| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | 2020 | funds | funds | 2019 | |||
| Notes | ||||||||
| income from | ||||||||
| Grants and donations | 222,450 | 222,450 | 60 | 290 | 350 | |||
| Other trading activities |
142 | 142 | 1,302 | 1,302 | ||||
| Investments | 103 | 298 | 401 | 188 | 553 | 741 | ||
| Total income | 245 | 222,748 | 222,993 | |||||
| Expenditure on |
||||||||
| Charitable activities |
4 | (3,426) | (3,426) | (7,797) | (9,961) | (17,758) | ||
| Total expenditure | (3,426) | (3,426) | (7,!n7) | (9,061) | (17,758) | |||
| Total income less expenditure | ||||||||
| before gains on investments | (3,181) | 222,748 | 219,567 | (6,247) | (9,118) | (15,365] | ||
| Gains on investments | 5 | 15,082 | 75,200 | 90,282 | 27,446 | 138,241 | 165,687 | |
| Net movement in funds |
11,901 | 297,948 | 309,849 | 21,:99 | 12917 | 150,322 . | ||
| Reconciliation offunds |
||||||||
| Total funds brought forward | 162,830 | 805,680 | 968,510 | 141,631 | 676,557 | 818,188 | ||
| ' | ||||||||
| Total funds at carried forward | 174,731 | 1,103,628 | 1,278,359 | 162330 | 605,680 | 968,51(! |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | 2020 | funds | funds | 2019 | ||||
| Notes | |||||||||
| Fixed assets | |||||||||
| Investments | 5 | 162,491 | 810,233 | 972,724 | 147,410 | 735,033 | 882,443 | ||
| Total fixed assets | 162,491 | 810,233 | 972,724 | 147,410 | 735,.033 | 887443 | |||
| Current assets | |||||||||
| Debtors | 15 | 223,221 | 223,236 | 46 | 473 | 519 | |||
| Cash and cash | |||||||||
| equivalents | 24,471 | 70,174 | 94,645 | 24,471 | 70,174 | 94,645 | |||
| Total current assets | 24,486 | 293,395 | 317,881 | 24,517 | r0 647 | 95, 64 | |||
| Liabilities | |||||||||
| Creditors: amounts | |||||||||
| falling due within one | |||||||||
| year | 7 | (12,246) | (12,246) | (9,097) | (9,097) | ||||
| Net current assets | 12,240 | 293,395 | 305,635 | 15,420 | 70,647 | 86,0fi7 | |||
| Net assets | 174,731 | 1,103,628 | 1,278,359 | '162,830' | 805,-*480 | . | ' 968,51rf | ||
| The funds ofthe Charity: | |||||||||
| Unrestricted funds |
174,731 | 174,731 | 162,830 | 162,830 | |||||
| Restricted funds | 1,103,628 | 1,103,628 | 805,680 | 805,680 | |||||
| Total Charity funds | 174;731:1,103,628" | 1,278,359 | ' | JGg 830 | . 805,".,F0 | 968โ510 |
| Statement of cash flows | |||||||
|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||
| Net cash flow provided by/(used |
in) operating | activities | (401) | (69,433) | |||
| Cash flows from investing | activities | ||||||
| Investment income |
401 | 741 | |||||
| Sale of investments | 26,655 | ||||||
| Net cash flow provided by/(used |
in) investment | activities | 401 | 27,396 | |||
| Change in cash and cash equivalents in the year |
|||||||
| Cash and cash equivalents | at the | start ofthe year | 94,645 | 136,682 | |||
| ' Cash and cash equivalents | at the | end ofthe year | 94,645 | ||||
| A. Reconciliation of net |
income | to net cash | flow from operating | activities | |||
| Notes | 2020 | 2019 | |||||
| Net income/ (expenditure) |
for the year (as per | the statement | of | ||||
| financial activities) |
219,567 | i 15,365) | |||||
| Adjustments for: |
|||||||
| Investment income |
(401) | (741) | |||||
| Movement in debtors |
(222,716) | (357) | |||||
| Movement in creditors |
3,149 | (52,970) | |||||
| Net cash flow provided by/(used |
in) opeiatlng | activities | (401) | .(69,=')93) | |||
| B.Analysis ofcash and cash equivalents | |||||||
| 2020 | |||||||
| Shortterm deposits |
94,645 | 94,645 | |||||
| Cash at bank and in hand | |||||||
| ' Total cash and cash equivalents | 94,645 | 94 64rs |
| . INC |
OM | E FROM GRANTS, DON | ATIONS AND OT |
HER INCOME | |||
|---|---|---|---|---|---|---|---|
| 2020 | |||||||
| E | E | ||||||
| Grants | 115,000 | ||||||
| Other trading | activities | 142 | 1,302 | ||||
| Donations | and other income | 107,450 | 350 | ||||
| Total ihcome | from grants and donations | and other income | ' | 222,592 | ' " | ',652, |
| . INCOME FROM INVES |
TMENTS | |||
|---|---|---|---|---|
| 2020 | ||||
| Interest on deposit funds | 401 | 741 | ||
| Total income from investments | ' | 401 | ' | .241 |
| Support | ||||||
|---|---|---|---|---|---|---|
| Costs | Total | Total | ||||
| 2020 | ||||||
| Unrestricted funds |
||||||
| General fund | 3,426 | 3,426 | 7,797 | |||
| Total unrestricted | funds | 3,426 | 3,426 | 7,797 | ||
| Restricted funds | ||||||
| Archives and Manuscripts | Fund | |||||
| Morton's Tower Fund | ||||||
| Mandell Creighton |
Fund | |||||
| New building Fund |
||||||
| Funds given for other restricted | purposes | |||||
| Total restricted funds | ||||||
| Total charitable expenditure |
'3,426 | '. 3,426' | 1ยป,756 ' |
| 2020 | 2019 | |||
|---|---|---|---|---|
| At 1January | 882,443 | 743,411 | ||
| Disposals | (26,655) | |||
| Unrealised | gains | in the year | 90,282 | 165,687 |
| At 31December | 972,724 |
| invest | ment assets in |
2020 and 2019: | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| CCLA | CBFInvestment | Fund | 972,724 | 882,443 |
| 6. | DEBTORS | |||
| 2020 | ||||
| Accrued income | 55 | 179 | ||
| Amounts due from the Church Commissioners |
223,181 | 340 | ||
| Total | debtors | 223,236 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Accruals | 4,652 | 2,071 | ||
| Amounts | due to the Church | Commissioners | 7,594 | 7,026 |
| Total creditors | 12,246 |
| 1January | 31 | December | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | Income | Expenditure | Net Gains | 2020 | |||||||||
| Unrestricted Funds |
|||||||||||||
| General Fund |
162,830 | 245 | (3,426) | 15,082 | 174,731 | ||||||||
| Total unrestricted | funds | 162,830 | 245 | (3,426) | 15,082 | 174,731 | |||||||
| Restricted funds | |||||||||||||
| Archives and Manuscripts |
Fund | 312,479 | 189 | 27,395 | 340,063 | ||||||||
| Morton's Tower | 181,181 | 139 | 15,887 | 197,207 | |||||||||
| Mandell Creighton |
Fund | 227,021 | 23,222 | 250,243 | |||||||||
| New building Fund |
81,195 | 207,420 | 8,307 | 296,922 | |||||||||
| Funds given for other | restricted | ||||||||||||
| purposes | 3,804 | 15,000 | 389 | 19,193 | |||||||||
| Total Restricted Funds |
805,680 | 222,748 | 75,200 | 1,103,628 | |||||||||
| Totalfunds. | 968,510: | 222,993 | ' (3,426) |
.90,282 | ' | 1,278,359' ' | |||||||
| 1January | Income | Expenditure | Net Gains | 31 | December | ||||||||
| 2019 | 2019 | ||||||||||||
| Unrestricted Funds |
|||||||||||||
| General Fund |
141,631 | 1,550 | (7,797) | 27,446 | 162,830 | ||||||||
| Total unrestricted | funds | 141,631 | 1,550 | (7,797) | 27,446 | 162,830 | |||||||
| Restricted funds | |||||||||||||
| Archives and Manuscripts |
Fund | 262,694 | 340 | 49,445 | 312,479 | ||||||||
| Morton's Tower | 159,009 | 503 | (9,961) | 31,630 | 181,181 | ||||||||
| Mandell Creighton |
Fund | 185,430 | 41,591 | 227,021 | |||||||||
| New building Fund |
66,317 | 14,878 | 81,195 | ||||||||||
| Funds given for | other restricted | ||||||||||||
| purposes | 3,107 | 697 | 3,804 | ||||||||||
| Total Restricted Funds |
676,557 | 843 | (9,961) | 138,241 | 805,680 | ||||||||
| ' | Total furids | '818j288 ' ''' | " 2393 ' | ' | ''(17758) | 165j687 | ''' | '968 510 |
| s at 3 | 1Decem | ber the followi | ng amounts were owed from/lto) |
related parties: | |
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Church | Commissioners | 215,587 | i6,686j | ||
| Total amounts | owed from/(to) | related parties | 215,587 | !6,686i |