| Page | ||
|---|---|---|
| Trustees'report | 1-2 | |
| Statement of trustees' | responsibilities | |
| Independent auditor's |
report | 4-6 |
| Statement offinancial | activities | |
| Balance sheet | ||
| Statement ofcash flows |
||
| Notes to the financial | statements | 10 - 14 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2022 | 2021 | ||||
| Notes | f. | f | |||
| Income from: | |||||
| Donations | 3 | 1,626,001 | 1,743,826 | ||
| Investments | 4 | 102,223 | 50,689 | ||
| Total income | 1,728,224 | 1,794,515 | |||
| ~Edit | |||||
| Charitable activities |
|||||
| Donations | 5 | 1,519,702 | 1,886,849 | ||
| Governance costs |
5 | 1,089 | 3,951 | ||
| Total charitable | expenditure | 1,520,791 | 1,890,800 | ||
| Net gains/(losses) | on investments | 8 | 431,328 | (441,079) | |
| Net movement | in | funds | 638,761 | (537,364) | |
| Fund balances | at 1 April 2021 | 2,242,638 | 2,780,002 | ||
| Fund balances | at | 31 March 2022 | 2,881,399 | 2,242,638 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | E | |||||
| Fixed assets | |||||||
| Investments | 2,499,591 | 1,918,263 | |||||
| Current assets | |||||||
| Debtors | 150,000 | ||||||
| Cash at bank | and in | hand | 382,588 | 175,155 | |||
| 382,588 | 325,155 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 12 | (780) | (780) | ||||
| Net current assets | 381,808 | 324,375 | |||||
| Total assets | less current liabilities | 2,881,399 | 2,242,638 | ||||
| Income funds | |||||||
| Unrestricted | funds | 2,881,399 | 2,242,638 | ||||
| 2,881,399 | 2,242,638 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 8 | f | ||||||
| Cash flows from operating | activities | |||||||
| Cash generated from/(absorbed by) operations |
14 | 255,210 | (138,855) | |||||
| Investing | activities | |||||||
| Purchase | of investments | (400,000) | (1,748,250) | |||||
| Proceeds | on disposal of investments | 250,000 | 1,750,000 | |||||
| Investment | income received | 102,223 | 50,689 | |||||
| Net cash Investing |
(used in)/generated activities |
from | (47,777) | 52,439 | ||||
| Net cash | used in financing |
activities | ||||||
| Net increase/(decrease) in equivalents |
cash and | cash | 207,433 | (86,416) | ||||
| Cash and | cash equivalents | at beginning | ofyear | 175,155 | 261,571 | |||
| Cash and | cash equivalents | at end of | year | 382,588 | 175,155 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022f | 2021 f |
|||
| Income | from unlisted | investments | 102,217 | 44,384 |
| Interest | receivable | 6 | 6,305 | |
| 102,223 | 50,689 |
| Donations | Governance | Total | Donations | Donations | Governance | Total | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| costs | 2022 | costs | 2021 | |||||||
| 2022 | 2022 | 2021 f |
2021f | |||||||
| Donations | —UK | 179,692 | 179,692 | 679,371 | 679,371 | |||||
| Donations | —Non UK | 1,340,010 | 1,340,010 | 1,207,478 | 1,207,478 | |||||
| 1,519,702 | 1,519,702 | 1,886,849 | 1,886,849 | |||||||
| Share ofgovernance (see note 6) |
costs | 1,089 | 1,089 | 3,951 | 3,951 | |||||
| 1,519,702 | 1,089 | 1,520,791 | 1,886,849 | 3,951 | 1,890,800 | |||||
| Supportcosts | ||||||||||
| Support | Governance | 2022Support | costs | Governance | 2021 | |||||
| costs | costs | costs | ||||||||
| f | f | 6 | 6 | f | 5 | |||||
| Audit fees | 900 | 900 | 780 | 780 | ||||||
| Legal and | professional | 5,400 | 5,400 | |||||||
| Bank charges | 189 | 189 | (2,229) | (2,229) | ||||||
| 1,089 | 1,089 | 3,951 | 3,951 | |||||||
| Analysed | between | |||||||||
| Charitable | activities | 1,089 | 1,089 | 3,951 | 3,951 |
| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Revaluation | ofinvestments | 431,328 | (441,079) | |||||
| 9 | Fixed asset | Investments | ||||||
| Listed | Unlisted | Total | ||||||
| investments | investments | |||||||
| f | f. | |||||||
| Cost or valuation | ||||||||
| At 1 April | 2021 | 1,668,263 | 250,000 | 1,918,263 | ||||
| Additions | 400,000 | 400,000 | ||||||
| Valuation | changes | 431,328 | 431,328 | |||||
| Disposals | (250,000) | (250,000) | ||||||
| At 31 March | 2022 | 2,099,591 | 400,000 | 2,499,591 | ||||
| Carrying | amount | |||||||
| At 31 March | 2022 | 2,099,591 | 400,000 | 2,499,591 | ||||
| At 31 March | 2021 | 1,668,263 | 250,000 | 1,918,263 | ||||
| 10 | Financial | instruments | 2022f | 2021 f. |
||||
| Carrying | amount of | financial assets | ||||||
| Instruments | measured | at fair value through | profit or loss | 2,099,591 | 1,668,263 | |||
| 11 | Debtors | |||||||
| Amounts | falling due | within one year: | 2022 | 2021f | ||||
| Other debtors | 150,000 |
| Creditor | s: a | mounts |
falling due within one year | ||
|---|---|---|---|---|---|
| 2022f | 2021f | ||||
| Accruals | and | deferred | income | 780 | 780 |
| Cash generated from operations |
2022f | 2021f | ||||
| Surplus/(deficit) for the year |
638,761 | (537,364) | ||||
| Adjustments for: |
||||||
| Investment income recognised |
in | statement | offinancial | activities | (102,223) | (50,689) |
| Fair value gains and losses on | investments | (431,328) | 441,079 | |||
| Movements in working capital: |
||||||
| Decrease in debtors |
150,000 | 8,119 | ||||
| Cash generated from/(absorbed |
by) operations | 255,210 | (138,855) |