OpenCharities

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

2020-12-31-accounts

Banie Masterson - Co-Opted Banie Masterson - Co-Opted
Chris Bames - Nominated by Parish Council
Peter Workman - Nommated by Parish Council
Patrick Stone - Co-Opted
Christine Rodger - Co4)pted
Helena prater - Co-Opted
Gregory Munson -Cited
John Kelly - Co-Opted (Chair)
Daniel Scott - Co-Opted
Phil Askew - Co-Opted
Mark Williams Co-opted (Appointed 22 October 2020)
Charity number 1074433
Principal address School View
The Street
Hempnsll
NORWICH
Norfolk
NR15 2AD
Independent examiner Wavency Accountants
Limited
T/as Newman &Co
Chartered Accountants
4b Church Street
Diss
Norfolk
lp22 4DD
Trostees report
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes tothe financial statements

Unrestricted Restricted Endowment Total Unrestricted Endowment Total
funds funds funds funds fimds
2020 2020 2020 2020 2019 2019 2019
Notes 8 g f, 6
luCagttJ13tgt;
Donations
and legacies
15,905 4,000 19,905 2,014 2,014
Charitable
activities
38,363 38,363 48,827 48,827
Other trading activities 360 360 1,930 1,930
investments 4,701 4,701 4,927 4,927
Totalincome 59,329 4,000 63,329 57,698 57,698
Etttgtt(Hftt2ttu;
Charitable activities 7 64,414 4,000 68414 72793 72,793
Net gains/(losses)
on invesnnents
12 (5,364) (5,364) 18,421 18,421
Net movement
in funds
(5,085) (5,364) (10,449) (15,095) 18,421 3,326
Net movement
ia funds
(5,085) (5,364) (10,449) (15,095) 18,421 3,326
Fund balances at 1January 2020 247,941 192,428 440,369 263,036 174,007 437,043
Fund balances at 31December 2020 242,856 187,064 429,920 247,941 192,428 440,369
The statement offinancia activities includes ail gains and losses recognised in the year.

2020 2019
Notes
Fixed assets
Tangible assets 13 234,935 241,184
Investments 14 187,064 192,428
421,999 433,612
Current assets
Stocks 16 600 600
Debtors 17 4,121 125
Cash at bank and in band 6,817 10,686
11,538 11,411
Creditors; amounts falling doe within one
year 18 (3,617) (4,I654)
Net current assets 7,921 6,757
Total assets less corrent liabilities 429,920 440,369
Capital funds
Endowment funds - general 187,064 192,428
Income funds
Unrestricted funds 242,856 247,941
429,920 440,369

The MUl The Mill
Centre Centre
2020 2019
Charitable distribution 31,539 35,039
Sale ofmeals 5,484 9,504
Hire ofhall and sundry income 1,340 4,284
38,363 48,827
Unrestricted Unrestricted
funds funds
2020 2019
8 f,
Rental income - The Mill Bar 360 1,930
Unrestricted Unrestricted
funds funds
2020 2019
8
4,701 4,927

The Mill People in Total The Mill People in People in Total
Centre need 2020 Centre need 2019
2020 2020 2019 2019
8 8
Stall'costs 17,574 17,574 17,603 17,603
Depreciation snd impairment 7,332 7.332 6,766 6,766
Food 5,306 5,306 6,249 6,249
Light, beat, rates and
msurance 5,158 5,158 6,257 6,257
Telephone 1710 1,210 1,097 1,097
Sundries 2,619 2,619 9,086 9,086
Cleaning 2,520 2,520 4,577 4,577
Repairs and maintenance 12,522 12,522 2,050 2,050
Accountancy (2,050) (2,050)
52,191 52,191 53,685 53,685
Grant funding ofactivities
(see note 8) 10,223 10323 14,770 14,770
Share ofsupport costs (see
note 9) 4,200 2,838 2,838
Share ofgovernance costs
(secnote 9) 1,800 1,800 1,500 1,500
58,191 10,223 68,414 58,023 14,770 72,793
Analysis by fund
Unrestricted funds 54,191 10,223 64,414 58,023 14,770 72,793
Restricted funds 4,000 4,000
58,191 10,223 68,414 58,023 14,770 72,793
Grants payable
People in need People in need
2020 2019
Grants to individuals 10223 14,770
10723 14,770

Support c osts
Support costs Gaverurmce 2020 Support costs Governance 2019
costs costs
f f
Secretary's expenses 4,200 4300 2,838 2,838
Independent cxamincA fec 1,800 I,ODD 1,500 1,500
4,200 1,800 6,0DO 2,838 1,500 4,338
Analysed between
Charitable activities 1,800 6,000 2,838 1,500 4,338

2020 2019
Nomber Number
Empleyinent casts 2020 2019
Wages and salaries 17,574 17,603
Endowment Endowment
funds funds
general general
2020 2019
g
Revaluation ofinvestmenls (5,364) 18,421

Tangible gxed assets
Freebetd read Fnieree ead Total
end bailie xef fiinasr
f
Cost
At I January 2020 251,165 30,333 281,498
Additions 1,083 1,083
At 31 December 2020 251,165 31,416 282,581
Depreciation
sad impairment
At I January 2020 24335 16,079 40,314
Depreciation
charged in the year
5,023 2,309 7332
At 31 December 2020 29,258 18,388 47,646
Carrying
amount
At 31December 2020 221,907 13,028 234,935
At 31 December 2019 226,930 14,254 241,184

Listed
investments
f
Cost or valuation
At
1January2020
192,428
Valuation
changes
(5,364)
At 31 December 2020 187,064
Carrying
amount
At 31 December 2020 187,064
At 31December 2019 192,428
Financial iastruments 2020f 2019
g
Carryiag
amount oftinanciat
assets
Instnunents
measured
at fair value through profit or loss 187,064 192,428

16 Stocks
2020 2019
g g
Rsw materials and consumables 600
17 Debtors
2020 2019
Amounts falling due within one year r g g
Amounts owed by subsidiary undertakings 4,000
Prcpayments and accrued income 121 125
4,121 125
1$ Creditors: amounts falling due within one year
2020 2019
f, 0
Other creditors 1,713 379
Accruals and deferred income 1,904 4,275
3,617 4,654

Analysis ofuet assets between funds
Unrestricted Restricted Endowment Total Unrestricted Endowment Total
funds funds funds funds funds
2020 2020 2020 2020 2019 2019 2019
8 f f
Fund balances at 31December 2020 are represented by:
Tangible assets 234,935 234,935 241,184 241,184
Inveshnents 187,064 187,064 192,428 192,428
Cmrent assets/Iliabilities) 7,921 7,921 6,757 6,757
242,856 187,064 429,920 247,94] 192,428 440,369

Rental income Rental income
2020 2019
f f
Entities over which the entity has control, joint control or significant influence 360 1,930
360 1,930
Donations
2020 2019
f f
Entities over which the entity has control, joint control or significant influence 5,905 2,014
5,905 2,014
The following amounts were outstanding at the reporting eud date:
Amounts owed by related Amounts owed by related
parties parties
2020 2019
Balancef Net Balancef Net
Entities over which the entity has control, joint
control or significant influence 4,000
4,000

2020 2019
brcome 9,370 35365
Ex aditure (10,964) (29,860)
Net (loss)l (1,594) 5,405
pmfit
1,950 9,449