| Page | |||
|---|---|---|---|
| Report ofthe Corporate Trustee | 1 | to | 5 |
| Report ofthe Independent Auditors |
6 | lo | 9 |
| Statement of Financial Activities | 10 | ||
| Balance Sheet | |||
| Notes to the Financial Statements | 12 | to | 19 |
| for the year ended 31 Dec | ember 20 | 20 | ||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Unrestricted | Restricted | Endowment | Total | Total | ||
| Notes | funds f |
funds f |
funds f |
funds f |
funds | |
| INCOME AND | ||||||
| ENDOWMENTS FROM |
||||||
| Investment income |
2 | 339,097 | 7,938 | 347,035 | 512,572 | |
| TOTAL INCOME | 339,097 | 7,938 | 347,035 | 512,572 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 11,714 | 2,057 | 13,771 | 20,313 | ||
| Charitable activities |
||||||
| Education | 4 | 517,678 | (15,598) | 502,080 | 326,813 | |
| Other | 3,156 | 3,156 | 3,090 | |||
| TOTAL EXPENDITURE | 532,548 | (13,541) | 519,007 | 350,216 | ||
| Net income/(expenditure) | before | |||||
| investment (losses)/gains |
(193,451) | 21,479 | (171,972) | 162,356 | ||
| Net (losses)/gains on investments |
~35452) | ~1,885) | ~59)3) | ~38,258) | 425,929 | |
| NET | ||||||
| INCOME/(EXPENDITURE) | (223,903) | 19,594 | (5,913) | (210,222) | 588,285 | |
| RECONCILIATION OF |
||||||
| FUNDS | ||||||
| Total funds brought | ||||||
| forward | 14,958,751 | 88,575 | 277,849 | 15,325,175 | 14,736,890 | |
| TOTAL FUNDS CARRIED | ||||||
| FORWARD | 14,734,848 | 108,169 | 271,936 | 15,114,953 | 15,325,175 |
| The Lytham Schoo Balance Sheet 31 December 2020 |
ls Fou | ndation | ||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Unrestricted | Restricted | Endowment | Total | Total | ||
| Notes | funds f |
funds f |
funds f |
funds f |
funds f |
|
| FIXEDASSETS | ||||||
| Investments | ||||||
| Investments | 9 | 5,255,582 | 108,169 | 261,584 | 5,625,335 | 5,472,228 |
| Investment property |
10 | 9,746,648 | 9,746,648 | 9,746,648 | ||
| 15,002,230 | 108,169 | 261,584 | 15,371,983 | 15,218,876 | ||
| CURRENT ASSETS | ||||||
| Debtors | 11 | 7,842 | 7,842 | 3,455 | ||
| Cash at bank | 47,603 | 10,352 | 57,955 | 213,194 | ||
| 55,445 | 10,352 | 65,797 | 216,649 | |||
| CREDITORS | ||||||
| Amounts falling due within |
||||||
| one year | 12 | (322,827) | (322,827) | (110,350) | ||
| NET CURRENT ASSETS | ~267,382i | 10,352 | (257,030) | 106,299 | ||
| TOTAL ASSETSLESS | ||||||
| CURRENT LIABILITIES | 14,?34,848 | 108,169 | 271,936 | 15,114,953 | 15,325,175 | |
| NET ASSETS | 14,734,848 | 108,169 | 271,936 | 15,114,953 | 15,325,175 | |
| FUNDS | 13 | |||||
| Unrestricted funds |
14,734,848 | 14,958,751 | ||||
| Restricted funds | 108,169 | 88,575 | ||||
| Endowment funds |
271,936 | 277,849 | ||||
| TOTAL FUNDS | 15,114,953 | 15,325,175 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| 6 | f | |||||
| Rents receivable | 115,803 | 124,888 | ||||
| Investment | income | 231,232 | 387,684 | |||
| 347,035 | 512,572 | |||||
| RAISING FUNDS | ||||||
| Investment | management | costs | ||||
| 2020 K |
2019 f |
|||||
| Investment | manager's | fees | 13,771 | 20,313 | ||
| CHARITABLE ACTIVITIES COSTS | ||||||
| Grant | ||||||
| funding of |
||||||
| activities | ||||||
| Direct | (see note | |||||
| Costs | 5) | Totals | ||||
| F | F | |||||
| Education | 36,400 | 465,680 | 502,080 |
| year ended 31 December 2020 | |||||
|---|---|---|---|---|---|
| GRANTS PAYABLE | |||||
| 2020 6 |
2019 f |
||||
| Education | 465,680 | 296,602 | |||
| The total grants paid to institutions |
during the year | was | as follows: | ||
| 2020 | 2019 | ||||
| 6 | |||||
| Fylde Borough Council -Fairhaven Lake Project Aspired Futures - Happy 2 Learn Park View 4U - Education Officer |
5,000 24,960 |
5,000 | |||
| Play Inclusive Project - Kilgrimol Scouts Kayak Trailer Project Trust Grant Learning Curve Nursery Fees Post Graduate Bursaries |
Youth Club | 950 3,500 |
10,000 483 8654 9,000 |
||
| Church Schools Event | 1,000 | ||||
| Travel grants | 1,750 | ||||
| Homestart Grant |
5,000 | ||||
| The Karate Kit |
15,000 | ||||
| Lytham CE Primary School -Governors Share | 17,906 | 24,305 | |||
| Lytham CE Primary School - Building repairs | (3,538) | ||||
| St Bede's - Coronavirus | 39,000 | ||||
| Lytham St Anne's High - Coronavirus Heyhouses Endowed CE Primary School - Governors share AKS Lytham Independent School - Supplementary Bursaries |
30,000 77,597 77,139 |
25,306 95,986 |
|||
| AKS Lytham Independent School |
- Bursaries (Contra Rent) | 110,571 | 119,656 | ||
| Homestart BFW Infant Mental Health Project |
15,000 | ||||
| Pandemic Support |
38,057 | ||||
| CN Sports - Primary School Football Kit and Equipment |
5,000 | ||||
| 465,680 | 296,602 |
| There were no trustees' expenses paid for 31 December 2019. |
There were no trustees' expenses paid for 31 December 2019. |
There were no trustees' expenses paid for 31 December 2019. |
the year ended | 31 December | 2020 nor for th | e year ended |
|---|---|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT | OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | Restricted | Endowment | Total | |||
| funds | funds | funds | funds | |||
| f | f | |||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Investment income |
497,657 | 14,915 | 512,572 | |||
| TOTAL INCOME | 497,657 | 14,915 | 512,572 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 15,251 | 5,062 | 20,313 | |||
| Charitable activities |
||||||
| Education | 336,833 | (10,020) | 326,813 | |||
| Other | 3,090 | 3,090 | ||||
| TOTAL EXPENDITURE | 355,174 | (4,958) | 350,216 | |||
| Net income/(expenditure) | before | 142,483 | 9,957 | 162,356 | ||
| investment (losses)/gains |
||||||
| Net gains/(losses) on investments |
453.615 | 13,629 | ~41,36lli | 425,929 | ||
| NET INCOME/(EXPENDITURE) | 596,101 | 33,552 | (41,368) | 588,285 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
14,362,650 | 55,023 | 319,217 | 14,736,890 | ||
| TOTAL FUNDS CARRIED | FORWARD | 14,958,751 | 88,575 | 277,849 | 15,325,175 |
| 2020 | 2019 | ||
|---|---|---|---|
| E | F | ||
| Shares | 5,250,835 | 5,073,228 | |
| Loans | 374,500 | 399,000 | |
| 5,625,335 | 5,472,228 | ||
| Listed | |||
| investments | |||
| F | |||
| MARKET VALUE | |||
| At 1 January 2020 | 5,073,228 | ||
| Additions | 1,388,371 | ||
| Disposals | (1,399,097) | ||
| Unrealised gains |
188,333 | ||
| At 31 December 2020 | 5,250,835 | ||
| NET BOOK VALUE | |||
| At 31 December 2020 | 5,250,835 | ||
| At 31 December 2019 | 5,073,228 | ||
| Other | |||
| loans | |||
| E | |||
| At 1 January 2020 Repayments in year |
399,000 ~24,000) |
||
| At 31 December 2020 | 374,500 | ||
| There were no investment | assets outside the UK. | ||
| The historical cost oflisted | investments | at the year end is F3,203,008(2019;F3,137,333). | |
| INVESTMENT PROPERTY | |||
| FAIR VALUE | |||
| At 1 January 2020 | |||
| and 31 December 2020 | 9,746,648 | ||
| NET BOOK VALUE | |||
| At 31 December 2020 | 9,746,648 | ||
| At 31 December 2019 | 9,746,648 |
| for t | he year ended 31 Decem | he year ended 31 Decem | he year ended 31 Decem | ber 2020 | ber 2020 | ber 2020 | ber 2020 | ber 2020 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||
| 2020 | 2019 | ||||||||||
| F | |||||||||||
| Other debtors | 7,842 | 3,455 | |||||||||
| 12. | CREDITORS: AMOUNTS | FALLING DUE | WITHIN ONE YEAR | ||||||||
| 2020 f |
2019 f |
||||||||||
| Other creditors | 322,827 | 110,350 | |||||||||
| 13. | MOVEMENT IN FUNDS |
||||||||||
| Net | |||||||||||
| movement | At | ||||||||||
| At | 1/1/20 F |
in funds F |
31/12/20 f |
||||||||
| Unrestricted funds |
|||||||||||
| General fund | 14,958,751 | (223,903) | 14,734,848 | ||||||||
| Restricted funds | |||||||||||
| Funds designated | exclusively for | AKS | 88,575 | 19,594 | 108,169 | ||||||
| Endowment funds |
|||||||||||
| Capital accumulation | fund | 277,849 | (5,913) | 271,936 | |||||||
| TOTAL FUNDS | 15,325,175 | ~215,222) | 15,114,953 | ||||||||
| Net movement in funds, |
included | in the above are as follows: | |||||||||
| Incoming | Resources | Gains and | Movement | ||||||||
| resources f |
expended f |
losses f |
in funds f |
||||||||
| Unrestricted funds |
|||||||||||
| General fund | 339,097 | (532,548) | (30,452) | (223,903) | |||||||
| Restricted funds | |||||||||||
| Funds designated | exclusively for | AKS | 7,938 | 13,541 | (1,885) | 19,594 | |||||
| Endowment funds |
|||||||||||
| Capital accumulation | fund | (5,913) | (5,913) | ||||||||
| TOTAL FUNDS | 347,035 | (519,007) | $38,250) | (210,222) |
| Compar | atives | for m | ovement in funds |
|||
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 1/1/1 9 | in funds | 31/12/19 | ||||
| E | E | F | ||||
| Unrestricted | funds | |||||
| General | fund | 14,362,650 | 596,101 | 14,958,751 | ||
| Restricted funds | ||||||
| Capital | accumulation | fund | 55,023 | 33,552 | 88,575 | |
| Endowment | funds | |||||
| Capital | accumulation | fund | 319,217 | (41,368) | 277,849 | |
| TOTAL | FUNDS | 14,736,890 | 588,285 | 15,325,175 |
| Comparative net mov |
emen | t in funds, in |
cluded in the abo |
ve are as follow | s: | |
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | E | E | ||||
| Unrestricted funds |
||||||
| General fund |
497,657 | (355,174) | 453,618 | 596,101 | ||
| Restricted funds | ||||||
| Capital accumulation | fund | 33,552 | 33,552 | |||
| Funds designated exclusively for AKS |
14,915 | 4,958 | ~19,873) | |||
| 14,915 | 4,958 | 13,679 | 33,552 | |||
| Endowment funds |
||||||
| Capital accumulation | fund | (41,368) | (41,368) | |||
| TOTAL FUNDS | 512,572 | I350,216) | 425,929 | 588,285 | ||
| Funds designated exclusively for AKS are made up as follows: |
||||||
| 2020 | 2020 | 2019 | 2019 | |||
| Endowment | Restricted | Endowment | Restricted | |||
| E | E | |||||
| Mellcr Lecture Trust | 1,748 | 16,399 | 1,785 | 14,357 | ||
| Mellor Scholarship | 4,151 | 28,558 | 4,241 | 24,844 | ||
| Wolfson Scholarship | 129,268 | 21,016 | 132,057 | 14,556 | ||
| Wolfson Sixth Form | 121,793 | 10,403 | 124,421 | 7,177 | ||
| Donovan Travel Fund |
1,069 | 684 | 1,092 | 647 | ||
| Fred H Hill Fund | 814 | 1,759 | 832 | 1,519 | ||
| Denys Ingham Travel |
Fund | 5,534 | 4,579 | 5,654 | 4,043 | |
| Tom Bleasdale Memorial | Fund | 7,560 | 633 | 7,767 | 602 | |
| Prize Funds | 24,137 | 20,828 | ||||
| 271,937 | 108,168 | 277,849 | 88,575 |