OpenCharities

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

2021-03-31-accounts

Page
Reference and Administrative
Details
Charitable Objects
Report of the Trustees 3to 9
Report of the independent Auditors 10to 11
Statement of Financial Activities 12
Balance Sheet 13
Statement of Cash Flows 14
Notes to the Statement
of
Cash Flows 15
Notes to the Financial Statements 16to 31

2021 2020
Unrestricted Restricted Endowment Total Total
funds funds funds funds funds
Notes 6 E 6 6 E
INCOME AND
ENDOWMENTS FROM
Donations
and
legacies 222,952 1,536,270 1,759,222 1,276,342
Other trading activities 6,439 6,439 8,017
Investment
income
70,356 8,679 2,678 81,713 85,918
Total 299,747 1,544,949 2,678 1,847,374 1,370,277
EXPENDITURE ON
Raising funds 15,043 6,884 1,128 23,055 18,547
Charitable
activities
153,781 1,557,949 1,711,730 531,105
Total 168,824 1,564,833 1,128 1,734,785 549,652
NET
INCOME/(EXPENDITURE) 130,923 (19,884) 1,550 112,589 820,625
Transfer between funds 20 (15,554) 15,554
115,369 (4,330) 1,550 112,589 820,625
Other recognised gains/(losses)
Gains/(losses) on investment assets 11 473,839 430,405 73,064 977,308 (346,504)
Net movement in funds 589,208 426,075 74,614 1,089,897 474,121
RECONCIUATION OF FUNDS
Total funds brought
forward
2,210,165 1,067,566 388,891 3,666,622 3,192,501
TOTAL FUNDS CARRIED FORWARD
2,799,373 1,493,641 463,505 4,756,519 3,666,622
2021 2020
Notes 6 6
FIXEDASSETS
Tangible assets 15 11,612 11,612
Investments 16 4,413,216 2,843,123
4,424,828 2,854,735
CURRENTukSSETS
Debtors 17 211,714 659,270
Cash at bank 349,094 163,833
560,808 823,103
CREDITORS
Amounts
falling due within one
year 18 (229,117) (11,216)
NET CURRENT ASSEIS 331,691 811,887
TOTALASSETS LESS
CURRENT UABIUTIES 4,756,519 3,666,622
NET ASSETS 4,756,519 3,666,622
FUNDS 20
Unrestricted
funds
2,799,373 2,210,165
Restricted funds 1,493,641 1,067,566
Endowment
funds
463,505 388,891
TOTALFUNDS 4,756,519 3,666,622
2021 2021
6 f
Notes
Cash flows from operating activities 696,333 117,189
Investing acUvitles:
Purchase oftangible
fixed
assets
Purchase of investments (1,199,411) (621,571)
Proceeds on disposal ofinvestments 606,626 472,110
Interest received 635 583
Dividends received 81,078 85,335
Net cash provided by (used in) investing
activities (511,072) (63,543)
Change in cash and cash equivalents in the
reporting period 185,261 53,646
Cash and cash equivalents atthe beginning ofthe
reporting period 163,833 110,187
Cash and cash equivalents at the end ofthe reporting
period 349,094 163,833
1. RECONCILIATION
OF
NET INCOME TO NET CASH FLOW
FROM OPERATING ACTIVITIES 2021 2020
6 6
Surplus forthe year 1,089,897 474,121
Adjustments
for:
Depreciation
oftangible
fixed assets
649
Loss/(gain)
on investments
(977,308) 346,504
Interest received (635) (583)
Dividends
received
(81,078) (85,335)
Movement
in working capital;
(Increase)/decrease in debtors 447,556 (618,640)
Increase/(decrease) in creditors 217,901 473
Cash generated
from
operations 696,333 117,189

NATIONS AND L EGACIE S
Unrestricted Restricted 2021 2020
f E E E
Donations 72,547 43,445 115,992 122,787
Royalties received 961 961 4,186
Legacies 98,890 10,000 108,890 949,305
Subscriptions 50,554 50,554 40,600
Grants 1,482,825 1,482,825 159,464
222,952 1,536,270 1,759,222 1,276,342
Grants received, included in the above, are as follows:
Unrestricted Restricted 2021 2020
E E f E
CAD
W
166,888 166,888 83,672
Diocese ofYork 40,000 40,000
Church in Wales 40,000 40,000 40,000
Usted Places of Worship Scheme 195,937 195,937 35,792
Historic England 1,040,000 1,040,000
1,482,825 1,482,825 159,464
Forthe year ended 31March 2020:
Unrestricted Restricted 2020
E E E
Donations 50,613 72,174 122,787
Royalties received 4,186 4,186
Legacies 949,305 949,305
Subscriptions 40,600 40,600
Grants 7,157 152,307 159,464
1,051,861 224,481 1,276,342
Grants received, included in the above, are as follows:
Unrestricted Restricted 2020
E E f
CADW 83,672 83,672
Church in Wales 40,000 40,000
Usted Places of Worship Scheme 7,157 28,635 35,792
7,157 152,307 159,464
OTHER TRADING ACTIVITIES
2021 2020
E E
Christmas
card
sales 5,039 4,377
Other income 1,400 3,640
6,439 8,017
INVESTMENT INCOME
Unrestricted Restricted Endowment 2021 2020
f E f E E
UK investment income 63,071 7,157 2,678 72,906 81,079
Overseas investment income 6,842 1,330 8,172 4,256
Deposit account interest 443 192 635 583
70,356 8,679 2,678 81,713 85,918

For the year ended For the year ended 31March 2020:
Unrestricted Restricted Endowment 2020
E E E E
UK investment income 66,098 12,035 2,946 81,079
Overseas investment income 3,238 1,018 4,256
Deposit account interest 350 233 583
69,686 13,286 2,946 85,918
COST OF RAISING FUNDS
Unrestricted Restricted Endowment 2021 2020
E E E f E
Representations 589 589 473
Brokers' fees 14,454 1,128 22,466 18,074
15,043 6,884 1,128 23,055 18,547
Forthe year ended 31March 2020;
Unrestricted Restricted Endowment 2020
E E E E
Representations 473 473
Brokers' fees 11,308 5,786 980 18,074
11,781 5,786 980 18,547
CHARITABLE ACTIVITIES COSTS
Direct Support Total funds
costs
E
costsf E
Charitable
activities
1,702,055 9,675 1,711,730
Forthe year ended 31March 2020:
Direct Support Total
costs costs funds
E E E
Charitable
activities
512,673 18,432 531,105

ECT COSTS
Unrestricted Restricted 2021 2020
E E E E
purchase ofobjects ofbeauty 30,300 30,300 7,387
Specific grants 1,000
Repairs and maintenance 1,317,565 1,317,565 159,161
Field Officer's expenses 59 59 1,546
Insurance 15,640 1,928 17,568 16,294
Travel expenses 3,780 3,780 5,575
Andent
Monuments
Society shared costs
36,688 37,188 58,759
Upkeep ofwebslte 17,972 17,972 10,526
Other costs 2,566 2,566 923
Salaries 52,379 52,379 46,866
Pension 2,831 2,831 2,651
Depreciation 649
New Vestings 14,165 14,165 7,426
New Mechanism —Repairs and maintenance 182,726 182,726 169,461
New Mechanism -Insurance 12,848 12,848 11,881
New Mechanism —Travel expenses 270
New Mechanism -Field Officer's expenses 1,340
New Mechanism -Andent Monuments Society shared costs 6,500 6,500 6,000
New Mechanism-Sundries 3,608 3,608 4,958
146,021 1,556,034 1,702,055 512,673
For the year ended 31March 2020:
Unrestricted Restricted 2020
E E E
Purchase ofobjects of beauty 7,387 7,387
Specific grants 1,000 1,000
Repairs and maintenance 125,046 34,115 159,161
Field Officer's expenses 1,546 1,546
Insurance 15,113 1,181 16,294
Travel expenses 5,575 5,575
Ancient Monuments
Society shared costs
58,759 58,759
Upkeep ofwebsite 10,526 10,526
Other costs 923 923
Salaries 46,866 46,866
Pension 2,651 2,651
Depreciation 649 649
New Vestings 7,426 7,426
New Mechanism - Repairs and maintenance 169,461 169,461
New Mechanism —Insurance 11,881 11,881
New Mechanism -Travel expenses 270 270
New Mechanism —Field Officeds expenses 1,340 1,340
New Mechanism -Ancient Monuments Society shared costs 6,000 6,000
New Mechanism-Sundries 4,958 4,958
276,080 236,593 512,673

Unrestricted Restricted 2021 2020
E f E E
Trustees' travel expenses 219 219 1,703
Bank charges 802 565 1,367 1,507
AGM and other expenses 1,394 1,394 8,827
Auditors' remuneration 5,345 1,350 6,695 6,395
7,760 1,915 9,675 18,432
Forthe year ended 31 March 2020;
Unrestricted Restricted 2020
E E E
Trustees' travel expenses 1,703 1,703
Bank charges 913 594 1,507
AGM and other expenses 8,827 8,827
Auditors' remuneration 5,115 1,280 6,395
16,558 1,874 18,432
10. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting);
2021 2020
E E
Auditors' remuneration —audit fee 3,500 3,300
Auditors' remuneration —non audit services 3,195 3,095
6,695 6,395
11, GAINS/(LOSSES) ON INVESTMENT ASSETS
Unrestricted Restricted Endowment 2021 2020
f E E E f
Realised gains/(losses) on investment assets 9,654 18,546 (157) 28,043 (24,2S4)
Unrealised gains/(losses) on investment assets 464,185 411,859 73,221 949,265 (322,220)
473,839 430,405 73,064 977,308 346,504)
For the year ended 31 March 2020:
Unrestricted Restricted Endowment 2020
E f f E
Realised gains/(losses) on investment assets (18,651) (5,633) (24,284)
Unrealised gains/(losses) on investment assets (249,778) (56,393) (16,049) (322,220)
(268,429) (62,026) (16,049) (346,504)

FF COSTS
2021 2020
E E
Wages and salaries 50,529 44,878
Social security costs 1,850 1,988
Other pension costs 2,831 2,651
55,210 49,517
The average monthly number ofemployees during the year was as follows:
2021 2020
Administration 1 1

Unrestricted Restricted Endowment 2020
funds funds funds Total funds
E E E E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
1,051,861 224,481 1,276,342
Other trading
activities
8,017 1,445
Investment
income
69,686 13,286 2,946 85,918
1,129,564 237,767 2,946 1,370,277
EXPENDITURE ON
Raising funds 11,781 5,786 980 18,547
Charitable
activities
292,638 238,467 531,105
304,419 244,253 980 549,652
NET INCOME/(EXPENDITURE) 825,145 (6,486) 1,966 820,625
Transfer between
funds
22,783) 22,783
802,362 16,297 1,966 820,625
Gains/(losses)
on investment
assets (268,429) (62,026) (16,049) (346,504)
Net movement
in funds
533,993 (45,729) (14,083) 474,121
RECONCIUATION
OF FUNDS
Total funds brought forward 1,676,232 1,113,295 402,974 3,192,501
TOTAL FUNDS CARRIED FORWARD 2,210,165 1,067,566 388,891 3,666,622
TANGIBLE FIXED ASSETS
Heritage Computer Totals
Equipment
E E E
COST 11,610 1,954 13,564
At 1April 2020
Additions
Disposals
At 31March 2021 11,610 1,954 13,564
DEPRECIATION 1,952 1,952
At 1April 2020
Charge for year
Eliminated
on disposal
At 31March 2021 1,952 1,952
NET BOOK VALUE 11,610 2 11,612
At 31March 2020
At 31March 2021 11,610 2 11,612

FIXEDASSET INVE S TMENTS
Cash and
Usted settlements
investments pending Totals
E E E
MARKET VALUE
At 1April 2020 2,725,850 117,273 2,843,123
Additions 1,163,746 35,665 1,199,411
Disposals (578,583) (578,583)
Revaluations 949,265 949,265
At 31March 2021 4,260,278 152,938 4,413,216
Listed investments comprise:
2021 2020
E E
United
Kingdom
equities and funds 3,212,232 2,171,891
Overseas equities 1,048,046 553,959
4,260,278 2,725,850
The historical cost ofthe total ofinvestments held is: 3,201,323 2,509,409

DEBTORS:AMOUNTS
F
AILING DUE WITHIN ONE YEAR
2021 2020
E E
Other debtors 211,714 659,270
CREDITORS: AMOUNTS FAILING DUE WITHIN ONE YEAR
2021 2020
E E
Trade creditors 216,595 2,141
Other creditors 12,522 9,075
229,117 11,216

Unrestricted Restricted Endowment 2021Total 2020 Total
funds funds funds funds funds
E E E E E
Fixed assets 2 11,610 11,612 11,612
Investments 2,603,031 1,398,677 411,508 4,413,216 2,843,123
Cash at bank 193,478 108,740 46,876 349,094 163,833
Other current assets 16,202 190,391 5,121 211,714 659,270
Current liabilities (13,340) ~(215,777 (229,117) (11,216)
2,799,373 1,493,641 463,505 4,756,519 3,666,622
COMPARATIVES FOR ANALYSIS OF NET ASSETS BETWEEN FUN DS
Unrestricted Restricted Endowment 2020Total
funds funds funds funds
E E 6 E
Fixed assets 2 11,610 11,612
Investments 1,543,647 960,158 339,318 2,843,123
Cash at bank 32,849 84,108 46,876 163,833
Other current assets
Current
liabilities
634,475
(6,808)
22,098
~4,408)
2,697 659,270
(11,216)
2,204,165 1,073,566 388,891 3,666,622

Net movement Transfers Transfers
At 1.4.20 in funds between funds At 31.3.21
E E E E
Unrestricted
funds
General
fund
1,375,544 604,762 (15,554) 1,964,752
Designated
funds
834,621 834,621
2,210,165 604,762 (15,554) 2,799,373
Restricted funds
Welsh Churches - 4 Original 9,826 (6,187) 4,384 8,023
Welsh Churches —New Mechanism 26,421 39,975 66,396
Other Churches 10,000 (7,985) (2,015)
Cottam
Will Trust
909,625 389,080 1,298,705
Fabric funds 111,694 (4,362) 13,185 120,517
1,067,566 410,521 15,554 1,493,641
Endowment
funds
Brett Trust 152,747 76,414 229,161
James Johnston Fund 236,144 236,144
388,891 76,414 463,505
TOTAL FUNDS 3,666,622 1,089,897 4,756,519
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
in
resources expended losses funds
E E E E
Unrestricted
funds
General
fund
299,747 (168,824) 473,839 604,762
Designated
funds
299,747 (168,824) 473,839 604,762
Restricted funds
Welsh Churches —4 Original 7,710 (13,897) (6,187)
Welsh Churches - New Mechanism 245,893 (205,753) (16S) 39,975
Other Churches 818,725 (826,710) (7,985)
Cottam
Will Trust
7,538 (39,527) 421,069 389,080
Fabric funds 465,083 (478,946) 9,501 (4,362)
1,544,949 (1,564,833) 430,405 410,521
Endowment
funds
Brett Trust 2,678 (1,128) 73,064 74,614
TOTALFUNDS 1,847,374 (1,734,785) 977,308 1,089,897

Net movement Transfers Transfers
At 1.4.19 in funds between funds At 31.3.20
E E E
Unrestricted
funds
General
fund
835,921 562,406 (22,783) 1,375,544
Designated
funds
840,311 (5,690) 834,621
1,676,232 556,716 (22,783) 2,210,165
Restricted funds
Welsh Churches - 4 Original 1,637 7,595 594 9,826
Welsh Churches - New Mechanism 35,014 (8,593) 26,421
Other Churches 10,000 10,000
Cottam Will Trust 972,335 (62,710) 909,625
Fabric funds 104,309 (14,804) 22,189 111,694
1,113,295 (68,512) 22,783 1,067,566
Endowmentfunds
Brett Trust 166,830 (14,083) 152,747
James Johnston Fund 236,144 236,144
402,974 (14,083) 388,891
TOTAL FUNDS 3,192,501 474,121 3,666,972
Net movement in funds, included ln the above are as follows:
Incoming Resources Gains and Movementin
resources expended losses funds
E E E E
Unrestricted
funds
General
fund
1,129,564 (298,729) (268,429) 562,406
Designated
funds
(5,690) (5,690)
1,129,564 (304,419) (268,429) 556,716
Restricted funds
Welsh Churches -4 Original 9,730 (2,135) 7,595
Welsh Churches —New Mechanism 185,413 (194,006) (8,593)
Other Churches 16,133 (6,133) 10,000
Cottam
Will Trust
12,505 (14,950) (60,265) (62,710)
Fabric funds 13,986 (27,029) (1,761) (14,804)
237,767 (244,253) (62,026) (68,512)
Endowment
funds
Brett Trust 2,946 (980) (16,049) (14,083)
TOTALFUNDS 1,370,277 (549,652) (346,504) 474,121

01January 1974 Old St Matthew' s, Ughtcliffe, West Yorkshire Old St Matthew' s, Ughtcliffe, West Yorkshire (99-year lease)
01January 1974 Old St Luke' s, Mfiland, West Sussex (99-yearlease)
01January 1975 St Mary' s, Mundon,
Essex
(999-yearlease)
01January 1975 St Peter' s, Wickham
Bishops, Essex
(999-yearlease)
01January 1976 StAndrew' s, South l-lulsh,
Devon
(999-yearlease)
01May 1976 Old St Peter' s, Saltfleetby,
Uncolnshire
(999-yearlease)
26July 1978 Chapel, Urishay,
Herefordshire
(freehold)
24June 1979 St Andrew' s, Wood Walton, Cambrldgeshire (999-year lease)
05 December 1979 StJohn the Baptist's, Papworth
StAgnes, Cambridgeshire
(freehold)
20 March 1980 St Mary' s, Eastwell,
Kent
(freehold)
03July 1981 StJohn the Baptist's, Sutterby,
Lincolnshire
(freehold)
15April 1982 St Mary Magdalene's,
Caldecote, Herffordshire
(freehold)
07 September 1982 The Assumption,
Hardmead,
Buckinghamshire
(99-yearlease)
07October 1983 St Mary Magdalene's,
Boveney, Berkshire
(999-yearlease)
31December 1986 Strict &Particular
Chapel, Waddesdon,
Buckinghamshire (freehold)
01February 2000 Ayshford
Chapel, Burlescombe,
Devon
(125-year lease)
15March 2002 StJohn the Baptist's, Matlock Bath, Derbyshire (freehold)
23January 2007 St Peter' s, Uanclllo,
Herefordshire
(freehold)
15November 2010 Chapel of Ease, Thornton-le-Beans,
North Yorkshire
(freehold)
01January 2011 StJohn the Baptist's, Afiington,
Wiltshire
(freehold)
07January 2011 St Mary' s, Long Crichel, Dorset (freehold)
20 May 2011 St Mary ofthe Angels,
Brownshfil,
Gloucestershire
(freehold)
12September 2011 St Mary' s, Fordham,
Norfolk
(freehold)
28 December 2011 Afi Saints', Bafiidon, Derbyshire (freehold)
30November
2016
St Denis's, East Hatley, Cambridgeshire (freehold)
17December 2019 St Mary' s,Temple Corsley, Wlltshire (freehold)
17December 2019 St Leonard's,
Spernafi, Warwickshire
(999-yearlease)
02 October 2020 St Lawrence's,
Hutton
Bonvifie, North
Yorkshire (freehold)
16November
2020
St I-lelen's, Barmby on the Marsh,
ERofYorkshire
(freehold)
Welsh vesti ngs
01November
1978
SSAfran, leuan &Sannan, Uantrisant, Anglesey (999-year lease)
07October 1983 StAndrew' s, Bayvil, Dyfed (999-year lease)
22 November
1989
St Mary the Virgin's,
Llanfair
Kilgeddin,
Monmouthshire (freehold)
07 February 1991 St Raglan's,
Llanfaglan,
Gwynedd
(freehold)
19November 1999 St David's, Llangeview,
Monmouthshire
(999-year lease)
19November 1999 St Mary' s, Tal-y-Llyn, Anglesey (999-yearlease)
19November 1999 St Efiyw's, Llanefieu,
Powys
(999-yearlease)
19November 1999 St Beuno's, Penmorfa,
Gwynedd
(999-yearlease)
10August 2000 St David's, Manordeifi,
Pernbrokeshlre
(999-yearlease)
17December 2000 Chapel, Hodgeston,
Pernbrokeshire
(999-yearlease)
01December 2002 St Cynhaearn's,
Ynyscynhaearn,
Gwynedd
(999-yearlease)
01December 2002 St Mark's, Brithdir, Gwynedd (999yearlease)
01December 2002 St Mary' s, Derwen,
Denbighshire
(999yearlease)
01December 2002 St Eloi's, Llandeloy,
Pembrokeshlre
(999yearlease)
01January 2005 St Brothen's,
Uanfrothen,
Gwynedd
(999-yearlease)
10June 2005 St Peulan's,
Uanbeulan,
Anglesey
(999-yearlease)
10June 2005 St Decuman's,
Rhoscrowther,
Pembrokeshire
(999-yearlease)
24 April 2006 StOudoceus's,
Llandawke,
Carmarthenshire
(999-yearlease)
01February 2007 St Migael's,
Uanflgael,
Anglesey
(999-yearlease)
30July 2008 St Michael's,
Llantlhangel
Rogiet, Monmouthshire
(999-yearlease)
14May 2009 St Mary' s, Penfiech, Gwynedd (999-yearlease)
01December 2013 St Michael's, Tremain, Ceredigion (999-yearlease)
24June 2016 St Michael & Afi Angels, Castlemartin, Pembrokeshire (999-yearlease)
27October 2017 St Michael
&.Afi Angels, Gwernesney,
Monmouthshire (999-yearlease)
27October 2017 St Dogfael's,
Meline, Pembrokeshire
(999-yearlease)
13August 2018 St Jerome's,
Uangwm
Uchaf, Monmouthshire
(999-yearlease)
13August 2018 StAnno's,
Llananno,
Powys
(999-yearlease)
10March 2021 St Phifip's, Caerdeon,
Gwynedd
(999-yearlease)