| Page | ||||
|---|---|---|---|---|
| Reference and administrative | details ofthe Charity, | its Trustees and advisers | ||
| Trustees' report |
2-7 | |||
| Independent auditors' |
report | on the financial statements | 8-1'I | |
| Statement of financial | activities | |||
| Balance sheet | 13 | |||
| Statement of cash flows |
14 | |||
| Notes to the financial | statements | 15-35 |
| Trustees | Rev J Boles, Chair (appointed | Rev J Boles, Chair (appointed | 20 January 2022) | ||
|---|---|---|---|---|---|
| Rev P Hughes | (resigned 20 January 2022) | ||||
| Rev D O' Malley | |||||
| Rev D Carter | |||||
| Rev B Mc Dermott (appointed | 20 January 2022) | ||||
| Charity numbers |
registered | 221594 and SC038948 | |||
| Principal | office | Widney Manor |
Road | ||
| Knowle | |||||
| West Midlands | |||||
| B939AB | |||||
| Independent | auditors | Dains Audit Limited | |||
| 15Colmore Row | |||||
| Birmingham | |||||
| B32BH | |||||
| Bankers | NatWest | ||||
| 24 Broadgate | |||||
| Coventry | |||||
| West Midlands | |||||
| CV1 1NE | |||||
| Santander | |||||
| Customer Service Centre |
|||||
| Bootle | |||||
| Merseyside | |||||
| L304GB | |||||
| Allied Irish Bank (AIB) |
|||||
| 61 Temple Row | |||||
| Birmingham | |||||
| B25LT | |||||
| Solicitors | Standley 8 Co |
||||
| 1612High Street | |||||
| Knowle | |||||
| Solihull | |||||
| B93OJU | |||||
| Investment | Managers | Premier Miton |
Group | ||
| Eastgate Court | |||||
| High Street | |||||
| Guildford | |||||
| Surrey | |||||
| GU1 3DE | |||||
| Brewin Dolphin | |||||
| 9 Colmore Row | |||||
| Birmingham | |||||
| B32BJ |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | funds | funds | ||
| 2022 | 2022 | 2022 | 2021 | ||
| Note | E | E | F | E | |
| Income from: | |||||
| Donations and legacies |
4 | 3,237,673 | 407,323 | 3,644,996 | 3,207,903 |
| Investments | 5 | 95,877 | 95,877 | 99,554 | |
| Other income | 6 | 5,054 | 5,054 | 2,835 | |
| Total income | 3,338,604 | 407,323 | 3,745,927 | 3,310,292 | |
| Expenditure on: |
|||||
| Raising funds | 7 | 284,918 | 284,918 | 231,371 | |
| Charitable activities |
8 | 2,943,381 | 413„191 | 3,356,572 | 3,049,860 |
| Total expenditure | 3,228,299 | 413,191 | 3,641,490 | 3,281,231 | |
| 110,305 | (5,868) | 104,437 | 29,061 | ||
| Net income/(expenditure) | |||||
| Net gains on investments | 142,131 | 142,131 | 562,871 | ||
| Net movement in funds before other |
|||||
| gains/(losses) | 252,436 | (5,868) | 246,568 | 591,932 | |
| Other gains/(losses): | |||||
| Foreign exchange gains/(losses) | (956) | (956) | 143,201 | ||
| Net movement in funds |
251,480 | (5,868) | 245,612 | 735,133 | |
| Reconciliation offunds: |
|||||
| Total funds brought forward |
18,032,692 | 1,555,789 | 19,588,481 | 18,853,348 | |
| Net movement in funds |
251,480 | (5,868) | 245,612 | 735,133 | |
| Total funds carried forward | 18,284,172 | 1,549,921 | 19,834,093 | 19,588,481 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Note | F | ||||||
| Fixed assets | |||||||
| Tangible assets | 'l4 | 6,171,973 | 5,280,450 | ||||
| Investments | 15 | 4&613,091 | 4,296,295 | ||||
| 9&BS6&064 | 9,575,745 | ||||||
| Current assets | |||||||
| Debtors | 16 | 1,244,812 | 1,362,786 | ||||
| investments | 17 | 16,818,776 | 2,599,117 | ||||
| Cash at bank | and in | hand | 8,734,889 | 8,798,965 | |||
| 26,798,477 | 12,750,867 | ||||||
| Creditors: amounts year |
falling due within one | 18 | (16,649„448) | (2,738,131} | |||
| Net current | assets | 10,149,029 | 10,012,736 | ||||
| Total net assets | 19,834,093 | 19,588,481 | |||||
| Charity funds | |||||||
| Restricted funds |
19 | 1&549,921 | 1,555,789 | ||||
| Unrestricted | funds | 'l9 | 18,284&172 | 18,032,692 | |||
| Total funds | 19,834,093 | 19,688,481 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | E | |||||
| Cash flows from operating activities |
||||||
| Net cash | used in operating activities |
(79,239) | 748,321 | |||
| Cash flows from financing activities |
||||||
| Interests | and dividends from investments |
95,877 | 99,554 | |||
| Proceeds | from the sale of tangible fixed |
assets | 5,950 | |||
| Purchase | of tangible fixed assets |
(28,372) | (17,880) | |||
| Proceeds | from sale of investments | 392,812 | 682,320 | |||
| Purchase | of investments | (343,448) | (582,997) | |||
| Net cash | provided by financing activities |
116,869 | 186,947 | |||
| Change | in cash and cash equivalents | in | the year | 37,630 | 935,268 | |
| Cash and | cash equivalents at the beginning |
of the year | 8,975,418 | 8,040,150 | ||
| Cash and cash equivalents at the end |
of | the year | 23 | 9,013,048 | 8,975,418 | |
| The notes on pages 15to 35 form part ofthese financial statements |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2022 | 2022 | 2022 | ||
| E | E | F | ||
| Donations | 1,539,947 | 1,539,947 | ||
| Legacies | 1,697,726 | 108,196 | 1,805,922 | |
| Gifts including | gift aid | 279,049 | 279,049 | |
| Mass intentions | 20,078 | 20,078 | ||
| Government | grants | |||
| 3,237,673 | 407,323 | 3,644,996 | ||
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2021 | 2021 | 2021 | ||
| E | E | E | ||
| Donations | 1,533,287 | 1,533,287 | ||
| Legacies | 1,339,185 | 1,339,185 | ||
| Gifts including | gift aid | 284,719 | 284,719 | |
| Mass intentions | 22,495 | 22,495 | ||
| Government | grants | 28,217 | 28,217 | |
| 2,900,689 | 307,214 | 3,207,903 |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2022 | 2022 | 2021 | |||
| Interest and dividends | generated | by portfolios | 87,686 | 87,686 | 94,418 |
| Bank interest received | 8,191 | 8,191 | 5,136 | ||
| 95,877 | 95,877 | 99,554 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2022f | 2022 F |
2021 F |
||
| Other | income | 5,054 | 5,054 | 2,835 |
| Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|
| funds | funds | funds | ||||
| 2022 | 2022 | 2021 | ||||
| F | F | |||||
| "Far East" | magazine | production | 182,906 | 182,906 | 135,324 | |
| Support costs | ||||||
| Unrestricted | Total | Total | ||||
| funds | funds | funds | ||||
| 2022 | 2022 | 2021 | ||||
| E | E | |||||
| Website media | 47,140 | 47,140 | 62,413 | |||
| Investment | management | fees | 28,237 | 28,237 | 25,212 | |
| Legal and | professional | fees | 26,635 | 26,635 | 8,422 | |
| 102,012 | 102,012 | 96,047 |
| Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| 2022 | 2022 | 2022 | |||||
| F | |||||||
| Furtherance | ofthe | objects | of the | charity | 2,943,381 | 413,191 | 3,356,572 |
| Unrestricted | Restricted | Total | |||||
| funds | funds | funds | |||||
| 2021 | 2021 | 2021 | |||||
| E | E | E | |||||
| Furtherance | ofthe | objects | of the | charity | 2,739,567 | 310,293 | 3,049,860 |
| Activities | Grant | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| undertaken | funding of |
Support | Total | ||||||
| directly | activities | costs | funds | ||||||
| 2022 | 2022 | 2022 | 2022 | ||||||
| F | E | E | |||||||
| Furtherance | ofthe | objects | of | the | charity | 2,509,177 | 4,259 | 843,136 | 3,356,572 |
| Activities | Grant | ||||||||
| undertaken | funding of |
Support | Total | ||||||
| directly | activities | costs | funds | ||||||
| 2021 | 2021 | 2021 | 2021 | ||||||
| E | E | F | E | ||||||
| Furtherance | ofthe | objects | of | the | charity | 2,238,058 | 1,698 | 810,104 | 3,049,860 |
| Total | Total | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 | 2021 | |||
| E | F | |||
| Amounts remitted |
to the central fund ofthe order for | |||
| distribution | to the missions | 1,968,618 | 1,737,684 | |
| Priests' allowances | 95,519 | 63,328 | ||
| House expenses | 151,416 | 162,636 | ||
| Mass intentions | 14,605 | 10,900 | ||
| Gifts | 279,019 | 263,510 | ||
| 2,509,177 | 2,238,058 | |||
| Analysis of |
support costs | |||
| Total | Total | |||
| funds | funds | |||
| 2022 | 2021 | |||
| E | E | |||
| Staff costs | 397,501 | 432,195 | ||
| Depreciation | 136,849 | 119,593 | ||
| Office expenses | 231,666 | 196,036 | ||
| Motor vehicle and | travelling | 52,663 | 29,811 | |
| Professional | fees | & charges | 11,957 | 10,225 |
| Governance | 12,500 | 1'1,950 | ||
| Loss on disposal of fixed assets | 10,294 | |||
| 843,136 | 810,104 |
| Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Grants | paid | funds | ||||||||
| 2022 | 2022 | |||||||||
| E | ||||||||||
| Contributions | to | Catholic | institutions | 4,259 | 4,259 | |||||
| Total | ||||||||||
| Grants | paid | funds | ||||||||
| 2021 | 2021 | |||||||||
| E | E | |||||||||
| Contributions | to | Catholic | institutions | 1,698 | 1,698 | |||||
| 11. | Net movement | in funds | ||||||||
| This is stated | after charging: | |||||||||
| 2022 | 2021 | |||||||||
| F | ||||||||||
| Depreciation | of | tangible | fixed assets | 136,849 | 119,593 | |||||
| Loss on | disposal | of fixed | assets | (10,294) | ||||||
| Auditor's | remuneration | - | audit | 12,500 | 11,950 | |||||
| Auditor's | remuneration | - | non-audit | services | 1,175 | 1,120 | ||||
| Operating | lease | rentals | 1,890 | 7,559 | ||||||
| Foreign exchange (losses)/gains | (956) | 143,201 |
| Staff costs | ||
|---|---|---|
| 2022 | 2021 | |
| E | ||
| Wages and salaries | 361,328 | 346,254 |
| Social security | 19,573 | 31,684 |
| Pension costs | 16,600 | 54,257 |
| 397,501 | 432,195 |
| 2022 | 2021 |
|---|---|
| No. | No. |
| 20 | 17 |
| Furniture, | ||||
|---|---|---|---|---|
| Freehold | Motor | fixtures and | ||
| property | vehicles | fittings | Total | |
| E | f. | E | ||
| Cost | ||||
| At 1 April 2021 | 6,712,211 | 96,205 | 167,595 | 6,976,011 |
| Additions | 26,150 | 2,222 | 28,372 | |
| At 31 March 2022 | 6,712,211 | 122,355 | 169,817 | 7,004,383 |
| Depreciation | ||||
| At 1 April 2021 | 1,486,337 | 79,452 | 129,772 | 1,695,561 |
| Charge for the year | 119,567 | 6,977 | 10,305 | 136,849 |
| At 31 March 2022 | 1,605,904 | 86,429 | 140,077 | 1,832,410 |
| Net book value | ||||
| At 31 March 2022 | 5,106,307 | 35,926 | 29,740 | 5,171,973 |
| At 31 March 2021 | 5,225,874 | 16,753 | 37,823 | 5,280,450 |
| Listed | Cash trading | |||
|---|---|---|---|---|
| investments | account | Total | ||
| E | F | |||
| Market value | ||||
| At 1 April 2021 | 4,119,972 | 175,323 | 4,295,295 | |
| Additions | 337,999 | (337,999) | ||
| Disposals | (344,698) | 392,812 | 48,114 | |
| Revaluations | 121,659 | 121,659 | ||
| Income net offees and amounts | remitted | 48,023 | 48,023 | |
| At 31 March 2022 | 4,234,932 | 278,159 | 4,513,091 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| E | E | |||
| Legacies | due | 976,088 | 1,016,941 | |
| Amount | due from other regions | 82,315 | 84,852 | |
| Other debtors | 157,775 | 214,322 | ||
| Prepayments | and accrued income | 28,634 | 36,670 | |
| 1,244,812 | 1,352,785 |
| Current asset investmen | ts | ||
|---|---|---|---|
| 2022 | 2021 | ||
| E | E | ||
| CA Medical 8 Retirement | funds | 14,223,761 | |
| Other listed investments | 2,595,015 | 2,599,117 | |
| 16,818,776 | 2,599,117 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| E | ||||
| CA Medical 8 Retirement | funds | 14,242,982 | ||
| Amount due to other regions |
2,290,882 | 2,720,786 | ||
| Other taxation | and social | security | 7,097 | |
| Other creditors | 52,869 | 4,269 | ||
| Accruals | 55,618 | 13,076 | ||
| 16,649,448 | 2,738,131 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at 1 | Transfers | Gains/ | 31 March | |||
| April 2021 | Income | Expenditure | in/(out) | (Losses) | 2022 | |
| F | E | F | ||||
| Unrestricted | ||||||
| funds | ||||||
| Designated | ||||||
| funds | ||||||
| Fixed asset | ||||||
| fund | 3,786,137 | (17,282) | 28,372 | 3,797,227 | ||
| Retirement | ||||||
| house fund | 7,940,926 | (79,877) | 7,861,049 | |||
| Overseas | ||||||
| missions | 2,000,000 | (1,968,618) | 1,968,618 | 2,000,000 | ||
| 13,727,063 | (2,065,777) | 1,996,990 | 13,658,276 | |||
| General funds | ||||||
| General funds | 4,305,629 | 3,338,604 | (1,162,522) | (1,996,990) | 141,175 | 4,625,896 |
| Total | ||||||
| Unrestricted | ||||||
| funds | 18,032,692 | 3,338,604 | (3,228,299) | 141,175 | 18,284,172 | |
| Restricted | ||||||
| funds | ||||||
| Gifts | 21,209 | 279,049 | (279,019) | 21,239 | ||
| Mass intentions | 40,267 | 20,078 | (14,605) | 45,740 | ||
| Property fund |
1,494,313 | (119,567) | 1,374,746 | |||
| Restricted | ||||||
| legacies | 108,196 | 108,196 | ||||
| 1,555,789 | 407,323 | (413,191) | 1,549,921 | |||
| Total offunds | 19,588,481 | 3,745„927 | (3,641,490) | 141,175 | 19,834,093 |
| Statement offunds - prior year | Statement offunds - prior year | |||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | Transfers | Gains/ | 31 March | |||
| 1 April 2020 | Income | Expenditure | in/(out) | (Losses) | 2021 | |
| F | E | E | E | F | ||
| Unrestricted | ||||||
| funds | ||||||
| Designated | ||||||
| funds | ||||||
| Fixed asset | ||||||
| fund | 3,868,212 | (83,710) | 1,635 | 3,786,137 | ||
| Retirement | ||||||
| house fund | 8,110,258 | (169,332) | 7,940,926 | |||
| Overseas | ||||||
| missions | 2,262,130 | (1,737,684) | 1,475,554 | 2,000,000 | ||
| 'I4,240,600 | (1,990,726) | 1,477,189 | 13,727,063 | |||
| General funds | ||||||
| General Funds | 3,053,880 | 2,992,784 | (969,918) | (1,477,189) | 706,072 | 4,305,629 |
| Total | ||||||
| Unrestricted | ||||||
| funds | 17,294,480 | 2,992,784 | (2,960,644) | 706,072 | 18,032,692 | |
| Restricted | ||||||
| funds | ||||||
| Gifts | 284,719 | (263,510) | 21,209 | |||
| Mass intentions | 28,672 | 22,495 | (10,900) | 40,267 | ||
| Property fund |
1,530,196 | (35,883) | 1,494,313 | |||
| 1,558,868 | 307,214 | (310,293) | 1,555,789 | |||
| Total offunds | 18853,348 | 3,299,998 | (3,270,937) | 706,072 | 19,588,481 |
| Summary | of | funds - current yea | r | ||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at 1 | Transfers | Gains/ | 31 March | ||||
| April 2021 | Income | Expenditure | in/out | (Losses) | 2022 | ||
| F | E | E | E | F | E | ||
| Designated | |||||||
| funds | 13,727,063 | (2,065,777) | 1,996,990 | 13,658,276 | |||
| General funds | 4,305,629 | 3,338,604 | (1,162,522) | (1,996,990) | 14'I,175 | 4,625,896 | |
| Restricted | |||||||
| funds | 1,555,789 | 407,323 | (413,191) | 1,549,921 | |||
| 19,588,481 | 3,745,927 | (3,641,490) | 141,175 | 19,834,093 | |||
| Summary | of | funds - prior year | |||||
| Balance at | |||||||
| Balance at | Transfers | Gains/ | 31 March | ||||
| 1 April 2020 | Income | Expenditure | in/out | (Losses) | 2021 | ||
| F | F | F. | F | F | F. | ||
| Designated | |||||||
| funds | 14,240,600 | (1,990,726) | 1,477,189 | 13,727,063 | |||
| General funds | 3,053,880 | 2,992,784 | (969,918) | (1,477,189) | 706,072 | 4,305,629 | |
| Restricted | |||||||
| funds | 1,558,868 | 307,214 | (310,293) | 1,555,789 | |||
| 18,853,348 | 3,299,998 | (3,270,937) | 706,072 | 19,588,481 |
| Analysis of net assets between funds - cur |
rent year | ||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| 2022 | 2022 | 2022 | |
| F | F | ||
| Tangible fixed assets | 3,797,227 | 1,374,746 | 5,171,973 |
| Fixed asset investments | 4,513,091 | 4,513,091 | |
| Current assets | 12,380,320 | 14,418,157 | 26,798,477 |
| Creditors due within one year | (2,406,466) | (14,242,982) | (16,649,448) |
| Total | 18,284,172 | 1,549,921 | 19,834,093 |
| 21. | Analysis of net assets between | Analysis of net assets between | Analysis of net assets between | funds | (continued) | (continued) | (continued) | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Analysis of net assets between | funds | - prior year | |||||||||
| Unrestricted | Restricted | Total | |||||||||
| funds | funds | funds | |||||||||
| 2021 | 2021 | 2021 | |||||||||
| E | F | E | |||||||||
| Tangible fixed assets | 3,786,137 | 1,494,313 | 5,280,450 | ||||||||
| Fixed asset investments | 4,295,295 | 4,295,295 | |||||||||
| Current assets | 12,689,391 | 61,476 | 12,750,867 | ||||||||
| Creditors due within one year |
(2,738,131) | (2,738,131) | |||||||||
| Total | 18,032,692 | 1,555,789 | 19,588,481 | ||||||||
| 22. | Reconciliation of |
net movement | in funds | to net | cash | flow from operating | activities | ||||
| 2022 | 2021 | ||||||||||
| E | E | ||||||||||
| Net movement in |
funds before other |
recognised | gains | (per Statement | of | ||||||
| financial activities) |
246,568 | 591,932 | |||||||||
| Adjustments for: |
|||||||||||
| Depreciation charges |
136,849 | 119,593 | |||||||||
| Foreign exchange | gains/(losses) | (956) | 143,201 | ||||||||
| Realised and unrealised (gains)/losses |
on | investments | (142,131) | (562,871) | |||||||
| Dividends, interests |
and rents | from investments | (95,877) | (99,554) | |||||||
| Loss/(profit) on the |
sale of tangible | fixed assets | 10,294 | ||||||||
| Decrease/(increase) | in debtors | 107,973 | (346,071) | ||||||||
| (Decrease)/increase | in creditors | (331,665) | 891,797 | ||||||||
| Net cash provided | by/(used | in) | operating | activities | (79,239) | 748,321 | |||||
| 23. | Analysis of cash and cash equivalents |
||||||||||
| 2022 | 2021 | ||||||||||
| E | E | ||||||||||
| Cash in investment |
portfolios | 278,159 | 176,453 | ||||||||
| Cash at bank and | in hand | 8,734,889 | 8,798,965 | ||||||||
| Total cash and cash equivalents | 9,013,048 | 8,975,418 |
| Changes in |
||||||
|---|---|---|---|---|---|---|
| At 1 April | market | At 31 March | ||||
| 2021 | Cash flows | value | 2022 | |||
| E | E | E | ||||
| E | ||||||
| Cash | at bank and | in hand | 8,798,965 | (64,076) | 8,734,889 | |
| Liquid | investments | 2,599,117 | 14,219,659 | 16,818,776 | ||
| 11,398,082 | 14,219,659 | 25,617,741 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| E | E | |||
| Not later than | 1 year | 1,890 | 7,559 | |
| Later than | 1 year and not later than 5years | 1,890 | ||
| 1,890 | 9,449 |