| Page | |||
|---|---|---|---|
| Reference and administrative | details ofthe charity, its Trustees and advisers | 1-2 | |
| Trustees' report | 3-9 | ||
| Independent auditor's |
report | on the financial statements | 10-12 |
| Statement offinancial | activities | 13 | |
| Balance sheet | 14 | ||
| Statement ofcash flows | 15 | ||
| Notes to the financial | statements | 16 - 32 |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2020 | 2020 | 2019 | |||
| Note | 6 | 6 | |||
| Income from: | |||||
| Charitable activities |
423,649 | 423,649 | 390,144 | ||
| Investments | 1,138,830 | 1,138,830 | 1,180,478 | ||
| Other income | 50,699 | 50,699 | 14,500 | ||
| Total income | 1,613,178 | 1,613,178 | 1,585,122 | ||
| Expenditure on: |
|||||
| Raising funds | 303,623 | 303,623 | 354,559 | ||
| Charitable activities |
967,434 | 967,434 | 1,021,912 | ||
| Total expenditure | 1,271,057 | 1,271,057 | 1,376,471 | ||
| Net income before | net gains on investments | 342,121 | 342,121 | 208,651 | |
| Net gains on investments | 6,000,090 | 6,000,090 | 3,553,391 | ||
| Net income | 6,342,211 | 6,342,211 | 3,762,042 | ||
| Net movement in funds |
6,342,211 | 6,342,211 | 3,762,042 | ||
| Reconciliation offunds: |
|||||
| Total funds brought | forward | 34,079,730 | 34,079,730 | 30,317,688 | |
| Net movement in funds |
6,342,211 | 6,342,211 | 3,762,042 | ||
| Totalfundscarried | forward | 40,421,941 | 40,421,941 | 34,079,730 |
| STATEMENT | STATEMENT | OF CASH FLOWS | |||||
|---|---|---|---|---|---|---|---|
| FOR THE | YEAR ENDED 31 DECEMBER | 2020 | |||||
| 2020 | 2019 | ||||||
| Note | 6 | 6 | |||||
| Cash flows from operating | activities | ||||||
| Net cash used in operating |
activities | 22 | (619,634) | (852,890) | |||
| Cash flows from investing | activities | ||||||
| Interest and rents from investments | 1,138,830 | 1,180,478 | |||||
| Purchase of investment property |
(379,411) | (77,749) | |||||
| Purchase oftangible fixed assets |
(79,197) | (146,428) | |||||
| Proceeds from the sale oftangible fixed assets |
27,500 | 14,500 | |||||
| Transfers between investment property |
and | tangible | fixed assets | (43,003) | |||
| Net cash provided by investing activities |
664,719 | 970,801 | |||||
| Cash flows from financing | activities | ||||||
| Repayments ofborrowing |
(49,499) | (42,254) | |||||
| Net cash used in financing | activities | (49,499) | (42,254) | ||||
| Change in cash and cash |
equivalents | in | the year | (4,414) | 75,657 | ||
| Cash and cash equivalents | at the beginning | ofthe year | 336,656 | 260,999 | |||
| Cash and cash equivalents | at the end of | the year | 23 | 332,242 | 336,656 | ||
| The notes on pages 16to 32 form part ofthese financial statements |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2020 | 2020 | 2019 | |
| 6 | E | E | |
| Almshouses | 423,649 | 423,649 | 390,144 |
| Total 2019 | 390,144 | 390,144 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2020 6 |
2020f | 2019 5 |
|
| Rental income | 1,138,662 | 1,138,662 | 1,179,972 |
| Interest receivable | 168 | 168 | 506 |
| Total 2020 | 1,138.830 | 1,138,830 | 1.180,478 |
| Total 2019 | 1,180,478 | 1,180,478 | |
| Rental Income | |||
| 2020 | 2019 | ||
| 6 | 6 | ||
| Commercial | 535,444 | 572,831 | |
| Residential | 493,865 | 480,375 | |
| Telecoms | 14,257 | 6,251 | |
| Agriculture | 83403 | 80,454 | |
| Other | 11,693 | 40,061 | |
| Total | 1,138,662 | 1,179,972 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2020 | 2020 | 2019 | ||
| 6 | E | 5 | ||
| Profit on the | sale offixed assets | 13.097 | 13,097 | 14,500 |
| Conservation | income | 37,602 | 37,602 | |
| Total 2020 | 50,699 | 50,699 | 14,500 | |
| Total2019 | 14,500 | 14.500 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2020 | 2020 | 2019 | ||
| E | 6 | 6 | ||
| Insurance, | rates and other expenses | 42,916 | 42,916 | 46,819 |
| Light and heat | 9,046 | 9,046 | 9,984 | |
| Repairs and maintenance | 197,715 | 197,715 | 232,452 | |
| Surveyor costs | 17,643 | 17,643 | 17,590 | |
| Bank loan interest | 36,303 | 36,303 | 47,714 | |
| Total 2020 | 303,623 | 303,623 | 354,559 | |
| Total 2019 | 354,559 | 354,559 |
| Grants to | Grants to | Total | Total | |
|---|---|---|---|---|
| Institutions | Individuals | funds | funds | |
| 2020 6 |
2020 | 2020 6 |
2019f | |
| Grants | 7,000 | 4,918 | 11,918 | 76,867 |
| Total 2019 | 70,372 | 6,495 | 76,867 |
| Analysis ofgrants (continu | ed) | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| 5 | 5 | |||
| Name ofinstitution | ||||
| Adapt Charity | 1,000 | |||
| Berkshire Community Foundation - fund for the elderly |
5,000 | |||
| Berkshire Community Foundation - general |
1,000 | |||
| Berkshee County Cricket - veterans | over 60 | 3,000 | ||
| Charlie Wailer Memorial Trust | 2,500 | |||
| Domktican Council |
5,000 | |||
| Douai Abbey | 30,000 | |||
| Durham University, Centre for Catholic Studies |
5,000 | |||
| Iffley Community Shop |
250 | |||
| Institute for Cancer Vaccines |
and Immunotherapy | 2,000 | ||
| MacMillan Cancer Research | 10,000 | |||
| Newbury Weekly News Over |
80's Fund | 1,000 | 1,000 | |
| Royal National Lifeboat Association |
50 | |||
| St Martin's Club, Bucklebury |
1,000 | |||
| St Michael's Church Bray PCC | 2,000 | |||
| The Tyne River's Trust | 500 | |||
| West Berkshire Countryside | Society | 200 | ||
| Windsor Benefit Trust | 5,000 | |||
| 7,000 | 68,500 | |||
| Other grants to institutions | 1,872 | |||
| Total grants to institudons | 7,000 | 70,372 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2020 | 2020 | 2019 | ||
| F | 6 | 6 | ||
| Costs of maintaining | almshouses | 929,146 | 929,146 | 945,045 |
| Grants | 11,918 | 11,918 | 76,867 | |
| Costs ofconservation | 1,346 | 1,346 | ||
| Costs ofdevelopment | 25,024 | 25,024 | ||
| Total 2020 | 967,434 | 967,434 | 1,021,912 | |
| Total 2019 | 1,021,912 | 1,021,912 |
| Activities | Grant | ||||
|---|---|---|---|---|---|
| undertaken | funding of |
Support | Total | Total | |
| directly | activities | costs | funds | funds | |
| 2020 | 2020 | 2020 | 2020 | 2019 | |
| 6 | 6 | E | 6 | 6 | |
| Costs of maintaining | |||||
| almshouses | 395,859 | 533,287 | 929,146 | 945,045 | |
| Grants | 11,918 | 11,918 | 76,867 | ||
| Costs ofconservation | 1,346 | 1,346 | |||
| Costs ofdevelopment | 25.024 | 25,024 | |||
| Total 2020 | 422,229 | 11,918 | 533,287 | 967,434 | 1,021,912 |
| Total 2019 | 500,574 | 76,867 | 444,471 | 1,021,912 |
| Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | |||||||
| 2020 | 2019 | |||||||
| 5 | E | |||||||
| Staff costs | 265,699 | 244,989 | ||||||
| Depreciation | 43,541 | 56,777 | ||||||
| Insurance, rates and |
other expenses | 7,218 | 2,427 | |||||
| Estate office running | costs | 43,604 | 40,049 | |||||
| Bank charges and interest | 1,532 | 6,424 | ||||||
| Computer costs | 9,281 | 6,971 | ||||||
| Legal and professional | fees | 79,233 | 45,167 | |||||
| Other staff costs | 3,664 | 6.805 | ||||||
| Travel and subsistence | 8,294 | 9.505 | ||||||
| Other costs | 3,549 | 250 | ||||||
| Governance costs |
20/59 | 25,107 | ||||||
| Bad debts | 47813 | |||||||
| Total | 533,287 | 444,471 | ||||||
| Auditor's remuneration |
||||||||
| 2020 | 2019 | |||||||
| 5 | 5 | |||||||
| Fees payable to the charity's | auditor | for the audit ofthe charity's | annual | |||||
| accounts | 9,550 | 9,550 | ||||||
| Fees payable to the charity's | auditor | in respect of: | ||||||
| A8 non-audit services |
not included | above | 7,208 | 10,080 | ||||
| Staffcosts | ||||||||
| 2020 | 2019 | |||||||
| 6 | 8 | |||||||
| Wages and salaries | 292,445 | 285,417 | ||||||
| Social security costs | 31,651 | 26,064 | ||||||
| Contribution to defined |
contribution | pension schemes | 30,421 | 23,913 | ||||
| 354417 | 335,394 |
| 2020 | 2019 |
|---|---|
| No. | No. |
| Freehold | Plant and | Motor | Fixtures and | ||
|---|---|---|---|---|---|
| property f |
machinery E |
vehicles 6 |
fittings 5 |
Total 6 |
|
| Cost or valuation | |||||
| At 1 January 2020 | 2,031,862 | 118,803 | 141,220 | 745,291 | 3,037,176 |
| Additions | 32,513 | 12,669 | 16,995 | 17,020 | 79,197 |
| Transfers from |
|||||
| Investment property |
43,003 | 43,003 | |||
| Disposals | (53,360) | (53,360) | |||
| Transfers between classes |
288,122 | (48,007) | 5,515 | (239,902) | 5,728 |
| At 31 December 2020 | 2,395,500 | 30,105 | 163,730 | 522,409 | 3,111,744 |
| Depreciation | |||||
| At 1 January 2020 | 103,860 | 73,115 | 116,135 | 293,110 | |
| Charge for the year | 4,317 | 26,499 | 12,725 | 43,541 | |
| On disposals | (41,477) | (41,477) | |||
| Transfers between classes |
(46,097) | 10,495 | 44,775 | 9,173 | |
| At 31 December 2020 | 20,603 | 110,109 | 173,635 | 304,347 | |
| Net book value | |||||
| At 31 December 2020 | 2,395,500 | 9,502 | 53,621 | 348,774 | 2,807,397 |
| At 31 December 2019 | 2,031,862 | 14,943 | 68,105 | 629,156 | 2,744,066 |
| Freehold | |||
|---|---|---|---|
| investment | |||
| property | |||
| 6 | |||
| Valuation | |||
| At 1 January 2020 | 33,428,752 | ||
| Additions | 379,411 | ||
| Surplus on revaluation | 5,925,090 | ||
| Transfers | to tangible | fixed assets | (43,003) |
| At 31 December 2020 | 39,690,250 |
| Unlisted | |||
|---|---|---|---|
| investments | |||
| Cost or valuation | |||
| At 1 January 2020 | 43,254 | ||
| At 31 December 2020 | 43,254 | ||
| Net book value | |||
| At 31 December 2020 | 43,254 | ||
| At 31 December 2019 | 43,254 | ||
| All the fixed asset investments | are held in the UK. | ||
| Debtors | |||
| 2020 | 2019 | ||
| E | 6 | ||
| Trade debtors | 123,778 | 75,648 | |
| Prepayments and accrued income |
22,864 | 45,178 | |
| 146,642 | 120,826 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| 6 | 5 | ||||||
| Bank loans | 65,442 | 65,442 | |||||
| Trade creditors | 46,273 | 35.197 | |||||
| Other taxation | and | social security | 39,360 | 24,033 | |||
| Other creditors | 101,754 | 102,469 | |||||
| Accruals | and deferred | income | 199,929 | 172,098 | |||
| 452,758 | 399,239 | ||||||
| 2020 | |||||||
| 6 | |||||||
| Deferred | income at 1 | January 2020 | 128,509 | ||||
| Resources deferred | during the year | 120,629 | |||||
| Amounts | released from previous | periods | (128,509) | ||||
| 120,629 |
| 2020 | 2019 | ||
|---|---|---|---|
| 5 | |||
| Bank | loans | 2,145,086 | 2,194.585 |
| Statement | offunds | - current ye | ar | |||||
|---|---|---|---|---|---|---|---|---|
| Balance at | ||||||||
| Balance at 1 | 31 | |||||||
| January | Gains/ | December | ||||||
| 2020 | Income | Expenditure | (Losses) | 2020 | ||||
| 5 | F | 5 | 5 | |||||
| Unrestricted | funds | |||||||
| Designated | funds | |||||||
| Investment | fund | (25,024) | 75,000 | 49,976 | ||||
| Conservation | fund | 37,602 | (1,346) | 36,256 | ||||
| 37,602 | (26,370) | 75,000 | 86,232 | |||||
| General funds | ||||||||
| General funds | 34,079,730 | 1,575,576 | (1,244,687) | 5,925,090 | 40,335,709 | |||
| Total Unrestricted | funds | 34,079,730 | 1,613,178 | (1,271,057) | 6,000,090 | 40,421,941 | ||
| Statement offunds | - prior year | |||||||
| Balance at | ||||||||
| Balance at | 31 | |||||||
| 1 January | Gains/ | December | ||||||
| 2019 | Income | Expenditure | (Losses) | 2019 | ||||
| F | 5 | 5 | 5 | E | ||||
| Unrestricted | funds | |||||||
| General funds | 30,317,688 | 1,585,122 | (1,376,471) | 3,553,391 | 34.079.730 |
| Summary | offunds - current ye | ar | |||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at 1 | 31 | ||||||
| January | Gains/ | December | |||||
| 2020 | Income | Expenditure | (Losses) | 2020 | |||
| E | 5 | 6 | 5 | 6 | |||
| Designated | funds | 37,602 | (26,370) | 75,000 | 86,232 | ||
| General funds | 34,079,730 | 1,575,576 | (1,244,687) | 5,925,090 | 40,335,709 | ||
| 34,079,730 | 1,613,178 | (1,271,057) | 6,000,090 | 40,421,941 | |||
| Summary | offunds - prior year | ||||||
| Balance at | |||||||
| Balance at | 31 | ||||||
| 1 January | Gains/ | December | |||||
| 2019 F |
Income E |
Expenditure | f | (Losses) | 2019 | ||
| General funds | 30,317,688 | 1,585,122 | (1,376,471) | 3,553.391 | 34.079,730 |
| Analysis | ofnet assets between funds - current period | ||
|---|---|---|---|
| Unrestricted | Total | ||
| funds | funds | ||
| 2020 | 2020 | ||
| 6 | 6 | ||
| Tangible fixed assets | 2,807,397 | 2,807,397 | |
| Fixed asset investments | 43,254 | 43,254 | |
| Investment | property | 39,690,250 | 39,690,250 |
| Current assets | 478,884 | 478,884 | |
| Creditors | due within one year | (452,758) | (452,758) |
| Creditors | due in more than one year | (2,145,086) | (2,145,086) |
| Total | 40,421,941 | 40,421,941 |
| Unrestricted | Total | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2019 | 2019 | |||||
| F | ||||||
| Tangible fixed assets | 2,744,066 | 2,744,066 | ||||
| Fixed asset investments | 43,254 | 43,254 | ||||
| Investment property |
33,428,752 | 33,428,752 | ||||
| Current assets | 457,482 | 457,482 | ||||
| Creditors due within one year | (399,239) | (399,239) | ||||
| Creditors due in more than one year | (2,194.585) | (2,194,585) | ||||
| Total | 34,079,730 | 34,079.730 | ||||
| 22. | Reconciliation ofnet movement |
in funds | to net cash flow from operating | activities | ||
| 2020 | 2019 | |||||
| 6 | 6 | |||||
| Net income for the period (as | per Statement | of Financial Activities) | 6,342,211 | 3,762,042 | ||
| Adjustments for: |
||||||
| Depreciation charges |
43,541 | 57,762 | ||||
| Gains on investments | (5,882,087) | (3,553,391) | ||||
| Interests and rents from investments | (1,138,830) | (1,180,478) | ||||
| Profit on the sale offixed assets | (12,172) | (14,500) | ||||
| Increase in debtors |
(25,816) | (23,634) | ||||
| Increase in creditors |
53,519 | 99,309 | ||||
| Net cash used in operating | activities | (619,634) | (852,890) | |||
| 23. | Analysis ofcash and cash equivalents | |||||
| 2020f | 2019 6 |
|||||
| Cash in hand |
332,242 | 336,656 | ||||
| Total cash and cash equivalents | 332,242 | 336,656 |
| 28.STATEMENT | OF FINANCIAL ACTIVITIES | ||
|---|---|---|---|
| Donnington | Jesus Hospital | ||
| Hospital Trust | Trust | ||
| 2020 | 2020 | ||
| 6 | |||
| INCOME FROM: | |||
| Charitable activities |
266,204 | 157,445 | |
| Investments | 1,088,396 | 50,434 | |
| Other income | 50699 | ||
| TOTAL INCOME | 1 405 299 | 207 879 | |
| EXPENDITURE ON: | |||
| Raising funds: | |||
| Investment management |
296,482 | 7,141 | |
| Charitable activities |
861919 | 105515 | |
| TOTAL EXPENDITURE | 1 150401 | 112656 | |
| NET GAIN I(LOSS) ON INVESTMENTS | 6 400 090 | 400000 | |
| NET INCOME I(EXPENDITURE) | 6,646,988 | (304,777) | |
| NET MOVEMENT | IN FUNDS | 6,646,988 | (304,777) |
| RECONCILIATION | OF FUNDS: | ||
| Total funds brought | forward | 31944440 | 2135290 |
| TOTAL FUNDS CARRIED FORWARD |
| 29.BALANCE SHEET | |||||
|---|---|---|---|---|---|
| Donnington | Hospital Trust | Jesus Hospital Trust | |||
| 2020 | 2020 | ||||
| E | 5 | 6 | 5 | ||
| FIXEDASSETS | |||||
| Tangible assets | 2,519,275 | 288,122 | |||
| Investments | 43,254 | ||||
| Investment property |
30040250 | 1 000000 | |||
| Total tangible assets | 40,602,779 | 1,938,122 | |||
| CURRENT ASSETS | |||||
| Debtors | 146,325 | 317 | |||
| Cash at bank and in hand | 332 200 | 36 | |||
| 4788531 | 353 | ||||
| CREDITORS: amounts | faging due within | ||||
| one year | 344796 | 107962 | |||
| NET CURRENT ASSETS | 133735 | 107609 | |||
| 40,736814 | 1,830,513 | ||||
| CREDITORS: amounts | falling due after | ||||
| more than one year | 2145086 | ||||
| NET ASSETS | |||||
| CHARITY FUNDS | |||||
| Unrestricted funds |
30501 428 | 1830513 | |||
| TOTAL FUNDS |