| Page | ||||
|---|---|---|---|---|
| Tlllstecs Icport |
1-2 | |||
| Independent | examiner's | report | ||
| Statement of | financial | activities | ||
| Balance sheet | ||||
| Notes tn the financial | statements | 6- l2 |
| Vnrestrictcd | Restricted | Total | Vnrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | I'unde | fu mls | funds | |||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| i" | il'otes | f | f | |||||
| Donations and legacies Charitable activities |
52,423 18,766 |
21,209 | 73 632 18,766) |
43.604 21,145 |
15,331 | 58,935 21,145 |
||
| Total income | 71,18'J | 21,209 | 92,398 | 64.749 | 15,331 | SO,OSO | ||
| ~Ed i | ||||||||
| Charitable activities |
5 | 73,702 | 18,893 | 92,595 | 76,')91 | 18,925 | 95,916 | |
| Net (expenditure)/income | for | |||||||
| the year/ | ||||||||
| Net niovcmcnt | in funds | (2,513) | 2,316) | (197) | (12,242) | (3,594) | (15,836) | |
| Felid hallo'Icl:s | af I Janualy | 2021 | 1.249,864 | 4,719 | 1,254,583 | 1,262,106 | 8,3 13 | 1,270,4 19 |
| Fund halances | at 31 Decemher | |||||||
| 2021 | 1.247,351 | 7,035 | 1,254,386 | 1,249,86)4 | 4,719 | 1,254,583 |
| 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | ||||||||||
| Fixed assets | ||||||||||
| Tangible assets | 10 | 1,240,000 | 1,240, 2Ci3 | |||||||
| Current assets |
||||||||||
| Debtors | 11,825 | 9,258 | ||||||||
| Cash at bank and in | lund | 8,696 | 8,340 | |||||||
| 20,521 | 17,598 | |||||||||
| Creditors: amounts | falling due within | one | ||||||||
| 3't'a I' | 12 | (6,135) | (3,278) | |||||||
| Net current assets | 14,3N) | 14,320 | ||||||||
| Total assets less current | liabilities | 1,254.386 | 1,254,583 | |||||||
| Incon)e funds | ||||||||||
| Restricted fin)ds |
13 | 7.035 | 4,719 | |||||||
| Unrestricted funds |
1,247.351 | 1,249,864 | ||||||||
| 1,254,386 | 1,254,583 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | 2021 | 2020 | ||
| Donations | mid gifts | 41,380 | 18,074 | 59,454 | 50,689 |
| Gill Aid rccovcred | 11,043 | 3,135 | 14,178 | 8,246 | |
| 52,423 | 21.209 | 73,632 | 58,935 | ||
| Charital&le | activities | ||||
| 2021 | 2020 | ||||
| Ilal I Inre | 16,760 | 13,597 | |||
| Other income | 166 | ||||
| Photocopim | income | 2.006 | 7,382 | ||
| 18.7f&6 | 21,145 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Staff cusus | |||||||
| Depreciation | and | impaimient | 35.026 | 31.615 | |||
| Utilitics | 263 | 395 | |||||
| Repairs aml maintcnmice |
4,688 | 5,752 | |||||
| Insurance | 4,023 | 13,285 | |||||
| Office supplies | 1,926 | 1.914 | |||||
| Children and youth |
2,134 | 2.081 | |||||
| Telephone and |
11' | 403 | 175 | ||||
| Subscriptions anti licences |
1,739 | 1,841 | |||||
| 1lospitality an&i |
outreach | 129 | 373 | ||||
| Photocopier charges |
502 | 2,289 | |||||
| Conferences | 3,841 | 4,889 | |||||
| T'ravel | 5fi0 | ||||||
| Legal and professional | fees | 1,032 | 505 | ||||
| Other expenses | 7,190 | 1,787 | |||||
| 1,50 I | 1,480 | ||||||
| 64,397 | 68,941 | ||||||
| Onsnt tbnding ofactiiitics (see note 6) Share ofgovernance costs (see note 7) |
25,618 | 24.335 | |||||
| 2.580 | 2.640 | ||||||
| 92,595 | 95,916 | ||||||
| Analysis by fund |
|||||||
| Unrestricted funds |
|||||||
| Restricted funds |
73,702 | 76.991 | |||||
| 18,893 | 18,925 | ||||||
| 92,595 | 95,91(i | ||||||
| 6 | Cirants payable | ||||||
| 2021 | 2020 | ||||||
| 8 | |||||||
| Ciranfs to institutions: | |||||||
| Partners hi Marvcst |
|||||||
| s)tratford Schools Trust |
960 | 1,120 | |||||
| Messy Church | 140 | 180 | |||||
| 60 | |||||||
| 1,160 | 1,300 | ||||||
| Orants to individuals | |||||||
| 24,458 | 23,035 | ||||||
| 25,618 | 24,335 |
| Support | costs | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | costs | Governance | 2021 | Support | costs | Ciovernancc | 2020 | ||
| costs | costs | ||||||||
| f | |||||||||
| Accountancy | 2,580 | 2,580 | 2,640 | 2,640 | |||||
| 2,580 | 2,580 | 2,640 | 2.640 | ||||||
| Analysed | between | ||||||||
| C'haritable | activities | 2,580 | 2,580 | 2,C)40 | 2.640 |
| 2021 | 2020 | ||
|---|---|---|---|
| N llIllits I' | Number | ||
| Pastor | |||
| Administration | and Accounts | ||
| C'lrumcr | |||
| Employment | costs | 2021 | 2020 |
| Wages and salaries | 34,764 | 31.258 | |
| Other pension | costs | 2C)2 | 357 |
| 35,026 | 31,615 |
| 10 | Tangible fixed assets |
Tangible fixed assets |
Tangible fixed assets |
|||||
|---|---|---|---|---|---|---|---|---|
| Freehold land | Computer | Total | ||||||
| arid buildings | eqnipineni | |||||||
| Cost | ||||||||
| At I January |
2021 | 1,240,000 | 1,580 | 1,241,580 | ||||
| At 31 Dcccmber 2021 | 1.240.000 | 1.580 | 1,241,580 | |||||
| Depreciation | and impairnient | |||||||
| At I January |
2021 | 1,317 | 1,317 | |||||
| Depreciation | charged | in the | year | 263 | 263 | |||
| Al 31 l)ecember 2021 | 1,580 | 1,580 | ||||||
| Carrying amount |
||||||||
| At 31 December 2021 | 1,240,000 | 1,240,000 | ||||||
| At 31 December 2020 | 1,240,000 | 263 | 1,240,26i3 | |||||
| 11 | Debtors | |||||||
| 2021 | 2020 | |||||||
| Amounts falling due |
irithin | onc year: | ||||||
| Trade debtors | 4( | 1,012 | ||||||
| Other debtorc | 11,780 | 8,24fi | ||||||
| 11,825 | 9,258 | |||||||
| 12 | Creditors: aniounts | falling due irithin | one year | |||||
| 2021 | 2020 | |||||||
| Other taxalion | and social scciirity | 802 | 169 | |||||
| Trade crcditorc | 2,56i I | 908 | ||||||
| Other creditors | 101 | |||||||
| Accruolc and dcl'crrcd | mcomc | 2,772 | 2,100 | |||||
| 6,135 | 3,278 |
| Monument | in funds | Moucmcnt | in funds | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Balance at I January 2C20 |
Incondng resuurces |
Resources expended |
Balance at I January 2azl |
Incoming resources |
Reaoui'ces expended |
Balance at ll December 2021 |
|||
| Hope 4 India | 4,2()5 | 13,751 | (15,323) | 2,693 | 21,079 | (18,554) | 5,218 | ||
| 1)ethel Sozo | 1,991 | 100 | (2,091) | ||||||
| Tariro | 85 | 150 | 235 | (&0 | 295 | ||||
| M. Herrera | |||||||||
| Peru | 930 | (930) | |||||||
| Outreach | 1,972 | 400 | (581) | 1.791 | 70 | (339) | 1.522 | ||
| 8,313 | 15,331 | ()8.925) | 4,719 | 2I,20(J | (18893) | 7.035 |
| Un restricted | Reste'Icted | Total | ||||
|---|---|---|---|---|---|---|
| Fund balances | at 31 December 2021 are represented | by: | ||||
| Tangible | assets | 1,240,000 | 1,240,000 | |||
| Current | assets/(liabilities) | 7,351 | 7,035 | 14,386 | ||
| 1,247,351 | 7,035 | 1,254,386 |