OpenCharities

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

2021-04-05-accounts

Page
Reference and administrative
details ofthe charity, its Trustees and advisers
Trustees' report 2-3
Independent
examiner's
report
4-5
Statement offinancial
activities
Balance sheet
Statement ofcash flows
Notes to the financial statements 9-19

Unrestricted Total Total
funds funds funds
2021 2021 2020
Note F 6 6
Income from:
Donations
and
Investments
legacies 529,509
65,574
529,509
65,574
30,178
54,925
595,083 595,083 85,103
Total income
Expenditure
on:
Charitable
activities
104,359 104,359 132,559
104,359 104,359 132,559
Total expenditure
490,724 490,724 (47,456)
Net movement in funds
Reconciliation offunds:
Total funds brought
forward
Net movement
in funds
1,143,417
490,724
1,143,417
490,724
1,190,873
(47,456)
1,634,141 1,634,141 1,143,417
Total funds carried forward

Note 2021f 2020f
Fixed assets
Tangible assets 10 1,187,245 1,211,979
investment
property
'f1 1,058,760 1,058,760
2,246,005 2,270,739
Current assets
Debtors 12 22,034 17,752
Cash at bank and in hand 250,696 40,279
272,730 58,031
Creditors: amounts falling due within one
year 13 (2,118) (2,877)
Net current assets 270,612 55,154
Total assets less current liabilities 2,516,617 2,325,893
Creditors: amounts falling due after more
than one year 14 (882,476) (1,182,476)
Total net assets 1,634,141 1,143,417
Charity funds
Restricted funds 15
Unrestricted
funds
15 1,634,141 1,143,417
Total funds 1,634,141 1,143,417

2021f 2020
6
Cash flows from operating
activities
Net cash used
in operating
activities
144,843 (65,214)
Cash flows from investing
activities
Dividends,
interests
and rents from investments
65,574 54,925
Net cash provided
by investing
activities
65,574 54,925
Cash flows from financing
activities
Net cash provided
by financing
activities
Change
in cash and cash equivalents
in the year 210,417 (10,289)
Cash and cash equivalents
at the beginning
ofthe year 40,279 50,568
Cash and cash equivalents
at the end
of the year 250,696 40,279
The notes on pages 9to 19form part of these financial statements

Unrestricted Total Total
funds funds funds
2021 2021 2020
5 5 F
Donations 523,667 523,667 24,000
HMRC tax refunds 5,842 5,842 6,178
Total 2021 529,509 529,509 30,178
Total 2020 30,178 30,178

Unrestricted Total Total
funds funds funds
2021
F
2021f 2020
Rent received 65,574 65,574 54,925
Total 2020 54,925 54,925

Direct Grants Support Total Total
costs paid costs funds funds
2021 2021 2021 2021 2020
6 5 6 6
Charitable activities 40,695 55,224 8,440 104,359 132,559
Total2020 55,557 73,146 3,856 132,559

Total Total
Activities funds funds
2021 2021 2020
5
Depreciation 24,734 24,734 24,734
Property maintenance 15,961 15,961 30,823
Total 2021 40,695 40,695 55,557
Total 2020 55,557 55,557

Total Total
Activities funds funds
2021 2021 2020
5 E
Governance costs (see note 5) 8,440 8,440 3,856
Total 2020 3,856 3,856
Governance costs
2021
6
2020f
Accountancy fees 2,100 2,172
Management fees 2,340 1,684
Legal and professional fees 4,000
8,440 3,856
Grants to Grants to Total Total
Institutions Individuals funds funds
2021 2021f 2021f 2020
Grants paid 40,168 15,056 55,224 73,146
Total 2020 50,194 22,952 73,146

7. Grants to ins titutions
2021 2020
E
Ministries
without Borders
International 120 25,440
Hesed Trust 22,322 11,000
All Nations Church 14,450 9,925
Others 3,276 3,829
40,168 50,194
8. Independent examiner's remuneration
2021 2020
6 F
Fees payable to the charity's independent examiner in respect of:
The auditing of accounts ofassociates of the charity 1,578 1,548
All other services not included above 522 624

NOTES TO THE FINANCIAL S
FOR THE YEAR ENDED 5A
TATEMENTS
PRIL 2021
10. Tangible fixed assets
Freehold
property
5
Cost or valuation
At 6April 2020 1,236,713
At 5April 2021 1,236,713
Depreciation
At 6 April 2020 24,734
Charge for the year 24,734
At 5 April 2021 49,468
Net book value
At 5April 2021 1,187,245
At 5April 2020 1,211,979
11. Investment
property
Freehold
investment
property
Valuation
At 6April 2020 1,058,760
At 5 April 2021 1,058,760

Debtors
2021 2020
F
Due after more than one year
Other debtors 4,079 5,639
4,079 5,639
Due within one year
Income tax recoverable 17,955 12,113
22,034 17,752
Creditors: Amounts falling due within one year
2021 2020
5 F
Other creditors 600
Accruals and deferred income 2,118 2,277
2,118 2,877

2021 2020
F
882,476 1,182,476
2021f 2020
6
Payable or repayable by instalments 882,476 1,182,476
882,476 1,182,476

Statement of funds
Statement of funds - current year
Balance at 6 Balance at 5
April 2020
5
Income
f
Expenditure April 2021
5
Unrestricted funds
General funds 1,143,417 595,083 (104,359) 1,634,141
Statement of funds - prior year
Balance at Balance at
6 April 2019
F
Income Expenditure f 5April 2020
F
Unrestricted funds
General funds 1,190,873 85,103 (132,559) 1,143,417
Analysis ofnet assets between funds -current year
Unrestricted Total
funds funds
2021 2021
E
Tangible fixed assets 1,187,245 1,187,245
Investment property 1,058,760 1,058,760
Debtors due after more than one year 4,079 4,079
Current assets 268,651 268,651
Creditors due within one year (2,118) (2,118)
Creditors due in more than one year (882,476) (882,476)
Total 1,634,141 1,634,141

Analysis ofnet asse ts betwee n fu nds -pr ior yea r
Unrestricted Total
funds funds
2020 2020
6
Tangible fixed assets 1,211,979 1,211,979
Investment
property
1,058,760 1,058,760
Debtors due after more than one year 5,639 5,639
Current assets 52,392 52,392
Creditors due within one year (2,877) (2,877)
Creditors due in more than one year (1,182,476) (1,182,476)
Total 1,143,417 1,143,417
17. Reconciliation
ofnet movement
in funds
to net cash flow from operating activities
2021f 2020
Net
income/expenditure
for
Activities)
the year (as per Statement of Financial 490,724 (47,456)
Adjustments
for:
Depreciation
charges
24,734 24,734
Dividends,
interests
and rents from investments (65,574) (54,925)
Decrease/(increase) in debtors (4,282) 12,004
Increase/(decrease) in creditors (300,759) 429
Net cash provided by/(used in) operating activities 144,843 (65,214)
18. Analysis ofcash and cash equivalents
2021 2020
6
Cash in hand 250,696 40,279
Total cash and cash equivalents 250,696 40,279

At 6Apdl At 5 April
2020 Cashflows 2021
5
F
Cash at bank and in hand 40,279 210,417 250,696
40,279 210,417 250,696