OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

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