| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | |||||
| Notes | f | f | f | f | ||||
| Income and endowments | from: | |||||||
| Donations and |
similar income: | 34,406 | 163,164 | 197,570 | 135,110 | |||
| Charitable activities: Christian |
faith | 61,002 | 61,002 | 67,436 | ||||
| Total Income | 34,406 | 224,166 | 258,572 | 202,546 | ||||
| Expenditure | ||||||||
| Charitable activities |
30,639 | 194,736 | 225,375 | 221,765 | ||||
| Total expenditure | 30,639 | 194,736 | 225,375 | 221,765 | ||||
| Net movement | in funds | 3,767 | 29,430 | 33,197 | (19,219) | |||
| Reconciliation | offunds | |||||||
| Funds at 1stSeptember 2019 | 37,127 | 37,127 | 56,346 | |||||
| Funds at 31st | August 2020 | 3,767 | 66,557 | 70,324 | 37,127 |
| 2020 | ||||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Fixed Assets | ||||||
| Tangible assets | ||||||
| Current assets | ||||||
| Debtors | 1,940 | 8,969 | ||||
| Cash at bank and in | hand | 90,574 | 37,501 | |||
| 92,514 | 46,470 | |||||
| Creditors: Amounts | falling due within | |||||
| one year | 22,190 | |||||
| Net current assets | 70',324 | 37127 | ||||
| Total assets less current liabilities | 70,324 | 37,127 | ||||
| The funds ofthe charity; | ||||||
| Restricted funds | 3,767 | |||||
| Unrestricted funds: |
||||||
| General Fund | 37,127 | |||||
| Total charity funds | 70,324 | 37,127 |
| 2 | Donations | an | d | similar income | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | ||||||||
| 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||
| f | f | f | f | f | f | |||||
| Donations | and gifts | 31,046 | 41,274 | 17,892 | 72,320 | 17,892 | ||||
| Gift aid | 3,360 | 4,508 | 3,211 | 7,868 | 3„211 | |||||
| Support from | churches | 117,382 | 114,007 | 117,382 | 114,007 | |||||
| 34,406 | 163,164 | 135,110 | 197,570 | 135,]]0 | ||||||
| 3 | Expenditure | |||||||||
| Charitable | Governance | |||||||||
| Activities | costs | 2020 | 2019 | |||||||
| Total | Total | |||||||||
| f | f | f | ||||||||
| Staff costs | (note 4) | 114,551 | 114,551 | 120,575 | ||||||
| Administration | expenses | 5,340 | 5,340 | 5,552 | ||||||
| Fees paid | 38,050 | 38,050 | 49,560 | |||||||
| Gifts | 31,790 | 31,790 | 213 | |||||||
| Insurance | 1,474 | 1,474 | 1,854 | |||||||
| Resources | 5,865 | 5,865 | 6,958 | |||||||
| Travel expenses | 13,328 | 13,328 | 20,042 | |||||||
| Venue and | catering costs | 13,657 | 13,657 | 15,691 | ||||||
| Accountancy | 1,320 | 1,320 | 1,320 | |||||||
| 224,055 | 1,320 | 225,375 | 221,765 | |||||||
| Expenditure | includes the following: | |||||||||
| 2020 | 2019 | |||||||||
| f | f | |||||||||
| Independent | Examiner's fees | 1,320 | 1,320 | |||||||
| 4 | Staff costs | |||||||||
| The overall | staff costs for the period were: | |||||||||
| 2020 | 2019 | |||||||||
| f | f | |||||||||
| Wages and Salaries | 103,636 | 108,990 | ||||||||
| Social Security | costs | 5,373 | 5,543 | |||||||
| Pension contributions | 5,542 | 6,042 | ||||||||
| 114,551 | 120,575 | |||||||||
| 2020 | 2019 | |||||||||
| Average number of full time equivalent | staff employed | 2.40 | 2.80 | |||||||
| Average number of people employed | (Headcount) | 5.30 | 5.70 | |||||||
| No employee | earned more than f60,000 during the year. |
| Staff costs (continued) | Staff costs (continued) | Staff costs (continued) | Staff costs (continued) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The following payments |
were made to trustees | during the year: | ||||||||||
| Vanessa Wilson | Billy Kennedy | |||||||||||
| Executive director | International | director | ||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||
| f | f | f | f | |||||||||
| Salary | 18,000 | 35,001 | 40,646 | |||||||||
| Employers Pension |
contributions | 540 | 2,778 | 3,226 | ||||||||
| Gross Travel expenses | 6,678 | 8,987 | ||||||||||
| Travel expenses incurred | whilst carrying out the | work, including | representing | Pioneer | Network | internationally | ||||||
| are covered in full |
by | specific donations to the trust from | churches visited and | individuals. | ||||||||
| No remuneration | or | expenses were paid to any | other trustees | in | the period, | |||||||
| 5 Tangible fixed assets | ||||||||||||
| Computer | ||||||||||||
| Equipment | ||||||||||||
| f | ||||||||||||
| Cost | ||||||||||||
| At 1stSeptember | 2019 | and 31stAugust 2020 | 868 | |||||||||
| Depreciation | ||||||||||||
| At 1stSeptember | 2019 | 868 | ||||||||||
| Charge for year | ||||||||||||
| At 31stAugust 2020 | 868 | |||||||||||
| Net book value | ||||||||||||
| At 31stAugust 2020 | ||||||||||||
| At 1stSeptember | 2019 | |||||||||||
| 6 Debtors: amounts | falling due within one year | |||||||||||
| 2020 | 2019 | |||||||||||
| f | f | |||||||||||
| Operational debtors |
140 | 540 | ||||||||||
| Income Tax recoverable | 231 | 2,957 | ||||||||||
| P repayments | 1,569 | 5,472 | ||||||||||
| 1,94D | 8,969 | |||||||||||
| 7 Creditors: amounts | falling due within one year | |||||||||||
| 2020 | 2019 | |||||||||||
| f | ||||||||||||
| Operational creditors |
2,291 | 4,313 | ||||||||||
| Accruals | 1,351 | 1,320 | ||||||||||
| Taxation and social | security | 484 | 2,010 | |||||||||
| Deferred income | 17,500 | 1,376 | ||||||||||
| Other creditors | 564 | 324 | ||||||||||
| 22,190 | 9,343 |
| FOR THE YEAR EN | DED 31AUGU | ST 2020 | |||||
|---|---|---|---|---|---|---|---|
| 8 | Funds | ||||||
| Total | Total | ||||||
| income | Expenditure | Movement | 01.09.19 | 31.08.20 | |||
| f | f | f | f | f | |||
| Restricted funds | |||||||
| Covid-19 fund | 34,406 | (30,639) | 3,767 | 3,767 | |||
| Unrestricted | funds | ||||||
| General funds | 224,166 | (194,736) | 29,430 | 37,127 | 66,557 | ||
| At 31stAugust 2020 | 224,166 | (194,736) | 29,430 | 37,127 | 66,557 | ||
| 2019 | Income f |
Expenditure f |
Movement f |
01.09.18 f |
31.08.19 | ||
| Unrestricted funds | |||||||
| General funds | 202,546 | (221,765) | (19,219) | 56,347 | 37,128 | ||
| At 31stAugust 2019 | 202,546 | (221,765) | (19,219) | 56,347 | 37,128 |
| Analysis | ofnet assets between fun |
ds | ||
|---|---|---|---|---|
| Restricted | General | Total | ||
| f | f | |||
| Current | assets | 3,767 | 88,747 | 92,514 |
| Current | liabilities | (22,190) | (22,190) | |
| At 31st | August 2020 | 3,767 | 66,557 | 70,324 |
| 2019 | f | E | ||
| Current | assets | 46,471 | 46,471 | |
| Current | liabilities | (9,343) | (9,343) | |
| At 31st | August 2019 | 37,128 | 37,128 |