| I | Annual Report ofthe Trustees | 3-20 |
|---|---|---|
| 2 | Independent Examiner's Report |
2I |
| 3 | Statement ofFinancial Activities | 22 |
| 4 | Balance Sheet | 23 |
| 5 | Notes to the Financial Statements | 24-32 |
| Year | Radio/Audio | Television/Video | Children's | Other* | Journalism | Total |
|---|---|---|---|---|---|---|
| 2021 | 57 | 37 | 88 | 14 | 207 | |
| 2020 | 82 | 47 | 14 | 20 | 163 | |
| 2019 | 71 | 36 | 22 | 35 | ||
| 2018 | 85 | 37 | 13 | 23 | 158 | |
| 2017 | 86 | 46 | 16 | 31 | 179 | |
| 2016 | 63 | 35 | 16 | 19 | 133 | |
| 2015 | 73 | 24 | 23 | 120 | ||
| 2014 | 29 | 18 | 13 | 60 | ||
| 2013 | 35 | 17 | 52 | |||
| 2012 | 55 | 15 | 70 | |||
| 2011 | 45 | 24 | 69 | |||
| 2010 | 61 | 27 |
| (4 0 |
O O(1 |
I 0 I O |
I 0 I O |
M 0 0 (1 |
(0 CO m(1 |
M m |
O I(1 |
CI 0, |
C M0 |
00 00 |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| c | |||||||||||||||||||||||
| Vc c CIE4 |
M m M |
M (0 (I |
M O CO 0 |
m M |
0S0 Vc |
||||||||||||||||||
| 0llc | Cl (4 |
||||||||||||||||||||||
| '0 4l VV t. 4 |
ll 0 0 |
O | 0 | CI C OO O |
(00 CO0 |
o0 CO0 |
CO M M |
CO CO 0 |
0 13 td |
||||||||||||||
| Cl | |||||||||||||||||||||||
| IL' | |||||||||||||||||||||||
| '0 Cl 4VY |
100 | O 0 M0 |
M 0 0 |
A0 dt I |
(1 I IXI |
(C CO |
M IXI |
Cl Ol 17 ClL |
|||||||||||||||
| 4IIc | 0 | ||||||||||||||||||||||
| ClL. | |||||||||||||||||||||||
| (I 0 |
O(1 | M M w |
I I m |
0 CO M M |
(1 m O N |
(1o0M | M 00M |
0I M 0O |
M M 0 |
00 | |||||||||||||
| 0 | |||||||||||||||||||||||
| Cd | c | 0Itt M |
IXI M |
CO | I | I I |
dtO | 0c Ol |
|||||||||||||||
| I- | CI 04L0a |
E | M | M | CO | CO CO |
W 0 |
0 Fo |
|||||||||||||||
| CiZ | E V0 CI |
17 CI VV Y V 0 |
ll C 0 |
0ot | otot | ot | 0 0 |
0 (1 I |
ot0 M I |
CI I(1 I |
(0 (0 O Vl m |
0 0 Co IJ Cl 0 |
Vc IU |
||||||||||
| IL0 ZU Z U Z IZI- ZI- CI IZ0 CiZ ZI- |
0 c lllL nl dl IP L0 0 CJ ol V0 to E IL 0 OJ OJ (4 MI |
'0 Cl VY 4 0 D 4l 40Z |
'00 IL |
0I Vc E 0 'l0c Cl 4I E 80 |
M I M (C o 0 00 |
0 I I M tl 0 E 0 |
CO M(I 4c E 0 c E0V0 0 |
c0 llc 4l0. N Vl |
CI 0 IN0 |
M CO M O (1 CI ~I V 0 U |
CO M m |
0(0 Cl V COc Cl0. IV JC L (N Vcl Cl0.0 4( Z |
0 E 0 e 0 'g, e Z |
(00 Il I 0 4 0 0 x CI E0 0 e Z |
o ll 5 0 Cl " 0 E Iā |
ld 0 4 0 V Z V 0 Z |
CO I0 ( IN 0 M 0 0 0 |
0 IO LL (4V N c w 0I- |
m Mm O Mo(1 E ~I0 a n |
Ic Cl E0 (4 c0Y I- td S(1. 0 Ce 0 0IJ E0 vi Cl Cl 'V I-0 V 4 dl Cl V XO L td (4 .E & 0 |
E V td IJc td0 C Cl CI 0 CL E 0 CN CN Cl ~I00 CL 0 Cl 0c Cl |
| Notes | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Fixed Assets | |||||||
| Tangible assets | 584 | 1,168 | |||||
| Investments | 959,885 | 869,923 | |||||
| Current assets | |||||||
| Debtors | 917 | 513 | |||||
| Cash held for | Investment | 928 | 2,848 | ||||
| Cash at bank | 62,343 | 122,978 | |||||
| 64,188 | 126,339 | ||||||
| Current liabilities |
|||||||
| Amounts falling dua within |
one year | 8 | (13,395) | (6,180) | |||
| Net current | assets | 50,793 | 120,159 | ||||
| Net assets | 1,011,262 | 991,250 | |||||
| Represented | byt | ||||||
| Unrestricted | Fund | 10 | 7,323 | 8,327 | |||
| Restricted Fund |
10 | 35,938 | 101,188 | ||||
| Expendable | Endowment | Fund | 10 | 968,001 | 881,735 | ||
| 1,011,262 | 991,250 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| Fund | Fund | 2021 | Fund | Fund | 2020 | |||
| 6 | 6 | |||||||
| Donations | received | 27,724 | 26,500 | 54,224 | 29,290 | 176,405 | 205,695 | |
| 27,724 | 26,500 | 54,224 | 29,290 | 176,405 | 205,695 | |||
| 2.2 | Investments | |||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| Fund | Fund | 2021 | Fund | Fund | 2020 | |||
| 6 | 6 | |||||||
| Investment | income | 34,544 | 34,544 | 29,083 | 29,083 | |||
| Tax recoverable | ||||||||
| Bank interest | 10 | 10 | 109 | 109 | ||||
| 34,554 | 34,554 | 29,192 | 29,192 | |||||
| Total | Income | 62,278 | 26,500 | 88,778 | 58,482 | 176,405 | 234,887 |
| 3 | EXPENDITURE | EXPENDITURE | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Total | |||||
| Fund | Fund | Fund | 2021 | 2020 | |||||
| 6 | |||||||||
| 3.1 | Raising funds | ||||||||
| investment management |
fees | 2,289 | 2,289 | 2,321 | |||||
| 2,289 | 2,289 | 2,321 | |||||||
| 3.2 | Charitable activities |
||||||||
| Awards: | |||||||||
| Radio &Television | Awards | 58,229 | 58,229 | 71,234 | |||||
| Outreach: | |||||||||
| Church & Media Conference | 142 | 142 | |||||||
| Entertainment/hospitality | 25 | 25 | 75 | ||||||
| Public Relations | &Communications: | ||||||||
| Show reels &videos | 1,212 | 1,212 | |||||||
| Website | 980 | 980 | 489 | ||||||
| Marketing | 20,594 | 20,594 | 6,271 | ||||||
| Governance: | |||||||||
| Trustees' meetings |
234 | 234 | 476 | ||||||
| Independent | examiner | fee | 1,100 | 1,100 | 458 | ||||
| Advisory Groups |
49 | 49 | 79 | ||||||
| Staff Contractors | 37,957 | 37,957 | 33,980 | ||||||
| Staff Salaries | 6,733 | 11,036 | 17,769 | ||||||
| Office Premises | 10,775 | 10,775 | 10,835 | ||||||
| Office Computers | 1,633 | 114 | 1,747 | 1,644 | |||||
| Depreciation | 584 | 584 | 584 | ||||||
| Administration | 3,070 | 565 | 3,635 | 1,536 | |||||
| 63,282 | 91,750 | 155,032 | 127,660 | ||||||
| Total Expenditure | 63,282 | 91,750 | 2,289 | 157,321 | 129,981 | ||||
| 3.3 | Staff Costs | 2021 | 2020 | ||||||
| Wages and salaries | 17,456 | ||||||||
| Social security costs | |||||||||
| Other pension costs | 313 | ||||||||
| 17,769 |
| TANGII3LE | FIXEDASSETS | |
|---|---|---|
| Computer | ||
| equipment | ||
| Cost | ||
| At 1 January 2021 | 6,975 | |
| Additions | ||
| Disposals | ||
| At 31 December | 2021 | 6,975 |
| Accumulated | depreciation | |
| At 1 January 2021 | 5,807 | |
| Charge for year | 584 | |
| At 31 December | 2021 | 6,391 |
| Net book value | ||
| at 31 December | 2021 | 584 |
| at 31 December | 2020 | 1,168 |
| FIXEDASSET | INVESTMENTS | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Fair valuation | |||
| At 1 January 2021 | 869,923 | 912,917 | |
| Acquisitions at cost |
35,949 | 681,543 | |
| Sales proceeds ofdisposals | (34,542) | (684,735) | |
| Realised (loss)/gain on |
disposal | 432 | (192,060) |
| Unrealised gain/(loss) |
on revaluation | 88,123 | 152,258 |
| At 31 December 2021 | 959,885 | 869,923 | |
| Cash held for investment | 928 | 2,848 | |
| Total | 960,813 | 872,771 | |
| Historic cost | |||
| At 31 December 2021 | 717,546 | 713,129 | |
| Comprising: | |||
| Multi-asset Funds |
99 | 95 | |
| Alternatives - Property |
4 | ||
| Cash held for investment | 1 | ||
| 100 | 100 |
| 2021 | 2020 | ||
|---|---|---|---|
| Tax refunds | recoverable | 43 | 43 |
| Prepayinents | 874 | 470 | |
| 917 | 513 |
| 2021 | 2020 | ||
|---|---|---|---|
| Trade creditors | 9,399 | 2,000 | |
| Accruals | 3,855 | 4,180 | |
| Taxation | and social security | 1 | |
| Other creditors | 140 | ||
| 13,395 | 6,180 |
| I0 FUNDS |
I0 FUNDS |
I0 FUNDS |
||||||
|---|---|---|---|---|---|---|---|---|
| Net Gains | ||||||||
| Balance | Income | Expenditure | Transfers | (Losses) | Balance | |||
| 1.1.21 | 31.12.21 | |||||||
| f. | 6 | |||||||
| Unrestricted | Fund | 8,327 | 62,278 | (63,282) | 7,323 | |||
| Restricted | Funds: | 101,188 | 26,500 | (91,750) | 35,938 | |||
| Dulverton | Trust | 2,288 | 2,288 | |||||
| AIIChurches | Trust | 20,134 | 26,500 | (33,522) | 13,112 | |||
| HDH Wills | 1965Charitable | 78,766 | (58,228) | 20,538 | ||||
| Endowment | Fund | 881,735 | (2,289) | 88,555 | 968,001 | |||
| 991,250 | 88,778 | (157,321) | 88,555 | 1,011,262 |
| 2021 | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | |||
| 6 | f | |||||
| Fixed Assets | 584 | 584 | ||||
| Investment | Assets | 959,885 | 959,885 | |||
| Net Current | Assets | 7,323 | 35,938 | 7,532 | 50,793 | |
| 7,323 | 35,938 | 968,001 | 1,011,262 | |||
| 2020 | ||||||
| Unrestricted | Restricted | Endowment | Total | |||
| Fixed Assets | 1,168 | 1,168 | ||||
| Investment | Assets | 869,923 | 869,923 | |||
| Net Current | Assets | 8,327 | 101,188 | 10,644 | 120,159 | |
| 8,327 | 101,188 | 881,735 | 991,250 |