| 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 |