| Year ended 31 August 2022 | Year ended 31 August 2022 | Year ended 31 August 2022 | |
|---|---|---|---|
| Gontents | Page | ||
| Report of the | Trustees | ||
| Independent | Examiner's | Report to the Trustees | |
| Statement of |
Financial | Activities (SOFA) | 10 |
| Balance Sheet | |||
| Notes forming | part of the Financial Statements | 12 |
| Unrestricted | Unrestricted | Funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| General | Oesignated | Total | Total | |||||||
| Note | 2022 | 2021 | ||||||||
| f | f. | |||||||||
| Income | ||||||||||
| Donations and legacies |
4,182 | |||||||||
| Incoming from charitable |
activities | 3 | 37,529 | 37,529 | 49,981 | |||||
| Income from investments | 4 | 19720 | 19,720 | 61,465 | ||||||
| Other income | 5 | 6460 | 6,460 | |||||||
| Total income | 63,709 | 63,709 | 115,628 | |||||||
| Expenditure | ||||||||||
| Expenditure on charitable |
activities | 6 | 104873 | 104,873 | 52,282 | |||||
| Expenditure of raising funds |
7 | 6973 | 6,973 | 6,906 | ||||||
| Other expenditure | ||||||||||
| Total expenditure | 111,846 | 111,846 | 59,188 | |||||||
| Net gain/ (loss) on | investment | assets | 9 | (82,910) | (82,910) | 60,915 | ||||
| Net income I(expenditure} | (131,047} | (131,047} | 117,355 | |||||||
| Transfers between |
funds | 13 | 509,303 | (509,303) | ||||||
| Other recognised Gain on revaluation |
gains/(losses): of fixed assets |
1,127,946 | 1,127,946 | |||||||
| Net movement in |
funds | 1,506,202 | (509,303) | 996,899 | 117,355 | |||||
| Reconciliation of |
funds | |||||||||
| Total funds at 1 September | 2021 | 1,846,418 | 1,846,418 | 1,729,063 | ||||||
| Total funds at 31 | August | 2022 | 13 | 1,5Q6,2Q2 | 1,337,115 | 2,843,317 | 1,846,418 |
| Notes | 2022 | 2021f | |||
|---|---|---|---|---|---|
| Fixed assets | |||||
| Tangible | 8 | 1,522 | 509,303 | ||
| Investments | 9 | 836,447 | 933,541 | ||
| 837,969 | 1,442,844 | ||||
| Current assets | |||||
| Oebtors | 10 | 1,385 | 4,384 | ||
| Cash at bank and in hand | 11 | 2,0Q8,583 | 403,390 | ||
| 2,Q09,968 | 407,774 | ||||
| Current liabilities |
|||||
| Creditors: amounts | falling due within one year | 12 | (4,620) | (4,200) | |
| Net current assets | 2,Q05,348 | 403,573 | |||
| Net assets | 2,843,317 | 1,846,418 | |||
| The funds ofthe charity: | |||||
| Unrestricted designated |
funds | ||||
| Tangible fixed |
assets fund | 509,303 | |||
| Other | 1,337,115 | 1,337,115 | |||
| 13 | 1,337,115 | 1,846,418 | |||
| Unrestricted general |
fund | 13 | 1,5Q6,202 | ||
| Total charity funds | 2,843,317 | 1,846,418 | |||
| Approved by the Board of Trustees on |
and signed on its | ||||
| behalf by: | |||||
| Sister Stella Joyce | (Trustee) | ||||
| S |
| 2 Donations | 2 Donations | and legacies | 2022 | 2021 |
|---|---|---|---|---|
| Total | Total | |||
| Donations | and | legacies | 4,182 | |
| 4,182 |
| 3 Income fr | om | charitable activities |
|||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Total | Total | ||||
| f. | |||||
| Donated earnings Diocese |
of members | 37,529 | 39,221 10,680 |
||
| Contributions | received for courses and meeting | rooms | 80 | ||
| 37,259 | 49,981 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Total | Total | |||
| Bank interest | 335 | 29 | ||
| Dividends | and interest | on listed investments | 19,385 | 61,436 |
| 19,720 | 61,465 |
| 5 Other income |
||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Total | Totalf | |||
| Sundry income | 6,46Q | |||
| 6,460 | ||||
| All other income was general | unrestricted | and undesignated | in 2022 and 2021. |
| Charitable activities |
Charitable activities |
2Q22 | 2021 |
|---|---|---|---|
| Total | Total | ||
| Charitable donations |
790 | 455 | |
| Rent | 14,400 | ||
| Office costs Food |
370 1,787 |
301 3,216 |
|
| Chapel and | books | 129 | |
| Studies and | conferences | ||
| Travel | 3,585 | 1,099 | |
| Water | 5Q9 | ||
| Motor | 1 233 | ||
| Household | 1 171 | 2,607 | |
| Gifts | 181 | 373 | |
| Rates | 2,03Q | 1,511 | |
| Energy Repairs and Insurance |
maintenance | 3,848 1 237 1 271 |
9,007 7,355 6,350 |
| Sundries | 621 | 7,653 | |
| Telephone Depreciation Bank charges Contribution to retired sisters living costs Governance costs (See note 6a) |
1,886 374 171 64,789 4,620 |
1,268 6,315 83 4,560 |
|
| Total expenditure | 104,873 | 52,282 |
| 6a | Governance | costs | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Total | Total | ||||
| f | F | ||||
| Accountancy | services | 3,5QO | 3,000 | ||
| Independent | examiner's | fee | 1,12Q | 900 | |
| Legal fees | 660 | ||||
| Total expenditure | 4,620 | 4,560 | |||
| 7 | Expenditure | on raising | funds | 2022 | 2021 |
| Total | Total | ||||
| Investment | costs | 6,973 | 6,906 | ||
| 6,973 | 6,906 |
| Tangible Fixed | assets | ||||
|---|---|---|---|---|---|
| Fixtures | |||||
| Freehold | Motor | and | |||
| property | vehicles | equipment | Total | ||
| f. | F | E | |||
| Gost / valuation | |||||
| At 1 September | 2021 | 635,11? | 18,984 | 36,292 | 690,393 |
| Additions | |||||
| Revaluation | 1,000,236 | 1,000,236 | |||
| Disposals | (1,635,353) | (1,635,353) | |||
| At 31 August 2022 | 18,984 | 36,292 | 55,276 | ||
| Depreciation | |||||
| At 1 September | 2021 | 127,710 | 18,729 | 34,651 | 181,090 |
| Charge for year | 46 | 328 | 374 | ||
| Adjustment on revaluation |
(127,710) | ||||
| At 31August 2022 | 1&,775 | 34,979 | 53,754 | ||
| Net book amounts | |||||
| At 31August 2022 | 209 | 1 313 | 1,522 | ||
| At 31 August 2021 | 507,407 | 255 | 1,641 | 509,303 |
| 2Q22 | 2021 | |||
|---|---|---|---|---|
| Market value | at 1 September 2021 | 933,541 | 872,626 | |
| Acquisitions | at cost | |||
| Disposals at | opening book value |
(14,00Q) | ||
| Redemptions | at opening book value |
|||
| Net gains/(losses) on revaluations |
in the year | (82,910) | 60,915 | |
| Market value | at 31 August 2022 | 836,631 | 933,541 |
| Total | Total | ||||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | ||||||
| 2022f | 2Q21 | ||||||
| Listed investments | |||||||
| UK Government fixed |
interest | 129,369 | 141,139 | ||||
| Other UK | quoted fixed | interest | 12,708 | 16,060 | |||
| Overseas | fixed interest | 77,724 | 67,09? | ||||
| UK quoted | investment | companies | 173,710 | 211,193 | |||
| International bond funds |
206,516 | 236,856 | |||||
| UK quoted | investment | and unit trusts | 99,166 | 103,368 | |||
| Overseas | quoted equities |
137,070 | 15?,644 | ||||
| 836,223 | 933,357 | ||||||
| Treasury deposits | 184 | 184 | |||||
| 836,447 | 933,541 | ||||||
| Investments | in individual | entities held at | 31 August 2022 which exceed 5'/o of | the portfolio | by | ||
| value are: | |||||||
| E | |||||||
| Treasury | 2.5'/0 Stock 17/07/24 | 83,061 | |||||
| Uk (Govt | of)4.125/o I/L | Stk 22/07/30 | 46,308 | ||||
| Pimco Global Advis Gbl | Inv Grad Cred | Hgd Instl | ?9,350 | ||||
| Fll Inv Svcs UK Money |
Builder Income | I GBP | 51,448 | ||||
| BNV Mellon Fd Mngr Gbl Dynamic Bd | Exempt 3GBP | 43,692 | |||||
| 2Q22 | 2Q21 | ||||||
| 10 | Debtors | ||||||
| Prepayments and accrued interest |
1,385 | 4,384 |
| 2Q22 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| 11 | Cash at | Bank and in | Hand | |||||
| Deposit Cash in |
accounts hand |
1,9&6,883 1,900 |
389,076 1,541 |
|||||
| Investment dealing accounts |
19,800 | 12,773 | ||||||
| 2,008,583 | 403,390 | |||||||
| 2021 | ||||||||
| f. | ||||||||
| 12 | Creditors: Amounts Accruals |
Falling | Due | Within One Year | 4,620 | 4,200 | ||
| 13 | Analysis | of Net Assets between | Funds | Designated f |
General | Total | ||
| Fund Balances at 31 | August | 2022 | are represented | by: | ||||
| Tangible fixed assets Investments |
836,447 | 1,522 | 1,522 836,447 |
|||||
| Current | assets | 500,668 | 1,509,300 | 2,QQ9,968 | ||||
| Current | liabilities | (4,620) | (4,620} | |||||
| 1,337,115 | 1,506,202 | 2,843,317 | ||||||
| Designated funds comprise the following: |
||||||||
| Tangible fixed | Retirement | Financing | Total | |||||
| assets fund | fund | fund | ||||||
| Opening balance Movement in year |
509,303 (509,303) |
1,037,115 | 300,000 | 1,846,418 (509,303} |
||||
| Closing | balance | 1,037,115 | 300,0QO | 1,337,115 |
| Designated | General | Total | ||||
|---|---|---|---|---|---|---|
| E | E | |||||
| Fund Balances at 31 August 2021 are represented | by: | |||||
| Tangible | fixed assets | 509,303 | 509,303 | |||
| Investments | 1,337,115 | (403,571) | 933,544 | |||
| Current | assets | 407771 | 40?,771 | |||
| Current | liabilities | (4,200) | (4,200) | |||
| 1,846,418 | 1,846,418 | |||||
| Designated funds comprise the following: |
||||||
| Tangible | fixed | Retirement | Financing | |||
| assets | fund | fund | fund | |||
| E | E | |||||
| Opening | balance | 515,618 | 913,445 | 300,000 | 1,729,063 | |
| Movement in year |
(6,315) | 123,670 | 117,355 | |||
| Closing | balance | 5Q9,303 | 1,037,115 | 300,00Q | 1,846,418 |