| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Note | Unrestricted | Restricted | Total | Total | ||
| Income from | ||||||
| Donations | 136,190 | 35,270 | 171,460 | 208,409 | ||
| Investment income |
334 | 334 | 479 | |||
| Other | 3,889 | 3,889 | 2,824 | |||
| Total income | 140,413 | 35,270 | 175,683 | 211,712 | ||
| Expenditure | on | |||||
| Charitable activities |
169,653 | 35,243 | 204,896 | 209,144 | ||
| Governance costs |
1,180 | 1,180 | 1,410 | |||
| Total expenditure | 170,833 | 35,243 | 206,076 | 210,554 | ||
| Net | ||||||
| income/(expenditure) | (30,420) | 27 | (30,393) | 1,158 | ||
| Reconciliation | offunds | |||||
| Funds brought | forward | 952,368 | 93,052 | 1,045,020 | 1,044,262 | |
| Funds carried | forward | 8 | 921,948 | 93,079 | 1,015,027 | 1,045,420 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Note | ||||||
| Fixed Assets | ||||||
| Tangible Assets | 774,367 | 785,943 | ||||
| Current Assets | ||||||
| Debtors and prepayments | 16,495 | 19,485 | ||||
| Cash at bank and | in hand | 229,574 | 245,697 | |||
| 246,069 | 265,182 | |||||
| Creditors: Amounts |
falling | due | ||||
| within one year | 5,409 | 5,705 | ||||
| Net current assets | 240,660 | 259,477 | ||||
| Total assets |
less | current | 1,015,027 | 1,045,420 | ||
| liabilities | ||||||
| Total Funds | ||||||
| Restricted funds | 93,079 | 93,052 | ||||
| Unrestricted funds |
921,948 | 952,368 | ||||
| Total reserves | 1,015,027 | 1,045,420 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Direct | Grant | |||||
| activities | ~fnndin | Governance | Total | Total | ||
| Grants made | (note 7) | 52,904 | 52,904 | 67,845 | ||
| Personnel costs |
104,374 | 104,374 | 91,032 | |||
| Ministries | 8,437 | 8,437 | 11,915 | |||
| Support services | 396 | 396 | 1,002 | |||
| Property costs | 11,128 | 11,128 | 9,291 | |||
| Office expenses | 8,438 | 8,438 | 10,020 | |||
| Depreciation | 19,219 | 19,219 | 18,039 | |||
| 151,992 | 52,904 | 204,896 | 209,144 | |||
| Examination | fee | 1,180 | 1,180 | 1,410 | ||
| 151,992 | 52,904 | 1,180 | 206,076 | 210,554 |
| 2020 | 2019 | ||
|---|---|---|---|
| Number | Number | ||
| Staffnumbers | |||
| Full time | |||
| Part time | |||
| The staff costs for the above persons were: | |||
| 2020 | 2019 | ||
| Staffcosts | |||
| Salaries | 95,231 | 85,203 | |
| Redundancy | costs | 3,440 | |
| Social security costs | 3,812 | 4,287 | |
| Pension costs | 1,891 | 1,542 | |
| 104,374 | 91,032 |
| TANGIBLE ASSETS | |||||
|---|---|---|---|---|---|
| Freehold | Building | Furniture 5 | |||
| ~~ro | cherty | im rovements | e ui ment | Total | |
| Cost | |||||
| At 1November 2019 | 700,000 | 105,440 | 89,478 | 894,918 | |
| Additions | 7,643 | 7,643 | |||
| Disposals | 11,584 | 11,584 | |||
| At 31October 2020 | 700,000 | 105,440 | 85,537 | 890,977 | |
| Depreciation | |||||
| At 1November 2019 | 34,941 | 74,034 | 108,975 | ||
| Charge for the year | 7,029 | 12,190 | 19,219 | ||
| Disposals | 11,584 | 11,584 | |||
| At31October 2020 | 41,970 | 74,640 | 116,610 | ||
| Net book value | |||||
| At 31October 2020 | 700,000 | 63,470 | 10,897 | 774,367 | |
| At31October 2019 | 700,000 | 70,499 | 15,444 | 785,943 |
| EBTORS | ||
|---|---|---|
| 2020 | 2019 | |
| Other debtors | 14,257 | 17,646 |
| Prepayments | 2,238 | 1,839 |
| 16,495 | 19,485 | |
| REDITORS | ||
| 2020 | 2019 | |
| Other creditors | 2,718 | 2,681 |
| Accruals | 2,691 | 3,024 |
| 5,409 | 5,705 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| No. | No. | |||||
| Toadvance the Christian | religion | |||||
| To organisations: | ||||||
| Assemblies ofGod | 12 | 180 | 9 | 135 | ||
| Christian Solidarity World Wide |
12 | 600 | 12 | 525 | ||
| Cambodia Action | 12 | 480 | 12 | 435 | ||
| More Fire Revival Ministries | 3 | 45 | ||||
| Share Christian Fellowship |
1 | 750 | ||||
| Sutton Schools Christian | Workers | Trust | 12 | 1,200 | 12 | 1,200 |
| 2,460 | 3,090 | |||||
| Toencourage Christian Missionary |
Activity | |||||
| To organisations: | ||||||
| Connections Trust |
1 | 6,000 | 1 | 4,000 | ||
| Living Word Ministries | 1 | 6,000 | 1 | 4,000 | ||
| Street Pastors - Mitcham | 12 | 600 | 12 | 600 | ||
| Street Pastors - Sutton | 12 | 600 | 12 | 600 | ||
| Sub-total | 13,200 | 9,200 | ||||
| To individuals | 12 | 1,200 | 12 | 1,200 | ||
| Funds donated specifically | to support | T&L | ||||
| Lewry's mission in Brazil | 31,232 | 53,410 | ||||
| 45,632 | 63,810 | |||||
| Togive relief to the poor &needy and comfort the sick | &aged | |||||
| To organisations: | ||||||
| Beachy Head Chaplaincy | 12 | 300 | 9 | 225 | ||
| Foodbank Sutton | 200 | 1 | 100 | |||
| Through The Roof | 1 | 100 | ||||
| Sutton Winter Shelter | 1 | 150 | ||||
| The Leprosy Mission | 1 | 100 | ||||
| Teen Challenge | 12 | 300 | 12 | 270 | ||
| 800 | 945 | |||||
| Funds donated specifically | to support | various | ||||
| individuals | 4,012 | |||||
| 4,812 | ||||||
| Total grants made | 52,904 | 67,845 |
| FUNDS | ||||||
|---|---|---|---|---|---|---|
| 1November | 31October | |||||
| 2019 | Income | 2020 | ||||
| Unrestricted | funds | |||||
| Income funds | 952,368 | 140,413 | (170,833) | 921,948 | ||
| Restricted funds | ||||||
| For poor and | needy | 170 | 778 | (1,249) | (301) | |
| For onward | ||||||
| transmission | 62 | 3,260 | (2,7623 | 560 | ||
| For T&L Lewry's | ||||||
| mission to Brazil | 2,248 | 31,232 | (31,232) | 2,248 | ||
| New building | fund | 90,572 | 90,572 | |||
| Total funds | 1,045,420 | 175,683 | 206,076 | 1,015,027 | ||
| Below was the position | at31October | 2019: | ||||
| 1November | 31October | |||||
| 2018 | Income | 2019 | ||||
| Unrestricted | funds | |||||
| Income funds | 951,091 | 166,577 | (154,649) | (10,651) | 952,368 | |
| Restricted funds | ||||||
| Forpoor and | needy | 825 | (655) | 170 | ||
| For onward | ||||||
| transmission | 190 | 1,902 | (1,840] | (190) | 62 | |
| For T&LLewry's | ||||||
| mission to Brazil | 2,409 | 42,408 | (53,410) | 10,841 | 2,248 | |
| New building | fund | 90,572 | 90,572 | |||
| Total funds | 1,044,262 | 211,712 | 210,554 | 1,045,420 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds | funds | |||
| Tangible fixed assets | 774,367 | 774,367 | ||
| Debtors | 16,495 | 16,495 | ||
| Bank and cash balances | 136,495 | 93,079 | 229,574 | |
| Creditors | (5,409) | (5,409) | ||
| 921,948 | 93,079 | 1,015,027 | ||
| Below was the position at 31October 2019 | ||||
| Unrestricted | Restricted | Total | ||
| funds | funds | |||
| Tangible fixed assets | 785,843 | 785,843 | ||
| Debtors | 19,485 | 19,485 | ||
| Bank and cash balances | 152,555 | 93,242 | 245,797 | |
| Creditors | (5,705) | (5,705) | ||
| 952,178 | 93,242 | 1,045,420 | ||
| SOFA COMPARATIVE | ||||
| 2019 | ||||
| Note | Unrestricted | Restricted | Total | |
| Income from | ||||
| Donations | 163,274 | 45,135 | 208,409 | |
| Investment income |
479 | 479 | ||
| Other | 2,824 | 2,824 | ||
| Total income | 166,577 | 45,135 | 211,712 | |
| Expenditure on |
||||
| Charitable activities |
153,239 | 55,905 | 209,144 | |
| Governance costs |
1,410 | 1,410 | ||
| Total expenditure | 154,649 | 55,905 | 210,554 | |
| Net income/(expenditure) | 11,928 | (10,770) | 1,158 | |
| Transfers between | funds | (10,651) | 10,651 | |
| Net movement in the year |
1,277 | (119) | 1,158 | |
| Reconciliation offunds |
||||
| Funds brought forward | 951,091 | 93,171 | 1,044,262 | |
| Funds carried forward | 952,368 | 93,052 | 1,045,420 |