OpenCharities

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

2021-04-30-accounts

30/4/21 30/4/20
Unrestricted Total
fund funds
Notes 6 F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 1,376,650 759,066
Investment
income
Other income
39,702
705,884
41,146
~109,996i
Total 2,122,236 690,216
EXPENDITURE ON
Raising funds 13,455 12,068
Charitable
activities
Christian 450,000 368,250
Education 106,700 37,000
Social and Medical 303,100 215,550
General charitable purposes 11,450 10,350
Support costs 8,217 7,110
Total 892,922 650,328
NET INCOME 1,229,314 39,888
RECONCILIATION OF FUNDS
Total funds brought forward 2,713,167 2,673,279
TOTAL FUNDS CARRIED FORWARD 3942481 2,713,167

30/4/21 30/4/20
Unrestricted Total
fund funds
Notes 6 6
FIXEDASSETS
Investments 10 3,641,474 2,489,323
CURRENT ASSETS
Cash at bank 305,207 224,844
CREDITORS
Amounts
falling due within one year
11 (4,200) (1,000)
NET CURRENT ASSETS 301,007 223,844
TOTAL ASSETSLESSCURRENT
LIABILITIES 3,942,481 2,713,167
NET ASSETS 3 342 461 2,713,167
FUNDS 12
Unrestricted
funds
3,942,481 2,713,167
TOTAL FUNDS 3,942,481 2,713,167

30/4/21 30/4/20
Notes
Cash flows from operating activities
Cash generated
from operations
1 405,476 124,840
Net cash provided
by operating
activities 405,476 124,840
Cash flows from investing activities
Purchase
offixed asset investments
(758,651) (415,563)
Sale offixed asset investments 393,904 371,584
Dividends
received
36634 40,755
Net cash used
in investing
activities
~325,113) ~3224)
Change
In cash and cash
equivalents
In the reporting
period 80,363 121,616
Cash and cash equivalents at the
beginning
ofthe reporting
period 224,844 103,228
Cash and cash equivalents at the
end ofthe reporting
period
305,207 224,844

30/4/21 30/4/20
f F
Net income for the reporting period (as per the Statement
of Financial Activities) 1,229,314 39,888
Ad]ustments for:
Dividends received (39,634) (40,755)
Net profit on investments at revaluation (787,404) 125,207
Increase in creditors 3,200 500
Net cash provided by operations ~405476 124,840

ANALYSIS OF CHANGES
IN NE
T FUNDS
Ai 1.5.20 Cash flow At 30.4.21
L' F F
Net cash
Cash at bank ~224 844 80,363 305,207
224,844 80,363 305,207
Total ~224 844 80,363 305,207

2. DONATIONS AND LEGACIES
30/4/21 30/4/20
6 E
Donations 885,394 679,375
Gift aid 21,255 29,691
Legacies 470 001 50,000
1,376,650 756 066
3. INVESTMENT INCOME
30/4/21 30/4/20
Bank interest 68 391
Other interest receivable 2,804 1,543
Income from UK listed 34,498 36,046
Income from non-UK listed 2,332 3,166
~39 702 41,146
4. OTHER INCOME
30/4/21 30/4/20
L' f
Other incoming resources 705,884 ~109,996)

Investment management costs
Investment management fees
Bank interest and charges
30/4/21 30/4/20
f f
Investment management fees 13,368 11,956
Bank interest and charges 87 112
13,455 12,068
CHARITABLE ACTIVITIES COSTS
Support
Direct costs(see
Costs
f
note 7)
f
Totals
f
Christian 450,000 450,000
Education 106,700 106,700
Social and Medical 303,100 303,100
General charitable purposes 11,450 11,450
Support costs 8,217 8,217
~871 250 ~8217 ~879467

30/4/21 30/4/20
8 8
Fees payable to the charity's auditors for the audit ofthe
charity's financial statements 4,200

FIXEDASSET INVESTMENTS
Investments
F
MARKET VALUE
At 1 May 2020 2,489,323
Acquisitions 758,651
Disposals (393,904)
Net gains on revaluations 787,404
At 30 April 2021 3641 424
NET BOOK VALUE
At 30 April 2021 3,641,474
At 30 April 2020 2,489,323
Analys is
of investm
ents
at 30 April 2021 betwee
n
funds
Listed investments 2021 2020
Cash in investment porffolios 119,823 63,813
UK Quoted shares 3,137,979 2,124,685
Non-UK Quoted Shares 40,263 46,896
3,298,065 2,235,394
Other investments
Other UK Unlisted Securities 343419 253,929
3,641,474 2,489,323


E1,918,552).

E1,918,552).

E1,918,552).
, ,
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30/4/21 30/4/20
L'
Accrued expenses 4,200 1,000
12. MOVEMENT IN FUNDS
Net
movement At
At 1.5.20 in funds 30.4.21
E E f
Unrestricted funds
General fund 2,713,167 1,229,314 3,942,481
TOTAL FUNDS 2 713,167 1,229,314 3,942,481

Compar atlves for movement
In fu
nds
Net
movement At
At 1.5.19 in funds 30.4.20
f f
Unrestricted funds
General fund 2,673,279 39,888 2,713,167
TOTAL FUNDS 2,673,279 39 666 2,773,767

Compara tive net movement
in funds,
included
in the above are as
follows:
Incoming Resources Movement
resources
f
expended
f
in funds
f
Unrestricted funds
General fund 690,216 (650,328) 39,888
TOTAL FUNDS ~690 216 ~650,328) ~39 888
A curren t yea r 12 months
and prior
year 12 months
combined
posi
tion
is as foll
ows:
Net
movement At
At 1.5.19 in funds
f
30.4.21
f
Unrestricted funds
General fund 2,673,279 1,269,202 3,942,481
TOTAL FUNDS 2,673,279 1,269,202 3,942,481

included in th e above are as follows:
Incoming Resources Movement
resources
F
expended
L'
in funds
f
Unrestricted funds
General fund 2,812,452 (1,543,250) 1,269,202
TOTAL FUNDS 2,512,452 ~4543 250I 1,269,202