| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 —7 | ||
| Reference and Administrative Details |
|||
| Independent Auditor's |
Report | 10—13 | |
| Statement cfFinancial | Activities | 14 | |
| Summary Income and |
Expenditure | Account | 15 |
| Statement ofChanges | In Equity | 15 | |
| Balance Sheet | 15 | ||
| Statement ofCash Flows | 17 | ||
| Notes to the Flnancral | Sugements | 18—33 |
| unmstrictsd | Endowment | 2020 | 2010 | |||||
|---|---|---|---|---|---|---|---|---|
| Funda | Funds | Total | Total | |||||
| 6 | 6 | |||||||
| Income and Endowments | from: | |||||||
| Invesbnents | 4 | 3,002,943 | 3,002,943 | 3,966.075 | ||||
| Charitable ac6vllles |
5 | 15,314 | 15,314 | 25,819 | ||||
| Other Irxxrme | 0 | 13II31 | 13031 | 528 | ||||
| Total Income | 3032 188 | 3032108 | 3000423 | |||||
| Expenditure | ||||||||
| Raising funds | ||||||||
| -Invsslmsnt management |
coals | 3131332 | 3137332 | 305,051 | ||||
| Charitable scthalss | ||||||||
| —Advancement ofreligion |
I | 675 110 | 6153176 | 0780765 | ||||
| Tctel expenditure | 6 4004 0 | 0 M 40 |
IMI270 | |||||
| Net (expenditure) and net movement |
In | (3,434,260) | (3,434,260) | (3,098,793) | ||||
| funds before gains and loss00v cn | ||||||||
| inveelments | ||||||||
| Net gains on investments | 378,388 | 9,633,315 | 10,011,703 | 11,013.873 | ||||
| Nel (expenditure)ilncome | (3,055,672) | 9,533,315 | 0,577,443 | 7,915,060 | ||||
| Gross bsnsfers between | funda | 18,19 | 3,351,565 | (3,351,555) | ||||
| Not movement In funds |
295,693 | 6,281,750 | 8,5777443 | 7,915,080 | ||||
| M 5 d I 087 |
8 III | 3 | 020 | ~2750 M | 140070000 | IMM40» | IIIIIIIM2 | |
| 7MII3 d I d8 |
5 1310 | I | 2020 | 3055557 | IMIM758 | 153212315 | I 60M 8 2 |
| 2S28 | 2619 | ||||
|---|---|---|---|---|---|
| Income | |||||
| Iiwsstment income |
3,002,943 | 3,966,075 | |||
| Rental Income | 15,314 | 25.619 | |||
| Other income | 13931 | 529 | |||
| 3032188 | 3 992 423 | ||||
| Charitable Expenditure |
|||||
| Home | 3,298,314 | 3,795,098 | |||
| Overseas | 2,4S9,522 | 2,589,806 | |||
| Support costs | 35523D | 421 251 | |||
| 7 | 8,153,116 | 6,786,165 | |||
| Indirect Expenditure | |||||
| Investment management |
costs | 313332 | 305D51 | ||
| 0400448 | 7031210 | ||||
| Operating deficit for the |
year | (3,434,280) | (3,098,793) | ||
| Realised gains on investments | 14920 841 | 3 042 351 | |||
| Surplusl(Deficit) fcrthe |
year | 11,480 581 | ~50442 | ||
| STATEMENT OF CHANGES | IN EQUITY | ||||
| Total funds brought forward | 148,634,872 | 135,719,792 | |||
| Deficit for the year Unreelised gains/(losses) |
on investments | 11,486,561 ~4 909 138 |
(56,442) 7 971 522 |
||
| Total funds carried forward | 153212315 | 440M4872 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Notes | f | |||||
| Fixed Assets | ||||||
| Tangible assets | 12 | 739,140 | 739,515 | |||
| Investments | 13 | 146,511,550 | 142,169,240 | |||
| In vestment | pro pe rfles | 14 | 265 DDQ | 455 DDD | ||
| 146M5022 | 143353755 | |||||
| Current Assets | ||||||
| Qebiors | 15 | 1,064,979 | 1,110,262 | |||
| Cash al bank | 15 | 2 Ilia 042 | *91415 | |||
| 3,2M,028 | 3.3111.577 | |||||
| Creditors Amounts falling due within |
one year | 17 | ~276 4113 | ~720 620 | ||
| Net Current | Assets | 3BDQ 625 | 3271 117 | |||
| Total Assets less Current | Llahgltles | 1532121315 | 146834872 | |||
| Net Assets | 1M212 815 | 146 234 272 | ||||
| Funds | ||||||
| Expendable | Endawmenl | Funds | 21 | 150,156,758 | 143,875,006 | |
| Unrestricted | Funds | 21 | 5050 557 | 2 759654 | ||
| Total Funds | 21 | 1~I~12315 | 146 M4 272 |
| 2620 | sets | ||||||
|---|---|---|---|---|---|---|---|
| 8 | 8 | ||||||
| Cash flows from operating | activities | ||||||
| Net cash used in operations |
(6,223,748) | (7,100,477) | |||||
| Cash flows from investing | activities | ||||||
| Dividends, interest and rents |
from investments | 3,018,257 | 3,991,894 | ||||
| Movement in cash held for investment |
(157,531) | (903,962) | |||||
| Sale ofinvestments | 48,653,751 | 51,437,785 | |||||
| Sale of investment properties |
450,000 | ||||||
| Purchase ofinvestments | (45,097,095) | (47,118,718) | |||||
| Purchase offixed assets | 659966 | ||||||
| Net cash provided by Investing activities |
6857382 | 6747014 | |||||
| Change in cash and cash equivalents | In the | reporting | year | 833,634 | (353,483) | ||
| Cash and cash equivalents | st the beginning | ofthe reporting | year | 2,281,415 | 2,634,878 | ||
| Cash and cash equivalents | st the end | ofthe | reporting | year | 2915049 | 2251415 | |
| Reconcglatlon of net Income to net cash flow from operating |
activities | ||||||
| Net (expendllure)/income fcr |
the reporting | year | 6,577,443 | 7,915,080 | |||
| (Gains)/losses on investments |
and investment | properties | (10,011,703) | (11,013,873) | |||
| Lass on disposal ofcustodian | properly | 375 | |||||
| Investment managers fees deducted |
30,268 | 84,560 | |||||
| Dividends, interest and rents |
from investments | (3,018,257) | (3,991,894) | ||||
| Decrease/(increase) in debtors |
45,283 | (93,519) | |||||
| Increase/(decrease) in creditors |
152643 | 851 | |||||
| 6223 745 | 7100477 | ||||||
| Analysis ofnet debt | |||||||
| At 1 January | Cash-flows At |
31 December | |||||
| 2020 | 2020 | ||||||
| 2,251,415 | 633,634 | 2,915,049 | |||||
| Tclal | 2 | 281 415 | 633634 | 2915049 |
| 6, | Other Income | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2029 | 2819 | ||||||||
| e | |||||||||
| Other income | 13931 | ||||||||
| 7. | Charitable expenditure | ||||||||
| Home grarrls | 3,298,314 | 3,795,098 | |||||||
| Overseas grants | 2489 522 | 23393DB | |||||||
| 5,787,836 | 6,354,904 | ||||||||
| Support costs (see | note | 8) | 304,086 | 353,860 | |||||
| Governance costs |
(see note 9) | 61 2'l4 | 67,401 | ||||||
| 8153118 | 3783135 | ||||||||
| f | f | ||||||||
| During the year 334 | (2019-414)grants were awarded | 5,745,636 | 8,31r,704 | ||||||
| to institutions. | |||||||||
| During the year 40 | (2019- 44) grants were awarded | to | 42,200 | 47,200 | |||||
| individuals. | |||||||||
| 57878317 | 5354994 | ||||||||
| f | |||||||||
| Grants off100,000or more were made during | Ihe | year to the following institutions: |
|||||||
| Australian Missionary |
Tidings | 128,627 | |||||||
| Beatrice Laing Trust | 171,500 | ||||||||
| Christian Workers Relief |
Fund | 190,000 | |||||||
| Counties | 397,933 | ||||||||
| Echoes International | 126,627 | ||||||||
| Gospel Literature Outreach | 115,000 | ||||||||
| Interriatlonal Fellowship |
of Evangelical | Students | 160,000 | ||||||
| Retired Missionary | Aid Fund | 240,000 | |||||||
| Strategic Resource | Group | 409,527 | |||||||
| Tyndale House |
200,000 | ||||||||
| UCCF | 28D DDD | ||||||||
| 2,401,214 | |||||||||
| Other grants made: | |||||||||
| 36grants between | f25,000 end f99,000 | 1,463,607 | |||||||
| 327grants under f25,000 | I 923DI5 | ||||||||
| Total | 5,76r,836 |
| 2220 | 2019 | |||||
|---|---|---|---|---|---|---|
| Rent | 6,500 | 6,'l00 | ||||
| Properly costs | 21,889 | 10,339 | ||||
| Printing, stationery and telephone |
5,365 | 7,119 | ||||
| Travel and sundries | 4,954 | 39,973 | ||||
| General insurance | 1,705 | 1,644 | ||||
| Overseas property insurance |
8,603 | 2,435 | ||||
| Consultancy | 1,836 | 6,566 | ||||
| Legal and professional | 43,442 | 56,276 | ||||
| Computer and ITimplementation |
14,095 | 40,212 | ||||
| Bank charges | 1,748 | 2,114 | ||||
| Salaries | 189,349 | 180,766 | ||||
| Agency stsfi | 768 | |||||
| Accountancy | 1,249 | 240 | ||||
| Disposal ofcustodian | property | 375 | ||||
| Miscellaneous | 2 100 | |||||
| 3040II0 | 353.860 | |||||
| 9. | Governance costs | |||||
| e | e | |||||
| Trustees' meetings | 4,400 | 22,362 | ||||
| Auditors —audit services | 11,700 | 10,980 | ||||
| Auditors - nan audit services | 3,303 | 3,144 | ||||
| Salaries | 41 011 | 30010 | ||||
| 61 214 | 01401 | |||||
| 10,Staff Casts | ||||||
| e | e | |||||
| Wages and salaries | 191,083 | 179,285 | ||||
| Social security costs | 21,577 | 19,593 | ||||
| Social security employer's | allowance | (4,000) | (3,000) | |||
| Other pension costs | 22,500 | I~ 003 | ||||
| 231,1011 | 211 081 | |||||
| The Board considers | that | the Committee | srd ihs Director of Operations srs ths |
key management | ||
| personnel af the charity. |
The emp!oyes | hsr,sfits of | key management personnel |
Included in staff |
||
| costs abave is a salary of |
f79,415 (2019- 576,200) and pension costs ofet4,073 (2019 - 29,033). | |||||
| The Director ofOperations | was reimbursed | expenses, | mainly for travel, ofe380 (2019- et,gt 1). |
| Property | Custodian | ||
|---|---|---|---|
| property | Total | ||
| 9 | 9 | ||
| Cost | |||
| As at 1 January 2020 | 736,370 | 3,145 | 739,515 |
| Additions | |||
| Disposals | 375 | ||
| At 31 December 2020 | 736 370 | 2 770 | 730140 |
| Depreciation | |||
| Asat1 January2020 | |||
| Charge fcr year | |||
| As at 31 December 2020 | |||
| Nst book value | |||
| At 31 December 2020 | 730 37D | 277D | 730140 |
| At 31 December 2019 | 736 370 | 3 145 | 730515 |
| Quoted | Quoted | Programme | Programme | As at 31 | As st 31 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| related | December | December | |||||||||||
| Investments | 2020 | 2019 | |||||||||||
| 8 | e | ||||||||||||
| Market value at 1 January | 2020 | I39,774,783 | 1,131,218 | 140,906,001 | 134,295,756 | ||||||||
| A-qulsiBons at cost |
45,097,095 | 45,097,095 | 47,118,'718 | ||||||||||
| Dispcsals | (48,653,751) | (48.653,751) | (51,437,768) | ||||||||||
| Investment managers |
fees | (30,268) | (30,268) | (84,580) | |||||||||
| Net gains/(losses) on |
revaluation | 9776.435 | 14732 | 9761 703 | 11 | 013 873 | |||||||
| Market value at 31 December | 2020 | 145,964,294 | 1,116,486 | 147,080,760 | 140,908,001 | ||||||||
| Cash at bank awaiting | Investment | 1430 | 770 | 1 430 770 | 1 | 263239 | |||||||
| 147395 | 064 | 1 | 116486 | 148511 550 | 142 | 169240 | |||||||
| Historical cost at 31 December 2020 | 150,586 | 676 | 1 | 153300 | 151,739,976 | 144 | 888876 | ||||||
| Represented by |
|||||||||||||
| 2020 | 2019 | ||||||||||||
| U,K, | Overseas | U,K, | Overseas | ||||||||||
| e | 2 | & | |||||||||||
| Government | Bonds | 3,297,824 | 6,877,990 | 3,300,939 | 5,994,365 | ||||||||
| Equities | 5,044,114 | 88,787,027 | 4,827,000 | 35,947,855 | |||||||||
| Property | 22,939,327 | 23,526,507 | |||||||||||
| Unit Trusts | 37,452,089 | 33,148,535 | 31,397,076 | ||||||||||
| Cash | 1,430,770 | 1,263,239 | |||||||||||
| Other | 2,882 832 | 2 783 724 | |||||||||||
| 72S46533 | 75665017 | 88 829 944 | 73339233 | ||||||||||
| The Tmst hsd the following | invsstrnsnts | representing | mors than | 5%ofthe i72vsstment portfol(o by |
value: | ||||||||
| 2020 | 2019 | ||||||||||||
| 2 | |||||||||||||
| MGI Global Equity Fund | 31,973,561 | 21.7 | 28,325,627 | ||||||||||
| Mercer Passive Sustainable | Global | Equity | 29,693,579 | 20.0 | |||||||||
| CQS Credit Multi Asset | Fund | 22,673,674 | 15.3 | 23,135,148 | 1S.3 | ||||||||
| Cordea Seville -Charities | Properly | Fund | 22.189,327 | 15.0 | 22,778,507 | 16.0 | |||||||
| J P Morgan IIF UK 1 Hedged |
LP | 12,038,693 | 8.1 | S,294,651 | 5.8 | ||||||||
| Legal &General —International | Index Trust | 31,397,076 | 22.1 |
| Totalf | ||
|---|---|---|
| Cost | ||
| As at 1 January | 2020 | 455,000 |
| Disposai | ~200 DDD | |
| At 31 December | 2020 | 200 00D |
| Depreciation | ||
| As at 1 January | 2020 and 31December 2020 | |
| Nst book value | ||
| At 31 December | 2020 | 206000 |
| At 31 December | 2019 | 455 00D |
| . Debtors | ||
|---|---|---|
| ZeZo | 2019 | |
| f | f | |
| prepaymems | 12,915 | 9,760 |
| Other debtors | 1 062004 | 1 100402 |
| 1004010 | 111D202 |
| f | 6 | |||
|---|---|---|---|---|
| Bank | deposits | 2,906,641 | 2,266,554 | |
| Bank | current | account | 0200 | 14061 |
| 2915D40 | 2201415 |
| 2D2D | 2D18 | |||
|---|---|---|---|---|
| 2 | ||||
| Investment | management | charges | 80,843 | 83,381 |
| Grants payable | 88,234 | 34,808 | ||
| Other tax | and social seoority oosts | 88,451 | ||
| Other creditors | 1,580 | 1,580 | ||
| Acoroals | III405 | 20 1110 | ||
| 273 403 | 120500 |
| 18. | Endowment Funds |
|||||||
|---|---|---|---|---|---|---|---|---|
| At 1January | Incoming | Amounts | Gmns and | Transl'era | At 31 | |||
| 2020 | Endawments | Expended | lasses on | Decentber | ||||
| investments f |
2020f | |||||||
| Expendable endowments: |
||||||||
| TheJW Laing Trust TheJW Laing Biblical Scholarship |
Trust | 115,677.972 27,877,155 |
7,752,959 1,860,356 |
(2,127,884) (955,061) |
121,303,067 28,802,450 |
|||
| Estate ofMiss M Edurards deceased Longlands Road Trust |
70,715 249,166 |
(19,474) ~240.488 |
51,241 | |||||
| 143,875,008 | 0633315 | ~3331565 | 150150255 |
| ndowment | Funds —previous yea | r | |||||||
|---|---|---|---|---|---|---|---|---|---|
| At 1January | Incoming | Amounts | Gains and | Transfers | At 31 | ||||
| 2019 | Endowments | Expended | losses on | December | |||||
| f | f | Inveetmentaf | 2019 f |
||||||
| Expendable | endcwmenh: | ||||||||
| The JW Laing Trust | 108,956.327 | 8,715,531 | (1,993,886) | 115,677,972 | |||||
| The JW Laing Biblical Scholarship | Trust | 26,663,358 | 2,140,004 | (928,207) | 27,877,155 | ||||
| Estate ofMiss M Edwards deceased | 91,112 | (20,397) | 70,715 | ||||||
| Longlsnds | Road Trust | 249,166 | 249,166 | ||||||
| 135,959,963 | 10055595 | ~2%0490 | 143015008 |
| At 1 | incoming | Amounts | Gains snd | Transfers | At 31 | |||
|---|---|---|---|---|---|---|---|---|
| January | Resources | Expended | losses on | Deosmber | ||||
| 2020 | Investments | 2020 | ||||||
| 5 | 8 | |||||||
| Guarantee Fund |
85 | 90 | ||||||
| Accumulated Fund Special Fund Revenue Account |
3,145 38,631 173616 |
10587 | (375) ~114285 |
250000 | (2,770) (38,631) 141401 |
480,704 | ||
| TheJW Laing Trust TheJW Laing Biblical Scholarship |
Trust | 215,477 | 10,572 2,380,507 582,148 |
(115,255) (4,408,371) (1,537,209) |
250,000 | 100,000 2,027,864 955,061 |
460,794 | |
| The Bamabas Trust Estate ofMiss M Edwards Longlands Road Trust |
dedd | 2,538,120 6,267 |
56,614 526 1 821 |
(128,359) (20,000) ~257,254 |
128,388 | 19,474 249 166 |
2,594,783 | |
| 2,755 8114 | 8232 Iee | ~8425 44e | 378,388 | 3351.585 | ~555557 |
| At 1 | Incoming | Amounts | Gains snd | Transfers | At 31 | ||||
|---|---|---|---|---|---|---|---|---|---|
| January | Resources | Expended | losses on | December | |||||
| 2019 | In vestments | 2019 | |||||||
| 8 | 8 | 6 | |||||||
| Guarantee | Fund | 95 | (10) | 85 | |||||
| Accumulated | Fund | 3,145 | 3,145 | ||||||
| Special Fund Revenue Accounl |
38,631 246859 |
21 113 | ~192262 | 38,631 173,616 |
|||||
| 268,730 | 21,113 | (102,962) | 8,596 | 215,477 | |||||
| The JW Laing Trust | 3,'l16,567 | (5,101,877) | 1,965,290 | ||||||
| The JW Lang Biblical Scholarship | Trust | 783,481 | (1,709,668) | 926,207 | |||||
| The Bamabas | Trust | 2,466,831 | 68,660 | (155,709) | 156,336 | 2,538,120 | |||
| Estate of | Miss | M Edwards dedd | 603 | (21,000) | 20,397 | ||||
| Longlands | Road Trust | 4268 | 1999 | ||||||
| 2759829 | 39121423 | ~7331.218 | 158338 | 2 94D496 | 2776.884 |
| Investments | |||||||
|---|---|---|---|---|---|---|---|
| (including | |||||||
| Tangible | programme | Net | |||||
| fixed | related | current | Total | ||||
| assets | Investments) | assets | net assets | ||||
| 6 | 8 | 8 | K | ||||
| Expendable Endowment |
funds | ||||||
| The JWLaing | Trust | 736,370 | 117,872,952 | 2,893,745 | 121,303,067 | ||
| The JW Lalng Biblical Scholarship | Trust | 28,351,228 | 451,222 | 28,802,450 | |||
| Esials ofMiss | M Edwards | deceased | 61,241 | 51,241 | |||
| Longlahds Road Trust |
|||||||
| 735,370 | 146,224,180 | 3,196,208 | 150,156,758 | ||||
| Unrestricted | Funds | ||||||
| Guarantee Fund |
90 | 90 | |||||
| Revenue Fund | 2770 | ~07034 | 400 704 | ||||
| 2,770 | 458,024 | 460,794 | |||||
| Bemabas Trust | 2,542,370 | 52,393 | 2,594,763 | ||||
| Estate of Miss | M Edwards | deceased | |||||
| Longlands Road Trusl |
|||||||
| 2770 | 2 542 370 | 010~17 | 3055 007 | ||||
| Total Funds | 730140 | 140700560 | 3700025 | 103212315 |
| A | nalys | is ofRet A | ssets be | tween |
Funds —previo | us year | ||
|---|---|---|---|---|---|---|---|---|
| Inveebnsnte | ||||||||
| (including | ||||||||
| Tangible | programme | Net | ||||||
| fixed | related | current | Total | |||||
| assets | investments) | assets | Itet asseal | |||||
| 8 | 2 | 8 | ||||||
| Expendable Endowment |
funds | |||||||
| 'The JW | Laing | Trust | 736,370 | 112,750,992 | 2,190,610 | 115,677,9/2 | ||
| The JW | Laing | Biblical Scholarship | Trust | 27,256,284 | 620,871 | 27,577,155 | ||
| Estate of | Miss | M Edwards | daoeassd | 70,715 | 70,715 | |||
| Longlands | Road Trust | 249.166 | 249,166 | |||||
| 736,370 | 140,007,276 | 3,131,362 | 143,8'75,006 | |||||
| Unrestricted | Funds | |||||||
| Guarantee | Fund | 85 | ||||||
| Accumulated Fund |
3,145 | 3,145 | ||||||
| Special Fund Revenue Fund |
200000 | 38,631 ~29 384 |
38,631 173616 |
|||||
| 3,145 | 200,000 | 12,332 | 215,477 | |||||
| Barnabas | Trust | 2,416.964 | 121,156 | 2,538,120 | ||||
| Eslate of Longlands |
Miss M Edwards Road Trust |
deceased | 6287 | ~667 | ||||
| 3145 | 2616964 | 139755 | 2759864 | |||||
| Total Funds | 739515 | 142 624 240 | 3271 117 | 146634872 |
| being | m | et: | ||
|---|---|---|---|---|
| 2020 | 2010 | |||
| E | 6 | |||
| Within | 1 | year | 588,682 | 1,257,201 |
| Wilhin | 2 | to 5years | 214.477 | 283 276 |
| 803159 | \,240476 |
| 24, Prior | year 8tatamsm of | year 8tatamsm of | year 8tatamsm of | Financial Activities | Financial Activities | Financial Activities | ||
|---|---|---|---|---|---|---|---|---|
| tsetse | Unrestdoted | Endowment | 2019 | |||||
| Funds | Funds | Total | ||||||
| 6 | 6 | 6 | ||||||
| Inceme snd Endowments | from: | |||||||
| Investmenls | 3,966,075 | 3,988,075 | ||||||
| Charitable aclivltiss |
25,819 | 25,819 | ||||||
| Other Income | 529 | 629 | ||||||
| Total income | 3992423 | 399423 | ||||||
| Expenditure | ||||||||
| Raising funds | ||||||||
| -Investment management |
costs | 305,051 | 305.051 | |||||
| Ctmrltebte activities |
||||||||
| -Advancement | ofroNglcn | 8 1116185 | 8 786165 | |||||
| Total expenditure | 7 D81 16 |
7 331 16 | ||||||
| Net gainer(losses) on investmenls |
158,338 | 10,855,535 | 11,013,873 | |||||
| Net (expenditure)/Income | (2,940,455) | 10,855,535 | 7,915,08D | |||||
| Gross Iransfers | between | funds | 18,19 | 2,940,490 | (2,940,490) | |||
| Net movement | ln funds | 7,915,D45 | 7,915,D8D | |||||
| TS IS 4 3 |
DIIIS | 9 tll | 92DI3 | 2 55825 | 35931863 | 1387197712 | ||
| 7 113 4 |
Dl | 5 | 1318 | 3 | 319 | 2 769554 | 143875 DOS | 191634 S72 |