| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 | |
| Independent Examiner's Report |
||||
| Statement ofFinancial | Activities | |||
| Statement ofFinancial | Position | |||
| Notes to the Financial | Statements | 7 | to | 10 |
| Detailed Statement of | Financial Activities |
| for th | e Year E | nded 31March | 2021 | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Unrestricted | Permanent | Total | Total | |||||
| fund | Endowment | funds | funds | |||||
| Notes | f | f | f, | |||||
| INCOME AND KNDOWhIENTS | FROM | |||||||
| Investment income |
2 | 25,044 | 25,044 | 30,543 | ||||
| EXPENDITURE | ON | |||||||
| Raising funds | 3 | 5,689 | 5,689 | 5,862 | ||||
| Charitable activities |
||||||||
| Core activities | 11,677 | 11,677 | 17,981 | |||||
| Total | 17,366 | 17,366 | 23,843 | |||||
| Net gains/(losses) | on investments | 146,494 | 146,494 | 193,888) | ||||
| NET INCOME/(EXPENDITURE) | 7,678 | 146,494 | 154,172 | (87,188) | ||||
| Transfers between funds |
7 | ~130,642) | 130,642 | |||||
| Net movement in |
funds | (122,964) | 277,136 | 154,172 | (87,188) | |||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 289,131 | 777,222 | 1,066,353 | 1,153,541 | |||
| TOTAL FUNDS | CARRIED FORWARD | 166,167 | 1,054,358 | 1,220,525 | 1,066,353 |
| 31M | arch 2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Permanent | Total | Total | ||
| fund | Endowment | funds | funds | ||
| Notes | f | f | |||
| FIXEDASSETS | |||||
| Investments | 1,054,358 | 1,054,358 | 777,222 | ||
| CURRENT ASSETS | |||||
| Cash at bank | 167,707 | 167,707 | 290,671 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
6 | (1,540) | (1,540) | (1,540) | |
| NET CURRENT ASSETS | 166167 | 166,167 | 289,131 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 166,167 | 1,054,358 | 1,220,525 | 1,066,353 | |
| NET ASSETS | 166,167 | 1,054,358 | 1,220,525 | 1,066,353 | |
| FUNDS | |||||
| Unrestricted funds |
166,167 | 289,131 | |||
| Endowment funds |
~1054358 | 777,222 | |||
| TOTALFUNDS | 1,220,525 | 1,066,353 |
| Investment | management | costs | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| f | ||||
| Portfolio management | 5,689 | ~5862 |
| FIXED ASSETINVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| MARKET VALUE | |
| At 1 April 2020 | 777222 |
| Additions | 530,594 |
| Disposals | (299,262) |
| Revaluations | 45,804 |
| At 31 March 2021 | ~1054358 |
| NET BOOK VALUE | |
| At 31 March 2021 | ~1054358 |
| At 31 March 2020 | 777222 |
| Listed | |||
|---|---|---|---|
| investments | |||
| Valuation | in | 2021 | 204,356 |
| Cost | 850,002 | ||
| 1~054,358 |
| 6. | CREDITORSt AMOUNTS | FALLING DUE WITHIN ONE | YEAR | ||||
| 2021 | 2020 | ||||||
| Other creditors | 1,540 | 1,540 | |||||
| 7. | MOVEMENT IN FUNDS | ||||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At I/4/20 | in funds | funds | 31/3/21 | ||||
| Unrestricted | funds | ||||||
| General fund | 289,131 | 7,678 | (130,642) | 166,167 | |||
| Endowment | funds | ||||||
| Permanent Endowment |
777,222 | 146,494 | 130,642 | 1,054,358 | |||
| TOTAI FUNDS | ~1066353 | 154 172 | ],220,525 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Gains and | Movement | ||||
| resources | expended | losses | in funds | ||||
| Unrestricted | funds | ||||||
| General fund | 25,044 | (17,366) | 7,678 | ||||
| Endowment | funds | ||||||
| Permanent Endowment |
146,494 | 146,494 | |||||
| TOTAL FUNDS | 25,044 | ~17,366) | 146,494 | 154,172 | |||
| Comparatives | for movement | in | funds | ||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At I/4/19 | in funds | funds | 31/3/20 | ||||
| Unrestricted | funds | ||||||
| General fund | 142,607 | 14,969 | 131,555 | 289,131 | |||
| Endowment | funds | ||||||
| Permanent Endowment |
1,010,934 | (102,]57) | (131,555) | 777 222 | |||
| TOTAL FUNDS | ~1,153541 | ~87 188) | - | ~1066,353 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources f |
expended f |
losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 30,543 | (23,843) | 8,269 | 14,969 | |
| Endowment | funds | ||||
| Permanent Endowment |
(102,157) | (102,157) | |||
| TOTAL FUNDS | 30,543 | ~23,843) | (93,888) | ~87,188) |
| for the Year Ended 31Marc | h 2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| f | |||||
| INCOME AND ENDOWMENTS | |||||
| Investment income |
|||||
| Dividends from Investment |
Portfolio | 25,002 | 30,057 | ||
| Deposit account interest | 42 | 486 | |||
| 25,044 | 30,543 | ||||
| Total incoming resou rces |
25,044 | 30.543 | |||
| EXPENDITURE | |||||
| Investment management |
costs | ||||
| Portfolio management | 5,689 | 5,862 | |||
| Charitable activities |
|||||
| Grants to individuals | 10,007 | 16,411 | |||
| Support costs | |||||
| Management | |||||
| Secretarial fee | 1,100 | 1,000 | |||
| Governance costs |
|||||
| Accountancy and legal fees |
570 | 570 | |||
| Total resources expended | ~17 | 366 | 23,843 | ||
| Net income before gains and losses | 7,678 | 6,700 | |||
| Realised recognised | gains | and losses | |||
| Realised gains/(losses) | on fixed asset investments | 1~00 | 690 | 8,269 | |
| Net income | 108,368 | 14,969 |