OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 6
Report ofthe Independent
Auditors
7 to 9
Statement ofFinancial Activities 10
Balance Sheet
Cash Flow Statement 12
Notes to the Cash Flow Statement 13
Notes to the Financial Statements 14 to 21
Detailed Statement ofFinancial Activities 22

2021 2020
Unrestricted Total
fund funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 340,250 1,730,718
Investment income 85,550 74,812
Total 425,800 1,805,530
EXPENDITURE ON
Charitable activities
Grants and donations 605,920 1,007,564
Other 49,631 55,757
Total 655,551 1,063,321
Net gains/(losses)
on investments
221,893 (93,746)
NET INCOME/(EXPENDITURE) (7,858) 648,463
RECONCILIATION OF FUNDS
Total funds brought forward 1,157,130 508,667
TOTAL FUNDS CARRIED FORWARD 1,149,272 1,157,130
2021 2020
Unrestricted Total
fullil funds
Notes
FIXEDASSETS
Tangible
assets
10 26,991 26,991
CURRENT ASSETS
Debtors 11 25,187 178,675
Investments 12 1,647,960 650,239
Cash at bank 273,019 1,294,735
1,946,166 2,123,649
CREDITORS
Amounts
falling due within
one year 13 (661,142) (583,750)
NET CURRENT ASSETS 1,285,024 1,539,899
TOTAL ASSETSLESSCURRENT LIABILITIES 1,312,015 1,566,890
CREDITORS
Amounts
falling due after more than one year
14 (162,743) (409,760)
NET ASSETS 1,149,272 1,157,130
FUNDS 15
Unrestricted
funds
1,149,272 1,157,130
TOTAL FUNDS 1,149,272 1,157,130

2021 2020
Notes
Cash flows from operating activities
Cash generated
I'rom operations
(331,438) 181,858
Net cash (used in)/provided by operating activities (331,438) 181,858
Cash flows from investing activities
Purchase ofcurrent asset investments (775,828)
Sale ofcurrent asset investments 893,302
Interest received 85,550 74,812
Net cash (used in)/provided by investing activities (690,278) 968,114
Change
in cash and cash equivalents
in the
reporting
period
(1,021,716) 1,149,972
Cash and cash equivalents at the beginning of
the reporting
period
1,294,735 144,763
Cash and cash equivalents at the end ofthe
reporting
period
273,019 1,294,735

ACTIVITIES
2021 2020
Net (expenditure)/income for the reporting period (as per the Statement of
Financial Activities) (7,858) 648,463
Adjustments
for:
(Gain)/losses
on investments
(221,893) 93,746
Interest received (85,550) (74,812)
Decrease/(increase)
in debtors
153,488 (150,615)
Decrease in creditors (169,625) (334,924)
Net cash (used in)/provided by operations (331,438) 181,858

At 1.4.20 Cash flow At 31.3.21
Net cash
Cash at bank 1,294,735 (1,021,716) 273,019
1,294,735 (1,021,716) 273,019
Liquid resources
Deposits included in cash
Current asset investments 650,239 997,721 1,647,960
650,239 997,721 1,647,960
Total 1,944,974 (23,995) 1,920,979

DONATIO NS
AND LEGACIES
2021 2020
Donations 340,250 1,730,718
INVESTMENT INCOME
2021 2020
E
Deposit account interest 252 1,400
Other interest 62
Dividends and interest on investments 85,298 73,350
85,550 74,812

CHARITA B LE ACTIVITIES COSTS
Grant
funding of
activities
(see note
5)
Grants and donations 605,920
GRANTS PAYABLE
2021 2020
Grants and donations 605,920 1,007,564
Analysis of grants Grants to Grants to
institutions individuals
Medical, Health and Wellbeing 380,861
Education 50,200 43,000
Religious 25,506 1,100
Community and General 40,105
Arts, Cultural and Heritage 44,889
Discounting movement ofthe balances due &I year 20,259
561,820 44,100
Analysis of major institutional grants
Childhood Eye Cancer Trust 50,000
Cobalt Health 225,000
Other institutions
&f50,000
286,820
561,820

SUPPORT COSTS
Governance
Management Finance costs Totals
Other resources expended
fi
43,472 3 6,156 49,631
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated atter charging/(crediting):
2021 2020
Auditors'
remuneration
3,576 2,800
Auditors'
remuneration
for non audit work 2,580 2,324

2021 2020
Amounts falling due within one year:
Other debtors 17,117 168,675
Loans 5,500 4,500
22,617 173,175
Amounts falling due after more than one year:
Loans 2,570 5,500
Aggregate amounts 25,187 178,675

2021 2020
Listed investments 1,647,960 650,239
Current asset investments comprise:
Market Value Market Value
2021 2020
UK - fixed interest 794,268 204,942
UK - preference shares 64,282
UK - equities 789,410 445,297
1,647,960 650,239

2021 2020
Grants and donations 649,372 566,506
Accrued expenses 11,770 17,244
661,142 583,750
14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2021 2020
Grants and donations due 1-5years 162,743 409,760
15. MOVEMENT
IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
Unrestricted funds
General
fund
1,157,130 (7,858) 1,149,272
TOTAL FUNDS 1,157,130 (7,858) 1,149,272
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General
fund
425,800 (655,551) 221,893 (7,858)
TOTAL FUNDS 425,800 (655,551) 221,893 (7,858)

Net
movement At
At 1.4.19 in funds 31.3.20
Unrestricted funds
General fund 508,667 648,463 1,157,130
TOTAL FUNDS 508,667 648,463 1,157,130
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 1,805,530 (1,063,321) (93,746) 648,463
TOTAL FUNDS 1,805,530 (1,063,321) (93,746) 648,463
Net
movement At
At 1.4.19 in funds 31.3.21
Unrestricted funds
General fund 508,667 640,605 1,149,272
TOTAL FUNDS 508,667 640,605 1,149,272
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 2,231,330 (1,718,872) 128,147 640,605
TOTAL FUNDS 2,231,330 (1,718,872) 128,147 640,605

2021 2020
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 340,250 1,730,718
Investment
income
Deposit account interest 252 1,400
Other interest 62
Dividends
and interest
on investments 85,298 73,350
85,550 74,812
Total incoming
resources
425,800 1,805,530
EXPENDITURE
Charitable
activities
Grants to institutions 605,920 1,007,564
Support costs
Management
Management
fees
42,250 48,000
Sundries 1,222 2,624
43,472 50,624
Finance
Bank charges
Governance
costs
Auditors'
remuneration
3,576 2,800
Auditors'
remuneration
for non audit work 2,580 2,324
6,156 5,124
Total resources expended 655,551 1,063,321
Net (expenditure)/income before gains and losses (229,751) 742,209
Realised recognised gains and losses
Current asset investments 9,031
Net (expenditure)/income (229,751) 751,240