| Page | |||
|---|---|---|---|
| Trustees, | Advisors and Charity |
Information | |
| Trustees' | Report | ||
| Independent ExarnineVs Report |
9-10 | ||
| Statement | of Financial Activities | ||
| Balance Sheet | 12-13 | ||
| Statement | of Cash Flows | 14 | |
| Notes to | the Financial Statements | 15-24 |
| T Trustees fdirectors |
T Trustees fdirectors |
T Trustees fdirectors |
T Trustees fdirectors |
RUSTE | ES AND ADVIS | ORS | ORS | |
|---|---|---|---|---|---|---|---|---|
| The Trustees Idirectors during | the year | and to date of | report were | as follows: | ||||
| Philip Wraight | ||||||||
| Ben Oliver | ||||||||
| Gary Bastin | ||||||||
| Jonathan George |
||||||||
| Lucy Tate | ||||||||
| David Butler (appointed 23April 2022) | ||||||||
| Asher Stanford | (appointed | 23April 2022) | ||||||
| Andrew Taylor |
(appointed | 23 April 2022) | ||||||
| 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 | ||||||||
| Gomshall | ||||||||
| Surrey GUS 9LY | ||||||||
| Registered | Office | The Sarum Hill |
Centre | |||||
| Serum Hill |
||||||||
| Basingstoke | ||||||||
| Hampshire RG21 BSR |
||||||||
| Company | limited | by guarantee | number | |||||
| 03476768 | ||||||||
| Registered | Charity | Number | 1067316 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | Restricted | Total | Total | |||
| General f |
Designated f |
Funds f. |
Fundsf | Fundsf | |||
| Notes | INCOME AND | ||||||
| ENDOWMENTS | from: | ||||||
| 3a | Donations and legacies |
1,842 | 619,554 | 202,820 | 824,216 | 823,258 | |
| 3b | Charitable Activities |
5,000 | 5,000 | 5,000 | |||
| Investment Income |
4,466 | 1,985 | 6,451 | 199 | |||
| 3c | Other income | 478 | |||||
| Total | 6 308 | 626 539 | 202 820 | 835667 | 828 935 | ||
| EXPENDITURE on: | |||||||
| 4 | Charitable Activities |
213,479 | 593,216 | 176,017 | 982,712 | 804,876 | |
| Total | 213,479 | 593,216 | 176,017 | 982,712 | 804,876 | ||
| Net Income I (Expenditure) |
207 171 | 33323 | 26 803 | ~147 045 | 24,059 | ||
| Transfers between |
|||||||
| 10&11 | funds | 177,132 | (177,132) | ||||
| Net Movement Funds |
In | ~30D39 | ~143809 | 26 803 | ~747 045 | 24 059 | |
| Total Funds at 2022 |
1 April | 1405916 | 648595 | 98355 | 2152866 | 2128807 | |
| Total Funds carried | |||||||
| forward at 31 March 2023 |
1 376 877 | SD4 786 | 126188 | 2 DOS 821 | 2,1S2866 |
| 2023 f |
2022f | |||
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net Income / (expenditure) for the |
year | (147,045) | 24,059 | |
| Adjustments for: |
||||
| Depreciation charges |
15,274 | 15,274 | ||
| (Increase) / decrease in debtors (Decrease) / increase in creditors |
2,901 (2,246) |
(3,936) 1,530 |
||
| NET CASH PROVIDED BY(USED | IN) OPERATING | |||
| ACTIVITIES | ~137 116 | 36 927 | ||
| CHANGE IN CASH AND CASH EQUIVALENTS |
IN THE | |||
| YEAR | ~137 116 | 36927 | ||
| Cash and cash equivalents brought |
forward | 1,720,892 | 1,683,965 | |
| Cash and cash equivalents carried forward |
1 689776 | 1 726 892 |
| uring | the year the | following paym |
ents were |
made to Truste | es and co |
|---|---|---|---|---|---|
| Pension | |||||
| Salary | Contribution | Expenses | |||
| E | E | ||||
| Gary | Bastin | 42,900 | 4,968 | ||
| Totals | 42,900 | 4,968 |
| .a Income from Donations | and Legacies | and Legacies | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | Restricted | Total | ||||
| General | Designated | Funds | 2023 | 2022 | |||
| E | F | E | E | ||||
| Donations GIRAid Tax reclaims |
1,842 | 510,741 108,813 |
202,820 | 715,403 108813 |
702,467 120791 |
||
| 1 842 | 619554 | 202 820 | 824,216 | 823 | 258 | ||
| .b Income from Charitable | Actlves | ||||||
| Unrestricted | Funds | Restricted | Total | ||||
| General | Designated | Funds | 2023 | 2022 | |||
| E | E | E | E | ||||
| Events and sundries | 5000 | 5 000 | 5 | 000 | |||
| 5,000 | 5 000 | 5 | 000 | ||||
| .cOther Income | |||||||
| Unrestricted | Funds | Restricted | Total | ||||
| General E |
Designated F |
Funds E |
2023 f |
2022 E |
|||
| Coronavirus | |||||||
| Job Retention Scheme | 478 | ||||||
| 478 |
| Unrestricted | Unrestricted | Funds | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|
| General E |
Designated E |
Funds f |
2023 | 2022 E |
||||
| Direct Charitable | Costs | |||||||
| Missions &Projects |
||||||||
| Support | 250 | 55,848 | 176,017 | 232,115 | 133,987 | |||
| Pastoral Costs | 89,723 | 435,044 | - | 524,767 | 461,982 | |||
| Ministry Support |
3,000 | 32,372 | 35,372 | 37,771 | ||||
| Premises | 12175 | 64483 | 76658 | 56632 | ||||
| 105,148 | 587,747 | 176,017 | 868,912 | 690,372 | ||||
| Support &Administration |
||||||||
| Administration Costs |
81,495 | 4,947 | 86,442 | 88,026 | ||||
| Legal &Compliance | Costs | 301 | 301 | 1,692 | ||||
| Governance costs: |
||||||||
| Independent | ||||||||
| Examination | 5,022 | 5,022 | 4,854 | |||||
| Accounts preparation | 2,480 | 2,480 | 2,106 | |||||
| Bank charges & |
Interest | 3,205 | 522 | 3,727 | 2,032 | |||
| Trustee Liability |
Insurance | 554 | 554 | 520 | ||||
| Depreciation | 15274 | 15274 | 15274 | |||||
| 108,331 | 5,469 | 113,800 | 114,504 | |||||
| al | 213479 | 593 216 | 176017 | 982 712 | 804 876 |
| . Other Disclosu | res | ||
|---|---|---|---|
| 2023 | 2022 | ||
| The net incoming | resources figure for the year is after charging: | E | E |
| Sfelfcosts | |||
| Salaries | 493,893 | 416,976 | |
| Social Security Employer Pension Redundancy |
Contributions | 42,394 42,771 |
37,909 31,818 4,000 |
| 579058 | 490703 | ||
| The euerage number ofpaid staf | |||
| (headcounfj Ministry Buildings Administration |
Headcounf 15 2 4 |
Headcount 12 3 4 |
|
| 21 | 19 |
| 6. Support for People | and | Pr | ojects | ||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| E | F | ||||
| The church made the following | Gifts and Donations | in excess off1,000, including | |||
| specified gifts from restricted | income received. | ||||
| South Central Sphere Giving | & | Support | 34,952 | 28,269 | |
| Pearks ofAfrica | 16,587 | 11,638 | |||
| Annie Crowe —Uganda | 16,320 | 13,228 | |||
| Kate Tolhurst, Kasana, Uganda BCC gifts to South Central Sphere Kakeke Church, Uganda SupportforIndia |
13,559 10,260 7,116 6,790 |
8,890 11,340 3,560 12,300 |
|||
| Ladies weekend | 4,018 | ||||
| Foodbank | 3,198 | 3,415 | |||
| Holidays/trips for poor &needy Christmas Tees Valley Community Church |
2,816 2,287 2,146 |
3,264 | |||
| Building Fund V& L Duke |
2,100 2,000 |
9,546 | |||
| I Hart | 2,000 | ||||
| Youth The Safe, Basingstoke |
Ltd | 1,987 1,843 |
2,439 1,899 |
||
| Alpha | 1,727 | ||||
| Foodbank | 1,692 | ||||
| Refugee Education | 1,216 | ||||
| G Charsley SHC Wall |
977 732 |
2,798 | |||
| Pattie Squire, Mengo, Uganda | 150 | 150 | |||
| Coronavirus Relief Fund |
39,529 | 2,500 | |||
| Kitchen J Liriano |
44,122 | 533 | |||
| T 8 R Monger | 150 | ||||
| Other (individually less than |
|||||
| Et,000) | 11991 | 18068 | |||
| Total | 232 116 | 133987 |
| 7. | Analysis ofFixed Assets | Freehold | Furnishings | |
|---|---|---|---|---|
| Land & | and | |||
| Cost At 1 April 2022 At 31 March 2023 |
Property f 763717 763717 |
Equipment F. 5 901 5 901 |
Total E 769618 769,618 |
|
| Accumulated | ||||
| Depreciation At 1 April 2022 Charge for the year At 31 March 2023 |
355,179 15274 370453 |
5,901 5 901 |
361,080 15274 376,354 |
|
| Net BookValue At 31 March 2023 |
393264 | 393264 | ||
| At 1 April 2022 | 408 538 | 408 538 |
| Opening | Closing | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Balance f |
Income f |
Expenditure f |
Transfers f |
Balance f |
|||||
| Corporate | Funds | ||||||||
| Missional | Fund | 3,856 | 3,856 | ||||||
| Coronavirus | Relief | 38,266 | 1,263 | (39529) | |||||
| Elderly | 551 | 551 | |||||||
| Prophetic | Development | 498 | 498 | ||||||
| Supernatural | School | 114 | 114 | ||||||
| 43285 | 1 263 | 39,529 | 5019 | ||||||
| Local Church | Funds | ||||||||
| Hub | 221,065 | 247,979 | (215,758) | (66,545) | 186,741 | ||||
| Hope | 236,977 | 206,027 | (186,658) | (60,839) | 195,507 | ||||
| Lifespring | 51,288 | 72,090 | (63,934) | (22,239) | 37,205 | ||||
| Tadley | 95980 | 99 180 | 87337 | 27 509 | 80314 | ||||
| 605310 | 625 276 | 553687 | 177 132 | 499767 | |||||
| Total Designated | Funds | 648596 | 626 539 | 593 216 | 177 132 | 804786 |
| Opening | Closing | ||||||
|---|---|---|---|---|---|---|---|
| Balance f |
Income F |
Expenditure | Transfers f |
Balance f |
|||
| Specified Offerings | 53,421 | 96,910 | (92,653) | 57,678 | |||
| Local Church | Funds | ||||||
| Hub | 20,573 | 24,914 | (14,181) | 31,306 | |||
| Hope | 16,027 | 56,477 | (51,241) | 21,263 | |||
| Lifespring | 6,330 | 10,973 | (11,637) | 5,666 | |||
| Tadley | 2,003 | 13,547 | (6,305) | 9,245 | |||
| Total | 98355 | 202 820 | 176017 | 125,158 |
| Analysis of Net Assets B | etween Funds | |||
|---|---|---|---|---|
| 2023 | Unrestricted | Funds | Restricted | Total |
| General f |
Designated f |
Funds F |
2023f | |
| Fixed Assets | 393,264 | 393,264 | ||
| Net Current Assets | 882 613 | 504 786 | 125158 | 1 612557 |
| 1 375877 | 564 786 | 125158 | 2005821 | |
| 2022 | Unrestricted | Funds | Restricted | Total |
| General f |
Designated f |
Funds | 2022 f |
|
| Fixed Assets Net Current Assets |
408,538 997,378 |
648 595 | 98,355 | 408,538 1 744,328 |
| 1 405 916 | 648 595 | 98355 | 2 152866 |
| 2022 | |||||
|---|---|---|---|---|---|
| Unrestricted | Funds | Restricted | Total | ||
| General | Designated | Funds | Funds | ||
| INCOME AND ENDOWMENTS | E | E | F | f | |
| from: | |||||
| Voluntary | Income | ||||
| Gifts, donations and legacies |
3,150 | 560,636 | 138,681 | 702,467 | |
| Income Tax Refunds | 120,791 | 120791 | |||
| 3,150 | 681,427 | 138,681 | 822,258 | ||
| Charitable | Activities | 5,000 | 5,000 | ||
| Investment | Income | 137 | 62 | 199 | |
| Other income | 478 | 478 | |||
| Total | 3765 | 686 489 | 138681 | 828 935 | |
| EXPENDITURE on: | |||||
| Charitable | Activities | 201,599 | 487,549 | 115,728 | 804,876 |
| Total | 201599 | 487549 | 115728 | 904876 | |
| Net Income | /(Expenditure) | ~197834 | 198940 | 22 953 | 24 059 |
| Transfers between funds |
171,981 | (171,981) | |||
| Net Movement In Funds |
~25 853 | 26 959 | 22 953 | 24 1159 | |
| Total Funds | at 1stApril 2021 | 1,431 769 | 621636 | 75 402 | 2 129807 |
| Total Funds | carried forward at | ||||
| 31st March | 2022 | 1 405 916 | 648 595 | 98355 | 2 152866 |