 | 32,129 | ||||
| Expenditure on: |
|||||||
| Raising funds | 5,810 | 5,810 | 5,309 | ||||
| Charitable activities |
868,967 | 868,967 | 63,686 | ||||
| Total expenditure | 874,777 | 874,777 | 68,995 | ||||
| Net expenditure | before net gains on investments | (844,867) | (844,867) | (36,866) | |||
| Net gains on investments | 31,374 | 31,374 | 128,020 | ||||
| Net movement | in funds | (813,493) | (813,493) | 91,154 | |||
| Reconciliation | offunds: | ||||||
| Total funds brought | forward | 890,525 | 890,525 | 799,371 | |||
| Net movement | in | funds | (813,493) | (813,493) | 91,154 | ||
| Total funds carried forward | 77,032 | 77,032 | 890,525 |
| 30 | |||||||
|---|---|---|---|---|---|---|---|
| September | 31 March | ||||||
| 2022 | 2021 | ||||||
| Note | F | ||||||
| Fixed assets | |||||||
| Investments | 13 | 821,346 | |||||
| Current assets | |||||||
| Debtors | 14 | 1,350 | |||||
| Cash at bank | and | in hand | 77,032 | 72,093 | |||
| 77,032 | 73,443 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | 15 | (4,264) | |||||
| Net current | assets | 77,032 | 69,179 | ||||
| Net assets | 77,032 | 890,525 | |||||
| Charity funds | |||||||
| Restricted funds | 16 | ||||||
| Unrestricted | funds | 16 | 77,032 | 890,525 | |||
| Total funds | 77,032 | 890,525 |
| for the period ended 30S | eptemb | er 2022 | ||||
|---|---|---|---|---|---|---|
| Period | ||||||
| ended | ||||||
| 30 | ||||||
| September | 31 March | |||||
| 2022 | 2021 | |||||
| Note | ||||||
| Cash flows from operating | activities | |||||
| Net cash used in operating |
activities | 18 | (877,691) | (76,735) | ||
| Cash flows from investing | activities | |||||
| Dividends receivable |
16,877 | 27,518 | ||||
| Interest receivable | 443 | 13 | ||||
| Proceeds from sale ofchattels | 12,590 | 4,598 | ||||
| Proceeds from sale of investments | 847,950 | 251,104 | ||||
| Purchase ofinvestments | (142,680) | |||||
| Net cash provided by investing |
activities | 877,860 | 140,553 | |||
| Cash flows from financing | activities | |||||
| Net cash provided by financing |
activities | |||||
| Change in cash and cash | equivalents in |
the period | 169 | 63,818 | ||
| Cash and cash equivalents | at the | beginning | ofthe period | 76,863 | 13,045 | |
| Cash and cash equivalents | at the end of | the period | 19 | 77,032 | 76,863 | |
| The notes on pages 11to 22 form | part ofthese financial statements |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| Period | Period | Total | |
| ended | ended | funds | |
| 30 | 30 | ||
| September | September | 31 March | |
| 2022 | 2022 | 2021 | |
| E | |||
| Dividends | 16,877 | 16,877 | 27,518 |
| interest | 443 | 443 | 13 |
| Total | 17,320 | 17,320 | 27,531 |
| Analysis ofgrants | ||||||
|---|---|---|---|---|---|---|
| Education | Heritage 8 | Total | Total | |||
| and training | conservation | funds | funds | |||
| 2022 | 2022 | 2022 | 2021 | |||
| f | ||||||
| British Exploring Society | 220,000 | 220,000 | 15,000 | |||
| International Trust for Croation |
Monuments | 10,000 | 10,000 | 4,000 | ||
| City &Guilds of London Art School | 25,000 | 25,000 | ||||
| Buchanan Trust |
20,000 | 20,000 | ||||
| SAS Regimental Association |
5,000 | 5,000 | ||||
| LOOK | 80,000 | 80,000 | ||||
| Shallowford Trust |
45,000 | 45,000 | ||||
| London Musical Theatre Orchestra | 175,000 | 175,000 | 28,000 | |||
| Outward Bound Trust |
180,000 | 180,000 | 13,136 | |||
| Watercolour World |
10,000 | 10,000 | ||||
| People's Dispensary | for Sick Animals | 18,000 | 18,000 | |||
| Normandy Memorial |
Trust | 50,000 | 50,000 | |||
| Landmark Trust |
25 000 | 25 000 | ||||
| Total | 853000 | 10000 | 863 000 | 60 136 |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| Period | Period | Total | |||
| ended | ended | funds | |||
| 30 | 30 | ||||
| September | September | 31 March | |||
| 2022 | 2022 | 2021 | |||
| f. | |||||
| Bank charges | 170 | 170 | 86 | ||
| Insurance | 190 | 190 | |||
| Investment | management | fees | 3,147 | 3,147 | 5,223 |
| Commissions | 2,303 | 2,303 | |||
| Total | 5,810 | 5,810 | 5,309 |
| Unrestricted | ||||
|---|---|---|---|---|
| funds | Total | |||
| Period | Period | |||
| ended | ended | Total | ||
| 30 | 30 | |||
| September | September | 31 March | ||
| 2022 | 2022 | 2021 | ||
| Education | and training | 858,967 | 858,967 | 57,911 |
| Heritage | and conservation | 10,000 | 10,000 | 5,775 |
| Total | 868,967 | 868,967 | 63,686 |
| Activities | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| undertaken | Support | Total | ||||||||
| directly | costs | funds | ||||||||
| Period | Period | Period | Total | |||||||
| ended | ended | ended | funds | |||||||
| 30 | 30 | 30 | ||||||||
| September | September | September | 31 | March | ||||||
| 2022f | 2022 | 2022f | 2021 | |||||||
| Education | and training | 853,317 | 5,650 | 858,967 | 57,911 | |||||
| Heritage | and conservation | 10,000 | 10,000 | 5,775 | ||||||
| Total | 863,317 | 5,650 | 868,967 | 63,686 | ||||||
| Analysis | ofdirect | costs | ||||||||
| Education | Total | |||||||||
| and training | Heritage and | funds | ||||||||
| Period | conservation | Period | Total | |||||||
| ended | Period ended | ended | funds | |||||||
| 30 | 30 | 30 | ||||||||
| September | September | September | 31 March | |||||||
| 2022f | 2022f | 2022f | 2021f | |||||||
| Nomandy | Memorial | Trust | 50,000 | 50,000 | ||||||
| People's | Dispensary | for Sick Animals | 18,000 | 18,000 | ||||||
| British Exploring | Society | 220,000 | 220,000 | 15,000 | ||||||
| Outward | Bound | Trust | 180,000 | 180,000 | 13,136 | |||||
| International | Trust for Croation | Monuments | 10,000 | 10,000 | 4,000 | |||||
| London Musical | Theatre Orchestra | 175,000 | 175,000 | 28,000 | ||||||
| LOOK | 80,000 | 80,000 | ||||||||
| Shallowford | Trust. | 45,000 | 45,000 | |||||||
| City 8 Guilds of | London Art School | 25,000 | 25,000 | |||||||
| Buchanan | Trust | 20,000 | 20,000 | |||||||
| SAS Regimental | Association | 5,000 | 5,000 | |||||||
| Landmark | Trust | 25,000 | 25,000 | |||||||
| Travel and | Subsistence | 317 | 317 | |||||||
| Watercolour World |
10,000 | 10,000 | ||||||||
| Total | 853,317 | 10,000 | 863,317 | 60,136 |
| Education | Total | ||||
|---|---|---|---|---|---|
| and training | Heritage and | funds | |||
| Period | conservation | Period | Total | ||
| ended | Period ended | ended | funds | ||
| 30 | 30 | 30 | |||
| September | September | September | 31 March | ||
| 2022f | 2022 | 2022 K |
2021 E |
||
| Governance | costs | 5,650 | 5,650 | 3,550 |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| Period | Period | Total | |||
| ended | ended | funds | |||
| 30 | 30 | ||||
| September | September | 31 | March | ||
| 2022 | 2022 | 2021 | |||
| F | R | ||||
| Administrative | costs | 950 | 950 | 450 | |
| Independent | examination | 4,700 | 4,700 | 3,100 | |
| Total | 5,650 | 5,650 | 3,550 |
| Cash | |||||
|---|---|---|---|---|---|
| Listed | awaiting | ||||
| investments | investment | Total | |||
| K | F | ||||
| Cost or valuation | |||||
| At 1 April 2021 | 816,576 | 4,770 | 821,346 | ||
| Disposals | (847,950) | (4,770) | (852,720) | ||
| Revaluations | 31,374 | 31,374 | |||
| At 30September 2022 | |||||
| Net book value | |||||
| At 30September 2022 | |||||
| At 31 March 2021 | 816,576 | 4,770 | 821,346 | ||
| 14. | Debtors | ||||
| 30 | |||||
| September | 31 March | ||||
| 2022 | 2021 | ||||
| Due within one year | |||||
| Other debtors | 1,350 | ||||
| 15. | Creditors: Amounts | falling due within one year | |||
| 30 | |||||
| September | 31 March | ||||
| 2022 | 2021 | ||||
| Accruals | 4,264 |
| Balance at | ||||||||
|---|---|---|---|---|---|---|---|---|
| 30 | ||||||||
| Balance at 1 | Gains/ | September | ||||||
| April 2021 | Income | Expendituref | (Losses) f |
2022 f |
||||
| Unrestricted | funds | |||||||
| Reserves | 890,525 | 29,910 | (874,777) | 31,374 | 77,032 | |||
| Statement | offunds | - prior | year | |||||
| Balance at | ||||||||
| Balance at | Gains/ | 31 March | ||||||
| 1 April 2020f | Income | Expenditure | (Losses)f | 2021 | ||||
| Unrestricted | funds | |||||||
| Reserves | 799,371 | 32,129 | (68,995) | 128,020 | 890,525 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| 30 | 30 | ||
| September | September | ||
| 2022f | 2022f | ||
| Current | assets | 77,032 | 77,032 |
| Total | 77,032 | 77,032 |
| Analysis ofnet assets between funds - prior year | ||
|---|---|---|
| Unrestricted | Total | |
| funds | funds | |
| 31 March | 31 March | |
| 2021 | 2021 | |
| E | F | |
| Fixed asset investments | 821,346 | 821,346 |
| Current assets | 73,443 | 73,443 |
| Creditors due within one year | (4,264) | (4,264) |
| Ttl | 890,525 | 890,525 |
| Period | ||||||
|---|---|---|---|---|---|---|
| ended | ||||||
| 30 | ||||||
| September | 31 March | |||||
| 2022 | 2021 | |||||
| Net income/expenditure | for | the period (as per Statement of Financial | ||||
| Activities) | (813,493) | 91,154 | ||||
| Adjustments for: |
||||||
| Losses / | (Gains) on | investments | (31,374) | (134,576) | ||
| Dividends | receivable | (16,877) | (27,518) | |||
| Profit on | sale of chattels | (12,590) | (4,598) | |||
| Decrease/(increase) | in | debtors | 1,350 | (1,350) | ||
| Increase/(decrease) | in | creditors | (4,264) | 166 | ||
| Interest receivable | (443) | (13) | ||||
| Net cash | used in operating | activities | (877,691) | (76,735) |
| 30 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| September | 31 March | ||||||||||
| 2022 | 2021 | ||||||||||
| Cash | in hand | 77,032 | 72,093 | ||||||||
| Cash | in investment | capital account | 4,770 | ||||||||
| Total | cash and cash | equivalents | 77,032 | 76,863 | |||||||
| 20. | Analysis | ofchanges | in net debt | ||||||||
| At 30 | |||||||||||
| At 1 April | September | ||||||||||
| 2021 | Cash flowsf | 2022 | |||||||||
| Cash | at bank and | in | hand | 72,093 | 4,939 | 77,032 | |||||
| 21. | Financial | instruments | |||||||||
| 30 | |||||||||||
| September | 31 March | ||||||||||
| 2022 | 2021 | ||||||||||
| Financial | assets | ||||||||||
| Financial | assets measured | at fair value through | income and expenditure | 77,032 | 816,576 | ||||||
| 30 | |||||||||||
| September | 31 March | ||||||||||
| 2022 | 2021 | ||||||||||
| Financial | liabilities | ||||||||||
| Financial | liabilities | measured | at amortised | cost | 4,264 |