| Trustees | J Shaw (Chairman) | J Shaw (Chairman) | |||||
|---|---|---|---|---|---|---|---|
| Trustees | Joseph Shaw (Chairman) | ||||||
| Kevin Jones (Secretary) | |||||||
| David Forster (Treasurer) | |||||||
| Paul Waddington | (Vice | President) | |||||
| Paul Beardsmore | (Vice | President- | resigned | 14th | August 2021) | ||
| Roger Wemyss Brooks | (Vice President -appointed | 14th August 2021) | |||||
| Antonia Robinson |
|||||||
| Alisa Dick | |||||||
| Alastair Tocher | |||||||
| Nicholas Ross | |||||||
| Neil Addison (appointed |
14th August 2021) | ||||||
| Office manager | Stephen Moseling |
||||||
| Charity number | 248388 | ||||||
| Principal address | 11/13 Macklin Street | ||||||
| London | |||||||
| WC2B SNH | |||||||
| Independent | examiner | Moorgate Accountancy | Services Ltd | ||||
| Crosspoint House |
|||||||
| 1st Floor | |||||||
| 28 Stafford Road | |||||||
| Wagington | |||||||
| Surrey | |||||||
| SM6 9AA | |||||||
| Bankers | Barclays Bank PLC | ||||||
| 366 Strand | |||||||
| Charing Cross | |||||||
| London | |||||||
| WC2R OJF | |||||||
| Solicitors | Hunters | ||||||
| 9 New Square | |||||||
| Lincoln's Inn |
|||||||
| London | |||||||
| WC2A 3QN | |||||||
| Investment | advisors | Brewin Dolphin | |||||
| 12 Smithfield Street |
|||||||
| London | |||||||
| EC1A9LA |
| 0 | O N O N |
W | IO O Gl O GI O GIGIOCO CD IA LA O GI 'll |
IO O Gl O GI O GIGIOCO CD IA LA O GI 'll |
IO O Gl O GI O GIGIOCO CD IA LA O GI 'll |
IO O Gl O GI O GIGIOCO CD IA LA O GI 'll |
lfl 'll |
IA I 'CI |
IA IA IA |
CI CO CO CI Ol |
CI 'llN |
NO | CI LA CD |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | O CGO |
W | ICl Ol |
ICI CD |
|||||||||||||||
| E 0'00 |
g~P | CC | CD N |
CD | ||||||||||||||||
| UJ | ||||||||||||||||||||
| CI V0 ~ |
ID 1D 4 |
O N CI N |
W | N GC LA |
N N |
IA Cl |
I | O IA O |
||||||||||||
| ID | ||||||||||||||||||||
| Cl | ||||||||||||||||||||
| '0 g C |
Gl '0 0 |
O CC N |
W | Ol CO Gl |
tO O II LA |
O GI Cl LA |
Gl O CG O |
IA I 'II N |
CI CI |
O | ||||||||||
| CO | ||||||||||||||||||||
| D | ||||||||||||||||||||
| 8 | N CI |
Ill | CO IA |
'II GI LO |
LA N O |
CO CO |
O CO |
'Cl CD |
LA LA |
N CO N |
||||||||||
| CG | O N |
N 'll |
O | GC | N | CD N |
N | O CO |
||||||||||||
| Gl CE)v |
CG CI N |
W | ||||||||||||||||||
| 0 | ||||||||||||||||||||
| 0 | ||||||||||||||||||||
| UJ | ||||||||||||||||||||
| D | CI'00 | N CI |
W | I | I | I | ||||||||||||||
| 4 | CC | CI | O | |||||||||||||||||
| IU | ||||||||||||||||||||
| Gl 0 |
CG ON |
W | O O |
'CC CO N |
IA O ON |
N CO CG cC |
O CA CO |
GI O CI |
IA CO I CII |
NO N I I |
||||||||||
| 0 | ||||||||||||||||||||
| Cl | ||||||||||||||||||||
| 0Z | LO | LD | ||||||||||||||||||
| I- | IJI | |||||||||||||||||||
| I- 0 |
IJJ 0 |
|||||||||||||||||||
| 0 | 4l0 | LC | ||||||||||||||||||
| rh 0) Z gJ Z I- |
za z 0 U IC0 I- IJI z I I- 0 CO IJ. |
0 IC C E |
IG ID0 IC Ol 8 IG Ih 0 0 GlC 0 CI |
Cl e IG ID Gl 0 IG C CJ |
IC Cl O Gl OlE Cl O |
E IG 0 |
'0 E000 Cl 13 Cl O ID E ID |
N 0 8 |
C0 Cl 0 Cl UJ |
LC'0 Ol0 E ITI I?: |
LG ID E0 Gl0 Zl ID Gl O |
0 C GL X0 Gl O Gl |
v '0 C0 |
Cl E Cl ID C 0 LD ID Cl Gl0 IG LDOl IDZ |
0'00v0 ClX |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Fixed assets | ||||||
| Tangible assets | 15 | 18,158 | 16,925 | |||
| investments | 18 | 1,512,293 | 1,432,918 | |||
| 1,528,449 | 1,449,843 | |||||
| Current assets | ||||||
| Stocks | 18 | 11,792 | 11,141 | |||
| Debtom | 19 | 26,262 | 15,571 | |||
| Cash et bank and in | hand | 145,526 | 61,434 | |||
| 183,580 | 88,146 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 20 | (73,505) | (59,747) | |||
| Net current assets | 110,075 | 28,399 | ||||
| Total assets less cunent gabgfges | 1,638,524 | 1,478,242 | ||||
| Capital funds | ||||||
| Endowment funds - |
general | 571,345 | 526,002 | |||
| Income funds | ||||||
| Restricted funds | 23 | 27,408 | 31,346 | |||
| Unrestdcted funds |
1,039,773 | 920,894 | ||||
| 1,638,524 | 1,478,242 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2821 | 2021 | 2021 | 2020 | 2020 | 2020 | ||
| f | 6 | 6 | 6 | ||||
| Donations | and giffs | 37,221 | 6,471 | 43,692 | 23,294 | 2,532 | 25,826 |
| Legacies | receivable | 166,870 | 166,870 | 23,585 | 23,585 | ||
| 204,091 | 6,471 | 210,562 | 46,879 | 2,532 | 49,411 |
| Net merchandise | income | |
|---|---|---|
| 0 | Investments |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2021 | 2020 |
| f | f |
| 20,025 | 15,630 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021f | 2020f | ||
| Income | from hsted investments | 41,862 | 40,767 |
| Interest | receivable | 36 | |
| 41,862 | 40,803 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | 2020 | ||
| f. | |||
| Other income | 2,401 | 1,255 | |
| Magazine | Income | 1,429 | 1,220 |
| 3,830 | 2,475 |
| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2021f | 2020 f |
|||||
| M | in | n | lii | |||
| Editor | fees | 14,019 | 13,715 | |||
| Advertising | 14,944 | 9,310 | ||||
| Magazine | and | publicity | expenses | 28,963 | 23,025 |
| 8 | Raising | funds | (Continued) | |||
|---|---|---|---|---|---|---|
| ~G~u~n | ||||||
| Magazine | printing | and | distribution | 29,766 | 19,569 | |
| in stm |
nt n |
erne | t | 9,953 | 8,958 | |
| 68,682 | 51,552 |
| gl 0 I |
O ol O N |
CO Oc DD |
IA | CI IA l O |
CO 00 CO I |
' | (0 Ol 'cl |
CI CI N LA |
(D N N |
Oc Oc |
CD O N |
O e N (0 |
CO (0 CD |
'cc LA |
O (D CU D Oc |
O O CD |
O IA0 O |
O(0 ~0 (0 CD |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 a |
w 8 |
o CQ CI N |
cll | OO LA |
CD Ctt |
||||||||||||||||||||
| Ch | |||||||||||||||||||||||||
| QI N |
Dlg N00 |
O CQ CI N |
lll | I | (0 | CO IA CI |
O (O IA CI |
O CD IA CI |
CD (D IA Cl |
||||||||||||||||
| 0 g 0 |
Ul (0 e (Ua |
O NON |
W | I (0 O IA |
LA 0 |
O IA D |
CO CO Ql LA |
O N (D |
CV CV CD CV CO |
CV 'cc CV LA |
O IA 'Il O |
||||||||||||||
| IC | |||||||||||||||||||||||||
| DI 0 |
N ON |
CO | CD O |
O 4 O |
O N |
N | IA to |
CO DI C |
CD N O (0 |
O O O |
(0 (D Oc CO |
LA | COo N O |
0 O |
CDl | ||||||||||
| 0 a |
w 0 |
N CI N |
W | 00 IA CI |
' | CD O |
IA O (0 |
N I I IA |
'cc I |
IA Oc |
I IA Oc |
IA CD(0 |
|||||||||||||
| CO | |||||||||||||||||||||||||
| Ql N |
Dl C C |
QI 0 |
CQ CI Pl |
W | O N CV |
to 'd N |
N | CO (De |
|||||||||||||||||
| I | |||||||||||||||||||||||||
| CI UJ0ZI-Z0 |
0 g CI |
N e N ea Cl |
N CI CQ |
W | Ol CD0 ID |
CD O |
O O |
I | I | I | CI IA (0 DD |
LA CDO (0 |
0 O |
||||||||||||
| O | |||||||||||||||||||||||||
| NI-Z UJX |
OQ IL' UI |
ID tU Dl QlD. IC IU |
|||||||||||||||||||||||
| UJ tO ~C OZ Z IUz 0I- M IUI-0Z |
O UI CI UJ0 UI lO Ul U.0 |
D8 CJ |
N Ct Dt (A |
L E m D. E 'CI L m L 0 Ql ID D. «0 |
Ql g c Ql o. c( Cl c tD tU LD a |
NC0 D 00 N Ql ID Ql (D CNC Dc LD oeo I( cl Dl 0 0 N ID (Q Ql 0 E wl ttl L g 2 OI '(L |
yl 0 0 0 0a ID N N tc |
~ Dc-" 00 'm D. ID Ql N m X 0 L m LD IU a ' (A |
IU CD E E E E 0 0 tQ (D Ql tU Ul Ql Ql 0 Qc |
O e 0 e e N w 5 o «D c DU C 0 |
Ql 0 e 0 e C N e ID o E a Ql a &0 W OI 0 O e e m ttl (A(n |
N C+c D e Ql 0 e Ql c c ~C 0 |
N C 'D (0 N e (C |
| Direct | Direct | |||
|---|---|---|---|---|
| expenses | expenses | |||
| 2021 | 2020 | |||
| E | E | |||
| Grants: | ||||
| StWalburges | ICKSP | 16,000 | 500 | |
| StBede Chapel | 6,900 | |||
| StTarcisus | 753 | |||
| Matthew Spencer | 3,200 | |||
| Fr D Smith | 1,125 | |||
| Juventutem | 640 | 2,140 | ||
| Friends ofWithermarch | Green | 2,500 | ||
| St Mary's Shrine FSSP | Warrington | 500 | ||
| Grants to individuals | 600 | |||
| Other | 150 | |||
| 26,966 | 6,240 |
| 11 | Support costs | |||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2021 | Support | Governance | 2020 | |||
| costs | costs | costs | costs | |||||
| 6 | 6 | 5 | 6 | |||||
| Depreciation | 689 | 689 | 795 | 795 | ||||
| Exchange Losses | 2 | 2 | ||||||
| Hire ofrooms and | ||||||||
| catering | 2,434 | 2,434 | 1,813 | 1,813 | ||||
| Rent, service charges | ||||||||
| and rates | 29,532 | 29,532 | 26,724 | 26,724 | ||||
| Insurance | 1,277 | 1,277 | 1,160 | 1,160 | ||||
| Power, light and heat | 562 | 562 | 799 | 799 | ||||
| Repairs and | ||||||||
| maintenance | 396 | 396 | 494 | 494 | ||||
| Postage | 837 | 837 | 6,423 | 6,423 | ||||
| Telephone and fax |
1,606 | 1,606 | 366 | 366 | ||||
| Travelling expenses |
860 | 860 | ||||||
| Printing and stationery |
1,481 | 1,481 | 920 | 920 | ||||
| Computer internet |
and | |||||||
| software costs | 12,098 | 12,098 | 10,170 | 10,170 | ||||
| Independent | ||||||||
| examination fee |
3,600 | 3,600 | 3,600 | 3,600 | ||||
| Legal 8 professional | 5,441 | 5,441 | 9,645 | 9,645 | ||||
| Subscriptions | 126 | 126 | 872 | 872 | ||||
| Bank charges | 2,575 | 2,575 | 1,628 | 1,628 | ||||
| 51,772 | 11,744 | 63,516 | 49,664 | 15,747 | 65,411 | |||
| Analysed between |
||||||||
| Charitable activities |
51,772 | 11,744 | 63,516 | 49,664 | 15,747 | 65,411 |
| 13 | Employees | (Continued) | |
|---|---|---|---|
| Employment costs |
2021 | 2020f | |
| Wages and salaries | 77,635 | 83,676 | |
| Social security costs | 4,175 | 4,194 | |
| Other pension costs | 1,910 | 1,987 | |
| 83,720 | 89,857 |
| Unrestricted | Endowment | Total | Unrestricted | Endowment | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| general | general | ||||||||
| 2021f | 2021 f |
2021f | 2020 f |
2020 f |
2020 f |
||||
| Revaluation | of | ||||||||
| investments | 69,184 | 40,634 | 109,818 | 45,392 | 27,821 | 73,213 | |||
| Gain/(loss) | on | sale | of | ||||||
| investments | 8,018 | 4,709 | 12,727 | 3,403 | 2,086 | 5,489 | |||
| 77,202 | 45,343 | 122,545 | 48,795 | 29,907 | 78,702 |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Fixtoms aha | Ceremonial | Total | ||
| fittings a | assets | |||
| equipmentsf | ||||
| Cost | ||||
| At 1 January 2021 | 16,587 | 21,692 | 38,279 | |
| At 31 December 2021 | 16,587 | 21,692 | 38,279 | |
| Depreciation and impairment |
||||
| At 1 January 2021 | 9,950 | 10,455 | 20,405 | |
| Depreciation charged |
in the year | 689 | 1,029 | 1,718 |
| At 31 December 2021 | 10,639 | 11,484 | 22,123 | |
| Carrying amount |
||||
| At 31 December 2021 | 5,948 | 10,208 | 16,156 | |
| At 31 December 2020 | 6,637 | 10,288 | 16,925 |
| Listed | |||||
|---|---|---|---|---|---|
| investments | |||||
| 6 | |||||
| Cost or valuation | |||||
| At 1 January 2021 | 1,432,918 | ||||
| Additions | 421,625 | ||||
| Valuation changes |
122,545 | ||||
| Disposals | (464,795) | ||||
| At 31 December 2021 | 1,512,293 | ||||
| Carrying amount |
|||||
| At 31 December 2021 | 1,512,293 | ||||
| At 31 December 2020 | 1,432.91.8 | ||||
| 17 | Financial instruments |
2021 | 2020 | ||
| f | 6 | ||||
| Carrying amount offinancial assets |
|||||
| Instruments measured |
at fair value through | profit or loss | 1,512,293 | 1,432,918 | |
| 18 | Stocks | ||||
| 2021 | 2020f | ||||
| Finished goods and goods for resale | 11,792 | 11,141 | |||
| 19 | Debtors | ||||
| 2021 | 2020 | ||||
| Amounts falling due |
within one year: | 6 | |||
| Trade debtors | 4,403 | 2,381 | |||
| Corporation tax recoverable |
'I9,200 | 10,153 | |||
| Other debtors | 1.857 | 522 | |||
| Prepayments and accrued income |
802 | 2,515 | |||
| 26,262 | 15,571 |
| 20 | Creditors: amounts | falling due within one year | |||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Notes | E | 8 | |||
| Credit card balances | 880 | 1,839 | |||
| Other taxation and social security |
2,652 | 2,059 | |||
| Deferred income |
21 | 26,259 | 15,245 | ||
| Trade creditors | 2,783 | 10,495 | |||
| Other creditors | 21,374 | 16,472 | |||
| Accruals and deferred |
income | 19,557 | 13,637 | ||
| 73,505 | 59,747 | ||||
| 21 | Deferred income | ||||
| 2021 | 2020 | ||||
| Arising from life subscriptions | 26,259 | 15,245 |
| IU IUN0 CL |
IU 0 o 0 ll 0 (0 |
0 0 E 0 U 0 Cl |
CC IV |
UC | O | ut 0 (0 |
I 0 (0 |
O (4( ID |
0 CD Ot |
(4( IA |
Ol | (D Ot 0 |
W (4( |
IA I CO |
(0 O I |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CL | ||||||||||||||||||||||
| 4—0 UlO |
CO Ct CI |
I | ||||||||||||||||||||
| (U | ||||||||||||||||||||||
| 0 | ||||||||||||||||||||||
| IU 00 130 |
a 4 C C0 |
EE E CL @ 0 5 II |
0 0 (D |
LA (0 |
||||||||||||||||||
| I/I | E | |||||||||||||||||||||
| Uth'0 LU |
00 | LOU 0 Cl E 0 0 0 00 0 |
IA | O I LA |
' | O (D |
||||||||||||||||
| I/IC0 | ||||||||||||||||||||||
| IU000 0 |
0 0 U 0 |
N O CI Z, al |
I CO (0 CO |
O IA I |
O (4( |
IA 0 Ct |
IA | CD CD Ctt |
O CD CD (4( |
(0 (0 |
4( CD |
(0 CD |
'IC CC |
|||||||||
| N IU0C |
Ut | 0ll | ||||||||||||||||||||
| Ul IU UU0 |
O 0 (D |
O Ot |
O0 | Q 0 |
I | I | ||||||||||||||||
| IU | ||||||||||||||||||||||
| C | ||||||||||||||||||||||
| CtO. I(0C Ol C |
0 4 C 0 |
EE E IL Eg |
CC | I | I | I | 'IC 'lC |
|||||||||||||||
| CI UJ ZI-Z0 U |
0 Ul Ot C th O. E00 N 10 |
E Cl |
Ol0 0 CI 0 0 0"0 —E 0 IV 00 0 (1 |
IA (O (9 |
0 O (0 |
O CD O (4( |
IA 0 (D |
CC (0 Ot CO IA |
O O Ot 0) |
O IA I |
O (0 (4/ C( I 0) (4( |
LA Ot |
CV CO |
'(l (4( |
I | (D CU Ot |
||||||
| (IJI-Z | C/tt CU CLC |
(0'5 | Cl Ol |
IU C al |
||||||||||||||||||
| UJX | (/I Ul |
|||||||||||||||||||||
| UJ | ||||||||||||||||||||||
| I-cl CO |
U UJ |
Ul 1V 0C |
E0 Lo |
|||||||||||||||||||
| UZ | Ci Ci |
(0 0 Ct |
(U Ul |
Ul | tU UlO. O. tU |
N0'00 UJ |
0C LL C0 |
|||||||||||||||
| Z IUZI-0I- CO UJI-0Z |
Ci IJI UJ 0 |
0'0 C 0 JE N0 IL |
0 I/I 'Cl 0E000 LU |
D C LL N E (A |
N Ot C to Q N IU W |
0 0 C N Ut N 0. |
0 0 (A h Ul3 Q CA |
to 0/ (0 0 ~ Ul '0 0 (0 |
(U E LN C 0 O |
IU 0 CL tU 00 |
D Cl. 0 IU Ol C |
Ol Ct E (0 Z |
IU N nl |
E N C LU C U c C O —'In N N zoo |
| ID | O Ct |
4l | IA N CD |
CO OC |
CD CD CO |
N N |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (D | Al '(C |
(O | COI'll | |||||||||
| N C CD Eg |
O NON |
(tt | O CD (D |
ID CI CD |
||||||||
| 0 | IA | CV IA |
||||||||||
| lll | ||||||||||||
| DI | Cl | O | 4l | |||||||||
| (0 O |
C& p |
CV CI N |
||||||||||
| N | ||||||||||||
| CI | ||||||||||||
| IC | ||||||||||||
| TD (D 0 (B Cl |
N DCC |
O Ct CV |
4I | IA N Ot (D |
(0 OC CD O OC |
I Ot N |
CI N |
|||||
| ID I- |
N CtN |
Ccl | (0 IA CD |
CO Dt N |
IA h.O O |
|||||||
| IA | ||||||||||||
| Dl C |
c N ON |
CN | IA (0 |
|||||||||
| IA | ||||||||||||
| 0 O |
Dl DIC |
N CtN |
C(4 | |||||||||
| I | C | |||||||||||
| ID | ||||||||||||
| Cl | ||||||||||||
| IC | ||||||||||||
| Ci IUDZI-Z0 |
'08 ICD |
Dl C |
c N O N |
4I | CD IA CD |
(O N 0\ O |
(D C4 O |
|||||
| O | ||||||||||||
| IiiI-Z | O ICI |
|||||||||||
| IU | ||||||||||||
| K IUI- cC |
IQ O |
N0C | 0 (D |
|||||||||
| VJ | IU | C | N | |||||||||
| Ci | ID | ID | ||||||||||
| OZ | 0 | E ID0 Ct CI |
(h Ct |
|||||||||
| Z | Ci | Cl ID III |
Dt(0 | |||||||||
| LUZI-0I- II) IUI-0Z |
IU I 4.0 |
0C 0 DI C |
N N (D O 0 ID N 00 |
CD CD Ct CI N CD ID |
N ID N It( N Dt 'EC (D I- |
N N 0 fh C Ct Ct (0 E C N D D Cl CO |