OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-08-31-accounts

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