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

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