OpenCharities

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

2021-03-31-accounts

Trustees Mrs P Brown Mrs P Brown
Mr T Dickinson
MrJ Mace
Mr G Rafferty
Mr P Parker
Rev'd Canon Dr C Pailing
Mr W Bowley
Mr D MacLeod
Secretary & Chief Executive MrJ Wilson
Charity number 220793
Company number 189439
Presidents The Bishop of Chester
The Bishop of Liverpool
The Bishop ofSodor and Man
The Bishop of Birkenhead
The Bishop ofWarrington
Hon. Treasurer Mr TE Dickinson
Hon. Chaplin Rev'd G Cuff
Registered office Colonsay
House
20 Crosby Road South
Waterloo
Liverpool
Merseyside
l22 1RQ
Independent examiner Helen Furlong FCCA
McLintocks (NWI Limited
46 Hamilton Square
Birkenhead
Wirral
Meiseyside
CH41 5AR
Bankers Bardays Bank PLC
48 - 50 Lord Street
Liverpool
Merseyside
L2 1TD

Page
Trustees' report 1-5
Independent
examiner's
report
Statement of financial activities 7-8
Balance sheet
Notes to the financial statements 10-22

Current financial Current financial year
Unrestricted Restricted Endowment Total Total
funds funds funds
2021 2021 2021 2021 2019
Notes
Income and end wments from
Donations
and
legacies 3 135,624 940 136,564 13,659
Investments 4 56,356 56,356 57,404
Other income 5 70 70 112
Total income 192,050 192,990 71,175
~Ex hindi~rn:
Raising funds 6 9,436 9,436 8,282
~hri
I~livitiet
Provision ofwelfare services &
support 7 202,850 202,850 131,585
Total charitable expenditure 202,850 202,850 131,585
Total expenditure 212,286 212,286 139,867
Net gains/(losses) on investments 12 (40,991) 57,553 16,562 146,837
Net movement in funds (61,227) 940 57,553 (2,734) 78,145
Fund balances at 1 January 2020 489,359 7,021 1,022,826 1,519,206 1,441,061
Fund balances at 31 March 2021 428,132 7,961 1,080,379 1,516,472 1,519,206

2021 2019
Notes
Fixed assets
Tangible assets 13 1 1
Investment properties 14 450,000 420,000
Investments 15 1,073,668 1,087,430
1,523,669 1,507,431
Current assets
Debtors 17 50,471 27,100
Cash at bank and in hand 30,534 13,506
81,005 40,606
Creditors: amounts falling due within
one year 18 (88,202) (28,831)
Net current (liabilities)/assets (7,197) 11,775
Total assets less current liabilities 1,516,472 1,519,206
Capital funds
Endowment funds - general 1,080,379 1,022,826
Income funds
Restricted funds 19 7,961 7,021
Unrestricted funds 428,132 489,359
1,516,472 1,519,206

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021
6
2019
5
2019 2019f
Donations
Legacies
and gifts
receivable
2,200
133,424
2,200
133,424
4,283
6,161
4,283
6,161
Shipwrecked
Society
Mariners 940 940 3,215 3,215
135,624 940 136,564 10,444 3,215 13,659
Investments
Unrestricted Unrestricted
funds funds
2021 2019
8
Rental income
Income from listed investments
21,875
34,481
17,500
39,904
56,356 57,404

Unrestricted Unrestricted
funds funds
2021 2019
6 6
Bank interest 70 112
6 Raising funds
Unrestricted Unrestricted
funds funds
2021 2019
6
Investment management 9,436 8,282
9,436 8,282
7 Charitable activities
2021 2019
6
Staff costs 16,830
Honoraria 1 2,250
Vehicle leasing 4,176 4,225
21,007 6,475
Grant funding ofactivities (see note 8) 121,875 122,700
Share ofsupport costs (see note 9)
Share ofgovernance
costs (see note 9)
155
59,813
160
2,250
202,850 131,585

Grants payable
2021 2019
8
Grants to institutions:
Liverpool Seafarers Centre
121,875 121,250
Grants to individuals 1,450
121,875 122,700

t
Support coss Support Governance
costs
costs
6
2021
6
Support
costs
Governance
costs
6
2019
6
Other costs
Bank charges
29
126
29
126
45
115
45
115
Independent
examiner's
fee
Legal and professional
2,950
56,863
2,950
56,863
2,250 2,250
155 59,813 59,968 160 2,250 2,410
Analysed
between
Charitable
activities
155 59,813 59,968 160 2,250 2,410

Unrestricted Endowment Endowment Total Unrestricted Endowment Total
funds funds funds funds
general general
2021 2019 2019 2019
6 8
Revaluation of
investments (24,992) 42,743 17,751 50,778 49,367 100,145
Gain/(loss) on sale of
investments (15,999) (15,190) (31,189) 1,692 1,692
Revaluation of
investment properties 30,000 30,000 45,000 45,000
(40,991) 57,553 16,562 52,470 94,367 146,837

Fixed asset investments
Listed
investments
E
Cost or valuation
At 1 January 2020 1,087,430
Additions 216,624
Valuation
changes
(13,438)
Disposals (216,948)
At 31 March 2021 1,073,668
Carrying
amount
At 31 March 2021 1,073,668
At 31 December 2019 1,087,430

16 Financial instruments 2021 2019
E E
Carrying amount of financial assets
Instruments
measured
at fair value through profit or loss 1,073,668 1,087,430
17 Debtors
2021 2019
Amounts falling due within one year: E E
Other debtors 50,471 2,100
Prepayments
and accrued income
25,000
50,471 27,100

Creditors:amounts fallingdue within one year
2021 2019
E E.
Other creditors
Accruals and deferred
income 18,389
69,813
26,581
2,250
88,202 28,831

donations
an
d grants hel d on trust for spec ific purposes:
Movement in funds Movement
in funds
1 Batance at
January 2019
E
Incoming
Il390urcee
E
Resources
expended1
E
Balance at
January
2020
E
Incoming
resources
E
Balance at
31 March 2021
Shipwrecked
Fund
Mariners 5,256 3,215 (1,450) 7,021 940 7,961