| Page No. | |||
|---|---|---|---|
| Trustees Annual Report | 1to6 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial Activities | |||
| (including Income and |
Expenditure | Account) | |
| Balance Sheet | 10 | ||
| Notes to the Financial Statements |
11to 18 |
| Unrestricted | Restricted | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|
| Note | Funds | Funds | 2020 | 2019 | ||
| Income from: | ||||||
| Donations and legacies |
47,113 | 47,113 | 25,195 | |||
| Other trading activities— | ||||||
| Activities for generating | funds | |||||
| Incoming &om charitable | activities | 69,183 | 69,183 | 157,147 | ||
| Income &om investments | 604 | 604 | ||||
| Total Incoming Resources | 116900 | 116900 | 182342 | |||
| Expenditure on: |
||||||
| Charitable activities |
201489 | 201 489 | 211915 | |||
| Total Expenditure | 201489 | 201 489 | 211915 | |||
| Net income/(expenditure) | for the | |||||
| year | ( 84489) | ( 84,589) | ( 29,573) | |||
| Transfer between funds | ||||||
| Net movement in funds for the year |
( 84,589) | (84,589) | ( 29,573) | |||
| Reconciliation ofFunds |
||||||
| Total funds brought forward | 2~48 42S | 2~48 42S | 2278 001 | |||
| Total funds carried forward | ~~39 | 2224428 |
| 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | |||||||||
| Fixed assets | |||||||||
| Tangible assets Investment properties |
1,022,695 637550 |
1,005,946 1 426 284 |
|||||||
| Total fixed assets | 1,660445 | 2,432,230 | |||||||
| Current assets | |||||||||
| Stock | 4/77 | 4,219 | |||||||
| Debtors | 10 | 6,021 | 7,574 | ||||||
| Cash at bank and in | hand | 512735 | 59541 | ||||||
| Total current assets | 523,033 | 71,334 | |||||||
| Liabilities | |||||||||
| Creditors: amounts falling due in less |
|||||||||
| than one year | 19439 | 14973 | |||||||
| Net current assets | 503594 | 56361 | . | ||||||
| Total assets less current liabilities | 2,163,839 | 2,488,591 | |||||||
| Creditors: amounts | falling due after | ||||||||
| more than one year | 12 | 240 163 | |||||||
| Net assets | ~22 | 428 | |||||||
| Funds ofthe charity: | |||||||||
| Restricted income funds | |||||||||
| Unrestricted income |
funds | 14 | 2 163839 | 2 248 428 | |||||
| Total charity funds | 2~4~42$ |
| Analysis ofexpendable | Analysis ofexpendable | on | charitable | charitable | activities | Total 2020 | Total 2019 |
|---|---|---|---|---|---|---|---|
| Administration and governance |
|||||||
| Administration | 11,992 | 10,721 | |||||
| Bank and Finance | Charges | 1,176 | 779 | ||||
| Loan Interest | 1699 | 10436 | |||||
| ~14867 | 21936 | ||||||
| Other Charitable | Expenditure | ||||||
| Bookshop Purchases | 72 | 1,921 | |||||
| Brighton Festival | 108 | ||||||
| Building Costs | 9,913 | 22,001 | |||||
| Centre Costs | 2,034 | 7,879 | |||||
| Teachers and Speakers | 195 | ||||||
| Depreciation | 2,567 | 2,362 | |||||
| Mindfulness based approaches |
costs | 1@40 | 6,727 | ||||
| Miscellaneous costs |
47 | 185 | |||||
| Communities costs |
14,979 | 10,464 | |||||
| Order expenses | 491 | 629 | |||||
| Other Events expenses | 146 | 535 | |||||
| Publicity | 293 | 2,349 | |||||
| Retreat costs | 4,982 | ||||||
| Staff | 95,669 | 98,602 | |||||
| Training | 1,426 | 8,028 | |||||
| Triratna Support | 1,000 | 340 | |||||
| Yoga and Tai Chi | ~5836 | 22 672 | |||||
| 135 813 | 189979 | ||||||
| Exceptional Item | 150,680 | 211,915 | |||||
| Loss on sale of St | James | Avenue | 50809 | ||||
| 211 15 |
|||||||
| Net income/(expenditure) | for the year | 2020 | 2019 | ||||
| This is stated after | charging/(crediting): | ||||||
| Depreciation Independent examination |
2,567 ~99 |
2,362 700 |
|||||
| Staffcosts | 2020 | 2019 | |||||
| Staffcosts dmmg the year were as follows: | |||||||
| Wages and salaries | 90,994 | 93,744 | |||||
| Social security costs | 5,023 | 4,496 | |||||
| Pension costs | 3,762 | 3,362 | |||||
| Employment allowance |
(3,000) | ( 3,000) | |||||
| Training | 1426 | 8 028 | |||||
| 1 6630 |
| 8. | Trustees remuneration and exp |
Trustees remuneration and exp |
Trustees remuneration and exp |
Trustees remuneration and exp |
enses and related party trans | enses and related party trans | enses and related party trans | actions | actions | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Paragraph 6.3 ofthe Constitution |
ofBrighton Buddhist Centre | gives specific permission | for the charity | to employ | |||||||
| Trustees. Trustees receiving | support as | employees are: |
|||||||||
| 2020 | 201~ | ||||||||||
| Dharmakara | 17,049 | 14,67( | |||||||||
| Subhadassi | 17@48 | 17,69& | |||||||||
| Dyotana (to September 2020) | ~13 S1 ~628 |
1794( ~50 3 |
|||||||||
| Trustees received no reimbursed | expenses from | the charity. | |||||||||
| 9. | Fixed assets: tangible fixed |
assets and investment properties |
|||||||||
| Investment | Freehold | Fixtures | Library | Tota | |||||||
| Properties | Land and | and | |||||||||
| Buildings | Fittings | ||||||||||
| Cost/Valuation | |||||||||||
| At 1 January 2020 Additions Disposals At 31December 2020 |
1,426484 12,000 ~800734 637550 |
1,000,000 12,000 1012000 |
16,160 7,316 23 476 |
2/41 ~241 |
2,444,6S' 31/if ~800 734' 167526 |
||||||
| Depreciation At 1 January 2020 Charge for the year |
12,455 2,567 |
12,45' 2,56' |
|||||||||
| Disposals At 31December |
2020 | 15022 | ~1502: | ||||||||
| Net BookValue | |||||||||||
| At 31December | 2020 | ||||||||||
| An analysis ofthe Freehold | Land | and Buildings | is as follows: | ||||||||
| 2020 | 201L | ||||||||||
| St.James Avenue | —Valuation | ||||||||||
| - Improvement | S00,73~ | ||||||||||
| Newport Street -Improvement |
—Valuation | 625,000 12550 |
637450 | 625,55( | |||||||
| Tichborne Street |
—Valuation - Improvement |
1,000,000 12000 |
1012000 ~550 |
1 000 00( ~242 28~ |
|||||||
| The Freehold properties were revalued |
in 2016 | as follows: | |||||||||
| Pro~erg St.James Avenue |
Valuer yuetiu Lloyd |
Value 800,000 |
Basis Open market |
value witl | |||||||
| vacant | possessior | ||||||||||
| Newport Street |
Justin Lloyd | 625,000 | Open market | value witl. | |||||||
| vacant | possessior | ||||||||||
| Tichborne | Street | Oakley | 1,000,000 | Open market | value witl' | ||||||
| vacant | possessior |
| 10 | Debtors | ||
|---|---|---|---|
| . | 2020 | 2019 | |
| HMRC (tax for Gift Aid donations) | 1,797 | ||
| P repayments Other debtors and accrued income |
6021 | 5777 ~54 |
|
| 11. | Creditors: amounts falling due within one year |
2020 | 2019 |
| Triodos Mortgage Other Creditors and Accruals |
19,439 | 10,590 4,383 |
|
| Taxation and social security costs | ~49 3 | ||
| 12. | Creditors: amounts falling due after more than one year |
2020 | 2019 |
| Triodos Mortgage | 240 163 24 16 |
||
| Repayable after more than 5 years by instalments |
19 22 |
| The Triodos Mortgage was taken out to purchase St. James A property with a fixed interest rate of4.072%. The mortgage was Avenue. |
The Triodos Mortgage was taken out to purchase St. James A property with a fixed interest rate of4.072%. The mortgage was Avenue. |
The Triodos Mortgage was taken out to purchase St. James A property with a fixed interest rate of4.072%. The mortgage was Avenue. |
venue and the mortgage is secured on the repaid in full following the sale ofSt.James |
venue and the mortgage is secured on the repaid in full following the sale ofSt.James |
venue and the mortgage is secured on the repaid in full following the sale ofSt.James |
|
|---|---|---|---|---|---|---|
| Financial instruments measured at amortised cost comprise the |
loan finance provided by Triodos bank to |
|||||
| the charity. | 2020 | 2019 | ||||
| Loan payable Loan payable Loan payable |
falling due within one year falling due in more than one year but in less than falling due after five years |
five years | 10,590 46,940 193223 |
|||
| 13. | Analysis ofmovement in unrestricted funds As at |
Income | Expenditure | Transfers | As at | |
| 1Jan.2020 | 31Dec.2020 | |||||
| Unrestricted | Funds | |||||
| General fund Revaluation |
reserve 687,462 1560966 ~428 |
116,900 ~900 |
(201,489) %%5 |
602,660 ~602 660 |
1405,533 ~950 06 ~@99 |
| 13. | Analysis ofmovement | in unrestricted As at 1 Jan.2019 |
funds —continued Prior Year Income Adjustment |
funds —continued Prior Year Income Adjustment |
Expenditure | Transfers | As at 31Dec.2019 |
|---|---|---|---|---|---|---|---|
| Unrestricted funds General fund Revaluation reserve |
717,035 1 560 966 2~27 0 1 |
182,342 152~42 |
(211,915) (2~11 1+ |
687,462 1 560 966 ~248 42 |
|||
| 14. | Analysis ofnet assets | between funds | General | Revaluation | Restricted | Total | |
| Fund | Reserve | Funds | |||||
| Tangible fixed assets Net current assets/(liabilities) |
701,939 503,594 |
958406 | 1,660,245 503,594 |
||||
| Creditors after more than one year | |||||||
| Total |