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

UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS
M.C.B.C M.O.V.E TOTAL FUNDS
2021 2021 2021 2020
Note
Income and Expenditure
Incoming Resources:
Donations 1,445 1,445 6,248
Bookshop and coffee bar receipts 8,280 8,280 17,788
M.O.V.Ereceipts 123 123 355
Grants and Other Income 25,577 25,577
Less internal
sales
Total Incoming Resources 35,302 123 35,425 24,391
Resources Expanded:
Direct charitable
expenditure
15,087 422 15,509 22,420
Management
and administration
of the charity 1,779 1,779 2,483
Total Resources Expanded 16,866 422 17,288 24,903
Net Incoming/(Outgoing) Resources for the year 18,436 (299) 18,137 (512)

Note 2021 2020
Fixed Assets:
Tangible fixed assets 20,104 20,122
Intangible
fixed assets
20,104 20,122
Current Assets:
Stock 8 15,185 16,002
Debtors and prepayments 9 872 1,118
Cash at bank and in hand 10 21,563 2,615
37,620 19,735
Current
liabilities
Creditors: Amounts falling due within one year 834 1,094
Net current assets 36,786 18,641
Total assets less current liabilities 56,890 38,763
Creditors: Amounts falling due after more than one year 11 8,944 8,954
Net Assets 47,946 29,809
Represented
by:
General purpose fund
Opening balance 29,633 30,241
Transfer from (to) MOVE (1,500)
Net incoming/(outgoing)
resources
18,436 (608)
46,569 29,633
Mansfield
Outreach
Venture Evangelism Fund
Opening balance 176 80
Transfer to (from) General Purpose Fund 1,500
Net incoming/(outgoing)
resources
(299) 96
1.377 176
Total Funds 47,946 29,809
Approved
by the Board ofTrustees
On 26th November 2021
And signed on its behalf by

UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS
M.C.B.C M.O.V.E TOTAL FUNDS
2021 2021 2021 2020
E
3 Trading Activities Bookshop and Coffee Bar
Turnover:
8,280 123 8,403 18,143
Cost ofsales:
Opening Stock 15,988 15,988 16,486
Purchases 4,369 4,369 9,948
20,357 20,357 26,434
Less closing stock 15,148 15,148 15,988
5,209 5,209 10,446
Gross profit 3,071 123 3,194 7,697
Less other direct charitable expenses - see note 4 9,878 422 10,300 11,974
Net profit/(loss) for the year before
management and adnunistration costs (6,807) (299) (7,106) (4,277)

E
Cost ofsales: 5,209 5,209 10,446
Other expenses:
Salaries and wages 5,400 5,400 5,540
Repairs and renewals 827 827 595
Telephone 1,076 1,076 902
Postage, stationery and advertising 667 667 753
Light &heat 930 930 1,818
Insurance 671 671 636
Rent, rates and water 239 239 1,708
Donations 50 422 472
Bad Debt
Depreciation, fixtures and fittings 18 18 22
9,878 422 10,300 11,974
15,087 422 15,509 22,420

UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS
M.C.B,C M.O.V.E TOTAL FUNDS
5 Management and Administration ofthe Charity 2021 2021 2021 2020
E E
Bank interest and charges 530 530 729
Accountancy 675 675 620
Licences, subscriptions and marketing 189 189 382
Computer
expenses
280 280 328
Sundry expenses 105 105 424
1,779 1,779 2,483
6 Tangible Fixed Assets Freehold Fixtures and
Property Fittings Total
6
Cost at 1stApril 2020 20,000 1,102 21,102
Additions
during year
20,000 1,102 21,102
Accumulated
depreciation
at 31stMarch 2021 998 998
Net book value at 31stMarch 2021 20,000 104 20,104
7 Intangible
Fixed Assets
Goodwill
Cost at 31stMarch 2016and 31stMarch 2021 3,000
Accumulated
amortisation
at 31stMarch 2016and 31stMarch 2021 3,000
Net book value at 31stMarch 2016and 31stMarch 2021

8 Stock Stock 2021 2020
E
Goods for resale 15,148 15,987
Other Stock 37 15
15,185 16,002
9 Debtors 2021 2020
E
Trade debtors 67 364
VAT 251 311
Prepay ments 554 443
872 1,118
10 Cash at Bank and in Hand 2021 2020
E
M.C.B.C
Current account 20,156 2,409
Cash in hand 30 30
20,186 2,439
M.O.V.E
Current account 1,128 50
Cash in hand 249 30
1,377 80
21,563 2,519
11 Creditors 2021 2020
6
a. Creditors: Amounts falling due within one year
Loans 270
Trade creditors 158 152
PAYE (103) (103)
Accruals 779 775
834 1,094
b. Creditors: Amounts falling due after more than one year
Loans 8,944 8,954