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

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