OpenCharities

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

2020-12-31-accounts

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