| 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) |