| Page | ||
|---|---|---|
| Reference and Administrative Details ofthe Charity, its Trustees and Advisers |
||
| Trustees' Report | 2-6 | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | ||
| Notes to the Financial Statements | 10-19 |
| Trustees | The Reverend | Mother | Mother | M ETaylor, Superior | M ETaylor, Superior | and Treasurer | |
|---|---|---|---|---|---|---|---|
| The Reverend | Sister | C Lockhart, Assistant | Superior | ||||
| Miss J M Kilvington | |||||||
| Mrs JE Oatway | |||||||
| Mrs E Smith | |||||||
| Father R Beck | |||||||
| Charity registered | |||||||
| number | 215027 | ||||||
| Principal office | 15Cornwood Road |
||||||
| Plympton | |||||||
| PL7 1AL | |||||||
| Accountants | Bishop Fleming | LLP | |||||
| Chartered Accountants |
|||||||
| 10Temple Back | |||||||
| Bristol | |||||||
| BS16FL | |||||||
| Bankers | National Westminster |
Bank pic | |||||
| 74/76 Ridgeway | |||||||
| Plympton | |||||||
| Plymouth | |||||||
| PL7 2AF | |||||||
| Solicitors | Meade King LLP | ||||||
| Springfield House |
|||||||
| 45Welsh Back | |||||||
| Bristol | |||||||
| BS14AG | |||||||
| Investment | Advisors | Smith 8 Williamson | Investment | Management | |||
| Portwall Place | |||||||
| Portwall Lane |
|||||||
| Bristol | |||||||
| BS16NA |
| Unrestricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| 2020 | 2020 | 2019 | |||||
| Note | |||||||
| Income from: | |||||||
| Donations and legacies |
200 | 200 | 946 | ||||
| Charitable activities |
17,564 | 17,564 | 29,745 | ||||
| Rental income | 6,000 | 6,000 | 6,000 | ||||
| Investments | 44,811 | 44,811 | 44,528 | ||||
| Other income | 286,031 | ||||||
| Total income | 68,575 | 68,575 | 367,250 | ||||
| Expenditure on: |
|||||||
| Raising funds | 10,034 | 10,034 | 7,458 | ||||
| Charitable activities |
162,385 | 162,385 | 236,772 | ||||
| Total expenditure | 172,419 | 172,419 | 244,230 | ||||
| Net (expenditure)/income on investments |
before net (losses)/gains | (103,844) | (103,844) | 123,020 | |||
| Net (losses)/gains | on investments | (81,306) | (81,306) | 142,909 | |||
| Net movement in |
funds | (185,150) | (185,150) | 265,929 | |||
| Reconciliation of |
funds: | ||||||
| Total funds brought | forward | 2,683,573 | 2,683,573 | 2,417,644 | |||
| Net movement in funds |
(185,150) | (185,150) | 265,929 | ||||
| Total funds carried | forward | 2,498,423 | 2,498,423 | 2,683,573 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2020 | 2020f | 2019 | |
| Legacies, gifts, alms and donations | 200 | 200 | 946 |
| TOTAL 2019 | 946 | 946 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2020f | 2020 E |
2019 F |
||
| Nursing | home | 5,246 | ||
| Sisters' | income | 17,564 | 17,564 | 24,499 |
| 17,564 | 17,564 | 29,745 | ||
| TOTAL | 2019 | 29,745 | 29,745 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2020 | 2020 | 2019 | ||
| E | F | |||
| Dividends | and unit trust interest | 44,764 | 44,764 | 44„518 |
| Interest on | deposit accounts | 47 | 47 | 10 |
| 44,811 | 44,811 | 44,528 | ||
| TOTAL 2019 | 44,528 | 44,528 |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2020 | 2020 | 2019 | |||
| F | E | ||||
| Disposal | of nursing | home | 286,031 | ||
| TOTAL | 2019 | 286,031 | 286,031 |
| Restricted | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2020 E |
2020 E |
2020f | 2019 | |||
| Nursing | home | 48,812 | ||||
| Convent | and | retreat | 162,385 | 162,385 | 187,960 | |
| 162,385 | 162,385 | 236,772 | ||||
| TOTAL | 2019 | 300 | 236,472 | 236,772 |
| Activities | |||||
|---|---|---|---|---|---|
| undertaken | Total | Total | |||
| directly | funds | funds | |||
| 2020 | 2020 | 2019 | |||
| E | E | ||||
| Nursing | home | 48,812 | |||
| Convent | and | retreat | 162,385 | 162,385 | 187,960 |
| 162,385 | 162,385 | 236,772 | |||
| TOTAL | 2019 | 236,772 | 236,772 |
| Nursing | Convent | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| home | and retreat | funds | funds | |||||||
| 2020 | 2020 | 2020 | 2019 | |||||||
| E | F | F | ||||||||
| Staff costs | 107,318 | 107,318 | 136,141 | |||||||
| Depreciation | 20,031 | 20,031 | 39,895 | |||||||
| Repairs and renewals | 4,077 | |||||||||
| Light, heat and water | (429) | (429) | 13,415 | |||||||
| Rates and ground rates |
3,026 | |||||||||
| Insurance | 2,472 | 2,472 | 7,825 | |||||||
| Garden supplies and expenses |
3,318 | 3,318 | 1,563 | |||||||
| Housekeeping, provisions, |
clothing and | |||||||||
| healthcare | 6,745 | 6„745 | 4,625 | |||||||
| Books, stationery, printing |
and | newspapers | 2 | |||||||
| Postage and telephone | 1,948 | |||||||||
| Travelling and vehicle expenses |
69 | 69 | 2,110 | |||||||
| Subscriptions and registration |
fees | 372 | ||||||||
| (Gain)/loss on disposal |
of | fixed | assets | (4,044) | (4,044) | 208 | ||||
| Donations | 12,694 | 12,694 | 4,290 | |||||||
| Miscellaneous | 3,486 | 3,486 | 3,250 | |||||||
| Accounting services |
5,529 | 5,529 | 4,421 | |||||||
| Bank charges | 396 | 396 | 519 | |||||||
| Legal and professional | fees | 4,171 | ||||||||
| Governance costs |
4,800 | 4,800 | 4,914 | |||||||
| 162,385 | 162,385 | 236,772 | ||||||||
| TOTAL 2019 | 48,812 | 187,960 | 236,772 | |||||||
| INDEPENDENT EXAMINER'S |
REMUNERATION | |||||||||
| 2020f | 2019 | |||||||||
| Fees payable to the Charity's | independent | examiner | for the independent | |||||||
| examination ofthe Charity's |
annual | accounts | 4,800 | 4,800 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Wages and | salaries | 103,264 | 135,913 | ||
| Social security costs | 3,389 | 213 | |||
| Contribution | to defined | contribution | pension schemes | 665 | 15 |
| 107,318 | 136,141 |
| Nursing | home | |
|---|---|---|
| Convent | and | retreat |
| 2020 | 2019 |
|---|---|
| No. | No. |
| 12 |
| Freehold | Motor | Fixtures and | ||
|---|---|---|---|---|
| property | vehicles | fittings | Total | |
| F | ||||
| COST OR VALUATION | ||||
| At 1 January 2020 | 886,364 | 11,000 | 6,892 | 904,256 |
| Additions | 4,571 | 4,571 | ||
| Disposals | (11,000) | (11,000) | ||
| At 31 December 2020 | 886,364 | 11,463 | 897,827 | |
| DEPRECIATION | ||||
| At 1 January 2020 | 31,990 | 9,899 | 2,918 | 44,807 |
| Charge for the year | 17,896 | 2,135 | 20,031 | |
| On disposals | (9,899) | (9,899) | ||
| At 31 December 2020 | 49,886 | 5,053 | 54,939 | |
| NET BOOK VALUE | ||||
| At 31 December 2020 | 836,478 | 6,410 | 842,888 | |
| At 31 December 2019 | 854,374 | 1,101 | 3,974 | 859,449 |
| Other fixed | |||
|---|---|---|---|
| Listed | asset | ||
| investments | investmentsf | Total E |
|
| COST OR VALUATION | |||
| At 1 January2020 | 1,256,611 | 502,402 | 1,759,013 |
| Additions | 362,601 | 362,601 | |
| Disposals | (186,200) | (303,797) | (489,997) |
| Revaluations | (79,664) | (79,664) | |
| AT 31 DECEMBER 2020 | 1,353,348 | 198,605 | 1,551,953 |
| 2020f | 2019f | ||
|---|---|---|---|
| DUE WITHIN | ONE YEAR | ||
| Other debtors | 6,132 | 8,065 | |
| Prepayments | and accrued income | 9,485 | 10,797 |
| 15,617 | 18,862 |
| 2020f | 2019f | |||||
|---|---|---|---|---|---|---|
| Pension creditor | 112 | 9 | ||||
| Accruals and deferred | income | 4,795 | 5,672 | |||
| 4,907 | 5,681 | |||||
| 16. | FINANCIAL INSTRUMENTS | |||||
| 2020f | 2019f | |||||
| FINANCIAL ASSETS | ||||||
| Financial assets measured | at fair value through | income and expenditure | 1,353,348 | 1,256,611 |
| STATE | MENT OF FUNDS | - CURRENT YEAR | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Gains/ | December | ||||
| 2020 | Income | Expenditure | (Losses) | 2020 | ||
| E | F | |||||
| UNRESTRICTED FUNDS | ||||||
| General | Funds - all funds | 2,683,573 | 68,575 | (172,419) | (81,306) | 2,498,423 |
| STATEMENT OF FUNDS - PRIOR YEAR | ||||||
| Balance at | ||||||
| Balance at | 31 | |||||
| 1January | Gains/ | December | ||||
| 2019 | income | Expenditure | (Losses) | 2019 | ||
| E | ||||||
| UNRESTRICTED FUNDS | ||||||
| General | Funds | 2,417,344 | 367,250 | (243,930) | 142,909 | 2,683,573 |
| RESTRICTED FUNDS | ||||||
| Restricted Funds |
300 | (300) | ||||
| TOTAL | OF FUNDS | 2,417,644 | 367,250 | (244,230) | 142,909 | 2,683,573 |