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
2-8
Independent
auditors'
report on the financial statements 9-12
Statement offinancial activities 13
Balance sheet 14
Notes to the financial statements 15-29
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
REFERENCE AND ADMINISTRATIVE
DETAILS OF THE CHARITY,
ITSTRUSTEES AND ADVISERS ITSTRUSTEES AND ADVISERS ITSTRUSTEES AND ADVISERS ITSTRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31 NIARCH 2022
Trustees Enid
Gillian
Knowles (Sister Julian), Congregational Leader (Retired as
Congregational Leader 5 July 2022)
Bernadette
Cunningham
(Sister Cosmas)
Mary Monica Fallon (Sister Rose)
Bridget Gabriel O' Brien (Sister Benignus)
Bridget Cunningham (Sister Damian)
Ellen Elizabeth
Foskin (Sister Perpetua),
Leader 5 July 2022)
(Appointed Trustee and Congregational
Charity registered
number 232014
Principal office Dormy Court
40 Petitor Road
Torquay
Devon
TQ14QF
Independent auditors Bishop Fleming LLP
Chartered
Accountants
2nd Floor Stratus House
Emperor Way
Exeter Business Park
Exeter
EX13QS
Bankers Barclays Bank Pic
Torquay
Devon
TQ2 5DL
Solicitors Trowers 8 Hamlins
The Senate
Southemhay
Gardens
Exeter
Devon
EX1 1UG
Investment Advisor Brewin Dolphin
Vantage
Point
Pynes
Hill
Exeter
EX2 5FD

Unrestricted Total Total
funds funds funds
2022 2022 2021
Note F
Income from:
Donations
and
legacies 88,032 88,032 83,820
Investments 278,971 278,971 232,121
Other income 26,703 26,703 7,015
Total income 393,706 393,706 322,956
Expenditure
on:
Raising funds 46,052 46,052 37,713
Charitable
activities
402,158 402,158 403,198
Total expenditure 448,210 448,210 440,911
Net expenditure before net gains on investments (54,504) (54,504) (117,955)
Net gains on investments 501,561 501,561 1,237,892
Net movement in funds before other recognised
gains 447,057 447,057 1,119,937
Net movement in funds 447,057 447,057 1,119,937
Reconciliation offunds:
Total funds brought
forward
12,614,530 12,614,530 11,494,593
Net movement
in funds
447,057 447,057 1,119,937
Total funds carried forward 13,061,587 13,061,587 12,614,530
Note 2022f 2021
F
Fixed assets
Tangible assets 12 2,379,232 2,382,873
Investments 13 9,672,293 8,666,784
12051 525 11,049,657
Current assets
Debtors 14 1,007,455 1,507,012
Cash at bank and in hand 31,059 68,462
1,038,514 1,575,474
Creditors: amounts falling due within one
year 15 (17,102) (10,601)
Net current assets 1,021,412 1,564,873
Total assets less current liabilities 13,072,937 12,614,530
Creditors: amounts falling due after more
than one year 16 (11,350)
Net assets excluding pension asset 13,061,587 12,614,530
Total net assets 13,061,587 12,614,530
Charity funds
Restricted funds 18
Unrestricted
funds
18 13,061,587 12,614,530
Total funds 13,061,587 12,614,530

Unrestricted Total Total
funds funds funds
2022f 2022 2021
DONATIONS
Torquay - Pension 34,632 34,632 33,615
Bethany - Pension 24,837 24,837 20,774
Plymouth - Pension 16,135 16,135 16,494
Other donations 12,428 12,428 12,937
88,032 88,032 83,820
TOTAL 2021 83,820 83,820

Unrestricted Total Total
funds funds funds
2022 2022 2021
Listed investments 278,960 278,960 223,716
Bank and building society interest (including bond income) 11 11 8,405
278,971 278,971 232,121
TOTAL 2021 232,121 232,121

Unrestricted Total Total
funds funds funds
2022 2022 2021f
investment management fees 46,052 46,052 37,713
TOTAL 2021 37,713 37,713

Unrestricted
funds Total Total
2022f 2022
E
2021f
Central costs 71,607 71,607 82,789
Bethany convent 43,675 43,675 48,348
Plymouth convent 4,731 4,731 5,344
Torquay convent 282,145 282,145 266,717
402,158 402,158 403,198
TOTAL 2021 403,198 403,198

Activities
undertaken Support Total Total
directly costs funds funds
2022 2022 2022 2021
f. F
Central costs 71,607 71,607 82,789
Bethany convent 25,609 18,066 43,675 48,348
Plymouth convent 4,731 4,731 5,344
Torquay convent 247,448 34,697 282,145 266,717
273,057 129,101 402,158 403,198
TOTAL 2021 255,913 147,285 403,198
ANALYSIS OF DIRECT COSTS
Beth any Torquay Total Total
convent convent funds funds
2022 2022 2022 2021
F E
Staff costs 43,921 43,921 48,041
Catering 11,230 18,814 30,044 33,708
Motor and travel 1,387 13,415 14,802 12,082
Nursing homes 110,872 110,872 57,381
Charity grants, donations and Church stipends 2,252 300 2,552 6,005
Community costs 10,740 55,887 66,627 93,291
Sundry expenses 4,239 4,239 5,405
25,609 247,448 273,057 255,913
TOTAL 2021 31,533 224,380 255,913

Central
costs
Bethany
convent
Plymouth
convent
Torquay
convent
Total
funds
Total
funds
2022 2022 2022 2022 2022 2021
E E f.
Depreciation 46,421 46,421 62,049
Sundry expenses 396 242 985 2,367
Legal &
professional
fees 5,475 5,475 7,975
Accountancy 15,571 15,571 14,839
Premises costs
including
utilities 8
services 9,615 17,670 4,384 28,980 60,649 60,055
71,607 18,066 4,731 34,697 129,101 147,285
TOTAL 2021 82,789 16,815 5,344 42,336 147,285

2022 2021
E
Fees payable to the Charity's
auditor
in respect of:
The auditing ofaccounts ofassociates ofthe Charity 13,170 11,970
All non-audit services not included
above
2,401 2,869

2022 2021
f.
Wages and salaries 43,222 47,416
Contribution to defined contribution pension schemes 699 625
43,921 48,041
2022 2021
No. No.

Freehold Motor Fixtures and
property vehicles
f
fittings
f
Total
COST OR VALUATION
At 1 April 2021 2,658,279 78,769 191,664 2,928,712
Additions 42,781 42,781
Disposals (5,995) (5,995)
At 31 March 2022 2,658,279 115,555 191,664 2,965,498
DEPRECIATION
At 1 April 2021 316,176 59,966 169,697 545,839
Charge for the Year 26,583 16,922 2,916 46„421
On disposals (5,995) (5,995)
At 31 March 2022 342,759 70,893 172,613 586,265
NET BOOK VALUE
At 31 March 2022 2,315,520 44,662 19,051 2,379,233
At 31 March 2021 2,342,103 18,803 21,966 2,382,872

Listed Unlisted
investments investments Total
COST OR VALUATION
At 1 April 2021 8,399,485 267,299 8,666„784
Additions 1,319,064 1,319,064
Disposals (659,579) (165,896) (825,475)
Revaluations 511,919 511,919
AT 31 MARCH 2022 9,570,890 101,403 9,672,293
NET BOOK VALUE
AT 31 MARCH 2022 9,570,890 101,403 9,672,293
AT 31 MARCH 2021 8,399,485 267,299 8,666,784
In addition
to the revaluation
movements, the statement of financial
activities
also includes realised loss
on disposal off10,358.

2022f 2021
DUE AFTER MORE THAN ONE YEAR
Prepayments and accrued income 500,000 1,000,000
500,000 1,000,000
DUE WITHIN ONE YEAR
Prepayments and accrued income 507,455 507,012
1,007,455 1,507,012
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
E E
PAYE and social security 485 561
Other creditors 4,800
Accruals and deferred income 11,817 10,040
17,102 10,601

2022 2021f
Other creditors 11,350
17. FINANCIAL INSTRUMENTS
2022f 2021f
FINANCIAL ASSETS
Financial assets measured at fair value through income and expenditure 132,462 335,761

Balance at
Balance at Transfers Gains/ 31 March
1 April 2020f Income
E
Expenditure
F
in/out (Losses)
E
2021
f.
UNRESTR'D
FUNDS
DESIGNATED
FUNDS
Fixed asset fund 2,442,522 (62,049) 2,400 2,382,873
Retirement fund 5,000,000 750,000 5,750,000
Essential repair
fund 50,000 50,000
7,492,522 (62,049) 752,400 8,182,873
GENERAL
FUNDS
Free reserves 4,002,071 322,956 (378,862) (752,400) 1,237,892 4,431,657
TOTAL
UNRESTR'D
FUNDS 11,494,593 322,956 (440,911) 1,237,892 12,614,530

Unrestricted Total
funds funds
2022 2022
E
Tangible fixed assets 2,379,232 2,379,232
Fixed asset investments 9,672,293 9,672,293
Debtors due after more than one year 500,000 500,000
Current assets 538,514 538,514
Creditors due within one year (17,102) (17,102)
Creditors due in more than one year (11,350) (11,350)
TOTAL 13,061,587 13,061,587

Unrestricted Total
funds funds
2021 2021
E
Tangible fixed assets 2,382,872 2,382,872
Fixed asset investments 8,666,784 8,666,784
Debtors due after more than one year 1,000,000 1,000,000
Current assets 575,475 575,475
Creditors due within one year (10,601) (10,601)
TOTAL 12,614,530 12,614,530