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

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 968โ€ž510
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