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

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.