| 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) |