| 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 |