OpenCharities

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

2021-12-31-accounts

Page
Report ofthe Trustees Ito2
Independent
Examiner's
Repott
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6to 10
Detailed Statement ofFinancial Activities II to 12

2021 2020
Unrestricted Total
fund funds
Notes
INCOMING RESOURCES
Incoming resources from generateil funds
Votuntaty
income
320,848 329,321
Investment
income
25,769 17,456
Total incoming
resources
346,617 346,777
RESOURCES EXPENDED
Costs ofgenerating
funds
Costs ofgenerating
voluntaiy
income 222)125 191,178
NET INCOMING RESOURCES 124)492 155,599
RECONCILIATION OFFUNDS
Total funds brought fonvard 2,341,975 2,186,376
TOTAL FUNDS CARRIED FORWARD 2,466,467 2,341,975
2021 2020
Unrratricted Total
fund funds
Notes
FIXEDASSETS
Tangible assets 2,049i105 1,981,458
CURRENT ASSETS
Debtors 107,662 107,662
Cash at bank and in hand 663,040 616,627
770,702 724,289
CREDITORS
Amounts
falling due within one year
(22)841) (22,910)
NET CURRENT ASSETS 747,861 701,379
TOTAL ASSETSLESSCURRENT
LIABILITIES 2,796)966 2,682,837
CREDITORS
Amounts
falling due ager more than one year
8 (330,499) (340,862)
NET ASSETS 2i466i467 2,341,975
FUNDS 10
Unrestricted
funds
2,466,467 2,341,975
TOTAL FUNDS 2,466,467 2,341,975

2021 2020
Rents received 25,000 15,930
Deposit account interest 769 1,526
25,769 17,456
COSTSOFGENERATING VOLUNTARY INCOME
2021 2020
Depreciation 45,787 43,610
Support costs 176&338 147,568
222,125 191,178

TANGIBLE FIXED ASSETS
Freehold Plant and Fixtures and
propersy machinery fittings Totals
8 f.
COST
At I January 2021 2,150,000 34,897 61,90S 2,246,805
Additions 113,435 113)435
At 31December 2021 2,263,435 34,897 61)908 2,360840
DEPRECIATION
At I January 2021 172,000 34,709 58,63S 265,347
Charge for year 45,269 28 491 45,788
At 31December 2021 217,269 34)737 59)129 311)135
NET BOOKVALUE
At 31December 2021 2,046,166 160 2,779 2,049,105
At 31Deceniber 2020 1,978,000 188 3,270 1,981,458
The freehold properties were revalued by the Trustees on 31/12/2011 at 62,150,000.
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Loan - Sweden Temple 56,832 56,832
Loan-IVillesden Temple 501000 50,000
Prepayments 830 830
107,662 107,662
7. CREDITORS: AMOUNTS FALLING CREDITORS: AMOUNTS FALLING DUK WITHIN ONE YEAR
2021 2020
Bank loans and overdmgs 20,502 20,466
Social security and other taxes 701 284
Accrued expenses 1,638 2,160
22)841 22,910
8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONK YEAR
2021 2020
g
Bank loans - 2-5 years 123,997 134,360
Loan - Leicester Temple 48)000 48,000
Other creditors 158,502 158,502
330,499 340,862
9. SECURED DEBTS
The following secured debts are included within creditors:
2021 2020
g 5
Bank loans 144)499 154,826
The bank loan has been secured by aFirst Charge on the freehold property at Crawley Temple.
10. MOVEMENT IN FUNDS
Net
nrovement
in
At 1.1.21 funds At31.12.21
I g
Unrestrtcted
funds
General fund 2,341,975 124,492 2,466,467
TOTAL FUNDS 2,341,975 124)492 2,466,467

Incoming Resources Movementin
resources expended funds
8
Unrestricted funds
General fund 346,617 (222,125) 124,492
TOTAL FUNDS 346,617 (222,125) 124,492
Comparatives for movement in funds
Net
movement
in
At 1.1.20 funds At31.12,20
Unrestricted Funds
Geneml fund 2,186,376 155)599 2,341,975
TOTALFUNDS 2,186,376 155,599 2,341,975
Comparative net movement in funds, included in tbe above are as follows:
Inconting Resources Movement
in
resources expended funds
8
Unrestricted funds
General fund 346,777 (191,178) 155,599
TOTAL FUNDS 346,777 (191,178) 155)599
A current year 12months and prior year 12months combined position is as follows:
Net
movement
in
At 1.1.20 funds At 31.12.21
K 8
Unrestricted funds
General fund 2,186,376 280,091 2,466,467
TOTAL FUNDS 2,1&6,376 280,091 2,466,467

Incoming Rusources Movement
iu
r'esoufces expended funds
Unrestricted funds
General fund 693,394 (413,303) 280,091
TOTAL FUNDS 693,394 (413,303) 280,091
2021 2020
6
INCOMING RESOURCES
Voluntary
income
Donations 260,721 192,531
Gift aid 40)334 126,892
Grants 19,793 9,898
320i848 329,321
Investment
income
Rents received 25,000 15,930
Deposit account interest 769 1,526
251769 17,456
Total incoming resources 346)617 346,777
RESOURCES EXPENDED
Costs ofgenerating voluntary income
Freehold pmperty 45/69 43,000
Plant and machinery 28 33
Fixtures and fittings 490 577
45,787 43,610
Support costs
Management
Rates and water 6,378 6,769
Insurance 5,871 5,523
Light and heat 21,852 14,346
Telephone 1,616 1,501
Postage and stationery 1,564 1,560
Advertising 4,151 165
Sundries 202
Pujaree and other expenses 42)289 28,108
Donations 74,497 45,891
Accountancy 1,638 2,160
Repairs and renewals 2,411 7,478
Travelling (2)576) 9,794
Food provisions 2,819 1,067
Cleaning 203 245
Professional
fees
960 7,944
ITcost 151 244
Carried forward 164,026 132,795

2021 2020
Management
Brought fotward 164i026 132,795
Tree planting 1,244 2,400
Subscriptions and Periodicals 35
165,305 135,195
Finance
Bank chaiges and interest 892 594
Bank loan interest 109141 11,779
11,033 12,373
Total resources expended 222,125 191,178
Net income 124,492 155,599