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
Report ofthe Trustees I to 8
Independent
Examiner's
Report
Statement ofFinancial Activities 10
Balance Sheet 11 to 12
Cash Flow Statement 13
Notes to the Cash Flow Statement 14
Notes to the Financial Statements 15 to 23
Detailed Statement ofFinancial Activities 24 to 25

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
537,953 11,157 549,110 495,889
Charitable
activities
Church Activities 3,164 9,855 13,019 10,757
Investment
income
152 1,851 2,003 415
Total 541,269 22,863 564, 132 507,061
EXPENDITURE ON
Charitable
activities
Church Activities 487,584 15,023 502,607 487,698
NET INCOME 53,685 7,840 61,525 19,363
Transfers
between
funds 17 ~26,413) 26,413
Net movement
in
funds 27,272 34,253 61,525 19,363
RECONCILIATION OF FUNDS
Total funds brought forward 925,374 4,918 930,292 910,929
TOTAL FUNDS CARRIED FORWARD 952,646 39,171 991,817 930,292

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes
FIXEDASSETS
Tangible assets 11 1,595,102 1,595,102 1,606,396
CURRENT ASSETS
Debtors 12 103,786 (145) 103,641 87,870
Cash at bank and in hand 63,279 63,983 127,262 106,526
167,065 63,838 230,903 194,396
CREDITORS
Amounts
falling due within one year
13 (41,698) (24,667) (66,365) (68,993)
NET CURRENT ASSETS 125,367 39,171 164,538 125,403
TOTAL ASSETSLESSCURRENT
LIABILITIES 1,720,469 39,171 1,759,640 1,731,799
CREDITORS
Amounts
falling due after more than one year
14 (767,823) (767,823) (801,507)
NET ASSETS 952,646 39,171 991,817 930,292
FUNDS 17
Unrestricted
funds
952,646 925,374
Restricted
funds
39,171 4,918
TOTAL FUNDS 991,817 930,292

2023 2022
Notes
Cash flows from operating activities
Cash generated
from operations
75,413 65,088
Interest paid ~30,849) ~27,910)
Net cash provided
by operating
activities
44,564 37,178
Cash flows from investing activities
Purchase oftangible fixed assets
Sale oftangible
fixed assets
(69,589)
272
Interest received 227 3
Net cash provided
by/(used
in) investing activities 227 ~69,314)
Cash flows from financing activities
Loan repayments
in year
~24,055) ~21,364)
Net cash used in financing activities ~24,055) ~21,364)
Change
in cash and cash
equivalents in
the reporting
period
Cash and cash equivalents
at the 20,736 (53,500)
beginning ofthe reporting period 106,526 160,026
Cash and cash equivalents at the end of
the reporting
period
127,262 106,526
RECONCILIATION RECONCILIATION RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OF NET INCOME TO NET CASH FLOW FROM OF NET INCOME TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2023 2022
Net income for the reporting period (as per the Statement of Financial
Activities) 61,525 19,363
Adjustments for:
Depreciation charges 11,294 12,040
Loss on disposal of fixed assets 278
Interest received (227) (3)
Interest paid 30,849 27,910
(Increase)/decrease
in debtors
Decrease in creditors
(15,771)
~)2,257
8,157
~2,657)
Net cash provided by operations 75,413 65,088
2. ANALYSIS OF CHANGES IN NET DEBT
At 1.4.22 Cash flow At 31.3.23
Net cash
Cash at bank and in hand 106,526 20,736 127,262
106,526 20,736 127,262
Debt
Debts falling due within 1 year (22,622) (9,629) (32,251)
Debts falling due after 1 year ~801,507 33,6114 ~767,823
~824, 129 24,055 ~800,074
Total ~717,603) 44,791 i672,8)2)

Rentals
paid under
operating
leases are ch
period ofthe lease.
Rentals
paid under
operating
leases are ch
period ofthe lease.
Rentals
paid under
operating
leases are ch
period ofthe lease.
Rentals
paid under
operating
leases are ch
period ofthe lease.
Rentals
paid under
operating
leases are ch
period ofthe lease.
arged
to the profit
and loss account on a straight
line
basis over t
DONATIONS
AND LEGACIES
2023 2022
Gitt aided giving 392,064 330,960
Gifts, tithes &offerings 58,304 81,960
Gift aid 98,742 82,969
549,110 495,889
3. INVESTMENT INCOME
2023 2022
Rents received 1,776 412
Deposit account interest 227 3
2,003 415
4. INCOME FROM CHARITABLE ACTIVITIES
2023 2022
Activity
Church activities Church Activities 13,019 10,757
5. CHARITABLE ACTIVITIES COSTS
Grant
funding of
activities Support
Direct (see note costs (see
Costs 6) note 7) Totals
Church Activities 393,282 68,307 41,018 502,607
6. GRANTS PAYABLE
2023 2022
Church Activities 68,307 44,421
Grants made to institutions and individuals for the furtherance ofthe Charity's objects were:
Institutions
Compassion 8,500
Commission
- General
20,017
Earthquake Fillipus 1,500
Pregnancy Options Centre, Chichester 1,861
John 3:16(Adrian Holloway) 550
Earthquake Catalyst 7,477
Breadtrust appeal 4,940

Home for good 1,000
Heart for Homeless,
Chichester
2,000
BRYCC 1,250
Other (Prisons Fellowship, Christians Against Poverty, Urban Saints) 1,240
Food bank Chichester/Havant/Bognor Regis 4,212
Sanctuary
- Syrian Family
1,192
55,739
Individuals 12,568
7. SUPPORT COSTS
Governance
Finance costs Totals
Church Activities 32,143 8,875 41,018
S. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2023 2022
Independent
examination
fees 4,680 3,780
Depreciation
- owned assets
11,294 12,041
Deficit on disposal offixed assets 278

2023 2022
Wages and salaries 218,551 233,388
Social security costs 18,442 18,677
Other pension costs 14,989 16,086
251,982 268,151
The averag e monthly
number ofemployees
during
th
e year was as follows:
2023 2022
Charitable activities 7 8
No employees
received emoluments
in exces
s off60,000.
11. TANGIBLE FIXEDASSETS
Freehold Plant and Computer
property machinery equipment Totals
COST
At 1st April 2022 and 31st March 2023 1,601,945 10,103 36,677 1,648,725
DEPRECIATION
At 1stApril 2022 13,198 5,206 23,925 42,329
Charge for year 7,295 1,849 2,150 11,294
At 31st March 2023 20,493 7,055 26,075 53,623
NET BOOK VALUE
At 31st March 2023 1,581,452 3,048 10,602 1,595,102
At 31st March 2022 1,588,747 4,897 12,752 1,606,396
12. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
Other debtors 103,641 87,870
13. CREDITORS: AMOUN TS FALLING DUE WITHIN ONE YEAR
2023 2022
Bank loans and overdrafts (see note 15) 32,251 22,622
Social security and other taxes 5,934 6,219
Other creditors 24,760 36,732
Accruals
and deferred
income
3,420 3,420
66,365 68,993
14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
Bank loans (see note 15) 767,823 801,507
15. LOANS
An analysis ofthe maturity ofloans is given below:
2023 2022
Amounts
falling due within one year on demand:
Bank loans 32,251 22,622
Amounts
falling between
one and two years:
Bank loans - 1-2 years 33,508 23,879
Amounts
falling due between
two and five years:
Bank loans - 2-5 years 108,065 79,177
Amounts
falling due in more than five years:
Repayable
otherwise
than
by instalments:
Bank loans more 5 yrs non-inst 626,250 698,451
16. LEASING AGREEMENTS
Minimum
lease payments
under non-cancellable operating leases fall due as follows;
2023 2022
Within one year 1,488 1,488
Between one and five years 744 2,232
2,232 3,720

MOVEM ENT IN F UNDS
Net Trans fers
movement between At
At 1.4.22 in funds funds 31.3.23
Unrestricted funds
General fund 925,214 (62,355) 85,705 948,564
Gift Day Designated Fund 114,530 (114,530)
Youth 160 1,510 2,412 4,082
925,374 53,685 (26,413) 952,646
Restricted
funds
Building Fund 6,096 32,500 38,596
Josh G 75 75
Syrian Family 1,192 (1,192)
Hardship 500 500
Events
Members
Gifts 3,676
50
2,411
~50)
(6,087)
4,918 7,840 26,413 39,171
TOTAL FUNDS 930,292 61,525 991,817
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 424,779 (487,134) (62,355)
Gift Day
Youth
Designated Fund 114,530
1,960
~450) 114,530
1,510
541,269 (487,584) 53,685
Restricted funds
Building Fund 6,596 (500) 6,096
Josh G 300 (225) 75
Syrian Family (1,192) (1,192)
Hardship 500 500
Events
Members
Gifts 10,232
5,235
(7,821)
~5,205)
2,411
~50)
22,863 ~15.023) 7,840
TOTAL FUNDS 564, 132 (502,607) 61,525

Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
Unrestricted
funds
General fund 595,507 (57,511) 387,218 925,214
Gift Day Designated Fund 250,067 70,266 (320,333)
Youth 160 160
845,734 12,755 66,885 925,374
Restricted
funds
Building Fund 42,941 3,742 (46,683)
Josh G (600) 600
Syrian Family 1,192 1,192
Hardship 20,802 (20,802)
Events 260 3,416 3,676
Members Gifts 50 50
65,195 6,608 ~66,885) 4,918
TOTAL FUNDS 910,929 19,363 930,292
Comparative
net movement
in funds, included in the above are as follows:
Inconll)lg Resources Movement
resources expended in funds
Unrestricted
funds
General fund
Gift Day Designated
Fund 413,551
70,816
(471,062)
~550)
(57,511)
70,266
484,367 (471,612) 12,755
Restricted
funds
Building Fund 7,761 (4,019) 3,742
Josh G 300 (900) (600)
Events
Members
Gifts 9,583
5,050
(6,167)
~5,000)
3,416
50
22,694 ~16,086) 6,608
TOTAL FUNDS 507,061 ~487,698) 19,363

Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.23
Unrestricted funds
General fund 595,507 (119,866) 468,718 948,564
Gift Day Designated Fund 250,067 184,796 (434,333)
Youth 160 1,511 4,082
845,734 66,440 40,472 952,646
Restricted funds
Building Fund 42,941 9,838 (14,183) 38,596
Josh G (525) 600 75
Syrian Family 1,192 (1,192)
Hardship
Events
20,802
260
500
5,827
(20,802)
~6,087
500
6,087
65,195 14,448 ~40,472) 39,171
TOTAL FUNDS 910,929 80,888 991,817
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 838,330 (958,196) (119,866)
Gift Day Designated
Youth
Fund 185,346
1,960
(550)
~450)
184,796
1,510
1,025,636 (959,196) 66,440
Restricted funds
Building Fund 14,357 (4,519) 9,838
Josh G 600 (1,125) (525)
Syrian Family (1,192) (1,192)
Hardship 500 500
Events 19,815 (13,988) 5,827
Members
Gifts
10,285 ~)0,285)
45,557 ~31,)09) 14,448
TOTAL FUNDS 1,071,193 ~990,305) 80,888

Restricted Restricted funds
Building fund :giving for the building
and venue needs ofGrace Church
Members Gifts :giving anonymously
gifts between
member ofGrace
Church
Josh G :collection
and sending offunds
to support Josh Garraway in Turkey
Syrian Family : fund set up to enable the church to purchase
required
goods to help settle a
refugee family
in Chichester.
Hardship :giving to support
others through
the Covid-19 crisis.
Events :money from charging
members
for attending
events;
to be used as the need arises.

2023 2022
INCOME AND ENDOWMENTS
Donations
and legacies
Gift aided giving 392,064 330,960
Gifts, tithes &offerings 58,304 81,960
Gift aid 98,742 82,969
549,110 495,889
Investment
income
Rents received 1,776 412
Deposit account interest 227 3
2,003 415
Charitable
activities
Church activities 13,019 10,757
Total incoming
resources
564,132 507,061
EXPENDITURE
Charitable
activities
Wages 218,551 233,388
Social security 18,442 18,677
Pensions 14,989 16,086
Light and heat 7,864 7,095
Telephone 1,799 2,847
Advertising 3,012 1,354
Sundries 4,172 4,383
Activities &events 13,762 11,948
Conferences &training 14,528 12,377
Equipment
costs
7,456 13,685
Leadership
team
5,686 3,182
Printing,
postage & stationary
3,799 3,993
Rent, rates &service charges 33,886 24,227
Repairs &maintenance 5,934 20,442
Running
costs
2,414 1,323
Sundry payroll costs 784 739
The youth &children 18,597 15,474
Travel &subsistence 4,489 2,999
Worship
team
631 169
Ministries 1,193 247
Freehold property 7,295 7,295
Plant and machinery 1,849 1,849
Computer
equipment
2,150 2,896
Loss on sale oftangible fixed assets 278
Carried forward 393,282 406,953
2023 2022
E
Charitable
activities
Brought forward 393,282 406,953
Grants to institutions 55,739 34,040
Grants to individuals 12,568 10,381
461,589 451,374
Support costs
Finance
Bank charges 1,294 1,085
Bank loan charges and interest 30,849 27,910
32,143 28,995
Governance costs
Independent examination fees 4,680 3,780
Insurance 4,147 3,501
Professional fees 48 48
8,875 7,329
Total resources expended 502,607 487,698
Net income 61,525 19,363