| for the Year Ended 31 | December 2020 | |||||
|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | f, | |||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
84,758 | 2,338 | 87,096 | 98,133 | ||
| Charitable activities |
||||||
| Courses | 4,916 | 14,580 | ||||
| Other trading activities Investment income Other income Total |
3,262 9,472 ~3) 102,405 |
2,338 | 3,262 9,472 ~3) 104,743 |
7,364 10,433 116 130.626 |
||
| EXPENDITURE ON | ||||||
| Raising funds | 1,073 | 1,073 | 6.209 | |||
| Charitable activities |
||||||
| Buddhist centre administration |
39,973 | 40,054 | 59.075 | |||
| Courses | 4,183 | 4,183 | 12.455 | |||
| Cirants to other entree |
7,068 | 7,068 | 14.747 | |||
| Total | 52,297 | 52,378 | 92,486 | |||
| ~ETINCOME | 50,108 | 2,257 | 52,365 | 38,140 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forvvard | 532,312 | 52 | 532,364 | 494,224 | |
| TOTAL FUNDS CARRIED FORWARD | ~582 420 | ~2309 | ~584 729 | ~532364 |
| 31 December 2020 | |||||||
|---|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| Notes | tunds | funds | funds | fundsI | |||
| FIXEDASSETS | |||||||
| Tangible assets |
ll | 874,008 | 874,008 | 868,946 | |||
| Heritage assets | 38,416 | ||||||
| 917,424 | 907,362 | ||||||
| CURRENT ASSETS Stocks Debtors: amounts falling due within one year Debtors: amounts falling due after more than one year Cash at bank and in hand |
13 14 14 |
15,899 15,899 25,670 25,670 76,162 76,162 9»»» 0r2 |
14,818 25,590 78,916 41,315 |
||||
| 187,504 | 2,309 | 189,813 | 160,639 | ||||
| CREDITORS | |||||||
| Amounts falling due within |
one year | 15 | (20,442) | (20,442) | (21,578) | ||
| NET CURRENT | ASSETS | ||||||
| TOTAL ASSETSLESSCURRENT LIABILITIES | 1.079,486 | 2,309 | 1,081,795 | 1,046.423 | |||
| CREDITORS | |||||||
| Amounts falling due after more than one year |
16 | (497,066) | (49'7,066) | (514,059) | |||
| NET ASSETS | 582 420 | 2309 | 584 729 | 532.364 | |||
| FUNDS | 19 | ||||||
| Unrcstnctcd funds. |
|||||||
| Bristol | 212,791) | 205,916 | |||||
| London | 36 30 |
326,396 | |||||
| 532,312 | |||||||
| Rcstnctcd funds: | |||||||
| Sakya Nuns | 309 | 52 | |||||
| TOTAL FUNDS |
| 31.12.20 | 31.12.19 | ||||||
|---|---|---|---|---|---|---|---|
| Rents received | 6.993 | 7,712 | |||||
| Deposit account interest Loan interest |
13 2.466 |
~2721 | |||||
| 9.472 | ~10433 | ||||||
| INCOME FROM CHARITABLE ACTIVITIES | |||||||
| 31.12.20 | 31.12.19 | ||||||
| Course fees | Activity Courses |
~4916 | ~14580 | ||||
| CHARITABLE ACTIVITIES COSTS | |||||||
| Grant | Support | ||||||
| Direct | funding | of | costs (see | ||||
| Costs 5 |
activities f |
note 7) | Totals | ||||
| Buddhist centre administration | 40,054 | 40,054 | |||||
| Courses Grants to other centres |
4,183 ~4183 |
~7068 ~7068 |
~40054 | 4,183 ~7068 ~51305 |
|||
| SUPPORT COSTS | |||||||
| Governance | |||||||
| Management | Finance | Other | costs | Totals | |||
| 5 | |||||||
| Buddhist centre administration | ~16338 | ~17919 | ~4037 | ~1760 | ~40 054 | ||
| The charity did not employ any paid statf. | |||||||
| Support costs, included | in the above, are as | follows: | |||||
| Management | |||||||
| 31.12.20 | 31.12.19 | ||||||
| Buddhist | |||||||
| centre | Total | ||||||
| admimstration | acttvities | ||||||
| Rates and water | 2,313 | 5,213 | |||||
| Insurance | 2.852 | 2,591 | |||||
| Light and heat | 2,901 | 3,446 | |||||
| Tclcphonc | 2,047 | 1,694 | |||||
| Postage and stationery | 15 | 298 | |||||
| Advert&s&ng | 2,280 | 3,313 | |||||
| Sundries | 1,385 | ||||||
| Repairs and maintenance | 2,746 | 16,813 | |||||
| 16,338 | 34,753 |
| Finance | ||||
|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||
| Buddhist | ||||
| centre | Total | |||
| administration | activities | |||
| Bank charges | Sg4 | 853 | ||
| Bank loan interest | 17,335 17.919 |
~tg 141 ~tg 994 |
||
| Other | ||||
| 31.12.20 | 31.12.19 | |||
| Buddhist | ||||
| centre | Total | |||
| administration | activities | |||
| Depreciation | oftangible | tixed assets | 4.037 | ~3143 |
| Governance | costs | |||
| 31.12.20 | 31.12.19 | |||
| Buddhist | ||||
| centre | Total | |||
| administration | activities | |||
| Independent | examiner's | fees | 1.512 | 1,632 |
| Professional | fees | 248 | ||
| 1.760 | ~1632 | |||
| NET IVCOME/(EXPENDITURE) | ||||
| Nei income/(expendiiure) | is stated aller charging/(crediting): | |||
| 31.12.20 | 31.12.19 | |||
| Depremation | - owned assets | 4.037 | 3 143 |
| COMPARATIVKS F | OR THE ST | ATEMENT OF | FINANCIAL ACTIVIT | IES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| funds | funds | funds | ||||
| f. | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
93,451 | 4,682 | 98,133 | |||
| Charitable activities |
||||||
| Courses | 14,580 | 14,580 | ||||
| Other tradmg activities | 7,364 | 7,364 | ||||
| Investment mcome |
10,433 | 10,433 | ||||
| Other income | 116 | 116 | ||||
| Total | 125,944 | 4,682 | 130,626 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 6,142 | 67 | 6,209 | |||
| Charitable activities |
||||||
| Buddhist centre administration |
59,075 | 59,075 | ||||
| Courses | 12,455 | 12,455 | ||||
| Grants to other centres | 12,747 | 2,000 | 14,747 | |||
| Total | 90,419 | 7,067 | 92,486 | |||
| NET INCOME | 35,525 | 2,615 | 38.140 | |||
| Transfers between funds |
2 563 | |||||
| Net movement in fuads |
38,088 | 52 | 38,140 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 494,224 | 494,224 | ||||
| TOTAL FUNDS CARRIED FORWARD | ~532 312 | 52 | ~532364 | |||
| TANGIBLE FIXEDASSETS | ||||||
| Fixtures | ||||||
| Frcchold | and | Computer | ||||
| property | tittings f |
equipment | Totals f |
|||
| COST | ||||||
| At I January 2020 Additions |
851,130 | 25,990 ~9099 |
477 | 877,597 ~9099 |
||
| At 31December 2020 | ~851 130 | 35,089 | 477 | ~886 696 | ||
| DEPRECIATION | ||||||
| At I January 2020 Charge for year At 31 December 2020 |
8,520 3,985 12,505 |
131 52 |
8,651 ~4037 ~12688 |
|||
| NKT BOOK VALUE At 31December 2020 At 31December 2019 |
~851 130 ~851 130 |
~22 584 ~17470 |
294 346 |
~874 008 ~868 946 |
| Total | ||
|---|---|---|
| MARKET VALUE | ||
| At | I January 2020 and 31 December 2020 | ~38416 |
| NET BOOK VALUE | ||
| At | 31 December 2020 | ~38416 |
| At | 31 December 2019 | ~38416 |
| 31.12.20 | 31.12.19 | |||||
|---|---|---|---|---|---|---|
| Stocks Donated |
stock | 10,515 5,384 |
11,440 ~3378 |
|||
| 15,899 | 14818 | |||||
| DEBTORS | ||||||
| 31.12.20 | 31.12.19 | |||||
| Amounts | falling | duc withm | onc year. | |||
| Other debtors | 19,596 | 19,963 | ||||
| Thmley | Rinchen | Lmg Trust | —loan for France & | I year | 2,754 | 2,653 |
| Prepayments | 3,320 | 2 974 | ||||
| 25,670 | 25 590 | |||||
| Amounts | falling | duc ager morc than onc year: | ||||
| Thmlcy | Rinchcn | Lmg Trust | - loan for France & | I year | 76,162 | 78,916 |
| Aggrcgatc amounts | 101,832 | 104,506 |
| 31.12.20 | 31.12.19 | ||||
|---|---|---|---|---|---|
| Bank loans and overdrafts | (see note 17) | 16.993 | 16,402 | ||
| Trade creditors | 874 | 744 | |||
| Other creditors Accrued expenses |
975 1.600 |
2,832 ~1600 |
|||
| 20.442 | ~21 578 | ||||
| CREDITORS: AMOUNTS FALLING | DUE AFTER MORE THAN ONE YEAR | ||||
| 31.12.20 | 31.12.19 | ||||
| Bank loans (see note 17) Other loans (see note 17) |
489.066 8.000 497.066 |
506,059 ~8000 ~514059 |
|||
| LOANS | |||||
| An analysis ofthe maturity | of | loans is given belotv: | |||
| 31.12.20 | 31.12.19 | ||||
| Amounts falling due within one year on Bank loans |
demand: | 16.993 | ~16402 | ||
| Amounts falling benveen Bank loans —1-2years |
one | and two years: | 17.570 | ~16993 | |
| Amounts falling due between Bank loans —2-5 years |
two and five years: | 56.376 | ~54 523 | ||
| Amounts falling due in more than tive years: |
|||||
| Repayable by instalments: |
|||||
| Bank loans more 5 yr by instal | 415.120 | 434,543 | |||
| Repayable otherwise than |
by instalments: | ||||
| Other loans more 5yrs non-inst | 8.000 | ||||
| SECURED DEBTS | |||||
| The follov ing secured debts are included | within creditors: | ||||
| 31.12.20 | 31.12.19 | ||||
| Bank loans | 506.059 | ~522 461 |
| MOVEME | NT | IN FUNDS | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Net | Transt'ers | ||||||||
| movement | between | At | |||||||
| At | 1.1.20 | in fundsf | funds | 31.12.20 | |||||
| Unrestricted | funds | ||||||||
| Bristol London |
205,916 ~326 396 |
7,915 ~42 193 |
(1,041) ~1041 |
212,790 ~369630 |
|||||
| 532,312 | 50,108 | 582,420 | |||||||
| Restricted | funds | ||||||||
| Sakya Nuns | 52 | 2,257 | 2,309 | ||||||
| TOTAL FUNDS | ~532 364 | ~52 365 | ~584 729 | ||||||
| Net movement | in funds, included | in the above are as follows | |||||||
| lnconung | Resources | Movement | |||||||
| resources | expended | ln ftllld' | |||||||
| f | 6 | ||||||||
| Unrestricted | funds | ||||||||
| Bristol London |
33,347 ~69058 |
(25,432) | 7,915 ~42 193 |
||||||
| 102,405 | (52.297) | 50,108 | |||||||
| Restricted | funds | ||||||||
| Sakya Nuns | 2,338 | (81) | 2,257 | ||||||
| TOTAL FUNDS | 104743 | ~52 378) | 52.365 | ||||||
| Comparatlves | for movement | In | funds | ||||||
| Net | Trans thrs | ||||||||
| movement | between | At | |||||||
| At | I 1.19 | lll fufldsf | funds | 31.12 19 f |
|||||
| Unrestricted | funds | ||||||||
| Bristol London |
187,316 ~306908 |
19,586 15,939 |
(986) ~3549 |
205,916 326,396 |
|||||
| 494,224 | 35,525 | 2,563 | 532,312 | ||||||
| Restricted | funds | ||||||||
| Sakya Nuns | 52 | 52 | |||||||
| London Rupa | appeal | 2,563 ~2615 |
~2563) | 52 | |||||
| TOTAL FUNDS | 494 224 | 38 140 | 532,364 |
| Incoming | Resources | Movement | |||||||
|---|---|---|---|---|---|---|---|---|---|
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| Bristol London |
62,767 63.177 |
(43,181) | 19,586 ~15939 |
||||||
| 125,944 | (90.419) | 35,525 | |||||||
| Restricted funds |
|||||||||
| Sakya Nuns London Rupa appeal TOTAL FUNDS |
2.1 I9 2,563 ~4682 ~130626 |
(2,067) 92486 |
52 ~2563 ~2615 ~38 140 |
||||||
| A current | year | 12months | and prior year 12months | combined | position | is as | follows | ||
| Net | Transt'ers | ||||||||
| movement | between | At | |||||||
| At 1.1.19 | in funds | fultcls | 31.12.20 | ||||||
| f | f | ||||||||
| Unrestricted | funds | ||||||||
| Bristol London |
187,316 ~306908 |
27,501 58,132 |
(2.027) 4.590 |
212,790 ~369630 |
|||||
| 494,224 | 85,633 | 2,563 | 582,420 | ||||||
| Restricted funds | |||||||||
| Sakya Nuns London Rupa appeal TOTAL FUNDS |
~494 | 224 | 2,309 ~2563 ~4872 ~90505 |
2.563 ~2563) |
2,309 ~2 309 ~584 729 |
||||
| A current | year | 12 months | and prior year 12months | combined | net movement | in fund~. mcluded | m the above are as follows | ||
| Iuconung | Resources | Movement | |||||||
| resources | expended | tn fund | |||||||
| f | |||||||||
| Unrestricted | funds | ||||||||
| Bristol London |
96,114 ~132235 |
(68,613) ~74 103) |
27,501 ~58 132 |
||||||
| 228,349 | (142.716) | 85,633 | |||||||
| Restricted funds | |||||||||
| Sakya Nuns London Rupa |
appeal | 4,457 ~2563 7,020 |
(2,148) ~2.148) |
2,309 ~2563 ~4872 |
|||||
| TOTAL | FUNDS | 235 369 | ~144,864) | 90.505 |