OpenCharities

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

2020-12-31-accounts

Restricted Unrestrict:ed Total Total
Funds funds funds funds
Notes 2020 2020 2020 2019
Incoming resources
Contributions 7,226 35,381 42,607 41,364
Investment
income
8,415 736 9,151 8,891
Interest receivable 34 54 88 145
Other income 203 203
Transfer from restricted funds
Transfer from unrestricted funds 13,390 13,390 12,920
Total incoming resources 29,065 36,374 65,439 63,320
Resources expended
Water rates 2,325 2,325 2,138
Maintenance 8,736 8,736 13,069
Heat and light 8,108 8,108 7,603
Interest payable 4,871 4,871 4,931
Administration 6,207 6,207 6,739
Transfer to unrestricted funds
Transfer to restricted
funds
13,390 13,390 12,920
Total resources expended 8,108 35,529 43,637 47,400
Net incoming/(outgoing) resources
for the year 6 20,957 845 21,802 15,920
Other recognised
gains
and losses
Net gains/(losses)
on revaluation
ofinvestments 10 (13,761) (13,761) 28,844
Net movement
offunds
for the year 20,957 (12,916) 8,041 44,764
Retained
funds brought
forward 189,092 118,785 307,877 263,113
Retained funds carried forward 210,049 105,869 315,918 307,877

2020 2019
Notes f E
Fixed assets
Tangible assets 55,881 56,081
Current assets
Debtors 9 1,664 1,370
Investments 10 235,012 240,358
Cash at bank and in hand 62,904 49,499
299,580 291,227
Creditors: Amounts falling due
within one year 11 (3,366) (2,777)
Net current assets 296,214 288,450
Total assets less current liabilities 352,095 344,531
Creditors: Amounts falling due
after one year 12 (36,177) (36,654)
Net assets 315,918 307,877
Funds
Extraordinary
repair
fund 13 150,168 136,673
Heating
and lighting
fund 14 2,259 3,141
Cyclical repairs and maintenance fund 15 57,622 49,278
Retained
funds
16 105,869 118,785
315,918 307,877
On behalf ofthe board
Mrs A Humphries
—Trustee
4e
Mr TThurrell —Trustee

3. Staff costs
2020 2019
f f
Wages and salaries 2,000 1,750
The average number ofemployees during the year was as follows:
Clerk to the Trustees
Treasurer
4. Income from investments
2020 2019
f f
Income from designated charity funds 9,151 8,891
5. Interest payable
2020 2019
f f
Housing Association loan interest 4,871 4,931

Net incoming resources for the year is stated after charging: resources for the year is stated after charging:
2020 2019
f f
Depreciation 200 200
Accountants 400 400
7. Taxation
The Charity
is exempt from taxation.
8. Tangible fixed assets
Freehold
Property
f
Cost
At 1January 2020 175,326
Housing Association Grant (115,245)
Net cost at31 December 2020 60,081
Depreciation
At 1January 2020 4,000
Charge for the year 200
At 31December 2020 4,200
Net book value
At 31December 2020 55,881
At 31December 2019 56,081

9. Debtors
2020 2019
f f
Prepayments 1,664 1,370
10. Investments
2020 2019
f f
Unlisted
investments
at market value 235,012 240,358
Valuation
at 1January
2020 240,358 203,345
Reinvested
dividends
8,415 8,169
248,773 211,514
Net surplus/(deficit) on revaluation (13,761) 28,844
Disposals
Valuation
at 31December 2020
235,012 240,358
M5 G Charity
Multi
Asset 209,436 216,320
COIF charity fund 25,576 24,038
235,012 240,358

2020 2019
f E
Trade creditors 400 400
Accruals 2,966 2,377
3,366 2,777
12. Creditors: Amounts falling due after one year
2020 2019
f f
Housing Association loan (secured) —maturing after more than 5years 36,177 36,654
The loan is secured by a first charge on certain freehold properties.
13. Extraordinary
repair fund
2020 2019
f E
At 1January 2020 136,673 123,604
Dividends
reinvested
8,415 8,169
Expenditure
in the year
Transfer from retained funds 5,080 4,900
At 31December 2020 150,168 136,673
14. Heat and light fund
2020 2019
E f
At 1January 2020 3,141 3,518
Contributions
received
7,226 7,226
Payments
made
in the
year (8,108) (7,603)
At 31December 2020 2,259 3,141

15. Cyclical repairs and ma intenance
fund
2020 2019
f f
At 1January 2020 49,278 41,185
Interest received in the year 34 73
Transfer from retained funds 8,310 8,020
At 31December 2020 57,622 49,278
16. Retained funds
2020 2019
f f
At 31January 2020 118,785 94,806
Surplus/(deficit) for the year (12,916) 23,979
At 31December 2020 105,869 118,785
17. Contingent
liabilities

2020 2019
f f
Income
Maintenance contributions 42,607 41,364
Cost ofsales
Water rates (2,325) (2,138)
Gross profit 40,282 39,226
Other income
Sundry income 203
Income from designated charity funds 9,151 8,891
Deposit account interest 88 145
9,442 9,036
49,724 48,262
Expenditure
Heat and light 8,108 7,603
Wages 2,000 1,750
Administration fees 404 589
Alarm system maintenance and internet 599 821
Subscriptions 208 227
Accountants 400 400
Legal fees 1,163 1,591
Insurance 1133 1,061
Repairs to property 8,736 13,069
Tenant welfare 100 100
Loan interest 4,871 4,931
Depreciation 200 200
27,922 32,342
Surplus on ordinary activities 21,802 15,920