| 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 |