| Miss PA. Shoulder | ||||||
|---|---|---|---|---|---|---|
| Miss M.M. Rowntree | ||||||
| Miss 5.CChnscon | ||||||
| Miss K. Matthews | ||||||
| Mrs A.M.Shanks | ||||||
| Mrs A.M.Thompson | ||||||
| Charity | number | 229943 | ||||
| Principal | address | St Anthony' sConvent | of | Mercy | ||
| Oakiea | ||||||
| Tunstall Road |
||||||
| Sunderland | ||||||
| Tyne 3 Wear | ||||||
| SR2 7IR | ||||||
| WhitnaBs | ||||||
| Trident House | ||||||
| 105Derby Road | ||||||
| Uverpool | ||||||
| l20 BLZ | ||||||
| Bankers | National Westminster |
Bank pic | ||||
| 52 Fawcett Street | ||||||
| Sunderland | ||||||
| SR1158 | ||||||
| Solicitors | WOmble BOnd DiCkinsOn |
iUK) I.LP | ||||
| One Trinity | ||||||
| Broad Chare | ||||||
| Newcastle upon Tyne |
||||||
| NE12HF | ||||||
| Investment | advisors | Irwestec Wealth and | investment | Limited | ||
| 30Gresham 5treet | ||||||
| London | ||||||
| EC2V 7QN |
| Trustees' | report | |
|---|---|---|
| indapendentauditor's | report | |
| statement | offinancial | activities |
| Balance sheet | ||
| statement | ofcash flows | |
| Notes to | the financial | statements |
| Vnrestrkted | Vnrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2022 | 2021 | |||||
| Noses | 6 | 6 | ||||
| Income and endovnnants | from: | |||||
| Donations and legacies |
414,604 | 499,855 | ||||
| Investments | 964,030 | 1,062,426 | ||||
| Other mcoma | 668 | |||||
| Total Income | 1,378,634 | 1,562,949 | ||||
| d' | ||||||
| Raising funds | 5 | 95,306 | 106,258 | |||
| Charitable activities |
6 | 2,568,503 | 2,275,495 | |||
| Total expenditure | 2,663,809 | 2,381,753 | ||||
| Net gains/(losscsl | on investments | 11 | (4,452,845 l | 2,591,338 | ||
| Net movement | In funds | (5,738,020) | 1,772,534 | |||
| Fund balances at | 1January | 2022 | 37,580,657 | 35,808,123 | ||
| Fund bahsnces at | 31December 2022 | 31,842,637 | 37,580,657 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| 2 | 2 | ||||||
| Rxed assets | |||||||
| Tanf lhie assets |
13 | 6,130,277 | 6,145,591 | ||||
| Investments | 14 | 24,796,268 | 30,468,162 | ||||
| 30,926,545 | 36,613,753 | ||||||
| Current assets | |||||||
| Debtors | 15 | 437,103 | 471,884 | ||||
| Cash at bank | and in | hand | 618,708 | 607,907 | |||
| 1,055,8tl | 1,079,791 | ||||||
| Credltonu amounts |
falBng due within one | ||||||
| year | 16 | (139,719) | (112,887) | ||||
| lect current assets | 916,092 | 966,904 | |||||
| Total assets less current liabiBtfes | 31,842.637 | 37,580,657 | |||||
| Income funds | |||||||
| Vnrestncted | funds | 31,842,637 | 37,580,657 | ||||
| 3L842,637 | 37,590,657 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| 8 | 8 | |||||
| Cash flows from operating artMtles | ||||||
| Cash absorbed by operations |
(2,177,331I | (1,907,332l | ||||
| Invesdng activities |
||||||
| Purchase oftangible fixed assets |
(4,398l | (9,801l | ||||
| Proceeds from disposal oftangible | lixed | assets | 9,451 | 2,ID00 | ||
| Purchase ofinvestments | (4,584,530l | (2,599,290l | ||||
| Proceeds from disposal of investments | 5,$03,579 | 2,905,350 | ||||
| Investment Income received |
964,030 | 1,D62,426 | ||||
| Net cash geeerated froru irwesting | acgvhies | 2,188,132 | 1,360,685 | |||
| Net cash used ln (tnancing activities | ||||||
| Net increase/(decrease) ln cash and cash equivalents |
10,801 | (546,647l | ||||
| Cash and cash equivalents at beginning |
ofyear | 607,907 | 1,154,554 | |||
| Cash and cash equivalents at end |
ofyear | 618,7D8 | 607,907 |
| Vnrestrltsed | Vnrestrlcted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2022 | 2021 | ||||
| E | 6 | ||||
| Gifts - covenanted | pensions | and salaries | 413,941 | 439,854 | |
| ttonations | from individuals | 663 | 60,001 | ||
| 414,604 | 499,655 |
| Vnrestricted | Vnrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 | 2021 | |||
| E | E | |||
| Income | fram listed investments | 859,539 | 962,340 | |
| Income | from unlisted | investments | 84,417 | 87,346 |
| Interest | receivable | 20,074 | 12,740 | |
| 964,030 | 1,062,426 |
| Totai | Vnrestrlcted | ||
|---|---|---|---|
| funds | |||
| 2021 | |||
| E | |||
| Other | income | 668 |
| Vnrestrfcted | Vnrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| Z022 | Z021 | |||
| E | E | |||
| Investment | manager's | fees | 95,306 | 106,258 |
| 95,306 | 106,258 |
| Charitable | Charitable | |||
|---|---|---|---|---|
| aclivttks | activities | |||
| 2022 | 2021 | |||
| 6 | 6 | |||
| Staffcosts | 806,874 | 751,549 | ||
| Premises | costs | 214,561 | 146,604 | |
| Household | and provisions | 106,167 | 113,067 | |
| Religious | and chapel | expenses | 14,883 | 33,566 |
| 1,152,485 | 1,044,786 | |||
| Grant fundmg ofacllvlties (see note 7) | 1,L89,415 | 985,329 | ||
| Share ofsupport costs (see note 8) | 186,735 | 187,570 | ||
| Share ofgovernance | costs (see note 8l | 39,868 | 57,810 | |
| 2,568,503 | 2,275,495 |
| Charitable | Charitable | |||
|---|---|---|---|---|
| acti vitfes | activities | |||
| 2022 | 2021 | |||
| 6 | 6 | |||
| Grants | to | institutionu | ||
| Other | 1,132,415 | 923,329 | ||
| Grants | to | individuals | 57,000 | 62,000 |
| 1,189,415 | 985,329 |
| Suppostcosts | Governance | 2022 | Support costs | Governance | 2021 | ||
|---|---|---|---|---|---|---|---|
| costs | costs | ||||||
| f | 6 | ||||||
| Depreciation | 10,261 | 10,261 | 21,721 | 21,721 | |||
| Telephone | 5,206 | 5,2D6 | 4,81D | 4,81D | |||
| Motor and trave | I | 48,202 | 48,202 | 43,883 | 43,883 | ||
| Bad and doubtful | debts | 1,164 | 1,164 | ||||
| Bank charges | 3,929 | 3,929 | 4,421 | 4,421 | |||
| printing, postage |
and | ||||||
| stationery | 20,606 | 20,606 | 19,441 | 19,441 | |||
| 5ubscriptions | 1,895 | 1,895 | 2,592 | 2,592 | |||
| 5ister's expenses | 67,653 | 67,653 | 73,2DD | 73,200 | |||
| Medica I |
2$,9$3 | 2$,983 | 15,378 | 15,378 | |||
| Raff tra In In g | 960 | 960 | |||||
| Audit fees | 22,956 | 22,956 | 23,466 | 23,466 | |||
| Legal and professional | 16,912 | 16,912 | 34,344 | 34,344 | |||
| 1$6,735 | 39,868 | 226,603 | 187,570 | 57,$10 | 245,380 | ||
| Analysad between Chorea hie and vittes |
186,735 | 39,868226,603 | 187,570 | 57,810 | 245,380 |
| 2022 | 2021 | ||
|---|---|---|---|
| Nusnber | Nusnber | ||
| Care Staff | 14 | 13 | |
| Domestic 5taff | 10 | 9 | |
| Management | 5taff | 6 | 6 |
| Administration | Staff | 3 | 3 |
| Total | 33 | 31 |
| 10 | Employees | (OonSnuadI | |
|---|---|---|---|
| Employment costs |
2022 | 2021 | |
| 8 | 8 | ||
| Wages and salaries | 730,770 | 688,952 | |
| Social security costs | 63,552 | 51,360 | |
| Other pension casts | 12,552 | 11,237 | |
| BD6,874 | 751,549 |
| Vnrestriated | Vnrestriated | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 | 2021 | |||
| 8 | 8 | |||
| Revaluation | of | investments | (3,865,844) | 2,590,020 |
| Gain/(loss) | on | sale ofirwestments | (587,001( | 1,318 |
| (4,452,845i | 2,591,338 |
| Tangible fine | d amats | |||||
|---|---|---|---|---|---|---|
| sraa hold land | riataraa and | saeva vaiiiclaa | ||||
| and huadlnis | ntilnis | |||||
| 8 | 6 | 8 | ||||
| Cost | ||||||
| At 1January | 2022 | 6,040,530 | 353,774 | 115,211 | 6,509,515 | |
| Additions | 4,398 | 4,398 | ||||
| Disposals | (1,470( | (29,399l | (30,869l | |||
| At 31December Z022 | 6,04l1,530 | 356,702 | 85,812 | 6,483,044 | ||
| Depredation | and impairment | |||||
| At 1January | 2022 | 266,912 | 97,012 | 363,924 | ||
| Depredolivn | Charged | in the year | 13,304 | 4,166 | 17,470 | |
| Eliminated in |
respect ofdisposals | (764( | (27,863I | (28,627l | ||
| At 31December 2022 | 279,452 | 73,315 | 352,767 | |||
| Carrying amount | ||||||
| At 31December Z022 | 6,040,530 | 77,250 | 12,497 | 6,130,277 | ||
| At 31December 2021 | 6,040,530 | 86,862 | 18,199 | 6,145,591 |
| Usted | Vngsted | Total | |
|---|---|---|---|
| i Ivestana lite | i niastnlonts | ||
| 6 | 6 | ||
| Costorvaluation | |||
| At 1January 2022 | 26,474,634 | 3,993,528 | 30,468,162 |
| Additions | 1,817,039 | 2,767,491 | 4,584,530 |
| Valuation changes |
(3,018,680l | (847,164l | (3,865,844l |
| Disposals | (5,890,580l | (500,00DJ | (6,390,580l |
| Al 31December 2022 | 19,382,413 | 5,413,855 | 24,796,268 |
| Carrying amount | |||
| At31December 2022 | 19,3R2,413 | 5,413,855 | 24,796,26R |
| At 31December Z021 | 26,474,634 | 3,993,528 | 30,468,162 |
| 14 | Fixed asset investments | (Contfnuedf | ||
| 15 | Oebtors | |||
| 2022 | 2021 | |||
| Amounts faglng due within one year. |
E | E | ||
| Other debtors | 32,000 | 38,615 | ||
| prepayments | and accrued income | 78,528 | 75,281 | |
| 110,528 | 113,896 | |||
| 2022 | 2021 | |||
| Amounts falling due alter more than one year: |
E | E | ||
| Other debtors | 326,575 | 357,988 | ||
| Total debtors | 437.103 | 471.884 |
| Z022 | Z021 | |||
|---|---|---|---|---|
| E | E | |||
| Other taxation | and social security | 12,809 | 11,589 | |
| Other oeditors | 37,891 | |||
| Accruals and deferred | income | 89.019 | 101.298 | |
| 139,7L9 | 112,887 |
| 18 | Analysis ofnat assets between | Analysis ofnat assets between | funds | funds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Vnrestristed | Vnrestricted | |||||||||
| funds | funds | |||||||||
| 2022 | 2021 | |||||||||
| 6 | 6 | |||||||||
| Fund balances at 31December | 2022 are | represemed | by | |||||||
| Tangible assets | 6,130,277 | 6,145,591 | ||||||||
| Investments | 24,796,268 | 30,468,162 | ||||||||
| Current xssets/(liabigdes) | 916,I092 | 966,904 | ||||||||
| 31,842,637 | 37,560,657 | |||||||||
| 19 | fietated party transactions | |||||||||
| There were no disdosable related |
party transactions | during the year (2D21-none). | ||||||||
| 20 | Cash generated from operadons |
2022 | 2021 | |||||||
| 8 | ||||||||||
| (Deficit)/surpus for rhe year |
(5,7M,020) | 1,772,534 | ||||||||
| Adjustments for: |
||||||||||
| Irwestment income recognised |
in | statement | offinancial | activities | (964,030) | (1,062,426) | ||||
| (Gain)/loss on disposal oftangible | fixed assets | (7,209l | 988 | |||||||
| Loss/(gain) on disposal of investments |
587,001 | (1,318) | ||||||||
| Fair value gains and losses on | investments | 3,865,844 | (2,590,020l | |||||||
| Depredation and Impairment |
oftangible | fixed assets | 17,470 | 20,733 | ||||||
| Movements in working capitak |
||||||||||
| Decrease in debtors | 34,781 | 23,143 | ||||||||
| Increase/(decrease) In creditors |
26,832 | (70,966) | ||||||||
| Cash absorbed by operations |
(2,177,331) | (1,907,332) |