OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Page
Reference and Administrative
Details
Report ofthe Trustees 2 to 4
Independent
Examiner's
Report
Statement of Financial Activities
Statement of Financial Position
Notes to the Financial Statements 8 to 14

31.3.21 31.3.20
Unrestricted Total
funds funds
Notes F
INCOME AND ENDOWMENTS FROM
Charitable activities
Charitable activities 58,009 74,224
Investment income 400 381
Other income 350 638
Total 58,759 75,243
EXPENDITURE ON
Charitable activities
Charitable activities 39,235 32,846
Other 2,016
Total 39,235 34,862
Net gains/(losses) on investments 2,864 (1,848)
NET INCOME 22,388 38,533
RECONCILIATION OF FUNDS
Total funds brought forward 272,037 233,504
TOTAL FUNDS CARRIED FORWARD 294,425 272,037

STATEMENT OF FINANCIAL
PO
31 MARCH 2021
SITION
31.3.21 31.3.20
Unrestricted Total
funds funds
Notes F
FIXEDASSETS
Tangible assets 9 320,970 247,956
Investments 10 17,027 13,785
337,997 261,741
CURRENT ASSETS
Prepayments
and
accrued income 409 283
Cash at bank and in hand 19,283 11,690
19,692 11,973
CREDITORS
Amounts
falling due within one year
(9,714) (1,677)
NET CURRENT ASSETS 9,978 10,296
TOTAL ASSETS LESSCURRENT
LIABILITIES 347,975 272,037
CREDITORS
Amounts
falling due after more than one year 12
(53,550)
NET ASSETS 294,425 272,037
FUNDS 14
Unrestricted
funds
294,425 272,037
TOTAL FUNDS 294,425 272,037

2. INVESTMENT INCOME INVESTMENT INCOME INVESTMENT INCOME
31.3.21 31.3.20
E E
Investment income 378 362
Deposit account interest 22 19
400 381
3. INCOINE FROM CHARITABLE ACTIVITIES
31.3.21 31.3.20
Activity E
Maintenance contributions Charitable activities 38,009 30,258
Grants Charitable activities 20,000
Transfer of funds from
predecessor charity 43,966
58,009 74,224
Grants received, included in the above, are as follows:
31.3.21 31.3.20
E
Almshouse Association 20,000
4. OTHER INCOME
31.3.21 31.3.20
F
Other income 638
Gift Aid 350
350 638
5. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 6) note 7) Totals
E
Charitable
activities
23,781 15,454 39,235

31.3.21 31.3.20
P
Cleaning 426 1,074
Insurance 1,260 1,346
Subscription s 182 189
Other property costs 45 916
Repairs and maintenance 2,811 13,118
Establishment costs 3,008 3,403
Depreciation 16,049 2,065
23,781 22,111
SUPPORT COSTS
Governance
costs
F
Charitable activities 15,454
Support costs, included in the above, are as follows: 31.3.21 31.3.20
Charitable Total
activities activities
F
Independent examiners fee 1,136 2,016
Secretarial assistance 8,229 7,611
Office costs 689 810
Legal fees 2,400 2,314
Loan arrangement fee 3,000
15,454 12,751

TANGIBLE FIXEDASSETS
Freehold
property
E
COST
At 1 April 2020 281,390
Additions 89,063
At 31 March 2021 370,453
DEPRECIATION
At 1 April 2020 33,434
Charge for year 16,049
At 31 March 2021 49,483
NET BOOK VALUE
At 31 March 2021 320,970
At 31 March 2020 247,956

FIXEDASSET INVESTMENTS
Unlisted
investments
IIARKET VALUE
At 1 April 2020
Dividends
reinvested
13,785
378
Revaluations 2,864
At 31 March 2021 17,027
NET BOOK VALUE
At 31 March 2021 17,027
At 31 March 2020 13,785
Unlisted
investments
Valuation in 2020 (1,486)
Valuation in 2021 2,864
Cost 15,649
17,027

The investments
at market
value comprise the following: value comprise the following: 2021 2020 2020
E E
Accumulation
of Income
755.825 BLKCharities
UK
Equity Fund A Acc 16,106 12,878
17.486 BLKCharities
UK Bond Fund AAcc
921 907
17,027 13,785
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.21 31.3.20
E
Other loans (see note 13)
Trade creditors
6,300
97
317
Other creditors 2,129
Accrued expenses 1,188 1,360
9,714 1,677
12. CREDITORS: AMOUNTS FALLING DUE AFTER IIORE THAN ONE YEAR
31.3.21 31.3.20
F
Other loans (see note 13) 53,550
13. LOANS
An analysis ofthe maturity of loans is given below:
31.3.21 31.3.20
Amounts
falling due within one year on demand:
Almshouse
Association
loan
6,300
Amounts
falling between one
Almshouse
Association
loan
and two years:
1-2years
6,300
Amounts
falling due between
Almshouse
Association
loan
two and five years:
2-5 years
18,900
Amounts
falling due in more
than five years:
Repayable
by instalments:
Almshouse
Association
loan
more than 5years 28,350

MOVEM ENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
E E
Unrestricted funds
General fund 272,037 22,388 294,425
TOTAL FUNDS 272,037 22,388 294,425
Net mov ement in funds,
included
in the above are as follow s:
Incoming Resources Gains and Movement
resources expended losses in funds
P F E
Unrestricted funds
General fund 58,759 (39,235) 2,864 22,388
TOTAL FUNDS 58,759 (39,235) 2,864 22,388

Comparatives for movement
in funds
Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.20
F E
Unrestricted funds
General fund 229,773 42,555 (291) 272,037
Cyclical repairs and maintenance
reserve
3,731 (4,022) 291
233,504 38,533 272,037
TOTAL FUNDS 233,504 38,533 272,037
Compara tive net movement
in funds,
in
cluded
in the above
are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
E F F F
Unrestricted funds
General fund 75,243 (30,840) (1,848) 42,555
Cyclical
reserve
repairs and maintenance (4,022) (4,022)
75,243 (34,862) (1,848) 38,533
TOTAL FUNDS 75,243 (34,862) (1,848) 38,533