| Unrestricted | Restricted | Endowment | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Note | Funds | Funds F |
Funds F |
2021f | 2020 E |
||
| Income and endowments | from: | ||||||
| Donations and legacies |
379,849 | 1,576 | 381,425 | 161,980 | |||
| Other trading activities |
80,975 | 80,975 | 67,597 | ||||
| Investment income |
5,576 | 5,576 | 7,038 | ||||
| Other income | 25,348 | 25,348 | 16,836 | ||||
| Total income | 491,748 | 1,576 | 493,324 | 253,451 | |||
| Expenditure on: |
|||||||
| Raising funds | 3,387 | 3,387 | 3,991 | ||||
| Charitable activities |
281,256 | 1,084 | 282,340 | 315,226 | |||
| Total | 284,643 | 1,084 | 285,727 | 319,217 | |||
| Operational income I(expenditure) |
207,105 | 492 | 207,597 | 65,766 | |||
| Net gains on investments | 179,055 | 179,055 | (15,150) | ||||
| Net income I(expenditure) | before transfers | 386,160 | 492 | 386,652 | (80,916) | ||
| Transfers between funds |
(653) | 653 | |||||
| Net movement in funds |
385,507 | 1,145 | 386,652 | (80,916) | |||
| Reconciliation ofFunds |
|||||||
| Funds brought forward at 1 |
January 2021 | 2,237,785 | 95,495 | 5 | 2,333,285 | 2,414,201 | |
| Funds carried forward at | 31December 2021 | 2,623,292 | 96,640 | 5 | 2,719,937 | 2,333,285 |
| Oxford and Swin |
don Area Qu |
a | ker Meeting | ofthe Religious S | ociety | ofFr | iends (Quake | rs) in Britain |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet | Company | number: | |||||||||||
| As at 31 December 2021 | 6947462 | ||||||||||||
| Notes | 2021 f. |
2021 | 2020f | 2020 | |||||||||
| Fixed assets | |||||||||||||
| Tangible assets | 22,135 | 33,783 | |||||||||||
| Investments | 1,879,734 | 1,700,679 | |||||||||||
| Current assets | |||||||||||||
| Debtors | 10 | 11,298 | 10,187 | ||||||||||
| Cash at bank and | in hand | 843,364 | 620,368 | ||||||||||
| 854,662 | 630,555 | ||||||||||||
| Liabilities | |||||||||||||
| Creditors: Amounts falling due within one year |
11 | (36,594) | ~i31,732 | ||||||||||
| Net current assets | 818,068 | 598,823 | |||||||||||
| Total net assets | 2,719,937 | 2,333,285 | |||||||||||
| Funds: | 12 | ||||||||||||
| Endowment funds |
5 | 5 | |||||||||||
| Restricted funds |
96,640 | 95,495 | |||||||||||
| Unrestricted funds |
2,623,292 | 2,237,785 | |||||||||||
| Total funds | 2,719,937 | 2,333,285 | |||||||||||
| For the financial year in question | the company | was entitled to exemption | under section 477 | ofthe Companies | Act 2006 | relating to | |||||||
| small companies. | No members | have required | the company to obtain an | audit | of its accounts | for the year | in question | in | accordance | ||||
| with section 476 ofthe Companies | Act 2006.The directors acknowledge | their | responsibility | for complying | with | the requirements of |
|||||||
| the Act with respect to accounting | records and | for the preparation | ofthe | accounts. |
| 2 | Donations and legacies |
Total | Total |
|---|---|---|---|
| 2021 | 2020 | ||
| Contributions / Schedules |
155,327 | 146,153 | |
| Collections / Fundraising |
14,228 | 11,935 | |
| Legacies / Grants from Trusts | 210,800 | ||
| Donated goods | 1,070 | 3,892 | |
| Other donations | |||
| 381,425 | 161,980 |
| Income | from other trading activities |
||
|---|---|---|---|
| Total | Total | ||
| 2021f | 2020 | ||
| Lettings | / Use ofPremises | 80,815 | 67,577 |
| Sales of | literature | 160 | 20 |
| Other | |||
| 80,975 | 67,597 |
| Total | Total |
|---|---|
| 2021f | 2020 |
| 5,576 | 7,038 |
| 5,576 | 7,038 |
| Total | Total |
|---|---|
| 2021 | 2020 |
| k | |
| 3,387 | 3,991 |
| 3,387 | 3,991 |
| Total | Total | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Direct costs: | 6 | 6 | ||
| Grants payable | 105,983 | 93,640 | ||
| Premises costs | 75,788 | 63,305 | ||
| Library/outreach | 1,744 | 1,930 | ||
| Insurance | 7,090 | 15,885 | ||
| Depreciation | 11,649 | 11,649 | ||
| Other charitable | expenditure | 8,095 | 54,016 | |
| 210,349 | 240,425 | |||
| Support costs: | ||||
| Staff costs | 58,751 | 60,972 | ||
| Legal and professional | fees | 13,240 | 13,829 | |
| 71,991 | 74,801 | |||
| 282 340 | 315226 |
| Building | ||||
|---|---|---|---|---|
| Improvements | Total | |||
| 6 | ||||
| Cost | ||||
| As at 1 January 2021 | 314,381 | 314,381 | ||
| As at 31 December 2021 | 314,381 | 314,381 | ||
| Depreciation | ||||
| As at 1 January 2021 | 280,598 | 280,598 | ||
| Charges in period |
11,648 | 11,648 | ||
| As at 31 December 2021 | 292,246 | 292,246 | ||
| Net book values | ||||
| As at 31 December 2021 | 22,135 | 22,135 | ||
| As at 1 January 2021 | 33,783 | 33,783 | ||
| Investments | ||||
| Social | Investment | Other | ||
| investments | properties | investments | Total | |
| Cost or valuation | ||||
| As at 1 January 2021 | 10,500 | 1,253,583 | 436,596 | 1,700,679 |
| Movement in market value |
126,917 | 52,138 | 179,055 | |
| As at 31 December 2021 | 10,500 | 1,380,500 | 488,734 | 1,879,734 |
| Carrying amount |
||||
| As at 31 December 2021 | 10,500 | 1,380,500 | 488,734 | 1,879,734 |
| As at 1 January 2020 | 10,500 | 1,253,583 | 436,596 | 1,700,679 |
| Balance at | Balance at | |||||||
|---|---|---|---|---|---|---|---|---|
| 1January | 31December | |||||||
| 2020 | Income | Expenditure | Gains/(losses) | Transfers | 2020 | |||
| E | ||||||||
| Restricted | general funds | |||||||
| Garden Room |
73,090 | 6,440 | 79,530 | |||||
| Dudderige | 9,166 | 0 | (99) | 9,067 | ||||
| Sharp Ross | 5,307 | 5,307 | ||||||
| Faringdon | 2,332 | 260 | (264) | (2,000) | 328 | |||
| Abingdon | 435 | (335) | 100 | |||||
| Charibury | 105 | 328 | (433) | |||||
| Marlborough | (86) | 638 | (638) | (86) | ||||
| Swindon | (215) | 2,432 | (1,039) | 1,178 | ||||
| Others | 71 | 71 | ||||||
| 89,770 | 10,533 | 2,808 | 2,000 | 95,495 | ||||
| Endowment | funds | |||||||
| Unrestricted | funds | |||||||
| Unrestricted | funds (general) | 507,334 | 189,658 | (247,553) | 21,124 | 470,563 | ||
| Unrestricted | funds (designated) | 1,817,092 | 53,260 | 68,856 | 15,150 | 19,124 | 1,767,222 | |
| 2,324,426 | 242,918 | 316,409 | 15,150 | 2,000 | 2,237,785 | |||
| Total funds | 2,414,201 | 253,451 | 319,217 | 15,150 | 2,333,285 |
| Compar | ative analysis ofnet assets |
between funds | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Endowment | Total | |||
| funds | funds | funds | funds | funds | |||
| E | 6 | 6 | |||||
| Investments | 344,747 | 1,534,987 | 1,879,734 | ||||
| Tangible | fixed assets | 22,130 | 5 | 22,135 | |||
| Current assets Current liabilities Total net assets |
397,177 36,594 705,331 |
360,845 1,917,961 |
96,640 96,640 |
5 | 854,662 ~36,594 2,719,937 |