OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-12-31-accounts

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