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

Unrestricted Restricted Total Total
Note Fundsf Funds 2021
F
2020
f
Income and endowments from:
Donations
and legacies
244,976 129,469 374,445 413,624
Charitable
activities
36,026 8,217 44,243 15,896
Other trading
activities
15,548 15,548 8,771
Investment
income
944 944 2,010
Other income 21,317 21,317 43,353
Total income 318,811 137,686 456,497 483,654
Expenditure
on:
Raising funds 26,156 26,156 18,258
Charitable
activities
324,037 61,857 385,894 524,676
Total 350,193 61,857 412,050 542,934
Net income/(expenditure) before
gains on investments (31,382) 75,829 44,447 (59,280)
Net gains/(losses)
on investments
17 11,138 11,138 5,185
Net income/(expenditure) before transfers (20,244) 75,829 55,585 (54,095)
Transfers
between funds
17 102,970 (102,970)
Net income/(expenditure) for the period 82,726 (27,141) 55,585 (54,095)
Other recognised
gains/(losses):
Gains/(losses)
on revaluation
of fixed assets
Net movement
in funds
82,726 (27,141) 55,585 (54,095)
Reconciliation
offunds
Funds brought
forward
at 31st December
2020 2,467,255 750,067 3,217,322 3,271,417
Funds carried forward at 31st December 2021 2,549,981 722,926 3,272,907 3,217,322
Notes 2021 2020
Fixed assets
Tangible assets 12 2,834,271 2,780,718
investments 13 126,465 115,995
Current assets
Stock 14 7,848 11,013
Debtors 15 27,730 10,288
Cash at bank and in hand 329,621 317,060
365,199 338,361
Liabilities
Creditors: amounts falling due within
one year 16 (53,028) (17,752)
Net current assets 312,171 320,609
Total net assets 3,272,907 3,217,322
Funds: 17
Restricted
funds
722,926 750,067
Unrestricted funds 2,549,981 2,467,255
Total funds 3,272,907 3,217,322

Income from donations
and legacies
2021 2020
F
Donations 86,480 91,072
Legacies 9,369 27,078
Planned
giving
117,818 88,201
Other donations 107,038 146,961
Tax recoverable 53,740 60,312
374,445 413,624

Charitable
activities
2021f 2020
Stole fees and other fees 17,579 10,260
Votive candle contributions 7,072 4,698
Student accommodation 11,375
Music 8,045
Other activities 172 938
44,243 15,896

Inco me from other trading
activities
2021 2020
Sale of books and artefacts 14,203 6,519
Sales from Cafe Neri 1,345 2,252
15,548 8,771

Income from investments
2021 2020
Dividends 763 1,071
Interest 181 284
Rental income 655
944 2,010

Other income
2021 2020
Other 21,317 43,353
21,317 43,353

2021 2020
Investment management fees 1,431 1,301
Salaries 11,809 8,546
Books, cards, artefacts and newspapers 12,807 5,852
Other fundraising costs 109 2,559
26,156 18,258

Direct Support Total Total
costs costs 2021 2020
F F F
Religious activities 273,908 111,986 385,894 524,676
273,908 111,986 385,894 524,676
Religious Total Total
Activities 2021 2020
Direct costs
Clergy and housekeeping costs,
including catering, cleaning and stipends 87,985 87,985 116,512
Sacristy and other liturgical costs 37,402 37,402 28,196
Church
music
53,277 53,277 36,795
Contributions to Diocese 80
Repairs and maintenance 37,099 37,099 42,127
Outward
giving
15,564 15,564 22,345
Utilities 20,646 20,646 28,702
Trips
Other costs 21,935 21,935 125,799
273,908 273,908 400,556
Supportcosts
Depreciation 85,526 85,526 84,057
Telephone, photocopiers, printing, postage and stationery 11,036 11,036 14,024
Insurance 8,344 8,344 8,341
Professional fees 3,188
Bank charges and interest 1,970 1,970 1,862
Rent paid
Governance 5,110 5,110 12,648
111,986 111,986 124,120
385,894 385,894 524,676

8. Analysis ofexpenditure Analysis ofexpenditure on charitable on charitable on charitable activities (continued)
2021 2020
f.
Net income/(expenditure) for the year includes:
Operating
lease rentals
12,393 16,184
Depreciation 83,667 84,057
Fees payable to auditor for: Audit 5,110 6,550
Other services
9. Governance costs
2021 2020
Auditor's
remuneration
5,110 6,550
Legal fees 1,453
Sundry professional fees 4,645
5,110 12,648
10. Staff costs
2021 2020
f
Staff costs during the year were:
Wages and salaries 10,400 7,513
Social security costs 153 77
Defined contribution pension costs 1,256 856
11,809 8,446

2021 2020
F
Father
Father
N Edmonds-Smith
0 Craddock
5,000
5,000
5,500
5,500
Father N D Jacob 5,000 5,500
Father BManning 5,000
Father J Welch 5,159
20,000 21,659

Land and Computer Fixtures and Motor
buildings equipment fittings vehicles Total
E
Cost
As at 1st January 2021 3,983,813 6,168 303,495 5,920 4,299,396
Additions 125,542 13,537 139,079
Disposals (6,168) (5,920) (12,088)
As at 31st December 2021 4,109,355 317,032 4,426,387
Depreciation
As at 1st January 2021 1,221,581 4,906 286,393 5,798 1,518,678
Charges in year 79,732 421 4,410 62 84,625
Eliminated on disposal (5,327) (5,860) (11,817)
As at 31st December 2021 1,301,313 290,803 1,592,116
Net book values
At 31st December 2021 2,808,042 26,229 2,834,271
At 1st January 2021 2,762,232 1,262 17,102 122 2,780,718

Fixed as se t investment s
Listed
Investments Total
F F
Cost or valuation
As at 1st January 2021 115,995 111,040
Additions 46,495
Disposals (47,163)
Revaluation 11,138 4,955
As at 31st December 2021 126,465 115,995
Carrying amount
As at 31st December 2021 126,465 115,995
As at 1st January 2021 115,995 115,995
Investments at fair value comprise:
2021 2020
Equities 85,848 72,804
Securities 36,805 39,319
Cash within investment portfolio 3,812 3,872
126,465 115,995

Stock
2021 2020
F
Stock of books, cards and artefacts 7,848 11,013
7,848 11,013
Debtors
2021 2020
F
Trade debtors 19,759
Prepayments and accrued income 5,152 4,800
Tax debtor 2,819 4,524
27,730 10,288

Creditors: amounts falling due within one year
2021 2020
Trade creditors 38,587 8,491
Accruals and deferred income 14,441 9,261
53,028 17,752
Funds
2021 Balance at Gains and Balance at
1.1.21
F
Income Expenditure Transfers
F
losses 31.12.21f
Restricted
General Funds
Building fund 750,000 (30,000) 720,000
Special appeal 109,256 (109,256)
Mass offerings 11,224 (11,457) 2,631 2,398
Priest training 172 (172)
Music 8,045 (8,045)
Trip fund 67
Poor box/other outward giving 8,989 (12,183) 3,655 461
750,067 137,686 (61,857) (102,970) 722,926
Unrestricted funds
General
fund
455,023 318,811 (300,461) (22,572) 11,138 461,939
Designated
fund
2,012,232 (49,732) 125,542 - 2,088,042
2,467,255 318,811 (350,193) 102,970 11,138 2,549,981
Total funds 3,217,322 456,497 (412,050) 11,138 3,272,907

2020 Balance at Gains and Balance at
1.1.20 Income Expenditure Transfers losses 31.12.20
F E E
Restricted
General Funds
Building
fund
780,000 (30,000) 750,000
Special appeal 21,788 (29,524) 7,736
York fund 103,099 15,081 (128,883) 10,702
Trip fund 67 67
CJRS 1,973 (1,973)
883,166 38,843 (190,380) 18,438 750,067
Unrestricted funds
General
fund
326,871 444,811 (303,406) (18,438) 5,185 455,023
Designated fund 2,061,380 (49,148) 2,012,232
2,388,251 444,811 (352,554) (18,438) 5,185 2,467,255
Total funds 3,271,417 483,654 (542,934) 5,185 3,217,322

Unrestricted Designated Restricted Total
funds
F
funds
E
funds fundsf
Investments 126,465 126,465
Tangible fixed assets 26,229 2,088,042 720,000 2,834,271
Current assets 333,931 31,268 365,199
Current liabilities (24,686) (28,342) (53,028)
Total net assets 461,939 2,088,042 722,926 3,272,907
Unrestricted Designated Restricted Total
funds funds funds funds
E E
Investments 115,995 115,995
Tangible fixed assets 18,486 2,012,232 750,000 2,780,718
Current assets 338,294 67 338,361
Current liabilities (17,752) (17,752)
Total net assets 455,023 2,012,232 750,067 3,217,322

2021 2020
F
Amounts due within one year 9,719 5,462
Amounts due between one and five years 8,674 10,722
18,393 16,184