| Trustees | P Davies | |||||||
|---|---|---|---|---|---|---|---|---|
| R Dower | ||||||||
| E Rowark | ||||||||
| Reverend J Grieve | ||||||||
| Reverend RJ McManners |
||||||||
| D Nicholson | ||||||||
| MrA Jenkins | ||||||||
| Venerable Rick Simpson |
(Appointed | 22 September | ||||||
| 2021) | ||||||||
| Charity | number | 1138224-1 | ||||||
| Company | number | 07292924 | ||||||
| Registered | office | Time Central | ||||||
| 32 Gallowgate | ||||||||
| Newcastle upon |
Tyne | |||||||
| Tyne and Wear | ||||||||
| England | ||||||||
| NE1 4BF | ||||||||
| Independent | examiner | Robson Laidler Accountants | Limited | |||||
| Femwood House |
||||||||
| Femwood Road |
||||||||
| Jesmond | ||||||||
| Newcastle Upon |
Tyne | |||||||
| Tyne and Wear | ||||||||
| England | ||||||||
| NE2 1TJ | ||||||||
| Bankers | The Co-operative | Bank | ||||||
| PO Box250 | ||||||||
| Skelmersdale | ||||||||
| WN8 6WT | ||||||||
| Solicitors | Muckle LLP | |||||||
| Time Central | ||||||||
| 32 Gallowgate | ||||||||
| Newcastle upon |
Tyne | |||||||
| NE1 4BF |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-3 | ||
| Independent examiner's |
report | ||
| Statement of financial |
actinnties | 5-6 | |
| Balance sheet | |||
| Notes to the financial | statements | 6-15 |
| Current financial year |
|||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | ||||||
| Notes | 2021 6 |
2021 f |
2021 6 |
2020f | |||
| iitggrmfm | |||||||
| Donations and legacies |
2 | 91,508 | 16,674 | 108,182 | 115,095 | ||
| Charitable activities |
3 | 145,772 | 145,772 | 70,925 | |||
| Other trading activities |
4 | 2,253 | 2,253 | 3,676 | |||
| Total income Exing/td) |
239,533 | 16,674 | 256,207 | 189,696 | |||
| tgrrt J2IU | |||||||
| Raising funds | 469 | 469 | 2,161 | ||||
| Charitable activities |
6 | 232,695 | 232,695 | 237,358 | |||
| Total resources expended | 233,164 | 233,164 | 239,519 | ||||
| Net Incoming/(outgoing) | resources before | transfers | 6,369 | 16,674 | 23,043 | (49,823) | |
| Gross transfers between |
funds | 16,674 | (16,674) | ||||
| Net income/(expenditure) | for the year/ | ||||||
| Net movement In funds |
23,043 | 23,043 | (49,823) | ||||
| Fund balances at 1 January | 2021 | 2,620,576 | 4,971 | 2,625,547 | 2,675,370 | ||
| Fund balances at 31 December 2021 | 2,643,619 | 4,971 | 2,648,590 | 2,625,547 |
| Prior financial year | |||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | ||||
| Notes | 2020f | 2020 | 2020 | ||
| IttggLrttbffgtn. | |||||
| Donations and legacies |
114,857 | 238 | 115,095 | ||
| Charitable activities |
70,925 | 70,925 | |||
| Other trading activities |
3,676 | 3,676 | |||
| Total income | 189,458 | 238 | 189,696 | ||
| EZggttd)hLrrJtg-' | |||||
| Raising funds | 2,161 | 2,161 | |||
| Charitable activities |
237,358 | 237,358 | |||
| Total resources expended | 239,519 | 239,519 | |||
| Net incoming/(outgoing) | resources before transfers | (50,061) | 238 | (49,823) | |
| Net Incomel(expenditure) | for the yearl | ||||
| Net movement in funds |
(50,061) | 238 | (49,823) | ||
| Fund balances at 1 January | 2020 | 2,670,637 | 4,733 | 2,675,370 | |
| Fund balances at 31 December 2020 |
2,620,576 | 4,971 | 2,625,547 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||||
| Fixed assets | |||||||||
| Tangible assets | |||||||||
| 10 | 2,639,661 | 2,619,655 | |||||||
| Current assets | |||||||||
| Stocks | |||||||||
| Debtors Cash at bank and |
In | hand | 11 12 |
2,419 12,621 |
2,330 18,747 |
||||
| 29,619 | 28,575 | ||||||||
| Creditors: amounts one year |
falling | due within | 13 | 44,659 (20,730) |
49,652 (43,760) |
||||
| Net current assets | |||||||||
| 23,929 | 5,892 | ||||||||
| Total assets less | current | liablgties | 2,663,590 | 2,625,547 | |||||
| Creditors: amounts more then one year |
falling | due after | 14 | (15,000) | |||||
| Net assets | |||||||||
| 2,648,590 | 2,625,547 | ||||||||
| Income funds | |||||||||
| Restricted funds Unrestricted funds |
- general | 15 | 4,971 2,643,619 |
4,971 2,620,576 |
|||||
| 2,648,590 | 2,625,547 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| general | general | |||||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| E | E | E | f | E | E | |||
| Donations | and gifts | 8,032 | 8,032 | 4,980 | 238 | 5,218 | ||
| Grants receivable | 83,476 | 16,674 | 100,150 | 109,877 | 109,877 | |||
| 91,508 | 16,674 | 108,182 | 114,857 | 238 | 115,095 | |||
| Grants receivable for | ||||||||
| core activities | ||||||||
| Newcastle | Diocesan | |||||||
| Board of | Finance | 3,750 | 16,674 | 20,424 | 4,375 | 4,375 | ||
| Covid support grants | 55,068 | 55,068 | 74,052 | 74,052 | ||||
| Northumberland | County | |||||||
| Council | 24,658 | 24,658 | 31,450 | 31,450 | ||||
| 83,476 | 16,674 | 100,150 | 109,877 | 109,877 |
| Operation of |
Operation of |
|---|---|
| retreat | retreat |
| house | house |
| 2021 | 2020 |
| E | E |
| 145,772 | 70,925 |
| Art sales | |
|---|---|
| Bar sales | |
| Stall sales | |
| Rents received | |
| Other trading | activities |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| general | general |
| 2021 | 2020 |
| E | E |
| 415 | 35 |
| 1,015 | 1,399 |
| 35 | 1,592 |
| 788 | 650 |
| 2,253 | 3,676 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| general | general | |||
| 2021 | 2020 | |||
| 6 | ||||
| TffLdin n chaos |
||||
| Stall purchases | 295 | 1,426 | ||
| Artist payments | 35 | |||
| Bar purchases | 174 | 700 | ||
| Trading costs | 469 | 2,161 | ||
| 469 | 2,161 | |||
| 6 | Charitable activities |
|||
| Operation ofOperatlon of |
||||
| retreat | retreat | |||
| house | house | |||
| 2021 | 2020 | |||
| E | ||||
| Staff costs | 145,754 | 152,943 | ||
| Depreciation | and impairment | 11,507 | 12,219 | |
| Light and heat | 16,222 | 18,517 | ||
| Miscellaneous | expenses | 1,359 | 955 | |
| Repairs and maintenance | 8,735 | 10,200 | ||
| Food purchases | 22,051 | 9,818 | ||
| Administration | and publicity | 15,617 | 22,647 | |
| Water and sewerage | 1,697 | 364 | ||
| Cleaning and |
laundry | 2,079 | 2,728 | |
| 225,021 | 230,391 | |||
| Share of support costs (see note 7) | 7,674 | 6,967 | ||
| 232,695 | 237,358 |
| Support co | sts | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2021 Support costs | Governance | 2020 | |||||||||||
| costs | costs | costs | |||||||||||||
| f | f | f | f | f | f | ||||||||||
| Accountancy | and | ||||||||||||||
| bookkeeping | 7,674 | 7,674 | 6,967 | 6,967 | |||||||||||
| 7,674 | 7,674 | 6,967 | 6,967 | ||||||||||||
| Analysed between |
|||||||||||||||
| Charitable activities |
7,674 | 7,674 | 6,967 | 6,967 | |||||||||||
| Support costs includes | payments | to the | independent | examiners | off4,428 (2020- | f4,140) for the independent | |||||||||
| examination. | |||||||||||||||
| Trustees | |||||||||||||||
| None of the | trustees | (or any | persons | connected | with | them) | received | any remuneration | or benefits | from the | |||||
| charity during | the year. | ||||||||||||||
| Employees | |||||||||||||||
| The average | monthly | number | of | employees | during the | year was: | |||||||||
| 2021 | 2020 | ||||||||||||||
| Number | Number | ||||||||||||||
| House staff | 29 | 29 | |||||||||||||
| Employment | costs | 2021 | 2020 | ||||||||||||
| f | |||||||||||||||
| Wages and salaries | 140,191 | 146,252 | |||||||||||||
| Social security costs | 2,585 | 3,047 | |||||||||||||
| Other pension costs | 2,978 | 3,644 | |||||||||||||
| 145,754 | 152,943 |
| 10 | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|
| Freehold land |
Kitchen & | Fixtures and | Total | |||
| and buildings | catering | fittings | ||||
| equipmentf | ||||||
| Cost | ||||||
| At 1 January 2021 | 2,612,880 | 32,791 | 98,603 | 2,744,274 | ||
| Additions | 25,392 | 6,121 | 31,513 | |||
| At 31 December 2021 | 2,612,880 | 58,183 | 104,724 | 2,775,787 | ||
| Depreciation and impairment |
||||||
| At 1 January 2021 | 27,298 | 20,427 | 76,894 | 124,619 | ||
| Depreciation charged |
in the year | 1,820 | 2,098 | 7,589 | 11,507 | |
| At 31 December 2021 | 29,118 | 22,525 | 84,483 | 136,126 | ||
| Carrying amount |
||||||
| At 31 December 2021 | 2,583,762 | 35,658 | 20,241 | 2,639,661 | ||
| At 31 December 2020 | 2,585,582 | 12,364 | 21,709 | 2,619,655 |
| 11 | Stocks | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| f | F | |||
| Raw materials | and consumables | 2,419 | 2,330 | |
| 12 | Debtors | |||
| 2021 | 2020 | |||
| Amounts falling due within one year: |
f | F | ||
| Trade debtors | 12,181 | 8,203 | ||
| Other debtors | 795 | |||
| Prepayments | and accrued income | 440 | 9,749 | |
| 12,621 | 18,747 |
| Creditors: amounts | falling due within | one year | ||
| 2021 | 2020 | |||
| 6 | 6 | |||
| Other taxation and social security Trade creditors Other creditors Accruals and deferred income |
5,178 4,042 6,507 5,003 |
4,031 3,484 28,600 7,645 |
||
| 20,730 | 43,760 | |||
| Creditors: amounts | falling due after more than one year | |||
| 2021f | 2020f | |||
| Borrowings | 15,000 |
| Movement | Movement | In funds | |||||||
|---|---|---|---|---|---|---|---|---|---|
| In funds | |||||||||
| Balance at 1 January 2020 |
Incoming resources1 |
Balance at January 2021 |
Incoming resources |
Transfers | Balance at 31 December |
||||
| 2021 | |||||||||
| Woodland | Fund | 335 | 335 | 335 | |||||
| The Muckle Fund Carpet Fund Fire Alarm Fund |
1,056 3,342 |
238 | 1,056 3580 |
16,674 | (16,674) | 1,056 3,580 |
|||
| 4,733 | 238 | 4,971 | 16,674 | (16,674) | 4,971 |
| 16 | Analysis of net assets |
between | funds | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | funds | funds | |||||
| 2021 6 |
202'l f |
2021 6 |
2020 6 |
2020 6 |
2020 f |
|||
| Fund balances at 31 | ||||||||
| December 2021 are | ||||||||
| represented by: |
||||||||
| Tangible assets | 2,639,661 | 2,639,661 | 2,619,655 | 2,619,655 | ||||
| Current assets/(liabilities) | 18,958 | 4,971 | 23,929 | 921 | 4,971 | 5,892 | ||
| Long term liabilities | (15,000) | (15,000) | ||||||
| 2,643,619 | 4,971 | 2,648,590 | 2,620,576 | 4,971 | 2,625,547 |