OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-09-29-accounts

Page
Report ofthe Trustees 1-3
Independent
examiner's
report
Statement
of Financial
Activities
Balance Sheet
Notes to the accounts 7-9

2022 2021
Notes E E
Income from:
Donations 28,985 27,627
Annual
Lecture
23,934
Investment
income
13,261 11,653
Raise the roof fundraiser income 48,300
Total income 114,480 39,280
Expenditure
on:
Investment
managers'
fees
(7,228) (6,837)
Grants and donations (46,605) (35,523)
Raise the roof fundraiser donation (48,300)
Bursaries (3,895) (3,639)
Management
fee / Bookkeeping
4, 8 (3,060) (3,000)
Independent
Examiner
fees (2,580) (3,350)
Bank charges (507) (461)
Annual
lecture
(23,954) (264)
Sundry expenses (309)
Total expenditure (13e,438) (53,074)
Gains/(losses)
on investment
assets 5 (82,048) 98927
NET INCOME/(EXPENDITURE) FOR THE YEAR (84,006) 85,133
RECONCILIATION
OF
FUNDS
Fund balances
at 30 September
2021 808,120 722,987
Fund balances at 29September 2022 724 114 808 120
s at 29 Septembe r 2022
2022 2021
Notes E f
Fixed assets
Investments 715,148 801,170
Current assets
Stock 595 595
Debtors 6 4,942 11,579
Cash at bank and in hand 6,007 51,184
11,544 63,358
Creditors: amounts falling due within one
year 7 (2,580) (56,408)
Net current assets 8,964 6,950
Total assets less current liabilities 724,114 808,120
Funds
General Fund 724,114 808,120

2 Donations
2022 2021
Note E E
Individuals 9 28,985 27,627
28,985 27,627
3 Investment income
2022 2021
E 6
Income from listed investments 13,254 11,651
Interest
receivable
7 2
13,261 11,653
Analysis of
The trustees
trustee remuneration
are considered
to be
and expenses
the key management
of the charity. There are no employees.
None
of the trustees
(or
any persons connected to them) received any remuneration or reimbursed
expenses
in
the year.
5 Fixed asset investments
2022 2021
E E
Market value at 29 September 2021 801,170 713,929
Capital
invested/(withdrawn)
(30,000) (16,500)
Income reinvested 13,254 11,651
Investment managers'
fees
(7,228) (6,837)
Increase/(Decrease) in market value (62,048) 98,927
Market value at 29 September 2022 715,148 801,170
Cash 63,996 4,976
Listed investments 651,152 796,194
715,148 801,170
Historical cost of listed investments 595,950 652,292
5 Fixed asset investments Fixed asset investments Fixed asset investments (continued) (continued) (continued)
2022 2021
E E
Assets comprising more than 5'/o in value are:
110,000
Equity Income
Trust 51,062 53,889
350
Findlay
Park American Fund 37,041 47,264
600
Vanguard
S&P 500 ICITS (less than 5'/o in 2021) 37,371
406
Robecco
BP Global Premium Equities (less than 5'/o in 2021) 39,761
381
Schroder
Diversified Alternative
(less than
5'/o in 2022) 42,702
6 Debtors
2022 2021
E E
Trade Debtors (75) 80
Debtors (Gift Aid) 5,017 4,419
Prepayments 6,840
Amounts
due from The Worshipful
Company of Plumbers 240
4,942 11,579
7 Creditors: amounts falling due within one year
2022 2021
E E
Other Creditors and Accruals 2,580 7,823
Raise the Roof Fundraiser 39,050
Annual
Lecture
2022 9,535
2,580 56,408