|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the director's report) |
1 |
|
Independent auditor's report to the members |
6 |
|
Statement of financial activities (including income and expenditure account) |
11 |
|
Statement of financial position |
12 |
|
Statement of cash flows |
13 |
|
Notes to the financial statements |
14 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
|
|
Principal office and registered |
Suite 1, First Floor |
|
office |
1 Duchess Street |
|
London |
|
|
W1W 6AN |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
Suite 1, First Floor |
|
|
1 Duchess Street |
|
|
London |
|
|
W1W 6AN |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered accountants & statutory auditor |
|
Suite 1, First Floor |
|
1 Duchess Street |
|
London |
|
W1W 6AN |
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2024 |
2023 |
|||
|
Unrestricted funds |
Endowment funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
4 |
– |
|
|
– |
|
Investment income |
5 |
|
– |
|
|
|
--------- |
------------ |
------------ |
-------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
------------ |
------------ |
-------- |
||
|
Expenditure on charitable activities |
6 |
|
– |
|
|
|
------------ |
------------ |
------------ |
------------ |
||
|
Total expenditure |
|
– |
|
|
|
|
------------ |
------------ |
------------ |
------------ |
||
|
Net (gains)/losses on investments |
9 |
(
|
– |
(
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Net income/(expenditure) |
(
|
|
|
(
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Transfers between funds |
2,200,000 |
(2,200,000) |
– |
– |
|
------------ |
------------ |
------------ |
------------ |
|
|
Net movement in funds |
|
|
|
(
|
|
Total funds brought forward |
|
|
|
|
|
------------ |
------------- |
------------- |
------------- |
|
|
Total funds carried forward |
|
|
|
|
|
------------ |
------------- |
------------- |
------------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
£ |
|
Investments |
12 |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
Creditors: amounts falling due within one year |
13 |
|
|
|
|
------------ |
--------- |
|||
|
Net current assets |
|
|
||
|
------------- |
------------- |
|||
|
Total assets less current liabilities |
|
|
||
|
------------- |
------------- |
|||
|
Net assets |
|
|
||
|
------------- |
------------- |
|||
|
Endowment funds |
|
|
||
|
Unrestricted funds |
|
|
||
|
------------- |
------------- |
|||
|
Total charity funds |
15 |
|
|
|
|
------------- |
------------- |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Statement of Cash Flows |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Operating cash flows |
3,548,836 |
(5,393,836) |
|
------------ |
------------ |
|
|
Cash generated from operations |
|
(
|
|
------------ |
------------ |
|
|
Net cash from/(used in) operating activities |
|
(
|
|
------------ |
------------ |
|
|
Proceeds from sale of investments |
2,250,000 |
300,000 |
|
------------ |
------------ |
|
|
Net cash from investing activities |
|
|
|
------------ |
------------ |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
735,132 |
5,828,968 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Endowment Funds |
Total Funds 2024 |
Endowment Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants |
7,793,321 |
7,793,321 |
– |
– |
|
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Income from cash investments |
|
|
|
|
|
|
--------- |
--------- |
-------- |
-------- |
||
|
Grant funding of activities |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Grants |
4,103,255 |
141,633 |
4,244,888 |
5,390,103 |
|
|
------------ |
--------- |
------------ |
------------ |
||
|
Support costs |
Total 2024 |
Total 2023 |
||
|
£ |
£ |
£ |
||
|
Staff costs |
56,958 |
56,958 |
37,972 |
|
|
Investment management fees |
100,421 |
100,421 |
94,795 |
|
|
Custody fees |
10,000 |
10,000 |
10,000 |
|
|
Audit and accountancy fees |
15,900 |
15,900 |
15,865 |
|
|
Sponsorship |
18,000 |
18,000 |
– |
|
|
Other professional fees |
77,059 |
77,059 |
48,150 |
|
|
Foreign currenncy loss on translation |
(136,705) |
(136,705) |
164,179 |
|
|
--------- |
--------- |
--------- |
||
|
141,633 |
141,633 |
370,961 |
||
|
--------- |
--------- |
--------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Center for European Policy Analysis |
– |
185,872 |
|
Royal Institute of International Affairs (Chatham House) |
100,000 |
98,772 |
|
Doc Society |
– |
50,000 |
|
Human Rights Project Management |
1,489,836 |
2,097,332 |
|
Analitika One Limited |
– |
585,750 |
|
Royal College of Music |
72,000 |
158,280 |
|
Eastern Europe Research Foundation |
1,100,733 |
1,186,939 |
|
Belkovsky Creative Intelligence Center |
128,792 |
– |
|
Solidarus e.V. |
52,952 |
– |
|
Radio Echo GMBH |
103,222 |
– |
|
Jigsaw Educational Productions, Inc |
232,711 |
– |
|
W12 Productions Ltd |
– |
231,735 |
|
Pushkin House |
– |
60,000 |
|
Globsec |
225,000 |
52,005 |
|
Cyber For All (RA) |
179,621 |
– |
|
Other grants less than £50,000 |
418,388 |
312,457 |
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
Total grants |
4,103,255 |
5,019,142 |
|
------------ |
------------ |
|
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Gains/(losses) on other investment assets |
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
1,313 |
875 |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of staff |
1 |
1 |
|
---- |
---- |
|
|
Listed investments |
|
|
£ |
|
|
Market value |
|
|
At 1 January 2024 |
16,744,731 |
|
Securities purchased |
– |
|
Disposals |
(2,191,571) |
|
Investment gains - unrealised |
1,914,587 |
|
------------- |
|
|
At 31 December 2024 |
16,467,747 |
|
------------- |
|
|
Carrying amount |
|
|
At 31 December 2024 |
16,467,747 |
|
------------- |
|
|
At 31 December 2023 |
16,744,731 |
|
------------- |
|
|
2024 |
2023 |
||
|
£ |
£ |
||
|
Collective investment funds |
16,467,747 |
16,744,731 |
|
|
2024 |
2023 |
||
|
£ |
£ |
||
|
Historical cost of portfolio (excluding cash on deposit) |
8,532,160 |
9,817,024 |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
At 1 Jan 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
25,719 |
115,346 |
(4,244,888) |
2,200,000 |
1,973,016 |
69,193 |
|
-------- |
--------- |
------------ |
------------ |
------------ |
-------- |
|
|
At 1 Jan 2023 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2023 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
2,484,002 |
95,996 |
(5,390,103) |
1,600,000 |
1,235,824 |
25,719 |
|
------------ |
-------- |
------------ |
------------ |
------------ |
-------- |
|
|
At 1 Jan 2024 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Endowment Fund |
16,921,808 |
7,793,321 |
– |
(2,200,000) |
– |
22,515,129 |
|
------------- |
------------ |
---- |
------------ |
---- |
------------- |
|
|
At 1 Jan 2023 |
Income |
Expenditure |
Transfers |
Gains and losses |
At 31 Dec 2023 |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
|
Endowment Fund |
18,521,808 |
– |
– |
(1,600,000) |
– |
16,921,808 |
|
------------- |
---- |
---- |
------------ |
---- |
------------- |
|
|
Unrestricted Funds |
Endowment Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Investments |
– |
16,467,747 |
16,467,747 |
|
|
Current assets |
486,586 |
6,047,382 |
6,533,968 |
|
|
Creditors less than 1 year |
(417,393) |
– |
(417,393) |
|
|
--------- |
------------- |
------------- |
||
|
Net assets |
69,193 |
22,515,129 |
22,584,322 |
|
|
--------- |
------------- |
------------- |
||
|
Unrestricted Funds |
Endowment Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Investments |
– |
16,744,731 |
16,744,731 |
|
|
Current assets |
558,055 |
177,077 |
735,132 |
|
|
Creditors less than 1 year |
(532,336) |
– |
(532,336) |
|
|
--------- |
------------- |
------------- |
||
|
Net assets |
25,719 |
16,921,808 |
16,947,527 |
|
|
--------- |
------------- |
------------- |
||
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
5,798,836 |
|
|
--------- |
------------ |
------------ |
|