| Page | ||||
|---|---|---|---|---|
| Trustees' Report |
1-6 | |||
| Independent Examiner's |
Report | |||
| Statement of Financial |
Activities | (including | ||
| income and expenditure | account) | |||
| Balance Sheet | ||||
| Statement ofCash Flows | 10 | |||
| Notes tothe Accounts | 11-20 |
| Legal and | administrative | information | ||||
|---|---|---|---|---|---|---|
| Trustees | Mrs Elizabeth Barker | |||||
| Mr Richard Sewell | ||||||
| Dr Glennis Willams |
||||||
| Mr John Charles Whitehead | ||||||
| Mr Guy Sears | (resigned | 31 August 2020) | ||||
| Mr Gregory George | (appointed | 5 January 2021) | ||||
| Mr Stuart Walker | (appointed | 13February 2021) | ||||
| Secretary | Mrs Gillian Ryeland | |||||
| Director | Rev'd John Ryeland | |||||
| Charity number | 1080534 | |||||
| Company | number | 03877993 | ||||
| Registered | Office | International House, |
||||
| 142 Cromwell Road, London, |
||||||
| England, SW7 4EF |
||||||
| IIldependent | Examiner | Steve Ellum | ||||
| Steve Ellum 8 Associates | Limited | |||||
| Chartered Accountants |
||||||
| Adulam House, Gian Yr Afon, Llanelli SA15 |
3QB | |||||
| Bankers | CafCash Limited |
|||||
| Kings Hill |
||||||
| West Mailing Kent |
||||||
| ME194TA | ||||||
| Investment | advisors | Ruffer Investment Management |
Limited | |||
| 80 Victoria Street | ||||||
| London SW1E5JL |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | funds | 2020 | 2019 | ||||
| Notes | F | ||||||
| Income and endowments | from: | ||||||
| Other donations and legacies |
98,481 | 98,481 | 41,443 | ||||
| Investment income |
15,139 | 15,139 | 16,120 | ||||
| Other sources | 824,229 | 824,229 | |||||
| 937,849 | 937,849 | 57,563 | |||||
| Income charitable activities |
2,028 | 2,028 | 4,747 | ||||
| Total income | 939,877 | 939,877 | 62,310 | ||||
| Expenditure on: |
|||||||
| Raising funds | 2,401 | 2,401 | 1,208 | ||||
| Charitable activities: |
|||||||
| Ministry and teaching | 150,782 | 150,782 | 198,920 | ||||
| Total expenditure | 153,183 | 153,183 | 200,128 | ||||
| Net gains on investments | 63,296 | 63,296 | 16,712 | ||||
| Net gain on revaluation | offixed assets | 18 | 857,000 | 857,000 | |||
| Net expenditure for the year and |
|||||||
| Net movement in funds |
1,706,990 | 1,706,990 | (121,106) | ||||
| Fund balances at 1 January | 2020 | 18 | 1,106,107 | 1,106,107 | 1,227,213 | ||
| Fund balances at 31 December 2020 | 18 | 2,813,097 | 2,813,097 | 1,106,107 |
| Notes | 2020 | 2020 | 2019 | 2019 | |||
|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||
| Tangible assets | 11 | 1,203,621 | 695,863 | ||||
| Investments | 12 | 1,479,370 | 276,930 | ||||
| 2,682,991 | 972,793 | ||||||
| Current assets | |||||||
| Stocks | 5,172 | 6,238 | |||||
| Debtors | 13 | 4,941 | 9,827 | ||||
| Investments | 12 | 100,000 | |||||
| Cash at bank and in | hand | 131,195 | 30,732 | ||||
| 141,308 | 146,797 | ||||||
| Creditors: amounts | falling due within | ||||||
| One year | 14 | (11,202) | (13,483) | ||||
| Net current assets | 137,106 | 133,314 | |||||
| Total assets less current liabilities | 2,820,097 | 1,106,107 | |||||
| Creditors: amounts | falling due after | ||||||
| More than one year | |||||||
| 2,813,097 | 1,106,107 | ||||||
| Income funds | |||||||
| Unrestricted funds |
18 | 1,956,097 | 1,106,107 | ||||
| Revaluation Reserve |
18 | 857,000 | |||||
| 2,813,097 | 1,106,107 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Cash flows from operating activities |
||||
| Surplus/(deficit) for the financial year |
1,706,990 | (121,106) | ||
| Adjustments for: |
||||
| Depreciation oftangible assets |
14,255 | 19,488 | ||
| Profit on Sale ofFixed Assets | (824,229) | |||
| Interest received | (2) | (2) | ||
| Rents received | (14,000) | (14,000) | ||
| Dividends received |
(1,137) | (2,118) | ||
| (Gains) on investments | (920,296) | (16,712) | ||
| Decrease/(increase) in trade and other debtors |
4,886 | (2,772) | ||
| Decrease in stocks |
1,066 | 2,634 | ||
| Decrease in trade creditors and other creditors |
(2,281) | (33,228) | ||
| Net cash generated from operating |
activities | (34,748) | (167,816) | |
| Cash flows from investing activities |
||||
| Purchase of investments | (1,100,000) | |||
| Proceeds from sale ofinvestments | 60,856 | 155,000 | ||
| Proceeds from sale offixed assets | 1,159,216 | |||
| Interest received | ||||
| Rents Received | 14,000 | 14,000 | ||
| Dividends received |
1,137 | 2,118 | ||
| Net cash from investing activities |
135,211 | 171,120 | ||
| Net increase in cash and cash equivalents |
100,463 | 3,304 | ||
| Cash and cash equivalents at the beginning |
ofthe year | 30,732 | 27,428 | |
| Cash and cash equivalents at the end ofthe |
year | 131,195 | 30,732 |
| 2 | Donation and legacies | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| F | ||||||
| Other donations | 27,186 | 41,443 | ||||
| Legacies | 71,295 | |||||
| 98,481 | 41,443 | |||||
| 3 | Investment Income |
|||||
| 2020 | 2019 | |||||
| Income from listed investments | 1,137 | 2,118 | ||||
| Rental income from investment | property | 14,000 | 14,000 | |||
| Interest receivable | 2 | 2 | ||||
| 15,139 | 16,120 | |||||
| 4 | Income from other sources | |||||
| 2020 | 2019 | |||||
| Profit on disposal ofCambridge | Court | 823,085 | ||||
| Profit on disposals | 1,144 | |||||
| 824,229 | ||||||
| 5 | Income from charitable | activities | ||||
| 2020 | 2019 | |||||
| Publications, conferences |
and | speaking | engagements | 2,028 | 4,747 |
| Total expend | iture | |||||||
|---|---|---|---|---|---|---|---|---|
| Staff | Depreciation/ | Other | Total | Total | ||||
| Costs | loss on | costs | ||||||
| Disposalf | 2020 | 2019 | ||||||
| Raising funds | ||||||||
| Investment | property | management | costs | 2,401 | 2,401 | 1,208 | ||
| Charitable | activities | |||||||
| Minist and |
teachin | |||||||
| Activities undertaken | directly | 39,253 | 4,854 | 44,107 | 82,986 | |||
| Support costs | 56,486 | 14,255 | 35,934 | 106,675 | 115,934 | |||
| 95,739 | 14,255 | 40,788 | 150,782 | 198,920 | ||||
| Total expenditure | 95,739 | 14,255 | 43,189 | 153,183 | 200,128 |
| Support cos | ts | |||
|---|---|---|---|---|
| Ministry | Total | Total | ||
| And | 2020 | 2019 | ||
| Teaching | ||||
| Premises costs | 18,645 | 18,645 | 15,041 | |
| Communications | 4,465 | 4,465 | 5,766 | |
| Staff costs | 56,486 | 56,486 | 63,950 | |
| Depreciation | 14,255 | 14,255 | 19,488 | |
| Other support | costs | 10,544 | 10,544 | 9,215 |
| Governance | costs | 2,280 | 2,280 | 2,474 |
| 106,675 | 106,675 | 115,934 |
| equivalent e |
mp | loyees during the year was |
||
|---|---|---|---|---|
| 2020 | 2019 | |||
| F | F | |||
| Direct charitable | activities | 2 | ||
| Support staff | 3 | |||
| Employment | costs | |||
| 2020 | 2019 | |||
| F | ||||
| Wages and salaries | 82,417 | 124,350 | ||
| Social security | costs | 3,702 | 8,358 | |
| Other pension | costs | 9,620 | (13,850) | |
| Other redundancy | costs | 18,000 | ||
| 95,739 | 136,858 |
| Land and | Building | Plant and | Fixtures, | Total | |
|---|---|---|---|---|---|
| Buildings | project | machinery | fittings & |
||
| equipment | |||||
| E | E | ||||
| Cost | |||||
| At 1 January 2020 | 806,865 | 163,254 | 20,970 | 52,894 | 1,043,983 |
| Revaluation | 857,000 | 857,000 | |||
| Disposals | (463,865) | (163,254) | (20,970) | (648,089) | |
| 1,200,000 | 52,894 | 1,252,894 | |||
| Depreciation | |||||
| At 1 January 2020 | 261,016 | 26,692 | 11,966 | 48,446 | 348,120 |
| Charge for the year | 10,304 | 2,449 | 675 | 827 | 14,255 |
| Disposals | (271,320) | (29,141) | (12,461) | (313,102) | |
| 49,273 | 49,273 | ||||
| Net book value | |||||
| At 31December 2020 | 1,200,000 | 3,621 | 1,203,621 | ||
| At 31 December 2019 | 545,849 | 136,562 | 9,004 | 4,448 | 695,863 |
| Listed | Investment | Total | ||
|---|---|---|---|---|
| Investments | property | |||
| E | ||||
| Fair value at 1 January 2019 | 146,930 | 230,000 | 376,930 | |
| Disposals at carrying value |
(60,856) | (60,856) | ||
| Change in value |
in the year | 63,296 | 63,296 | |
| Additions | 1,100,000 | 1,100,000 | ||
| Fair value at 31 | December 2020 | 1,249,370 | 230,000 | 1,479,370 |
| 13 | Debtors | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| F | F | |||
| Other debtors | 3,242 | 4,306 | ||
| Prepayments | and accrued income | 1,699 | 5,521 | |
| 4,941 | 9,827 |
| 2020 | 2019 | |
|---|---|---|
| Taxes and social security costs | 2,025 | 1,761 |
| Other creditors (see note 15) | 7,000 | 8,775 |
| Accruals | 2,177 | 2,947 |
| 11,202 | 13,483 |
| '/0 ofpensionable | stipends | January 2018to | January 2021to |
|---|---|---|---|
| December 2020 | December 2022 | ||
| Deficit repair contributions | 11.9'/0 | 7,1'/o |
| December 2020 | December 2019 | December 2018 | ||
|---|---|---|---|---|
| Discount rate | 0.2% pa | 1.1%pa | 2.1%pa | |
| Price inflation Increase to total pensionable |
payroll | 3.1%pa 1.6% pa |
2.8% pa 1.3%pa |
3.1%pa 1.6% pa |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| F | ||||||||
| Contributions | payable | by | the | company | forthe | year | 1,860 | 2,419 |
| Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|
| funds | funds | ||||
| E | |||||
| Brought forward | 1,106,107 | 1,106,107 | |||
| Income in year | 939,877 | 939,877 | |||
| Expenditure | in year | (153,183) | (153,183) | ||
| Investment | gains | in year | 63,296 | 63,296 | |
| Revaluation | Reserve - Property | 857,000 | 857,000 | ||
| Carried forward | 2,813,097 | 2,813,097 |
| Analysis ofnet | assets between funds | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | Total | |||
| funds | 2020 | 2019 | |||
| E | |||||
| Fund balances at | 31 December 2020 are represented | by: | |||
| Tangible fixed assets | 1,203,621 | 1,203,621 | 695,863 | ||
| Investments | 1,479,370 | 1,479,370 | 276,930 | ||
| Current assets | 141,308 | 141,308 | 146,797 | ||
| Creditors: amounts | falling due within one year | (11,202) | (11,202) | (13,483) | |
| Creditors: amounts | falling due after more than one year | ||||
| 2,813,097 | 2,813,097 | 1,106,107 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| Funds | funds | 2019 | ||
| Income and endowments | from: | |||
| Other donations and legacies |
41,443 | 41,443 | ||
| Investment income |
16,120 | 16,120 | ||
| 57,563 | 57,563 | |||
| Income charitable activities |
4,747 | 4,747 | ||
| Total income | 62,310 | 62,310 | ||
| Expenditure on: |
||||
| Raising funds | 1,208 | 1,208 | ||
| Charitable activities: | ||||
| Ministry and teaching |
198,920 | 198,120 | ||
| Total expenditure | 200,128 | 200,128 | ||
| Net gains on investments | 16,712 | 16,712 | ||
| Net expenditure for the year and |
||||
| Net movement in funds |
(121,106) | (121,106) | ||
| Fund balances at 1 January | 2019 | 1,227,213 | 1,227,213 | |
| Fund balances at 31 December 2019 | 1,106,107 | 1,106,107 |