| Reference and Adnunistrative Details |
Reference and Adnunistrative Details |
I to 2 |
|---|---|---|
| Trustees' Report | 3 to 7 | |
| Statement of Trustees' | Responsibilities | |
| Independent Exanuneds |
Report | |
| Statement ofFioancial | Activities | 10 |
| Balance Sheet | ||
| Notes to the Financial | Statements | 12 to 23 |
| Reference and Administrative | Details | |||||
|---|---|---|---|---|---|---|
| Trustees | Karen Attaway | |||||
| Laura Camall | ||||||
| Rodney 1lill | ||||||
| David Millington | ||||||
| Malcolm Pearson, (appointed | 20 lanuary | 2021) | ||||
| David Pickles | ||||||
| lan Rutherford | ||||||
| Roy Swanston | ||||||
| David Westhead | ||||||
| Caroline Wickens | ||||||
| Louise Wilkins | ||||||
| Senior Manageruent | Team | Tim Willis, Building Manager | ||||
| Principal | Office | Ceutral Buildings | ||||
| Oldham Street |
||||||
| Manchester | ||||||
| Ml tJQ | ||||||
| Charity Registration | Number | 1137980 | ||||
| Solicitors | BLM Law | |||||
| King's House | ||||||
| 42 King Street West | ||||||
| Manchester | ||||||
| M3 2NU | ||||||
| Bankers | HSBC Bank pic | |||||
| 24 St Ann's Square | ||||||
| Manchester | ||||||
| M2 7HD | ||||||
| Unity Tmst Bank Pic | ||||||
| PO Box7193 | ||||||
| Planetary Road |
||||||
| Willenhall | ||||||
| WVI 9DG | ||||||
| Investment | Managers | Central Finance Board ofthe | Methodist | Church | ||
| 9Bouhill Street | ||||||
| London | ||||||
| EC2A 4PE | ||||||
| Independent | Examiner | Andrew IMcLaren FCA | ||||
| Beever and Snuthers | ||||||
| St George's House | ||||||
| 215-219Chester Road | ||||||
| Manchester | ||||||
| M154JE |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | 2021 | ||||
| Note | f. | ||||
| Income and Endowments | frotu; | ||||
| Donations and legacies |
48,156 | 48,156 | |||
| Charitable activities |
60,805 | 60,805 | |||
| Other hadiug activities |
79,353 | 79,353 | |||
| Investment inconte |
173,162 | 173,162 | |||
| Total income | 361,476 | 361476 | |||
| Expenditure on: |
|||||
| Raising funds Charitable activities |
6 7 |
(210,743) ~782,467 |
(210,743) ~182,465 |
||
| Total Expenditure | 393,208 | 393,208 | |||
| Gains/(losses) on investment |
assets | 74,231 | 74,231 | ||
| Net movement in funds |
42,499 | 42,499 | |||
| Reconciliation offunds |
|||||
| Total funds brought | forward | 2,808,213 | 2,808,213 | ||
| Total funds carried | forward | 2,850,712 | 2,850,712 | ||
| Total | |||||
| Unrestricted | 2020 | ||||
| funds | As restated | ||||
| Note | |||||
| Incorue and Endowments | from: | ||||
| Donations and legacies |
22,591 | 22,591 | |||
| Charitable activities |
58,273 | 58,273 | |||
| Other trading activities | 124,828 | 124,828 | |||
| Investment income |
195,271 | 195,271 | |||
| Total Income | 400,963 | 400963 | |||
| Expenditure on: |
|||||
| Raising funds Charitable activities |
6 7 |
(172,873) ~(172.457 |
(172,873) ~172,457 |
||
| Total Expenditure Gains/losses on inveshnent |
assets | ~345,3303 ~7,267 |
345,330 7,261 |
||
| Net movement in funds |
48,372 | 48,372 | |||
| Reconciliation offunds | |||||
| Total funds brought | fotward | 2,759,841 | 2,759,841 | ||
| Total funds can ied | forward | 15 | 2,808,213 | 2,808 213 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | ||||||
| Fixed assets | ||||||
| Tangible assets | 10 | 281,595 | 294,180 | |||
| Investments | 2524571 | 2443514 | ||||
| 2,8116.166 | 2,737694 | |||||
| Current assets | ||||||
| Debtors Cash at bank |
and in hand | 12 | 20,391 148,049 |
39,012 151047 |
||
| 168,440 | 190,859 | |||||
| Creditors: Amounts | faulng due within one year | 13 | ~77444 | ~74090 | ||
| Net carrent | assets | 90,796 | 116,769 | |||
| Total assets less current liabuities Creditors: Amounts fauing due alter more than one year |
2,896,962 ~462 0 |
2,854,463 ~46 0 |
||||
| Net assets | 2850 | ~2,800 13 |
||||
| Funds ofthe | charity: | |||||
| Unrestricted | income | funds | ||||
| Umestricted funds |
2,8 0712 | 2808,213 | ||||
| Total funds | 2,850,712 | 2,808413 |
| Unrestricted | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| funds | |||||||||||
| Total | Total | ||||||||||
| General | 2021 | 2020 | |||||||||
| Grants; | |||||||||||
| Coronavirus | Job Retention | Scheme | 48,156 | 48, | 156 | 22,591 | |||||
| 48,156 | 48, | 156 | 22,591 | ||||||||
| 3 | Income from charitable | activities | |||||||||
| Unrestricted | |||||||||||
| funds | |||||||||||
| Total | Total | ||||||||||
| General | 2021 | 2020 | |||||||||
| TMCP contribution and related expenses |
towards | staffing, | accommodation | 60,805 | 60,805 | 58,273 | |||||
| 4 | Income from other | trading | activities | ||||||||
| Unrestricted | |||||||||||
| funds | |||||||||||
| Total | |||||||||||
| Total | 2020 | ||||||||||
| General | 2021 | As restated | |||||||||
| Room hire | 79,340 | 79,340 | 121,897 | ||||||||
| Refreshinents | 2 sundty | income | 13 | 13 | 2,931 | ||||||
| 79,353 | 79,353 | 124,828 |
| Unrestricted funds |
|||
|---|---|---|---|
| Total | |||
| Total | 2020 | ||
| Geueral | 2021 | As restated | |
| s | |||
| Dividends | 7,457 | 7,457 | 8, 141 |
| Interest | 432 | 432 | 1,046 |
| Rental income | 165,273 | 165,273 | 186,084 |
| 173,162 | 173,162 | 195,271 |
| 6 Expenditure on raising funds |
|||
|---|---|---|---|
| Unrestricted | |||
| Funds | Total | Total | |
| General | 2021 | 2020 | |
| Property costs | 19,792 | 19,792 | 15,259 |
| Staff costs | 87,928 | 87,928 | 79,749 |
| Depreciation | 4,845 | 4,845 | 4,916 |
| Other expenditure | 98,178 | 98,178 | 72,949 |
| 210,743 | 210,743 | 172,873 |
| 7 Expendit |
ure on charitable activitie |
s | ||
|---|---|---|---|---|
| Unrestricted | ||||
| fuuds | ||||
| Total | Total | |||
| General | 2021 | 2020 | ||
| f. | ||||
| Nexus | 5,000 | |||
| Property costs | 79,170 | 79,170 | 61,038 | |
| Staff costs | 90,306 | 90,306 | 92,435 | |
| Depreciation | 8,839 | 8,839 | 8,968 | |
| Governance | costs | 4, 150 | 4 1511 | 5,016 |
| 282465 | 182,465 | 172,457 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| independent | examiner's | fees | 1,200 | 1,200 | ||
| Depreciation | ofGxed assets | 13,684 | 13,884 | |||
| 9 Staff costs |
||||||
| The aggregate | payroll | costs were as follows: | ||||
| 2021 | 2020 | |||||
| g | ||||||
| Staff costs | during | the | year were: | |||
| Wages and | salaries | 159,360 | 152,330 | |||
| Social security | costs | 11,797 | 9,516 | |||
| Pension costs | 7,077 | 10,339 | ||||
| 178,234 | 172,185 |
| 10 Tangible fixed assets | ||||
|---|---|---|---|---|
| Land and | Furniture and |
Plant & | ||
| buildings | equipment | machinery | Total | |
| f. | ||||
| Cost | ||||
| At I September 2020 | 253,000 | 148,740 | 658,451 | 1,060,191 |
| Additions | 882 | 217 | 1,099 | |
| At 31August 2021 | 253,000 | 149,622 | 658,668 | 1,061,290 |
| Depreciation | ||||
| At 1 September 2020 Charge for the year |
10,116 1,686 |
119,229 9,860 |
636,666 2,138 |
766,011 13,684 |
| At 31 August 2021 | 11,802 | 129,089 | 638,804 | 779,695 |
| Net book value | ||||
| At 31August 2021 | 241,198 | 28 533 | 19864 | 281595 |
| At 31August 2020 | 242,884 | 29,511 | 21,785 | 294,180 |
| 11 Fixed asset investments | ||
|---|---|---|
| 2021 | 2020 | |
| Investment properties |
1,912,000 | 1,912,000 |
| Other investments | 612,57 1 | 531,514 |
| 2,524,571 | 2,443,514 | |
| Investment properties |
||
| Investmeut | ||
| properties f |
||
| Cost or Valuation | ||
| At 1 Septetuber 2020 | 1972696 | |
| Provision | ||
| At 31August 2021 | ||
| Net book value | ||
| At 31August 2021 | 1,912,119tl | |
| At 31August 2020 | 1,912,000 | |
| Other inveshuents | ||
| Other | ||
| investments | ||
| f | ||
| Cost or Valuation | ||
| At 1 Septetuber 2020 | 531,514 | |
| Revaluation | 81,057 | |
| At 31August 2021 | 612571 | |
| Net book value | ||
| At 31 August 2021 | 612 571 | |
| At 31 August 2020 | 531,514 |
| 12 Debtors | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Prepayments | 2,726 | 23,028 | ||
| Accrued income | 16,231 | 13,984 | ||
| Other debtors | 1,434 | |||
| 20,391 | 39,012 | |||
| 13 Creditors: amounts | falling due within | one year | ||
| 2021 | 2020 | |||
| Grants payable | 30,000 | 30,000 | ||
| Creditors ttc accruals |
47,644 | 37,263 | ||
| Inconte in advance | 6,827 | |||
| 77,644 | 74090 | |||
| 14 Creditors: amounts | falling due after | one year | ||
| 2021 | 2020 | |||
| Grants payable | 46,250 | 46 250 |
| c | nl O |
o O O Vl O |
o O O O Vl |
In | AI C |
I O O ci cc dn dl |
rn | 3 O Vl O |
O O O Vl |
ID ID A IA |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| g | m | nd 5 | 'D | cc | ||||||||
| c | ||||||||||||
| OA~ | /do a~ | |||||||||||
| h3 | ||||||||||||
| CD | CI CD CI |
CI C |
||||||||||
| Cl A dl |
cn ch In |
cn | CI | In | CI In |
|||||||
| CD | CI | |||||||||||
| cn | ||||||||||||
| Vl | A | |||||||||||
| cn | O | CI | ||||||||||
| O | O | C | ||||||||||
| =j-=- | Vi O |
O | A A |
CI CI |
C | |||||||
| A | cc | |||||||||||
| Cl | ||||||||||||
| C/I | ||||||||||||
| O O O |
O O O |
CI | ||||||||||
| V|OA | Vl In |
| Unrestricted | ||||
|---|---|---|---|---|
| funds | ||||
| General | Total funds | |||
| 8 | ||||
| Tangible | fixed | assets | 281,595 | 281,595 |
| Fixed asset investments | 2,524,571 | 2,524,571 | ||
| Current | assets | 168,440 | 168,440 | |
| Current Creditors |
liabilities over 1 year |
(77,644) ~46,250) |
(77,644) ~46.266 |
|
| Total net assets | 2,850,712 | 2,850,712 |