| 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 |