| Page | |
|---|---|
| Trusteesand Advisors | |
| Trustees' Report | 3 |
| Auditor'sReport | 40 |
| Group StatementofFinancialActivities | 45 |
| Charity StatementofFinancialActivities | 46 |
| Charity and GroupBalance Sheet | 47 |
| StatementofGroupCashFlow | 48 |
| Notesto theFinancial Statements | 49 |
| :,,t1 | ll:; | ||||
|---|---|---|---|---|---|
| ll.r1 | iioi | ||||
| .)(,.). | )l', | ||||
| StanboroughSecondary | 1919 200 | 80 | 54 | 61 | '/ |
| StanboroughPrimary | 1g1g 120 | 80 | 68 | 59 | '/ |
| Fletewood | 1g1g 72 | 53-55 | 48 | 48 | '/ |
| HylandHouse | 1923 97 | 75 | 45 | 44 | '/ |
| Newbold | 1941 94 | 62 | 55 | 52 | '/ |
| DudleyHouse | 1g7O 70 | 40 | 18 | 20 | '/ |
| HarperBell | 1989 210 | 189 | 190 | 179 | X |
| Totalinallschools | 863 | 478 | 463 |
| bovethenationalstan | dard. | |||
|---|---|---|---|---|
| KeyStage2SATs | HylandHouse | National | Hyland | National |
| (Year6) | 2022 | Statistics 2022 | House | Statistics 2019 |
| Percentagewha | Percentagewho | 2019 | (last results | |
| "Achieved | "Achieved | (lostresults | before | |
| Stondard" | Stondard" | before | Pandemic) | |
| Pandemic | ||||
| Reading | 100o/" | 74o/" | 88o/o | 73o/" |
| Comprehension | ||||
| Spelling,Punctuation | 100o/o | 724/o | 100o/o | 78o/o |
| andGrammar(SPaG) | ||||
| Writing | 100o/o | 69Yo | 100o/o | 78o/o |
| (Teacher assessment) | ||||
| Mathematics | 860/o | 71o/o | 10Oo/" | 79o/" |
| Science | 100o/" | 79o/o | 100o/o | 83o/" |
| (Teacher assessment) |
| KeyStage1 SATs(Year2) | Hyland HouseResults |
|---|---|
| ReadingComprehension | 100% |
| Spelling, PunctuationandGrammar(SPaG) | 100o/o |
| Writing(Teacherassessment) | 100o/o |
| Mathematics | 100o/" |
| Science(Teacherassessment) | 100% |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Unrestr¡ct€d | Restricted | TotalFunds | Unrestricted | Restricted | TotalFunds | |||
| Funds | Funds | Funds | Funds | ||||||
| lncomefrom: | f | c | f | f | f | ||||
| Donâtions andlegacies | 2 | 9,991,322 | 2,746,358 | t2,737,680 | 9,769,064 | 7,007,653 | t6,776,717 | ||
| Charitableact¡v¡t¡es | 3 | 3,3s3,047 | 3,3s3,047 | 3,204,M9 | t89,4t7 | 3.393,866 | |||
| lnvestment income | 1,,294640 | 4A,222 | 1,,334,862 | 23,7t9 | 9,507 | 33,226 | |||
| tund-raising income | 5 | t04,209 | 104,209 | 108,532 | 108,532 | ||||
| Other¡ncome | 6 | 50,282 | 50,282 | 116,873 | 1,16,873 | ||||
| Total | 1¿6aq-291 | 2-890-789 |
17.580.080 | t3,222,637 | 7,206,577 | 2A,429.274 | |||
| Expenditure on: Charitable activities: |
7 | 1"4,963,383 | 2,626,579 | t7,589,962 | 9,601,508 | 7,226,A23 | 76,827,s3| | ||
| Governance | TL | 75,239 | 75,239 | 115,018 | 1,L5,018 | ||||
| 1s.038.6222,626,579 | L7.655.201 | 9,7L6,526 | 7,226,427 | 16p42,549 | |||||
| Netincome/(erpenditure) | (349,331) | 2U,21,O | (8s,r21) | 3,506,111 | (19,446) | 3,486,665 | |||
| Gains/(losses)on ¡nvestments | (26,311,157) | 126,3tt,ts7l | (142,477l, | 1742,47t! | |||||
| Transfers between funds | 131,512 | (131",s12) | (L70,826) | 170,826 | |||||
| Other recognisedgains/{losses): | |||||||||
| Gains/(losses)on rêvaluationoffixedassets | 45,000 | 45,000 | |||||||
| Actuariaigains/(losses)ondefinedbenefit pens¡onscheme |
28 | 27,978,004 | 27,978,000 | 70,572,AOO | 10,572.000 | ||||
| Othergainsandlosses | |||||||||
| Netmovêmentinfunds | r,494,024 | r32,698 | 1,626,722 | 73,764,8t4 | 151,380 | 13,916,r94 | |||
| Fund balancesbroughtforward | M,520,4L2 | 4,729,L78 | 49,249,t94 | 30,755,1"97 | 4,577,798 | 35,332,995 | |||
| aspreviously stated | |||||||||
| Prioryearadjustments | |||||||||
| Fund balancescarriedforward | 46,014,0364,861,876 | 50,875,912 | 4,52A,O1! | 4,729,!78 | 49,249,189 |
| 2022 | 202L | ||||||
|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Restricted | TotalFunds | Unrestricted | Restricted | TotalFunds | |
| Funds | Funds | Funds | Funds | ||||
| lncomefrorn | Ê | f | € | f | f | f | |
| lncomefromdonations andlegacies | 2 | 9,970,L70 | 492,524 | 10,462,630 | 9,559,437 | r44,780 | 9,704,217 |
| Charitable activities | 3 | 344,303 | 344,303 | 430,013 | 430,013 | ||
| lnvestment income | 4 | r,326,471 | 1,326,471 | 32,795 | 32,795 | ||
| Other income | 6 | 50,282 | 5A,282 | 116,693 | 116,693 | ||
| Total | 11,691,166 | 492,52012,183,686 | 10,138,938 | 744,7801o,283,7t8 | |||
| Expenditure on: | |||||||
| Charitable activ¡ties: | 7 | 12,947,724 | 428,379 | 13,376,r.03 | 6,891,380 | 286,678 | 7,L78,058 |
| Governance | 11 | 75,239 13,022,963 |
75,239 428,379t3,451,342 |
89,379 6,980,759286,678 |
89,379 7,267,437 |
||
| Netincome/(expenditure) | (1,331,797) | æ,t4L | (1,267,656) | 3,158,179{141,898) | 3,016,281 | ||
| Gains/lossesoninvestmentassets | (26,339,000) | - | (26,339,000) | (132,681) | (132,681) | ||
| Transfers between funds | 23 | 156,911 | (1s6,911) | 4t,4U | (4L,4841 | ||
| Other recognisedgains/(losses): | |||||||
| Gains/(losses)onreva¡uationoffixedassets | 45,000 | 45,000 | |||||
| Actuarial gains/(losses) ondefinedbenefit | |||||||
| pension scheme | 28 | 27,978,00A | 27,978,400 | 10,572,000 | r.0,572,000 | ||
| Netmovementinfunds | 509,r"14 | (92,7701 | 4t6,3M | 13,638,982 | (183,382) | 13,455,600 | |
| Fund balancesbrought forwardatJanuary1 | 38,037,716 | 2,330,245 | 40,367,96L | 24,398,734 | 2,5r3,627 | 26,9t2,367 | |
| Fund balancescarriedforward atDecember31 | 38,546,8302,237,47540,784,305 | 38,037,7162,330,2454O,367,96L |
| Notes | GÍoup | Char¡tv | |||||
|---|---|---|---|---|---|---|---|
| 2022 | 202t | 2422 | 2A2t | ||||
| f | î. | Ê | f | ||||
| Fixed Assets | |||||||
| TangibleFixedAssets InvestmentProPerties |
L5 16 |
33,617,073 200,000 |
34,O2L340 155,000 |
29,704,707 200,000 |
30,045,898 1"55,000 |
||
| lnvêstments | L7 | L,066 | 1,066 | ||||
| 12 877,073 | 34,L76,340 | 29,905,773 | 30,202,964 | ||||
| Current Assets | |||||||
| Stocks | 18 | I,769,23s | I,674,685 | 133,626 | 1s6,380 | ||
| Debtors | 19 | 4,175,503 | 4,515,031 | 1,974,497 | 2,863,021 | ||
| lnvestments | 2A | 254,914 | 227,447 | ||||
| Cashat bank and¡nhand | 12,284,909 | 10,435,087 | 9,42?.,637 | 7,744,568 | |||
| Totâl CuÌrent Assets | 18,483,661 | 16,851,850 | 11,530,760 | ta,763,975 | |||
| Creditors: Amounts duewithinayear | 2I | t,L99,250 | 1,554,889 | 426,656 | 374,867 | ||
| NetcurrentAssets | L7,284,4LL | 15,296,963- | . | tL,n4,ß4 | 10,389 .108 | ||
| Creditors: Amountsdueafterone year | 22 | 225,572 | 224,LLL | 225,572 | 224,LLt | ||
| Prov¡sionsforliabilities | |||||||
| 225,572 | 224,LLL | 225,s72 | 111 | ||||
| Totãl Net Assets | 50,875,9t2 | 49,249,t9ø | 40,784,305 | 40,367,96L | |||
| Fundbalances | |||||||
| Unrestricted | 46,014,036 | 44,520,012 | 38,546,830 | 38,037,716 | |||
| Restricted | 4,861,876 | 4,729,178 | 2,237,475 | 2,330,245 | |||
| IotalFunds | 23 | 50,875,912 | 49,249,t90 | 40,784,305 | 40,367,96L |
Fortheyear ended31D |
ecember2 |
O22 | |
|---|---|---|---|
| Note | 2022 | 202L | |
| Cashflow fromoperating activities | f | f | |
| Netcashprovidedby {usedin)operatingactivities | 25 | (1,4,228,750l, | 619,861 |
| Cashflowsfrominvestingactivities | |||
| Rents,dividends and interestfrominvestments | 26 | L,334,862 | 33,226 |
| Purchaseofproperty,plantandequipment | .L15,791], | (53,337) | |
| Changeincashandcashequivalentsinthe year | (13,054,079) | 599,750 | |
| Cashandcashequivalentsatthebeginning oftheyear | L0,782,596 | LO,782,846 | |
| Cashandcashequivalentsattheendof theyear | 27 | (2,271,4831 | 78 596 |
| 2022 | 2A2t | ||||||
|---|---|---|---|---|---|---|---|
| 2 | 6roup:lncomefromdonationsandlegacies | Unrestricted | Restricted | Total | Unrestr¡cted | Restr¡cted | lotal |
| Funds E |
Funds f |
Funds Ê" |
Funds f |
Funds ç |
Funds f |
||
| Members in lreland,Scotlandand Wales | 2,352,390 | 2,352,390 | L,88r,726 | 51,537 | 1,933,263 | ||
| Conferencesupport inEngland | 3,936,618 | 3,936,618 | 3,827,275 | 3,827,275 | |||
| General ConferenceofSeventh-dayAdventìsts | 4t7,607 | 443,862 | 861,469 | 861,469 | 861,469 | ||
| Conferencesforpast pensiondeficits | 3,O20,692 | 3,020,692 | 2,776,876 | 2,776,876 | |||
| Donated assets | 40,000 | 40,000 | |||||
| Taxrecoverable onGìftAid donat¡ons | r45,739 | 41,658 | L87,397 | L44,482 | t44,482 | ||
| Subtotal ofbasedonat¡ons | 9,91"3,046 | 485.52010.398.566 | 9.491.828 | 51s37 | 9.543.365 | ||
| Donations | 1,449 | 974,065 | 975,5L4 | 132,77r|640,293 | 647,582 | ||
| Legacies Grants |
76,827 | 7,000 L,279,773 |
83,827 t,279,773 |
63,143 246,844 |
148,191 6,!67,632 |
21r,334 6,4t4,436 |
|
| Subtotal of otherdonations | 78,276 | 2,260,8382]39]t"! | 277,236 | 5,956,116 | 7,233,352 | ||
| Total incomefromdonationsandlegacies | 9.991.1)) | 2746.158 | 12.737.680 | s.76s.064 | 7.007.65316.776.7] | ||
| Charity:lncomefiomdonationsandlegacies Membersinlreland,Scotlandand Wales |
2,3s7,390 | 2,352.390 | L,881,726 | 51,537 | 1,933,263 | ||
| ConferenceSupport inEngland General ConferenceofSeventh-dayAdventists Conferencesforpast pens¡ondeficits |
3,936,618 229,458 3,A20,692 |
387,806 | 3,936,618 677,264 3,020,692 |
3,827,275 861,469 2,776,876 |
3,827,275 861,469 2,776,876 |
||
| TaxrecoverableonGiftAiddonations | L45,739 | t45,739 | 111,920 | 111,920 | |||
| Subtotal ofbasedonations | 9,684,897 | 387.806 | t0,072,703 | 9,4s9,2665+.537 | 9,s10,803 | ||
| Donat¡ons Legacies Grants |
L02,t-52 183,061" |
97,7I4 7,000 |
199,866 7,000 183,061- |
1,890 10,837 87,444 |
93,243 | 95,133 10,837 87,444 |
|
| Subtotal of otherdonations | 285,213 | ]^04.7t4 | 4A9.927 | 1.00.171 93,243L93,474 | |||
| Total incomefromdonat¡onsandlegacies | s.970"110 | 4e2s20 | 10.462.630 | 144.7AO9.704.217 |
| 3 | lncomingResourcesfrom charitableactivit¡es |
Unrestricted FundsÍ |
Unrestricted FundsÍ |
2022 Restricted Funds E |
Total Funds € |
Unrestricted Funds E |
2021 Restricted Funds E |
Total Funds € |
|---|---|---|---|---|---|---|---|---|
| Group ChurchMinistry |
3,353,047 | 3,3s3,047 | r,735,82r | 1,735,821 | ||||
| Publishing Education |
r,468,628 | L,468,628 | ||||||
| HumanitarianAid andWelfare | t89,4L7 | L89,4L7 | ||||||
| TotalCharitable lncome | 3 | 1 | 17 | |||||
| Charity ChurchMinistry |
344343 | 344,303 | 430,013 | 430,013 | ||||
| TotâlChar¡table lncome | 344.303 | 344,303 | 3 | |||||
| 4 | lnvestmentlncome | Unrestr¡cted Funds E |
2022 Restricted Funds e |
Total Funds î. |
Unrest¡icted Funds E |
2A2L Restricted Funds f |
Total Funds Ê |
|
| 6roup Locallylisted investments Return onlocalcash |
7,294,64040,222 | t,334,862 | 23,719 | 9,s07 | 9,547 23,719 |
|||
| 7,294,640 | 4A,222 | 1,334"862 | 719 | |||||
| Charity Return onlocalcash |
1,326,41L | L,326,471 | 32,795 | 32,795 | ||||
| L,326,41t | 1.326,477 | 32 795 | ||||||
| 5 | Fundraising lncome | Unrestricted | 2022 Restr¡cted |
Total | Unrestricted | 202L Restricted |
Total | |
| Funds E |
Funds E |
Funds ç. |
Funds f |
Funds ß |
Funds E. |
|||
| Group | ||||||||
| PublicCollectionforHumanitarian | ||||||||
| Relief | 209 | 108,532 | 108,s32 | |||||
| Charity | ||||||||
| PublicCollectionforHvmanitarian | ||||||||
| Relief | ||||||||
| 6 | OtherlncomingResources | Unrestricted | 2022 Restricted |
Total | Unrestr¡cted | 202L Restri6ted |
Total | |
| Funds | Funds | Funds | Funds | Funds | Funds | |||
| Ê. | ç- | € | ç. | ç- | c. | |||
| 6roup Gain/{loss) onsaleofassets ôtherincome |
50,282 | 5A,282 | (L87) n7,o6a |
{187} rL7,060 |
||||
| TotalOtherlncome | 5A,282 | 50,282 | 176,873 | Lr6,873 | ||||
| Charity Gain/(loss)on disposalofassets Other income |
50,282 | 50,282 | {187} 116,880 |
(187) 116,880 |
||||
| TotalOtherlncome | 5A,282 | 34,287 | 116,593 | 116,693 |
| Forthe y | earended 31 D | ecember2O22 | |||||
|---|---|---|---|---|---|---|---|
| 7 | Expenditure by CharitableActivity | 2022 | 202t | ||||
| Unrestr¡cted | Restricted | Total | Unrestricted | Restricted | Total | ||
| Summarybyfund type | Funds f |
Funds f |
Funds f |
Funds f |
Funds C |
Funds E |
|
| Group | |||||||
| ChurchMinistry | 7,749,8L8 | 29L,L52 | 8,040,970 | 3,667,436 | 217,614 | 3,885,050 | |
| Education | 2,796,389 | 2,796,389 | 2,72L,78| | 2,72L,78L | |||
| Publishing Humanitarian Aid &Welfare |
t,91L,293 423,702 |
2,236,299 | L,97L,293 2,660,OO7 |
1-,938,522 197,660 |
6,956,872 | 1,938,522 7,154,532 |
|
| Objectives inothergeographicalareas Retirement responsibilities |
82,7L5 L,939,466 |
99,L28 | 181,843 1,939,466 |
322,996 753,11"3 |
5t,537 | 374,533 753,1r3 |
|
| Total CharitableExpenditure | 963.383 L4, |
2,626,579 | t7,589,962 | 9.60r..s08 | 7.226,023 | L6,827,53L | |
| Charity ChurchMinistry Education |
8,207,722 2,274,977 |
29L,r52 | 8,498,874 2,274,977 |
3,84L,235 1,,763,353 |
2t7,6L4 | 4,058,849 1,763,353 |
|
| Humanitarian Aid &Welfare | 442,845 | 38,099 | 480,944 | zto,682 | t7,527 | 228,209 | |
| Objectives inothergeagraphicalareas Retirement responsibilities |
82,7L5 L,939,466 |
99,1"28 | 181,843 1,939,466 |
322,996 753,1"13 |
5r,537 | 374,533 753,1L3 |
|
| Total CharitableExpenditure | L2,94 7,724 |
428,379 | 13.376,L03 | 380 | 286,6787,L78,Os8 |
| AnalysisofResources byActivity | ||||
|---|---|---|---|---|
| 2422 | ||||
| Group | Grant | Activities | Support | Total |
| Fundingof | Directly | Costs | Expense | |
| Act¡vit¡es € |
Undertaken C |
€ | f | |
| ChurchMinistry | 291,860 | 3,444,675 | 4,3O4,435 | 8,040,970 |
| Education | 357,897 | 1,759,963 | 678,s29 | 2,796,389 |
| Publishing | r,678,292 | 293,001 | 1,97r,293 | |
| Humanitarian Aid and Welfare | 348,4L7 | 1,7L6,544 | 595,444 | 2,660,001. |
| Obiectives inothergeagraphicalareas | 181,843 | 181,843 | ||
| Retirementresponsibilities | t32 1,t79,749 |
1.939,334 10,538,804 |
5,81L,409 | 1,939,466 77,589,962 |
| 202t | ||||
| Grânt | Activities | Support | Total | |
| Fundingof | D¡rectly | Costs | Expense | |
| Act¡vit¡es r. |
Undertaken r. |
f | € | |
| ChurchMinistry | 219,497 | 3,015,294 | 6s0,259 | 3,885,0s0 |
| Education | 437;81 | L,791,335 | 493,065 | 2,721.,78r |
| Publishing | 1,845,705 | 92,8L7 | t,938,522 | |
| Humanitarian Aid and Welfare | t20,570 | 6,67s,365 | 358,597 | 7,154,532 |
| Objectivesinothergeographicalareas | 374,533 | 374,533 | ||
| Ret¡rementresponsibilities | 1,151,981 | 717 | 753,7 16,827 L |
|
| 2022 | ||||
| Charity | Grant | Activities | Support | Total |
| Fundingof | Directly | Costs | Expense | |
| Activ¡ties | Undertaken | |||
| e | î. | € | g | |
| ChurchMinistry | 29t,889 | 3,652,702 | 4,554,283 | 8,498,874 |
| Education | (463,208) | 9L9,L52 | 1,608,841 | |
| HumanitarianAid andWelfare | '.,L52,897 2s,000 |
2A2,928 | 253,A16 | 480,944 |
| object¡ves inothergeographicalareas RetirementresPonsibilities |
181,843 r32 1,651,761 |
328,064 3]2A,486 |
1,,67L,270 7,337,720 |
181,843 1.,939,466 72,709,967 |
| 2027 | ||||
| Grant | Activities | Support | Total | |
| Fundingof | Directly | Costs | Expense | |
| Actívities | Undertaken | |||
| ç. | E | € | f | |
| ChurchMinistry | L67,tOL | 3,180,544 | 7L1,204 | 4,058,849 |
| Education | L,r57,630 | L76,698 | 429,026 | 1,763,353 |
| Humanitarian Aidand Welfare | 12,000 | t76,698 | 39,51"2 | 228,209 |
| Objectivesin othergeographicalareas Retirementresponsibilities |
374,533 1,7LL,264 |
339,673413,444 3,813,612L,s93,782 |
374,533 753,1,L3 7,]'78,058 |
| Analysisof non-grant expenditurebyChari | tableActivity | |||
|---|---|---|---|---|
| 2022 | ||||
| Group | StaffCosts t |
DepreciationOtherCosts r. î. |
Total E |
|
| ChurchMinistry | 2,385,987 | 169,858 | 5,'J,93,265 | 7,749,tL0 |
| Education | 1.,539,630 | 59,290 | 839,572 | 2,438,492 |
| Publishing | 742,369 | 26,276 | L,202,648 | 'J.,97L,293 |
| Humanitarian Aid&Welfare | 250,536 | 71,299 | 2,a5o,749 | 2,311,984 |
| Objectivesinothergeographicalareas FormerPensionSupport |
320,523 | 1.618,81L1,939,334 | ||
| s,239,04s | 266,722L0,904,446 | L6.4tO,2t3 | ||
| 2A2L | ||||
| StaffCosts r. |
DepreciationOtherCosts Eî. |
Total Ê. |
||
| ChurchMinistry | 2,254,r01 | 1,60,'.J.34 | t,25L,3r8 | 3,665,553 |
| Education | 1,598,660 | 88,746 | 597,594 | 2,284,404 |
| Publishing | 7A1,228 | 18,663 | 7,2t8,631 | 7,938,522 |
| Humanitarian Aid&Welfare | 267,925 | 10,361 | 6,761,,676 | 7,033,962 |
| Objectives inothergeographicalareas | ||||
| FormerPensionSupport | 334,098 | 419,015 | 753,1t3 | |
| 5,150,013 | 277,303 | L0,248,234 | 15,675,550 | |
| 2022 | ||||
| Charity | StaffCosts € |
DepreciationOtherCosts EÊ. |
Total f |
|
| ChurchMinistry | 2,526,336 | 779,849 | 5,500,800 | g,206,985 |
| Education | t4a3s2 | 9,992 | !,637,872 | L,L22,O8O |
| Humanitarian Aid&Welfare | 140,352 | 9,992 | 305,600 | 455,944 |
| Objectives inothergeographicalareas | ||||
| FormerPensionSuppott | 324,523 3,t27,563 |
1,618,811 199.8329,063.083 |
t,939,334 7r,724,342 |
|
| 2A2t | ||||
| StaffCosts € |
DepreciationOtherCosts r.E |
Total € |
||
| ChurchMinistry | 2,386,695 | 169,645 | 1,335,409 | 3,891,748 |
| Education | 132,594 | 9,425 | 463,705 | 6A5,723 |
| Humanitarian Aid & Welfare | 1,32,594 | 9,425 | 74,L91 | 216,209 |
| Objectivesinothergeographicalareas | ||||
| Former Pension Support | 334,098 2,985,981 |
188,494 | 419.015 2,292,379 |
753,1!3 5.466.794 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Numberof | Numbersf | |||
| Beneficiaries | Total | Beneficiaries | Totâl | |
| € | r. | |||
| 81 | L23,94r | 91 | 159,601 | |
| 81 | 1)4q41 | 91 | 159.601 | |
| 2022 | 2A2t | |||
| Group | Char¡ty | Group | Charity | |
| Grantdescriotion | € | a | ||
| EducatíonalNeed | 795,000 | 72t,159 | ||
| Ëducåt¡onalNeed | 233,956 | 233,9s6 | 277,780 | 277,874 |
| Human¡tãrian Aid | 348,017 | 25,000 | 120,570 | 12,000 |
| General Operations | 114000 | r.14,000 | 84,000 | 84,000 |
| General Operations | 77,750 | 77,750 | 84,500 | 87,500 |
| General Operations | 181,843 | 181,843 | 374,533 | 374,533 |
| General Operations | 100,110 | 100,1.39 | s0,997 | (3,2791 |
| Pâstpensiondeficit | 132 1.0ss.808 |
732 7,527.820 |
992.380 | t.552,783 |
| r.r79.749 | 1.651.761 | 1.1s1.981 | 1,,7t2.384 |
| 2022 | 2021. | ||
|---|---|---|---|
| Group E |
Char¡ty | Group € |
Charity f |
| 59,238 | 59,238 | 80,284 | 54,645 |
| 16,001 | 16,001 | 34,734 | 34,734 |
| 75.239 | 75"239 | 115.018 | 8C.379 |
| tL | Netresourcesexpended | Total 2022 |
Total 2021 |
Total 2021 |
|---|---|---|---|---|
| Thisisstatedaftercharging: | f | r. | ||
| Depreciation of tangible fixedassets: | 266,722 | 277,303 | ||
| Reimbursementofexpensestotrustees | ||||
| 24trustees(average) -24trustees in2O2L | 16,001 | 34,734 | ||
| Feespayableto thecharity's auditor | ||||
| forthe auditof theannualâccounts | 59,238 | 80,284 | ||
| L2 | StaffCosts | Total | Total | |
| 2022 | 202t | |||
| € | ç. | |||
| Staffcostswereasfollows | ||||
| WagesandSalaríes | 3,934,065 | 3,856,324 | ||
| SocialSecurityCosts OtherpensionCosts |
42r,905 883 075 |
388,063 I 610 |
||
| 5,239,045 | 5 | 60 997 | ||
| 2022 | 2021 | |||
| no | no | |||
| Theaveragenumber ofemployeesduringtheyear | L20 | IL7 | ||
| None receivedremunerationamountingtomore thanÊ60,000duringtheyear | ||||
| t3 | Trustees'remuneration | 2022 | 202t | |
| € | E | |||
| Emolumentspaidto9employed trustees(average) -2A2L:8 trustees | ||||
| Keyrnanagement | 156,890 | L50,677 | ||
| Other trustees | 288,187 | 24A,574 | ||
| 077 | 39L,247 | |||
| Duringtheyearretirementbenefìtswereaccruingto | ||||
| 9trustees{2A2I:8)inrespectofpension schemes | ||||
| t4 | OtherFinancelncome | 2022 | 202t | |
| r | ç. | |||
| Returnon pensionschemeassets | (24,981,000) | 783,000 | ||
| lnterest onpension schemeliabilities | {1,242,000) | (9r.9.000) | ||
| (26,223,000) | 136,000) |
| 15 | TangibleFixedAssets | Freehold | Churches | Operational | Other | Total |
|---|---|---|---|---|---|---|
| Property | &Schools | Equipment | FixedAssets | |||
| GroupCost | ||||||
| Asat01January | 33,204,9s0 | s,380,674 | 1,871,589 | 89,398 | 40,546,61L | |
| Additions | 142,L22 | L7,347 | 24,!30 | (67,808) | Lts,797 | |
| Disposals | (286.2931 | 26.055) | (312,348) | |||
| Asat 31December | 33,060,779 | 5,398,0211,869,664 | 21,590 | 40,350,054 | ||
| Depreciat¡on | ||||||
| Asat 01January | 3,784,54O | L,040,247 | L7O4,484 | 6,52s,271 | ||
| ChargeforYear | 77,6tt | 159,045 | 32,478 | 269,734 | ||
| On Disposals | {57.131} | 14.2931 | 16r.4241 | |||
| Asat31December | 3,805,020 | 1,t99,292t,728,669 | 6,732,981 | |||
| NetBookValue | ||||||
| Asat01January Asat31December |
29.42A.4LO 29,255,759 |
4344.427 4,198,729 |
171.L05 140,995 |
89.398 2t,59A |
34.027,340 33,617,073 |
|
| Charity Cost | ||||||
| Asat01January | 27,272,930 | s,380,674 | 686,92r | 67,808 | 33,408,333 | |
| Additions | 142,L22 | 17,347 | 9,355 | {67,808) | 101,016 | |
| Disposals | {286.293} | {286.293} | ||||
| Asat31December | 27,128,7s9 | 5,398,427 | 696.276 | 33,223,056 | ||
| Depreciation | ||||||
| Asat01January | 7,684,262 | r,440,247 | 636,926 | 3,361,435 | ||
| ChargeforYear | 28,056 | 159,045 | 26,944 | 214,045 | ||
| On Disposals | (s7.131) | (57.131) | ||||
| Asat31December | 1,6ss,187 | r,r99,292 | 663,870 | 3,518,349 | ||
| NetEookValue | ||||||
| Asat01January | 25,s88,668 | 4,340,427 | 49.995 | 67.808 | 30,046.898 | |
| Asat31December | 25,473,572 | 4,198,729 | 32,406 | 29,704,707 |
| L6 | ¡nvestment Property | G | |||
|---|---|---|---|---|---|
| 2022 | 202t | 2022 | 202L | ||
| f | f | f | f | ||
| TheGroup: | |||||
| MarketValueatJanuaryt,2O76 | 1ss,000 | 1ss,000 | 155,000 | 155,000 | |
| Netinvestment(loss)/gain | 45,000 | 45,000 | |||
| MarketvalueatDecember31,2016 | 200,000 | 155,000 | 200.000 | 1s5.000 |
| L7 | FixedAssetlnvestments | Group | Charitv | ||
|---|---|---|---|---|---|
| 2022 | 202t | 2022 | 202t | ||
| î | f | € | î- | ||
| lnvestmentsin charitable subsidiary: | |||||
| StanboroughPress Ltdatoriginal cost | 066 |
| 18 | Stocks | Grou | |||
|---|---|---|---|---|---|
| 2022 | 202L | 2022 | 2A2L | ||
| f | € | f | f | ||
| Departmentalsupplies | L33,626 | 156,380 | 733,626 | 156,380 | |
| lnventoryof goodsforsale | 1,635,609 | 1,518,305 | |||
| r,769,23s | t,674,68s | 133,626 | 156.380 |
| Debtors | Group | Charity | ||
|---|---|---|---|---|
| 2422 f |
202L r |
2022 î |
202t f |
|
| Dueaftermorethanoneyear | ||||
| Trade debtors | 834,465 | 834,465 | ||
| Loansowedbygroup undertakings | ||||
| Loansowed by related charities | 10s,836 | 230,031 | 226,591 | 368,788 |
| Loansowedbyemployees | 87,478 | 87,478 | ||
| L.O27.779 | 1,064.496 | 3t4.O7r | 368.788 | |
| Duewithinoneyear Tradedebtors |
L,754,1A2 | 1,636,664 | 272,99t | 20r.,898 |
| Loansowedbygroup undertakings | ||||
| Other amounts owedbygroupentities | 1,066,232 | 1.,092,081. | ||
| Loansowedbyrelated charities | 1"L8,133 | 88,133 | r"36,133 | r"36,1-33 |
| Other amounts owed by related charities | t,r20,346 | 7,362,62s | 64,696 | 724,638 |
| Accrued lncome | 47,058 | 787,772 | 47,058 | L81,772 |
| Prepayments | 51,4t7 | 4t,929 | 22,534 | 23,801 |
| Employees | 56,668 | 90,130 | 50,782 | 84,634 |
| OtherReceivables | 49,282 | 49,282 | ||
| 3.147.724 | 3.450,535 | 1.660.426 | 2,494,239 | |
| Total | 4.1"75.503 | 4.51-s.031. | r.974.497 | 2.863.027 |
| Group | Charity | ||
|---|---|---|---|
| 2422 | 2021 | 2027 | 202L |
| Ê | f | f | Ê |
| 93,192 | 96,926 | ||
| t6t,722 | 130,121 | ||
| 2s4.9r4 | 227.047 |
| Creditors:Amounts fallingduewithino | neyear | |||
|---|---|---|---|---|
| Groug | Charitv | |||
| 2022 | 2021 | 2022 | 202L | |
| c | f | € | € | |
| Bank Loansand Overdrafts | 230 | |||
| 5uppliers | 463,002 | 439,387 | ||
| Advancesfor charitableact¡vities | 8s,29s | L16,235 | ||
| Duetoassociated charities | 87,091 | 482,843 | 82,450 | 63,100 |
| 0uetolocal congregations | 20,875 | 20,875 | ||
| Employees | 31,767 | 37,767 | TT7 | |
| Accruedexpenses | 289,044 | 188,540 | 194,603 | 118,092 |
| Deferred income | 19,976 | 64,773 | 4,667 | 30,960 |
| Agency/trustAccounts | 52,035 | 45,506 | 1,740 | |
| Taxespayable | 11,560 | 11,560 | ||
| Other Crêd¡tors | 150,165 | 205,815 | 91-,154 | 151,038 |
| 11qg250 | 15q4ß89 | 426.656 | 374.467 |
| Group | Charitv | |||
|---|---|---|---|---|
| 2022 | 20?'I | 2022 | 2ø21 | |
| f | f | f | ç | |
| Deferred income | 34,1"61 | 46,223 | 34,161 | 46,223 |
| Returnable deposits onretirement | ||||
| properties | Lg]-,4T1 | 177,888 | 191,411 | 177,888 |
| ?)sq7) | 224,lr1^ | 22s.572 | ))4111 |