| PAGES | |||
|---|---|---|---|
| Trustees' | Annual Report |
1to3 | |
| Independent examiner's |
report to the trustees | ||
| Statement | ofFinancial | Activities | |
| Statement | ofFinancial | Position | |
| Notes to | the Financial | Statements | 7to 13 |
| 2021 | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | |||||||
| funds | Total funds | Total furids | |||||
| Note | |||||||
| Income and | endowments | ||||||
| Investment | income | 4 | 46,268 | 46,268 | 47,993 | ||
| Total income | 46,268 | 46,268 | 47,993 | ||||
| Expenditure | |||||||
| Expenditure Investment Expenditure |
on raising funds: management costs on charitable activities |
5 6,7 |
(30,860) (4,223) |
(30,860) (4,223) |
(31,949) (4,410) |
||
| Total expenditure | (35,083) | (35,083) | (36,359) | ||||
| Net gains on investments | 200,000 | ||||||
| Net income | and net movement | in funds | 11,185 | 11,185 | 211,634 | ||
| Reconciliation offunds | |||||||
| Total funds | brought forward |
3,128,527 | 3,128,527 | 2,916,893 | |||
| Total funds | carried forward | 3,139,712 | 3,139,712 | 3,128,527 |
| 31 | March 2021 | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Fixed assets | |||||||
| Investments | 12 | 3459460 | 3,359,360 | ||||
| Current assets | |||||||
| Debtors | 13 | 258,369 | 259,818 | ||||
| Cash at bank | 87,869 | 83,317 | |||||
| 346,238 | 343,135 | ||||||
| Creditors: amounts | falling due | ||||||
| within one year | 14 | (84,636) | (80,218) | ||||
| Net current | assets | 261,602 | 262,917 | ||||
| Total assets | less current liabilities | 3,620,962 | 3,622,277 | ||||
| Creditors: amounts | falling due after | ||||||
| more than one year | 15 | (481450) | (493,750) | ||||
| Net assets | 3,139,712 | 3,128,527 | |||||
| Funds ofthe | charity | ||||||
| Unrestricted | funds | 3,139,712 | 3,128,527 | ||||
| Total charity | funds | 16 | 3,139,712 | 3,128,527 |
| nvestment income |
||||
|---|---|---|---|---|
| Unrestricted | Total Funds | Unrespected | Total Funds | |
| Funds | 2021 | Funds | 2020 | |
| 8 | ||||
| Income from UK investment | ||||
| properties | 46,245 | 46,245 | 47,948 | 47,948 |
| Interest receivable | 23 | 23 | 45 | 45 |
| 46,268 | 46,268 | 47,993 | 47,993 |
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
|---|---|---|---|---|---|---|
| Funds | 2021 | Funds | 2020 | |||
| Investment | property | management | ||||
| costs | 18,627 | 18,627 | 15,855 | 15,855 | ||
| Interest payable | 12,233 | 12433 | 16,094 | 16,094 | ||
| 30,860 | 30,860 | 31,949 | 31,949 |
| 6. | Expenditure | on charitable | on charitable | activities | activities | by fund | by fund | type | |||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2021 | Funds | 2020 | ||||||||
| Support costs | 4,223 | 4423 | 4,410 | 4,410 | |||||||
| 4,223 | 4423 | 4,410 | 4,410 | ||||||||
| 7. | Expenditure | on charitable | activities | by activity type | |||||||
| Support | Total funds | Total funds | |||||||||
| costs | 2021 | 2020 | |||||||||
| Independent Examiner's |
Remuneration | 3,870 | 3470 | 3,920 | |||||||
| General Expenses | 353 | 353 | 490 | ||||||||
| 4/23 | 4423 | 4,410 | |||||||||
| 8. | Net gains on investments | ||||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||||
| Funds | 2021 | Funds | 2020 | ||||||||
| Gains on revaluation ofinvestment | |||||||||||
| properties | 200,000 | 200,000 | |||||||||
| 200,000 | 200,000 | ||||||||||
| 9. | Net income | ||||||||||
| Net income is | stated after | charging: | |||||||||
| 2021 | 2020 | ||||||||||
| Fees payable to the independent | examiner for: | ||||||||||
| Independent | examination | of | the financial | statements | 3870 | 3,920 | |||||
| 10. | Staffcosts |
| Investment | Fixtures dt |
|||
|---|---|---|---|---|
| properties | fittings | Total | ||
| Valuation | ||||
| At I April | 2020 and at 31March 2021 | 3,350,000 | 9,360 | 3,359,360 |
| Carrying amount At 31March 2021 |
3,350,000 | 9,360 | 3,359,360 | |
| At 31March 2020 | 3,350,000 | 9,360 | 3,359,360 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Loan | Debtors | (Charitable | purposes) | 255,122 | 255,122 |
| Other | debtors | 3,247 | 4,696 | ||
| 258,369 | 259,818 |
| 14. | Creditors: amounts | falling due within one year |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| s | ||||
| Bank loan and overdrafls | 57,892 | 43,655 | ||
| Loan creditors | 18,294 | 27,838 | ||
| Other creditors | 8,450 | 8,725 | ||
| 84,636 | 80,218 | |||
| 15. | Creditors: amounts | falling after more than one year | ||
| 2021 | 2020 | |||
| 8 | ||||
| Bank loan | 481,250 | 493,750 |
| Unrestricte | d funds |
||||
|---|---|---|---|---|---|
| At I | At31 | ||||
| April | March | ||||
| 2020 | Income | Expenditure | 2021 | ||
| General funds | 3,128,527 | 46,268 | (35,083) | 3,139,712 | |
| Analysis ofnet assets between funds | |||||
| Unrestricted | Total Funds | ||||
| Funds | 2021 | ||||
| Investments | 3,359,360 | 3459,360 | |||
| Current assets | 356,238 | 356438 | |||
| Creditors | less than one year | (94,636) | (94,636) | ||
| Creditors | more than one year | (481,250) | (481850) | ||
| Net assets | 3,139,712 | 3,139,712 |