OpenCharities

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

2021-12-31-accounts

Unrestricted Unrestricted Total Unrestricted Unrestricted Total
fuuds funds feuds funds
general Designated geaeral Desiguated
2021 2021 2021 2020 2020 2020
Notes f
Income and endowments from:
Donations
received
25 25 454 454
Other income 25,315 25,315 21,613 21,613
Total lucome 25,340 25,340 22,067 22,067
E
di
Raising funds 26,985 26,985 24,466 24,466
Charitable
activities
48,722 7,189 55,911 46,457 7,189 53,646
Other 2,726 2,726 3,560 3,560
Total expenditure 51,448 34,174 85,622 50,017 31,655 81,672
Net gains/(losses) on
investments 10 128,021 128,021 101,267 101,267
Net (outgoiug)/lacoming
resources before transfers (26,108) 93,847 67,739 (27,950) 69,612 41,662
Gross transfers between
funds 17,500 (17,500) 42,000 (42,000)
Net movement in funds (8,608) 76,347 67,739 14,050 27,612 41,662
Fund balances at I Januaiy 2021 167,742 2,552,033 2,719,775 153,692 2,524,421 2,678,113
Fund balances at 31December
2021 159,134 2,628,380 2,787,514 167,742 2,552,033 2,719,775

2021 2020
Notes K
Fixed assets
Tangible assets 11 743,196 755,357
Investments 12 1,892,284 1,724,540
2,635,480 2,479,897
Current assets
Debtom 14 372
Cash at bank and in hand 155,685 243,403
156,057 243,403
Creditors:
amounts
falling due withia one
year 15 (4,023) (3.525)
Net current assets 152,034 239,878
Total assets less current liabilities 2,787,514 2,719,775
Income funds
~ci
ka
Desigttated
funds
16 2,630,633 2,552,033
General unrestricted funds 156,881 167,742
2,787,514 2,719,775
2,787,514 2,719,775

Unrestricted Unrestricted
funds funds
general general
2021 2020
Donations and gills 25 454
Uurestricted Unrestricted
funds funds
geueral general
2021 2020
Other income 8,313 4,463
Sister's pensions 17,002 17,150
25,315 21,613

Unrestricted Unrestricted
fuuds funds
Designated Designated
2021 2020
f
26,985 24,466
26,985 24,466

Direct Direct
charitable charitable
expenditure expenditure
2021 2020
Depreciation and impairment 13,140 15,765
Rates and water 668 643
Insurance 2,032 1,551
Light and heat 2,203 3,935
Telephone 558 479
Postage and stationery 185 455
Sundries 694 345
Charitable donations 8,000 100
Motor and travelling expenses 521 1,019
Sisters needs 18,574 18,092
Repairs and maintenance 843 1,492
Medical 721 4,946
Computer expenses 4,628
52,767 48,822
Share ofsupport costs (see note 7) 3,144 4,824
55,911 53,646
Analysis by fund
Unrestricted funds - general 48,722 46,457
Unrestricted funds - Designated 7,189 7,189
55,911 53,646

Support costs
Support costs Govcrnancc 2021 Support costs Governance 2020
costs costs
f f f f.
Accowitancy 3,120 3,120 4,800 4,800
Bank charges 24 24 24 24
3,144 3,144 4,824 4,824
Analysed between
Charitable activities 3,144 3,144 4,824 4,824

Unrestricted Unrestncted
funds funds
general general
2021 2020
Net loss on disposal oftangible fixed assets 2,726 3,560
2,726 3,560

Unrestricted Unrestricted
funds funds
Designated Designated
2021 2020
f
Revaluation ofinvestments 102,613 75,905
Gain/(loss) on sale ofinvestments 25,408 25,362
128,021 101,267

11 Taagiblc fixed assets
Land aud Fixtures, fittings Motor vehicles Total
bulldlogs dh equipmeut
Cost
At I January 2021 730,000 73,189 21,057 824,246
Additions 15,455 15,455
Disposals (21,057) (21,057)
At 31December 2021 730,000 73,189 15,455 818,644
Depreciation
and impairmeat
At 1 January 2021 22,867 39,440 6,582 68,889
Depreciation
charged in the year
7,189 3,375 2,576 13,140
Eliminated
in respect ofdisposals
(6,581) (6,581)
At 31December 2021 30,056 42,815 2,577 75,448
Carrying
aniount
At 31December 2021 699,944 30,374 12,878 743,196
At 31December 2020 707,133 33,749 14,475 755,357

Listed
iavestments
8
Cost orvaluation
At I January 2021 1,724,540
Additions 175,705
Valuation
changes
102,613
Disposals (110,574)
At 31December 2021 1,892,284
Carrying
araouut
At 31 December 2021 1,892,284
At 31 December 2020 1,724,540
13 Fiaancial instrumeuts 2021 2020
Carrylag amouut of gnsucial assets
Instnunents measured at fair volue through profit or loss 1,892,284 1,724,540
14 Debtors
2021 2020
Aniouats falliag due within oae year:
Other debtors 372

Creditor s: aroounts
falling due withiu
one year
2021 2020
Other creditors 1,625 1,127
Accruals and deferred hicome 2,398 2,398
4,023 3,525

Balance at Rescurccs Transfers luveshueuh Bslsucc ui 31
I Jauacry expended galas/losses Dccembcr 2020
Investments Fund 1,810,099 (24,466) (42,000) 101,267 1,844,900
Land and Buildings Fund 714,322 (7,189) 707,133
2,524,421 (31,655) (42,000) 101,267 2,552,033
Balsllec sl Resources Trsmfers luveshueats Bshuce ut
1Jillliliirr expcudcd gains/lessee 3l December
2021 2021
Investments Fund 1,844,900 (24,732) (17,500) 128,021 1,930,689
Land and Buildings Fund 707,133 (7,189) 699,944
2,552,033 (31,921) (17,500) 128,021 2,630,633

17 Analysis ofnet assets between funds
Unrestricted Designated Total Unrestricted Designated Total
fonda funds funds funds
2021 2021 2021 2020 2020 2020
f.
Fund balances at 31
December 2021 are
represented
by:
Tangible assets 43,252 699,944 743,196 48,223 707,134 755,357
Investments 1,892,284 1,892,284 1,724,540 1,724,540
Current assets/(liabilities) 113,629 38,405 152,034 119,519 120,359 239,878
156,881 2,630,633 2,787,514 167,742 2,552,033 2,719,775