| Unrestricted | Restricted | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|
| Note | Funds | Funds | 2020 | 2019 | ||
| Incoming resources | ||||||
| Voluntary incoming resources Income from donors |
25,315 | 25,315 | 18,992 | |||
| incoming n:sources from charitable Receipts from retreat guests Sale ofassets |
activities | 17,013 0 |
17,013 0 |
55,621 0 |
||
| Activities forgenerating income Charges for day and resident groups Bookstall |
12,526 219 |
12,526 219 |
70,889 1,514 |
|||
| Bank interest | 31 | 31 | 0 | |||
| Job retention scheme grant | 23,042 | 23,042 | 85 | |||
| Sundry income Total incoming resources |
536 78,682 |
536 78,682 |
0 147,101 |
|||
| Outgoing resources |
||||||
| Charitable activities |
||||||
| Housekeeping costs Management and administration Staff costs |
49,372 2,967 51,110 |
49,372 2,967 51,110 |
82,730 5,090 59,921 |
|||
| Bookstall | 0 | 0 | 1,161 | |||
| Depreciation | 8,077 | 912 | 8,989 | 8,873 | ||
| Total outgoing resources | 111,526 | 912 | 112,438 | 157,775 | ||
| Net increase (-decrease) in funds | 32,844 | -912 | -33,756 | -10,674 |
| Note | 2020 | 2019 | |||||
|---|---|---|---|---|---|---|---|
| Tangible fixed assets | |||||||
| Buildings | 31,091 | 37,070 | |||||
| Furnishings &Fittings Plant 8 Machinery |
2,194 521 |
2,548 3,177 |
|||||
| 33,806 | 42,795 | ||||||
| Current assets | |||||||
| Accrued | income | 3,070 | 0 | ||||
| Stocks | 294 | 566 | |||||
| Debtors Cash at |
and prepayments Bank |
652 26,818 |
633 55,787 |
||||
| Cash in | Hand | 3 | 104 | ||||
| 30,837 | 57,090 | ||||||
| Liabilities: | amounts | falling due within one year | -7,341 | -8,826 | |||
| Net current | assets | 23,496 | 48,264 | ||||
| Liabilities: | amounts | falling due after one year | |||||
| Net assets | 57,302 | 91,059 | |||||
| Funds | |||||||
| Unrestricted | 50,391 | 83,236 | |||||
| Restricted | 6,911 | 7,823 | |||||
| 57,302 | 91,059 | ||||||
| Approved | by the Trustees and signed on the | by | |||||
| Charlie Cleverly Chairman |
pg/~(~I | Trustee |
| for the year end | ed 31Decem | ber 2020 | (continued) | ||
|---|---|---|---|---|---|
| 5 | Fixed Assets | Land & Buildings |
Furnishings and Fittings |
Equipment | Total |
| 6 | |||||
| Gross book value | |||||
| Balance at 1 January 2020 | 149,481 | 61,268 | 41,689 | 252,438 | |
| Additions | |||||
| Disposals | |||||
| Balance at 31 December 2020 | 149,481 | 61,268 | 41,689 | 252,438 | |
| Depreciation | |||||
| Balance at 1 January 2020 | 112,411 | 58,720 | 38,512 | 209,643 | |
| Charge for year | 5,979 | 354 | 2,656 | 8,989 | |
| Released on disposals | |||||
| Balance pt 31 December 2020 | 118,390 | 59,074 | 41,168 | 218,632 | |
| Net book value | |||||
| At1 January2020 | 37,070 | 2,548 | 3,177 | 42,795 | |
| At 31 December 2020 | 31,091 | 2,194 | 521 | 33,806 | |
| By Fund Analysis of: | |||||
| Land & Buildings F |
Furnishings snd Fittings |
Equipment 6 |
Total | ||
| Depreciation charge foryear Restricted Funds |
912 | 0 | 0 | 912 | |
| Unrestricted Funds |
5,067 | 354 | 2,656 | 8,077 | |
| TOTAL | 5,979 | 354 | 2,656 | 8,989 |
| Balance | Net incoming | Transfers | Balance | |||
|---|---|---|---|---|---|---|
| 1.1.2020 | resources | 31.12.2020 | ||||
| General | Fund | 63,235 | -32,844 | 30,391 | ||
| Operational | reserve | 10,000 | 10,000 | |||
| Buildings | reserve | 10,000 | 10,000 | |||
| 83,235 | -32,844 | 50,391 |
| Balance | Net incoming | Transfers | Balance | ||
|---|---|---|---|---|---|
| 1.1.2020 | resources | 31.12.2020 | |||
| Jubilee | Fund | 7,648 | -912 | 6,736 | |
| Bursary | Fund | 175 | 175 | ||
| 7,823 | -912 | 6,911 |
| Allocation offunds | ||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | Total Funds | |
| Funds | Funds | 2020 | 2019 | |
| Fixed assets | 27,070 | 6,736 | 33,806 | 42,795 |
| Current assets | 30,662 | 175 | 30,837 | 57,090 |
| Liabilities | -7,341 | -7,341 | -8,826 | |
| 50,391 | 6,911 | 57,302 | 91,059 |