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
Trustees'
report
1-7
Statement oftrustees' responsibilities
Independent
examiner's
report
Statement offinancial activities 10
Balance sheet 11-12
Notes to the financial statements 13-28

Unrestricted Restricted Total Unrestricted Restdicted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
Notes E F E E E E
Income from:
Donations
and legacies
288,558 61,220 349,778 324,705 23,681 348,386
Charitable
activities
10,000 10,000 6,549 14,000 20,549
Other trading
activities
7,435 7,435 18,054 18,054
Investments 2,606 2,606 1,910 184 2,094
Total income 298,599 71,220 369,819 351,218 37,865 389,083
~Ex hindi gM on
Charitable
activities
314,839 20,483 335,322 315,604 23,806 339,410
Other 12 1,511 1,511
Total resources
expended 314,839 20,483 335,322 317,115 23,806 340,921
Net (outgoing)l
incoming resources
before transfers (16,240) 50,737 34,497 34,103 14,059 48,162
Gross transfers
between
funds
28,983 (28,983) (9,703) 9,703
Net income for the year/
Net movement in funds 12,743 21,754 34,497 24,400 23,762 48,162
Fund balances at 1
April 2020 675,424 72,518 747,942 651,024 48,756 699,780
Fund balances at 31
March 2021 688,167 94,272 782,439 675,424 72,518 747,942

2021 2020
Notes 6
Fixed assets
Tangible assets 13 544,418 564,446
Current assets
Debtors 14 54,405 59,677
Cash at bank and in hand 344,061 305,136
398,466 364,813
Creditors: amounts falling due within
one year (20,803) (33,160)
Net current assets 377,663 331,653
Total assets less current liabilities 922,081 896,099
Creditors: amounts falling due after
more than one year 16 (139,642) (148,157)
Net assets 782,439 747,942
Income funds
Restricted funds 19 94,272 72,518
Unrestricted funds
Designated funds 20 544,418
General
unrestricted
funds 143,749 675,424
688,167 675,424
782,439 747,942

3 Donations Donations and legacies (Continued)
Donations and gifts
Tithes and offerings 188,916 61,220 250,136 221,258 23,681 244,939
Special offerings 24,878 24,878 18,105 18,105
People and Places fund 110 110 675 675
GiR aid reclaimed 53,996 53,996 58,975 58,975
Donated good, services
and facilities 10,000 10,000 10,000 10,000
Building fund 2,750 2,750 2,935 2,935
Hope 5,093 5,093 9,862 9,862
Youth 2,815 2,815 2,895 2,895
288,558 61,220 349,778 324,705 23,681 348,386
4 Charitable activities
2021
E
2020f
Conferences and residential 6,549
Grants 10,000 14,000
10,000 20,549
Analysis by fund
Unrestricted funds 6,549
Restricted funds 10,000 14,000
Grants
HESED Trust 10,000 14,000
10,000 14,000

Rental income
Miscellaneous income
Other trading activities
Unrestricted Unrestricted
funds funds
2021f 2020
f
2,758 11,943
4,677 6,111
7,435 18,054

Unrestricted Unrestricted Restricted Total
funds funds funds
2021
f
2020 2020
f
2020
f.
2,606 1,910 184 2,094

7 Charitable
actlv glee
Live like Sowtothe Seek the Rani the Feed the Tele) Tata(
family 5 nations E lost 5 brokaii E hungry 5 2021 2020
Stalf costs 10,769 11,647 10,769 10,769 43,954 42,115
Depreciation
and Impairment
4,483 4,483 4,483 4,483 17,932 19,824
Catering and hospitalily 7,D02 7,0D2 11,199
Conference,
functions
and evenls 1,200 1,2DD 9,316
Ministry
support
21,203 21,203 21,203 21,203 84,812 76,500
PPS and advertising 484 484 484 484 484 2,420 2,710
Premises costs 2,191 735 2,191 2,191 2,191 8,499 9,705
Subsistence
and travelling
78 78 78 78 78 39D 1,505
Sundry 1,131 761 761 761 3,414 1,089
Pro)ed expenses and purchases 52,904 150 4,250 57,304 61,257
Donated goods and gifts 5,985 712 427 321 3,741 11,186 31,280
Repairs end maintenance 4,365 4,365 4,365 4,365 4,365 21,825 4,125
Bank charges and interest 999 999 999 999 999 4,995 3,925
111,594 7,373 47,986 45,654 53,324 265,933 274,550
Grant funding ofactivities (see note 8) 25,078 25,078 38,658
Share ofsupport costs (see note 9) 8,355 8,945 8,285 6,285 8,284 40,154 22,572
Share ofgovernance costs (see rele 9) 4,157 4,157 3,630
119,949 39,396 56,273 53,939 65,765 335,322 339,410
Analysis
by fund
Unrestricted
funds
314,839 315,604
Restricted funds 20,483 23,806
335,322 339,410

2021 2020
6 8
Grants to institutions:
Ministrieswithoutbordera 24,703 37,312
Grants to individuals 375 1,346
25,078 38,658

Support cos ts
Support Governance 2021 2020 Basis of
costs costs allocation
6 6 6
Staff costs 878 878 883 Direct
Depreciation 4,483 4,483 4,956 Percentage
Bank charges and interest 1,665 1,665 1,308 Percentage
Cleaning 5,624 5,624 5,641 Direct
Legal, professional and consultancy 3,504 3,504 3,448 Direct
Repairs and maintenance 21,827 21,827 4,124 Percentage
Sundry 70 70 22 Direct
PPS and advertising 427 427 478 Percentage
Premises costs 1,676 1,676 1,712 Percentage
Accountancy fees 4,157 4,157 3,630 Governance
40,154 4,157 44,311 26,202
Analysed
between
Charitable
activities
40,154 4,157 44,311 26,202


The average
monthly
number ofemployees
during t
he year was:
2021 2020
Number Number
Employment
costs
2021 2020
9 5
Wages and salaries 41,731 41,734
Social security costs 2,223 381
Other pension costs 878 883
44,832 42,998

2021 2020
Net loss on disposal oftangible fixed assets 1,511
1,511

13 Tangible fixed assets Tangible fixed assets
Land and Fixtures and Total
buildings fittings
6
Cost or valuation
At 1 April 2020 570,000 104,383 674,383
Additions 2,388 2,388
At 31 March 2021 572,388 104,383 676,771
Depreciation and impairment
At 1 April 2020 41,530 68,407 109,937
Depreciation charged in the year 13,956 8,460 22,416
At 31 March 2021 55,486 76,867 132,353
Carrying
amount
At 31 March 2021 516,902 27,516 544,418
At 31 March 2020 528,470 35,976 564,446

Debtors
Amounbl
falling due within one year:
2021
6
2020f
Other debtors 54,011 59,283
Prepayments and accrued income 394 394
54,405 59,677

15 Creditors: amounts Creditors: amounts falling due within one year
2021 2020
Notes E
Bank loans 17 8,262 8,007
Other taxation and social security 783 805
Deferred income 18 10,000
Other creditors 7,319 9,909
Accruals and defened income 4,439 4,439
20,803 33,160
16 Creditors: amounts falling due after more than one year
2021 2020
Notes E E
Bank loans 17 139,642 148,157
17 Loans and overdrafts
2021 2020
E E
Bank loans 147,904 156,164
Payable
within one year
8,262 8,007
Payable after one year 139,642 148,157
Amounts
included
above which fall due after five years:
Payable
by instalments
107,867 116,129

2021 2020
K g
Other deferred income 10,000
Deferred income is included in the financial statements as follows:
2021 2020
K f:
Balance brought forward 10,000
Income received 24,000
Income released (10,000) (14,000)
Balance carried forward
10,000

The income funds ofthe chanty indude reslricded funds comprising
the
funds comprising
the
fcgcwing unexpended fcgcwing unexpended balances ofdonations balances ofdonations balances ofdonations and grants held on trust for spsciTic purposes: purposes:
movement
In funds
Movement
In funds
I aelen
t
Aors 0010
Ih omlhg
Ieeeelee4
Reenclose
expended
Tnlh4re I4 slsehc4 et
IA0410000
Incoming
n so~
R
nr
expended
Transfers aelenee et
01 March 0001
5 5 5 6 5 5 2 E
LifePoint Pembrokeehire 48,756 23,865 (9,9D6) 9,703 72,518 19,194 (4,845) (9,262) 77,605
HESED Trust 14,000 (14,000) 10,DDD (1D,DDD)
LifePoint Neath 23,8D7 (2,759) (9,925) 11,123
Joseph Fund 5,969 (425) 5,544
FccdBank 12,25D (2,454) (9,796)
48,758 37,865 (23,806) 9,703 72,518 71,22D (2D,488) (28,983) 94,272

Balance at Transfers Balance at
1 April 2020 $1 March 2021
f
Fixed asset fund 544,418 544,418
544,418 544,418

21 Analysis ofnet assets between funds
Unrestricted Designated Restdcted Total Unrestricted Restricted Total
funds funda funds funds funds
2021 2021 2021 2021 2020 2020 2020
2 6 6 6 8 2
Fund balances al 31 March 2021 are mpmsented by
'rsngime assets 544,418 544,418 564,446 564,446
Current assets/(lsbilties) 283,391 94,272 377,663 259,135 72,518 331,653
Long term liabilities (139,642) (139,642) (148,157) (148,157)
143,749 544,418 94,272 782,439 675,424 72,518 747,942