| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | |||||||
| 2021 | 2020 | |||||||
| Income from: | ||||||||
| Donations and Legacies |
||||||||
| Investment Income |
(Note 2) | 43,717 | 45,008 | |||||
| Income from Charitable | Activities | |||||||
| Loan Interest | 8,750 | 17,900 | ||||||
| Rental Income | 12,000 | 13,000 | ||||||
| 20,750 | 30,900 | |||||||
| Total Income | 64,467 | 75,908 | ||||||
| ~E* dtt | ||||||||
| Cost ofraising funds | - Investment | Management | Fees | 20,275 | 22,253 | |||
| Charitable Activities: |
||||||||
| GIRs to Christian | Organisations | 208,852 | 167,283 | |||||
| Support Costs | 2,510 | 2,504 | ||||||
| Other Costs - Investment | Property Costs | 2,119 | 7,640 | |||||
| Governance Costs |
2,716 | 2,657 | ||||||
| 216,197 | 180,084 | |||||||
| T~tt E dlt tN |
t | Et | 236,472 | 202,337 | ||||
| Net ins losses on investments |
||||||||
| Realised Gains/(Losses) | on Disposal of Investments | 49,492 | 65,034 | |||||
| Unrealised Gains (Losses) on |
Investments | 434,299 | (260,082) | |||||
| 483,791 | (195,048) | |||||||
| Net Income Ex enditure |
311,786 | (321,477) | ||||||
| Transfers | ||||||||
| Net Income/(Expenditure) | before Other Recognised | Gains | ||||||
| and Losses | 311,786 | (321,477) | ||||||
| Realised Gains on Disposal ofFixed Assets held | for | |||||||
| Charity's own use |
||||||||
| Unrealised Gains on |
Revaluation | of Fixed Assets held for | ||||||
| Charity's own use |
31,888 | 4,857 | ||||||
| 31,888 | 4,857 | |||||||
| Net Movement in Funds |
343,674 | (316,620) | ||||||
| Fund balances brou |
htforward | at1 A ril 2020 |
4,815,695 | 5,132,315 | ||||
| Balances carried forward | at 31 March 2021 | P 5,159,369 | L'4,815,695 |
| BALANCE SHEET | |||||||
|---|---|---|---|---|---|---|---|
| 31 MARCH 2021 | |||||||
| Notes | 2021 | 2020 | |||||
| 6 | |||||||
| FIXEDASSETS | |||||||
| Tangible Assets | 522,513 | 490,641 | |||||
| Investments | 4,012,007 | 4,015,863 | |||||
| 4,534,520 | 4,506,504 | ||||||
| CURRENT ASSETS | |||||||
| Debtors (including loans |
receivable | after more than | |||||
| one year of FNil (2020 - | F30,000) | 6 | 31,659 | 208,311 | |||
| Cash at Bank and In Hand |
595,512 | 104,806 | |||||
| 627,171 | 313,117 | ||||||
| CREDITORS: Amounts | falling due | within one year | 7 | (2,322) | (3,926) | ||
| NET CURRENT ASSETS | 624,849 | 309,191 | |||||
| NET ASSETS | K 5,159,369 | f4,815,695 | |||||
| THE FUNDS OF THE CHARITY | |||||||
| Revaluation Reserve re |
Tangible | Fixed Assets | 97,442 | 65,554 | |||
| Unrestricted Income Fund |
5,061,927 | 4,750,141 | |||||
| F 5,159,369 | E4,815,695 | ||||||
| Approved by the Board ofTrustees |
and signed on its behalf by: | ||||||
| N P THOMAS | |||||||
| TRUSTEE |
| 2021 | 2020 | 2020 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | TOTAL EXPENSES | |||||||||||||||||
| These include the following: | ||||||||||||||||||
| Independent Examiner's |
Fees | 1,800 | 1,800 | |||||||||||||||
| Depreciation | 16 | 22 | ||||||||||||||||
| The Charity had no employees | during the year | (2019- Nil). | ||||||||||||||||
| Freehold | Fixtures, | |||||||||||||||||
| Land | and | Fittings and | ||||||||||||||||
| 4 | TANGIBLE FIXEDASSETS | Totalf | ~Buildin | s | ~EE t |
|||||||||||||
| Cost(Valuation | ||||||||||||||||||
| At 1 April 2020 | 494,320 | 490,577 | 3,743 | |||||||||||||||
| Additions | ||||||||||||||||||
| Disposals | ||||||||||||||||||
| Revaluation | 31,888 | 31,888 | ||||||||||||||||
| At 31 March 2021 | 526,208 | 522,465 | 3,743 | |||||||||||||||
| ~tt | ||||||||||||||||||
| At 1 April 2020 | 3,679 | 3,679 | ||||||||||||||||
| Charge for Year | 16 | 16 | ||||||||||||||||
| Disposals | ||||||||||||||||||
| At 31 March 2021 | 3,695 | 3,695 | ||||||||||||||||
| BOOK VALUE: | ||||||||||||||||||
| At 31 March 2021 | F522,513 | f522,465 | f48 | |||||||||||||||
| At 31 March 2020 | f490,641 | f490,577 | f64 | |||||||||||||||
| All fixed assets are used | in | direct furtherance | ofthe Charity's | objects. The | historical cost | ofthe freehold land |
||||||||||||
| and buildings at 43 Chiltern |
Way, Tonbridge, | was F234,123. The property | was purchased | in | December | 2014 | ||||||||||||
| and has been professionally | revalued | in March 2018 by Barnes | Kingsnorth, Estate Agents. |
The property in |
||||||||||||||
| Salisbury Road, Tonbridge, |
in | December 2016was | purchased | at a historical cost | off190,900. The | Trustees | ||||||||||||
| have applied an increase |
in | value of 6.5'%%d to | both | properties | in | the year to 31 March 2021 based upon | local | |||||||||||
| house market movements | in | the year. | ||||||||||||||||
| Other | Interests | |||||||||||||||||
| Freehold | In Freehold | |||||||||||||||||
| Land and | Land & | Listed | Cash | |||||||||||||||
| FIXEDASSETINVEST | ENTS | Total F |
BuiituBiinn | ss | ~Buildin s | Investments f |
~De ositE | |||||||||||
| Market Value 1 April |
2020 | 4,015,863 | 1,266,057 | 1,122,555 | 1,516,087 | 111,164 | ||||||||||||
| Additions | 386,449 | 367,060 | 19,389 | |||||||||||||||
| Disposals | (874,096) | (509,515) | (364,581) | |||||||||||||||
| Net Unrealised Investment |
Gains | |||||||||||||||||
| (Losses) | 434,299 | 36,689 | 72,730 | 324,880 | ||||||||||||||
| Realised Investment |
Gains | |||||||||||||||||
| (Losses) | 49,492 | (7,100) | 56,592 | |||||||||||||||
| Market Value 31 March 2021 | f | 4,012,007 | f 786,131 | f 1,195,285 | f | 1,900,038 | f 130,553 |
| the porffolio | amou | nts toE1,723,686 ( |
2020 - f2,203,612). | ||
|---|---|---|---|---|---|
| 2021 E |
2020f | ||||
| Investments | may | be further analysed | as follows: | ||
| Investment | assets | in the UK | 3,052,701 | 3,155,373 | |
| Investment | assets | outside the UK | 959,306 | 860,490 | |
| E4,012,007 | E4,015,863 |
| porffolio. | |||||||
|---|---|---|---|---|---|---|---|
| Market | %ofValue | ||||||
| Value | of Porffolio | ||||||
| E | |||||||
| Investment Pro |
les | ||||||
| Hawthorne, Cold Harbour |
Lane, Tonbridge, | Kent | 601,131 | 14.98 | |||
| Other Interests | in Land | and Bulldin | s | ||||
| 28 Beverley Crescent, | Tonbridge, | Kent | 389,722 | 9.71 | |||
| 62 Town Acres, | Tonbridge, | Kent | 298,048 | 7.43 | |||
| 3Fairfield Way, | Tonbridge, | Kent | 256,400 | 6.39 | |||
| 29 Roundfield Avenue, |
Harpenden | 251,116 | 6.26 | ||||
| 2021 | 2020 | ||||||
| Historical Cost | 62,827,170 | E2,906,672 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| ~DEBTOR | F | |||||
| Loans Recoverable | [Note (i)] | 30,000 | 200,000 | |||
| Other Debtors | 1,659 | 8,311 | ||||
| 531,659 | f 208,311 | |||||
| (i) | Loans | |||||
| Brought forward | at 1 April 2020 | 200,000 | 422,010 | |||
| Further advances | during the year | |||||
| Gift made | (70,000) | (50,000) | ||||
| Repayments | during the year | (100,000) | (172,010) | |||
| Carried forward | at 31 March 2021 | F 30,000 | 8200,000 | |||
| Due within | one | year | 30,000 | 170,000 | ||
| Due after more | than one year | 30,000 | ||||
| F 30,000 | 8200,000 |
| CREDITORS: | Amounts | falling | due | within | one | year | 2021f | 2020 E |
||
|---|---|---|---|---|---|---|---|---|---|---|
| Accruals | f | 2,322 | 8 | 3,926 |
| During the year donations and gifts totalling E208,852 organisations. Gifts of51,000or more were as follows: |
(2020 - F167,283) were made to vari | ous Christian |
|---|---|---|
| 2021 | 2020 | |
| E | E | |
| Gartmore House |
70,000 | 50,000 |
| Mayenjare Trust |
2,000 | |
| Starfish Asia Fund | 30,000 | 30,000 |
| Tonbridge Youth Trust |
9,000 | 9,000 |
| Philip Seabrook | 5,000 | |
| Wendy Hogg |
1,084 | 3,015 |
| Grace & Light | 5,000 | 5,000 |
| Freedom International |
10,000 | 2,500 |
| This is Growth Ltd (GrowTH) |
10,000 | 11,000 |
| Arukah Network |
13,000 | 14,000 |
| Kids Club —Kampala | 10,000 | 5,000 |
| Yada Collective | 20,000 | |
| Derby City Mission | 10,000 | |
| Stewardship | 12,000 | 12,000 |
| Joshua Network JAR |
13,000 | 12,000 1,000 |