| 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 |