r7 - 2021 DIOCESE OF . SALFORD
I)LLLml)Lf 2() Trt. -I'hL .%iiiLni¢nis 'ippLJr in rhL t(Irznat rL4uircd bi. rhL".StaiimLllt ol. RLLiimmcndLd I rJiiiLL Icii- ALLI)UIILlll.4 I%LLI)nÉl Lilit141111 and Il£pi)rtiFtLT bi- c.'hiriciLS prepring IhLir Jclounis in JLLC)ril:InLL %i'iih Lli¢ finJnLi;Il Ilcp(?rrin% StallLI.Iril JiipliLJblL in Ihi L'.I 'iJiil Rcpuhlic i)l-IrL1311II _ (-h:IriiiL% .%()111) FII%Ii)2. IILn)Lni% h:Ll'L I)LLn prLP&irLd in aLLI)rdJnLL 11-irh iliL ..Iiii)unÈiiis 1)4)liiiL%.%it i)uÈ ()Ji 38 Ll) 44 :IllLI Liimiilv ii'ith tliL ('hJriEI- s ri-u%i J¢LJ inil :11)i)liL:Il)IL lai%'. Table ofcontents Reference & Adminlstrative Information Pg1 Bishop's Introduction Pg3 Chief Operating Officer's Report Pg5 Our Year in Numbers Pg 6 Annual Review Pg7 Key Financial Information Pg7 Creating a Sustainable Future Pg8 Care for our Common Home Pg9-11 Looking Ahead Pg12-14 Safeguarding Pg15 Purpose, Aims and ActTVlties Pg16 Meeting the Challenge of the Pandemic Pg17 Supporting our Parishes to Look Ahead Pg17-18 Looking after our People Pg19 Supporting our Young People Pg20 Structure, Governance and Management Pg21 -22 Investment Pg 23 Plans for Future Periods Pg24 Financial Review P£25-Pg30 Conclusion & Approval Pg30 Report of the Independent Auditors Pg31-33 Consolidated Statement of Financial Activity Pg34-35 Con501idated and Charity Balance Sheet Pg36 Consolidated Statement of Cash Flow Pg37 Notes to the Financial Statements Pg 38- 61
Our Year in Numbers Our P2rishes Our Clergy 10 P:ii"i%lii HI)PL' in LhL' fLiiure 'I'L"11l1S 105 di()CLS:111 Llii'bry. (,(I I"L"IiI"LLI LILr.iry 242 Nl:ii'ri'ig%e% 2(748 B.Ipiism% &() 11()n clic)LL"s:In L IL"I'g () SL iiii n:ii"i'in (, i)( i'iii'inL 111 Lli:iic)n"Ilo .%tuclL nrs Il"ish .%:IfL'bU:Ircli lib Illi? Our People Our Schools C)i'i 1- 4()11 N.'i)lii)i('IL r 1)1SS (-IILL ks C)I'L'I- C)l>()() i)'I I'ish V()1 u iiti'L'i-4 2()8 sihc)c)1s OI'LI" t52,0()O iucILni 4() I'ii"('u'il 'l'i":)iiii iiby & fi)i-iii:ii"ic)ii li'L ni" 4754 TL'ILhinbY StJfF 1127 Fc)unclation CJ()N.-erncir,s (II'L I. I()()i) :It"I"I iiilicl LI'L ni" 3 (':Itlic)l IL AL'icIL Ini, Tru4ts 'schools noi Included In the flnanclal review
80% 24 000 210,000 li-is1iic)nLI- tc)nnes c)l-L:Irbcin emi.%+vicilli f i"c)m w:Int u.% tc) our prc)pert)' IL I-C)li5 fight Llim'ite Lli:IngL L:iudatC) HLII), 30 NeN%, Ti"Cei li IVai"cllLI, H:Ill 10
ant iyndin reLeiv- p'"1 B,V4 V'l 13
| 2021 | 2021 | 2020 | 2020 | |
|---|---|---|---|---|
| Em | Em | |||
| Donations and legacies |
27% | 7.4 | 27% | 6.4 |
| Other Trading activities | 4X | 1.0 | 3% | 0.6 |
| Income from Investment | 5% | 1.2 | ||
| Income from Charitable activities |
8% | 2.1 | 8X | 1.8 |
| Other Income | 17% | 4.6 | 10% | 2.4 |
| SCA - School Building Works |
39% | 10.6 | 479o | |
| Total Income | 26.9 | 23.4 |
| 2021 | 2021 | 2020 | 2020 | |
|---|---|---|---|---|
| 90 | Em | Em | ||
| Raising Funds | 5% | 1.5 | 1.2 | |
| Charitable Activities |
56% | 15.5 | 76fa | 15.9 |
| SCA- School Building | 18% | 3.7 | ||
| Works | ||||
| Total Expenditure | 28.0 | 20.8 |
| December 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| PAROCHIAL | DIOCESAN | Restated | |||||||||
| FUNDS | FUNDS | ENDOWMENT | 2021 | 2020 | |||||||
| Notes | Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | Total | Totalfunds | Total funds | ||
| 6 | E | E | 6 | E | E | E | E | E | |||
| INCOME AND ENDOWMENTS FROM: | |||||||||||
| Donations and legacies |
2.1 | 6,993,748 | 265 | 6,994,013 | 225,384 | 154,173 | 379,556 | 7,373,569 | 6,427,204 | ||
| Other trading activities | 2.2 | 246,045 | 0 | 246,045 | 709,974 | 0 | 709,974 | 956,019 | 600,502 | ||
| Income from Investment | 2.3 | 36,519 | 0 | 36,519 | 1,174,271 | 1,521 | 1,175,792 | 1,212,311 | 1,090,151 | ||
| Income from Charitable | activities | 2.4 | 0 | 0 | 0 | 2,143,463 | 0 | 2,143,463 | 2,143,463 | 1,785,715 | |
| Otherincome | 2.5 | 1,781,405 | 0 | 1,781,405 | 2,352,159 | 507,157 | 2,859,316 | 4,640,721 | 2,381,831 | ||
| SCA —School Building Works | 2.6 | 0 | 0 | 0 | 0 | 10,556,309 | 10,556,309 | 10,556,309 | 11,124,455 | ||
| Total Income | 9,057,717 | 265 | 9,057,982 | 6,605,251 | 11,219,160 | 17,824,411 | 0 | 26,882,393 | 23,409,858 | ||
| EXPENDITURE ON: | |||||||||||
| Raising funds | 3.1 | 3S7,7S1 | 0 | 387,781 | 1,132,047 | 0 | 1,132,047 | 1,519,827 | 1,230,230 | ||
| Charitable actinnties |
3.2 | 8,586,458 | 0 | 8,586,458 | 6,475,937 | 404,183 | 6,880,120 | 15,466,578 | 15,945,694 | ||
| SCA —School Building Works | 3.3 | 0 | 10,997,120 | 10,997,120 | 10,997,120 | 3,652,526 | |||||
| Total Expenditure | 8,974,239 | 0 | 8,974,239 | 7,607,984 | 11,401,303 | 19,009,287 | 0 | 27,983,526 | 20,828,451 | ||
| Net 6ains/(lossesl on investments |
0 | 0 | 0 | 6976885 | 0 | 6976885 | 0 | 6976885 | 640 121 | ||
| Net income/(expenditure) | 83,478 | 265 | 83,743 | 5,974,152 | (182,143) | 5,792,009 | 0 | 5,875,752 | 3,221,528 |
| PAROCHIAL | DIOCESAN | Restated | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FUNDS | FUNDS | ENDOWMENT | 2021 | 2020 | ||||||||
| Notes | Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | Total | Total funds | Total funds | |||
| 6 | 6 | E | E | 6 | E | 6 | E | |||||
| Transfer between | Funds | 0 | 206,762 | (206,762) | ||||||||
| NET MOVEMENT | IN | FUNDS | 83,478 | 265 | 83,743 | 6,180,915 | )388,906) | 5,792,009 | 0 | 5,875,752 | 3,221,528 | |
| RECONCIUATION | OF FUNDS | |||||||||||
| Total funds brought | forward | 36,996,365 | 199,057 | 37,195,422 | 68,438,004 | 9,283,149 | 77,721,153 | 1,456 | 114,918,031 | 111,696,503 | ||
| TOTAL FUNDS CARRIED FORWARD | 37,079,843 | 199,322 | 37,279,165 | 74,618,919 | 8,894,243 | 83,513,162 | 1,456 | 120,793,783 | 114,918,031 |
| Group | Charity | |||||
|---|---|---|---|---|---|---|
| Restated | Restated | |||||
| 2021 | 2020 | 2021 | 2020 | |||
| Notes | 6 | 6 | 6 | |||
| Fixed assets | ||||||
| Tangible assets | 37,072,609 | 36,721,559 | 36,690,536 | 36,298,154 | ||
| Investment | Property | 2,250,000 | 500,000 | 2,250,000 | 500,000 | |
| Investments | 40,869,388 | 38,806,419 | 40,869,393 | 38,806,424 | ||
| 80,191,998 | 76027978 | 79,809,929 | 75,604,578 | |||
| Current assets | ||||||
| stocks | 41,384 | 26,338 | 0 | 0 | ||
| Debtors | 3,622,227 | 4,910,244 | 5,267,802 | 5,839,377 | ||
| Cash at bank and in hand | 45,289,835 | 41,204,436 | 43,770,431 | 40,333,720 | ||
| 48,953,446 | 46,141,018 | 49,038,232 | 46,173,097 | |||
| Creditors | ||||||
| Amounts falling due within one year |
10 | (8,351,660) | (7,250,966) | (8,079,386) | (6,938,483) | |
| Net current | assets | 40,601,786 | 38,890052 | 40958846 | 39234 614 | |
| Total assets | less current liebgltles | 120,793,783 | 114,918,031 | 120,768,775 | 114,839,192 | |
| Total net assets | 120,793,783 | 114,918,031 | 120,768,775 | 114,839,192 | ||
| Funds | ||||||
| Unrestricted | funds - general | 15 | 111,698,762 | 105,434,369 | 111,673,753 | 105,355,530 |
| 111,698,762 | 105,434,369 | 111,673,753 | 105,355,530 | |||
| Restricted funds | 13.1 | 9,093,565 | 9,482,206 | 9,093,566 | 9,482,206 | |
| Permanent | endowment | 13.2 | 1,456 | 1,456 | 1,456 | 1,456 |
| Total funds | 120,793,783 | 114,918,031 | 120,768,775 | 114,839,192 |
| Yearto 31~ Decembe | r 2 | 021 | |||||
|---|---|---|---|---|---|---|---|
| 2021 | Restated | ||||||
| 2020 | |||||||
| 6 | |||||||
| Cash flows from operating activities | |||||||
| Net cash surplus from the reporting | period | 5,875,752 | 3,221,528 | ||||
| Adjustments to cash flows from |
non | - cash items | |||||
| Depreciation | 1,340,845 | 1,316,026 | |||||
| Investment income |
(1,212,311) | (1,090,151) | |||||
| Financial instrument (gains) / losses |
through | statement | offinancial | activities | (3,396,391) | (860,566) | |
| (Profit) / loss on disposal offixed assets | (1,858,846) | (514,436) | |||||
| (Profit) / loss on disposal offixed assets investments | (3,580,494) | 220,445 | |||||
| (2,831,445) | 2,292,846 | ||||||
| Working capital adjustments | |||||||
| (Increase) / decrease in stock | (15,046) | 37,568 | |||||
| (Increase) / decrease in debtors | 1,288,017 | 131,649 | |||||
| Increase /(decrease)in creditors |
1,100,694 | (70,824) | |||||
| Net cash flows from operating activities |
(457,780) | 2,391,239 | |||||
| Cash flows from investing activities |
|||||||
| Interest received and similar income | 66,019 | 201,760 | |||||
| Purchase tangible fixed assets | (1,706,050) | (1,469,173) | |||||
| Sale oftangible fixed assets | 1,873,001 | 570,582 | |||||
| Purchase ofinvestments | (6,765,011) | (4,317,289) | |||||
| Sale ofinvestments | 10,671,378 | 4,570,984 | |||||
| Income from dividends | 1,146,291 | 888,389 | |||||
| Disposal ofInvestment Assets |
500,000 | 0 | |||||
| Net cash from Investing activities |
5,785,628 | 445,253 | |||||
| Net Increase/(decrease) in cash |
and | cash equivalents | 5,327,848 | 2,836,492 | |||
| 2021 | Restated 2020 |
||||||
| 5 | |||||||
| Cash and cash equivalents at 1January 2021 |
41,816,910 | 38,980,418 | |||||
| Net increase/(decrease) In cash |
and | cash equivalents | 5,327,848 | 2,836,492 | |||
| Cash and cash equivalents at 31December 2021 |
47,144,758 | 41,816,910 | |||||
| Cash and cash equivalents Summary |
|||||||
| Cash at bank and in hand |
45,289,835 | 41,204,437 | |||||
| Cash held as part ofinvestment | fund | 1,854,923 | 612,473 | ||||
| 47,144,758 | 41,816,910 |
| he Charity has interests | in the | following un |
dertakings: | |||
|---|---|---|---|---|---|---|
| Name, nature ofbusiness | Registered | Ofgce | Class and number of | SSHeld | ||
| shares | ||||||
| Subsidiaries | ||||||
| Catholic Support Services | Limited | Cathedral | Centre | One Ordinary | 100 | |
| 3 Ford Street, | ||||||
| Company No. 02790890 |
Salford, | |||||
| Lancashire. | ||||||
| Support for Catholic schools, teachers and | M3 6DP | |||||
| parishes, provision ofchaplaincy | services | |||||
| S.D.CTrading Umited | Cathedral | Centre | Two Ordinary | 100 | ||
| 3 Ford Street, | ||||||
| Company No. 03481323 |
Salford, | |||||
| Lancashire. | ||||||
| Social clubs in the Diocese | ofSalford | M3 6DP | ||||
| Catholic Building Services | Umited | Cathedral | Centre | Two Ordinary | 100 | |
| 3 Ford Street, | ||||||
| Company No. 8020372 |
Salford, | |||||
| Lancashire. | ||||||
| Administration of building |
projects | M3 6DP | ||||
| Associated Bodies | ||||||
| Inter-Diocesan Fuel Management |
Umited | 2 Park Road South, | One Ordinary | 11 | ||
| Birkenhead, | ||||||
| Company No. 02891029 |
Wirral. | |||||
| cH43 4ux | ||||||
| Fuel and power distribution | for Diocesan | |||||
| properties within the scheme |
| 2.1.Donations | 2.1.Donations | and legacies | and legacies | Restated | |||||
|---|---|---|---|---|---|---|---|---|---|
| Parochial | funds | Diocesan funds | 2021 | 2020 | |||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| 6 | E | 6 | E | E | 6 | ||||
| Donations | 597,963 | 265 | 35,795 | 51,175 | 685,199 | 487,488 | |||
| Legaoes | 627,850 | 0 | 189,588 | 102,997 | 920,435 | 608,836 | |||
| Offertory collections | 5767935 | 0 | 0 | 0 | 5767935 | 5330880 | |||
| 6,993,748 | 265 | 225,384 | 154,173 | 7,373,569 | 6,427,204 | ||||
| 2.2.Other trading activities | |||||||||
| Restated | |||||||||
| Parochlalfunds | Diocesan funds | 2021 | 2020 | ||||||
| Unrestricted | Restdicted | Unrestricted | Restricted | Total | Total | ||||
| E | E | 6 | 6 | E | 6 | ||||
| Social and fundralslng | income | 246,D45 | 75 | 246,120 | 239,092 | ||||
| S.D.CTrading | Umited | 0 | 709,899 | 709,899 | 361,410 | ||||
| 246,D45 | 0 | 709,974 | 0 | 956,019 | 600,502 | ||||
| 2.3.Investment | Income | ||||||||
| Restated | |||||||||
| Parochialfunds | Diocesan funds | 2021 | 2020 | ||||||
| Unrestricted | Restdicted | Unrestrtcted | Restricted | Total | Total | ||||
| 6 | 6 | E | 6 | E | 6 | ||||
| Income from | listed investments | 0 | 1,146,291 | 0 | 1,146,291 | 888,389 | |||
| Interest on cash deposits | 36,519 | 45,883 | 1,521 | 83,923 | 178,667 | ||||
| Loan Interest | Income | 0 | (17,903) | 0 | (17,903I | 23,095 | |||
| 36,519 | 0 | 1,174,271 | 1,521 | 1,212,311 | 1,090,151 | ||||
| 2.4.Charitable | Activities | ||||||||
| Restated | |||||||||
| Parochlalfunds | Diocesan funds | 2021 | 202D | ||||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| 6 | 6 | 6 | 6 | E | |||||
| Morton & Ward(ay cemeteries | 0 | 0 | 534,271 | 0 | 534,271 | 520,037 | |||
| Catholic Support Services | Limited | 0 | 0 | 1,609,192 | 0 | 1,609,192 | 1,265,678 | ||
| 0 | 0 | 2,143,463 | 0 | 2,143,463 | 1,785,715 | ||||
| 2.S.Other Income | |||||||||
| Restated | |||||||||
| Parochialfunds | Diocesan funds | 2021 | 2020 | ||||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| 6 | E | E | E | E | |||||
| Other income | 721,065 | 0 | 268,255 | 7,006 | 996,327 | 825,103 | |||
| Rental Income | 275,735 | 0 | 277,724 | 0 | 553,459 | 558,095 | |||
| Grant Income | 278,801 | 0 | 247,194 | 288,094 | 814,089 | 484,150 | |||
| Profit/(loss)on | disposal | offixed assets | 87,803 | 0 | 1,558,986 | 212,057 | 1,858,846 | 514,436 | |
| Lease Deed Extension | 418,000 | 0 | 0 | 0 | 418,000 | 0 | |||
| Catholic Building Services | Limited | 0 | 0 | 0 | 0 | 0 | 47 | ||
| 1,781,405 | 0 | 2,352,159 | 507,157 | 4,640,721 | 2,381,831 |
| 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | Expenditure | Net income | Net Income | ||||||||
| E | E | E | 6 | ||||||||
| Catholic Building Services Limited | 34,741 | 34,741 | 0 | 46 | |||||||
| Catholic Support Services Limited | 1,609,192 | 659,719 | 949,473 | 630,921 | |||||||
| S.O.C.Trading | Limited | 709,899 | 966,109 | l256,209) | (354,407) | ||||||
| 2,353,833 | 1,660,569 | 693,264 | 276,560 | ||||||||
| The taxable profit ofthe subsidiary | companies | is gifted to | the charity so | that there is no liability to | |||||||
| corporation tax for |
these entities. | Further | detailed | within | note 17to the | financial | statements. | ||||
| 3.Resources expended | |||||||||||
| 3.1.Expenditure | on raising funds | ||||||||||
| 3.1.1.Investment | management | costs | |||||||||
| Restated | |||||||||||
| Parochial | funds | Diocesan funds | 2021 | 2020 | |||||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||||
| E | E | 6 | 6 | 6 | E | ||||||
| investment | Management | fees | 171,438 | 0 | 171,438 | 150,119 | |||||
| 3.1.2. Fundraising | Costs | ||||||||||
| Restated | |||||||||||
| Parochlalfunds | Diocesan | funds | 2021 | 2020 | |||||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||||
| 5 | 6 | 6 | 6 | 6 | 6 | ||||||
| S.O.CTrading limited | 0 | 960,609 | 960,609 | 980,017 | |||||||
| Social and | fundraising | 387,781 | 0 | 387,781 | 100,094 | ||||||
| 387,781 | 960,609 | 0 | 1,348,389 | 1,080,111 | |||||||
| Restated | |||||||||||
| Parochial | funds | Diocesan funds | 2021 | 2020 | |||||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||||
| E | 6 | E | 6 | 6 | |||||||
| Total expenditure on ralsfng funds |
387,781 | 1,132,047 | 0 | 1,519,827 | 1,230,230 |
| 3.2.1.Parish | C | osts | ||||||
|---|---|---|---|---|---|---|---|---|
| Restated | ||||||||
| Parochlalfu | nds | Diocesan | funds | 2021 | 2D2D | |||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | |||
| E | 5 | 6 | E | 6 | E | |||
| Clergy allowances | 758,546 | 0 | 0 | 0 | 758,546 | 760,053 | ||
| Wages & national | insurance | 712,702 | 0 | 0 | 0 | 712,702 | 725,567 | |
| Staffcosts —other | 33,D14 | 0 | 0 | 0 | 33,014 | 0 | ||
| Church &presbytery |
supplies | 5,663,372 | 0 | 0 | 0 | 5,663,372 | 4,995,478 | |
| Property Overheads |
349,659 | 0 | 0 | 0 | 349,659 | 0 | ||
| Office costs | 23,442 | 0 | 0 | 0 | 23,442 | 0 | ||
| Parish vehicles | 36,487 | 0 | 0 | 0 | 36,487 | 27,885 | ||
| Hall upkeep | 60,039 | 0 | 0 | 0 | 60,039 | 80,523 | ||
| Repairs and renewals | 127,703 | 0 | 0 | 0 | 127,703 | 1,504,790 | ||
| Other costs | 10,808 | 0 | 0 | 0 | 10,808 | 5,000 | ||
| Bank charges | 37,761 | 0 | 0 | 0 | 37,761 | 49,794 | ||
| Depreciation | 772,925 | 0 | 0 | 0 | 772,925 | 711,543 | ||
| 8,586,458 | 0 | 0 | 0 | 8,586,458 | 8,860,633 |
| Restated | |||||||
|---|---|---|---|---|---|---|---|
| Parochial | funds | Diocesan | funds | 2021 | 2020 | ||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||
| E | 5 | E | 8 | 6 | E | ||
| Wages & national | insurance | 0 | 0 | 2,478,373 | 8,403 | 2,486,776 | 2,483,138 |
| Pensions | 0 | 0 | 147,222 | 958 | 148,179 | 144,658 | |
| Staff costs —other | 0 | 0 | 279,669 | 444 | 280,113 | 157,508 | |
| Sick &retired clergy costs | 0 | 0 | 782,635 | 0 | 782,635 | 783,338 | |
| Property Overheads | 0 | 0 | 550,292 | 108,772 | 659,063 | 765,785 | |
| Ofgce costs | 0 | 0 | 247,257 | 55,597 | 302,854 | 512,035 | |
| Property costs | 0 | 0 | 0 | 0 | 0 | 141,878 | |
| Othercosts | 0 | 0 | 364,580 | 146,282 | 510,862 | 559,082 | |
| Subsidiary costs | 0 | D | 659,719 | 0 | 659,719 | 630,967 | |
| Bank charges | 16,408 | 5 | 16,414 | 15,817 | |||
| Bad debts provision | (31,836) | 0 | (31,836) | 84,792 | |||
| Depreciation | 485,527 | 293 | 485,820 | 502,128 | |||
| 0 | 0 | 5,979,846 | 320,753 | 6,300,599 | 6,781,126 |
| Restated | ||||||||
|---|---|---|---|---|---|---|---|---|
| Parochialfunds | Diocesan | funds | 2021 | 2020 | ||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | |||
| E | 6 | 6 | 6 | E | E | |||
| Legal & | professional | 0 | 0 | 86,085 | 83,430 | 169,515 | 38,551 | |
| Auditors | remuneration | 0 | 0 | 44,340 | 0 | 44,340 | 40,978 | |
| Accountancy | services | 0 | 0 | 54,590 | 0 | 54,590 | 36,023 | |
| 0 | 0 | 185,015 | 83,430 | 268,445 | 115,552 |
| Restated | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Parochlalfunds | Diocesan | funds | 2021 | 2020 | |||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| 6 | 6 | 6 | 6 | 1 | E | ||||
| CATEW/NCF —gross | 0 | 0 | 185,472 | 0 | 185,472 | 188,384 | |||
| Survivors | Manchester | 0 | 0 | 125,605 | 0 | 125,605 | 0 | ||
| 0 | 0 | 311,076 | 0 | 311,076 | 188,384 | ||||
| Restated | |||||||||
| Parochlalfunds | Diocesan | funds | 2021 | 2020 | |||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| 1 | 8 | 6 | E | 1 | E | ||||
| Total expenditure | on charitable | activities | 8,586,458 | 6.475,937 | 404,183 | 15,466,578 | 15,945,695 |
| Restated | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Parochialfunds | Diocesan | funds | 2021 | 2020 | |||||
| Unrestricted | Restricted | Unrestricted | Restricted | Total | Total | ||||
| E | E | 5 | 6 | E | 6 | ||||
| SCA- | (Schools | BuEding | Work) | 0 | 0 | 0 | 10,997,120 | 10,997,120 | 3,652,526 |
| 0 | 0 | 0 | 10,997,120 | 10,997,120 | 3,652,526 |
| 3.4.Staff | Disclosures | ||
|---|---|---|---|
| Restated | |||
| Personnel | Costs | ||
| 2021 | 2020 | ||
| E | E | ||
| Employee | Salaries | 3,199,478 | 3,208,705 |
| Pension Costs | 148,179 | 144,658 | |
| Other | 313,127 | 157,508 | |
| Total Employee Costs | 3,660,784 | 3,510,871 |
| Restated | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| No. | No. | |||
| Central Diocesan employees | 59 | 56 | ||
| Parish employees (excludes parish |
clergy) | 65 | 64 | |
| Cemeteries employees |
8 | 8 | ||
| 132 | 128 | |||
| Employees receiving |
remuneration | over E60,000 | 2021 | Restated 2020 |
| No. | No. | |||
| Between E60,000to | E69,999 | 1 | 1 | |
| Between E70,000to | E79,999 | 2 | 3 | |
| Between E80,000to | E89,999 | 0 | 0 | |
| Between E90,000to | E99,999 | 0 | 0 | |
| Between 6100,000to E109,999 | 1 | |||
| Between 6110,000to6119,999 | 1 | |||
| Pension costs to higher paid employees | 49,201 | 51,856 | ||
| Contributions to a defined benefits |
pension scheme duding the | |||
| NIL | NIL | |||
| year | ||||
| Key management personnel received salary and pension contributions |
530,215 | 541,532 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| No. | No. | ||||
| At the year end, | there were outstanding | loans to employees | 3 | 2 | |
| E | |||||
| The total amount ofoutstanding |
loans | was: | 2,905 | 1,397 | |
| 3.7.Movement | in Net Funds | ||||
| Restated | |||||
| 2021 | 2020 | ||||
| This is stated | after charging: | E | E | ||
| Auditors remuneration -audit |
44,340 | 40,978 | |||
| -other services | 11,688 | 10,602 | |||
| Profit on disposal oftangible | fixed | assets | 1,858,846 | 514,436 | |
| Profit on disposal of investments | 3,396,391 | 860,566 | |||
| Depreciation | offixed assets | 1,340,845 | 1,363,318 | ||
| Finance charges payable | 54,175 | 65,611 |
| Group | |||||
|---|---|---|---|---|---|
| Properties | Fixtures 8i Fittings | Computer | Motor | Total | |
| Equipment | Vehicles | ||||
| E | 6 | ||||
| Cost | |||||
| At 1/1/2021 | 51,183,229 | 4,478,632 | 173,960 | 37,098 | 55,872,919 |
| Additions | 1,391,811 | 306,370 | 7,869 | 0 | 1,706,050 |
| Disposals | (28,280) | 0 | 0 | (18688) | (46968) |
| At 31/12/2021 | 52,546,760 | 4,785,002 | 181829 | 18410 | 57,532 000 |
| Depreciation | |||||
| A\ 1/1/2021 | 16,015,196 | 2,971,027 | 128,913 | 36,223 | 19,151,359 |
| Charge for the year | 1,059,293 | 259,447 | 21,668 | 438 | 1,340,845 |
| Disposals | (14,126) | 0 | 0 | (18,688) | (32,814) |
| At 31/12/2021 | 17,060,364 | 3,230,474 | 150,581 | 17,973 | 20,459,391 |
| Net book value at 31/12/2021 | 35486,396 | 1,554 528 | 31248 | 437 | 37072 609 |
| Net book value at 31/12/2020 | 35,168,033 | 1,507,605 | 45,047 | 875 | 36,721,559 |
| Charity |
| Charity | |||||
|---|---|---|---|---|---|
| Computer | Motor | ||||
| properties | Fixtures a Fittings | Equipment | Vehicles | Total | |
| E | 6 | 6 | 6 | 6 | |
| Cost | |||||
| At 1/1/2021 | 50,867,081 | 3,160,829 | 169,873 | 37,098 | 54,234,881 |
| Additions | 1,391,811 | 264,093 | 7,869 | 0 | 1,663,774 |
| Dlsposals | (28 280) | 0 | 0 | (18 688) | (46,968) |
| A131/12/2021 | 52,230,612 | 3,424,922 | 177,742 | 18,410 | 55,851,686 |
| Depreciation | |||||
| At 1/1/2021 | 15,726,848 | 2,048,667 | 124,989 | 36,223 | 17,936,727 |
| Charge for the year | 1,037,239 | 200,406 | 19,153 | 438 | 1,257,237 |
| Disposals | (14,126) | (18,688) | (32,814) | ||
| At31/12/2021 | 16,749,962 | 2,249,073 | 144,142 | 17,973 | 19,161,150 |
| Net book value at 31/12/2021 | 35,480,650 | 1,175,849 | 33,600 | 437 | 36,690,536 |
| Net book value at 31/12/2020 | 35,140,233 | 1,112,162 | 44,884 | 875 | 36,298,154 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| E | E | ||||||||
| Afi ofthe tangible fixed | assets are used by the Charity for its | charitable | purposes with the exception |
||||||
| ofproperties, | computer | equipment | and fixtures and fittings | with a net | book value of | 382,074 | 423,405 | ||
| 4.2.Capital Commitments | |||||||||
| 2021 | 2020 | ||||||||
| Capital Commitments | authorised | and | contracted for at 31st | December | 2021 were as follows: | E | 6 | ||
| Diocesan Projects | 677,256 | 965,196 | |||||||
| school | Capital Projects | 6,261,657 | 769,461 | ||||||
| 6,938,913 | 1,734,657 |
| perties | ||||
|---|---|---|---|---|
| Group | Charity | |||
| 2021 | 2020 | 2021 | 2020 | |
| E | E | E | E | |
| At 1stJanuary | 500,000 | 500,000 | 500,000 | 500,000 |
| Additions | 2,250,000 | 0 | 2,250,000 | 0 |
| Disposals | (500,000) | 0 | I500,000) | 0 |
| At 31st December | 2,250,000 | 500,000 | 2,250,000 | 500,000 |
| 6.Fixed A | sset inv | estment | s | |||||
|---|---|---|---|---|---|---|---|---|
| Group | Charity | |||||||
| 2021 | 2020 | 2021 | 2020 | |||||
| 6 | 6 | 6 | 6 | |||||
| Subsidiary undertakings |
||||||||
| Participating | Interest | |||||||
| 6.1 | ||||||||
| Investments | listed or traded on | a recognised | ||||||
| stock exchange | 6.2 | 39,014,464 | 38,193,945 | 39,014,464 | 38,193,945 | |||
| Cash Held as | part ofInvestment | Fund | 1,854,923 | 612,473 | 1,854,923 | 612,473 | ||
| total Investments | 40,869,388 | 38,806,419 | 40,869,393 | 38,806,424 | ||||
| 6.1.Investments | held as | fixed assets |
| 2021 | 2020 | |
|---|---|---|
| E | E | |
| Subsidiary | Participating | |
| undertakings | Interest | Total |
| E | E | E |
| Shares in group undertakings | and | participating | interests | |
|---|---|---|---|---|
| Shares in group undertakings | and participating | interests | ||
| Cost | ||||
| At 1January 2021 | ||||
| At 31December 2021 | ||||
| Net book value | ||||
| At 31December 2021 | ||||
| At 31December 2020 |
| 6.2.Investments listed |
or traded on a | recognised sto |
ck exchange | ||
|---|---|---|---|---|---|
| Group and Charity | 2021 | 2020 | |||
| Movement | E | E | |||
| Market value at 1January 2021 | 38,193,945 | 37,807,519 | |||
| Additions at cost |
6,765,011 | 4,317,289 | |||
| Disposal proceeds | (10,671,378) | (4,570,984) | |||
| Net gain/(loss) | 4,726,886 | 640,121 | |||
| Market value at 31December | 2021 | 39,014,464 | 38,193,945 | ||
| 2021 | 2020 | ||||
| Market | Market | ||||
| Cost | Value | Value | |||
| E | E | E | |||
| Analysed by type |
|||||
| Bonds | 5,534,887 | 5,850,659 | 7,321,442 | ||
| Alternatives & Multi-Asset |
6,120,064 | 7,558,075 | 5,539,073 | ||
| UK Equities | 7,877,016 | 9,839,768 | 9,226,106 | ||
| Global Equities | 3,638,692 | 5,629,362 | 6,072,857 | ||
| North America | 3,464,483 | 4,769,458 | 4,946,230 | ||
| European equities |
1,536,434 | 1,885,710 | 1,697,327 | ||
| Far East | 2,327,800 | 2,680,500 | 2,611,772 | ||
| Rest ofthe World | 773,380 | 800,933 | 779,138 | ||
| 31,272,756 | 39,014,465 | 38,193,945 | |||
| Analysed by fund |
|||||
| Unrestricted | 31,272,756 | 39,014,465 | 38,193,945 | ||
| Restricted | 0 | 0 | 0 | ||
| 31,272,756 | 39,014,465 | 38,193,945 | |||
| 2021 | 2020 | ||||
| The charity had no holdings | which comprised | more | |||
| than 574ofthe market value | ofthe portfolio | at that | |||
| date | NIL | NIL | |||
| 7.Stock | |||||
| Group | Charity | ||||
| 2021 | 2020 | 2021 | 2020 | ||
| E | E | E | E | ||
| Stocks | 41,384 | 26,338 | 0 | 0 | |
| 8.Debtors | |||||
| Group | Charity | ||||
| 2021 | 2020 | 2021 | 2020 | ||
| E | E | E | E | ||
| Due within one year: | |||||
| Trade debtors | 104,003 | 399,271 | 38,778 | 0 | |
| Prepayments | 247,942 | 380,611 | 208,852 | 307,151 | |
| Amounts due from subsidiaries |
0 | 0 | 501,049 | 1,475,727 | |
| Other debtors | 3,270,282 | 4,130,362 | 4,519,123 | 4,107,762 | |
| 3,622,227 | 4,910,244 | 5,267,802 | 5,890,640 |
| Group | Charity | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||
| E | E | E | E | |||
| Cash | at | bank | 45,289,835 | 41,204,436 | 43,770,431 | 40,333,720 |
| Group | Charity | |||
|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |
| E | E | E | E | |
| Trade creditors | 1,230,523 | 937,464 | 1,162,007 | 868,924 |
| Social Security and Taxation | 0 | 67,626 | 0 | 67,626 |
| Other Creditors | 6,467,230 | 5,428,623 | 6,267,208 | 5,460,237 |
| Accruals | 653,906 | 817,253 | 650,171 | 541,696 |
| 8,351,660 | 7,250,966 | 8,079,386 | 6,938,483 |
| 13.Funds | ||||||||
|---|---|---|---|---|---|---|---|---|
| Movement In |
Movement In |
|||||||
| Restated | Incoming | resources | Gains and | |||||
| Balance | resources | expended | Transfer | Losses | Balance | |||
| Notes | 01-Ian-21 | 31-Dec-21 | ||||||
| E | E | 6 | 6 | E | ||||
| Unrestricted Funds |
15 | 105,413,169 | 15,662,968 | (16,582,223) | 206,762 | 6,976,885 | 111,677,561 | |
| Restricted Funds | ||||||||
| Panshes Special Collections | 199,057 | 265 | 0 | 0 | 199,322 | |||
| Pleasington Priory |
1,012,133 | 213,323 | (10,577) | (6,201) | 1,208,678 | |||
| Stydd Trust | 309,639 | 0 | 0 | 0 | 309,639 | |||
| Stanford Trust | 385,466 | 0 | 0 | 0 | 385,466 | |||
| Ecclesiastical Education | Fund | 0 | 122,523 | (118,519) | (4,005) | 0 | ||
| SCA - School Building Works | 7,471,929 | 10,556,309 | (10,997,120) | (196,556) | 6,834,562 | |||
| Other Restricted Funds |
103,982 | 327,004 | (275,088) | 0 | 155,898 | |||
| 9,482,206 | 11,219,425 | (11,401,303) | (206,762) | 0 | 9,093,566 | |||
| Designated Funds |
21,200 | 0 | 0 | 0 | 0 | 21,200 | ||
| Endowment Funds |
1,456 | 0 | 0 | 0 | 0 | 1,456 | ||
| TOTAL FUNDS | 114,918,031 | 26,882,393 | (27,983,525) | 0 | 6,976,885 | 120,793,783 | ||
| Movement In |
Movement in |
|||||||
| Incoming | resources | Gains and | Restated | |||||
| Balance | resources | expended | Transfer | Losses | Balance | |||
| Notes | 01-)an-20 | 31-Dec-20 | ||||||
| 6 | E | E | ||||||
| Unrestricted Funds |
15,18.3 | 109,628,420 | 12,831,950 | (16,966,707) | (80,493) | 0 | 105,413,169 | |
| Restricted Funds | ||||||||
| Parishes Special Collections | 160,784 | 90,981 | (96,0121 | 43,304 | 199,057 | |||
| Pleasington Priory |
1,012,133 | 0 | 0 | 0 | 1,012,133 | |||
| Stydd Trust | 309,639 | 0 | 0 | 0 | 3D9,639 | |||
| Stanford Trust | 385,466 | 0 | 0 | 0 | 385,466 | |||
| Ecclesiastical Education | Fund | 73,423 | 2,593 | (113,205) | 37,189 | 0 | ||
| SCA - School Building Works | 18.1 | 0 | 11,124,455 | (3,652,526) | 0 | 7,471,929 | ||
| other Restricted Funds |
103,982 | 0 | 0 | D | 103,982 | |||
| 2,045,427 | 11,218,029 | (3,861,743) | 80,493 | 0 | 9,482,206 | |||
| Designated Funds |
21,200 | 0 | 0 | 0 | 0 | 21,200 | ||
| Endowment Funds |
1,456 | 0 | 0 | 0 | 0 | 1,456 | ||
| TOTAL FUNDS | 111,696,503 | 24,049,979 | (20,828,450) | 0 | 0 | 114,918,031 |
| 3.2.D | esignate | d Funds |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Movement | Movement | ||||||||
| Restated | In Incoming | in resources | Gains, losses | ||||||
| Balance | resources | expended | Transfer | and | transfers | aalance | |||
| 01-lan-21 | 31-Dec-21 | ||||||||
| 6 | E | 4 | E | 6 | E | ||||
| Moston | &Wardley | cemeteries | 21,200 | 0 | 0 | 0 | 0 | 21,200 | |
| 21,200 | 0 | 0 | 0 | 21,20D |
| Movement | Movement | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Restated | In incomlns | In resources | Gains, losses | ||||||||
| Balance | resources | expended | Transfer | and transfers | Balance | ||||||
| 01-lan-21 | 324tec-22 | ||||||||||
| 6 | 6 | ||||||||||
| SRCDTR | 1,000 | 1,000 | |||||||||
| Moston | &Wardley | cemeteries | 456 | 456 | |||||||
| 1,456 | 0 | 0 | 0 | 1,456 |
| Gmup | Charity | ||||
|---|---|---|---|---|---|
| Restated | Restated | ||||
| Notes | 2021 | 2020 | 2021 | 2020 | |
| Unrestricted | 6 | E | E | 6 | |
| Designated and general |
|||||
| Balance at 1January 2021 | 15 | 105,434,369 | 109,649,620 | 105,355,530 | 109,709,530 |
| Net movements in the year |
6,057,631 | (4,134,7581 | 6,111,462 | (4,273,507) | |
| Transfer between funds |
206,762 | i80,493) | 206,762 | (80,493) | |
| Balance at 31December 2021 | 111,698,762 | 105,434,369 | 111,673,753 | 105,355,530 | |
| Restricted | |||||
| Balance at 1January 2021 | 15 | 9,482,206 | 2,045,427 | 9,482,206 | 2,045,427 |
| Net movements in the year |
i181,878) | 7,356,286 | (181,878) | 7,356,286 | |
| Transfer between funds |
i206,762) | 80,493 | (206,762) | 80,493 | |
| Balance at 31December 2D21 | 9,093,565 | 9,482,206 | 9,093,566 | 9,482,206 | |
| Permanent endowment |
|||||
| Balance at 1January 2021 | 1,456 | 1,456 | 1,456 | 1,456 | |
| Net movements In the year |
0 | 0 | 0 | 0 | |
| Balance at 31December 2021 | 1,456 | 1,456 | 1,456 | 1,456 | |
| Total Funds | 120,793,783 | 114,918,031 | 120,768,775 | 114,839,192 |
| 15.An | alysis ofnet assets betwe | en funds |
||||
|---|---|---|---|---|---|---|
| Designated | Restricted | Permanent | ||||
| Group | Unrestricted funds |
funds | funds | endowment | Total | |
| 6 | 6 | E | ||||
| Fund balances at 31December 2021are | represented by: |
|||||
| Tangible | fixed assets | 37,072,609 | 0 | 0 | 0 | 37,072,609 |
| Investment assets |
43,119,388 | 0 | 0 | 0 | 43,119,388 | |
| Current | assets | 39,837,224 | 21,200 | 9,093,565 | 1,456 | 48,953,446 |
| Current | liabilities | (8,351,660) | 0 | 0 | 0 | (8,351,660) |
| Total net assets at 31December 2021 | 111,677,562 | 21,200 | 9,093,565 | 1,456 | 120,793,783 | |
| Designated | Restricted | Permanent | ||||
| Unrestrlctedfunds | funds | funds | endowment | Total | ||
| E | 6 | |||||
| Fund balances at 31December 2021are | represented by: |
|||||
| Tangible | fixed assets | 36,690,536 | 0 | 0 | 0 | 36,690,536 |
| Investment assets |
43,119,393 | 0 | 0 | 0 | 43,119,393 | |
| Current | assets | 39,922,010 | 21,200 | 9,093,566 | 1,456 | 49,038,232 |
| Current | liabilities | (8,079,386) | 0 | 0 | 0 | i8,079,386) |
| Total net assets at 31December 2021 | 111,652,553 | 21,2DO | 9,093,566 | 1,456 | 120,768,775 |
| Balance | Financing | Balance | |
|---|---|---|---|
| Group | 01-Jan-21 | Cash Flows | 31-Dec-21 |
| E | E | E | |
| Cash at bank and in hand | 41,816,910 | 5,327,848 | 47,144,758 |
| Debt due within one year | (5,428,623) | (1,038,607) | (6,467,230) |
| Net Funds | 36,388,287 | 4,289,241 | 40,677,528 |
| Balance | Financing | Balance | |
| Charity | 01-Jan-21 | Cash Flows | 31-Dec-21 |
| E | E | E | |
| Cash at bank and in hand | 40,946,193 | 4,679,160 | 45,625,354 |
| Debt due within one year | (5,460,237) | (806,971) | (6,267,208) |
| Net Funds | 35,485,956 | 3,872,190 | 39,358,146 |
| Catholic | Catholic | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Building | Support | Restated | |||||||
| Services | Services | SDCTrading | 2021 | 2020 | |||||
| Umlted | Umited | Umited | Total | Total | |||||
| E | E | E | E | E | |||||
| Tangible fixed assets | 0 | 2,074 | 380,001 | 382,075 | 423,406 | ||||
| Current assets | 39,031 | 1,312,531 | 356,262 | 1,707,824 | 1,456,324 | ||||
| 39,031 | 1,314,605 | 736,263 | 2,089,899 | 1,879,730 | |||||
| Creditors: amounts | falling | due within | (39,029) | (339,528) | (1,704,766) | (2.083,323) | (1,933,449) | ||
| one year | |||||||||
| 2 | 975,077 | (968,503) | 6,576 | (53,719) | |||||
| Creditors: amounts | falling | due after | 0 | 0 | 0 | 0 | 0 | ||
| more than one | year | ||||||||
| 2 | 975,077 | (968,503) | 6,576 | (53,719) | |||||
| Representing; | |||||||||
| Share capital | 1 | 2 | 5 | 5 | |||||
| Profit and loss | account | 975,076 | (968,505) | 6,571 | (53,724) | ||||
| 2 | 975,077 | (968,503) | 6,576 | (53,719) | |||||
| Cathoac | Catholic | ||||||||
| Bugdlng Services |
Support Services |
SDCTrading | 2021 | Restated 2020 |
|||||
| Umlted | Umited | Umited | Total | Total | |||||
| E | E | E | E | E | |||||
| Turnover | 34,741 | 1,609,192 | 514,967 | 2,158,901 | 1,660,737 | ||||
| Cost ofsales | (31,610) | (618,651) | (684,415) | (1,334,676) | (695,657) | ||||
| Gross proSt/ | (loss) | 3131 | 990,541 | (169,448) | 824,225 | 965,080 | |||
| Administrative | expenses | (3,132) | (40,468) | (60,881) | (104,480) | (956,766) | |||
| Establishment | Costs | 0 | 0 | (125,571) | (125,571) | 0 | |||
| Finance charges | 0 | 0 | (14,148) | (14,14S) | 0 | ||||
| Depreciation | costs | 0 | 0 | (81,094) | (81,094) | 0 | |||
| Other Operating receivable |
income - | grants | 194,932 | 194,932 | 268,200 | ||||
| Taxation | (180,992) | (180,992) | |||||||
| Interest receivable | 0 | ||||||||
| iset profit | 0 | 950,073 | (256,210) | 512.872 | 276,514 | ||||
| Retained earnings |
brought | forward | 0 | 658,572 | 0 | 658,572 | 0 | ||
| Amount gifted |
to charity | 0 | (633,569) | 0 | (633,569) | (518,552) | |||
| Retained in the |
subsidiary | 0 | 975,076 | (256,210) | 537,875 | (242,038) |
| Prior toRestatement | 18.1 | 18.2 | 18.3 | Restated | |||
|---|---|---|---|---|---|---|---|
| Notes: | 2020 | SCA hugdlng | Works | Parish | SDC | 2020 | |
| 5 | E | E | 5 | E | |||
| 2.1 | Oonatlons and legacies |
6,506,622 | (79,418) | 6/27,204 | |||
| 2.5 | Other Income | 2,382,951 | (1,120) | 2,381,831 | |||
| 2.6 | SCA - School Building Works | 11,124,455 | 11,124,455 | ||||
| 3.1 | Raising Funds | 1,281,493 | (51,263) | 2430,230 | |||
| 3.2 | Charitable Activities |
16,003,245 | (57,551) | 15,945,694 | |||
| 3.3 | SCA - School Building Works | 3,652,526 | 3,652,526 | ||||
| 3.7 | Net Movement in Funds |
(4,278,676) | 7,471,929 | (22,987) | 51,263 | 3422,529 | |
| 4 | Fixed Assets | 36,674,267 | (3,971) | 51,263 | 36,722859 | ||
| 9 | Bank | 41,311,142 | (106,706) | 42,204/36 | |||
| 10 | Creditors | 14,723,057 | (7,471,929) | (162) | 7,250,966 | ||
| Unrestricted Funds- Parochial Brought Forward |
37,106,878 | (110,513) | 36,996,365 | ||||
| 13 | Restricted Funds |
2,010,277 | 7,471,929 | 97I82,206 | |||
| SOC Trading Limited Expenditure |
1,031,280 | (51,263) | 980,017 |