| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Trustees' Report | 2 | to | 4 |
| Report ofthe Independent Auditors |
5 | to | 7 |
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 10 | to | 17 |
| Detailed Statement ofFinancial Activities |
18 |
| Trustees | Mrs J Crouch | |||
|---|---|---|---|---|
| Mr K Maunder | ||||
| Dr A ECarter | ||||
| Ald A Bryning | ||||
| Mr M Bonnett | ||||
| Mr FKershaw | ||||
| Mrs GRJenkinson | ||||
| Mr KRobinson | ||||
| Mr M Greenhalgh | ||||
| Dr S Johnson | ||||
| Mrs JAlexander | ||||
| Ms LEllis | ||||
| Ms V JPearson | ||||
| Cllr JJackson | ||||
| Rev RAechtner | ||||
| Rev C LBackhouse | ||||
| Rev LBVasey-Saunders | (appointed 21/10/2021) | |||
| Principal address | Oglethorpe Sturton & |
|||
| Gillibrand LLP Solicitors |
||||
| 16Castle Park | ||||
| LANCASTER | ||||
| LA1 1YG | ||||
| Registered | charity number | 526393 | ||
| Independent | auditors | Xeinadin Audit Limited | ||
| Chartered Accountants |
and Statutory Auditors | |||
| Dalton House | ||||
| 9Dalton Square | ||||
| LANCASTER | ||||
| LA1 IWD | ||||
| Accountants | Scott &Wilkinson | |||
| Dalton House | ||||
| 9Dalton Square | ||||
| LANCASTER | ||||
| LA1 IWIJ |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | ||||||||
| Income and endowments | from | |||||||
| Investment | income | 2 | 132,980 | 132,980 | 128,291 | |||
| Expenditure | on | |||||||
| Charitable | activities | |||||||
| Education Chapel Maintenance |
197,255 1,980 |
197,255 1,980 |
84,819 1,696 |
|||||
| Total | 199,235 | 199,235 | 86,515 | |||||
| Net gains on investments | 98,048 | 283,230 | 381,278 | 680,217 | ||||
| NET INCOME | 31,793 | 283,230 | 315,023 | 721,993 | ||||
| Reconciliation offunds |
||||||||
| Total funds | brought | forward | 1,320,593 | 3,171,331 | 4,491,924 | 3,769,931 | ||
| Total funds | carried | forward | 1,352,386 | 3,454,561 | 4,806,947 | 4,491,924 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||||
| fund | funds | funds | funds | ||||
| Notes | 8 | ||||||
| Fixed assets | |||||||
| Investments | 10 | 1,221,314 | 3,454,561 | 4,675,875 | 4,294,597 | ||
| Current assets |
|||||||
| Debtors | 252 | 252 | 252 | ||||
| Cash at bank | and in hand | 133,880 | 133,880 | 200,045 | |||
| 134,132 | 134,132 | 200,297 | |||||
| Creditors | |||||||
| Amounts falling due within |
one year | 12 | (3,060) | (3,060) | (2,970) | ||
| Net current | assets | 131,072 | 131,072 | 197,327 | |||
| Total assets | less current liabilities | 1,352,386 | 3,454,561 | 4,806,947 | 4,491,924 | ||
| NET ASSETS | 1,352,386 | 3,454,561 | 4,806,947 | 4,491,924 | |||
| Funds | 13 | ||||||
| Unrestricted | funds | 1,352,386 | 1,320,593 | ||||
| Endowment | funds | 3,454,561 | 3,171,331 | ||||
| Total funds | 4,806,947 | 4,491,924 |
| retained as |
part ofthe permanent funds ofthe charity. |
, | |
|---|---|---|---|
| Investment | income | ||
| 2022 | 2021 | ||
| Dividends | on fixed asset investments | 132,980 | 128,291 |
| Charitable activities costs |
|||||
|---|---|---|---|---|---|
| Grant | |||||
| funding of | |||||
| activities | Support | ||||
| Direct | (see note | costs (see | |||
| Costs | 4) | note 5) | Totals | ||
| Education Chapel Maintenance |
143,897 1,980 |
46,200 | 7,158 | 197,255 1,980 |
|
| 145,877 | 46,200 | 7, 158 | 199,235 | ||
| Grants payable | |||||
| 2022 | 2021 | ||||
| Education | 46,200 | 66,250 | |||
| The total grants paid to institutions | during | the year was as follows: | |||
| 2022 | 2021 | ||||
| Arkholme Homby Slyne-with-Hest Thumb am 0verton Diocese ofLiverpool Yealand Poulton-le-sands Silverdale Caton StPaul's Bolton le Sands |
1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 |
500 500 2,500 500 500 500 500 500 |
|||
| Dolphinholme Ellel Wilson Endowed School Leek StPeter' s Priory Music Trust Ripley Pastoral OAicer Christ Church St Peter's Heysham St Luke's Insurance Scotforth Insurance Christ Church Insurance St Wilfiids Halton School StAnne's Stanley Kirkby Lonsdale St Paups covid grant St Luke's covid grant Christ church covid grant Winmarleigh School |
1,000 1,000 1,000 1,000 12,500 3,500 1,000 2,000 2,000 2,000 1,000 1,000 5,000 1,000 1,000 |
500 500 2,000 10,000 500 500 500 500 15,000 15,000 15,000 |
|||
| 45,000 | 66,000 |
| 4. | Grants payable | Grants payable | - continued | - continued | |||||
|---|---|---|---|---|---|---|---|---|---|
| The total | grants | paid to individuals | during the year was as follows: | ||||||
| 2022 | 2021 | ||||||||
| Individual | grants | 1,200 | 250 | ||||||
| 5. | Support | costs | |||||||
| Governance | |||||||||
| costs | |||||||||
| Education | 7, | 158 | |||||||
| 6. | Auditors' | remuneration | |||||||
| 2022 | 2021 | ||||||||
| Fees payable to the charity's | auditors | for the audit ofthe charity's | financial | ||||||
| statements | 3,102 | 2,969 | |||||||
| Trustees' | remuneration | and benefits | |||||||
| There were no trustees' 31March 2021. |
remuneration | or other benefits for the year ended 31 March 2022 nor for the year | ended |
| Clerk and assistant | Clerk and assistant | 2022 | 2021 | |
|---|---|---|---|---|
| 1 | 1 | |||
| No employees | received emoluments | in excess of660,000. |
| 9. | Comparatives for the statement |
Comparatives for the statement |
Comparatives for the statement |
offinancial activities | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | |||||
| fund | funds | funds | |||||
| Income and endowments | from | ||||||
| Investment income |
128,291 | 128,291 | |||||
| Expenditure on |
|||||||
| Charitable activities |
|||||||
| Education | 84,819 | 84,819 | |||||
| Chapel Maintenance | 1,696 | 1,696 | |||||
| Total | 86,515 | 86,515 | |||||
| Net gains on investments | 182,411 | 497,806 | 680,217 | ||||
| NET INCOME | 224,187 | 497,806 | 721,993 | ||||
| Reconciliation offunds |
|||||||
| Total funds brought | forward | 1,096,406 | 2,673,525 | 3,769,931 | |||
| Total funds carried | forward | 1,320,593 | 3,171,331 | 4,491,924 | |||
| 10. | Fixed asset investments | ||||||
| Listed | |||||||
| investments | |||||||
| Market value | |||||||
| At 1 April 2021 Revaluations |
4,294,597 381,278 |
||||||
| At 31 March 2022 | 4,675,875 | ||||||
| Net book value | |||||||
| At 31 March 2022 | 4,675,875 | ||||||
| At 31March 2021 | 4,294,597 |
| 10. | Fixed asset | investments -continued |
investments -continued |
investments -continued |
||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cost or valuation | at 31 March 2022 | is | represented | by: | ||||||
| Listed | ||||||||||
| investments | ||||||||||
| Valuation in 2022 Cost |
3,847,226 828,649 |
|||||||||
| 4,675,875 | ||||||||||
| 11. | Debtors: amounts | falling due within | one year | |||||||
| 2022 | 2021 | |||||||||
| P repayments | 252 | 252 | ||||||||
| 12. | Creditors: amounts | falling due within | one year | |||||||
| 2022 | 2021 | |||||||||
| Accrued expenses | 3,060 | g 2,970 |
||||||||
| 13. | Movement | in funds | ||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At I/4/21 | in funds | 31/3/22 | ||||||||
| Unrestricted | funds | g | ||||||||
| General fund |
1,320,593 | 31,793 | 1,352,386 | |||||||
| Endowment | funds | |||||||||
| Central Board ofFinance Investment Fund CBFChurch ofEngland Property Fund |
2,928,251 243,080 |
246,782 36,448 |
3,175,033 279,528 |
|||||||
| 3,171,331 | 283,230 | 3,454,561 | ||||||||
| TOTAL FUNDS | 4,491,924 | 315,023 | 4,806,947 |
| Incoming | Resources | Gains and | Movement | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||||||
| Unrestricted | funds | |||||||||
| General fund |
132,980 | (199,235) | 98,048 | 31,793 | ||||||
| Endowment | funds | |||||||||
| Central Board ofFinance Investment Fund CBFChurch ofEngland Property Fund |
246,782 36,448 |
246,782 36,448 |
||||||||
| 283,230 | 283,230 | |||||||||
| TOTAL FUNDS | 132,980 | (199,235) | 381,278 | 315,023 | ||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At I/4/20 | in funds | 31/3/21 | ||||||||
| Unrestricted | funds | |||||||||
| General fund | 1,096,406 | 224,187 | 1,320,593 | |||||||
| Endowment | funds | |||||||||
| Central Board ofFinance Investment Fund CBFChurch ofEngland Property Fund |
2,425,144 248,381 |
503,107 (5,301) |
2,928,251 243,080 |
|||||||
| 2,673,525 | 497,806 | 3,171,331 | ||||||||
| TOTAL FUNDS | 3,769,931 | 721,993 | 4,491,924 | |||||||
| Comparative | net movement | in | funds, | included | in the above are as follows: | |||||
| Incoming | Resources | Gains and | Movement | |||||||
| resources | expended | losses | in funds | |||||||
| Unrestricted | funds | |||||||||
| General fund | 128,291 | (86,515) | 182,411 | 224,187 | ||||||
| Endowment | funds | |||||||||
| Central Board ofFinance Investment Fund CBFChurch ofEngland Property Fund |
503,107 (5,301) |
503,107 (5,301) |
||||||||
| 497,806 | 497,806 | |||||||||
| TOTAL FUNDS | 128,291 | (86,515) | 680,217 | 721,993 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |
| funds | funds | funds | funds | |
| Income and endowments | ||||
| Investment income |
||||
| Dividends on fixed asset investments |
132,980 | 132,980 | 128,291 | |
| Total incoming resources |
132,980 | 132,980 | 128,291 | |
| Expenditure | ||||
| Charitable activities |
||||
| Repairs to schools Chapel organ maintenance Chapel expenses Grants to institutions Grants to individuals |
143,897 540 1,440 45,000 1,200 |
143,897 540 1,440 45,000 1,200 |
11,864 220 1,476 66,000 250 |
|
| 192,077 | 192,077 | 79,810 | ||
| Support costs | ||||
| Governance costs |
||||
| Wages Auditors' remuneration Insurance Postage and stationery |
3,600 3,102 336 120 |
3,600 3,102 336 120 |
3,400 2,969 336 |
|
| 7,158 | 7,158 | 6,705 | ||
| Total resources expended | 199,235 | 199,235 | 86,515 | |
| Net income | (66,255) | (66,255) | 41,776 |