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

Page
Reference and administrative
details ofthe charity,
its trustees and advisors
Trustees'
report
2 —3
Independent examiner's
report
Statement of financial activities
Balance sheet
Notes to the financial statements 7- 12

Unrestricted Total funds Total funds
funds
2020 2020 2019
Note f f.
INCOME FROM:
Charitable
activities
27,356 27,356 33,582
TOTAL INCOME 27,356 27,356 33582
EXPENDITURE ON:
Charitable
Activities
(27,229) (27,229) (20738)
TOTAL EXPENDITURE (27,229) (27,229) (20738)
NET INCOME BEFORE INVESTMENT GAINS/(LOSSES) 127 127 12844
Net gains/(losses)
on
investments (7,778) (7,778) 36720
NET INCOME/(EXPENDITURE) BEFOREOTHER (7,651) (7,651) 49564
RECOGNISED GAINS AND LOSSES
NET MOVEMENT IN FUNDS (7,651) (7,651) 49564
RECONCILIATION
OF FUNDS:
Total funds brought forward 360,044 360,044 310480
TOTAL FUNDS CARRIED FORWARD 352,393 352,393 360044

2021 2020
Notes
FIXEDASSETS
Tangible assets 260,448 260448
Investments 231,194 238972
491,642 499420
Current assets
Cash at bank and in hand 48,380 44873
CREDITORS: amounts falling due
within one year (4,700) (1,320)
NET CURRENT ASSETS 43,680 43553
TOTAL ASSETS LESS CURRENT
LIABILITIES 535,322 542973
CREDITORS: amounts falling due
after more than one year (182,929) (182929)
NET ASSETS 352,393 360044
CHARITY FUNDS
Unrestricted
funds
352,393 360044
352,393 360044

2. INCOME FROM CHARITABLE ACTIVITIES INCOME FROM CHARITABLE ACTIVITIES
Unrestricted Total Total
funds funds funds
2020 2020 2019
f
Contributions from Residents 23,240 23,240 28 146
Rent from House Manager 3,960 3,960 5280
Dividends
Received
156 156 156
27,356 27,356 33,582
Total2019 33,582 33,582
3. CHARITABLE ACTIVITIES
Charitable Total Total
Activities 2020 2019
Gas 6,674 6,674 4328
Electricity 522 522 1,223
Council Tax 46 46 485
Water Rates 948 948 900
Repairs —Premises 11,123 11,123 6224
Repairs —Alarm 198
Telephone 552 552 470
Cleaning 996 996 1,431
Insurance 1,249 1,249 1,313
Postage
8r.Stationery
39
Gardening 2,398 2,398 1,983
Sundry
Expenses
200 200 584
Governance 2,520 2,520 1,560
27,228 27,228 20738
Total 2019 20738 20738

4. TANGIBLE FIXEDASSETS TANGIBLE FIXEDASSETS
Freehold Fixtures Bt Total
property f fittings
Cost
At 1 January 2020 and 31 December 2020 260,448 1,395 261,843
Depreciation
At 1 January 2020 and 31 December 2020 1,395 1,395
Net book value
At 31 December 2020 260,448 260,448
At 31Oecember 2019 260448 260448
5. INVESTMENTS
NAACIF
Investments
f
Market value
At 1 January 2020 238,972
Revaluations (7,778)
At 31 December 2020 231,194
At31Oecember 2019 238972
6. CREDITORS: Amounts falling due within one year
2020 2019
Accruals and deferred income 4,700 1,320
7. CREDITORS: Amounts falling due after more than one year
2020 2019
Grants accrued - institutional 182,929 182,929

Balance at 1 Income Expenditure Gains/(Losses) Balance at 31
January December
2020 2020
Unrestricted funds
General Funds 360,044 27,356 (27,229) (7,778) 352,393
Total of funds 360,044 27,356 (27,229) (7,778) 352,393

Balance at 1 Income Expenditure Gainsj(Losses) Balance at31
January 2019 Oecember
2019
Unrestricted funds
General Funds 310,480 33,582 (20,738) 36,720 360,044
Total of funds 310480 33,582 (20738) 36720 360044

Unrestricted
funds
2020
f
Tangible fixed assets 260,448
Programme
related
investments 231,194
Current assets 48,380
Creditors due within one year (4,700)
Creditors due in more than one year (182,929)
352,393

ANALYSIS OF NET ASSETS BETWEEN FUNDS —PRIOR YEAR
Unrestricted
funds
2019
Tangible fixed assets 260448
Programme
related
investments 238972
Current assets 44873
Creditors due within one year (1,320)
Creditors due in more than one year (182929)
360044