| 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 |