| Page | |||||
|---|---|---|---|---|---|
| Reference and Administrative | Details of the Charity, | its Trustees | and Advisers | ||
| Trustees' Report |
2-4 | ||||
| Independent Auditor's |
Report | 5-8 | |||
| Statement of Financial | Activities | ||||
| Balance Sheet | 10 | ||||
| Statement of Cash Flows | |||||
| Notes to the Financial | Statements | 12-19 |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2022 | 2021 | |||||
| Note | E | |||||
| Income from: | ||||||
| Donations and legacies |
360,000 | 859,997 | ||||
| Investments | 25,256 | 18,876 | ||||
| Total income | 385,256 | 878,873 | ||||
| Expenditure on: |
||||||
| Cost of raising funds |
(17,197) | (13,685) | ||||
| Charitable activities | (601,920) | (241,091) | ||||
| Total expenditure | (619,117) | (254,776) | ||||
| Net (expenditure)/income | before investment | gains | (233,861) | 624,097 | ||
| Net gains on investments | 63,740 | 453,330 | ||||
| Net movement: in funds |
(170,121) | 1,077,427 | ||||
| Reconciliai:ion offunds: | ||||||
| Total funds brought | forward | 2,719,602 | 1,642,175 | |||
| Total funds carried | forward | 2,549,481 | 2,719,602 |
| BALANCE SHEET | BALANCE SHEET | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| AS AT 5 APRIL 2022 | |||||||||
| 2022 | 2021 | ||||||||
| Note | E | ||||||||
| Fixed asset:s | |||||||||
| Investments | 2,527, 535 | 2,352,806 | |||||||
| Current assets | |||||||||
| Accrued income | 922 | 955 | |||||||
| Gift aid receivable | 100,000 | ||||||||
| Cash held by investment | managers | 61,155 | 259,052 | ||||||
| Cash at bank and in | hand | 5,969 | 19,269 | ||||||
| 68,046 | 379,276 | ||||||||
| Creditors: amounts within one year |
falling due | (41,100) | (12,480) | ||||||
| Nei cur rent assets | 26,946 | 366,796 | |||||||
| Toi:al assets less current | liabilities | 2,554,481 | 2,719,602 | ||||||
| Creditors: amounts | falling due | ||||||||
| after more than one | year | (5,000) | |||||||
| Net assets | 2,549,481 | 2,719,602 | |||||||
| Charity Funds | |||||||||
| General funds |
2,549,481 | 2,619,602 | |||||||
| Designated funds |
10 | 100,000 | |||||||
| Total funds | 2,549,481 | 2,719,602 | |||||||
| The financial statements behalf, by: |
were approved | by the Trustees | on (Q | dI | rLQ | and signed on | their |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Note | E | ||||
| Cash flows from operating activities: |
|||||
| Net cash used in operating activities: |
(a) | (485,464) | (5,727) | ||
| Cash flows from investing activities: |
|||||
| Dividends and interest from investments |
25,256 | 18,876 | |||
| Proceeds from sale of investments | 1,465,433 | 1,135,384 | |||
| Purchase of investments | (1,216,422) | (1,248,874) | |||
| Net cash provided by investing activities |
274,267 | (94,614) | |||
| Change in cash and cash equivalents | for | the | (211,197) | (100,341) | |
| reporting period |
|||||
| Cash and cash equivalents at the beginning the reporting period |
of | (b) | 278,321 | 378,662 | |
| Cash and cash equivalents at the end reporting period |
of | the | (b) | 67,124 | 278,321 |
| (a) Reconciliation ofnet (expenditure)/income |
to net cash flows from operating | activities | |||
| Net (expenditure)/income | (170,121) | 1,077,427 | |||
| Adjustments for: |
|||||
| Gains on investments | (63,740) | (453,330) | |||
| Non-cash donations received |
(360,000) | (359,997) | |||
| Dividends and interest from investments |
(25,256) | (18,876) | |||
| Decrease/(increase) in debtors |
100,033 | (99,797) | |||
| Increase/(decrease) in creditors |
33,620 | (151,154) | |||
| Net cash used in operating activities |
(485,464) | (5,727) | |||
| (b) Analysis ofcash and cash equivalents | |||||
| Cash held by investment managers |
61,155 | 259,052 | |||
| Cash at bank and in hand | 5,969 | 19,269 | |||
| Total cash and cash equivalents | 67,124 | 278,321 |
| 2. | Investment | income | 2022 | 2021 | |||
|---|---|---|---|---|---|---|---|
| Investment | income | 25,214 | 18,846 | ||||
| Interest receivable | 42 | 30 | |||||
| 25,256 | 18,876 | ||||||
| 3. | Raising Funds | ||||||
| 2022 | 2021 | ||||||
| E | |||||||
| Foreign exchange gain |
(766) | ||||||
| Investment | manager's | fees | 17,963 | 13,685 | |||
| 17,197 | 13,685 | ||||||
| 4. | Expenditure | on charitable | activities | 2022 | 2021 | ||
| E | E | ||||||
| Charitable | donations | (note | 5) | 590,580 | 228,371 | ||
| Governance | (note 6) | 11,340 | 12,720 | ||||
| 601,920 | 241,091 |
| The Trustees committed the foll (2021:Enil) remained outstanding |
owing charitable donatio at the year end. |
ns during the year ofwhich |
E35,000 |
|---|---|---|---|
| 2022 | 2021 | ||
| E | E | ||
| Education and training |
|||
| British Institute at Ankara | 1,000 | 5,000 | |
| Clifton Hampden, PCC |
1,000 | ||
| Coram Shakespeare Schools Foundation |
2,500 | 2,500 | |
| Ufton Court Educational Trust |
1,000 | 1,000 | |
| University College, Oxford |
151,000 | 45,000 | |
| Reed's School Foundation Appeal |
500 | 250 | |
| Friends of the National Libraries |
25,000 | ||
| FT Financial Literacy + Inclusion |
Campaign | 10,000 | |
| University of Sheffield |
1,000 | ||
| Abbeyford Reading Society |
2,500 | ||
| SportsAble —Grant Rescinded |
(38,000) | ||
| Total Education and training |
194,500 | 16,750 | |
| Health and Medicine | |||
| Berkshire County Blind Society |
500 | ||
| Frimley Health Charity |
7,500 | ||
| Helen and Douglas House | 2,500 | 2,500 | |
| Newbury Cancer Care |
250 | ||
| Response | 1,000 | ||
| St Michaels Hospice, Basingstoke |
100 | ||
| Thames Hospice |
31,000 | ||
| The Sick Children's Trust |
10,000 | 22,500 | |
| Macmillan Berkshire |
10,000 | ||
| Barry and Martin's Trust |
1,000 | ||
| 4 Cancer Group | 2,500 | ||
| Cancer Treatment Research Trust |
2,500 | ||
| Target Ovarian Cancer |
15,000 | ||
| Thrive | 1,000 | ||
| Total Health and Medicine | 44,500 | 65,350 |
| Charitable donations continued |
||
|---|---|---|
| 2022 | 2021 | |
| E | ||
| Culture and Arts |
||
| The Bowes Museum | 10,000 | 1,000 |
| The Public Catalogue Foundation |
5,000 | |
| The Royal Academy of Arts | 5,000 | |
| The Wallace Collection | 4,350 | |
| Art Fund | 5,000 | |
| Watts Gallery Trust | 1,000 | |
| Glyndebourne | 20,000 | 30,191 |
| The National Gallery Trust |
9,100 | |
| Garsington Opera |
105,500 | 5,500 |
| Windsor Festival Society Limited | 5,000 | 5,000 |
| Newbury Spring Festival |
5,000 | 5,000 |
| National Portrait Gallery |
1,000 | |
| The Holburne Museum |
10,000 | |
| The Windsor Benefit Trust | 25,000 | |
| Total Culture and Arts |
180,500 | 77,141 |
| Conservation and Heritage |
||
| Chelsea Physic Garden | 1,000 | |
| The Abbotsford Trust |
5,000 | 2,500 |
| The English Heritage Trust |
2,500 | |
| Milton's Cottage Trust | ||
| Royal Horticultural Society |
4,280 | 5,280 |
| National Trust for Scotland |
25,000 | |
| Painshill Park Trust |
10,000 | |
| CoolEarth Action | 20,000 | |
| The Westminster Abbey Trust |
5,000 | |
| Total Conservation and Heritage |
69,280 | 11,280 |
| 5 | Charitable donations continued |
Charitable donations continued |
2022 E |
2021f |
|---|---|---|---|---|
| General charitable purposes |
||||
| Autistica | 2,500 | |||
| Dingley's Promise |
5,000 | 6,000 | ||
| Parish of All Saints, Wokingham | 2,500 | |||
| Support Through Court |
5,000 | 2,500 | ||
| War Memorials Trust |
1,000 | 1,000 | ||
| Windsor Parish Church, All |
Saints | 5,000 | ||
| Me2 Club | 1,000 | 1,000 | ||
| Berkshire Community Foundation |
50,000 | 5,100 | ||
| Daisy's Dream | 3,000 | 3,000 | ||
| St Michael and All Angels, | Sunninghill | 20,000 | 20,000 | |
| Launchpad Reading |
2,500 | 2,500 | ||
| Royal British Legion | 1,000 | 5,000 | ||
| Salvation Army |
1,000 | 1,000 | ||
| Hentland and Hoarwithy PCC |
5,000 | |||
| Child Autism UK |
3,000 | |||
| Unicef UK | 1,000 | |||
| Afghanistan + Central Asian Associates |
1,000 | |||
| Berkshire Churches Trust |
1,000 | |||
| Small grants under E1,000 |
1,300 | 750 | ||
| Total General Charitable | Purposes | 101,800 | 57,850 | |
| Total Charitable Donations |
590,580 | 228,371 |
| NOTES | NOTES | TO THE FINANCIAL | STATEMENT (continued) | ||||
|---|---|---|---|---|---|---|---|
| FOR THE YEAR ENDED 5 APRIL 2022 | |||||||
| 6. | Governance Costs |
2022 | 2021 | ||||
| E | E | ||||||
| Auditor's remuneration: |
|||||||
| For current | year audit services | 11,340 | 10,428 | ||||
| Accounting | services | 2,292 | |||||
| 11,340 | 12,720 | ||||||
| 7. | Investments | ||||||
| 2022 | 2021 | ||||||
| E | |||||||
| Valuation at 6 April | 2021 | 2,352,806 | 1,425,989 | ||||
| Add: acquisitions | at cost | 1,576,422 | 1,608,871 | ||||
| I.ess: disposals | (1,461,375) | (1,009,582) | |||||
| Unrealised gains |
59,682 | 327,528 | |||||
| Valuation at 5 April |
2022 | 2,527,535 | 2,352,806 | ||||
| Investments at 5 April 2022 |
comprise: | ||||||
| Holding | Market | Market | |||||
| value | va(ue | ||||||
| 2022 | 2021 | ||||||
| E | E | ||||||
| Equities —UK |
251,073 | 273,355 | |||||
| Equities —Europe |
(exc. UK) | 100,859 | |||||
| Equities —North America |
618,437 | 549,650 | |||||
| Equities —Asia |
168,734 | 182,448 | |||||
| Equities —Emerging |
market | and global | 733,513 | 665,557 | |||
| Bonds —UK |
48,702 | ||||||
| Bonds —Emerging |
markets | and global | 238,393 | 229,525 | |||
| Hedge Funds | 147,789 | 59,129 | |||||
| Other | 369,596 | 243,581 | |||||
| Market Value as at | 5 April | 2022 | 2,527,535 | 2,352,806 |