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 number
Charity Information
Trustees
Report
2to 4
Independent
Examiners
Report
Statement of Financial Activities
Balance Sheet
Notes
to the Financial
Statements 8 to 14

2023 2022
Restricted Unrestricted Total Total
Notes Funds Funds Funds Funds
f.
Incoming Resources
Incoming Resources from generated funds
Donations 2 47,042 15,454 62,496 62,836
Investments 103 106 209
Total Income 47,145 15,560 62,705 62,847
Expenditure
Charitable
Activities
3 52,955 7,771 60,726 58,751
Total Expenditure 52,955 7,771 60,726 58,751
Net (Expenditure)/Income th movement of
funds (5,810) 7,789 1,979 4,096
(5,810) 7,789 1,979 4,096
Reconciliation offunds:
Fund balances at 1 April 2022 67,028 66,554 133,582 133,582
Fund balances at 31March 2023 61,218 74,343 135,561 137,678

Notes 2023 2022
Current Assets
Stock ofChristian Resources 105 300
Debtors 8 22338 13,538
Bank dt Cash 9 116,512 123,228
Total 138,955 137,066
Creditors: Amounts falling due 10 3,394 3,484
Within one year
Net Current Assets 135,561 133,582
Total Net Assets 135,561 133,582
Capital
Restricted Funds 61,218 67,028
Unrestricted Funds 39,343 31,554
Designated Funds 35,000 35,000
Total 135,561 133,582

2.Donations
2023 2022
Extreme Main
Prophetic Webchnrch project
Donations Total Total
General
Gifts, Donations and Offerings 22,366 12,671 11,525 46,562 54,061
Gift Aid Tax Refunds 8,270 3,735 3,734 15,739 7,500
Sale ofResources 195 195 334
Other Income 941
30,636 16,406 15,454 62,496 62,836

3.Charitable
Activities
2023 2022
Extreme Main
Prophetic Webchurch project Total Total
Pastoral Support charges/Salaries 25,114 11,697 586 37,397 33,728
Gifts Donations
and Tithes
(note 12) 4,468 1,806 1,745 8,019 10,930
Insurance 69 147 82 298 276
Honorariums
and gifts
1,721 952 2,673 1,985
Travel
and accommodation
expenses 159 159 31
Literature
costs
195 195 256
Food and Hospitality 185 185 128
Conference travel and accommodation 70 70 115
Support costs (note 4) 4,099 3,834 3,797 11,730 11,302
35,471 17,484 7,771 60,726 58,751
4.Support Costs
2023 2022
Extreme Main
Prophetic Webchurch project Total Total
8 8
IT&Computer costs 230 245 558 1,033 1,470
General Office expenses 1,200 1,200 1,500 3,900 3,900
Bank and Card costs 498 423 92 1,013 982
Telephone &Postage 893 932 236 2,061 2,295
Printing
and Stationery
704 460 671 1,835 885
Governance
costs
574 574 674 1,822 1,722
Miscellaneous 66 66 48
4,099 3,834 3,797 11,730 11,302

2023 2022
5.Governance costs 8
Independent
Examination
500 500
Current year Statutory accounts and payroll preparation 1,200 1,100
Trustees Insurance 122 122
1,822 1,722
6.Net movement in funds for the year
The net movement in funds for the year is stated after charging:
Independent
Examination
500 500
7.Staff Costs 2023 2022
Remuneration was paid to the minority ofthe trustees in the year 8
No employees were paid g60,000 or more
Salary Costs 35,000 31,070
Pension Costs 1,488 1,488
Casual Salaries 909 1,170
37,397 33,728
The average weekly number ofstaff employed by the charity during the year
was as follows:
8.Debtors 2023 2022
8 8
Gift Aid Tax Refunds 22,338 13,538
22,338 13,538
9.Baak and Cash 2023 2022
Bank Accounts 116,512 123,228
116,512 123,228
10.Creditors amounts falling due within 1 year 2023 2022
8
Inland Revenue 1,794 1,884
Accruals 1,600 1,600
3,394 3,484

11.Fund Movements
Fund Fund
Balances Balances
carried Incoming Outgoing carried
forward Resources Resources forward
as at 31 as at 31
Restricted March 2022 March 2023
g
Extreme Prophetic 32,636 30,638 (35,471) 27,803
Webchurch 34,392 16,507 (17,484) 33,415
67,028 47,145 (52,955) 61,218
Designated 35,000 35,000
Unrestricted 31,554 15,560 (7,771) 39,343
Total Funds 133,582 62,705 (60,726) 135,561
12.Details ofGifts ds Donations K1,000and over 2023 2022
Angel
Foundation (GOD
TV) 1,200 1,200
XPMedia 5,038 4,600
C Moody 1,217
Others ofless than 61000 1,781 3,913
8,019 10,930

14.Previous years more d etailed SO FA
2022
Restricted Unrestricted Total
Notes Funds Funds Funds
8 g
Incoming Resources
Incoming Resources from generated funds
Donations 2 48,301 14,535 62,836
Investments 6 11
Total Income 48,306 14,541 62,847
Expenditure
Charitable
Activities
3 49,310 9,441 58,751
Total Expenditure 49,310 9,441 58,751
Net (Expenditure)/Income &movement of
funds (1,004) 5,100 4,096
(1,004) 5,100 4,096
Reconciliation offunds:
Fund balances at 1 April 2021 68,032 61,454 129,486
Fund balances at 31March 2022 67,028 66,554 133,582