| Daughte | rs OfOur Lady |
OfGood Counsel And StPaul | OfThe Cross | |
|---|---|---|---|---|
| Contents | ||||
| Reference and Administrative Details |
||||
| Trustees' Report |
2 to 4 | |||
| Statement ofTrustees' | Responsibilities | |||
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial | Statements | 9to 18 |
| Statem | ent of | Financial Activities | for the Year Ende | d 31December 2 | 021 |
|---|---|---|---|---|---|
| Total | |||||
| Unrestricted | 2021 | ||||
| Note | |||||
| Income and Endowments | from: | ||||
| Donations and legacies |
37,756 | 37,756 | |||
| Investment income |
26,999 | 26,999 | |||
| Other income | 56,064 | 56,064 | |||
| Total Income | 120,819 | 120,819 | |||
| Expenditure on: |
|||||
| Raising funds Charitable activities |
5 | (1,850) (108,390) |
(1,850) (108,390) |
||
| Total Expenditure | (I10,240) | (110,240) | |||
| Gains/losses on investment |
assets | 24,255 | 24,255 | ||
| Net movement in funds |
34,834 | 34,834 | |||
| Reconciliation offunds |
|||||
| Total funds brought | forward | 2,250,654 | 2,250,654 | ||
| Total funds carried | forward | 17 | 2,285,488 | 2,285,488 | |
| Unrestricted | Total | ||||
| funds | 2020 | ||||
| Note | |||||
| Income and Endowments | from: | ||||
| Donations and legacies |
46,757 | 46,757 | |||
| Investment income |
28,154 | 28,154 | |||
| Other income | 4,399 | 4,399 | |||
| Total income | 79,310 | 79,310 | |||
| Expenditure on: |
|||||
| Charitable activities |
(118,801) | (118,801) | |||
| Total expenditure Gains/losses on investment |
assets | (118,801) ~12,452 |
(118,801) (12,452) |
||
| Net expenditure | (51,943) | (51,943) | |||
| Net movement in funds |
(51,943) | (51,943) | |||
| Reconciliation offunds |
|||||
| Total funds brought | forward | 2,302,597 | 2,302,597 | ||
| Total funds carried | forward | 17 | 2,250,654 | 2,250,654 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | f, | |||||
| Fixed assets | ||||||
| Tangible assets | 12 | 747,171 | 1,242,847 | |||
| Investments | 13 | 911,416 | 887,161 | |||
| 1,658,587 | 2,130,008 | |||||
| Current assets | ||||||
| Debtors | 14 | 6,279 | 1,736 | |||
| Cash at bank | and in hand | IS | 623,238 | 121,454 | ||
| 629,517 | 123,190 | |||||
| Creditors: Amounts | falling due within | one year | 16 | (2,616) | (2,544) | |
| Net current | assets | 626,901 | 120,646 | |||
| Net assets | 2,285,488 | 2 250 654 | ||||
| Funds ofthe | charity: | |||||
| Unrestricted | income | funds | ||||
| Unrestricted | funds | 2,285,488 | 2,250,654 | |||
| Total funds | 2,285,488 | 2,250,654 |
| Unrestricted | |||||
|---|---|---|---|---|---|
| funds | Total | Total | |||
| General | 2021 | 2020 | |||
| g | g | ||||
| Donations | and | legacies; | |||
| Donations | 4,966 | 4,966 | 8,387 | ||
| Pensions | 32,790 | 32,790 | 38,370 | ||
| 37,756 | 37,756 | 46,757 |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| funds | Total | Total | ||||||
| General | 2021 | 2Q2Q | ||||||
| Interest receivable | and similar income; | |||||||
| Interest receivable | on | bank deposits | 26,999 | 26,999 | 28,154 | |||
| 4 | Other income | |||||||
| Unrestricted | ||||||||
| funds | Total | 'fotal | ||||||
| General | 2021 | 2020 | ||||||
| Gains on sale oftangible | fixed assets for charity's | ovvn | g | |||||
| use | 56,064 | 56,064 | 4,399 |
| Unrestricted | |||||
|---|---|---|---|---|---|
| Total | Total | ||||
| General | 2021 | 2020 | |||
| g | |||||
| Community | account | 44,242 | 44,242 | 44,200 | |
| Allocated | support costs | 61,538 | 61,538 | 72,135 | |
| Governance | costs | 2,610 | 2,610 | 2,466 | |
| 108,390 | 108,390 | 118,801 |
| Information | Premises and | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| technology | household | 2021 | |||||||
| 916 | 60,622 | 61,538 | |||||||
| Governance | costs | ||||||||
| Unrestricted | |||||||||
| funds | TotaJ | Total | |||||||
| General | 2021 | 2020 | |||||||
| f. | |||||||||
| Independent | examiner | fees | |||||||
| Examination | ofthe financial | statements | 2,610 | 2,610 | 2,466 | ||||
| 2,610 | 2,6i0 | 2,466 | |||||||
| 7 | Net incoming/outgoing | resources | |||||||
| Net incoming/(outgoing) | resources for the year include: | ||||||||
| 2021 | 2020 | ||||||||
| Profit on disposal oftangible | fixed assets | (56,064) | (4,399) | ||||||
| Depreciation | offixed | assets | 20,664 | 18,208 | |||||
| Gains/(Losses) | on listed | investments | 24,255 | (12,452) |
| 12 Tangible fixed assets | ||||||
|---|---|---|---|---|---|---|
| Laud and | Furniture | aad | ||||
| buildings 8 |
equipment f |
Motor | vehicles g |
Total f |
||
| Cost | ||||||
| At 1 January 2021 | 1,295,987 | 54,747 | 35,490 | 1,386,224 | ||
| Additions | 1,119 | 1,119 | ||||
| Disposals | (506,813) | (506,813) | ||||
| At 31December 2021 | 789,174 | 55,866 | 35,490 | 880,530 | ||
| Depreciation | ||||||
| At 1 January 2021 | 73,086 | 618,689 | 21,602 | 143,377 | ||
| Charge for the year | 15,461 | 1,581 | 3,622 | 20,664 | ||
| Eliminated on disposals |
(30,682) | (30,682) | ||||
| At 31December 2021 | 57,865 | 50,270 | 25,224 | 133359 | ||
| Net book value | ||||||
| At 31December 2021 | 731,309 | 16,266 | 747,171 | |||
| At 31December 2020 | 1,222,901 | 6,058 | 13,888 | 1,242,847 | ||
| 13 Fixed asset investments | ||||||
| 2021 | 2020 | |||||
| fQ | ||||||
| Other investments | 911,416 | 887,161 |
| Other investments | ||
|---|---|---|
| Listed | ||
| investments | Total | |
| g | ||
| Cost or Valuation | ||
| At I January 2021 | 887,161 | 887,161 |
| Revaluation | 24,255 | 24,255 |
| At 31 December 2021 | 911,416 | 911,416 |
| Net book value | ||
| At 31December 2021 | 911,416 | 911,416 |
| At 31December 2020 | 8117,161 | 887,161 |
| 14 Debtors | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| f, | |||||
| Prepayments | 5,212 | 1,736 | |||
| Other debtors | 1,067 | ||||
| 6,279 | 1,736 | ||||
| 15 Cash and cash equivalents | |||||
| 2021f | 2020 | ||||
| Cash at bank | 267,927 | 94,766 | |||
| Short-term | deposits | 355,311 | 26,688 | ||
| 623,238 | 121,454 | ||||
| 16 Creditors: amounts | falling due within | one year | |||
| 2021 | 2020 | ||||
| g | |||||
| Accrnals | 2,616 | 2,544 |
| Balance at | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Other | 31 | ||||||
| January | Incoming | Resources | recognised | December | ||||
| 2021 | resources f |
expended f |
gains/(losses) f |
2021 | ||||
| Unrestricted | funds | |||||||
| General | ||||||||
| General | 2,250,654 | 120,819 | (110,240) 24,255 |
2,285,488 | ||||
| Balance at | ||||||||
| Balance at 1 | Other | 31 | ||||||
| January | Incoming | Resources | recognised | December | ||||
| 2020 | resources | expended | gains/(losses) | 2020 | ||||
| f | ||||||||
| Unrestricted | funds | |||||||
| General | ||||||||
| General | 2,302,597 | 79310 | ~(3)8,801 | 132452) | 2,250654 | |||
| 18 Analysis ofnet assets between | funds | |||||||
| Unrestricted | Total funds at | |||||||
| funds | 31December | |||||||
| General f |
2021 | |||||||
| Tangible | fixed | assets | 747,171 | 747,171 | ||||
| Fixed asset investments | 911,416 | 911,416 | ||||||
| Current | assets | 629,517 | 629,517 | |||||
| Current | liabilities | (2,616) | (2,616) | |||||
| Total net assets | 2,285,488 | 2,285,488 | ||||||
| Unrestricted | Total funds at | |||||||
| funds | 31December | |||||||
| General f |
2020f | |||||||
| Tangible | fixed | assets | 1,242,847 | 1,242,847 | ||||
| Fixed asset investments | 887,161 | 887,161 | ||||||
| Current assets Current liabilities |
123,190 ~2,544) |
123,190 ~2,544) |
||||||
| Total net | assets | 2 250 654 | 2 250 654 |
| 19 Analysis ofnet funds | |||
|---|---|---|---|
| At 31 | |||
| At 1January | Financing cash |
December | |
| 2Q21 | flows | 2021 | |
| Cash at bank and in hand | 121,454 | 501,784 | 623,238 |
| Net debt | 121,454 | 501,784 | 623,238 |
| At 31 | |||
| At 1January | Financing cash |
December | |
| 2Q20 | tlows | 2020 | |
| Cash at bank and in hand | 142,462 | (21,008) | 121,454 |
| Net debt | 142,462 | ~22,0082 | 121,484 |