| Trustees | V Drakes | ||||
|---|---|---|---|---|---|
| Rev S Dryden | |||||
| P Raynor | |||||
| Rev D Smith | |||||
| N Thonger | |||||
| Secretary | P Raynor | ||||
| Charity number | 208738 | ||||
| Company | number | 00720023 | |||
| Registered | office | The Old Rectory | |||
| Crowhurst | |||||
| Battle | |||||
| East Sussex | |||||
| TN33 9AD | |||||
| Independent | examiner | John Caladine | FCCA CTA FOIE | ||
| Caladine Limited |
|||||
| Chantry House |
|||||
| 22 Upperton | Road | ||||
| Eastbourne | |||||
| East Sussex | |||||
| BN21 1BF | |||||
| ryankars | Naiinnal Vyeaiminair. r Bank |
||||
| Hastings (A) |
Branch | ||||
| Havelock Road | |||||
| Hastings | |||||
| East Sussex | |||||
| TN34 IGW | |||||
| Solicitors | Heringtons | ||||
| 1 Upper Lake | |||||
| Battle | |||||
| East Sussex | |||||
| TN33 OAN |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-3 | ||
| Independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | 6-7 | ||
| Statement ofcash flows |
|||
| Notes to the financial | statements | 9-19 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Notes | 2021 6 |
2021 6 |
2021f | 2020f | 2020 6 |
2020f | |
| lg~mi frgm: | |||||||
| Donations and legacies |
216,074 | 38,715 | 254,789 | 280,162 | 280,162 | ||
| Charitable activities |
26,180 | 26,180 | 302,767 | 302,767 | |||
| Investments | 51 | 51 | 1,124 | 1,124 | |||
| Other income | 227,287 | 227,287 | 3,839 | 3,839 | |||
| Total income | 469,592 | 38,715 | 508,307 | 587,892 | 587,892 | ||
| Emgff(IItgmdtft' | |||||||
| Charitable activities |
479,658 | 38,715 | 518,373 | 682,935 | 682,935 | ||
| Net outgoing | |||||||
| resources before | |||||||
| transfers | (10,066) | (10,066) | (95,043) | (95,043) | |||
| Gross transfers | |||||||
| between funds |
16 | 72,541 | (72,541) | ||||
| Net incomel(expenditure) | |||||||
| for the yearl | |||||||
| Net movement | in funds | 62,475 | (72,541) | (10,066) | (95,043) | (95,043) | |
| Fund balances | at 1 | ||||||
| April 2020 | 1,422,990 | 72,541 | 1,495,531 | 1,518,033 | 72,541 | 1,590,574 | |
| Fund balances | at 31 | ||||||
| March 2021 | 1,485,465 | 1,485,465 | 1,422,990 | 72,541 | 1,495,531 |
| 2021 | 2026 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 5 | 8 | |||||
| Fixed assets | |||||||
| Tangible assets | 1,347,849 | 1,333,138 | |||||
| Current assets | |||||||
| Stocks | 12 | 12,396 | 11,760 | ||||
| Debtors | 13 | 49,776 | 63,364 | ||||
| Cash at bank and | in | hand | 87,568 | 99,407 | |||
| 149,740 | 174,531 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 14 | (12,124) | (12,138) | ||||
| Net current assets | 137,616 | 162,393 | |||||
| Total assets less | current liabilities | 1,485,465 | 1,495,531 | ||||
| Income funds | |||||||
| Restricted funds |
16 | 72,541 | |||||
| 9nreerLctgdmfn~ | |||||||
| Designated funds |
17 | 1,324,485 | 1,323,985 | ||||
| General unrestricted | funds | 160,980 | 99,005 | ||||
| 1,48S,46S | 1,422,990 | ||||||
| 1,485,465 | 1,495,531 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | f | ||||||
| Cash flows from operating | activities | ||||||
| Cash generated from/(absorbed by) |
20 | ||||||
| operations | 10,816 | (117,345) | |||||
| Investing | activities | ||||||
| Purchase | oftangible fixed assets |
(22,706) | (5,782) | ||||
| Investment | income received | 51 | 1,124 | ||||
| Net cash | used in investing | activities | (22,655) | (4,658) | |||
| Net cash | used in financing | activities | |||||
| Net decrease in cash and |
cash equivalents | (11,839) | (122,003) | ||||
| Cash and | cash equivalents | at beginning | ofyear | 99,407 | 221,410 | ||
| Cash and | cash equivalents | at end of | year | 87,568 | 99,407 |
| Unrestricted | Restricted | Total | Unrestricted | |||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2021 | 2021 | 2021 | 2020 | |||||
| 6 | 8 | 8 | ||||||
| Donations | and gifts | 197,529 | 38,715 | 236,244 | 219,096 | |||
| Legacies | receivable | 18,545 | 18,545 | 61,066 | ||||
| 216,074 | 38,715 | 254,789 | 280,162 | |||||
| Donations | and gifts | |||||||
| Regular donations | and giRs | 196,168 | 196,168 | 219,096 | ||||
| Special appeals | 38,715 | 38,715 | ||||||
| Other | 1,361 | 1,361 | ||||||
| 197,529 | 38,715 | 236,244 | 219,096 | |||||
| Charitable | activities | |||||||
| 2021 | 2020 | |||||||
| 8 | f | |||||||
| Sales ofbooks, cards &brochures | 3,261 | 16,727 | ||||||
| Fees | 15,156 | 268,939 | ||||||
| Write offfee income | - overstated | 2020 trade debtors | (10,699) | |||||
| Cafd | 10,339 | |||||||
| Land and | property | rental income | 7,123 | 6,042 | ||||
| Other income | 1,000 | 11,059 | ||||||
| 26,180 | 302,767 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | 2020 | ||
| 6 | 5 | ||
| Interest | receivable | 51 | 1,124 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021f | 2020f | ||
| Government | grants | 38,357 | 3,839 |
| Job Retention | Scheme grants | 188,930 | |
| 227,287 | 3,839 |
| 2021 | 2020 | ||
|---|---|---|---|
| f | |||
| Staff costs | 357,327 | 451,573 | |
| Depreciation and impairment |
7,996 | 2,999 | |
| Property repairs and |
renewals | 50,609 | 13,565 |
| Bursaries to visitors | 7,526 | ||
| Laundry and cleaning |
680 | 8,576 | |
| Staff training and recruitment |
2,466 | ||
| Travel and subsistence | 19 | 1,657 | |
| Garden expenses and equipment | 4,555 | 5,315 | |
| Sundry expenses and |
equipment | 2,153 | 5,051 |
| Kitchen equipment | 1,609 | 5,310 | |
| Speaker fees | 300 | 2,196 | |
| Other consumables | 7,211 | 15,419 | |
| Rates, water and waste | 12,840 | 12,983 | |
| Food and provisions | 5,987 | 41,619 | |
| Electricity and fuel | 25,705 | 40,110 | |
| 476,991 | 616,365 | ||
| Share ofsupport costs (see note 8) | 32,629 | 53,960 | |
| Share ofgovernance | costs (see note 8) | 8,753 | 12,610 |
| 518,373 | 682,935 | ||
| Analysis by fund |
|||
| Unrestricted funds |
479,658 | 682,935 | |
| Restricted funds |
38,715 | ||
| 518,373 | 682,935 |
| Supportcoste | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Support Governance | Total | Support | Governance | Total | |||||||||
| costs | costs | 2021 | costs | costs | 2020 | ||||||||
| 5 | 8 | 8 | f | f | f | ||||||||
| Insurance | 16,054 | 16,054 | 14,561 | 14,561 | |||||||||
| ITcosts | 6,976 | 6,976 | 17,383 | 17,383 | |||||||||
| Printing, postage |
and | ||||||||||||
| stationery | 2,810 | 2,810 | 15,891 | 15,891 | |||||||||
| Telephone | 6,714 | 6,714 | 5,960 | 5,960 | |||||||||
| Promotion | 75 | 75 | 165 | 165 | |||||||||
| Legal and professional | 900 | 900 | 819 | 819 | |||||||||
| Accountancy | 2,914 | 2,914 | 1,200 | 1,200 | |||||||||
| Bank charges | 2,874 | 2,874 | 6,045 | 6,045 | |||||||||
| Independent | |||||||||||||
| examination | 1,200 | 1,200 | 3,696 | 3,696 | |||||||||
| Payroll | 865 | 865 | 850 | 850 | |||||||||
| 32,629 | 8,753 | 41,382 | 53,960 | 12,610 | 66,570 | ||||||||
| ~nl ~gtvtggn | |||||||||||||
| Chaditable activities |
32,629 | 8,753 | 41,382 | 53,960 | 12,610 | 66,570 | |||||||
| Trustees | |||||||||||||
| None ofthe Trustees | (or any | persons connected | with them) received | any remuneration | or benefits | from the | |||||||
| charity during | the | year. | |||||||||||
| Trustees donations | during the | year were f16270 (2020:f4155) | |||||||||||
| Employees | |||||||||||||
| The average | monthly | number | ofemployees | during | the year was: | ||||||||
| 2021 | 2020 | ||||||||||||
| Number | Number | ||||||||||||
| Chaplains | 3 | 3 | |||||||||||
| House running | and | Catering | 11 | 13 | |||||||||
| Administration | and | Maintenance | 7 | 7 | |||||||||
| Total | 21 | 23 |
| Employment costs |
2021 | 2020 |
|---|---|---|
| Wages and salaries | 319,845 | 401,279 |
| Social security costs | 16,496 | 26,292 |
| Other pension costs | 20,986 | 24,002 |
| 357,327 | 451,573 |
| 11 | Tangible fixed asset | s | ||||
|---|---|---|---|---|---|---|
| Freehold | Fixtures, | Computers | Total | |||
| land and | fittings and | 8 Office | ||||
| buildings | furnishings | Equipment | ||||
| 6 | 8 | 6 | ||||
| Cost | ||||||
| At 1 April 2020 | 1,322,267 | 43,219 | 70,592 | 1,436,078 | ||
| Additions | 22,706 | 22,706 | ||||
| At 31 March 2021 | 1,322,267 | 43,219 | 93,298 | 1,458,784 | ||
| Depreciation and impairment |
||||||
| At 1 April 2020 | 39,237 | 63,702 | 102,939 | |||
| Depreciation charged |
in the year | 597 | 7,399 | 7,996 | ||
| At 31 March 2021 | 39,834 | 71,101 | 110,935 | |||
| Carrying amount |
||||||
| At 31 March 2021 | 1,322,267 | 3,385 | 22,197 | 1,347,849 | ||
| At 31 March 2020 | 1,322,267 | 3,981 | 6,890 | 1,333,138 | ||
| 12 | Stocks | |||||
| 2021f | 2020 | |||||
| Sundry goods | 12,396 | 11,760 |
| 13 | Debtors | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Amounts falling due |
within one year: | 5 | |||
| Trade debtors | 1,439 | 15,390 | |||
| Tax recoverable | 30,931 | 31,646 | |||
| Other debtors | 17,406 | 4,206 | |||
| Prepayments | and accrued income | 12,122 | |||
| 49,776 | 63,364 | ||||
| 14 | Creditors: amounts | falling due within one year | |||
| 2021 | 2020 | ||||
| 5 | 5 | ||||
| Trade creditors | 6,254 | 4,282 | |||
| Other creditors | 2,270 | 2,960 | |||
| Accruals and | deferred | income | 3,600 | 4,896 | |
| 12,124 | 12,138 |
| Movement | Movement in funds |
Movement in funds |
Movement in funds |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| in funds | |||||||||||||||
| 1 | Balance at April 2010 f |
Incoming resources f |
Balance at 1 April 2020 f |
Incoming resources |
Resources expended f |
Transfers f |
Balance at 31 March 2021 f |
||||||||
| Art room | |||||||||||||||
| building | fund | 72,541 | 72,541 | (72,541) | |||||||||||
| Capital | |||||||||||||||
| projects | 38,715 | (38,715) | |||||||||||||
| 72,541 | 72,541 | 38,715 | (38,715) | (72,541) | |||||||||||
| Art room building | fund - This fund was used | to build an art room. The balance has been transferred | out | ||||||||||||
| ofthe fund | in 2021 as the funds were all used in 2017to build the room. | ||||||||||||||
| Capital projects fund - This new boiler in 2021. |
fund represents | money given for capital |
projects and was used | to purchase | a | ||||||||||
| Designated | funds | ||||||||||||||
| The income | funds | ofthe charity include the following designated funds: |
|||||||||||||
| Movement | in funds | ||||||||||||||
| Balance at | Incoming | Resources | Transfers | Balance at | Tranefem | Balance at | |||||||||
| 1 | April 201S f |
resources f |
expended f |
f | 1 | April 2020 f |
f | 31 March 2021 | |||||||
| Land and | |||||||||||||||
| property | fund | 1,455,359 | 62,190 | (195,782) | 1,321,767 | 500 | 1,322,267 | ||||||||
| Bursary Fund | 7,894 | 1,850 | (7,526) | - | 2,218 | 2,218 | |||||||||
| 1,463,253 | 64,040 | (7,526) | (195,782) | 1,323,985 | 500 | 1,324,485 |
| 8 | Analysis ofnet as | sets | between funds | between funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||||||
| funds | funds | funds | funds | |||||||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||||||
| 8 | 8 | 8 | 8 | f | f. | |||||||
| Fund balances are | represented | by: | ||||||||||
| Tangible assets | 1,347,849 | 1,347,849 | 1,333,138 | 1,333,138 | ||||||||
| Current assets/ | ||||||||||||
| (liabilities) | 137,616 | 137,616 | 89,852 | 72,541 | 162,393 | |||||||
| 1,485,465 | 1,485,465 | 1,422,990 | 72,541 | 1,495,531 | ||||||||
| 19 | Related party transactions | |||||||||||
| There were no disclosable related party |
transactions | during the | year | (2020 - none). | ||||||||
| 20 | Cash generated from |
operations | 2021f | 2020 8 |
||||||||
| Deficit for the year | (10,066) | (95,043) | ||||||||||
| Adjustments for: |
||||||||||||
| Investment income |
recognised | in statement | offinancial | activities | (51) | (1,124) | ||||||
| Depreciation and impairment oftangible |
fixed assets | 7,996 | 2,999 | |||||||||
| Movements in working |
capital: | |||||||||||
| (Increase)/decrease | in | stocks | (636) | 5,300 | ||||||||
| Decrease/(increase) | in | debtors | 13,587 | (25,952) | ||||||||
| (Decrease) in creditors |
(14) | (3,525) | ||||||||||
| Cash generated from/(absorbed by) operations |
10,816 | (117,345) | ||||||||||
| 21 | Analysis ofchanges |
in net funds | ||||||||||
| The charity had no | debt during | the year. |