Annua l Report 20 22
Trustees
Chair – Jan De Villiers (appointed 27/7/2022) Treasurer / Pastor – Pat Hellewell (Adrian Hulme Accountant) Trustee / Secretary - Tracey Engyel Chair / Secretary – Amanda Pell (resigned 27/7/2022)
Church Council / Leaders
Pastor – Amanda Pell Pastor – Pat Hellewell Leader – Tracey Engyel Leader – Anne- Marie Hellewell
Staf Project Manager – Amanda Pell Project Worker - David Spencer Admin. Assistant – Candice Chamberlain Support Worker - Shaun Cummings Specialist Worker – Paul Munro Coffee Brook Manager – Bec Hearn
18-26 Main Street Shirebrook Mansfield Nottinghamshire NG20 8DG Tel 01623 744371 Charity No. 1052624 Summary Financial Position
Independent Accountant – Beeley Hawley
1
The Brook Annual Report 2022
Summary
Finance
2022 Income £236,791 Expenditure £214,852 Balance £136,658
Reserve Policy - The Trustees will endeavour to maintain £20,000 in reserves. This is to ensure the continuance of core Church activities and provide a buffer for emergencies. The Church operates a substantial building and holds many community activities with a high level of access to the general public. The Church is also an employer and landlord.
Insurance - the Building continues to be insured via Aston Lark Ltd. This also includes Public Liability, Employers Liability and property insurance for 53 Byron Street and 49 Byron Street.
Risk Management - The trustees endeavour to make sure that risks are kept to a minimum through regular monitoring and review.
The Brook – 18-26 Main Street, Shirebrook - Kingdom Homes – 53 & 49 Byron Street, Shirebrook. The Brook’s main base is 18-26 Main Street which is a registered Church and also provides a Community Centre.
It is from this address that its charitable purposes are delivered. The Brook as part of its charitable function provides accommodation for those who need support through Kingdom Homes.
Summary of Activities / Public Benefit
We are a community church (part of Assemblies of God) and as such worship God through everything we do. We believe as Christians that church is more than a “church meeting” but it is also about loving and supporting the needs of others in our community.
We love God, His Word and His presence. We believe true transformation starts with a relationship with God the Father through Jesus Christ and a living relationship with the Holy Spirit.
Church therefore inherently benefits everyone but we specifically provide for the local community through a wide range of support, from one to one support, Community Food Storehouse, Community Café/Garden, volunteer opportunities, larger shared events, training to “having fun” and much more.
We have Recovery Plus providing extensive support for people who are vulnerable for many reasons, i.e. homelessness, addictions,
2
The Brook Annual Report 2022
mental health issues and trauma. This can be practical support, mentoring, advice, group work, signposting to other services, care support and access to the all the resources at the centre.
These are supported by Trustees, members, staff, volunteers, local agencies and local community – to whom we are most grateful.
Summary of Funding
Usually much of the non – restricted general income comes from Tithes, Offerings, donations from members and gift aid. We also receive an income via the Solar panels. In 2022 the church and the community projects it operates were supported by the National Lottery, Coalfields Regeneration Trust, Police Crime Commissioner, Bolsover District Council, Power to Change, Rank Foundation and others. We are extremely grateful and blessed.
The Storehouse was supported by Coalfields, Bolsover District Council, Shirebrook Town Council, the National Lottery and Foundation Derbyshire with funds from Derbyshire County Council. We thank all funders for their support which changed the impact and scope of what we could achieve. We are most thankful.
The support of FutureKraft has helped us to thrive. We thank Jan, Chris and others.
Treasurer’s Report – Adrian Hulme (See Financial Report)
Pat Hellewell is the Church Treasurer. Adrian Hulme ACA has supported some of the duties of Treasurer. Adrian has prepared the accounts which will be independently audited by Beeley Hawley Accountants in Mansfield, before being submitted to the Charities Commission.
The principal source of Funding for the Church is Tithes and Offerings. This is supplemented with rental income and charitable grants. Special Projects such as Storehouse and Recovery Plus are funded by public donations and charitable grants.
This year we have been blessed with numerous grants from Charitable and other organisations.
The majority of the charitable grants received have funded the Storehouse and Recovery Plus projects. Some of this funding is carried over into 2023.
Part of the core running costs and maintenance of the Church has been funded from brought forward designated reserves.
Overall the Church is in a stable financial position and it is the intention of the trustees to build up core reserves going forward.
3
The Brook Annual Report 2022
Adrian would particularly like to thank Tracey Engyel for her work in dealing with the book keeping, cash management and banking functions.
The Trustees are grateful for the support of Bolsover District Council, Shirebrook Town Council, The Rank Organisation, Coalfields Regeneration Trust, Derbyshire Community Foundation, Derbyshire Police and Crime Commissioner, All Churches Trust, The Co-op, The Vernon Bowmer Trust, and Laing for their support during the year, without which we could not have achieved so much.
The Trustees also wish to thank FutureKraft for their assistance in securing charitable grants. The Trustees wish to commend efforts of Amanda Pell and David Spencer, with administrative support from Candice Chamberlain, for their work in securing the charitable grants which have benefitted the Church and local community so much throughout 2022.
Storehouse – Dave Spencer, Amanda Pell, Candice Chamberlain Storehouse opened in March 2021 after the successful emergency relief distribution centre during the pandemic delivering over 7000 bags of food.
Storehouse would not even have started if it wasn’t for our dedicated volunteers, members, partners and funders. We thank every single one of you for all you do as we could not run without you.
Storehouse, in partnership with Recovery plus and Citizens advice have saved many lives and it has been a true blessing to over 728 members and 114 partners. We have had comments like “The Doctor told me you saved my life” “This is
the best thing that’s happened here for years” and many more.
Storehouse has become a great community asset and we trust our Lord that it will grow and be part of our local community for years to come. The support from Funders has been excellent. We have worked closely with Bolsover District Council and the Partnership Team, CVS and Chief Executives Office. 2022 saw Arron Johnson support us from BDC and Mandy Chambers from Feeding Derbyshire.
4
The Brook Annual Report 2022
Dave Spencer’s support has been invaluable and Candice Chamberlain has assisted with system and paperwork to the highest standard. Jenny Toon has been a valuable volunteer along with other. Coffee Brook is now working in partnership with Storehouse.
Kingdom Homes – Amanda Pell
Kingdom Homes 1 on Byron Street has provided a safe haven during these times.
Kingdom Homes 2 was purchased July 2022 which was a great blessing. It needs a complete refurbishment. Progress has been steady and greatly helped by funding provided by Vernon Bowmer and Foundation Derbyshire.
Again thank you to Dave Spencer for his input.
– Recovery Plus Shaun Cummings, Paul Munro, Candice Chamberlain
Within Recovery Plus we have been able to offer tailored support for people with varied needs. These have included individuals with mental health issues, substance misuse, homelessness and physical ill health.
Following an initial discussion with people, we are able to identify their individual needs. We have then been able to support them in following areas, such as accompanying them to face to face GP appointments, hospital visits, supporting and completion of applications for housing, means tested personal benefits, debt recovery and grants to assist with general living costs.
Together with other external agencies such as Citizens Advice Bureau and District Councils we have been successful in securing various individual benefit claims, secure housing tenancies and debt recovery programmes.
Quote from someone helped by Recovery Plus - 'Thank you for all your help.' 'I feel much better about my situation.' 'I've not had the confidence to make an appointment with my GP for years', 'CAB have been a great help with the problems I face.'
This year we added group work to the services we offer with “Celebrate Recovery” meeting every week and other courses about addiction / mental health. These along with extra recovery focused one to one sessions funded by Derbyshire County Council have been successful. Paul Munro worked on this for a time and we appreciate his work.
Thank you to Lin / Martin (CAB) for their invaluable help.
Cofee Brook – Bec Hearn
Coffee Brook reopened in the middle of October. We have accomplished quite a lot
5
The Brook Annual Report 2022
in four months, a reopening event, a thanksgiving event, an evening event between Christmas and New Year. We are starting vegetarian options this week and looking forward to opening the garden for outdoor eating and events.
Coffee Brook could still benefit from a couple of committed volunteers, but the volunteers we have are absolutely amazing and make the cafe the success that it is.
Pastor / Chair of Church Council / Project Manager - Amanda
Pell 2022 was a blessed year of increase of seeking Him. Alongside helping people and releasing the new projects, Kingdom Homes 2, Coffee Brook / Bec Hearn and Recovery Plus group work.
We give God the glory for so many lives touched. God has been at the centre of all we do seen and unseen. I thank God for His tangible Presence through whom we live and move and have our being.
I thank all the Trustees Pat, Tracey and Jan who helped us to function well during this time. I thank Dave and Adrian for all they do. I thank all the volunteers – every one for every part they played and for their help to ensure the success of 2022. Bec has been a great addition to the team.
We enjoyed a successful “Let there be Light” concert – well done guys.
We have still met all our charitable functions and delivered many valuable services for the community. As a church we press into Him.
Well done everyone. We give God the glory every year for all He does. We ask the Lord for wisdom to govern well. 2023 We submit all plans to the Lord. The Lottery continue to support us with funding. We want to finish Kingdom Homes 2 and update some of our systems.
The work with Futurekraft will continue and this is resulting in the strengthening of the charity and further funding opportunities / developments.
Chair’s Report – Jan De Villiers
I’ve been in this position now since July 2022. It has been a great privilege to work with Amanda and the trustees on various matters. I feel that we as a board are making good strides towards developing an up to date and healthy organisation. There is still much to do, but there is energy in the room to get it done - I am thankful for being part of this team. Overall, I am so impressed with the work that The Brook has been doing through the various projects over the past
6
The Brook Annual Report 2022
year, and I look forward to what will be achieved over the next while. Thank you to the whole team who makes The Brook work!
7
THE BROOK COMMUNITY CHURCH AND CENTRE REPORT AND ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
ADDRESS FOR CORRESPONDENCE 18-26 Main Street Shirebrook Mansfield Nottinghamshire NG20 8DG CHARITY NUMBER 1052624 GOVERNING DOCUMENT Deed of Trust, the original of which is held at Assemblies of God Property Trust in Nottingham and as amended on 21 June 2016, for change of name. TRUSTEES Mr J De Villiers MSAJ Pell Mr P D Hellewell Ms T Engyel (Appointed 27 July 20221 (Resigned 27 July 20221 BANKERS Lloyds Bank 102-104 Market Street Shirebrook Mansfield Nottinghamshire NG20 8AD INDEPENDENT EXAMINER Beeley Hawley & Co Ltd 44 Nottingham Rd Mansfield Nottinghamshire NG18 IBL INDEX Page I Legal & Adminlstrative Details Page 2 Independent Examiners Report Page 34 Receipts and Payments Account Page 5 Statement of A5set5 and Liabilities Page 6-8 Notes to the Accounts Page I
Independent exuminerfs report to the Trustees of THE BROOK COMMuf41TY CHURCHAND CENTRE I report to the trustees on my exarnination of the accounts of The Brook Communlty Church and Centre Ithe Trust) for the year ended 31st December 2022, which are set out on pages 3 to 8. Responsibilities ondbusis of report As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the reqL¢irements of the Charities Art 20111'the Art'l. I report in respect of my eyamination of the Trustee'5 accounts carried out under sertion 145 of the 2011 Act and in carrying Out my examination I have followed all the applicable Directions given by the Charity Commission under section 14515llbl of the 2011 Act Independent examinerfs stotement I have tompleted my examination. I confirm that no material matters have come to rny attention in connection with the examination givin8 me cause to believe that in any material respect-. lil accounting records were not kept in respect of the Trust as required by section 130 of the Act,. or 121 the accounts do not accord with those records. I have no concerns and have come across no other matters In connertlon with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. eley Haw Chartered Accountants Tax & Busine55 Advisers 44 Nottingham Rd Mansfield Nottinghamshire NG18 IBL Date.. 27-¥l3 Page 2
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTSACCOUNT FOR THE YEAR ENDED 31 OECEMBER 2022 Notes General Designated Restrlrted Funds Fund5 Funds Funds 2022 Funds 2021 Incoming Resources Charitable Income Grant5 and giving to the Church Charitable Grants received Storehouse Donations Storehouse Charitable Grants Recovery Specialist Charitable Grants Recovery Plu5 Charitable Grants Community Garden Grants The Ark Donation Kingdom Homes 2 Grants Church Development Grants Coffee Brook Grants Warm Spaces Grants Events Grants & Sales Wellness Grant Car Project Donations Training Budget Donations Income Tax recovered 19,715 231 5,000 19,946 24,168 iO,O(KJ 18,928 47,144 28,492 48,493 27,390 26,436 28,492 48,493 27,390 26,436 12,tK)4 2,498 250 5,102 21,107 7,440 7,800 9,960 5,581 1,0 5QXJ I,cKJo 21,107 7,440 7,800 9,960 5.581 51x1 1,651 21,366 1,651 211,796 4,7 124,794 5,231 185,199 Other Income Restore Sales Coffee Brook Donations & Sales Bank Interest Room Hire Solar Power income Events Donations & Sales House Rent Total Incoming Rewurces 2,226 3,557 49 40 3.410 436 2,226 3,557 49 io 3,410 436 15.277 236,791 15,277 20,508 17,015 141,819 31,084 185,199 Continued on page 4 Page 3
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 Notes General Designated Restrlrted Fund5 Funds Funds Funds 2022 Fund5 2021 Incoming Resources Total Incoming Resources 31,084 20,508 185,199 236,791 141,819 Resources Expended Actlvitles Infvrtheronce of choritoble objertlves Church Cost5 34,807 House Costs Warm Spates Costs Kingdom Homes 2 Purchase Storehouse Costs Recovery Plus Costs Recovery Specialist Costs Coffee Brook Costs Restore Costs Church Development Costs Events Costs The Ark Costs Wellness Costs Community Garden Costs 1,842 9,323 36,649 9,323 590 64,854 52,163 18.751 13,640 5,865 306 6,365 5,615 281 44,497 7,960 590 64,854 52,163 18,751 13,640 4,975 589 64,429 13,264 890 306 6,365 5,101 281 340 iio 514 iio 751 Total Resources Expended 36,517 11,165 167,170 214.852 131,489 Net Incoming / (Outgoing) resources for the year 15,4331 9,343 18,029 21,939 10,329 Transfers between funds 10.504 115,4191 4,915 Net movement in funds 5,071 16,0761 22.944 21,939 10,329 Balances l January 2022 16,334 30,307 68,078 114,719 104,389 Balances 31 December 2022 21,405 24,231 91,022 136,658 114,718 The notes on pages 5-8 form part of these accounts Page 4
TME BROOK COMMUNITY CHURCH AND CENTRE STATEMENT OF ASSEfs AND LIABILITIES AT 31 DECEMBER 2022 l. Tangible Fixed Assets The Church building at Main Street, Shlrebrook was valued for insurance InStatement purry)ses in 2022 at £1.65m. Contents and equiprnent In the Church were similarly valued at £165,000. A house, 53 Byron Street, Shirebrook, was purchased for £97,850 including costs on 6 December 2018. It was valued for insurance reinstatement purposes in 2022 at £257.000. The contents were slmilarly valued at £12,000. A house, 49 Byron Street. Shirebrook, was purchased for £56,771 includin8 Costs on 29 June 2022. Refurbishment work is ongoing to this property. Costs to 31 December 2022 £7.171. was valued for insurance reinstatement purposes In 2022 at £257.000. The contents were similarly valued at £12,000. 2. Bank & Cash Balance5 Funds 2022 Funds 2021 Lloyds Bank- Current account Lloyds Bank- Business Insrant Access Cash in hand 8,313 127,866 330 150 13,282 ICM).794 492 150 136,659 114.718 3. Other Non MonetaryAsset5 Church van- estimated replacement value £3,500 Storehouse stock- estimated value £2,000 House Mortgage IRemalning term is 15 years 11 months) 46.248 49,023 5. Other than the unbilled lee for the independent examination there a no other assets APPROVAL The accounts We approved by the trustees and signed on their behalf on 2023 by: Trustee Page 5
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 l. Accounting Policies al The accounts have been prepared on the recelpts and payments basis with a statement of assets and liabilities. bl Restricted furlds are to be used for specifled purposes as laid down bythe donor. Expenditure which meets certain triteria is identified to the relevant fund. cl Designated funds are gèneral funds whlch have been Set aside by the trustees for specrfit purposes. 2. Church Costs 2022 2021 Ministry Salaries & Expenses Community Projects Salaries Tracts. Literature and Evangelism Church Events Gifts Subscriptions & Licences Contrlbutions to AOG fund5 Telephone & Internet Postage, stationery and Printing Rent, Rates Light and Heating. Repairs and Maintenance Equipment Insurance Miscellaneous expenses 7.561 12,524 120 8.132 4,261 40 864 50 296 314 312 314 956 390 4.263 1,907 410 3,188 1.861 245 10,224 10.102 1,119 2,865 1.777 'Net of rechar8e to projects £1,934) 34,806 41.137 Church Costs (Designated) Missions Charitable Donations Missions Pijblications Literature Church Development Professional Fees 1.516 326 470 2,891 1,842 3,361 3. Kingdom Homes I Costs General Expenses Mortgage Interest 4.727 2,430 7,157 2.165 9.322 3,979 1,845 5,824 2,136 7,960 Mortgage Repayments 4. Kingdom Homes 2 Costs Purchase price inc legals Refurbishment General Expenses 56.771 7,171 911 64,853 589 589 Page 6
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 5. Movement of Funds Balances Incoming Resources Balances 0110112022 Resources Expended Transfers 3111212022 RESTRICTED FUNDS Community Storehouse Recovery Plus Recovery Plus Specialist Kingdom Homes 2 Warm Space5 Wellness Coffee Brook Funding Community Garden The Ark Let There Be Light Training Budget Church Development Car Project 18,281 11,2591 76,985 26,436 27,390 21,107 9,960 I,CMJO 7,800 52,163 18,751 13,640 64.854 590 340 4.975 iio 281 5,101 11,OC4Jl 42,103 6,426 13,750 8,312 9,370 660 2,825 1,637 131) 49,059 3,000 1,747 250 5,581 1,000 7,440 500 185,199 14801 6,365 3,395 4.470 soo 91,022 68,078 167,170 4,915 UNRESTRICTED FUNDS General Fund Restore Coffee Brook Events 16,334 24,865 2,226 3,557 436 31,084 34,807 10,024 306 890 514 36,517 16,416 1,920 2,667 402 21,405 480 10,504 16,334 DESIGNATED FUNDS Kingdom Homes I Kingdom Homes 3 Missions New Building Fund Designated Resetve Mrs E Hawson I Shine Shirebrook I 4,261 15.277 9,323 14,0001 6,215 231 1,842 2.500 8,000 17,848 193 5,000 113,9191 8,929 193 30,307 20,508 11,165 115,4191 24,231 Total Unrestricted Funds 46,641 51,592 47,682 14,9151 45,636 Total Funds 114,719 236,791 214,852 136,658 Page 7
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 6. Staff & Trustees All of the activities of the church are carried out by volunteers and six12021- six) part time employees on payroll. Trustee M5 A J Pell was paid a salary of £7,29212021 £7,292) for pastoral ministrv and £29,03312021 £26,690) for managing Church projects. Expenses of £21212021 £3151 were paid to Ms A J Pell. Ms Pell resigned as a Trustee on 27 July 2022. Figures quoted are for the full year. including pension costs. Mr J De Villiers was appointed as a Trustee on 27 July 2022. He received no remuneration or expenses duringthe year. Mr J De Villiers is a Director of Futurekraft Ltd. This company provides the Charity with external strategic, development and funding advice. Fees of £6,365 were paid to Futurekraft Ltd for such support in the year to 31 December 2022. 7. Mortgage - 53 Byron Street Brought forward 49,023 Repayments 14,5951 Interest 2,430 Outstanding Liability 46,858 Purchase prlce inc fees 97,850 Insured for rebuild 257,000 Page 8
THE BROOK COMMUNITY CHURCH AND CENTRE REPORT AND ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
ADDRESS FOR CORRESPONDENCE 18-26 Main Street Shirebrook Mansfield Nottinghamshire NG20 8DG CHARITY NUMBER 1052624 GOVERNING DOCUMENT Deed of Trust, the original of which is held at Assemblies of God Property Trust in Nottingham and as amended on 21 June 2016, for change of name. TRUSTEES Mr J De Villiers MSAJ Pell Mr P D Hellewell Ms T Engyel (Appointed 27 July 20221 (Resigned 27 July 20221 BANKERS Lloyds Bank 102-104 Market Street Shirebrook Mansfield Nottinghamshire NG20 8AD INDEPENDENT EXAMINER Beeley Hawley & Co Ltd 44 Nottingham Rd Mansfield Nottinghamshire NG18 IBL INDEX Page I Legal & Adminlstrative Details Page 2 Independent Examiners Report Page 34 Receipts and Payments Account Page 5 Statement of A5set5 and Liabilities Page 6-8 Notes to the Accounts Page I
Independent exuminerfs report to the Trustees of THE BROOK COMMuf41TY CHURCHAND CENTRE I report to the trustees on my exarnination of the accounts of The Brook Communlty Church and Centre Ithe Trust) for the year ended 31st December 2022, which are set out on pages 3 to 8. Responsibilities ondbusis of report As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the reqL¢irements of the Charities Art 20111'the Art'l. I report in respect of my eyamination of the Trustee'5 accounts carried out under sertion 145 of the 2011 Act and in carrying Out my examination I have followed all the applicable Directions given by the Charity Commission under section 14515llbl of the 2011 Act Independent examinerfs stotement I have tompleted my examination. I confirm that no material matters have come to rny attention in connection with the examination givin8 me cause to believe that in any material respect-. lil accounting records were not kept in respect of the Trust as required by section 130 of the Act,. or 121 the accounts do not accord with those records. I have no concerns and have come across no other matters In connertlon with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. eley Haw Chartered Accountants Tax & Busine55 Advisers 44 Nottingham Rd Mansfield Nottinghamshire NG18 IBL Date.. 27-¥l3 Page 2
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTSACCOUNT FOR THE YEAR ENDED 31 OECEMBER 2022 Notes General Designated Restrlrted Funds Fund5 Funds Funds 2022 Funds 2021 Incoming Resources Charitable Income Grant5 and giving to the Church Charitable Grants received Storehouse Donations Storehouse Charitable Grants Recovery Specialist Charitable Grants Recovery Plu5 Charitable Grants Community Garden Grants The Ark Donation Kingdom Homes 2 Grants Church Development Grants Coffee Brook Grants Warm Spaces Grants Events Grants & Sales Wellness Grant Car Project Donations Training Budget Donations Income Tax recovered 19,715 231 5,000 19,946 24,168 iO,O(KJ 18,928 47,144 28,492 48,493 27,390 26,436 28,492 48,493 27,390 26,436 12,tK)4 2,498 250 5,102 21,107 7,440 7,800 9,960 5,581 1,0 5QXJ I,cKJo 21,107 7,440 7,800 9,960 5.581 51x1 1,651 21,366 1,651 211,796 4,7 124,794 5,231 185,199 Other Income Restore Sales Coffee Brook Donations & Sales Bank Interest Room Hire Solar Power income Events Donations & Sales House Rent Total Incoming Rewurces 2,226 3,557 49 40 3.410 436 2,226 3,557 49 io 3,410 436 15.277 236,791 15,277 20,508 17,015 141,819 31,084 185,199 Continued on page 4 Page 3
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 Notes General Designated Restrlrted Fund5 Funds Funds Funds 2022 Fund5 2021 Incoming Resources Total Incoming Resources 31,084 20,508 185,199 236,791 141,819 Resources Expended Actlvitles Infvrtheronce of choritoble objertlves Church Cost5 34,807 House Costs Warm Spates Costs Kingdom Homes 2 Purchase Storehouse Costs Recovery Plus Costs Recovery Specialist Costs Coffee Brook Costs Restore Costs Church Development Costs Events Costs The Ark Costs Wellness Costs Community Garden Costs 1,842 9,323 36,649 9,323 590 64,854 52,163 18.751 13,640 5,865 306 6,365 5,615 281 44,497 7,960 590 64,854 52,163 18,751 13,640 4,975 589 64,429 13,264 890 306 6,365 5,101 281 340 iio 514 iio 751 Total Resources Expended 36,517 11,165 167,170 214.852 131,489 Net Incoming / (Outgoing) resources for the year 15,4331 9,343 18,029 21,939 10,329 Transfers between funds 10.504 115,4191 4,915 Net movement in funds 5,071 16,0761 22.944 21,939 10,329 Balances l January 2022 16,334 30,307 68,078 114,719 104,389 Balances 31 December 2022 21,405 24,231 91,022 136,658 114,718 The notes on pages 5-8 form part of these accounts Page 4
TME BROOK COMMUNITY CHURCH AND CENTRE STATEMENT OF ASSEfs AND LIABILITIES AT 31 DECEMBER 2022 l. Tangible Fixed Assets The Church building at Main Street, Shlrebrook was valued for insurance InStatement purry)ses in 2022 at £1.65m. Contents and equiprnent In the Church were similarly valued at £165,000. A house, 53 Byron Street, Shirebrook, was purchased for £97,850 including costs on 6 December 2018. It was valued for insurance reinstatement purposes in 2022 at £257.000. The contents were slmilarly valued at £12,000. A house, 49 Byron Street. Shirebrook, was purchased for £56,771 includin8 Costs on 29 June 2022. Refurbishment work is ongoing to this property. Costs to 31 December 2022 £7.171. was valued for insurance reinstatement purposes In 2022 at £257.000. The contents were similarly valued at £12,000. 2. Bank & Cash Balance5 Funds 2022 Funds 2021 Lloyds Bank- Current account Lloyds Bank- Business Insrant Access Cash in hand 8,313 127,866 330 150 13,282 ICM).794 492 150 136,659 114.718 3. Other Non MonetaryAsset5 Church van- estimated replacement value £3,500 Storehouse stock- estimated value £2,000 House Mortgage IRemalning term is 15 years 11 months) 46.248 49,023 5. Other than the unbilled lee for the independent examination there a no other assets APPROVAL The accounts We approved by the trustees and signed on their behalf on 2023 by: Trustee Page 5
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 l. Accounting Policies al The accounts have been prepared on the recelpts and payments basis with a statement of assets and liabilities. bl Restricted furlds are to be used for specifled purposes as laid down bythe donor. Expenditure which meets certain triteria is identified to the relevant fund. cl Designated funds are gèneral funds whlch have been Set aside by the trustees for specrfit purposes. 2. Church Costs 2022 2021 Ministry Salaries & Expenses Community Projects Salaries Tracts. Literature and Evangelism Church Events Gifts Subscriptions & Licences Contrlbutions to AOG fund5 Telephone & Internet Postage, stationery and Printing Rent, Rates Light and Heating. Repairs and Maintenance Equipment Insurance Miscellaneous expenses 7.561 12,524 120 8.132 4,261 40 864 50 296 314 312 314 956 390 4.263 1,907 410 3,188 1.861 245 10,224 10.102 1,119 2,865 1.777 'Net of rechar8e to projects £1,934) 34,806 41.137 Church Costs (Designated) Missions Charitable Donations Missions Pijblications Literature Church Development Professional Fees 1.516 326 470 2,891 1,842 3,361 3. Kingdom Homes I Costs General Expenses Mortgage Interest 4.727 2,430 7,157 2.165 9.322 3,979 1,845 5,824 2,136 7,960 Mortgage Repayments 4. Kingdom Homes 2 Costs Purchase price inc legals Refurbishment General Expenses 56.771 7,171 911 64,853 589 589 Page 6
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 5. Movement of Funds Balances Incoming Resources Balances 0110112022 Resources Expended Transfers 3111212022 RESTRICTED FUNDS Community Storehouse Recovery Plus Recovery Plus Specialist Kingdom Homes 2 Warm Space5 Wellness Coffee Brook Funding Community Garden The Ark Let There Be Light Training Budget Church Development Car Project 18,281 11,2591 76,985 26,436 27,390 21,107 9,960 I,CMJO 7,800 52,163 18,751 13,640 64.854 590 340 4.975 iio 281 5,101 11,OC4Jl 42,103 6,426 13,750 8,312 9,370 660 2,825 1,637 131) 49,059 3,000 1,747 250 5,581 1,000 7,440 500 185,199 14801 6,365 3,395 4.470 soo 91,022 68,078 167,170 4,915 UNRESTRICTED FUNDS General Fund Restore Coffee Brook Events 16,334 24,865 2,226 3,557 436 31,084 34,807 10,024 306 890 514 36,517 16,416 1,920 2,667 402 21,405 480 10,504 16,334 DESIGNATED FUNDS Kingdom Homes I Kingdom Homes 3 Missions New Building Fund Designated Resetve Mrs E Hawson I Shine Shirebrook I 4,261 15.277 9,323 14,0001 6,215 231 1,842 2.500 8,000 17,848 193 5,000 113,9191 8,929 193 30,307 20,508 11,165 115,4191 24,231 Total Unrestricted Funds 46,641 51,592 47,682 14,9151 45,636 Total Funds 114,719 236,791 214,852 136,658 Page 7
THE BROOK COMMUNITY CHURCH AND CENTRE RECEIPTS & PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2022 6. Staff & Trustees All of the activities of the church are carried out by volunteers and six12021- six) part time employees on payroll. Trustee M5 A J Pell was paid a salary of £7,29212021 £7,292) for pastoral ministrv and £29,03312021 £26,690) for managing Church projects. Expenses of £21212021 £3151 were paid to Ms A J Pell. Ms Pell resigned as a Trustee on 27 July 2022. Figures quoted are for the full year. including pension costs. Mr J De Villiers was appointed as a Trustee on 27 July 2022. He received no remuneration or expenses duringthe year. Mr J De Villiers is a Director of Futurekraft Ltd. This company provides the Charity with external strategic, development and funding advice. Fees of £6,365 were paid to Futurekraft Ltd for such support in the year to 31 December 2022. 7. Mortgage - 53 Byron Street Brought forward 49,023 Repayments 14,5951 Interest 2,430 Outstanding Liability 46,858 Purchase prlce inc fees 97,850 Insured for rebuild 257,000 Page 8