| Gateway Church Ashford | Gateway Church Ashford | ||||
|---|---|---|---|---|---|
| Reference and Administrative | Details | ||||
| Trustees | RJMoye | ||||
| JP Cole | |||||
| SA Brooks | |||||
| BJMHall | |||||
| EVerlinden | |||||
| DPJeacock | |||||
| Secretary | SA Brooks | ||||
| Principal | Office | The Riverside Centre | |||
| Clock House | |||||
| Ashford | |||||
| Kent | |||||
| TN23 4YN | |||||
| Company | Registration | Number | 04984514 | ||
| Charity Registration | Number | 1102554 | |||
| Independent | Examiner | Manningtons | |||
| 8 High Street | |||||
| Heathfield | |||||
| East Sussex | |||||
| TN21 8LS |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | 2022 | ||||
| Note | |||||
| Income and Endowments | from: | ||||
| Donations and legacies |
420,720 | 420,720 | |||
| Other trading activities | 9,890 | 9,890 | |||
| Investment income |
16 | 16 | |||
| Total income | 430,626 | 430,626 | |||
| Expenditure on: |
|||||
| Raising funds | (3,911) | (3,911) | |||
| Charitable activities |
(443,036) | (443,036) | |||
| Total expenditure | (446,947) | (446,947) | |||
| Net expenditure | ~(16,321 | (16.32() | |||
| Net movement in funds |
(16,321) | (16,321) | |||
| Reconciliation offunds | |||||
| Total funds brought | forward | 712,241 | 712,241 | ||
| Total funds carried | forward | IS | 695,920 | 695,920 |
| Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|
| funds | funds | 2021 | ||||
| Note | ||||||
| Income and Endowments | from: | |||||
| Donations and legacies |
270,752 | 333 | 271,085 | |||
| Other trading activities | (507) | (507) | ||||
| Investment income |
226 | 226 | ||||
| Total income | 270,471 | 333 | 270,804 | |||
| Expenditure on: |
||||||
| Charitable activities |
(204,606) | (75,156) | (279,762) | |||
| Total expenditure | (204,606) | (75,156) | (279,762) | |||
| Net income/(expenditure) | 65,865 | (74,823) | (8,958) | |||
| Transfers between |
funds | (34,721) | 34,721 | |||
| Net movement in funds |
31,144 | (40,102) | (8,958) | |||
| Reconciliation offunds | ||||||
| Total funds brought | forward | 681,097 | 40,102 | 721,199 | ||
| Total funds carried | forward | 18 | 712,241 |
| Balance Sheet as at 31 | March 2022 | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Note | |||||
| Fixed assets | |||||
| Tangible assets | 13 | 821,833 | 813,324 | ||
| Current assets | |||||
| Debtors | 14 | 7,177 | 7,272 | ||
| Cash at bank | and in hand | 15 | 223,598 | 250,803 | |
| 230,775 | 258,075 | ||||
| Creditors: Amounts | falling due within one year | 16 | (35,409) | (31,447 | |
| Net current | assets | 195,366 | 226,628 | ||
| Total assets | less current liabilities | 1,017,199 | 1,039,952 | ||
| Creditors: Amounts | falling due after more than one year | 17 | (321,279) | (327,711) | |
| Net assets | 695,920 | 712+41 | |||
| Funds ofthe | charity: | ||||
| Unrestricted | income | funds | |||
| Unrestricted | funds | 695,920 | 712,241 | ||
| Total funds | 18 | 695,920 | 712,241 |
| Unrestricted | funds | Total | Total | |||
|---|---|---|---|---|---|---|
| Designated f |
General | 2022 f, |
2021f | |||
| Donations | and legacies; | |||||
| Donations from individuals |
78,153 | 268,093 | 346,246 | 222,358 | ||
| Gift aid | reclaimed | 60,271 | 60,271 | 43,975 | ||
| Grants, including capital grants; |
||||||
| Government grants |
4,400 | 4,400 | 400 | |||
| Grants | from other charities | 5,000 | 5,000 | |||
| Grants | from companies | 2,000 | 2,000 | |||
| Other income from donations | and | |||||
| legacies | 2,803 | 2,803 | 4,352 | |||
| 78,153 | 342,567 | 420,720 | 271,085 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| funds | Total | Total | |||||
| General | funds | 2021 | |||||
| f | f. | ||||||
| Trading income; | |||||||
| Shop income from sale ofdonated goods and | |||||||
| services | 1/30 | I/30 | |||||
| Sales ofgoods | and services | 7,401 | 7,401 | ||||
| Other trading | income | I/59 | 1+59 | (507) | |||
| 9,890 | 9,890 | (507) | |||||
| 5 | Investment | income | |||||
| Unrestricted | |||||||
| funds | Total | Total | |||||
| General | 2022 | 2021 | |||||
| f. | |||||||
| Interest receivable | and similar income; | ||||||
| Interest receivable on bank deposits | 16 | 16 | 226 |
| 6 Expen |
d | itu | re on ch |
aritable activ |
ities | |||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | funds | Total | Total | |||||
| Designated | General | 2022 | 2021 | |||||
| Note | ||||||||
| Charitable | Activites | 42,794 | 47,800 | 41,967 | ||||
| Depreciation, | ||||||||
| amortisation | and | |||||||
| other similar | costs | 30,591 | 30,591 | 23,667 | ||||
| Grant funding | of | |||||||
| activities | 21,679 | 21,679 | 21,264 | |||||
| Staffcosts | 169,768 | 169,768 | 136,228 | |||||
| Allocated | support | |||||||
| costs | 114,842 | 55,800 | 170,642 | 52,988 | ||||
| Governance | costs | 2,556 | 2,556 | 3,648 | ||||
| 119,848 | 323,188 | 443,036 | 279,762 |
| Governance | costs | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | |||||||
| funds | Total | Total | |||||
| General | 2022 | 2021 | |||||
| Independent | examiner | fees | |||||
| Independent | Examiner's | remuneration | 2,556 | 2,556 | 3,613 | ||
| Legal and Professional | Fees | 35 | |||||
| 2,556 | 2,556 | 3,648 |
| Below are details | ofmaterial | grants made to institutions | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Name ofinstitution | Activity | |||
| Gifts to Individuals | 12,719 | 10,536 | ||
| KA Apostolic | 4,992 | 4,992 | ||
| New Life Church | Milton Keynes | 3,000 | 3,000 | |
| FABEFund for ReliefofPoverty | 1,800 | |||
| Mission Aviation | Fellowship | 600 | 600 | |
| Compassion UK |
336 | 336 | ||
| UCB | 32 | |||
| 21,679 | 21,264 | |||
| 9 Net incoming/outgoing |
resources | |||
| Net outgoing resources for the year include; |
| 2022 | 2021 |
|---|---|
| 30,591 | 23,667 |
| The aggregate | payroll costs were as follows: | ||
|---|---|---|---|
| 2022 | 2021 | ||
| f, | |||
| Staffcosts during the year were: | |||
| Wages and salaries | 159,800 | 128,585 | |
| Pension costs | 9,968 | 7,643 | |
| 169,768 | 136+28 |
| 2022 | 2021 |
|---|---|
| No | No |
| 13 Tangible fixed asset | s | ||||
|---|---|---|---|---|---|
| Land and | Furniture and |
||||
| buildings | equipment | Total | |||
| Cost | |||||
| At 1 April 2021 |
864,866 | 31,997 | 896,863 | ||
| Additions | 39,100 | 39,100 | |||
| At 31 March 2022 | 864,866 | 71,097 | 935,963 | ||
| Depreciat/on | |||||
| At 1 April 2021 | 57,626 | 25,913 | 83,539 | ||
| Charge for the year | 13,697 | 16,$94 | 30,591 | ||
| At 31 March 2022 | 71,323 | 42,807 | 114,130 | ||
| Net book value | |||||
| At 31 March 2022 | 793,543 | 28,230 | 82I,833 | ||
| At 31 March 2021 | $07,240 | 6,084 | 8 I3,324 | ||
| 14 Debtors | |||||
| 2022 | 2021 | ||||
| Trade debtors | 269 | ||||
| Prepay ments |
1,105 | 3,120 | |||
| Other debtors | 5,803 | 4,152 | |||
| 7,177 | 7,272 | ||||
| 15 Cash and cash equivalents | |||||
| 2022 | 2021 | ||||
| f, | |||||
| Cash on hand | 107 | 31 | |||
| Cash at bank | 223,491 | 250,772 | |||
| 223,598 | 250,803 | ||||
| 16 Creditors: amounts | falling due within | one year | |||
| 2022 | 2021 | ||||
| Bank loans | 25,884 | 25,884 | |||
| Other creditors | 6,165 | 2,203 | |||
| Accruals | 3,360 | 3,360 | |||
| 35,409 | 31,447 |
| 17 Creditors: | amounts falling d |
ue after one year | |||
|---|---|---|---|---|---|
| 2022f | 2021 | ||||
| Bank loans | 321,279 | 327,711 | |||
| 18 Funds | |||||
| Balance at 1 | Incoming | Resources | Balance at 31 | ||
| April 2021 | resources f |
expended f |
March 2022 f |
||
| Unrestricted | |||||
| General | |||||
| Unrestricted | Funds | 613,391 | 352,472 | (327,099) | 638,764 |
| Designated | |||||
| Reserve Fund | 65,000 | 65,000 | |||
| Riverside Building Fund | 3,850 | 78,153 | (119,848) | (37,845) | |
| Tithe Fund | 30,000 | 30,000 | |||
| 98,850 | 78,153 | 119,848) | 57,155 | ||
| Total funds | 712,241 | 430,625 | 446,947 | 695,919 |
| Balance at | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Incoming | Resources | 31March | |||||
| April 2020 | resources f |
expended | Transfers | 2021f | ||||
| Unrestricted | funds | |||||||
| General | ||||||||
| Unrestricted | Funds | 586,097 | 266,621 | (204,606) | (34,721) | 613,391 | ||
| Designated | ||||||||
| Reserve Fund | 65,000 | 65,000 | ||||||
| Riverside Building | Fund | 3,850 | 3,850 | |||||
| Tithe Fund | 30,000 | 30,000 | ||||||
| 95,000 | 3,850 | 98,850 | ||||||
| Total unrestricted | funds | 681,097 | 270,471 | ~204,606 | ~34,721 | 712,241 | ||
| Restricted | ||||||||
| Riverside Building FABE Fund |
Fund | 40,102 | 333 | (73,356) ~1,8003 |
73,023 (38,302) |
|||
| Total restricted | funds | 40,102 | 333 | (75,156) | 34,721 | |||
| Total funds | 721,199 | 270,804 | (279,762) | 712,241 |
| 19 Anal | ysis of | net assets between funds |
||
|---|---|---|---|---|
| Unrestricted | Total funds at | |||
| funds | 31March | |||
| General | 2022 | |||
| f. | ||||
| Tangible | fixed | assets | 821,833 | 821,833 |
| Current | assets | 230,775 | 230,775 | |
| Current | liabilities | (35,409) | (35,409) | |
| Creditors | over | 1 year | (321,279) | (321,279) |
| Total net assets | 695,920 | 695,920 |
| At | 1 April | Financing cash | At 31March | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | flows | 2022f | |||||||
| Cash | at | bank | and | in | hand | 250,803 | (27,205) | 223,598 | |
| 250,803 | (27,205) | 223,598 |
| Unrestricted | Funds | |||
|---|---|---|---|---|
| Total | Total | |||
| Unrestricted | Unrestricted | |||
| Funds | Funds | |||
| 2022 | 2021 | |||
| Income and Endowments | from: | |||
| Donations and legacies |
420,720 | 270,752 | ||
| Other trading activities | 9,890 | (507) | ||
| Investment income |
16 | 226 | ||
| Total income | 430,626 | 270,471 | ||
| Expenditure on: |
||||
| Raising funds | (3,911) | |||
| Charitable activities |
(443,0363 | ~(204,606 | ||
| Total expenditure | (446,947) | (204,606) | ||
| Net (expenditure)/income Transfers between funds |
(16,321) | 65,865 ~34,721 |
||
| Net movement in funds |
(16,321) | 31,144 | ||
| Reconciliation offunds | ||||
| Total funds brought | forward | 712,241 | 681,097 | |
| Total funds carried | forward | 695,920 | 712,241 |
| Restricted | Funds | |||
|---|---|---|---|---|
| Total | Total | |||
| Restricted | Restricted | |||
| Funds | Funds | |||
| 2022 | 2021 | |||
| Income and Endowments | from: | |||
| Donations and legacies |
333 | |||
| Total income | 333 | |||
| Expenditure on: |
||||
| Charitable activities |
(75,156) | |||
| Total expenditure | (75,156) | |||
| Net expenditure | (74,823) | |||
| Transfers between |
funds | 34,721 | ||
| Net movement in funds |
(40,102) | |||
| Reconciliation offunds | ||||
| Total funds brought | forward | 40,102 | ||
| Total funds canied | forward |
| Detailed Stat | eme | n | t o | fFinancial Activities f | or the Year Ended 31Marc | h 2022 |
|---|---|---|---|---|---|---|
| Total | Total | |||||
| 2022f | 20?1 | |||||
| Income and Endowments | from: | |||||
| Donations and legacies |
(analysed | below) | 420,720 | 271,085 | ||
| Other trading activities | (analysed | below) | 9,890 | (507) | ||
| Investment income (analysed |
below) | 16 | 226 | |||
| Total income | 430,626 | 270,804 | ||||
| Expenditure on: |
||||||
| Raising funds (analysed | below) | (3,911) | ||||
| Charitable activities (analysed |
below) | (443,036) | (279,762) | |||
| Total expenditure Net expenditure |
(446,947) ((6,32() |
(279,762) ~(8,938 |
||||
| Net movement in funds |
(16,321) | (8,958) | ||||
| Reconciliation offunds | ||||||
| Total funds brought forward |
712,241 | 721,199 | ||||
| Total funds carried forward | 695,920 | 712,241 |
| Detailed | State | me | nt ofFina | ncial Activities for the Y | ear Ended 31March | 2022 |
|---|---|---|---|---|---|---|
| Total | Total | |||||
| 2022 | 2021 | |||||
| Donations and legacies | ||||||
| Appeals and donations |
78,153 | 3,850 | ||||
| Appeals and donations |
268,093 | 218,508 | ||||
| Gift Aid tax reclaimed | 333 | |||||
| Gift Aid tax reclaimed | 60,271 | 43,642 | ||||
| UK Government | grants | 2,000 | ||||
| UK Government | grants | 400 | ||||
| UK Government | grants | 2,400 | ||||
| Grants - other agencies | 5,000 | |||||
| Events Income | 2,803 | 4,352 | ||||
| Grants receivable | 2,000 | |||||
| 420,720 | 271,085 | |||||
| 0ther trading activities | ||||||
| Sales ofdonated | goods | 1,230 | ||||
| Rental income | 1,259 | (507) | ||||
| Other income | 7,401 | |||||
| 9,890 | (507) | |||||
| Investment income | ||||||
| Interest on cash deposits | 16 | 226 | ||||
| 16 | 226 | |||||
| Raising funds | ||||||
| Purchases | (3,911) | |||||
| (3,9II) | ||||||
| Charitable activities |
||||||
| Materials | (5,006) | |||||
| Materials | (893) | |||||
| Materials | (3,740) | |||||
| Depreciation of&eehold | property | (13,697) | ||||
| Depreciation offreehold | property | (13,697) | ||||
| Depreciation offixtures | and | fittings | (16,894) | (9,970) | ||
| Grants payable - | individuals | (12,719) | (10,536) | |||
| Grants Payable - | indivuduals | (600) | (600) | |||
| Grants Payable - | Individual | (4,992) | (4,992) | |||
| Grants Payable - | Individual | Compassion | UK | (336) | (336) | |
| Grants Payable - | Individual | New Life Church Milton Keynes | (3,000) | (3,000) | ||
| Grants Payable - | Individual | -FABE Fund | for ReliefofPoverty | (1,800) | ||
| Grants Payable - | Individual | UCB | (32) |
| Detailed Stat | eme | nt ofF | inancial Activi | ties for th | e Year Ended 31March | 2022 |
|---|---|---|---|---|---|---|
| Total | Total | |||||
| 2022 | 2021 | |||||
| Wages and salaries | (159,800) | (128,585) | ||||
| Staffpensions (Defined |
contribution) | - pension scheme | 1 | (9,968) | (7,643) | |
| Stafftraining | (2,520) | (823) | ||||
| Travelling | (649) | (191) | ||||
| Premises Hire |
(1,673) | 2,431 | ||||
| Insurance | (3,172) | (2,967) | ||||
| GCA Events | (852) | (820) | ||||
| Childrens Work |
(4,495) | (974) | ||||
| Events and Conferences | (5,064) | |||||
| Evangelism | (636) | |||||
| Computer software and |
maintenance | costs | (7,920) | (6,182) | ||
| Trade subscriptions | (561) | (317) | ||||
| Hire ofplant and machinery | (Spot hire) | (551) | ||||
| Sundry expenses | (7,395) | (1,090) | ||||
| Catering and Refreshments |
(5,219) | (275) | ||||
| Advertising | (854) | |||||
| Bank charges | (733) | |||||
| Casual wages | (342) | |||||
| Light, heat and power | (10,862) | (6,538) | ||||
| Repairs and maintenance | (105,496) | |||||
| Repairs and maintenance | (35,743) | |||||
| Repairs and maintenance | (12,152) | (6,247) | ||||
| Repairs and renewals | (876) | |||||
| Repairs and renewals | (6,247) | (1,624) | ||||
| Telephone and fax |
(3,626) | (1,697) | ||||
| Computer sofiware and |
maintenance | costs | (431) | |||
| Printing, postage and stationery |
(1,869) | (2,467) | ||||
| Legal and professional | fees | (9,346) | ||||
| Legal and professional | fees | (2,400) | ||||
| Legal and professional | fees | (2,385) | (708) | |||
| Loan interest | (19,747) | |||||
| Loan interest | (19,453) | |||||
| Accountancy fees |
(2,556) | (3,613) | ||||
| Legal and professional | fees | (35) | ||||
| ~(443,036 | (279,762 |