OpenCharities

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

2020-09-30-accounts

Company Registration No 611250 Charity Registrations England No 219763 Scotland No SC040432

Contents

Charitable company information 2
Directors’ report 3-10
Independent auditor’s report 11-12
Statement of financial activities
(incorporating the income and
expenditure account) 13
Balance sheet 14
Statement of cash flows 15
Notes to the financial statements 16-33

Annual report and financial statements for the year ended 30 September 2020

SIM International (UK)

(A charitable company limited by guarantee and not having a share capital)

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

Charitable company information

Registered office
Directors
Company Secretary
Bankers
Solicitors
Auditor		 At 30 September 2020
SIM International (UK)
Newmarket Road
Cambridge
CB5 8RS
Rev J W Dyer
Co-Chair
Mr D M Heasman
Co-Chair
Mr B C Chandrasekar
(appointed 26 May 2020)
Dr. A B Harris
(retired 26 May 2020)
Miss C L Newman
Mr P J Shelley
(retired 26 May 2020)
Mr S P Smith
Mr D B Thompson
(appointed 26 May 2020)
Mr Y Mengistu Woldegebreal
Mr N R J Younge
Mr D A Silver
Barclays Bank PLC
543 Norwood Road
West Norwood
London SE27 9DW
Lewis & Dick
443 Kingston Road
Ewell
Surrey KT19 0DG
Mazars LLP
The Pinnacle
160 Midsummer Boulevard
Milton Keynes MK9 1FF

Registered Company number 611250 Registered Charity number England 219763 Registered Charity number Scotland SC040432

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

The directors who are also trustees have pleasure in presenting their report and the financial statements for the year ended 30 September 2020.

Governing instrument

The governing instrument for the charitable company (“the charity”) is its Memorandum and Articles of Association. The charity is a company incorporated on 15 September 1958 limited by guarantee and not having share capital. The charitable company was originally incorporated as Sudan Interior Mission (United Kingdom) Limited .

Subsequent mergers with Andes Evangelical Mission in 1982 extended the work to South America, with International Christian Fellowship in 1989 added fields in Asia, and with Africa Evangelical Fellowship ( previously SAGM) in 1998 extended the work further into Southern Africa. The merger with MECO UK & Ireland in 2016 extended the work of the mission into the Middle East.

Structure, Governance and Management

The following were directors for the whole of the period from 1 October 2019 to the date of this report unless otherwise stated: Rev J W Dyer Co-Chair Mr D M Heasman Co-Chair Mr B C Chandrasekar (appointed 26 May 2020) Dr A B Harris (retired 26 May 2020) Miss C L Newman Mr P J Shelley (retired 26 May 2020) Mr S P Smith Mr D B Thompson (appointed 26 May 2020) Mr Y Mengistu Woldegebreal Mr N R J Younge

A new director, on appointment, receives a full briefing on the charity, its governance, its objectives and how these are to be achieved through its vision and purpose.

Directors normally serve for a period of three years and may then be re-elected. The board, which consists of the directors, is entitled to nominate and appoint new directors.

SIM International (UK) (“SIM UK”) is the UK arm of SIM, the global missionary agency (“SIM”). “Serving In Mission” is a working name of SIM International UK.

Sub-committees

The board uses sub-committees to help govern the operations of the charity and on which appropriately qualified individuals serve, as follows:

Finance and Legal Committee Mr D Thompson (Chair) Mr P Shelley Dr A Harris Miss K Dryer

Operational Management

There are six principal officers who manage the day to day operations of the charity:

Mr S P Smith UK Director Mr D A Silver Finance & Operations Director

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

Mrs D C Agnes Member Care & Mobilisation Director Mrs H Hitchin Head of Mobilisation Mrs C Blainey Executive Assistant and Innovation Manager Miss J Cornish Head of Relationship Development

Remuneration of key management personnel

The Finance and Legal committee have responsibility for reviewing salary policy and salary structures. Proposed changes are recommended to the Board. Salaries are benchmarked against other UK mission agencies.

Volunteers

Serving In Mission uses volunteers to assist the directors and mobilisers to fulfil their roles more effectively. Five regional support groups assist and support regional mobilisers.

Statement of Directors’ responsibilities

Company law requires the directors to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity as at the balance sheet date and of its income and expenditure for the financial year. In preparing those financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records which disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The accounts comply with statutory requirements under Company law as stated above and also the requirements of the Statement of Recommended Practice “Accounting and Reporting by Charities” (SORP) issued in January 2019, the Charities (Accounts and Reports) Regulations and the Charities Act 2011.

Risk management

The directors have identified the severity of the risks to which the charity is exposed. They have also considered the likelihood of those risks. The steps taken to mitigate those risks have been assessed in the light of both the severity and the likelihood of each risk. Risks have been grouped into the following categories:

Governance, Operational, Personnel, Financial, Reputational, External and Health & Hygiene. The register of risks was reviewed by Trustees.

The specific risk identified as severe and possible over the next five years was:

Appropriate courses of action were agreed for each of these to mitigate against the risks.

The directors have identified CV-19 as a short-term risk and there has been short-term impact on the charity’s activities. Income streams have been affected during periods of lockdown due to churches not being able to meet. We expect that this will reverse provided lockdowns are not needed in the future. Travel is more complicated and restricted so there is more work to do to support our members and their work than previously. The directors will continue to monitor the impact of the pandemic on short term and long-term

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

strategic goals and processes of the organisation but do not believe this will affect the charity’s capacity to continue as a going concern and to fulfil its vision and aims.

Objectives and Activities

Convinced that no one should live and die without hearing God’s good news, the charity exists to assist churches in the UK and Ireland realise the biblical mission of sending and receiving gospel workers who are equipped to make disciples of Jesus Christ in communities where he is least known. This is done by developing and encouraging interest in Christian Missions, strengthening churches’ commitment to mission, developing mission opportunities, and by training and supporting missionaries in, to and from UK churches.

We seek to achieve the vision by:

Our aim

By 2025, we aim to be an organisation of 300 mission members serving in, to and from the UK and Ireland, who grow throughout their lives in obedience to everything Jesus taught, with increasing spiritual vitality and wellbeing, mentored in personal, theological and ministry competence.

Our current strategy

In 2014, the leaders of SIM International agreed a pioneering focus on those living and dying without hearing the gospel of Jesus Christ. The Board of Trustees reflected on how Serving In Mission would refocus its strategy in the UK and Europe, and agreed the following five priorities. Each of these was further developed in the year ending 30[th] September 2020:

3 Discipled workers equipped to be fruitful in gospel ministry

As Serving In Mission works hand-in-hand with the sending church, families and individuals will:

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

Aligned with the first two of these priorities, SIM UK has developed the ENGAGE programme, as a route into mission service through Serving In Mission for overseas gospel workers into cross-cultural ministry within the UK. The programme seeks to work hand in hand with UK evangelical churches, as well as the global Church through SIM’s extensive network of national church partnerships, to receive and place gospel-workers to help resource and mobilise the local urban Church to fulfil its vision of discipleship-making among multi-ethnic communities where Christ is least known.

The three-fold aim of the programme is:

Review of Activities, Future Developments and Plans

The charity has continued to develop its core activities of enabling UK churches to send and receive missionaries, and supporting those missionaries. In 2020 a total of 153 (2019: 183) missionaries served in crosscultural mission. The 2019 figure includes 33 headcount placed through SIM UK for the German mission agency DMG. During 2020 DMG was recognised formally by SIM International as a mission partner and now sends missionaries directly to SIM fields without any need for UK involvement. At the end of the year there were 134 long term missionaries (2019: 125) and 19 on short term assignments (2019: 25) serving with Serving In Mission, There were 4 missionaries from overseas serving with UK churches (2019: 3). The charity has continued to receive and send funding for numerous projects around the world.

In 2017 SIM UK and its campaign partners launched the 10:14 prayer initiative which called on Christians globally to pray for workers to be sent to minister to refugees. Thousands joined in prayer across many countries. We also launched a new website – www.howwilltheyhear.net. and identified almost 100 ministry opportunities for gospel workers to share Jesus Christ with refugees and migrants. The campaign has caught the imagination of SIM mobilisers around the world and also of ten partner missions, all actively working together to mobilise prayer and people and to prepare to receive workers across Europe and the UK. In 2019 we had 147 mission opportunities open for long or short term placements in Europe, serving the diaspora peoples across the continent. The sending missions of the campaign have developed a partnership with Biblica (International Bible Society) to raise funds to subsidise scriptures in the languages of the immigrant and migrant peoples living in Europe; the faith goal is to distribute 150,000 Bibles (10% of the recent refugee migration).

Office Relocation

As reported previously the Board decided in April 2018 to relocate the charity offices to Cambridge. Consultants

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

and an Estate Agent were engaged to commence the sale of Wetheringsett Manor, find a destination for the relocated office, and to assist the organisational transition to operate from relocated premises, combined with an increased amount of home working by some staff. The exchange of contracts for the Wetheringsett site was on 17[th] December 2019 with Completion on 17[th] January, 2020. The Trustees were pleased that arrangements were made with the purchaser for the Wetheringsett Camp to continue using the site for three weeks each summer.

Since January 2020 the charity has been renting premises in Cambridge under a short-term rental arrangement to provide a base for operations. After an extensive search permanent freehold premises in Cambridge were identified in Summer 2020 and the purchase was completed on 15th January 2021. As these premises need to be fitted out, final relocation is expected by July 2021.

Public Benefit

The directors are aware of the Charity Commission’s guidance on public benefit and, in particular, the specific guidance offered to charities for the advancement of religion. The charity’s objects include advancement of religion along with the alleviation of poverty and suffering. As explained in the Review of Activities set out above on page 5, the charity has addressed a range of such public benefit purposes including:

Fundraising

The charity had an average headcount of 0.5 staff (FTE) dedicated to fundraising. All fundraising communication was conducted in accordance with GDPR legislation, following Company policy and procedures. The database of supporters identifies vulnerable people to ensure they are protected from unreasonable intrusion and is updated to ensure the charity is up to date with the needs of supporters and contacts. Guidance and training was provided to missionaries to ensure their communications to their personal supporters would also be GDPR compliant. No complaints were received about the charity’s fundraising activities in the year. The charity did not use the services of external professional fundraising consultants or commercial fundraising contractors.

Key Financial Provisions, Trends and Risks

On 17[th] January 2020 the charity completed the sale of its Wetheringsett Manor freehold property to Bramfield School Limited. As the sale proceeds exceeded the Net Book Value of the property there is a book gain of £642k. The trustees have decided that the net amount remaining from the sale proceeds after all the costs of sale, relocation and transition have been met should be held in a designated reserve for the purposes of purchasing property in due course to support the charity in its objectives. As noted below in post-balance sheet events, the purchase of a freehold property in Cambridge was completed on 15 January 2021, making use of these funds.

The stable number of SIM UK missionaries has resulted in similar levels of support for missionaries of £2,278k (2019: £2,490k) and missionaries’ costs of £2,401k (2019: £2,458k).

The increase in project income £837k (2019: £590k) reflects specific appeals to donors during the year to support global projects working to mitigate the impact of CV-19 in communities where SIM teams operate.

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

In common with many investors the first part of 2020 saw significant losses on the investment portfolio which were partly recovered by the year end resulting in a net unrealised loss of £100k. The majority of this has been further recovered in the period subsequent to the balance sheet date. The income from interest and dividends was reduced as a result of the impact of CV-19 on the global economy and the reduction in interest rates and dividend payouts and totalled £47k (2019: £54k).

The main financial risk remains the reliance on unrestricted donated income. The trustees keep a careful eye on how this income stream develops and a series of giving weeks has been planned for 2021 to develop new sources of funds. The move from Wetheringsett Manor to a purpose built office in Cambridge will reduce running costs and considerably reduce risks to operational expenditure.

Our main funding source is donations from thousands of individuals and over a hundred churches. Most of these give to support missionaries known personally to them. Our experience is that these churches and supporters remain loyal and generous in their support even during economic recession.

CV-19

At the point of signing the accounts it remains impossible to fully determine the impacts of CV-19 on the operations of the charity. Nevertheless, the statement by the UK government of a pathway out of lockdown and the roll-out of the vaccination in the UK encourages the view that the period of domestic impact will be limited. The impact internationally is more difficult to assess and a longer time will be needed to fully understand the post-CV19 world. Travel is likely to remain more complicated and restricted so there will be more work to do to support our members and their work than previously. The directors will continue to monitor the impact of the pandemic on long-term strategic goals and processes of the organisation but do not believe this will affect the charity’s capacity to continue as a going concern and to fulfil its vision and aims.

Brexit

The Trustees do not think that Brexit will have a significant impact on the Charity, either operationally or financially. This has been borne out by the experience of the first few months of 2021.

Investment policy

The directors have approved an investment policy which seeks to balance appropriately between total returns on funds invested and an acceptable level of risk. This is achieved by allocating funds between time horizons.

Short term funds (up to a year) are invested in appropriate cash deposits. Medium term funds (one to five years) are invested in a combination of cash deposits, fixed interest instruments and equity-related instruments not exceeding 25% of the total funds invested for the medium term. Long term funds (over five years) are invested in a combination of fixed interest instruments and equity-related investments.

The directors’ objective of ensuring that funds are invested in portfolios that are well-diversified and with a level of risk commensurate with that deemed appropriate, has been achieved through continuing to invest in the Charitrak Common Investment Fund, managed by Blackrock and specifically designed for charities.

SIM International (UK) For the year ended 30 September 2020

Directors’ Report

Reserves policy

The directors have agreed that sufficient reserves will be held to ensure the sustainability of the charity’s strategy through the general economic cycle. Accordingly, reserves will be held to cover at least 6 months of General Fund expenditure plus any expected deficits over the next two years.

Costs of £120k have been incurred in 2020 (2019: £167k) in respect of progressing the sale of Wetheringsett Manor and preparing for relocation to Cambridge. These have been set-off against the proceeds from the sale, before setting the balance aside for potential future property purchase.

General Funds held at 30 September 2020 were £422k, equivalent to around 6 months of standard operational costs. The Strategy & Special Project Funds held at the year-end was deemed to be sufficient to cover the projected deficits, and reasonable contingencies for the medium term, taking 1nto account the funds from the sale of Wetheringsett. The total unrestricted available reserves at 30[th] September 2020 were £1,895k (2019: £603k).

Endowment, Restricted and certain Designated funds are excluded from the free reserves calculation along with the Asset Fund which is not liquid.

Going Concern

The financial statements have been prepared on a going concern basis. Forecasts and business plans have been prepared which provide comfort that SIM UK will continue to meet its objectives in the foreseeable future.

Post balance sheet events

On 15[th] January 2021 the charity completed the purchase of a freehold property in Histon, Cambridge which will form the operating base for future development of the charity’s activities and services.

Auditor

Following a tender process the directors have decided to appoint Price Bailey as auditors, and following their agreement, a resolution to appoint them as auditor will be proposed at the forthcoming annual general meeting.

Statement of disclosure to the Auditor

The directors have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the charity’s auditor are aware of that information.

As far as the directors are aware, there is no relevant audit information of which the charity’s auditor are unaware.

The directors have prepared this report in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small entities.

BY ORDER OF THE BOARD

……………………. Mr. D Thompson, Director Newmarket Road Cambridge CB5 8RS Date: 11-May-2021

Independent auditor’s report to the members of SIM International (UK)

For the year ended 30 September 2020

Opinion

We have audited the financial statements of SIM International (UK) (the ‘charity’) for the year ended 30 September 2020 which comprise of the Statement of Financial Activities (incorporating the income and expenditure account), the Balance Sheet, the Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

Other information

The Trustees are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or

Independent auditor’s report to the members of SIM International (UK)

For the year ended 30 September 2020

our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors’ Report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of Trustees

As explained more fully in the Directors’ responsibilities statement set out on page 4, the Trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in

Independent auditor’s report to the members of SIM International (UK)

For the year ended 30 September 2020

accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of the audit report

This report is made solely to the company’s members as a body in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body for our audit work, for this report, or for the opinions we have formed.

Vincent Marke (May 11, 2021 21:59 GMT+1)

Vincent Marke

(Senior Statutory Auditor) for and on behalf of Mazars LLP

Chartered Accountants and Statutory Auditor The Pinnacle 160 Midsummer Boulevard Milton Keynes MK9 1FF Date: May 11, 2021

SIM International (UK)

Statement of financial activities (incorporating the income and expenditure account) For the year ended 30 September 2020

Notes
Income from:
Donations and similar income
3
Legacies
Interest and investment income
4
Other income
Total income
5
Expenditure on:
Raising funds
Charitable activities:
Missionaries
Ministry
Projects
Services for Missionaries
Mobilisation & Member Care
Total expenditure
7
Net income / expenditure before
other gains and losses
Gain on disposal of fixed assets
Net gains / (losses) on investments
Transfers & reclassifications
between funds
Net movement in funds
Fund balances brought forward
19
Fund balances carried forward
19		 Unrestricted
funds
£		 Restricted
funds
£		 Endowment
funds
£
-
-
6,882

-		 Total
2020
£
4,132,279
166,599
46,635
6,566		 Total
2019
£
3,948,603
111,549
53,935
23,505
861,690 3,270,589
155,823
39,753		 10,776
6,566 -
1,063,832 3,281,365 6,882 4,352,079
153,754
2,277,917
243,389
810,248
248,463
561,180		 4,137,592
94,654
2,400,659
234,259
760,862
369,860
587,108
153,754 - -
39,022 2,238,895 -
243,389 -
-
810,248		 -
248,463 -
-
561,180 -
-
1,245,808 3,049,143 - 4,294,951
57,128
642,051
(99,728)
-		 4,447,402
(309,810)
-
2,006
-
(181,976) 232,222 6,882
-
-
642,051
(99,728) -
(197,041) 197,041
163,306 429,263 6,882 599,451
4,207,356
4,806,807		 (307,804)
4,515,160
4,207,356
2,769,352 1,219,886 218,118
2,932,658 1,649,149 225,000

The notes to the financial statements on pages 16 to 33 form part of these accounts.

SIM International (UK)

Balance sheet at 30 September 2020 Balance sheet at 30 September 2020 Balance sheet at 30 September 2020 Company Number: 611250 Company Number: 611250
Notes
Fixed assets
Tangible fixed assets
10
Intangible fixed assets
11
Investments
12
Non-current assets
Debtors falling due after more than one
year
13
Current assets
Debtors
14
Current asset investments
15
Cash and cash equivalents
16
Current liabilities
Creditors: Amounts falling due
within one year
17
Net current assets
Non- current liabilities
Creditors: Amounts falling due
after one year
17
Total assets less total liabilities
The funds of the charity:
Unrestricted Funds
Restricted funds
Endowment fund
19		 2020
£
£
13,989
6,735
914,908
935,632
120,000
125,544
709,716
3,391,562
4,226,822
(415,298)
3,811,524
(60,349)
4,806,807
2,932,658
1,649,149
225,000
4,806,807		 2019 -
£
872,674
8,980
728,769		 Restated
£
1,610,423
120,000
2,551,748
(74,815)
4,207,356
2,769,352
1,219,886
218,118
4,207,356
125,544
709,716
3,391,562		 208,299
1,674,417
1,131,380
3,014,096
(462,348)
4,226,822
(415,298)
4,806,807
2,932,658
1,649,149
225,000
4,806,807

The notes to the financial statements on pages 16 to 33 form part of these accounts. These accounts are prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small entities.

Approved and authorised for issue by the Board on April 22 2021 and signed on its behalf by:

……………………. Mr. D Thompson, Director Date: 11-May-2021

SIM International (UK)

Statement of cash flows For the year ended 30 September 2020

Net movement in funds
Adjustments for:
Depreciation
Proft on disposal of Fixed Assets
Amortisation
(Gain) / loss on investments
Interest and investment income
Decrease / (increase) in debtors
(Decrease) / increase in creditors
Cash generated from operations
Proceeds on disposal of property, plant and equipment
Movement in Current Asset Investments
Net cash drawn from (placed to) fixed notice accounts
Interest and investment income
Net cash inflow from investing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year		 2020
£
599,451
1,175
(642,051)
2,245
99,728
(46,635)
82,755
(61,516)
35,152
1,499,561
964,701
(285,867)
46,635
2,225,030		 2019
£
(307,804)
2,078
-
2,994
(2,006)
(53,935)
(40,956)
(6,555)
(406,186)
-
-
187,938
53,595
241,873
2,260,182
1,131,380
3,391,562		 (164,313)
1,295,693
1,131,380

The notes to the financial statements on pages 16 to 33 form part of these accounts.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

1 Company status

SIM International (UK) is a company limited by guarantee, incorporated in England and Wales. The company and charity registration numbers and the address of its registered office and principal place of business is disclosed in the company information.

The principal activity of the charity is to develop and encourage interest in Christian Missions and, with churches, to train and send missionaries to and from Europe, Africa, South America and Asia.

The financial statements are presented in Sterling, which is the functional currency of the Charity and rounded to the nearest pound.

2 Accounting policies

2.1 Basis of preparation

The financial statements have been prepared in accordance with Financial Reporting Standard 102 (“FRS 102”) and comply with the Statement of Recommended Practice “Accounting and Reporting by Charities” issued by the Charity Commission in October 2019.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the charity's accounting policies (refer to note 2.15).

2.2 Accounting convention

The financial statements are prepared under the historical cost convention, as modified by the revaluation of fixed asset investments which are included at market value.

2.3 Going concern

The financial statements have been prepared on a going concern basis. Forecasts and business plans have been prepared which provide comfort that SIM UK will continue to meet its objectives in the foreseeable future.

The directors continue to monitor the impact of the COVID-19 pandemic on shrot-term and long-term strategic goals and processes of the organisation but do not believe this will affect the charity’s capacity to continue as a going concern and to fulfil its vision and aims.

2.4 Funds

Following the requirements of the Statement of Recommended Practice all the funds of SIM International (UK) have been analysed over the different types of funds which are:-

Endowment funds

Endowment funds are those where the capital has to be retained but the income can be spent.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

Restricted funds

Restricted funds are those where the donor has imposed restrictions on how the fund may be used, but which do not prevent the fund being spent.

Unrestricted funds

Unrestricted funds are those which are not subject to any special restrictions and they can be used as the trustees decide. Designated funds are part of unrestricted funds and are amounts the trustees have set aside to cover particular expenditure.

Transfers between Funds

The income received on the endowment fund is periodically transferred to the restricted fund to be used for a dental work project.

2.5 Income

The income of the charity is credited to the Statement of Financial Activities on the following bases:

2.6 Classification of expenditure

Costs of generating voluntary income are costs incurred in inducing voluntary contributions to the charity.

Charitable activity costs are costs in furtherance of the charity’s objects all of which is expenditure directly relating to the objects of the charity.

2.7 Profits on sale of property and investments

Profits on sale of property and investments are credited to the Statement of Financial Activities on a receivable basis. Investments are included in the Balance Sheet at their market value, and any unrealised gains/losses are included on the Statement of Financial Activities.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

2.8 Fixed assets

Depreciation is calculated to write off the cost of fixed assets over their useful lives. Equipment and vehicles are written off on a reducing balance basis at the rate of 25% p.a. The value of the freehold property and the surrounding land is significantly in excess of the book value of the building and so any depreciation charge on cost to apportion the cost over its estimated useful economic life to a residual value would be immaterial therefore no depreciation is charged in the financial statements.

Assets are capitalised at cost, only assets costing more than £3,000 are capitalised.

2.9 Foreign currencies

Revenue and costs expressed in foreign currencies are translated into sterling at rates of exchange ruling at the time when transactions occur. Assets and liabilities are translated at rates of exchange ruling at the balance sheet date. Exchange differences are included in administration expenses.

2.10 Pension costs

Contributions payable to The Global Connections pension scheme with Zurich Life are charged to the Statement of Financial Activities in the period to which they relate.

Additional contributions were required by The Pensions Trust in respect of a defined benefit scheme deficit, they were charged to the Statement of Financial Activities within other gains and losses.

2.11 Operating leases

Rentals payable under operating leases are charged on a straight-line basis over the term of the lease.

2.12 Termination costs

Termination costs are accrued when it is reasonably certain an individual will accept an irrevocable offer of redundancy.

2.13 Cash and cash equivalents

Cash and cash equivalents are cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

2.14 Financial instruments

The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction values and subsequently measured at their settlement value.

2.15 Judgements in applying accounting policies and key sources of estimation uncertainty

In applying the company’s accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The directors' judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods, if the revision affects both current and future periods.

The key estimates and assumptions made in these accounts are:

3 Analysis of donations

Donations for Missionaries
Donations for Projects
Donations for Ministry
Service Charges
Unrestricted Donations		 Un-
restricted
£
-
-		 Restricted
£		 Endow-
ment
£
-
-
-
-
-		 2020
£
2,433,632
836,957
213,372
363,414
284,904		 2019
£
2,490,085
590,281
191,144
391,976
315,117
2,433,632
836,957
213,372 -
-
-
363,414
284,904
861,690 3,270,589 - 4,132,279 3,948,603

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

4
Interest and investment income
Interest on bank deposits
Investment income – Common Investment Funds		 2020
£		 2019
£
26,385 21,653
20,250 32,282
46,635 53,935

5 Total income

Income is attributable to the principal activity, the financing and co-ordination of mission activity.

A geographical analysis of income is given below:

UK
Donor agencies (Northern Europe)
Other SIM offices		 2020
£		 2019
£
3,975,693 3,830,451
144,847 87,450
231,539 219,691
4,352,079 4,137,592

6 Surplus on mission activities for the year

The surplus on mission activities is stated after charging / (crediting):

Loss / (Gain) on foreign exchange
Depreciation of fixed assets
Amortisation of intangible assets
Operating lease rentals
Auditor’s remuneration (inc VAT)		 2020
£
3,742		 2019
£
(402)
1,175 2,078
2,245 2,994
2,359 3,017
12,600 11,880

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

7
Total Expenditure
Costs of generating voluntary
income
Missionaries’ Costs
Missionaries’ Ministry
Projects
Services for Missionaries
Mobilisation & Member Care		 Staff
Costs
£
14,087
-
-
121,183
148,595
409,326
693,191		 Other
Costs
£
139,666
2,277,917
243,389
689,065
99,868
151,855
3,601,760		 2020
£
153,753
2,277,917
243,389
810,248
248,463
561,181
4,294,951		 2019
£
94,654
2,400,659
234,259
760,862
369,860
587,108
4,447,402
8
Staff costs
Salaries
Social Security Costs
Other Pension Costs		 2020
£
584,707
39,459
69,025
693,191		 2019
£
607,705
49,603
80,202
737,510

The average number of persons employed by the charity during the year was as follows:

Management
Mobilisation
Administration		 2020
6
12
15
33		 2019
4
12
15
31

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

8 Staff costs (continued)

The key management personnel are recognised as 6 members of staff (UK Director, Finance & Operations Director, Personnel Director, Head of Relationship Development, Head of Mobilisation and Executive Assistant & Innovation Manager). The total remuneration for these staff totalled £221,788 (2019: 4 people £158,273). This included pension contributions of £19,008 (2019: £23,337).

One Director was employed during the year and the remuneration package totalled £51,094 (2019: £52,407) for the year including £5,064 (2019: £4,736) in respect of pension contributions.

Director remuneration is paid in accordance with the Memorandum & Articles of Association for services provided to the charity. The Director did not receive any remuneration in respect of his role as Director.

No trustees claimed travel expenses in the year (2019: No trustees submitted claims).

The charity is a member of The Global Connections pension scheme, which is a defined contribution scheme, for the majority of personnel including missionaries serving overseas. The aim is to augment state pensions available and provide benefits which may be drawn on return to the UK. The cost for UK personnel for the year is shown above and represents contributions payable by the charity to the Global Connections Scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund.

In respect of personnel who joined the charity before 1 October 1984, there are no formal pension arrangements. However, the charity makes payments of discretionary supplementary allowances to retired personnel who joined before that date to augment pensions and other allowances they receive. This arrangement does not represent a binding agreement as payments are made to the extent that funds are available. (See Note 18)

Redundancy costs totalling £48,066 were paid in the year as a result of 6 staff leaving due to the move of the organisation’s operations to Cambridge.

9 Taxation

The company is exempt from Corporation Tax as a registered charity.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

10 Tangible fixed assets

Tangible fixed assets
Cost
At 1 October 2019
Prior Year Restatement
Restated at October 1 2019
Additions
Disposals
At 30 September 2020
Depreciation
At 1 October 2019
Disposals
Charge for the year
At 30 September 2020
Net Book Value
At 30 September 2019
At 30 September 2020		 Freehold
property
£
1,183,272
(120,000)		 Equipment
£
216,557		 Total
£
1,399,829
(120,000)
1,063,272
-
(1,048,826)		 216,557
-
(11,475)		 1,279,829
-
(1,060,301)
14,446
196,831
(192,848)
-		 205,082
210,324
(9,943)
1,175		 219,528
407,155
(202,791)
1,175
3,983 201,556 205,539
866,441 6,233 872,674
10,463 3,526 13,989

In prior years the charity carried an amount of £120,000 as Freehold Property representing a contribution made to the UK Executive Director’s purchase of a domestic freehold property on his relocation to take up the role. It has been identified that this transaction should more accurately be disclosed as a loan to the director and it is disclosed below in Note 13. There is no change to the charity’s net asset position and no impact on the Statement of Financial Activities. As there has been no change in the underlying position it was agreed that this should be represented through a prior year adjustment removing the amount from the brought forward Freehold Property asset and showing it as a Loan to Director in the comparatives.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

11
Intangible fixed assets
Cost
At 1 October 2019
Additions
Disposals
At 30 September 2020
Depreciation
At 1 October 2019
Charge for the year
At 30 September 2020
Net Book Value
At 30 September 2019
At 30 September 2020
12
Fixed asset investments
Unlisted Investments
Cash deposits maturing in more than 12 months
Listed Investments – at market value
At 1 October
Sales & Maturities
Unrealised Gain
Unrealised Loss
At 30 September
Total fixed asset investments		 Software
£
28,384
-
-		 Total
£
28,384
-
-
28,384
19,404
2,245		 28,384
19,404
2,245
21,649
8,980		 21,649
8,980
6,735 6,735
2020
£		 2019
£
-
285,867
728,769 726,763
- -
- 11,469
(99,728) (9,463)
629,041 728,769
914,908 728,769

The historical cost of listed investments at the balance sheet date was £559,896 (2019: £559,896).

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

13 Non-current assets
Debtors falling due after more than one year
Loan to Executive Director		 2020
£		 2019-
Restated
£
120,000 120,000
As set out in Note 10 above this represents a loan to the Executive Director secured against
his residential property.
14 Debtors
2020
2019
£
£
Due from other SIM offices
31,235
89,683
Other debtors
30,233
79,004
Missionaries' personal funds (see note 17)
719
3,968
Prepayments & accrued income
63,358
35,644
125,544
208,299
15
Current asset investments
2020
2019
£
£
Cash deposits
709,716
1,674,417
16
Cash and cash equivalents
2020
2019
£
£
Cash at bank and in hand
3,391,562
1,131, 380		 As set out in Note 10 above this represents a loan to the Executive Director secured against
his residential property.
14 Debtors
2020
2019
£
£
Due from other SIM offices
31,235
89,683
Other debtors
30,233
79,004
Missionaries' personal funds (see note 17)
719
3,968
Prepayments & accrued income
63,358
35,644
125,544
208,299
15
Current asset investments
2020
2019
£
£
Cash deposits
709,716
1,674,417
16
Cash and cash equivalents
2020
2019
£
£
Cash at bank and in hand
3,391,562
1,131, 380		 As set out in Note 10 above this represents a loan to the Executive Director secured against
his residential property.
14 Debtors
2020
2019
£
£
Due from other SIM offices
31,235
89,683
Other debtors
30,233
79,004
Missionaries' personal funds (see note 17)
719
3,968
Prepayments & accrued income
63,358
35,644
125,544
208,299
15
Current asset investments
2020
2019
£
£
Cash deposits
709,716
1,674,417
16
Cash and cash equivalents
2020
2019
£
£
Cash at bank and in hand
3,391,562
1,131, 380
31,235 89,683
30,233 79,004
719 3,968
63,358 35,644
125,544 208,299
2020
£		 2019
£
1,674,417
2019
£
1,131, 380
709,716
2020
£
3,391,562

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

17
Creditors
Due to other SIM offices
Taxation & social security
Other creditors
Missionaries' personal funds (see note 18)
Accruals & deferred income
Pension deficit (see note 21)
Amounts due after one year
Pension deficit (see note 21)
18
Missionaries personal funds
Balance at the beginning of the year
Allowances and transfers
Less: Payments from personal accounts
Balance at the end of the year
(See notes 14 and 17)		 2020
£		 2019
£
89,081 107,438
12,506 17,970
116,654 139,686
147,668 157,777
33,579 24,028
15,810 15,449
415,298 462,348
2020
£
60,349
2020
£
153,809		 2019
£
74,815
2019
£
143,685
867,103 887,804
1,020,912 1,031,489
(873,963) (877,680)
146,949 153,809

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

19 Funds

Balance at 1 October 2018
Income / Expenditure for year
Unrealised gain/(loss) on investments
Classification to reflect adjusted mis-
statement of Director’s Loan
Transfers
Balance at 30 September 2019
Income / (Expenditure) for year
Gain/(Loss) on sale of fixed assets
Reclassification of fund to Restricted
Unrealised gain/(loss) on investments
Transfers
Balance at 30 September 2020		 Asset fund
Designated
funds Strategy fund
General
fund
Restricted
funds
Endowment
fund
Total funds
£
£
£
£
£
£
£
1,006,724
1,421,406
299,034
484,495
1,096,852
206,649
4,515,160
(5,072)
(69,503)
(224,994)
(56,067)
45,826
-
(309,810)
-
-
-
-
(9,463)
11,469
2,006
(120,000)
120,000
-
-
(66,818)
8,117
(27,970)
86,671
-
-
881,652
1,285,085
82,157
520,458
1,219,886
218,118
4,207,356
(3,420)
(68,385)
(163,157)
52,987
232,222
6,882
57,128
642,051
642,051
(265,327)
265,327
-
(99,728)
(99,728)
(855,979)
64,197
1,553,738
(693,670)
(68,286)
-
22,253
1,015,569
1,472,737
422,099
1,649,149
225,000
4,806,807

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

19 Funds (continued)

Unrestricted funds:

The Asset fund is invested in fixed assets and equipment and reflects the net book value of the assets held by the charity. The charity suspended its previous practice of providing depreciation of freehold building at the beginning of the 2010 financial year.

The Designated funds represent amounts set aside for the future use of Mission members and includes £375,539 (2019: £395,378) in respect of the voluntary pension payments mentioned in notes 8 & 21.

The General Reserve Strategy Fund represents amounts set aside for use of the Mission on strategic development and special projects in the UK and overseas.

The charity aims to hold around 6 months of running costs in the General Fund. The year end balance at 30 September 2020 is considered to be a suitable reserve on this basis.

The restricted funds include funds for Medical work and other miscellaneous projects, the remainder are funds held for Missionaries under Support Agreements to provide for future expenses.

The restricted funds comprise:

Balance at
30 September 2019
Inclusion of Ministry
Funds as Restricted
Net movement in fund
Balance at
30 September 2020		 Missionary
Support
£		 Overseas
Projects
£
21,155
6,710
27,865		 UK
Projects
£
106,425
52,059
158,484		 Total
funds
£
1,219,886
265,327
163,936
1,092,306
265,327
105,167
1,462,800
1,649,149

The Endowment fund comprises a legacy received on which interest income is periodically transferred to the restricted fund to be used for SIM Dental ministries.

Transfers and Reclassifications

The ‘Reclassification of Fund to Restricted’ at the year end was to change the classification of the Ministry fund from Designated to Restrcited to better reflect the current nature of the fund and the epxectations of donors in giving to the Ministry funds of workers. In future years income and expenditures of this fund will be allocated as Restricted. The transfers in the year reflect the sale of Assets associated with the move from Wetheringsett and the movement of funds to Strategy projects from General Funds in line with the Reserves policy.

28

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

20 Analysis of net assets between funds

Tangible Fixed Assets
Intangible Fixed Assets
Investments
Non-current assets
Current assets
Current liabilities
Long term liabilities		 Unrestricted
Funds
£
13,989
6,735
696,790
120,000
2,570,790
(415,298)
(60,349)
2,932,657		 Restricted
Funds
£
-
-
-
1,649,150
-
-
1,649,150		 Endowment
Fund
£
-
-
218,118
6,882
-
-
225,000		 Total
Funds
£
13,989
6,735
914,908
120,000
4,226,822
(415,298)
(60,349)
4,806,807

21 Pension costs

The pension charge represents contributions payable by the charity to pension schemes and amounted to £69,025 (2019: £80,202).

Defined contribution pension scheme

The charity contributes to two defined contribution pension schemes for staff. The assets of the schemes are held separately from those of the charity in independently administered funds.

Contributions payable to the pension schemes at the year end amounted to £5,244 (2019: £NIL).

Discretionary Supplementary Allowances

As explained in note 8, the payments of discretionary supplementary allowances do not represent a binding agreement. If funds are available through charitable giving, then discretionary supplementary allowances will be paid but there is no contractual obligation to make these payments by the charity. In the opinion of the directors this does not constitute a constructive obligation under Financial Reporting Standard 102 and no additional disclosure is therefore required.

29

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

21. Pension costs (continued)

TPT Retirement Solutions – The Growth Plan

The company participates in the scheme, a multi-employer scheme which provides benefits to some 950 non-associated participating employers. The scheme is a defined benefit scheme in the UK. It is not possible for the company to obtain sufficient information to enable it to account for the scheme as a defined benefit scheme. Therefore it accounts for the scheme as a defined contribution scheme.

The scheme is subject to the funding legislation outlined in the Pensions Act 2004 which came into force on 30 December 2005. This, together with documents issued by the Pensions Regulator and Technical Actuarial Standards issued by the Financial Reporting Council, set out the framework for funding defined benefit occupational pension schemes in the UK.

The scheme is classified as a 'last-man standing arrangement'. Therefore the company is potentially liable for other participating employers' obligations if those employers are unable to meet their share of the scheme deficit following withdrawal from the scheme. Participating employers are legally required to meet their share of the scheme deficit on an annuity purchase basis on withdrawal from the scheme.

A full actuarial valuation for the scheme was carried out at 30 September 2017. This valuation showed assets of £794.9m, liabilities of £926.4m and a deficit of £131.5m. To eliminate this funding shortfall, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

Deficit contributions

From 1 April 2019 to 31 January 2025: £11,243,000 per annum (payable monthly and increasing by 3% each on 1st April)

Unless a concession has been agreed with the Trustee the term to 31 January 2025 applies.

Note that the scheme’s previous valuation was carried out with an effective date of 30 September 2014. This valuation showed assets of £793.4m, liabilities of £969.9m and a deficit of £176.5m. To eliminate this funding shortfall, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

Where the scheme is in deficit and where the company has agreed to a deficit funding arrangement the company recognises a liability for this obligation. The amount recognised is the net present value of the deficit reduction contributions payable under the agreement that relates to the deficit. The present value is calculated using the discount rate detailed in these disclosures. The unwinding of the discount rate is recognised as a finance cost.

30

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

21. Pension costs (continued)

PRESENT VALUES OF PROVISION

30 September
(£)		 2020 30 September 2019
(£)		 30 September
2018
(£)
Present value of provision 76,159 85,633 106,078

RECONCILIATION OF OPENING AND CLOSING PROVISIONS

Period Ending Period Ending
30 September 2020 30 September 2019
(£) (£)
Provision at start of period 85,633 106,078
Unwinding of the discount factor (interest expense) 757 1,737
Deficit contribution paid (15,449) (14,865)
Remeasurements - impact of any change in assumptions 5,218 1,737
Remeasurements - amendments to the contribution schedule - (9,054)
Provision at end of period 76,159 85,633

INCOME AND EXPENDITURE IMPACT

INCOME AND EXPENDITURE IMPACT
Period Ending Period Ending
30 September 2020 30 September 2019
(£) (£)
Interest expense 757 1,737
Remeasurements – impact of any change in assumptions 5,218 1,737
Remeasurements – amendments to the contribution schedule - (9,054)
ASSUMPTIONS
30 September 2020 30 September 2019 30 September 2018
% per annum % per annum % per annum
Rate of discount 0.58 0.98 1.76

The discount rates shown above are the equivalent single discount rates which, when used to discount the future recovery plan contributions due, would give the same results as using a full AA corporate bond yield curve to discount the same recovery plan contributions.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

21. Pension costs (continued)

FRS 102 - SECTION 28 ADDITIONAL INFORMATION

The following schedule details the deficit contributions agreed between the company and the scheme at each year end period:

DEFICIT CONTRIBUTIONS SCHEDULE

Year ending 30 September
(£)		 2020 30 September 2019
(£)		 30 September 2018
(£)
Year 1 15,913 15,449 14,727
Year 2 16,390 15,913 15,169
Year 3 16,882 16,390 15,624
Year 4 17,388 16,882 16,093
Year 5 9,689 17,388 16,575
Year 6 - 5,882 17,073
Year 7 - - 17,585
Year 8 - - -

The company must recognise a liability measured as the present value of the contributions payable that arise from the deficit recovery agreement and the resulting expense in the income and expenditure account i.e. the unwinding of the discount rate as a finance cost in the period in which it arises.

It is these contributions that have been used to derive the company's balance sheet liability.

22 Other financial commitments

At the year end the charity was committed to making the following payments under non-cancellable operating leases:

Payable under 1 year
Payable 1 to 5 years
Payable over 5 years		 2020
£
3,171		 2019
£
2,359
8,084 4,008
- 338
11,255 6,705

23 Post balance sheet events

On 15[th] January 2021 the charity completed the purchase of a freehold office property in Histon, Cambridge to serve as a UK base. The funds were disbursed from the funds received from the sale of the charity’s property at Wetheringsett Manor as prescribed by the Trustees.

SIM International (UK)

Notes to the financial statements (continued) For the year ended 30 September 2020

24 Statement of financial activities – Comparatives

Income from:
Donations and similar income
Legacies
Interest and investment income
Other income
Total income
Expenditure on:
Raising funds
Charitable activities:
Missionaries
Ministry
Projects
Services for Missionaries
Mobilisation & Member Care
Total expenditure
Net income / expenditure before
other gains and losses
Net gains / (losses) on investments
Transfers between funds
Net movement in funds
Fund balances brought forward
Fund balances carried forward		 Unrestricted
Funds 2019
£		 Restricted
Funds 2019
£		 Endowment
Funds 2019
£
-
-
-

-		 Total
2019
£
3,948,603
111,549
53,935
23,505
868,237 3,080,366
40,572
47,053		 70,977
6,882
23,505 -
979,367 3,158,225 - 4,137,592
94,654
2,400,659
234,259
760,862
369,860
587,108
94,654 - -
39,659 2,361,000 -
234,259 -
-
760,862		 -
369,860 -
-
587,108 -
-
1,325,540 3,121,862 - 4,447,402
(309,810)
2,006
-
(346,173) 36,363 -
11,469
-
(9,463) -
(86,671) 86,671
(442,307) 123,034 11,469 (307,804)
4,515,160
4,207,356
3,211,659 1,096,852 206,649
2,769,352 1,219,886 218,118