OpenCharities

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

2023-03-31-accounts

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