| ~pa e | |
|---|---|
| Charity Particulars | |
| Trustees' Annua I Report |
2 —4 |
| Independent Examiner's Report |
|
| Statement of Financial Activities |
|
| Statement of Financial Activities —prior year | |
| Balance Sheet | |
| Notes to the Financia I Statements |
9-13 |
| Trustees | Mr D Bendell | ||||||
|---|---|---|---|---|---|---|---|
| Miss D Harrison | (resigned | 5'" | Jan 2022) | ||||
| Mrs 5Towers (appointed | 5'"Jan 2022, resigned 8'"Dec | ||||||
| 2022) | |||||||
| Mrs E Hemsley | |||||||
| Councillor M Hulbert |
|||||||
| Mrs C Philipson | |||||||
| Mr C Sewell | |||||||
| Councillor P Stead-Davis |
(retired 4'" July 2022) | ||||||
| Ms Dianne Tingay (appointed | 4'"July 2022) | ||||||
| Revd P Watson | |||||||
| Mr A Wheeler | |||||||
| Principal Address | 20a Millstone | Lane | |||||
| Leicester | |||||||
| LE1SJN | |||||||
| Bankers | NatWest | ||||||
| 13The Borough | |||||||
| Hinckley | |||||||
| LE10 1NL | |||||||
| Stockbrokers | CCLA | ||||||
| Senator House | |||||||
| 85 Queen Victoria Street | |||||||
| London | |||||||
| EC4V 4ET | |||||||
| Independent | Examiner | Mr AWest ACA | |||||
| Somerbys Limited |
|||||||
| 30Nelson Street | |||||||
| Leicester | |||||||
| LE17BA | |||||||
| Administrator | Charity Link (Leicester Charity |
Organisation | Society) | ||||
| 20a Millstone | Lane | ||||||
| Leicester | |||||||
| LE1SJN |
| YEAR ENDED 31DECEMBER | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Endowment | TotalFunds | TotalFunds | |||
| Fund | Fund | 2022 | 2021 | ||||
| INCOME AND ENDOWMENTS FROM: | |||||||
| Investment income |
25,090 | 25,090 | 24,514 | ||||
| Allotment and other rental |
income | 2,950 | 2,950 | 2,360 | |||
| Bank interest | 138 | 138 | 261 | ||||
| Donations | 179 | ||||||
| Total income | 28,178 | 28,178 | 27,314 | ||||
| EXPENDITURE ON: | |||||||
| Charitable activities: |
|||||||
| Grants in furtherance ofthe objects |
21,418 | 21,418 | 15,027 | ||||
| Support costs: | |||||||
| Management and administration |
ofthe charity | 7,873 | 7,873 | 6,491 | |||
| Total expenditure | 29,291 | 29,291 | 21,518 | ||||
| Net income/(expenditure) | before | ||||||
| investment gains/(losses): |
(1,113) | (1,113) | 5,796 | ||||
| Net gains/(losses) on investments |
(106,509) | (106,509) | 111,428 | ||||
| Gains on revaluation offixed assets |
|||||||
| Net income/(expenditure) | (1,113) | (106,509) | (107,622) | 117,224 | |||
| Transfers between funds |
|||||||
| Net movement in funds |
(1,113) | (106,509) | (107,622) | 117,224 | |||
| Total funds brought forward |
at 1stJanuary 2022 | 27,855 | 917,903 | 945,758 | 828,534 | ||
| Total funds carried forward | at 31stDecember 2022 | 26,742 | 811,394 | 838,136 | 945,758 |
| Notes | Unrestricted | Endowment | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|---|
| Fund | Fund | 2021 | 2020 | ||||
| E | E | ||||||
| INCOME AND ENDOWMENTS FROM: |
|||||||
| Investment income |
24,514 | 24,514 | 23,827 | ||||
| Allotment and other rental |
income | 2,360 | 2,360 | 2,338 | |||
| Bank interest | 261 | 261 | 322 | ||||
| Donations | 179 | 179 | |||||
| Total income | 27,314 | 27,314 | 26,487 | ||||
| EXPENDITURE ON: | |||||||
| Charitable activities: |
|||||||
| Grants in furtherance ofthe objects |
3 | 15,027 | 15,027 | 17,865 | |||
| Support costs: | |||||||
| Management and administration |
ofthe charity | 6,491 | 6,491 | 7,412 | |||
| Total expenditure | 21,518 | 21,518 | 25,277 | ||||
| Net income/(expenditure) | before | ||||||
| investment gains/(losses): |
5,796 | 5,796 | 1,210 | ||||
| Net gains/(losses) on investments |
111,428 | 111,428 | 40,199 | ||||
| Gains on revaluation offixed assets |
|||||||
| Net income/(expenditure) | 5,796 | 111,428 | 117,224 | 41,409 | |||
| Transfers between funds |
|||||||
| Net movement in funds |
5,796 | 111,428 | 117,224 | 41,409 | |||
| Total funds brought forward | at 1stJanuary 2021 | 22,059 | 806,475 | 828,534 | 787,125 | ||
| Total funds carried forward | at 31stDecember 2021 | 27,855 | 917,903 | 945,758 | 828,534 |
| BALANCE SH | EE | T3 | 1DECEMBER 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Endowment | Total Funds | Total Funds | ||||
| Fund | Fund | 2022 | 2021 | |||||
| f | f | f | ||||||
| FIXEDASSETS | ||||||||
| Investments | 797,231 | 797,231 | 903,740 | |||||
| 797,231 | 797,231 | 903,740 | ||||||
| CURRENTASSETS | ||||||||
| Cash | 31,499 | 14,163 | 45,662 | 45,103 | ||||
| 31,499 | 14,163 | 45,662 | 45,103 | |||||
| CURRENT LIABILITIES | ||||||||
| Creditors: amounts | falling due within one year | 4,757 | 4,757 | 3,085 | ||||
| NET CURRENT | ASSETS (LIABILITIES) | 26,742 | 14,163 | 40,905 | 42,018 | |||
| NET ASSETS | 26,742 | 811,394 | 838,136 | 945,758 | ||||
| FUNDS | ||||||||
| Endowment | -capital fund | 811,394 | 917,903 | |||||
| Unrestricted | fund | 26,742 | 27,855 | |||||
| ACCUMULATED | FUNDS | 838,136 | 945,758 |
| 3. CHARITABLE ACTIVITIES - GRANTS | 3. CHARITABLE ACTIVITIES - GRANTS | 3. CHARITABLE ACTIVITIES - GRANTS | 3. CHARITABLE ACTIVITIES - GRANTS | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | 6 | ||||||||
| Grants to institutions: | |||||||||
| Barwell Infant School | 600 | ||||||||
| St Mary's C of E Academy |
600 | ||||||||
| NewlandsCommunity | Primary School | 600 | |||||||
| Barweg PCC | 600 | ||||||||
| Stapleton DCC |
600 | ||||||||
| StMary's church Potters Marston | 600 | ||||||||
| Stapleton Methodist |
church | 600 | |||||||
| Barweil Methodist church |
600 | ||||||||
| Mother Union | 828 | ||||||||
| Barwell Sports Trust | 1,000 | ||||||||
| Barwell food bank | 98 | ||||||||
| ACCEPT | 2,273 | ||||||||
| 8,999 | |||||||||
| No. | No. | 6 | |||||||
| Grants to individuals | 13 | 7,819 | 9 | 3,747 | |||||
| Educational grants via |
Alderman | Newton's | Charity | 7 | 4,600 | 12 | 11,280 | ||
| 12,419 | 15,027 | ||||||||
| Total direct charitable | expenditure | 15,027 | |||||||
| 4. SUPPORT COSTS | 2022 | 2021 | |||||||
| 6 | E | ||||||||
| Management and administration |
ofthe chadity: | ||||||||
| Administration fees and office costs |
5,081 | 3,863 | |||||||
| Audit and accountancy | fees | 1,747 | 1,454 | ||||||
| Allotment maintenance |
575 | 408 | |||||||
| Trustee indemnity msurance |
376 | 376 | |||||||
| Other expenses | 94 | 390 | |||||||
| 7,873 | 6,491 | ||||||||
| 5. GAINS/LOSSES ON | REVALUATION OF | FIXEDASSETS | |||||||
| During the year there | were no gains or losses on the revaluation | offixed assets. | |||||||
| 6. FIXEDASSETS | 2022 | 2021 | |||||||
| E | 6 | ||||||||
| Investments at market value |
|||||||||
| At 1stJanuary 2022 |
903,740 | 792,312 | |||||||
| Additions | |||||||||
| Disposals | |||||||||
| Unrealised gains/(losses) |
(106,509) | 111,428 | |||||||
| At 31stDecember 2022 | 797,231 | 903,740 |
| YEAR ENDED 31DEC | EMBER 2022 | ||
|---|---|---|---|
| 7.CURRENT ASSETS | 2022 | 2D21 | |
| 6 | 6 | ||
| NatWest Bank |
19,118 | 18,559 | |
| Market Harborough | Building Society | 11,378 | 11,378 |
| COIF Deposit Fund | 1,000 | 1,000 | |
| Petty cash | 3 | 3 | |
| 31,499 | 30,940 | ||
| Capital funds held as cash | |||
| Market Harborough | Building Society | 14,163 | 14,163 |
| 14,163 | 14,163 | ||
| Total cash held at year end | 45,662 | 45,103 | |
| 8. CREDITORS | 2022 | 2021 | |
| 6 | E | ||
| Accruals | 780 | 738 | |
| Trade creditors | 3,377 | 2,347 | |
| Accrued grants | 600 | ||
| 4,757 | 3,085 |
| Unrestricted | Endowment | |||||
|---|---|---|---|---|---|---|
| The constitution | ofthe funds at 31stDecember 2022 was as follows: | 2022 | funds | funds | Total 2021 | |
| E | E | E | E | |||
| Fixed asset investments | 797,231 | 797,231 | 903,740 | |||
| Current | assets | 45,662 | 31,499 | 14,163 | 45,103 | |
| Current | liabilities | (4,757) | (4,757) | (3,085) | ||
| At 31st | December 2022 | 838,136 | 26,742 | 811,394 | 945,758 |
| No. of | Marketvalue | Marketvalue | |||||
|---|---|---|---|---|---|---|---|
| units | Bookcost | 2022 | 2021 | ||||
| COIF | Charities Investment Fund |
33312.39 | 395,000 | 605,449 | 685,116 | ||
| COIF | Charities Property | Fund | 48611.17 | 75,000 | 54,129 | 61,445 | |
| COIF | Charities Ethical Investment | Fund | 50223.52 | 108,553 | 137,653 | 157,179 | |
| Land | at IOrkby Road, Barwell | ||||||
| Land | at Dawson's Lane, |
Barweg | |||||
| Land | at Hmckley Road, | Barwell | |||||
| 578,553 | 797,231 | 903,740 |