| FOR THE YEAR EN | DED 31 DECEMB | ER 2020 | ||||
|---|---|---|---|---|---|---|
| Total | Total | |||||
| Unrestricted | Restricted | Funds | Funds | |||
| Note | Funds F |
Fund f |
2020 6 |
2019 | ||
| INCOME | ||||||
| Donations and Legacies |
||||||
| Donations and Contributions |
369,438 | 5,085 | 374,523 | 388,384 | ||
| Gift Aid Recoverable | 37,529 | 37,529 | 53,212 | |||
| Charitable Activities |
||||||
| Sale of Resources and Publications | 22,605 | 22,605 | 37,838 | |||
| Investment Income |
||||||
| Interest on Cash Deposits | 751 | 751 | 911 | |||
| Total Income | 430,323 | 5,085 | 435,408 | 480,345 | ||
| EXPENDITURE | ||||||
| Charitable Activities |
||||||
| Organising the Day Grants Payable |
ofPrayer | 4 | 253,879 163,687 |
16 | 253,895 163,687 |
276,381 103,314 |
| Total Expenditure | 417,566 | 16 | 417,582 | 379,695 | ||
| NET INCOME AND | ||||||
| NET MOVEMENT OF FUNDS FOR THE YEAR | 12,757 | 5,069 | 17,826 | 100,650 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total Funds brought | forward | |||||
| at 1 January 2020 | 381,683 | 29,356 | 411,039 | 310,389 | ||
| TOTAL FUNDS CARRIED FORWARD | ||||||
| AT 31 DECEMBER | 2020 | 13 | f394,440 | 634,425 | 6428,865 | F411,039 |
| FOR ENGLAND, WALES AND | NORTHERN | IRELAND | |||
|---|---|---|---|---|---|
| BALANCE SHEET | |||||
| AT 31 DECEMBER 2020 | |||||
| 2020 | 2019 | ||||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible Assets | 145,891 | 146,682 | |||
| CURRENT ASSETS | |||||
| Stock | 6 | 2,776 | 3,083 | ||
| Debtors | 7 | 11,183 | 20,827 | ||
| Cash at Bank and in Hand | 8 | 277,495 | 249,530 | ||
| Total Current Assets | 291,454 | 273,440 | |||
| LIABILITIES | |||||
| Creditors falling due within one year |
9 | 8,480 | 9,083 | ||
| Net Current Assets | 282,974 | 264,357 | |||
| NET ASSETS | f428,865 | 6411,039 | |||
| THE FUNDS OF THE CHARITY | |||||
| Unrestricted Income Funds |
10 | ||||
| General Fund |
248,238 | 239,031 | |||
| Designated Funds |
146,202 | 142,652 | |||
| 394,440 | 381,683 | ||||
| Restricted Income Fund |
34,425 | 29,356 | |||
| TOTAL CHARITY FUNDS | F428,865 | F411,039 |
| Unrestdcted | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Fund | 2020 | 2019 | |||||
| F. | 6 | F | ||||||
| 2 | EXPENDITURE ON CHARITABLE ACTIVITIES | |||||||
| (a) | Organising the Day ofPrayer |
|||||||
| Salaries (Note 3) Premises and Other Costs |
64,070 45,106 |
16 | 64,070 45,122 |
58,114 76,376 |
||||
| Printing and Direct Costs |
90,976 | 90,976 | 88,291 | |||||
| Postage and Carriage | 45,705 | 45,705 | 45,974 | |||||
| Governance Costs |
||||||||
| Independent Examination Fee |
2,275 | 2,275 | 2,205 | |||||
| Accounting and Other Services |
||||||||
| from Independent Examiner's |
Firm | 4,931 | 4,931 | 4,605 | ||||
| Trustees' Liability Insurance |
816 | 816 | 816 | |||||
| 253,879 | 16 | 253,895 | 276,381 | |||||
| (b) | Grants Payable (Note 4) |
|||||||
| Core Grants | 5,000 | 5,000 | 5,000 | |||||
| Annual Donations |
5,000 | 5,000 | 9,000 | |||||
| Development Grants |
10,000 | 10,000 | 5,000 | |||||
| Project Grants International Donations |
94,850 38,408 |
94,850 38,408 |
55,000 22,414 |
|||||
| Grants Allocated by the Committee the Welsh Speaking Churches |
for | 10,429 | 10,429 | 6,900 | ||||
| 163,687 | 163,687 | 103,314 | ||||||
| TOTAL EXPENDITURE FOR THE YEAR | 2417,566 | F16 | F417,582 | 6379,695 |
| FO | R THE YEAR ENDED | 31 DEC | EMBER 2020 (CONTINUED | ) | |
|---|---|---|---|---|---|
| 2020 | 2019f | ||||
| 3 | EMPLOYEES | ||||
| The average monthly |
number | employed | |||
| by the charity during | the year | was: | |||
| Salaries | 58,824 | 54,017 | |||
| Social Security Costs Pension Contributions |
1,176 4,070 |
790 3,307 |
|||
| TOTAL EMPLOYMENT COSTS FOR THE YEAR | F64,070 | F58,114 |
| 4 | GRANTS PAYABLE | GRANTS PAYABLE | |||||
|---|---|---|---|---|---|---|---|
| (a) | Single Institutional | Core Grants | |||||
| 28Too Many | 5,000 | 5,000 | |||||
| 5,000 | 5,000 | ||||||
| (b) | Single Institutional | Donations | |||||
| Christian Aid - Cyclone Idai Appeal |
5,000 | ||||||
| Christian Aid —Global Coronavirus |
Emergency | Appeal | 1,000 | ||||
| Royal National Institute for the Blind |
4,000 | 4,000 | |||||
| 5,000 | 9,000 | ||||||
| (c) | Development Grants |
||||||
| Embrace the Middle | East | 5,000 | |||||
| Traidcraft Exchange | 5,000 | 5,000 | |||||
| 10,000 | 5,000 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| 5 | |||||
| GRANTS PAYABLE (Continued) | |||||
| (d) | Single Institutional Project Grants |
||||
| Advantage Africa |
3,000 | ||||
| Anglican International Development |
5,000 | ||||
| Africare Northern Ireland |
2,500 | ||||
| Bahamas, Turks and Caicos | Islands Disaster Fund | 10,000 | |||
| Bible Society Northern Ireland |
5,000 | ||||
| Britain Yearly Meeting ofthe Religious Society of Friends | 2,000 | ||||
| Catholic Agency for Overseas | Development | 2,500 | |||
| Christian Blind Mission UK |
2,500 | ~ | |||
| Christian Publishing and Outreach |
2,000 | ||||
| Christian Relief and Education |
in South Sudan | 5,000 | |||
| Educational Frontier Trust |
2,000 | ||||
| Feed the Minds | 2,500 | ||||
| Food for the Hungry UK |
2,000 | ||||
| Foundation Care for Albania |
5,000 | ||||
| Friends of Hlekweni | 5,000 | ||||
| Frontiers | 5,000 | ||||
| Global Care | 4,350 | ||||
| Great Lakes Outreach | 2,000 | ||||
| Hope for Communities | 3,000 | ||||
| Hope for Justice | 5,000 | ||||
| Hope for Kids International | 3,000 | ||||
| Jericho Road Project | 3,000 | ||||
| Karibuni Children |
2,000 | ||||
| Mike Campbell Foundation |
4,000 | ||||
| Mission India |
2,000 | ||||
| Mpongwes People |
4,000 | ||||
| Pioneers UK Ministries |
5,000 | 4,000 | |||
| Prayer Spaces in Schools | 2,000 | ||||
| Quakers Ecumenical Accompaniment Project |
|||||
| in Palestine and Israel |
4,000 | ||||
| Rope Charitable Trust |
3,000 | ||||
| SAGE in Kenya | 3,000 | ||||
| Sailors' Society (Philippines) | 5,000 | ||||
| Send a Cow | 5,000 | ||||
| Serving in Mission UK |
2,000 | ||||
| TEAR Fund | 5,000 | ||||
| Theological College of Zimbabwe |
5,000 | ||||
| Toxteth Women's Centre |
3,000 | ||||
| Toybox | 3,000 | ||||
| Zimbabwe Educational Trust |
2,500 | ||||
| Zimbabwe Victims Support Fund |
5,000 | ||||
| 94,850 | 55,000 |
| FO | R TH | E YEAR ENDED 31 DECEMB | ER | 2 | 020 (C | ONTINUED) | ||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| F | F | |||||||
| 4 | GRANTS PAYABLE (Continued) | |||||||
| (e) | Single Institutional International |
Donations | ||||||
| World Day ofPrayer European Committee World Day ofPrayer International Committee —Annual |
500 17,908 |
500 11,914 |
||||||
| World Day ofPrayer National | Committee | ofAlbania | 5,000 | 5,000 | ||||
| World Day ofPrayer National | Committee | ofZimbabwe | 10,000 | |||||
| World Day ofPrayer National | Committee | ofScotland | 5,000 | |||||
| The Roma Project | 2,500 | |||||||
| Women's Refuge, Ljubljana |
2,500 | |||||||
| 38.408 | 22,414 | |||||||
| (f) | Single Institutional Grants |
Allocated | by the Committee for Welsh Speaking Churches | |||||
| Bethania Chapel, Felinheli |
640 | |||||||
| Bryngwenith Chapel |
500 | |||||||
| Bryn Moriah Chapel, Brynhoffnant | 500 | |||||||
| Churches Together in Wales |
240 | 300 | ||||||
| Colwyn Pastorate for Youth | 800 | |||||||
| Congregational Church, Nantemis |
425 | |||||||
| Day Care and Helping Together, | Waen | Chapel, StAsaph | 100 | |||||
| Denominational and Interdenominational |
Publications | 2,640 | 2,800 | |||||
| Glynarthen Chapel and Sunday |
School | 600 | ||||||
| Hawen Chapel, Rhydlewis |
500 | |||||||
| Hope-Siloh Chapel, Pontardulais |
500 | 1,000 | ||||||
| Jerusalem United Church, Bethesda |
269 | |||||||
| Pisgah Chapel, Talgarreg | 500 | |||||||
| Salem Church, Treganna | 500 | |||||||
| St David's Church, Cardiff | 75 | 200 | ||||||
| Talgarreg Sunday School |
500 | |||||||
| Union ofWelsh Independents | —Three regions | 2,100 | ||||||
| Wales Sunday Schools Council | 400 | 500 | ||||||
| Welsh Council for Churches, | Cardiff | 240 | ||||||
| Wig Chapel, Blaencelyn |
500 | |||||||
| 10,429 | 6,900 | |||||||
| TOTAL GRANTS PAYABLE IN THE | YEAR | 6163,687 | 8103,314 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Freehold | Office | ||
| Properly | Equipment | Total | |
| 6 | 5 | ||
| Cost or Valuation | |||
| At 1 January 2020 | 144,000 | 52,275 | 196,275 |
| Additions in the year |
337 | 337 | |
| At 31 December 2020 | 144,000 | 52,612 | 196,612 |
| Depreciation | |||
| At 1 January 2020 Charge for the year |
49,593 1,128 |
49,593 1,128 |
|
| At 31 December 2020 | 50,721 | 50,721 | |
| Net Book Value | |||
| At 31 December 2020 | E144,000 | 61,891 | 6145,891 |
| At 31 December 2019 | E144,000 | f2,682 | 5146,682 |
Chartered Surveyor on 15September 201 |
7gave an open market value of 8185,0 |
00. |
|---|---|---|
| 2020 | 2019 | |
| STOCK | ||
| Stock ofGoods | E2,776 | 63,083 |
| DEBTORS | ||
| Debtors | 9,643 | 19,291 |
| Prepayments | 1,540 | 1,536 |
| 611,183 | 620,827 |
| FO | R THE YEAR ENDED 31 DECEMBER 2020 (CON | TINUED) | |
|---|---|---|---|
| 2020 | 2019 | ||
| 6 | E | ||
| 8 | CASH AT BANK AND IN HAND | ||
| National Westminster Bank pic |
|||
| Current Account | 70,574 | 55,418 | |
| Liquidity Manager 30 Day Account European Fund Account |
12,016 33,954 |
8 29,385 |
|
| Bonus Saver | 10,814 | 9,645 | |
| Liquidity Manager 95 Day Account |
142,615 | 141,880 | |
| HSBC pic | |||
| Current Account (Wales) | 7,522 | 13,161 | |
| Petty Cash | 33 | ||
| 6277,495 | 6249,530 | ||
| 9 | LIABILITIES | ||
| Creditors falling due within one year |
|||
| Accruals | 6,414 | 6,222 | |
| Other Creditors | 2,066 | 2,861 | |
| 68,480 | F9,083 |
| UNRESTRICTED | FUNDS | ||||
|---|---|---|---|---|---|
| General | Designated | Funds | |||
| Fund | Contingency | Conference | Total | ||
| Fund | Fund | ||||
| 6 | E | ||||
| At 1 January 2020 | 239,031 | 140,000 | 2,652 | 381,683 | |
| Income | 430,323 | 430,323 | |||
| Expenditure | (416,116) | (1,450) | (417,566) | ||
| Transfer between | Funds | (5,000) | 5,000 | ||
| At 31 December 2020 | 6248,238 | 6145,000 | Et,202 | 6394,440 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| Funds E |
Fund E |
2020 | 2019f | ||
| At 1 January 2020 | 381,683 | 29,356 | 411,039 | 310,389 | |
| Net Movements | in Funds for the year | 12,757 | 5,069 | 17,826 | 100,650 |
| At 31 December | 2020 | 6394,440 | 634,425 | F428,865 | f411,039 |
| Represented by: |
|||||
| Fixed Assets | 145,891 | 145,891 | 146,682 | ||
| Current Assets | 257,029 | 34,425 | 291,454 | 273,440 | |
| Current Liabilities |
(8,480) | (8,480) | (9,083) | ||
| 6394,440 | F34,425 | f428,865 | 6411,039 |