OpenCharities

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

2020-12-31-accounts

Trustees Miss A Cough lan
Miss EMcHale
Miss GEastwood
Miss M Brogan
Miss M Brennan
Miss M Alphonse (Appointed 26August 2020)
Charity uumber 800119
Bankers National
Westminster
Bank pic
98High Street
Wimbledon
London
SW196ZH
Solicitors Pothecary
Witham
Weld
70StGeorge's Square
London
SW1V 3RD
Investment advisors Charles Stanley & Company I imited
55 Bishopsgate
London
EC2N 3AS

Cnrrent
financial year
Unrestricted Unrestricted Restricted Total Total
fuuds fuuds fuuds
general designated
2020 2020 2020 2020 2019
Notes f.
Donations
and legacies
2,150 600 2,750 2,911
Religious services provision 23,750 23,750 12,030
Investments 185,459 185,459 215,853
Other income 5,832 5,832 1,616
Total income 217,191 600 217,791 232,410
E
en
i
reon'
Raising funds 7 51,062 51,062 54,801
Charitable
activities
8 166,918 105,285 272,203 275,791
Total resources expeuded 217,980 105,285 323,265 330,592
Net gains/(losses)
on investments
12 (351,995) (351,995) 557,796
Nct (outgoing)/incoming resources
before transfers (352,784) (105,285) 600 (457,469) 459,614
Net (outgoing)/incoming resources
before transfers (352,784) (105,285) 600 (457,469) 459,614
Gross transfers
between
funds 239,938 (239,938)
Net movement
in funds
(112,846) (345,223) 600 (457,469) 459,614
Fund balances
at I January
2020 190,772 10,223,902 7,438 10,422,112 9,962,498
Fund balances at 31December 2020 77,926 9,878,679 8,038 9,964,643 10,422,112

Prior financial Prior financial year year
Uurestricted Unrestricted Restricted Total
fuuds funds funds
general desigaated
2019 2019 2019 2019
Notes f.
n ndo
Donations
and
legacies 2,311 600 2,911
Religious services provision 12,030 12,030
Investments 215,853 215,853
Other income 1,616 1,616
Total iucome 231,810 600 232,410
Egiienditure tilt'
Raising funds 54,801 54,801
Charitable
activities
8 162,405 113,386 275,791
Total resources expeuded 217,206 113,386 330,592
Net gains/(losses) on investments 12 557,796 557,796
Net (outgoing)/incoming resources before
transfers 572,400 (113,386) 600 459,614
Gross transfers between funds (515,205) 516,401 (1,196)
Net movement in feuds 57,195 403,015 (596) 459,614
Fund balances at I January 2019 133,577 9,820,887 8,034 9,962,498
Fund balances at 31December 2019 190,772 10,223,902 7,438 10,422,112

2020 2019
Notes
Fixed assets
Tangible
assets
13 3,477,830 3,524,592
Investments 14 5,665,838 6,086,310
9,143,668 9,610,902
Curreut assets
Debtors 16 8,777 3,881
Cash at bank and in hand 830,751 828,934
839,528 832,815
Creditors: amounts falling due within one
year 17 (18,553) (21,605)
Net current assets 820,975 811,210
Total assets less current liabilities 9,964,643 10,422,112
Income funds
Restricted
funds
18 8,038 7,438
Un~res
icttg(~n3(8
Designated
funds
19 9,878,679 10,223,902
General unrestricted funds 77,926 190,772
9,956,605 10,414,674
9,964,643 10,422,112

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
geueral general
2020 2020 2019 2019 2019
Donations and gifts 2,150 600 2,750 436 600 1,036
Legacies receivable 1,875 1,875
2,150 600 2,750 2,311 600 2,911

2020 2019f
Religious services provision 23,750 12,030
5 Investments
general general
2020 2019
f
Investment Income 185,065 214,962
Deposit account interest 394 891
185,459 215,853
general general
2020 2019
f.
Royalties 95 92
Other income 250 1,524
HMRC Furlough Grant 5,487
5,832 1,616
general general
2020 2019
f f
In esnnent n ement 51,062 54,801
51,062 54,801

Direct Direct
charitable charitable
expenditure expenditure
2020 2019
Staff costs 38,670 34,001
Depreciation and impairment 48,866 48,713
Religious Services Provision 113,053 104,423
Payments to mission 50,043 15,655
Maintenance 9,109 51,598
259,741 254,390
Share ofgovernance costs (see note 9) 12,462 21,401
272,203 275,791
Analysis by fund
Unrestricted funds - general 166,918 162,405
Unrestricted funds - designated 105,285 113,386
272,203 275,791
Support costs
Support costs Goveruance 2020 Support costs Governance 2019
costs costs
f.
Accountancy 9,907 9,907 14,132 14,132
Legal and professional 2,430 2,430 6,887 6,887
Bank Charges 125 125 382 382
12,462 12,462 21,401 21,401
Analysed between
Charitable activities 12,462 12,462 21,401 21,401

Employment costs 2020 2019
Wages and salaries 36,127 31,955
Other pension costs 2,543 2,046
38,670 34,001

Unrestricted Unrestricted
funds funds
general general
2020 2019
(351,995) 557,796

13 Tangible
fixed assets
FreeholdFlxtures, fimugs Motor vehicles Total
Property
f
&equtpmeut f
Cost
At
1 January 2020
3,839,975 137,439 13,893 3,991,307
Additions 2,104 2,104
At 31 December 2020 3,839,975 139,543 13,893 3,993,411
Depreciation
and impairment
At I January 2020 324,507 131,313 10,895 466,715
Depreciation
charged
in the year 46,133 1,234 1,499 48,866
At 31 December 2020 370,640 132,547 12,394 515,581
Carrying
amount
At 31December 2020 3,469,335 6,996 1,499 3,477,830
At 31 December 2019 3,515,468 6,126 2,998 3,524,592
14 Fixed asset investments
Listed
inveshnents
Cost or valuatiou
At
1 January 2020
6,086,310
Additions 361,306
Valuation
changes
(343,329)
D is pcs a la (438,448)
At 31December 2020 5,665,839
Carrying
amount
At 31December 2020 5,665,839
At 31 December 2019 6,086,310

15 Financial instruments 2020f 2019
f.
Carrying amount offinancial assets
Instruments measured at fair value through profit or loss 5,665,838 6,086,310
16 Debtors
2020 2019
Amounts falling due within one year: f f
Other debtors 2,991 3,044
Prepayments
and accrued income
5,786 837
8,777 3,881
17 Creditors: ainounts falling due within one year
2020 2019
Other creditors 18,553 21,605

Movement in funds Movement in
funds
Balanec at Ineomlag Transfers Balance at Incoming Balance at
I Jaaaary 2019 i'assai'eei I Januaiy 2020 i'esellrees 31Deeoaber
2020
Mission fund 8,034 600 (1,196) 7,438 600 8,038

Balance at Resources Transfers Invcshoenis Balance at
1January 2019 expended gains/losses 31December
2019
Maintenance fund 5,400,000 (67,253) 653,563 5,986,310
Property fund 3,561,601 (46,133) 3,515,468
Provincial Fund 749,272 (187,365) 561,907
Communities fund 10,014 203 10,217
Special Projects Fund 50,000 (15,655) 65,655 100,000
Property Maintenance Fund 50,000 (51,598) 51,598 50,000
9,820,887 (113,386) (137,162) 653,563 10,223,902
Balance at Resources Transfers Inveshneats Balance at
1January 2020 expended galas/losses 31December
2020
Maintenance fund 5,986,310 46,133 (274,339) 5,665,838
Property fund 3,515,468 3,515,468
Provincial Fund 561,907 (31,591) 530,316
Communities fund 10,217 6,840 17,057
Special Projects Fund 100,000 50,043 50,043 100,000
Property Maintenance Fund 50,000 9,109 9,109 50,000
10,223,902 105,285 (239,938) 9,878,679

Analysis ofnet assets between funds
Unrestricted Designated Restricted Total
funds funds fnnds
2020 2020 2020 2020
f f.
Fund balances at 31 December 2020 are represented
by:
Tangible assets 3,477,830 3,477,830
Investments 5,665,838 5,665,838
Current assets/(liabilities) 77,926 735,011 8,038 820,975
77,926 9,878,679 8,038 9,964,643
Unrestricted Designated Restricted Total
funds funds funds
2019 2019 2019 2019
f,
Fund balances at 31 Deceniber 2019are represented
by;
Tangible assets 3,524,592 3,524,592
Investments 6,086,310 6,086,310
Current assets/(liabilities) 190,772 613,000 7,438 811,210
190,772 10,223,902 7,438 10,422,112