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

Note Unrestricted Endowment Total Total
Funds Funds Funds Funds
2021 2020
K f K E
Income and Expenditure
Incoming Resources
Rents Due from Tenants 2 36,697 - 36,697 34,800
Investment
Income
3 10,493 - 10,493 13,202
Total Incoming
Resources
47,190 47,190 48,002
Resources Expended
Direct charitable
expenditure
4 23,819 23,819 19,240
Total Resources Expended 23,819 - 23,819 19,240
Net Incoming resources
for the Year 23,371 23,371 28,762
Other Recognised
Gains
and Losses
Unrealised
gains/(losses)
on investments 30,587 30,587 (22,308)
Net Movement
in Funds
53,958 53,958 6,455
Balances brought
forward
at
1 January 2021 394,111 35,466 429,577 423,122
Balances carried forward at
31 December 2021 448,069 35,466 483,535 429,577

Notes 2021 2020
Fixed Assets E 6
Freehold
Land
Fox House & improvements at cost 57,348 57,348
Less Housing Association Grant 20,227 20,227
6 37,121 37,121
Plant & Machinery 6 329 387
General
Investments
7 360,676 337,410
398,126 374,918
Current Assets
Debtors 587 571
Cash at Bank & In Hand 87,481 55,954
88,068 56,525
Liabilities: amounts falling due within one year 10 2,659 1,866
Net Current Assets 85,409 54,659
Total Assets less Current Liabilities 483,535 429,577
Funds
Unrestricted 15 448,069 394,111
Crewdson
Endowment
Fund 15 35,466 35,466
483,535 429,577

3 Investment
Income
Investment
Income
2021 2020
Dividends
from
quoted investments: E
M & G - National
Lloyds Bank Gilt
Association ofAlmshouses
Fund
10,493 12,804
Bank and building society interest: 397
Lloyds TSB- Deposit Account
10,493 13,202
4 Direct Charitable Expenditure 2021 2020
Repairs and Renewals
Subscriptions
8 licences
Rates and Water
E
8,487
638
E
3,485
210
Electricity
Insurance
2,241
458
3,749
565
Adverts 1,158 1,192
Examiner's
fee
101 303
Governance
costs
660 624
Wages
Depreciation
726
9,292
55
230
8,814
68
23,819 13,240
5 Transactions
with
Trustees

rustees
did not claim travel exp
Fixed Assets
enses
in the period (2

020:L'Nil).
.
Freehold Plant & Total
Cost: Property Machinery
At 1 January 2021
Additions
37,121 5,948 43,069
At 31 December 2021 37,121 5,948 43,069
Depreciation:
At 1 January 2021
Charge for Year
At 31 December 2021
5,561
58
5,619
5,561
58
5,619
Net Book Value
At 31 December 2021 37,121 329 37,450
At 31 December 2020 37,121 387 37,508

7
Investments
atMark et Value
2021 2020
M&G Charity
Multi Asset
Lloyds Investment
Funds
Fund
Ltd - Sterling Bond
E
360,676
318,692
18,718
360,676 337.410
The Historical Cost of Investments at 31 December 2020 was f87,553 (2019:L'87,553)
8 Cash at Bank
2021 2020
Lloyd's Bank Deposit Account
Lloyd's Bank Current Account
1,530
85,951
1,530
54,424
87,481 55.954
9 Debtors
2021 2020
Prepayments E
587
571
587 571
10 Creditors
2021 2020
Rent creditors
Accruals 1,885 290
Wages 755
19
1,576
2,659 1,866
11 Crewdson
Endowment
Fund
Balance Brought Forward
35,466
Fund as at 31 December 2021
35,466

At 01/01/21 Income Expenditure Gains/(Losses) At 31/12/21
E F E F
General funds 394,111 47,190 (23,819) 30,587 448,069
At 01/01/20
E
income
L
Expenditure
F.
Gains/(Losses)
f
At 31/12/20
f
General funds 321,931 47,507 (21,175) 39,393 387,656
Endownment Funds
Unrea lised
At 01/01/21 Income
f
Expenditure
F
Gains/(Losses)
E
At 31/12/21
E
Endownment funds 35,466 35,466
Unrealised
At 01/01/20 Income Expenditure Gains/(Losses) At 31/12/20
P E E
Endownment funds 35,466 35,466
Analysis ofgroup net assets between funds
Unrestricted Endownment Total
Fundsf Funds
E
Funds 2021
6
Fixed assets 362,660 35,466 398,126
Current assets 88,068 88,068
Creditors less than 1 year (2,659) (2,659)
448,069 35,466 483,535
Unrestricted Endownment Total
Funds Funds Funds 2020
E E
Fixed assets 339,452 35,466 374,918
Current assets 56,525 '56,525
Creditors less than 1 year (1,866) (1,866)
394,111 35,466 429,577