| 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 |