OpenCharities

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

2022-03-31-accounts

Page
Report ofthe Trustees 1 to 4
Independent
Examiner's
Report 5to6
Statement of Financial Activities
Balance Sheet 8 to 9
Notes to the Financial Statements 10 to 15
Detailed Statement of Financial Activities

2022 2021
Unrestricted Total
funds funds
Notes f E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
15,573
Investment
income
27,350 24,111
Total 27,350 39,684
EXPENDITURE ON
Charitable
activities
Grants payable 11,294
General 263,088 267,879
Total 274,382 267,879
Net gains on investments 58,792 532,478
NET INCOME/(EXPENDITURE) (188,240) 304,283
RECONCILIATION
OF FUNDS
Total funds brought forward 2,470,049 2,165,766
TOTAL FUNDS CARRIED FORWARD 2,281,809 2,470,049

2022 2021
Unrestricted Total
funds funds
Notes f f
FIXED ASSETS
Investments 2,126,792 2,329,500
CURRENT ASSETS
Debtors 54,530 58,590
Cash at bank 102,006 83,279
156,536 141,869
CREDITORS
Amounts
falling due within one year
(1,519) (1,320)
NET CURRENT ASSETS 155,017 140,549
TOTAL ASSETS LESSCURRENT LIABILITIES 2,281,809 2,470,049
NET ASSETS 2,281,809 2,470,049
FUNDS
Unrestricted funds 2,281,809 2,470,049
TOTAL FUNDS 2,281,809 2,470,049

INVESTMEN T INCOME
2022 2021
f
Investment income 27,350 24,111

No employees
received emoluments
No employees
received emoluments
in excess off60,000.
COMPARATIVES
FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
funds
f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
15,573
Investment
income
24,111
Total 39,684
EXPENDITURE ON
Charitable
activities
General 267,879
Net gains on investments 532,478
NET INCOME 304,283
RECONCILIATION
OF FUNDS
Total funds brought forward 2,165,766
5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued STATEMENT OF FINANCIAL ACTIVITIES -continued
Unrestricted
funds
f
TOTAL FUNDS CARRIED FORWARD 2,470,049
6. FIXED ASSET INVESTMENTS
Listed
investments
f
Market value
At 1April 2021 2,329,500
Disposals (250,000)
Revaluations 47,292
At 31March 2022 2,126,792
Net book value
At 31March 2022 2,126,792
At 31March 2021 2,329,500
There were no investment assets outside the UK,
Cost or valuation at 31March 2022 is represented by:
Listed
investments
f
Valuation
in 2022
2,126,792
7. DEBTORS:AMOUNTS DEBTORS:AMOUNTS DEBTORS:AMOUNTS DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR
2022 2021
f f
Other debtors 54,530 58,590
8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
f f
Trade creditors 1
Accrued expenses 1,518 1,320
1,519 1,320
9. MOVEMENT IN FUNDS
Net
movement At
At 1/4/21 in funds 31/3/22
f f f
Unrestricted funds
General fund 2,470,049 (188,240) 2,281,809
TOTAL FUNDS 2,470,049 (188,240) 2,281,809
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
f f f f
Unrestricted funds
General fund 27,350 (274,382) 58,792 (188,240)
TOTAL FUNDS 27,350 (274,382) 58,792 (188,240)

Net
movement At
At 1/4/20 in funds 31/3/21
f f f
Unrestricted funds
General fund 2,165,766 304,283 2,470,049
TOTAL FUNDS 2,165,766 304,283 2,470,049
Incoming Resources Gains and Movement
resources expended losses in funds
f f f f
Unrestricted funds
General fund 39,684 (267,879) 532,478 304,283
TOTAL FUNDS 39,684 (267,879) 532,478 304,283
Net
movement At
At 1/4/20 in funds 31/3/22
f f f
Unrestricted funds
General fund 2,165,766 116,043 2,281,809
TOTAL FUNDS 2,165,766 116,043 2,281,809

Incoming Resources Gains and Movement
resources expended losses in funds
f f f f
Unrestricted funds
General fund 67,034 (542,261) 591,270 116,043
TOTAL FUNDS 67,034 (542,261) 591,270 116,043

2022 2021
f f
INCOME AND ENDOWMENTS
Donations
and legacies
Legacies 15,573
Investment
income
investment
income
27,350 24,111
Total incoming
resources
27,350 39,684
EXPENDITURE
Charitable
activities
Payment for care ofsick clergy 250,000 250,000
Grants payable 11,294 4,700
261,294 254,700
Support costs
Management
Investment
management
fee 11,500 11,063
Other
Sundries 70 740
Governance
costs
Accountancy
and legal
fees 1,518 1,376
Total resources expended 274,382 267,879
Net expenditure
before gains and losses
(247,032) (228,195)
Realised recognised gains and losses
Realised gains/(losses) on fixed asset
investments 58,792 532,478
Net (expenditure)/income (188,240) 304,283