RCCG - Liberty Christian Connections
Charity No. 1099911
Trustees' Report and Unaudited Accounts
31 December 2022
RCCG - Liberty Christian Connections Contents
| Pages | |
|---|---|
| Trustees' Annual Report | 2 to 5 |
| Independent Examiner's Report | 6 to 6 |
| Statement of Financial Activities | 7 to 7 |
| Balance Sheet | 8 to 8 |
| Statement of Cash flows | 19 to 19 |
| Notes to the Accounts | 9 to 18 |
| Detailed Statement of Financial Activities | 20 to 22 |
Page 1
RCCG - Liberty Christian Connections Trustees Annual Report
The trustees present their report with the unaudited financial statements of the charity for the year ended 31 December 2022.
REFERENCE AND ADMINISTRATIVE DETAILS
Charity No. 1099911
Principal Office
Liberty House Clarks Road Ilford IG1 1UG
Trustees
The following trustees served during the year:
A. Bamgbose S.T. Fawole O. Owolabi
Key Management Personnel
General Overseer Pastor E A Adeboye Minister in Charge Pastor Francis Oladimeji
Accountants
Marvelous Ventures 71 Kentlea Road Thamesmead London SE28 0JY
Bankers
Barclays Bank PLC 41 Woolwich New Road Woolwich London SE18 6NU
Solicitors
Norman H Barnett 397 Barking Road London E6 2JT
OBJECTIVES AND ACTIVITIES
Policies and Objectives
Page 2
RCCG - Liberty Christian Connections Trustees Annual Report
To seek the advancement of the Christian religion in accordance with the teachings of the Redeemed Christian Church of God and to educate people in the Word of God. To teach the knowledge of Jesus Christ all over the Redbridge and Essex county and beyond.
In addition, to help in the relief of poverty in all parts of the world: directly to our immediate members, their families, members of the local, national and International community as occasion would demand, in cash and in kind.
The main activities of the church are as follows:
Grant making policies
Under the Common Purposes Agreement (see above), Liberty Christian Connections has agreed to make an annual contribution to RCCG (UK). In addition, the church supports missionary organisations such as the World Evangelism Mission. The church also provides support to members of the congregation (at the discretion of the trustees) who are in need.
LIBERTY PRESCHOOL - Offering work placement to unemployed people in the community who are undertaking a course of study in Child Care. Giving support to parents who need extra hours for their children to stay in the preschool but cannot afford to pay. Offering after school and breakfast clubs to allow working mothers to go to work.
Offering work placement to unemployed people in the community who are undertaking a course of study in Child Care. Giving support to parents who need extra hours for their children to stay in the preschool but cannot afford to pay. Offering after school and breakfast clubs to allow working mothers to go to work.
Malawi Care Project: This project supports over 40 orphans with their education and daily support. Quarterly, there are food and clothing distribution as well as financial support to ensure the well – being of the orphans.
Deborah Arise Ministry: Ladies Prayer Retreat which is interdenominational gathering where all women from various works of life gather in a suitable environment to God in prayers for their lives, families, churches, communities and the nation at large. It is an event where fervent prayers are made to God to assist us in finding solutions to our individual problems.
FEED THE PEOPLE – LOVE YOUR NEIGHBOUR - This project has been extended to the homeless within the borough. Every Saturday, food is prepared for the homeless, vulnerable as well as church members who are in need. This has become one of the Charity’s flagship events as attendance grows weekly.
1.This has become one of the Charity’s flagship events as attendance from the community has begun to increase. Every Sunday after service, food is handed over to the homeless, vulnerable and members of the church and the community.
MARCH FOR JESUS - This is another free community event run annually by the Charity to spread the gospel of Jesus Christ. The event has been well attended over the years by members of the public namely the homeless, unemployed and those suffering from some form of addiction and there had been conversions and testimonies. Unfortunately due to COVID and its restrictions, the event could not hold but looking forward to future events.
Liberty Academy: One of the charity’s educational projects to empower and educate unemployed persons in the community to achieve CACHE Level 2 Certificate in Introduction to Early Years Education & Care. Fully funded by Liberty Christian Connections to support them to get unto the career ladder and secure employment. They are people from different religious background and ethnicity. Diversity is one of our watch words, we are keen on impacting lives
FATHERING THE FATHERLESS - The Charity donates £50 per month to members of the church who have lost their fathers. Currently there are seven (7) fatherless members who benefit from the scheme.
Page 3
RCCG - Liberty Christian Connections Trustees Annual Report
Bursary Award: The charity awards a one – off bursary award of £250 per student to the members who have gained admission into University for an undergraduate programme. We also reward a further £250 to those who graduate with 1st Class degree. This is to enhance and motivate the students to achieve and fulfil their full potentials.
Child Benefit: Parents of newly – born children are given a payment of £120 for the first year of the child’s life to support in the upkeep of the child. Fathering the Fatherless: The Charity donates £50 per month to members of the church who have lost their fathers. Currently there are seven (7) fatherless members who benefit from this scheme.
ACHIEVEMENTS AND PERFORMANCE
a. Review of activities
Bible Study
We held regular meetings at all our Bible study and prayer centres in Redbridge and Essex.
Evangelism
Evangelism was carried out throughout the year, reaching out to those who were on the street as well as in residential homes, enlightening them of the love of Jesus that there is hope for them too if they would respond to His love. In addition to giving the homeless the word of God, our team also went with tea, coffee, sandwiches giving as many as possible. In the past a number of them have responded positively to our invitation and attended our services.
Counselling
This was made available free of charge mainly by the pastor. Appointments to see the pastor are made either directly with him or through the church office. The meetings took place in the Church during the week in addition to Sundays.
We had a number of activities for the youths, men and women during the year which included seminars and workshops as well as counselling. They had some time to socialising as well
We pray and preach the good news of salvation not only in Redbridge and Essex but in many other parts of the UK.
b. Investment policy and performance
The trustees have decided that at present, funds should be retained in Bank. Any change in such banking arrangements should be agreed by the board. As far as possible, funds will be retained in interest bearing accounts.
FINANCIAL REVIEW
a. Investment policy and performance
The trustees have decided that at present, funds should be retained in Bank. Any change in such banking arrangements should be agreed by the board. As far as possible, funds will be retained in interest bearing accounts.
b. Reserves policy
The Trustees have established a policy whereby the unrestricted funds not committed or invested in tangible fixed assets ('the free reserves') held by the church should be 3 months of annual expenditure. At this level, the trustees feel that they would be able to continue the current activities of the church in the event of a significant drop in funding.
Page 4
RCCG - Liberty Christian Connections Trustees Annual Report
PLANS FOR FUTURE PERIODS
We plan to expand the pre- school at a later date to include breakfast and after school club as well as ful time provision
we are planning to commence a care project with the vision to reaching our community with the love of Christ. The project will include children and adolescent care project, adult care projectregeneration project and education projects
STRUCTURE, GOVERNANCE AND MANAGEMENT
- a. Constitution
b. Method of appointment or election of Trustees
The church is organised so that the trustees meet regularly to manage its affairs. The day to day administration of the church is managed by the pastor.
Redeemed Christian Church of God ('RCCG') Liberty Christian Connections is a member of the Redeemed Christian Church of God (RCCG) which has parishes all over the world. The parish's relationship with RCCG and other parishes is governed by an "Agreement for Common Purposes".
The Trustees have assessed the major risks to which the church is exposed, in particular those related to the operations and finances of the church, and are satisfied that systems are in place to mitigate our exposure to the major risks.
Statement of trustees' responsibilities in relation to the financial statements
The charity trustees are responsible for preparing a trustees' annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the Trust deed. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
Signed on behalf of the charity's trustees
O. Owolabi Trustee 31 October 2023
Page 5
RCCG - Liberty Christian Connections Independent Examiners Report
Independent Examiner's Report to the trustees of RCCG - Liberty Christian Connections
I report to the trustees on my examination of the financial statements of RCCG - Liberty Christian Connections for the year ended 31 December 2022.
Responsibilities and basis of report
As the charity's trustees you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the charity's financial statements carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
As the charity's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination by being a qualified member of FAIA.
I have completed my examination. I can confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
the accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the applicable requirements concerning the form and content of financial statements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the financial statements give a 'true and fair' view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
OLUYEMISI OWETE FAIA Marvelous Ventures
71 Kentlea Road Thamesmead London
SE28 0JY 31 October 2023
Page 6
RCCG - Liberty Christian Connections Statement of Financial Activities
for the year ended 31 December 2022
| Notes Income and endowments from: Donations and legacies 3 Charitable activities 4 Other trading activities 5 Investments 6 Other 7 Total Expenditure on: Raising funds 8 Charitable activities 9 Other 11 Total Net gains on investments Net income 12 Transfers between funds Net income before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds |
Total funds | Total funds | |
|---|---|---|---|---|
| 2022 | 2022 | 2021 | ||
| £ | £ | £ | ||
| 331,334 | 331,334 | 320,250 | ||
| 64,716 | 64,716 | 60,803 | ||
| 58,438 | 58,438 | 33,340 | ||
| 59 | 59 | 21 | ||
| 75,308 | 75,308 | 84,748 | ||
| 529,855 | 529,855 | 499,162 | ||
| 133,988 | 133,988 | 99,050 | ||
| 75,142 | 75,142 | 31,293 | ||
| 184,508 | 184,508 | 146,120 | ||
| 393,638 | 393,638 | 276,463 | ||
| - | - | - | ||
| 136,217 | 136,217 | 222,699 | ||
| - | - | - | ||
| 136,217 | 136,217 | 222,699 | ||
| 136,217 | 136,217 | 222,699 | ||
| 878,239 | 878,239 | 655,540 | ||
| 1,014,456 | 1,014,456 | 878,239 | ||
Page 7
RCCG - Liberty Christian Connections Balance Sheet
at 31 December 2022
| Charity No. 1099911 Fixed assets Tangible assets 14 Current assets Debtors 15 Cash at bank and in hand Creditors:Amount falling due within one year 16 Net current assets Total assets less current liabilities Creditors:Amounts falling due after more than one year 17 Net assets excluding pension asset or liability Total net assets The funds of the charity Restricted funds 18 Unrestricted funds 18 General funds Reserves 18 Total funds Approved by the trustees on 31 October 2023 |
2022 £ 1,808,036 1,808,036 47,375 129,759 177,134 (19,906) 157,228 1,965,264 (950,808) 1,014,456 1,014,456 1,014,456 1,014,456 1,014,456 |
2021 £ 1,792,431 |
|---|---|---|
| 1,792,431 33,176 119,963 |
||
| 153,139 (58,049) |
||
| 95,090 1,887,521 (1,009,282) |
||
| 878,239 | ||
| 878,239 | ||
| 878,239 | ||
| 878,239 | ||
| 878,239 | ||
And signed on their behalf by:
S.T. Fawole Trustee 31 October 2023
Page 8
RCCG - Liberty Christian Connections Notes to the Accounts
for the year ended 31 December 2022
- 1 Accounting policies
Basis of preparation
The financial statements have been prepared in accordance with Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic if Ireland (FRS 102) issued on 16 July 2014 and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
-
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity.
-
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values.
-
Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Income
-
Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
-
Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
-
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material.
Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Page 9
RCCG - Liberty Christian Connections Notes to the Accounts
Expenditure
-
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates.
-
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs.
-
Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
-
Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
-
Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from tax on its charitable activities.
Tangible fixed assets and depreciation
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:
Office & Church Equipment 20% Reducing Balance Motor Vehicle 20% Straight Line Furniture & Fittings 25% Reducing Balance
Freehold investment property
Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.
Stocks
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.
Trade and other debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Page 10
RCCG - Liberty Christian Connections Notes to the Accounts
Trade and other creditors
Short term creditors are measured at the transaction price. Other creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
Research and development
Expenditure on research and development is written off in the year in which it is incurred.
Foreign currencies
Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period. Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.
All exchange differences are are taken into account in arriving at net income/expenditure.
Leased assets
Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.
Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.
Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs. Assets held under finance leases are depreciated in the same way as owned assets.
Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the charity pays fixed contributions into a separate entity. Once the contributions have been paid the charity has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the charity in independently administered funds.
Receipt of donated goods, facilities and services
All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.
Page 11
RCCG - Liberty Christian Connections Notes to the Accounts
2 Statement of Financial Activities - prior year
| 2 Statement of Financial Activities - prior year |
|||
|---|---|---|---|
| Income and endowments from: Donations and legacies Charitable activities Other trading activities Investments Other Total Expenditure on: Raising funds Charitable activities Other Total Net income Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 3 Income from donations and legacies Voluntary Income 4 Income from charitable activities Charitable Activities |
Unrestricted funds 2021 £ 320,250 60,803 33,340 21 30,539 444,953 67,808 31,293 123,153 222,254 222,699 222,699 222,699 655,540 878,239 Unrestricted £ 331,334 331,334 Unrestricted £ 64,716 64,716 |
Restricted funds 2021 £ - - - - 54,209 54,209 31,242 - 22,967 54,209 - - - - - Total 2022 £ 331,334 331,334 Total 2022 £ 64,716 64,716 |
Total funds 2021 £ 320,250 60,803 33,340 21 84,748 |
| 499,162 99,050 31,293 146,120 |
|||
| 276,463 | |||
| 222,699 | |||
| 222,699 | |||
| 222,699 655,540 |
|||
| 878,239 | |||
| Total 2021 £ 320,250 |
|||
| 320,250 | |||
| Total 2021 £ 60,803 |
|||
| 60,803 |
Page 12
RCCG - Liberty Christian Connections Notes to the Accounts
| 5 Income from other trading activities Bookshop Pre School 6 Income from investments Bank Interest 7 Other income Gift Aid Claimed Rental Income Grant Income 8 Expenditure on raising funds Costs of generating voluntary income Voluntary Income Fundraising trading costs Pre School |
Unrestricted £ 335 58,103 58,438 Unrestricted £ 59 59 Unrestricted £ 64,399 10,909 - 75,308 |
Total 2022 £ 335 58,103 58,438 Total 2022 £ 59 59 Total 2022 £ 64,399 10,909 - 75,308 |
Total 2021 £ 324 33,016 |
|---|---|---|---|
| 33,340 | |||
| Total 2021 £ 21 |
|||
| 21 | |||
| Total 2021 £ 30,539 - 54,209 |
|||
| 84,748 | |||
| Unrestricted £ 81,353 52,635 133,988 |
Total 2022 £ 81,353 52,635 133,988 |
Total 2021 £ 58,573 40,477 |
|
| 99,050 |
Page 13
RCCG - Liberty Christian Connections Notes to the Accounts
9 Expenditure on charitable activities
| Expenditure on charitable activities Charitable Activities Grants made Governance costs 10 Analysis of grants Activity or programme Advancement of Christian Faith Activity or programme Advancement of Christian Faith |
Unrestricted £ 27,086 48,056 75,142 Grants to Institutions £ 48,056 48,056 Activities undertaken directly £ 48,056 48,056 |
Total 2022 £ 27,086 48,056 75,142 Total 2022 £ 48,056 48,056 Total 2022 £ 48,056 48,056 |
Total 2021 £ 1,210 30,083 |
|---|---|---|---|
| 31,293 | |||
| Total 2021 £ 30,083 |
|||
| 30,083 | |||
| Total 2021 £ |
|||
| 30,083 | |||
| 30,083 |
Page 14
RCCG - Liberty Christian Connections Notes to the Accounts
11 Other expenditure
| 11 | Other expenditure | |||
|---|---|---|---|---|
| Unrestricted | Total | Total | ||
| 2022 | 2021 | |||
| £ | £ | £ | ||
| Bookshop | 13,102 | 13,102 | 649 | |
| Bank loan and overdraft interest payable |
33,726 | 33,726 | 34,565 | |
| Other interest payable | 21,231 | 21,231 | 10,783 | |
| Employee costs | 34,252 | 34,252 | 27,322 | |
| Motor and travel costs | 10,826 | 10,826 | 11,232 | |
| Premises costs | 27,531 | 27,531 | 25,618 | |
| Amortisation, depreciation, | ||||
| impairment, profit/loss on | 14,292 | 14,292 | 10,197 | |
| disposal of fixed assets | ||||
| General administrative costs | 26,600 | 26,600 | 24,554 | |
| Legal and professional costs | 2,948 | 2,948 | 1,200 | |
| 184,508 | 184,508 | 146,120 | ||
| 12 | Net income before transfers | |||
| 2022 | 2021 | |||
| This is stated after charging: | £ | £ | ||
| Depreciation of owned fixed assets | 14,292 | 10,197 | ||
| Auditors' remuneration | 1,200 | 1,000 | ||
| 13 | Staff costs | |||
| 2022 | 2021 | |||
| Salaries and wages | 30,052 | 22,967 | ||
| 30,052 | 22,967 | |||
| No employee received emoluments in excess of £60,000. | ||||
| The average monthly number of full time equivalent employees during the year | was as follows: | |||
| 2022 | 2021 | |||
| Number | Number | |||
| Church Office | 2 | 2 | ||
| Pre-School | 5 | 5 | ||
| 7 | 7 |
Page 15
RCCG - Liberty Christian Connections Notes to the Accounts
14 Tangible fixed assets
| 14 Tangible fixed assets | ||||
|---|---|---|---|---|
| Land and buildings £ Cost or revaluation At 1 January 2022 1,751,639 Additions - Disposals (772) At 31 December 2022 1,750,867 Depreciation and impairment At 1 January 2022 - Depreciation charge for the year - Disposals - At 31 December 2022 - Net book values At 31 December 2022 1,750,867 At 31 December 2021 1,751,639 15 Debtors Other debtors Prepayments and accrued income 16 Creditors: amounts falling due within one year Trade creditors Other taxes and social security Other creditors Accruals |
Office & Church Equipment |
Motor Vehicle |
Furniture & Fittings £ 65,181 - (10,300) 54,881 35,605 3,855 - 39,460 15,421 29,576 |
Total £ 1,900,384 46,538 (18,491) |
| £ 81,714 46,538 (5,569) 122,683 70,498 10,437 - 80,935 41,748 11,216 |
£ 1,850 - (1,850) - 1,850 - (1,850) - - - 2022 £ 16,950 30,425 47,375 2022 £ 14,329 3,913 (745) |
|||
| 1,928,431 | ||||
| 107,953 14,292 (1,850) |
||||
| 120,395 | ||||
| 1,808,036 | ||||
| 1,792,431 | ||||
| 2021 £ 33,176 - |
||||
| 33,176 | ||||
| 2021 £ 24,676 16,315 15,858 |
||||
| 2,409 | 1,200 | |||
| 19,906 | 58,049 | |||
| Mortgage is secured on the Church Building | ||||
| 17 Creditors: amounts falling due after more than one year Bank loans and overdrafts Other loans |
2022 £ 696,434 254,374 950,808 |
2021 £ 728,320 280,962 |
||
| 1,009,282 |
Page 16
RCCG - Liberty Christian Connections Notes to the Accounts
18 Movement in funds
| Restricted funds: Unrestricted funds: General funds Total funds 19 Analysis of net assets between funds Fixed assets Net current assets Creditors due in more than one year and provisions 20 Reconciliation of net debt Cash and cash equivalents |
At 1 January 2022 878,239 878,239 |
Incoming resources (including other gains/losses ) £ 529,855 529,855 Unrestricted funds £ 1,808,036 157,228 (49,136) 1,916,128 At 1 January 2022 £ |
Resources expended £ (393,638) (393,638) Restricted funds £ - - (901,672) (901,672) Cash flows £ |
At 31 December 2022 £ 1,014,456 |
|---|---|---|---|---|
| 1,014,456 | ||||
| Total £ 1,808,036 157,228 (950,808) |
||||
| 1,014,456 | ||||
| At 31 December 2022 £ |
||||
| 119,963 | 9,796 | 129,759 | ||
| 119,963 (280,962) (728,320) |
9,796 | 129,759 (254,374) (696,434) |
||
| Borrowings | 26,588 | |||
| Bank loans | 31,886 | |||
| Net debt | (1,009,282) (889,319) |
58,474 68,270 |
(950,808) | |
| (821,049) | ||||
Page 17
RCCG - Liberty Christian Connections Notes to the Accounts
21 Commitments
Operating lease commitments
Annual commitments under non-cancellable operating leases are as follows:
| 2022 | 2022 | 2021 | 2021 | |
|---|---|---|---|---|
| Land and buildings |
Other | Land and buildings |
Other | |
| £ | £ | £ | £ | |
| Operating leases with expiry date: | ||||
| Pension commitments | ||||
| 2022 | 2021 | |||
| £ | £ | |||
| Unpaid contributions due to the fund are | ||||
| included in other creditors and amounted to: | - | 467 |
Page 18
RCCG - Liberty Christian Connections Statement of Cash flows
for the year ended 31 December 2022
| Cash flows from operating activities Net income per Statement of Financial Activities Adjustments for: Depreciation of property, plant and equipment Dividends, interest and rents from investments (Increase)/Decrease in trade and other receivables (Decrease)/Increase in trade and other payables Net cash provided by operating activities Cash flows from investing activities Proceeds from sales of property, plant and equipment Payments for property, plant and equipment Dividends, interest and rents from investments Net cash from/(used in) investing activities Cash flows from financing activities Repayment of borrowings Net cash (used in)/from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year |
2022 £ 136,217 14,292 (75,367) (14,199) (38,143) 22,800 16,641 (46,538) 75,367 45,470 (58,474) (58,474) 9,796 119,963 129,759 |
2021 £ 222,699 10,197 (84,769) 12,699 3,038 |
|---|---|---|
| 163,864 - (165,446) 84,769 |
||
| (80,677) | ||
| 24,795 | ||
| 24,795 | ||
| 107,982 | ||
| 11,981 | ||
| 119,963 | ||
| Components of cash and cash equivalents | ||
| Cash and bank balances | 129,759 | 119,963 |
| 129,759 | 119,963 |
Page 19
RCCG - Liberty Christian Connections Detailed Statement of Financial Activities
for the year ended 31 December 2022
| Income and endowments from: Donations and legacies Voluntary Income Charitable activities Charitable Activities Other trading activities Bookshop Pre School Investments Bank Interest Other Gift Aid Claimed Rental Income Grant Income Total income and endowments Expenditure on: Costs of generating donations and legacies Voluntary Income Costs of other trading activities Pre School Total of expenditure on raising funds Charitable activities Charitable Activities Grants made Total of expenditure on charitable activities Other expenditure Bookshop |
Unrestricted funds 2022 £ 331,334 331,334 64,716 64,716 335 58,103 58,438 59 59 64,399 10,909 - 75,308 529,855 81,353 81,353 52,635 52,635 133,988 27,086 48,056 75,142 75,142 13,102 |
Total funds 2022 £ 331,334 331,334 64,716 64,716 335 58,103 58,438 59 59 64,399 10,909 - 75,308 529,855 81,353 81,353 52,635 52,635 133,988 27,086 48,056 75,142 75,142 13,102 |
Total funds 2021 £ 320,250 |
|---|---|---|---|
| 320,250 | |||
| 60,803 | |||
| 60,803 | |||
| 324 33,016 |
|||
| 33,340 | |||
| 21 | |||
| 21 | |||
| 30,539 - 54,209 |
|||
| 84,748 | |||
| 499,162 58,573 |
|||
| 58,573 | |||
| 40,477 | |||
| 40,477 | |||
| 99,050 1,210 30,083 |
|||
| 31,293 | |||
| 31,293 649 |
Page 20
RCCG - Liberty Christian Connections Detailed Statement of Financial Activities
| Bank loan and overdraft interest payable Other interest payable Employee costs Salaries/wages Temporary staff Motor and travel costs Vehicles - General costs Vehicles - Insurance and licences Premises costs Rates Light, heat and power Premises repairs and maintenance General administrative costs, including depreciation and amortisation Depreciation of Office & Church Equipment Depreciation of Motor Vehicle Depreciation of Furniture & Fittings Bank charges General insurances Information and publications Postage and couriers Software, IT support and related costs Stationery and printing Subscriptions Sundry expenses Telephone, fax and broadband Legal and professional costs Audit/Independent examination fees Consultancy fees Total of expenditure of other costs Total expenditure Net gains on investments |
33,726 21,231 68,059 30,052 4,200 34,252 5,494 5,332 10,826 1,197 20,178 6,156 27,531 10,437 - 3,855 3,320 1,872 200 237 6,759 3,333 2,533 479 7,867 40,892 2,500 448 2,948 184,508 393,638 - |
33,726 21,231 68,059 30,052 4,200 34,252 5,494 5,332 10,826 1,197 20,178 6,156 27,531 10,437 - 3,855 3,320 1,872 200 237 6,759 3,333 2,533 479 7,867 40,892 2,500 448 2,948 184,508 393,638 - |
34,565 10,783 |
|---|---|---|---|
| 45,997 | |||
| 22,967 4,355 |
|||
| 27,322 | |||
| 5,411 5,821 |
|||
| 11,232 | |||
| 2,474 15,571 7,573 |
|||
| 25,618 | |||
| 2,803 - 7,394 2,836 1,722 169 207 8,034 3,603 1,143 3,631 3,209 |
|||
| 34,751 | |||
| 1,200 - |
|||
| 1,200 | |||
| 146,120 | |||
| 276,463 - |
Page 21
RCCG - Liberty Christian Connections Detailed Statement of Financial Activities
| Net income Net income before other gains/(losses) Other Gains Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
136,217 136,217 - 136,217 878,239 1,014,456 |
136,217 136,217 - 136,217 878,239 1,014,456 |
222,699 |
|---|---|---|---|
| 222,699 - |
|||
| 222,699 | |||
| 655,540 | |||
| 878,239 |
Page 22