| 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 |