OpenCharities

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

2021-12-31-accounts

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
I—
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