| Trustees | Pastor M Bako |
||||||
|---|---|---|---|---|---|---|---|
| Pastor 0 I Aleshinloye | |||||||
| Pastor E Eneli |
|||||||
| Pastor E R Inwe | |||||||
| Registered | Charity | ||||||
| Number | 1119496 | ||||||
| Correspondence | Address | 71/73 Beverly | Road | ||||
| Hull | |||||||
| East Yorkshire | |||||||
| HU3 1XL | |||||||
| Pastor in Charge | Pastor Olumide | I Aleshinloye | |||||
| Bankers | NatWest Bank |
Pic | |||||
| Willerby and Kirk Ella |
(A) Branch | ||||||
| The Square | |||||||
| Willerby | |||||||
| East Yorkshire | |||||||
| HU10 7UA | |||||||
| Accountant | Akintayo Ojo FCCA |
||||||
| Resource Management | Consultants | Limited | |||||
| Chartered Certified |
Accountant | ||||||
| 46 Hollywood | Way | ||||||
| Erith | |||||||
| DAB 2QE |
| Llnrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| 2023 | 2D23 | 2D23 | 2022 | ||||
| Notes | |||||||
| INCOMING RESOURCES |
|||||||
| Donations, 5similar incoming |
resources | 331,519 | 58,343 | 389,862 | 223,559 | ||
| Grants for Community Projects |
480 | 23,022 | 23,502 | 4,940 | |||
| Gift aid Receivable | 75,031 | 75,Q31 | 46,093 | ||||
| Other Grants RIncome Received | 5,124 | 49,957 | 55,Q81 | 4,0QQ | |||
| Investment Income |
7,149 | 7,149 | 6,93Q | ||||
| Total incoming resources |
419,303 | 131,323 | 550,626 | 271,662 | |||
| RESOURCES EXPENDED | |||||||
| Charitable expenditure |
|||||||
| Grants payable —individual |
9,595 | 9,595 | 10,989 | ||||
| Grants payable —institutional |
41,159 | 41,159 | 20,642 | ||||
| Costs of activities in furtherance |
of | ||||||
| charities objects | 9 | 128,833 | 67,517 | 196,350 | 134,437 | ||
| Support Cost | 10 | 18,481 | 18,481 | 8,864 | |||
| Management and governance |
costs | 11 | 66,317 | 66,317 | 64,763 | ||
| Total resources expended |
264,385 | 67,517 | 331,902 | 239,695 | |||
| Net (outgoing)/incoming resources for year |
154,918 | 63,806 | 218,724 | 31,967 | |||
| Total funds at the start of the | year | 39,477 | 424,420 | 463,897 | 431,930 | ||
| BALANCE AT END OF YEAR | 194,395 | 488,226 | 682,621 | 463,897 |
| Unrestricted | Restricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||
| 2023 | 2023 | 2023 | 2022 | |||||||
| 6. INVESTMENT INCOME | E | |||||||||
| Net Rental Income | 7,149 | 7,149 | 10,070 | |||||||
| Hall Hire Receipts | 3,140 | |||||||||
| 7,149 | 7,149 | — | 6,930 | |||||||
| Amount represents net rental |
income received | from 3 flats owned | by the charity. | The income was | used to advance | |||||
| the objects ofthe charity. | ||||||||||
| 2023 | 2023 | 2023 | 2022 | |||||||
| 7. Grants payable - individual |
E | |||||||||
| Individual welfare |
9,595 | 9,595 | 10,989 | |||||||
| 2023 | 2023 | 2023 | 2022 | |||||||
| 8.Grants payable —institutional |
||||||||||
| Charitable giving -UK |
41,159 | 41,159 | 20,642 | |||||||
| Charitable giving -overseas |
||||||||||
| Total | 41,159 | 41,159 | 20,642 | |||||||
| List of institutiona I gra |
nts payable | E | ||||||||
| RCCG WEM | 34,319 | 34,319 | 15,052 | |||||||
| RCCG Central Office |
960 | 960 | 960 | |||||||
| Festival of Life | 180 | 180 | 18Q | |||||||
| Others | 5,700 | 5,700 | 4,450 | |||||||
| Total grant payable | —institutional | 41,159 | 41,159 | 20,642 | ||||||
| 9. COST OF ACTIVITIES IN | FURTHERANCE | OF CHARITY'S OB3EC | ||||||||
| Partners and consultancy |
||||||||||
| Seminar, conferences |
5.subscriptions | 180 2. |
2,180 | 1,156 | ||||||
| Travel and subsistence | ,539 19 |
19,539 | 1Q,160 | |||||||
| Vehicle running and |
repairs | 3,656 | 3,656 | 9,193 | ||||||
| Visiting minister's expenses |
10,350 | 10,350 | 300 | |||||||
| Community projects |
3,485 | 30,062 | 33,547 | 29,059 | ||||||
| Missions and evangelism | 8,969 | 37,455 | 46,424 | 33,833 | ||||||
| Welfare 5.hospitality | 6,922 | 6,922 | 6,266 | |||||||
| Telephone 8t. internet |
1,459 | 1,459 | 1,653 | |||||||
| Printing, postage, stationery |
RITconsumables | 2,237 | 2 237 | 4,142 | ||||||
| Repairs, renewal and |
maintenance | 27,793 | 27,793 | 16,978 | ||||||
| Worship cost, music | 5.church | group | 2,831 | 2,831 | 4,856 | |||||
| Utilities | ?,543 | 7,543 | 3,595 | |||||||
| Insurance | 5,362 | 5,362 | 3,432 | |||||||
| Volunteer expenses |
93 | 93 | 93 | |||||||
| Training 5development | 2,863 | 2,863 | ||||||||
| Depreciation | 23,551 | 23,551 | 9,722 | |||||||
| 128,833 | 67,517 | 196,350 | 134,437 |
| Unrestricted | Restricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||
| 2023 | 2023 | 2022 | ||||||||
| 10.SUPPORT COSTS | f. | f | ||||||||
| Telephone &. |
internet | 1,459 | 1,459 | 413 | ||||||
| Printing, postage, |
stationery | &. | IT consumables | 1,491 | 1,491 | 475 | ||||
| Uti!ities | 3,233 | 3,233 | 899 | |||||||
| Admin Koffice expenses |
3,244 | 3,244 | 2,480 | |||||||
| Bank charges | 6,188 | 6,188 | 3,937 | |||||||
| Sundry expenses | 2,866 | 2,866 | 660 | |||||||
| 18,481 | 18,481 | 8,864 | ||||||||
| 11.MANAGEMENT | AND GOVERNANCE | COSTS | f | |||||||
| Staff cost | 56,595 | 56,595 | 50,516 | |||||||
| Professional | fees | - Legal | &. | Leases | 240 | 240 | 6,398 | |||
| Professional | fees | —accountancy | &.examination | 7,500 | 7,500 | 4,800 | ||||
| Professional | fees | —Other | 983 | 983 | 925 | |||||
| Professional | fees | —accountancy | other | 1,000 | 1,0QQ | 2,125 | ||||
| 66,317 | 66,317 | 64,763 |
| 12. FIXED ASSETS | ||||||
|---|---|---|---|---|---|---|
| 12a. BUILDING | Total | Total | ||||
| 31-Mar | 31-Mar | |||||
| 2023 | 2022 | |||||
| f | ||||||
| Cost at 1 April 2022 | 797,558 | 479,758 | ||||
| Additions in the year |
82,024 | 317,800 | ||||
| Cost at 31 March 2023 | 879,582 | 797,558 | ||||
| 12b. TANGIBLE ASSETS | ||||||
| Motor | Musical | Computers | =urniture 5 | Total | Total | |
| Vehicles | equipment | S.projectors | fittings | 31-Mar | 31-Mar | |
| 2023 | 2022 | |||||
| Cost | f | f | f | f | ||
| At 1 April 2022 | 10,885 | 17,120 | 12,925 | 15,150 | 56,080 | 45,998 |
| Additions | 25,90Q | 22,482 | 4,435 | 2,SQQ | 55,317 | 10,082 |
| At 31 March 2023 | 36,785 | 39,602 | 17,360 | 17,650 | 111,397 | 56,080 |
| Depreciation | ||||||
| At 1 April 2022 | 5,156 | 9,442 | 8,181 | 11,284 | 34,063 | 24,351 |
| Charge for the year | 9,337 | 8,180 | 3,476 | 2,558 | 23,551 | 9,722 |
| At 31 March 2023 | 14,493 | 17,622 | 11,65? | 13,842 | 57,614 | 34,073 |
| Net book value | ||||||
| At 31 March 2023 | 22,292 | 21,980 | 5,703 | 3,808 | 53,783 | 22,008 |
| At 31 March 2Q22 | 5,729 | 7,679 | 4,734 | 3,866 | 22,008 |
| 13. DEBTORS | Year ended | Year ended | ||||||
|---|---|---|---|---|---|---|---|---|
| 31-Mar | 31-Mar | |||||||
| 2023 | 2022 | |||||||
| E | ||||||||
| Gift Aid Receivable | 75,031 | |||||||
| Other debtors | 4,950 | |||||||
| 79,981 | ||||||||
| 14. CASH BALANCES | Unrestricted | Restricted | Total | Total | ||||
| Funds | Funds | Funds | Funds | |||||
| 2023 | 2023 | 2023 | 2022 | |||||
| Bank balance | ||||||||
| Building fund account |
18,875 | 18,875 | 18,314 | |||||
| Current account |
123,421 | 123,421 | 78,432 | |||||
| At 31 March 2021 | 123,421 | 18,875 | 142,295 | 96,746 | ||||
| Year ended | Year ended | |||||||
| 15. CREDITORS | 31-Mar | 31-Mar | ||||||
| 2022 | ||||||||
| E | ||||||||
| Accrual and deferred |
income: Independent | Examiner's | fees | 9,800 | 4,8QO | |||
| Short term | ||||||||
| 9,800 | 4,800 | |||||||
| Year ended | Year ended | |||||||
| 16a. LONG TERM LIABILITY | 31-Mar | 31-Mar | ||||||
| 2023 | 2022 | |||||||
| E | ||||||||
| Mortgage (Triodos Bank) |
463,220 | 447,615 | ||||||
| 463,220 | 447,615 | |||||||
| Amount represents |
outstanding | balance | on | Mortgage | on church | flats. | ||
| 16. STAFF COST AND NUMBERS | Year ended | Year ended | ||||||
| Staff costs were as | follows | 31-Mar | 31-Mar | |||||
| 2023 | 2022 | |||||||
| E | ||||||||
| Wages and salaries | 5Q,376 | 43,940 | ||||||
| Social security costs | 4,524 | 4,848 | ||||||
| Pensions | 1,695 | 1,885 | ||||||
| 56,595 | 50,673 |
| 17. | STAFF | NUMBERS | Year ended | Year ended | ||||||||
| The | average | number | of | employee | during | the | year | was | as | follows | 31-Mar | 31-Mar |
| 2023 | 2022 | |||||||||||
| No. | No. |
| Pastoral | |
|---|---|
| Charity | administration |
| Total |
| 18. INVESTMENT INCOME | 18. INVESTMENT INCOME | 18. INVESTMENT INCOME | |||
|---|---|---|---|---|---|
| RENTAL INCOME ACCOUNT | Year ended | Year ended | |||
| 31-Mar | 31-Mar | ||||
| 2023 | 2022 | ||||
| Rental Income | from Church | Flats | 51,013 | 32,113 | |
| Less mortgage | interest | 20,387 | 14,425 | ||
| Rental income |
after interest | 30,626 | 17,689 | ||
| Expenditure | |||||
| Management | Fee | 6,743 | 5,557 | ||
| Legal fees | 584 | ||||
| Letting fees | 270 | 894 | |||
| Repairs 5.maintenance | 11,136 | 14,893 | |||
| Council rates | 356 | 1,195 | |||
| Insurance | 1,708 | 1,710 | |||
| Safety checks | 1,089 | 1,844 | |||
| Cleaning | 410 | 365 | |||
| Utilities | 99 | 220 | |||
| Equipment | 1,082 | 1,082 | |||
| Total expenditure | 23,477 | 27,759 | |||
| Net Rental Income | 7 149 | — | 10070 |
| ANALYSI | S OF NET | ASSE | TS BETWE | EN FLlNDS: CURRENT PER | IOD | ||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| Funds | Funds | Funds | |||||
| 2023 | 2023 | 2023 | |||||
| Tangible | fixed assets | 53,783 | 879,582 | 933,365 | |||
| Current | assets | 123,421 | 18,875 | 142,296 | |||
| Creditors | amount | falling | due within | one year | 9,800 | 9,800 | |
| Creditors | amount | falling | due after | more than one year | -463,220 | —463,220 | |
| 167,404 | 435,237 | 602,641 | |||||
| ANALYSIS OF NET | ASSETS BETWEEN FUNDS: PRIOR YEAR | ||||||
| Unrestricted | Restricted | Total | |||||
| Funds | Funds | Funds | |||||
| 2022 | 2022 | 2022 | |||||
| Tangible | fixed assets | 22,008 | 797,558 | 819,566 | |||
| Current | assets | 78,432 | 18,314 | 96,746 | |||
| Creditors | amount | falling | due within | one year | 4,800 | 4,800 | |
| Creditors | amount | falling | due after | more than one year | -463,217 | —463,217 | |
| 95,640 | 352,655 | 448,295 |
| 22. NET INC |
OMING RESOURCESl(RES |
OURCES EXPENDED) |
||
|---|---|---|---|---|
| Year ended | Year ended | |||
| This is stated | after charging | 31-Mar | 31-Mar | |
| 2023 | 2022 | |||
| E | E | |||
| Depreciation | of tangible assets owned | by the charity | 23,551 | 9,722 |
| Accountant's | fees | 7,500 | 4,800 |