OpenCharities

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

2021-03-31-accounts

Page
Trustees, Advisors
and
Charity Information
Trustees' Report 3-8
Independent
Examiner's
Report 9-10
Statement of Financial Activities
Balance Sheet 12-13
Statement of Cash Flows 14
Notes to the Financial Statements 15-24

Trustees
/ d
Trustees
/ d
irectors irectors irectors
The Trustees / directors during the year were as follows
Colin Grant (chair)
David Robotham
Philip Wraight
Ben Oliver
Gary Bastin
Jonathan
George
Lucy Tate
Company Secretary Mark Nash
Advisors
Bankers Barclays Bank pic
8 Market Place
Basingstoke
Hampshire
RG21
7QA
Independent Examiner Andrew
Skilton
Brewers Chartered Accountants
Bourne House
Queen Street
Gornshall
Surrey GU5 9LY
Registered Offic The Sarum
Hill Centre
Sarum
Hill
Basingstoke
Hampshire
RG21 BSR
Company llmlted by guarantee number
03476768
Registered Charity Number 1067316

2021 2020
Unrestricted Funds Restricted Total Total
General
p
Designated Funds Funds Funds
2
Notes INCOME AND
ENDOWMENTS from:
3a Donations
and
legacies
3,076 711,882 175,379 890,337 969,942
3b Charitable
Activities
5,425 5,425 7,320
Investment
Income
1,333 1,843 3,176 5,717
3c Other income 6,015 6,015
Total 10424 719150 175379 904953 982 979
EXPENDITURE on:
4 Charitable
Activities
209,690 463,566 129,984 803,240 878,897
Total 209 690 4635$! 129984 803240 078 097
Net Income I
(Expenditure)
~199266 255584 45395 '101713 1040112
Transfers
between
10&11 funds 189,986 (189,986)
Net Movement
In
Funds
9280 65 598 45 395 101713 104 0112
Total Funds at 1 April
2020
I 441 541 521 252 64 298 2 D27 D91 I 923 009
Total Funds carried
forward at 31 March
2021
1432261 000860 IM 693 2120804 2027001

2021 2020
Note
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income
/ (expenditure)
for the
year 101,713 104,082
Adjustments
for:
7 Depreciation
charges
15,275 15,275
8
9
(Increase) / decrease
in debtors
(Decrease) /increase
in creditors
(20,402)
1,946
14,361
(6,577)
NET CASH PROVIDED BY(USED IN) OPERATING
ACTIVITIES 98532 127 141
CHANGE
IN CASH AND CASH EQUIVALENTS
IN THE
YEAR 98532 127141
Cash and cash equivalents
brought
forward 1,585,430 1,458,289
Cash and cash equivalents
carried forward
1 683962 1 585439

During the year the follow ing
paym
ents
were
made to Truste es and con
Pension
Salary Contribution Expenses
2 2
Gary Bastin 41,162 4,535 162
Totals 41 162 4,535 162
In 2020 total remuneration of246,798was paid to two Trustees.

Unrestricted Unrestricted Funds Restricted Total
General Designated Funds 2021 2020
2
Donations
Gift Aid Tax reclaims
1,969 584,919
126,963
175,379 762,267
126,963
823,219
146,723
Legacies 1 107
3076
711882 175379 1 107
890,337
969942
.b Income from Charitable Actlves
Unrestricted Funds Restricted Total
General Designated Funds 2021 2020
2 2
Events and sundries 5 425 5425 7320
5,425 5425 7,320
.cOther Income
Unrestricted Funds Restricted Total
General Designated Funds 2021 2020
2
Coronavirus
Scheme
Job Retention 6015 6015
6015 6015

.C ost of charitabl e
actlvltles
Unrestricted Funds Restricted Total
General Designated Funds 2021 2020
2 2 2 2
a Direct Charitable
Costs
Missions & Projects
Support 1,937 37,894 129,984 169,815 159,267
Pastoral g Teaching Staff
Costs 79,246 363,263 442,509 435,000
Training & Events 356 356 2,794
Ministry Support 2,253 28,677 30,930 42 336
Premises 17949 23 945 41,894 120491
101,
385 454, 135 129,984 685,504 759,888
Support &Administration
Administration
Costs
83,726 9,031 92,757 90,748
Legal & Compliance Costs 177 177 1,988
Governance
costs:
Independent
Examination 4,200 4,200 6,000
Accounts preparation 2,800 2,800 2,430
Bank charges
& Interest
1,608 400 2,008 1,990
Trustee Liability Insurance 520 520 578
Depreciation 15274 15,274 15275
108,305 9,431 117,736 119,009
Total 209 690 463 566 129984 803240 878,897

. Other Disclosu res
2021 2020
The net incoming resources figure for the year is after charging: 8
Staffcosts
Salaries 454,168 439,790
Social Security
Employer
Pension
Contributions 42,875
24,834
40,819
28,067
Redundancy 521 877 508 676
The average number ofpaid staff
(headcountj
Ministry
Buildings
Administration
Headcount
11
3
4
Headcount
12
3
4
School
18 19



290,176(2020:2291,571
).
2021 2020
Operating
lease payments
expensed in year 1,147 1,057
Independent
Examiner's
fee
Other accountancy
services
4,620
2130
6 610
5,040
2430
7470

2021 2020
The church made the following Gifts and Donations in excess of21,000, including
specified gifts from restricted income received.
South Central Sphere Giving &
Conference 32,728 30,751
Pearls of Africa 13,970 11,917
Kate Tolhurst, Kasana, Uganda 13,622 11,953
BCCgifts to South Central Sphere 12,200 13,087
Annie Crowe —Uganda 12,696 18,550
Youth 18,365
Agreda Fund 9,916
Sunil Paul, Nashik, India 9,813 3,124
Coronavirus Relief Fund 9,000
Building
Fund
4,929
G Charsley 4,191 4,377
T & R Monger 3,801 1,456
Holidays/trips for poor &
needy 3,624 3,417
Foodbank 3,151 2,641
Tanzania 3,028 3,030
Tearfund
re Juvenile Justice
in
Syria 3,000
Westbourne Grove Church 2,500
Kakeke Church,
Uganda
J Blow
2,115
1,950
3,920
Chapman 1,563 1,000
A Wright
J Liriano
1,050
1,000
African
Inland
mission 1,000
Age Concern lunch club 1,000
The Safe, Basingstoke Ltd 900 1,500
Pattie Squire, Mengo,
Uganda 625 2,156
Alpha 5,004
Greenhouse Christian Centre 3,583
Open House 2,276
Night Shelter 1,317
Refugee Support
Network
1,000
TKS Antioch Fund 250
Other (individually less than EI,000) 16,443 14,593
Total 169815 159267

7. Analysis of Rxed Assets Freehold Furnishings
Land & and
Property Equipment Total
Cost
At 1 April 2020
At 31 March 2021
E
763,717
763 717
2
5901
5 901
769618
769,618
Accumulated
Depreciation
At 1 April 2020
Charge for the year
At 31 March 2021
324,631
15275
339906
5,901
5,901
330,532
15275
345 807
Net BookValue
At 31 March 2021 423 811 423 811
At 1 Ap(II 2020 439,086 439,086
8. Debtors
2021 2020
Gift Aid tax claims
Other Debtors and Prepayments
27,288
14616
18,357
3'145
41 904 21 502
9. Creditors
Amounts
falling due within one year
PAYE and NIC
11,630 10,632
Accruals 7,918 7,999
Other Creditors \ 325 296
20873 18927

10.Designated 10.Designated 10.Designated Funds
Opening Closing
Balance Income Expenditure Transfers Balance
6
Corporate Funds
Missional
Fund
TOPS Oakley Pantomime
Soc. 3,855
320
3,855
320
Elderly 551 551
English Cafh
Sound of Hope Choir
(146)
311
400
25
(20)
(336)
(234)
Prophetic Development 498 498
Supernatural School 114 114
5 503 425 356 5572
Local Church Funds
Hub 245,817 284,816 (204,076) (79,135) 247,422
Lifespring 42,521 80,591 (54,709) (20,528) 47,875
Tadley 56,030 112,032 (69,618) (27,020) 71,424
Hope 171 381 241 286 13480 63303 214557
515749 718725 463 210 189986 581 278
Total Designated Funds 521 252 719150 463 566 189986 586850

Opening Closing
Balance Income Expenditure Transfers Balance
Specified Offerings 34,113 139,542 (98,104) 75,551
Local Church Funds
Hub 16,122 11,012 (10,846) 16,288
Hope 11,039 7,728 (4,828) 13,939
Lifesp ring 2,778 15,066 (14,315) 3,529
Tadley 246 2,031 (1,891) 386
Total 64,298 175379 129,984 109,693

nalysis of Net Assets B etween Funds
2021 Unrestricted Funds Restricted Total
Designate
Ge
neral
d Funds 2020
2
Fixed Assets
Net Current Assets
423,811
1,008,45
0
586 850 109693 423,811
1,704,99
3
1,432,26
1
586850 109693 2,128,80
4
2020 Unrestricted Funds Restricted Total
Designate
neral
Ge
d Funds 2019
2
Fixed Assets 439,086 439,086
1,002,45 1,588,00
Net Current Assets 5 521 252 64,298 5
1,441,54 2,027,09
1 521,252 64 298 1

Leases
At the reporting
non-cancellable
end date
operating
the Charity had the following
minimum
leases (all for equipment)
which fall
lease payments
due as follows:
2021
under
2020
2 2
Expiring
in less
Expiring
in two
than one year
to five years
1 913
913
826
913
1 826
2739

2020
Unrestricted Funds Restricted Total
General Designated Funds Funds
INCOME AND ENDOWMENTS 2 2
from:
Voluntary
Income
Gifts, donations
and legacies
4,919 682,760 135,540 823,219
Income Tax Refunds 146723 146723
4,919 829,483 135,540 969,942
Investment
Income
Interest receivable 3,967 1,750 5,717
Charitable
Activities
7,320 7,320
Total 8886 838553 135540 982 979
EXPENDITURE on:
Charitable
Activities
275,336 466,576 136,985 878,897
Total 275336 486,576 136985 878,897
Net Income I(Expenditure) @2266 450 371977 ~4445 104 082
Transfers between
funds
212,308 (210,708) (1,600)
Net Movement
In Funds
~54, 442 161 269 ~3045 104082
Total Funds at 1st April 2019 I 495 683 359 983 67343 I 923009
Total Funds carried forward at
31st March 2020 I 441 541 521 252 64,298 2 027 091