| Page | |
|---|---|
| Trustees' report | 1−3 |
| Independent auditor's report | 4 −6 |
| Statement of financial activities | 7−8 |
| Balance sheet | 9 |
| Statement of cash flows | 10 |
| Notes to the financial statements | 11 −33 |
| I − | 3 0 |
3 0 |
3 0 |
c D |
E | 3 C |
13 0 To− |
E 0 o cu '− c −o 0− D |
E 0 o cu '− c −o 0− D |
E 0 o cu '− c −o 0− D |
• c a ca)coN | • c a ca)coN | 13 0 −0 05 To a) 13 0 ..−• |
13 0 −0 05 To a) 13 0 ..−• |
13 0 −0 05 To a) 13 0 ..−• |
.c | C | u) 13 |
u) 13 |
I2 | "ii | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| o N |
N | 0 4.1 |
N | 0 | 0 41 |
o N |
o) (ü | ,−− | C7) Ca | c7) | c) N |
a) 41 | |||||||||||||||||||||||||||||
| a) | |||||||||||||||||||||||||||||||||||||||||
| c B−a) o ,,, E :.= ...., ..−. Ca C* 0 C ca a) O . > 0 0 .S** |
2 t to co 0 0 0 C |
— > |
0 a) r.) ca . c. 0 o E. |
Lr) | 0 | '−(0 N. N Cs; |
N N ' |
o v−−, e− |
u−) r.−co in |
N− 0 0 0 0 −4− o v• I−− CNI N− C") |
CO | CO | (0 N |
(0F'−(.) N. .−−. |
V−03−cs'i | Nt N N− |
c,) 0 0 Tl− |
||||||||||||||||||||||||
| u c • − '− B 0 1− |
a) E 0 |
c0 | C') | N− | c0 | CO | (.6 | ||||||||||||||||||||||||||||||||||
| 0 ..? o .6 h.. C0 ,P, a) = 75 .,. a) ' a 0 ( 0 X• O tu |
2 C .F. |
CD | 3 | a− | 0 | op | CO | ||||||||||||||||||||||||||||||||||
| co c .− E o E C.) 0 . E 0 . . C 1) g |
::= | '5 0 |
cn | c .5 |
to | U") | C") | C') ce) |
1.0 | cti | 0 | cr3.. | 0 | ul |
|||||||||||||||||||V U )
7u7
0 5 4 J
2
2
tli
N
0
O
0
N
c
Z
w
O
a l|V U )
7u7
0 5 4 J
2
2
tli
N
0
O
0
N
c
Z
w
O
a l|V U )
7u7
0 5 4 J
2
2
tli
N
0
O
0
N
c
Z
w
O
a l|V U )
7u7
0 5 4 J
2
2
tli
N
0
O
0
N
c
Z
w
O
a l|V U )
7u7
0 5 4 J
2
2
tli
N
0
O
0
N
c
Z
w
O
a l|n|a)
(r) o
E
−ow at|C.)
,
C6 r
Wl• (NI
r .
%=
C
6)
a/
17
)'
. 0 ) 0.0|13 4 13 ci° 3 gi '**|**13 4 13 ci° 3 gi'|—||7|• −o
• • •
C|' 0
0
0
41|||||||||||||||||||N|C7)|C7)|0 )
41|0 )
41|||o|CT) 41|CT) 41|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|_
c
z
. 0
a) so||o E
u
fp||c|0
S
O|||g)||||||resouces|||before|.−−||T
c−,|N−
(1)
0 −||||N−
11)|r r ,|E.0.%|||||(0||||CO|Ce)|||||||u.)||||N|I n||0)|Cc)
N|||•ctCD|||Lr)
0||07%)|
|0
0||2
4−.||a)
CO||a)
.
a
0||C
a3.)
C||ch
V|||||||||—|c:i||Cn
0
N|||h−−
Cs1|CD
LC)
CD||||h:|(C)||||||||||||||c\I||||CD|LO||03..|N|||•••••|||||
|z
z|4−'
4−'
a)
a)|—.. a)
4) E
E a )
0
>
U
0|||. . .
g
"S'|2 .a
0 c
.||.....
−a.Co
I...
i n
a
15||1.−,
0|||a)
6|a)
>,|Co|....6.||||||CD
CD|||||||CD||0')|−|LC)
Cc)||VI−|(C)
Cc)
CD||||||||||N−|03|CO|63..|||||||oc7||||CD|
|U−|p
c
7|ca
73
j a|0)
8
c|||−
'
ra|co|CoC
z
c|a•|N|0|N|a|||||||||Cc)
CD
CO|||||||CD
N.||c,r)||CT)|e−
CD|(P..||0|0|||||N−.|CO..|LO|CO−|CD|—|03||||||||||||
|11.|−a
c
0|ea
iii
.0||a)
L3
c|to|;;
−r3||a)
0||E|.0|c.4
°(4
i.
0|||CD||||||||||CD|03||Cc)||CD|||C'SE||L6|Cc)|||C")|N−|CD|Cc)
CD|||||||||||||||CD|CP.|||
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| Fixed assets | |||||
| Tangible assets | 12 | 1,829,561 | 1,882,802 | ||
| Current assets | |||||
| Debtors | 13 | 73,285 | 72,516 | ||
| Cash at bank and in hand | 579,327 | 146,044 | |||
| 652,612 | 218,560 | ||||
| Creditors: amounts falling due within | |||||
| one year | 15 | (108,338) | (85,362) | ||
| Net current assets | 544,274 | 133,198 | |||
| Total assets less current liabilities | 2,373,835 | 2,016,000 | |||
| Net assets excluding pension liability | 2,373,835 | 2,016,000 | |||
| Defined benefit pension liability | 17 | (58,600) | (54,400) | ||
| Net assets | 2,315,235 | 1,961,600 | |||
| Income funds | |||||
| Restricted funds | 18 | 346,124 | 78,193 | ||
| Unrestricted funds | 1,969,111 | 1,883,407 | |||
| 2,315,235 | 1,961,600 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| Cash flows from operating activities | |||||
| Cash generated from/(absorbed by) | 23 | ||||
| operations | 442,892 | (126,947) | |||
| Investing activities | |||||
| Proceeds on disposal of tangible fixed | |||||
| assets | 623 | ||||
| Investment income received | 16,824 | 133,740 | |||
| Net cash generated from investing | |||||
| activities | 17,447 | 133,740 | |||
| Financing activities | |||||
| Repayment of_bank_ loans | (27,056) | (50,517) | |||
| Net cash used in financing activities | (27,056) | (50,517) | |||
| Net increase/(decrease) in cash and cash | |||||
| equivalents | 433,283 | (43,724) | |||
| Cash and cash equivalents at beginning of year | 146,044 | 189,768 | |||
| Cash and cash equivalents at end of year | 579,327 | 146,044 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| general | general | |||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |
| £ | £ | £ | £ | £ | £ | |
| Donations and gifts | 530,646 | 425,126 | 955,772 | 552,007 | 131,682 | 683,689 |
| Sundry grants | 69,056 | 82,586 | 151,642 | 50,754 | 50,754 | |
| 599,702 | 507,712 | 1,107,414 | 552,007 | 182,436 | 734,443 | |
| Donations and gifts | ||||||
| Committed giving and | ||||||
| donations | 453,298 | 328,965 | 782,263 | 462,865 | 107,606 | 570,471 |
| Other income | 366 | 821 | 1,187 | 452 | 1,704 | 2,156 |
| Gift aid receipts | 76,936 | 31,679 | 108,615 | 88,690 | 13,227 | 101,917 |
| Legacy income | 63,636 | 63,636 | _ | |||
| Restore−Food Bank | 46 | 25 | 71 | 9,145 | 9,145 | |
| 530,646 | 425,126 | 955,772 | 552,007 | 131,682 | 683,689 |
| 2020 | 2019 | |
|---|---|---|
| Form | 707 | 10,542 |
| Playtime and other takings | 47,919 | 24,398 |
| Youth work | 66,858 | 43,286 |
| 115,484 | 78,226 | |
| Analysis by fund | ||
| Unrestricted funds −general | 115,202 | 77,400 |
| Restricted funds | 282 | 826 |
| 115,484 | 78,226 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| general | general | |
| 2020 | 2019 | |
| £ | £ | |
| Rent and conference fees | 16,424 | 132,877 |
| Interest receivable | 400 | 863 |
| 16,824 | 133,740 |
| Charitable | Charitable | activities | Z u) |
−Id = 13 a <a L . 0 N 0 L. 0 −. 0 A ' N |
o V 0 C N |
o V 0 C N |
0. | 3 .0 CO ay |
3 .0 CO ay |
3 .0 CO ay |
N | • | C C •C |
" CO 0 Ca |
N | 3 g . (4 0 0 |
.1C . c 47! u o o C•4 • . 0 cy a) .0 Z Cl) |
.1C . c 47! u o o C•4 • . 0 cy a) .0 Z Cl) |
Cl) | e t 01 Ca v− ' 0 0 C C1 |
B 1− 0 0 N* ca |
||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| c 13 ci) 01 "0 0 .. OCCCCZ.C.) a) .E. co .E .(0 2 c co (c.:3 a; t a) .t−, :E E .o tt "0 .°) e E z ET) > ma7)2(1300o'2 co a Q. cn co o . 1− |
Cc 0 = a) E 2 |
.5 =0 0 ._ CL '5 a) c a) t−... E c 6 CO |
a) € To .c −5 |
'5 '5 |
0) C |
0 .4− |
0 | 13 | . |
o . .:1−o ( 0 N . v.) tr) i 0 01 r − ( 0 0 C•) C! 0 CO 0). 0 ) V ' LO. V' CO− ( 6 ‘ − L 6 Csi − CNI |
tr) | I a ) I I I I I I I |
Lt M−N− |
( 0 N U) •VLO 0 N ( 0 (0 LO CD ' V CD |
O O O O O O lie |
LO | c ) ( 0 N N . −r − 1*−−− 0 ' V ' •−• C) d− C I CO 1,− el−N−0−ct−N−−N−,−− Cf5 N |
CD er) 141 CO ' N r−co ix) Cri NS' N— i l l CO CD r•−: 1.0. CV. •••• N 0 ,− c) N |
14") | 0 | I Lo |
01 • I I ) I Nt • 1 N− N. CO V ) V ' CO CO h− N . N Nr N CO− CN1 N− U) |
N− U) |
Lo r) a) co co r− ,−N,−N−N1171,−.NOO MON.−COCOONN 4:6 cNi oi |
|||||||||||||||||||||||
| Tr | N | I n V ) 0 0.). |
LI) | co | • | ▪ | CO N− N |
co | • N |
(.0 Nr • |
0 CO c:3 co" . − |
LO | LS | 0 | LO | ,— | ,— | N N U) tri |
co CD |
N . 0 tO C..). |
|||||||||||||||||||||||||||
| Grant | funding | of | activties | (see | note | 7) | N | N t 0 ) str N . |
N | N 01 0 |
cei" LO |
CD co U) |
0 CO .— tzi LI) |
r) | I n N. Lt−) c.1 |
co | LO CO N . N− |
||||||||||||||||||||||||||||||
| CD | NO NO in (0 N.: t6 |
N | 0 ' LC▪") 1!)− |
CO I 0) CO |
(0(0 0) |
LO tr) cc |
'3•O 0 ) 0 co co h−−−M. CO |
.— | , − i el 0 u5 |
to N |
U)0 NO U) C5) M . ri |
||||||||||||||||||||||||||||||||||||
| C,) (0 |
N. (.0 |
Tr" | 0 |
| activities | 4−.c za) ° |
c40 41 |
00Cs4 | — (0cu | c (0 |
c (0 |
v.. V 0s C Cs1 |
v.. V 0s C Cs1 |
v.. V 0s C Cs1 |
coc.) | = | − 3 U)ca 0 0 0 3 1... N c |
− 3 U)ca 0 0 0 3 1... N c |
− 3 U)ca 0 0 0 3 1... N c |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| N. | r.. | 3 | ;;.. | e t | |||||||||||||||||||
| ce) | (0.. | CO | u) 0 |
co | c,) | 1.6 | 0 | ,−− | co | Nr− | '(0 N 0 |
.− | 16−Ni 10 U3 |
N N 00 |
1.0 03 |
| 7 | Grants payable | Network | Network | ||||
|---|---|---|---|---|---|---|---|
| Church | Church | ||||||
| Sheffield | Sundry | Total | Sheffield | Sundry | Total | ||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
| £ | £ | £ | £ | £ | £ | ||
| A & M Burgess | 4,713 | 22,850 | 27,563 | 5,040 | 21,612 | 26,652 | |
| M & C Basile | 5,037 | 1,200 | 6,237 | 5,040 | 7,450 | 12,490 | |
| A Kennedy | 6,578 | 195 | 6,773 | 5,040 | 65 | 5,105 | |
| Kairos Connexion | 1,800 | 1,800 | 6,000 | 6,000 | |||
| Baptist Union | 3,065 | 3,065 | 1,400 | 1,400 | |||
| Diocese of Sheffield | 5,850 | 5,850 | 8,040 | 8,040 | |||
| Fusion | 1,500 | − | 1,500 | ||||
| Gowers | 5,040 | 5,040 | |||||
| House Churches | 2,000 | 2,000 | |||||
| Message Trust | 5,000 | 5,000 | |||||
| The Order of Mission | 2,400 | 2,400 | |||||
| Yorks Baptist | 3,220 | 3,220 | |||||
| Sundry small donation | 451 | 1,847 | 2,298 | 440 | 3,448 | 3,888 | |
| 27,494 | 26,092 | 53,586 | 50,160 | 32,575 | 82,735 |
| Support costs | ||||||
|---|---|---|---|---|---|---|
| Support | Governance | 2020 | Support | Governance | 2019 | |
| costs | costs | costs | costs | |||
| £ | £ | £ | £ | £ | £ | |
| Administration costs | 27,361 | 27,361 | 29,759 | 29,759 | ||
| Bank charges | 418 | 418 | 832 | 832 | ||
| Hire of equipment | 2,727 | 2,727 | 3,015 | 3,015 | ||
| Legal fees | 36,466 | 36,466 | 24,665 | 24,665 | ||
| Development costs and | ||||||
| loan interest | 207 | 207 | 1,883 | 1,883 | ||
| IT Costs | 2,094 | 2,094 | 2,169 | 2,169 | ||
| Insurance | 14,787 | 14,787 | 14,434 | 14,434 | ||
| Utilities and telephone | 53,692 | 53,692 | 65,338 | 65,338 | ||
| Repairs, maintenance | ||||||
| and equipment | 57,066 | 57,066 | 55,558 | − | 55,558 | |
| Ground rent and rates | 2,137 | 2,137 | 6,172 | 6,172 | ||
| Legal and professional | 6,600 | 6,600 | 3,300 | 3,300 | ||
| 196,955 | 6,600 | 203,555 | 203,825 | 3,300 | 207,125 |
| Salary | Pension | House costs | |
|---|---|---|---|
| Revd Peter Findley | 13,041 | 1,776 | 12,810 |
| Revd Giles Holloway | 34,981 | 3,579 | |
| Mrs Amanda Gooch | 4,762 | 329 | |
| Revd Mike Rutter | 21,625 | 1,514 | |
| Samuel Evans | 26,440 | 1,851 |
| 2020 | 2019 | |
|---|---|---|
| Number | Number | |
| 32 | 35 | |
| Employment costs | 2020 | 2019 |
| Wages and salaries | 448,592 | 465,258 |
| Social security costs | 24,565 | 26,777 |
| Other pension costs | 36,400 | 13,969 |
| 509,557 | 506,004 |
| 10 | Employees | (Continued) | |
|---|---|---|---|
| In addition: | |||
| Annual value of staff housing | 23,902 | 21,915 | |
| No employee received remuneration of more than £60,000 during the year (2019. None). |
| o .c z w |
2 | −C | CL 013 | .3) .a 2o |
.3) .a 2o |
.3) .a 2o |
ci) | (0 1E |
(0 1E |
u− | m | Ch • ' 10 • — C c |
Ch • ' 10 • — C c |
Ch • ' 10 • — C c |
Ch • ' 10 • — C c |
|||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| o | 0 | 0 | 0 | 0 | 0.(a | 0 | 0) | o | a) | a) | ||||||||||||||||||||||||||
| 41 | 41 | 41 | 41 | 41 | 41 | 41 | ||||||||||||||||||||||||||||||
| c = c m o 0 |
(I) CO ezi a) ca o. c a) C *Ci |
E −5' |
C a) (1) CD |
E | cn | U") 0 |
s(Qs s |
6 | 0 | I I 45.7. I |
0N− | I I |
00 | 1.11 | CO In |
a) " Cri |
U.) | C.O. | I | I I I |
||||||||||||||||
| I | ||||||||||||||||||||||||||||||||||||
| (cs tr) 0 |
11 | 0r−− | V ) II |
CO | g |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Freehold | Leasehold | Fixtures and | Total | |
| buildings | buildings | fittings | ||
| £ | £ | £ | £ | |
| Cost | ||||
| At 1 January 2020 | 1,485,000 | 636,100 | 290,161 | 2,411,261 |
| Disposals | (9,451) | (9,451) | ||
| At 31 December 2020 | 1,485,000 | 636,100 | 280,710 | 2,401,810 |
| Depreciation and impairment | ||||
| At 1 January 2020 | 178,200 | 75,166 | 275,093 | 528,459 |
| Depreciation charged in the year | 29,700 | 12,722 | 10,819 | 53,241 |
| Eliminated in respect of disposals | (9,451) | (9,451) | ||
| At 31 December 2020 | 207,900 | 87,888 | 276,461 | 572,249 |
| Carrying amount | ||||
| At 31 December 2020 | 1,277,100 | 548,212 | 4,249 | 1,829,561 |
| At 31 December 2019 | 1,306,800 | 560,934 | 15,068 | 1,882,802 |
| Debtors | ||
|---|---|---|
| 2020 | 2019 | |
| Amounts falling due within one year: | £ | £ |
| Trade debtors | 7,646 | 12,478 |
| Youth activities in advance | 27,343 | 25,230 |
| Gift aid and other debtors | 34,107 | 25,888 |
| Prepayments and accrued income | 4,189 | 8,920 |
| 73,285 | 72,516 |
| Loans and overdrafts | ||
|---|---|---|
| 2020 | 2019 | |
| Bank loans | 27,056 | |
| Payable within one year | 27,056 |
| 2020 | 2019 | ||
|---|---|---|---|
| Notes | |||
| Bank loans | 14 | 27,056 | |
| Other taxation and social security | 6,454 | 7,097 | |
| Deferred income | 16 | 11,036 | 12,737 |
| Trade creditors | 11,783 | 11,704 | |
| Other creditors | 57,700 | 2,142 | |
| Accruals | 21,365 | 24,626 | |
| 108,338 | 85,362 | ||
| Deferred income | |||
| 2020 | 2019 | ||
| Other deferred income | 11,036 | 12,737 |
| 2020 | 2019 | |
|---|---|---|
| Present value of defined benefit obligations | 58,600 | 54,400 |
| Deficit in scheme | 58,600 | 54,400 |
| 17 | Retirement benefit schemes | (Continued) |
|---|---|---|
| Movements in the present value of defined benefit obligations: | ||
| 2020 | ||
| Liabilities at 1_January_2020 | 54,400 | |
| Increase in liability | 4,200 | |
| At 31 December 2020 | 58,600 |
| CO | r e | 12 04 .•., C.) '5 Cf) Q) |
Ch −0 C .2 |
Ch −0 C .2 |
|||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| I− | —a) E o c..) −5 CD . 0 |
._ z. .c CO .c C.) a) .o '8 Ci) 2 7 |
0 zc |
v a) t |
. 2 | 8 1 0 0 |
'c7) −c 0. |
,.., a) −.5 |
2 = E n −,14 |
X | O. | C | LI | ID | 8 C al 16 −0 10 |
(/) | '..7 CO c 0 10 .4— 0 |
0 | C | ..... C E 0) MI C 'V) |
c (r)_ |
7 | 2 .., 0 1 3 |
v , | O. | a) ca. CO |
0 | 6..) F |
7 a . |
oe. | cn | ||||||||||||||
| .− | a = . al −−) |
a g | .1.1 Cr, 0 , 8 c9 |
E | > 0 gi g 2 — p E o o |
co | E | c a 2 . 2 P. '0 C 0 7 C , 0 I . 4.1 IX ••• |
ao | C/) | I− | E | cu 0 C |
nco ,− E |
.., 0 CO c.i 3 gil j (0.' 8 = |
E a) > 0 c 13 2 —, 2 = , 0 0 |
c 0 .0 0 . a 7 5 48 ?? O. |
•ci | 0 | 1− | u, e e |
e 0 |
co 0 ..− r) |
0 0 |
8 | 1• CI 0 2 N 0 0 |
|||||||||||||||||||
| Cioi | 0.J | ( a | Ca | ca | c a | 4 4 | ca | 4 1 | |||||||||||||||||||||||||||||||||||||
| '7' 0 cam −;T: 2 ca .EL • :g. 1 ' 0 CD e 0−s cni g jg ( 1 5 − . c s −c. cu = c 0 .. ,.„, −,. n =CO CI) . . . (A C C :.' r . . • C = c/) |
. ca 'E 15 15 w −a. o '3 E 4− cu I c 1'2' a) cu . 7) o a.2. 0 w o 0 II ra. c )e •••−• C a ) Q) 2 c ° 1:1 P ' ' ' c p 0 co (0 ad.° g E 0 0 i− .....„− .− E 2 aji c;) C13 I I |
−0 u, a) .2 −g |
Co N |
CD (.0 1 1 (C) 1 ( 0 1 0 1 . 00 ( 0 I (4) ' 0 01 I'S ( \ I ,:t (') CI c r a− I−− (f) LO •−• |
0 c') Tt . NI−.4−. co co ,−o ,r) .4−co Lo 03 l ' . ; 1.1) m— I . 0 L O CD CD CO CO I's VI NI' Cal 0 1 CO ( 0 ( 4 ) Cal (f) N .4− (11 LI) ai car co− 04,1: |
0 0 t o . − 0 CD N ' 0 0 0 0 CO LO VI CO (c) 0 ( 0 V) ( 0 r−.− o au o h−co co co .4−co r−co N ,rt CD 1.0 ID V) 1 0 1.0. CO r−−−h: N: c .)− c −− .− o− .−Tr−ri r.−, •− •−−−u• N (,) "**<br>**.....**<br>**..... ...... ......**||||||**CNI−**<br>**it)**||**1**<br>**1**<br>**0**<br>**Nr**<br>**(l)**<br>**I**<br>**CC3**<br>**CY)**<br>**CD**<br>**C.,**<br>**ID**|||**0**<br>**C**<br>**I**<br>**0 . )**<br>**C . ,**<br>**CO**<br>**e t**<br>**0 0**<br>**"**<br>**0 )**<br>**C,3**<br>**C13**<br>**I**<br>**0 )**<br>**I**<br>**0**<br>**. −**<br>**0 )**<br>**0**<br>**I,−.4−(0**<br>**c , c) cr)**<br>**Nr**<br>**r−,−... cv.. cn c., cr) co**<br>**c:,** co.<br>**0**<br>**( 6 N..**<br>**1.6**<br>6<br>**a —**<br>**T—**<br>**, −**<br>**('1**<br>**el**|||**0**<br>**I**<br>**CD**<br>**"**<br>**I**<br>**CO** 1−−ocococno "<br>o<br>co<br>**.−CIIONCO** 3 (0<br>**N**<br>**.**<br>**NI'**<br>**e−**<br>**C 4**<br>**N—**<br>**CV−R**<br>**CY; ,−**<br>**r−−**<br>**CO**<br>**N**||**,**|**..... ...... .....,**<br>**a−**|**N**<br>**'**<br>r −<br>**CI**<br>0<br>i<br>cs.<br>e l<br>.<br>co<br>o<br>**_V '_**<br>**NI'**<br>co .<br>o<br>c, o<br>a) o _co_<br>_co_ to<br>**N**<br>**CO**<br>**0)**<br>**Cal**<br>**CD**<br>**VI**<br>**_CO_**<br>**C)**<br>**141**<br>**( 0**<br>**0 )**<br>**CO**<br>**CO**<br>**l''**<br>c.5<br>r−i<br>**.1"**_<br>−<br>oi NI: .−• _ri_<br>**.**<br>**.......**<br>**o i**<br>**....•**<br>**0**<br>**C,"**<br>**a−**<br>**. −**<br>**−' |
cci " co− N.. 01 |
r s LO CI |
. , cy, . . .p,c−,−..0, In |
Cal | cri cc; oi — |
0 0 ( 0 ( 0 ( 0 • 0 1^.− N CO " C D a−co h. co o CY) 43) 0 1 CD N 00 |
| aset | betwn | fun | ||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ds | t1,1 Ce |
O | c E I. |
O . •0 |
"0 0 |
O | :s− | C | I− | C | C | 0 10 |
" 0 0 |
CI | a ) | . 7 ) | 0 ) |
03) "0 | 0 0 " |
CC | s2 i |
t73 | ||||||||||||||||||||||
| C4 | 0 | N | 0 | 2 | (NI | CM | n−• | 01 | N | 0') | ||||||||||||||||||||||||||||||||||
| 41 | 41 | Ca | 41 | 41 | ||||||||||||||||||||||||||||||||||||||||
| a) | .o | :15 | 0 | 0 | e | |||||||||||||||||||||||||||||||||||||||
| I | .. | c o . | C O | C O | N 0U) |
I | − | o0 | CO | CNI | CN1 o OD |
|||||||||||||||||||||||||||||||||
| Ul | 0 ts |
1.11: CO | 0 ) CD N 0 |
t", | • | N | ,....• | Cq | 00 | oo (−6 0 |
0 | u l I |
•−• | Cf) | It | CO S' |
||||||||||||||||||||||||||||
| CD. | Cf) CNI |
Ct) | 0 0 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |
| Income from: | ||||||
| Donations and legacies | − | 350,451 | 350,451 | − | 42,376 | 42,376 |
| Grants received | − | 21,536 | 21,536 | 10,612 | 10,612 | |
| Charitable activities | 524 | 911 | 1,435 | 1,380 | 1,380 | |
| Other income | 404 | 25 | 429 | |||
| Total income | 928 | 372,923 | 373,851 | 54,368 | 54,368 | |
| Expenditure on: | ||||||
| Staff costs | 404 | 71,143 | 71,547 | 33,247 | 33,247 | |
| Charitable activities | 16,180 | 16,180 | 7,698 | 7,698 | ||
| Support costs | 18,709 | 18,709 | 42 | 3,645 | 3,687 | |
| Grants paid | 500 | 500 | ||||
| Total expenditure | 404 | 106,532 | 106,936 | 42 | 44,590 | 44,632 |
| Net incoming/(outgoing) | ||||||
| resources before transfers | 524 | 266,391 | 266,915 | (42) | 9,778 | 9,736 |
| Gross transfers between funds | (524) | (6,703) | (7,227) | 42 | 42 | |
| Net movement in funds | − | 259,688 | 259,688 | 9,778 | 9,778 | |
| Fund balances at 1 January 2020 | 16,009 | 16,009 | 6,231 | 6,231 | ||
| Fund balances at 31 December | ||||||
| 2020 | − | 275,697 | 275,697 | 16,009 | 16,009 |
| 23 | Cash generated from operations | 2020 | 2019 | |
|---|---|---|---|---|
| Surplus/(deficit) for the year | 353,635 | (27,058) | ||
| Adjustments for: | ||||
| Investment income recognised in statement of financial activities | (16,824) | (133,740) | ||
| Depreciation and impairment of tangible fixed assets | 52,618 | 55,025 | ||
| Difference between pension charge and cash contributions | 4,200 | (21,200) | ||
| Movements in working capital: | ||||
| (Increase)/decrease in debtors | (769) | 5,165 | ||
| Increase in creditors | 51,733 | 8,696 | ||
| (Decrease) in deferred income | (1,701) | (13,835) | ||
| Cash generated from/(absorbed by) operations | 442,892 | (126,947) | ||
| 24 | Analysis of changes in net funds | |||
| At 1 January | Cash flows At | 31 December | ||
| 2020 | 2020 | |||
| Cash at bank and in hand | 146,044 | 433,283 | 579,327 | |
| Loans falling due within one year | (27,056) | 27,056 | ||
| 118,988 | 460,339 | 579,327 |