| Page | ||
|---|---|---|
| Trustees' annual report |
||
| Independent auditor's |
report to the members | |
| Statement of financial |
activities | 13 |
| Statement of financial |
position | 14 |
| Notes to the financial | statements | 15 |
| The following pages | do not form part ofthe financial statements | |
| Detailed statement of |
financial activities |
30 |
| Year | e | nded | 31 Decemb | er 2020 | ||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| Unrestricted | Restricted | |||||||
| funds | funds | Total funds | Total funds | |||||
| Note | 2 | r. | 8 | |||||
| Income and endowments | ||||||||
| Donations, legacies and subscriptions Charitable activities Other trading activities |
4 5 6 |
132,588 2,972 184 |
11,672 | 144,260 2,972 184 |
138,602 1,165 623 |
|||
| Investment income Other income |
7 8 |
1,660 169,499 |
150 | 1,660 169,649 |
4,025 149,574 |
|||
| Total income | 306,903 | tt,822 | 318,725 | 293,989 | ||||
| Expenditure | ||||||||
| Expenditure on charitable |
activities | 9,10 | 360,242 | 9,732 | 369,974 | 355,519 | ||
| Total expenditure | 360,242 | 9,732 | 369,974 | 355,519 | ||||
| Net expenditure and net |
movement | in | ||||||
| funds | (53,339) | 2,090 | (51,249) | (61,530) | ||||
| Reconciliation offunds |
||||||||
| Total funds brought | forward | 107,283 | 165,551 | 272,834 | 334,364 | |||
| Total funds carried | forward | 53,944 | 167,641 | 221,585 | 272,834 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Fixed assets | Note | 6 | 6 | 2 | |
| Tangible fixed assets Investments |
'14 15 |
17,977 37,000 |
17,977 37,000 |
||
| 54,977 | 54,977 | ||||
| Current assets | |||||
| Stocks Debtors Cash at bank and in |
hand | 16 17 |
74,132 159,528 146,116 |
76,142 89,380 210,976 |
|
| 379,776 | 376,498 | ||||
| Creditors: amounts | falling due within one year | 18 | 213,168 | 158,641 | |
| Net current assets | 166,608 | 217,857 | |||
| Total assets less current liabilities | 221,585 | 272,837 | |||
| Net assets | 221,585 | 272,834 | |||
| Funds ofthe charity | |||||
| Restricted funds Unrestricted funds |
167,641 53,944 |
165,551 107,283 |
|||
| Total charity funds | 20 | 221,585 | 272,834 |
| Donations 2020 |
and legacies | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds | 2020 | ||||
| Donations | 2 | 2 | 2 | |||
| Donations | and legacies | t0,403 | 11,672 | 22,075 | ||
| Subscriptions | ||||||
| Membership | subscriptions | 122,185 | 122,185 | |||
| 132,586 | 11,672 | 144,260 | ||||
| 2019 | Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2019 | ||||
| Donations | F | 2 | ||||
| Donations | 12,582 | 14,516 | 27,098 | |||
| Subscription | s | |||||
| Membership | subscriptions | tft,504 | 111,504 | |||
| 124,086 | 14,516 | 138,602 | ||||
| Charitable | activities | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2020 | Funds | 2019 | |||
| Booksales Educational |
receipts | 235 2,737 |
2 235 2,737 |
2 215 950 |
2 215 950 |
|
| 2,972 | 2,972 | 1,165 | 1,165 |
| 6. | Yea Other trading activities |
r ended 31 Decem | ber 2020 | ||
|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2020 | Funds | 2019 | ||
| 2 | 2 | ||||
| Advertising income |
'f84 | 184 | 623 | 623 | |
| 7. | Investment income |
||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2020 | Funds | 2019 | ||
| 2 | F | ||||
| Bank interest received | |||||
| 1,660 | 1,660 | 4,025 | 4,025 | ||
| 8. | Other income | ||||
| 2020 | Unrestricted | Restdcted | Total Funds | ||
| Funds | Funds | 2020 | |||
| 2 | 2 | ||||
| Car park rental Furlough Grant Sundry income |
19,500 7,420 |
150 | 19,500 7,420 150 |
||
| Funeral receipts Income tax recovered Board of Deputies Burial Board income |
78,153 21,432 2,601 40,393 |
78,153 21,432 2,601 40,393 |
|||
| 169,499 | 150 | 169,649 |
| 2019 | Unrestricted | Restricted | Total Funds |
|---|---|---|---|
| Funds | Funds | 2019 | |
| Car park rental Sundry income Funeral receipts Income tax recovered Board of Deputies Burial Board income |
26,000 1,335 62,358 23,791 2,600 29,918 |
2,366 1,206 |
26,000 1,335 62,358 26,157 2,600 31,124 |
| 146,002 | 3,572 | 149,574 |
| Expenditure on charitable activit |
ies by fund type | ||
|---|---|---|---|
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2020 | |
| Supportcosts | 360,242 | 2 9,732 |
2 369,974 |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2019 | |
| Support costs | 354,484 | F 1,035 |
2 355,519 |
| 10. | Expenditure on charit |
able activ |
ities | by activity type | ||||
|---|---|---|---|---|---|---|---|---|
| Support | Total funds | Total fund | ||||||
| costs | 2020 | 2019 | ||||||
| 2 | 2 | 2 | ||||||
| Support costs | 369,974 | 369,974 | 355,519 | |||||
| 11. | Net expenditure | |||||||
| Net expenditure is stated after charging/(crediting): |
||||||||
| 2020 | 2019 | |||||||
| 2 | ||||||||
| Operating lease rentals |
1,731 | 1,313 | ||||||
| 12. | Staff costs | |||||||
| The total staff costs and employee | benefits for the reporting | period | are | ahatysed as |
follows: | |||
| 2020 | 2019 | |||||||
| 2 | ||||||||
| Wages and salaries Social security costs Employer contributions |
to pension | plans | 142,831 16,413 12,710 |
152,052 10,753 19,316 |
||||
| 171,954 | 182,121 | |||||||
| The average head count of employees | during the year was | 6(2019:6). | ||||||
| No employee received employee |
benefits of more than 260,000during the year (2019:Nil). | |||||||
| 13. | Trustee remuneration | and expenses |
| No remuneration or other benefits from employme received by the trustees. Tangible fixed assets |
nt with the char |
ity or a related |
entity were |
|---|---|---|---|
| Land and | |||
| buildings | Other asset | Total | |
| Cost | 2 | S | 2 |
| At 1 January 2020 and 31 December 2020 | 107,718 | 17,977 | 125,695 |
| Depreciation | |||
| At 1 January 2020 and 31 December 2020 | 107,718 | 107,718 | |
| Carrying amount |
|||
| At 31 December 2020 | 17,977 | 17,977 | |
| At 31 December 2019 | 17,977 | 17,977 |
| Other | |||
|---|---|---|---|
| investments | |||
| Cost or valuation | 6 | ||
| At1 January2020 Additions |
37,000 | ||
| At 31 December 2020 | 37,000 | ||
| Impairment | |||
| At 1 January 2020 and 31 December 2020 | |||
| Carrying amount |
|||
| At 31 December 2020 | 37,000 | ||
| At 31 December 2019 | 37,000 | ||
| All investments shown above are held at valuation. |
|||
| 16. | Stocks | ||
| 2020 | 2019 | ||
| 6 | |||
| Raw materials and consumables |
74,132 | 76,142 | |
| Stock consists of cemetery plots held at Mill Lane, Cheadle. |
| 2020 | 2019 | ||
|---|---|---|---|
| Trade debtors Prepayments and accrued income Gift aid recoverable Other debtors |
2 129,459 23,009 4,832 2,228 |
2 62,652 18,574 5,748 2,406 |
|
| 159,528 | 89,380 | ||
| Creditors: amounts | falling due within one year | ||
| 2020 | 2019 | ||
| Trade creditors Accruals and deferred income Social security and other taxes Other creditors |
2 147,830 21,851 43,487 |
94,112 13,149 3,869 47,511 |
|
| 213,168 | 121,867 |
| At | At | |||||||
|---|---|---|---|---|---|---|---|---|
| 1 | January 20 | 31 | December | |||||
| 20 | Income | Expenditure | 2020 | |||||
| General Property Legacies |
Fund Maintenance |
Fund | (273,548) 30,993 349,838 |
306,903 | (360,242) | 2 (326,887) 30,993 349,838 |
||
| 107,283 | 306,903 | (360,242) | 53,944 | |||||
| At | At | |||||||
| 1 | January 20 | 31 | December | |||||
| 19 | Income | Expenditure | 2019 | |||||
| General Property Legacies |
Fund Maintenance |
Fund | 2 (191,265) 30,993 346,138 |
2 272,201 3,700 |
2 (354,484) |
2 (273,548) 30,993 349,838 |
||
| 185,866 | 275,901 | (354,484) | 107,283 |
| Restricted Funds | 2020 | At | At | ||
|---|---|---|---|---|---|
| 1 January 20 | 31 December | ||||
| 20 | Income | Expenditure | 2020 | ||
| Burial Assistance | Fund | 79,173 | 1,685 | 80,858 | |
| Cemetery Fund |
12,745 | 12,745 | |||
| Education Fund |
13,126 | 13,126 | |||
| Restoration Fund |
9,978 | 9,978 | |||
| Charity Fund |
138 | 138 | |||
| Youth Fund | 3,783 | 3,783 | |||
| Lionel Blundell Choir |
|||||
| Fund | 3,738 | 3,738 | |||
| Charles Shay Wallace | |||||
| Hebrew Prize Fund | 1,005 | 1,005 | |||
| Kol Nidre Fund | 14,184 | 10,137 | (9,732) | 14,589 | |
| Ladies Guild Fund | 20,890 | 20,890 | |||
| Frinmete Goldberg |
|||||
| Education Cup Fund |
1,358 | 1,358 | |||
| Scroll repair | 587 | 587 | |||
| Windows appeal |
4,846 | 4,846 | |||
| 165,551 | 11,822 | (9,732) | 167,641 |
| tricted funds 201 | 9 | ||||
|---|---|---|---|---|---|
| At | At | ||||
| 1 January 20 | 31 December | ||||
| 19 | Income | Expenditure | 2019 | ||
| Burial Assistance | Fund | 79,002 | 1,206 | (1,035) | 79,173 |
| Cemetery Fund |
12,745 | 12,745 | |||
| Education Fund |
13,126 | 13,126 | |||
| Restoration Fund |
9,978 | 9,978 | |||
| Charity Fund | 138 | 138 | |||
| Youth Fund | 3,783 | 3,783 | |||
| Lionel Blundell Choir | |||||
| Fund | 3,738 | 3,738 | |||
| Charles Shay Wallace | |||||
| Hebrew Prize Fund | 1,005 | 1,005 | |||
| Kol Nidre Fund | 2,358 | 11,826 | 'I4,184 | ||
| Ladies Guild Fund | 20,890 | 20,890 | |||
| Frinmete Goldberg |
|||||
| Education Cup Fund |
1,358 | 1,358 | |||
| Scroll repair | 377 | 210 | 587 | ||
| Windows appeal |
4,846 | 4,846 | |||
| 148,498 | 18,088 | (1,035) | 165,551 |
| M Lefton | 750 |
|---|---|
| G F Murgatroyd | 664 |
| C Marks | 10,292 |
| H M King E Pollock |
1,804 7,220 |
| D Grosberg | 200 |
| K Goldstone | 500 |
| L Goodman | 1,000 |
| H Gibbs S Corwin |
2,500 505 |
| E Pinto | 1,000 |
| M Prax | 2,500 |
| G Halpern | 500 |
| G Bechenek | 250 |
| Anonymous | 2,000 |
| Mrs A Gordon Mrs EPerez |
1,000 11,150 |
| Mrs D Collins | 200 |
| Miss A Lange | 683 |
| Dr B Flacks | 150 |
| Mrs YAnzarut | 16,000 |
| H Maass | 1,000 |
| M Samuels | 26,000 |
| V Leighton MsT Kwadtrath S Morley |
1,000 37,279 20,000 |
| Mrs H Prax | 2,000 |
| D Pennington J Ray S Silverman |
63,116 1,000 2,000 |
| Mrs G Einstein | 500 |
| Dr B Portnoy | 3,000 |
| A Cowan | 1,000 |
| A Burman J Allen |
5,000 500 |
| C Norton | 121,875 |
| SBarber | 2,000 |
| P Kirk | 1,000 |
| EPerez | 700 |
| Total | 349 838 |