OpenCharities

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

2022-03-31-accounts

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