| Reference and administrative | Reference and administrative | details | |
|---|---|---|---|
| Trustees' report | 2-4 | ||
| Independent Auditors' |
report | 5-7 | |
| Statement offinancial | activities | ||
| Comparative statement |
offinancial activities | ||
| Balance sheet | 10 | ||
| Notes to the accounts | 11 - 16 |
| Charity | Number | Number | 502721 | ||||
|---|---|---|---|---|---|---|---|
| Trustees | Roger Bowder | ||||||
| Katherine Egzabeth |
Agson | Hall | |||||
| MichaelJones | |||||||
| Registered | office | Shakespeare Martineau |
LLP | ||||
| Two Colton Square | |||||||
| Leicester | |||||||
| LEI IQH | |||||||
| Auditor | The Rowleys Partnership | Ltd | |||||
| Chartered Accountants |
|||||||
| Charnwood House |
|||||||
| Harcourt Way | |||||||
| Meridian Business Park |
|||||||
| Leicester | |||||||
| LE191WP | |||||||
| Bankers | National Westminster | Bank | Pk | ||||
| I Granhy Street | |||||||
| Leicester | |||||||
| LE1 9GT | |||||||
| Solicitors | Shakespeare Martineau |
LLP | |||||
| Two Colton Square | |||||||
| Leicester | |||||||
| LEI IQH | |||||||
| Investment | managers | Cazenove Capital Management | Limited | ||||
| I London Wall Place | |||||||
| London | |||||||
| EC2Y 5AU | |||||||
| Property | advisors | APB (Leicester) LLP | |||||
| 13 De Monffort Street | |||||||
| Leicester | |||||||
| LEI 7GE |
| EXPENDABLE | |||||||
|---|---|---|---|---|---|---|---|
| Note | UNRESTRICTED | ENDOWMENT | TOTAL | TOTAL | |||
| FUNDS | FUNDS | 2021 | 2020 | ||||
| Income and endowments | from | E | 6 | E | E | ||
| Investments | |||||||
| - Investment income |
101,208 | 101,208 | 129,005 | ||||
| - Rental income | 59,334 | 59,334 | 89,782 | ||||
| - Interest receivable | 1,795 | 1,795 | 4,172 | ||||
| Total income and endowments | 162,337 | 162,337 | 222,959 | ||||
| Expenditure on |
|||||||
| Raising funds | |||||||
| - Investment management |
fees | 13,374 | 13,373 | 26,747 | 28,087 | ||
| - Cost ofrental property | 23,109 | 23,109 | 13,964 | ||||
| Charitable activities |
107,830 | 107,830 | 176,716 | ||||
| Total expenditure | 144,313 | 13,373 | 157,686 | 218,767 | |||
| Net realised gains/(losses) | on | listed | investments | 759,249 | 759,249 | 275,941 | |
| Net unrealised gains/(losses) |
on listed investments | 625,237 | 625,237 | (897,916) | |||
| Net income/(expenditure) | 18,024 | 1,371,113 | 1,389,137 | (617,783) | |||
| Gains on revaluation offixed |
assets | 8 | |||||
| Net movement in funds |
18029 | 1 371 113 | 1 309 137 | ~617 70 | |||
| Reconciliation offunds |
|||||||
| Total funds brought forward |
232,672 | 6,499,705 | 6,732,377 | 7,350,160 | |||
| Total funds carried forward | ~250 6 6 | ~707 010 |
~0727 5 | 6.732.377 |
| EXPENDABLE | EXPENDABLE | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | UNRESTRICTED | ENDOWMENT | TOTAL | ||||||
| FUNDS | FUNDS | 2020 | |||||||
| Income and endowments | from | E | E | E | |||||
| Investments | |||||||||
| - Investment income |
4 | 129,005 | 129,005 | ||||||
| —Rental income | 89,782 | 89,782 | |||||||
| - Interest receivable | 4, 172 | 4,172 | |||||||
| Total income and endowments | 222,959 | 222,959 | |||||||
| Expenditure on |
|||||||||
| Raising funds | |||||||||
| - Investment management |
fees | 14,044 | 14,043 | 28,087 | |||||
| - Cost of rental property | 13,964 | 13,964 | |||||||
| Charitable activities |
176,716 | 176,716 | |||||||
| Total expenditure | 204,724 | 14,043 | 218,767 | ||||||
| Net realised gains/(losses) | on listed investments | 275,941 | 275,941 | ||||||
| Net unrealised gains/(losses) |
on listed investments | (897,916) | (897,916) | ||||||
| Net income/(expenditure) | 18,235 | (636,018) | (617,783) | ||||||
| Gains on revaluation of fixed assets |
|||||||||
| Net movement In funds |
38 235 | ~636 0 8 | ~~7 | ||||||
| Reconciliation offunds |
|||||||||
| Total funds brought forward |
214,437 | 7,135,723 | 7,350,160 | ||||||
| Total funds carried forward | 232 672 | 6 | 499 705 | 6 | 732 377 | ||||
| The statement of financial |
activities includes | all | gains | and losses recognised | in the year, |
| 2021 | 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Note | E | |||||||||||
| Fixed Assets | ||||||||||||
| Tangible assets | 989,792 | 989,792 | ||||||||||
| Listed investments | 6,495,425 | 5,203,771 | ||||||||||
| Cash held by | investment | manager | for | |||||||||
| re-investment | 183,173 | |||||||||||
| 7,733,623 | 6,376,736 | |||||||||||
| Current Assets | ||||||||||||
| Debtors | 10 | 37,033 | 18,625 | |||||||||
| Cash at bank | and in | hand | 367,570 | 358,570 | ||||||||
| 404,603 | 377,195 | |||||||||||
| Liabilities | ||||||||||||
| Creditors: amounts falling due within one year |
11 | ~1772 | ~21 | 4 | ||||||||
| Net Current | Assets | 387,891 | 355,641 | |||||||||
| Net Assets | 12 | 8.121.~14 | 4 | 732 377 | ||||||||
| Funds | ||||||||||||
| Expendable | endowment | funds | 7,870,818 | 6,499,705 | ||||||||
| Unrestricted | funds | 250,696 | 232,672 | |||||||||
| Total Funds | 13 | 8 | 121.114 |
| 4 | Investment Income |
2021 | 2020 |
|---|---|---|---|
| E | E | ||
| Income from listed investments | 101,208 | 129 005 | |
| 5 | Charitable activities |
2021 | 2020 |
| E | E | ||
| Grants awarded in the year |
85,030 | 154,033 | |
| Support costs (note 6) | 11,450 | 11,463 | |
| Governance costs (note 7) |
11,350 | 11,220 | |
| ID7 030 | 176 716 |
| Grants paid in the year amounted |
Grants paid in the year amounted |
to E85,030.Grants varying | from E500 - E5,000were paid to 86 | from E500 - E5,000were paid to 86 | |
|---|---|---|---|---|---|
| institutions as well as grants |
below E500 paid to 53 institutions | and grants above E5,000 paid to 1 | |||
| institution. | |||||
| 6 | Support costs | 2021 | 2020 | ||
| E | E | ||||
| Solicitors' charges (as clerk | to the | trustees) | 11,201 | 11,246 | |
| Insurance | 249 | 217 | |||
| 11 45D | 11 463 | ||||
| 7 | Governance costs | 2021 | 2020 | ||
| E | E | ||||
| Trustees' remuneration |
7,200 | 7,200 | |||
| Auditors' remuneration |
4,150 | 4,020 | |||
| 11 350 | 11220 | ||||
| Trustees' remuneration |
|||||
| Mr R Bowder | 2,400 | 2,400 | |||
| Mrs K Hall | 2,400 | 2,400 | |||
| Mr M Jones | 2,400 | 2,400 | |||
| 7 2ml | 7 200 |
| Tangible assets | |
|---|---|
| Investment | |
| Property | |
| Cost or valuation: | E |
| At 1 April 2020 | 989,792 |
| Additions | |
| At 31 March 2021 | 989 792 |
| Depreciation: | |
| 1 April 2020 and 31 March 2021 | |
| Provided this year |
|
| Net book value: | |
| At 31 March 2021 | 989,792 |
| At 31 March 2020 | 989.792 |
| In respect follows: |
of certain fixed assets stated | at valuation, the comparable historica |
l cost value |
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| Historical | cost | 555,247 | 599,247 |
| 9 | Listed Investments | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| E | E | |||||
| Market vaWe at 1 April | 2020 | 5,203,771 | 5,819,281 | |||
| Additions at cost | 2,344,561 | 798,707 | ||||
| Proceeds of disposals | (2,437,393) | (792,242) | ||||
| Realised gains/(losses) | on investments | 759,249 | 275,941 | |||
| Unrealised gains/(losses) |
on investments | 625,237 | (897,916) | |||
| Market value at 31 March 2021 | 6,495,425 | ~5 203 771 | ||||
| Investments comprise: |
||||||
| UK listed investments | 2,408,944 | 2,319,584 | ||||
| Overseas listed investments |
4,086,481 | 2,884,187 | ||||
| 6496 425 | 5203 771 | |||||
| Historical costs at 31 March 2021 | 4 INI 549 | ~4632 962 | ||||
| Individual investments |
held at | 31 March 2021 which are over 5%of portfolio by value | are: | |||
| - Findley Park Fund American | E514,796 (2020: E741,516) | |||||
| - JPMorgan US Equity |
Income E506,925 (2020: E467,110) | |||||
| - Royal BPGlobal Premiums | E351,652 (2020: ENil) |
| 10 | Debtors | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| E | E | |||||
| Rents receivable | 27,527 | 5,496 | ||||
| Amounts | owed by | investment | managers | 8,265 | 11,626 | |
| Other debtors | 1,241 | 1,503 | ||||
| 37.033 | 18 625 | |||||
| 11 | Creditors: | amounts | falling due within one year | 2021 | 2020 | |
| E | E | |||||
| Trade creditors | 2,280 | 3,049 | ||||
| Accruals | 13,432 | 12,655 | ||||
| Accruals for grant | payable | 1,000 | 5,850 | |||
| 16,712 | 21 554 |
| Analysis ofn | et asset | s be | tween f |
unds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Expendable | 2021 | 2020 | |||||||
| funds | endowment | Total | Total | |||||||
| funds | ||||||||||
| E | E | E | ||||||||
| Tangible investment | assets | 989,792 | 989,792 | 989,792 | ||||||
| Listed investments | 6,495&425 | 6,495,425 | 5,203,771 | |||||||
| Cash held by | investment | manager | for re-investment | 248,406 | 248,406 | 183,173 | ||||
| Debtors | 37,033 | 37,033 | 18,625 | |||||||
| Cash at bank | 226,634 | 140,936 | 367,570 | 358,570 | ||||||
| Creditors | (12,971) | (3,741) | (16,712) | (21,554) | ||||||
| 250 596 | 7 910818 | 0 921 51 | 6 732 377 | |||||||
| Funds reconcgiation | ||||||||||
| Balance at | Investment | Balance at | ||||||||
| 1 April | Incoming | Outgoing | gainsst | Gain on | 31 March | |||||
| 2020 | Resources | Resources | (losses) | Revaluation | 2021 | |||||
| E | E | E | E | E | ||||||
| Expendable | endowment | 6,499,705 | (13,373) | 1,384,486 | 7,870,818 | |||||
| Unrestricted | funds | 232,672 | 162,337 | (144,313) | 250,696 | |||||
| 6 732 377 | 992 337 | ~957 685 | I 384486 | - | ~ 121 514 | |||||
| Comparative | funds | reconciliations | ||||||||
| Balance at | Investment | Balance at | ||||||||
| 1 April | Incoming | Outgoing | gains/ | Gain on | 31 March | |||||
| 2019 | Resources | Resources | (losses) | Revaluation | 2020 | |||||
| E | E | E | E | E | ||||||
| Expendable | endowment | 7,135,723 | (14,043) | (621,975) | 6,499,705 | |||||
| Unrestricted | funds | 214,437 | 222,959 | (204,724) | 232,672 | |||||
| 7 350 160 | 221 959 | ~298767 | 16 1.9751 | . | 867333tt |