OpenCharities

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

2020-12-31-accounts

Page
Report ofths Trustees 1 to 2
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 5 to 6
Notes to the Financial Statements 7 lo 12
Detailed Statement of Flnanclal Activities 13 to 14

for the Year Ended 31 Decemb er 2020
Period
1.12.18
Year Ended to
31.12.20 31.12.19
Unrestricted Total
fund funds
Notes f 6
INCOME AND ENDOWMENTS FROM
Donations
and legacies
185 50,127
Charitable
activities
Heritage
preservation
29,576 34,986
Other trading
activities
95,933 170,700
Other income 2,770
Total 128,464 255,813
EXPENDITURE ON
Raising funds 81,872 120,458
Charitable
activities
Heritage
preservation
108,324 158,961
Total 190,196 279,419
NET INCOME/(EXPENDITURE) (61,732) (23,606)
RECONCILIATION OF FUNDS
Total funds brought forward 1,422,359 1,445,965
TOTAL FUNDS CARRIED FORWARD 1,360,627 1,422,359

Balance Sheet
31 December 2020
2020 2019
Unrestricted Total
fund funds
Notes 6
FIXEDASSETS
Tangible assets 28,158 1,157,973
Heritage assets 1,125,000
1,153,158 1,157,973
CURRENT ASSETS
Stocks 11,875 14,218
Debtors 4,973 91,615
Cash at bank and in hand 221,924 204,841
238,772 310,674
CREDITORS
Amounts falling due within one year 10 (31,303) (46,288)
NET CURRENT ASSETS 207,469 264,386
TOTAL ASSETS LESSCURRENT
LIABILITIES 1,360,627 1,422,359
NET ASSETS 1,360,627 1,422,359
FUNDS
Unrestricted
funds
1,360,627 1,422,359
TOTAL FUNDS 1,360,627 1,422,359

Net income/(expenditure) Net income/(expenditure) is stated after charging/(crediting):
Period
1.12.18
Year Ended to
31.12.20 31.12.19
f
Depreciation - owned assets 9,205 44,110
Independent examination fee 2,750 2,750

The a ve rage
monthly
number
ofemployees
during
the year was as follows:
Period
1.12.18
Year Ended to
31.12.20 31.12.19
Shop 8 Garden 4 4

TANGIBLE FIXEDASSETS
Improvements Fixtures
to Plant and and
property machinery fittings Totals
8 8 F
COST
At 1 January 2020 1,430,807 16,750 205,521 1,653,078
Additions 1,620 1,620
Reclassiflcation (1,430,807) (1,430,807)
At 31 December 2020 18,370 205,521 223,891
DEPRECIATION
At 1 January 2020 308,577 13,345 173,183 495,105
Charge for year 1,121 8,084 9,205
Reclassification/transfer (308,577) - - (308,577)
At 31 December 2020 14,466 181,267 195,733
NET BOOK VALUE
At 31 December 2020 3,904 24,254 28,158
At 31 December 2019 1,122,230 3,405 32,338 1,157,973

HERITAGE ASSETS
Total
6
COST LESSIMPAIRMENT
Revaluations 2,770
Reclassification 1,122,230
At 31 December 2020 1,125,000
NET BOOK VALUE
At 31 December 2020 1,125,000
At 31 December 2019

No Herita No Herita ge Assets t ran sac ti ons
have occured
in the last 5years.
STOCKS
2020 2019
8 6
Stocks 11,875 14,218
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
6
Holme Mills Heritage Centre Ltd 78,663
VAT 4,973 7,100
Prepayments
and accrued
income 5,852
4,973 91,615
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
E
Trade creditors 11,919 17,927
W Jordan &Son (Holdings) Ltd 6,678 24,143
Holme Mills Heritage Centre Ltd 6,230
Accruals and deferred income 6,476 4,218
31,303 46,288

MOVEM ENT IN FUNDS
Net
movement At
At 1.1.20 in funds 31.12.20
6 f
Unrestricted funds
General fund 1,422,359 (61,732) 1,360,627
TOTAL FUNDS 1,422,359 (61,732) 1,360,627
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
f
expended
6
in funds
E
Unrestricted funds
General fund 128,464 (190,196) (61,732)
TOTAL FUNDS 128,464 (190,196) (61,732)
Comparatlves for movement In funds
Net
At movement At
1.12.18 in funds 31.12.19
f f
Unrestricted funds
General fund 1,445,965 (23,606) 1,422,359
TOTAL FUNDS 1,445,965 (23,606) 1,422,359
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E F
Unrestricted funds
General fund 255,813 (279,419) (23,606)
TOTAL FUNDS 255,813 (279,419) (23,606)

The Jordan Trust
Detailed Statement of Financial Activities
for the Year Ended 31 December 2020
Period
1.12.18
Year Ended to
31.12.20 31.12.19
8 8
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 185 50,127
Other trading
activities
Retail and garden sales 95,933 170,700
Charitable
activities
Mill admission 1,188 15,419
Recharged
garden
costs 7,000 13,000
Trust event sales 6,566 6,567
Government
Grants
14,822
29,576 34,986
Other Income
Revaluation
gain
2,770
Total Incoming
resources
128,464 255,813
EXPENDITURE
Other trading
activities
Opening
stock
14,218 9,500
Shop purchases
for resale
47,776 90,681
Garden purchases
Wages
for resale 2,498
28,062
9,214
23,693
Social security
Pensions
989
151
1,458
Volunteer costs 53 130
Closing stock (11,875) (14,218)
81,872 120,458
Charitable
activities
Wages
Social security
Pensions
35,637
2,919
700
51,101
3,143
901
Gardening
and landscaping
4,353 6,826
Trust event purchases 1,899 690
Improvements
to property
depreciation
Plant and machinery
depreciation
Fixtures and fittings depreciation
1,121
8,084
31,004
1,094
12,011
54,713 106,770

for the Year Ende d 31 December 2020
Period
1.12.18
Year Ended to
31.12.20 31.12.19
L E
Support costs
Management
Wages
Social security
Pensions
27,077
2,345
519
10,285
633
Rates and water
Insurance
Light and heat
Telephone
1,150
1,639
9,963
646
3,288
11,198
601
Postage and stationery 100 390
Advertising
Sundries
Computer expenses
Repairs and renewals
Cleaning
Health and safety
321
93
1,962
946
410
1,229
1,375
1,413
2,630
3,066
2,805
3,338
48,400 41,022
Finance
Bank charges 847 2,757
Governance
costs
Accountancy
Legal fees
2,750
1,614
2,750
5,662
4,364 8,412
Total resources expended 190,196 279,419
Net expenditure (61,732) (23,606)