OpenCharities

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

2022-12-31-accounts

Trustees Rev S Botto Rev S Botto
Bro E Slawinski
Rev D Byrne
Charity number IEngland and Wales) 220690
Charity number (Scotland) SC039809
Principal address High Thorn
Pittington Road
Rainton Gate
Houghton le Spring
DH59RG
Auditor Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle Upon Tyne
Tyne and Wear
England
NE2 1TJ
Bankers Bardays Bank pic
Corporate Banking Centre
PO Box229
Navigation Way
Preston
PR22XY

Page
Trustees'report 1-5
Independent
auditor's
report 6-8
Statement
offinancial
activities 9-to
Balance sheet
Statement
ofcash flows
12
Notes to the financial statements 13-21

Current financial year Current financial year
Unrestricted Restricted Total Total
funds funds
Notes 2022
f
2022
f
2022f 2021
f
Income and endowments from:
Donations
and
legacies 2 604,141 993,048 1,597,189 1,623,656
Investments 621,042 621,042 600,457
Other income 54,366
Total income 1,225,183 993,048 2,218,231 2,278,479
~E*
dtt
Raising funds 3 103,265 373,253 476,518 428,699
Charitable
activities
4 1,260,257 609,016 1,869,273 1,896,835
Total resources expended 1,363,522 982,269 2,345,791 2,325,534
Net gains/(losses)
on investments
(3,084,865) (3,084,865) 2,005,133
Net (outgoing)/Incoming resources before transfers (3,223,204) 10,779 (3,212,425) 1,958,078
Gross transfers between funds 10,779 (10,779)
Net movement fn funds (3,212,425) (3,212,425) 1,958,078
Fund balances at 1 January 2022 33,381,257 33,381,257 31,423,179
Fund balances at 31 December 2022 30,168,832 30,168,832 33,381,257

Prior financial yea r
Unrestricted Restricted Total
funds funds
2021 2021 2021
Notes 6 6
Income and endowments from
Donations
and legacies
2 614,786 1,008,870 1,623,656
Investments 600,457 600,457
Other income 54,366 54,366
Total income 1,269,609 1,008,870 2,278,479
~E*
dit
Raising funds 3 92,762 335,937 428,699
Charitable
activities
4 1,201,142 695,693 1,896,835
Total resources expended 1,293,904 1,031,630 2,325,534
Net gains/(losses) on investments 2,005,133 2,005,133
Net (outgoing)/incoming resources before transfers 1,980,838 (22,760) 1,958,078
Gross transfers
between
funds (22,760) 22,760
Net movement
in
funds 1,958,078 1,958,078
Fund balances at 1 January 2021 31,423,179 31,423,179
Fund balances at 31 December 2021 33,381,257 33,381,257

2022 2021
Notes 6
Fixed assets
Tangible assets 9 6,759,004 6,757,290
investments 10 20,442,623 24,364,564
27,201,627 31,121,854
Current assets
Debtors 490,603 321,595
Cash at bank and in hand 2,960,536 2,640,286
3,451,139 2,961,881
Creditors: amounts falling due within
one year 12 (483,934) (702,478)
Net current assets 2,967,205 2,259,403
Total assets less current liabilities 30,168,832 33,381,257
Income funds
~Unr
~i~fniLs
Designated
funds
14 23,588,563 26,481,738
General
unrestricted
funds 6,580,269 6,899,519
30,168,832 33,381,257
30,168,832 33,381,257

2022 2021
Notes 6 f
Cash flows from operating activities
Cash absorbed
by operations
16 (1,111,909) (332,344)
Investing activities
Purchase oftangible
fixed assets
(25,960)
Proceeds from disposal
of tangible
fixed
assets 1,000
Purchase ofinvestments (8,740,065) (3,428,702)
Proceeds from disposal of investments 9,577,142 3,798,667
Investment income received 621,042 600,457
Net cash generated
from
investing
activities 1,432,159 971,422
Net cash used in financing activities
Net increase
in cash and cash equivalents
320,250 639,078
Cash and cash equivalents at beginning ofyear 2,640,286 2,001,208
Cash and cash equivalents at end of year 2,960,536 2,640,286

Unrestricted
Restricted
Unrestricted
Restricted
Unrestricted
Restricted
Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
E E E E E E
Donations and gifts 150,974 991,284 1,142,258 67,433 1,008,770 1,076,203
Legacies receivable 94,276 1,764 96,040 233,681 100 233,781
Masses said 135,571 135,571 91,435 91,435
Salaries, stipends &
pensions 223,320 223,320 222,237 222,237
604,141 993,048 1,597,189 614,786 1,008,870 1,623,656
Raising funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
E E E E E
Fundraisin and ublici
Personal and external
boarding allowances 39,750 39,750 45,900 45,900
Promotional costs and
appeals 8,575 101,690 110,265 7,607 87,868 95,475
Office costs 26,283 26,283 14,407 14,407
Sundries 1,150 5,013 6,163 960 3,684 4,644
Travel and motor costs 36,339 36,339 20,225 20,225
Staif costs 147,325 147,325 146,076 146,076
Depreciation and
impairment 16,853 16,853 17,777 17,777
Fundraising and publicity 9,725 373,253 382,978 8,567 335,937 344,504
Investment mana ement 93,540 93,540 84,195 84,195
103,265 373,253 476,518 92,762 335,937 428,699

Charitable Charitable
activities activities
2022 2021
5 9
Staff costs 536,881 491,810
Rent and rates 41,833 48,530
Insurance 17,000 13,353
Light and heat 83,129 74,733
Telephone, postage and stationery 9,134 10,158
Repairs and maintenance 48,183 73,389
Sundries 29,836 32,284
Retirement costs 157,412 170,100
Chapel eg&enses 1,805 4,097
Household costs 105,314 98,317
Motor and travel 19,594 16,919
Medical expenses 19,005 13,085
Personal allowances 36,450 31,500
Regional external allowances 23,655 17,280
Contributions
to Generalate
571,816 658,493
Overseas allowances 37,200 37,200
1,738,247 1,791,248
Share of support costs (see note 5) 131,026 105,587
1,869,273 1,896,835
Analysts by fund
Unrestricted
funds
1,260,257 1,201,142
Restricted funds 609,016 695,693
1,869,273 1,896,835

Support costs
Support Governance 2022 Support Governance 2021
costs costs costs costs
E E E E E
Staff costs 30,597 30,597 34,485 34,485
Depreciation 7,392 7,392 12,061 12,061
Telephone 933 933 837 837
Postage and stationery 10,264 10,264 11,938 11,938
Subscriptions 9,882 9,882 7,010 7,010
Sundries 28,171 28,171 580 580
Motor, travel and meeting
costs 3,489 3,489 3,003 3,003
Professional fees 26,957 26,957 22,268 22,268
Audit fees 8,520 8,520 8,520 8,520
Bank charges 4,821 4,821 4,885 4,885
131,026 131,026 105,587 105,587
Analysed
between
Charitable
activities
131,026 131,026 105,587 105,587

2022 2021
Number Number
Administrative and fundraising 6 6
Domestic, cleaning and catering 28 23
Total 29

7 Employees IContinued)
Employment
costs
2022
f
2021f
Wages and salaries 653,053 617,242
Social secunty costs 50,260 44,617
Other pension costs 11,490 10,512
714,803 672,371

Tangible fixe d assets
Freehold land Fixtures and Motor vehicles Total
and buildings fittings
f f f
Cost
At 1 January 2022 6,724,921 10,184 206,764 6,941,869
Additions 5,400 20,560 25,960
At 31 December 2022 6,724,921 15,584 227,324 6,967,829
Depreciation and impairment
At 1 January 2022 3,183 181,397 184,580
Depreciation charged in the year 3,609 20,636 24,245
At 31 December 2022 6,792 202,033 208,825
Carrying
amount
At 31 December 2022 6,724,921 8,792 25,291 6,759,004
At 31 December 2021 6,724,921 7,002 25,367 6,757,290

Listed
investmentsf
Cost orvaluation
At 1 January 2022 24,364,564
Additions 8,740,336
Valuation changes (3,084,865)
Disposals (9,577,412)
At 31 December 2022 20,442,623
Carrying
amount
At 31 December 2022 20,442,623
At 31 December 2021 24,364,564

11 Debtors
2022 2021
Amounts
falling due
withIn one year: 6
Trade debtors 469,337 301,538
Other debtors 6,595 9,533
Prepayments and accrued income 14,671 10,524
490,603 321,595
12 Creditors: amounts falling due within one year
2022
f
2021f
Other taxation and social security 10,382 10,086
Trade creditors 406,001 629,200
Other creditors 64,551 60,192
Accruals and deferred income 3,000 3,000
483,934 702,478

Movement
in funds
Movement
in funds
Balance at Incoming Resources Transfers Balance at
1 Januaty 2022 resources expended 31 December
2022
APF Fund 993,048 (982,269) (10,779)

Movement in funds
Balance at Incoming Resources Transfers Revaluations, Balance at
1 January
2022
resources expended gains and 31 December
losses 2022
9 f
Retirement fund 19,756,817 718,101 (239,147) (697,569) (2,674,560) 16,863,642
Capital fund 6,724,921 6,724,921
26,481,738 718,101 (239,147) (697,569) (2,674,560) 23,588,563

16 Cash generated
from operations
Cash generated
from operations
2022f 2021
f
(Deficit)lsurpus
for the year
(3,212,425) 1,958,078
Adjustments
for:
Investment
income recognised
in statement of financial activities (621,042) (600,457)
Gain on disposal oftangible
fixed assets
(1,000)
Fair value gains and losses on investments 3,084,865 (2,005,133)
Depreciation
and impairment
oftangible
fixed assets 24,245 29,838
Movements
in working
capital:
(Increase)
in debtors
(169,008) (23,698)
(Decrease)fincrease
in creditors
(218,544) 310,028
Cash absorbed
by operations
(1,111,909) (332,344)