| Unrestricted | Unrestricted | ||
|---|---|---|---|
| General | General | ||
| Fund | Fund | ||
| 2023 | 2022 | ||
| Note | f | f | |
| INCOM'ING RESOURCES | |||
| Gift Aid Offerings | 150,631 | 158,059 | |
| General Offerings | 27,911 | 18,736 | |
| Missionary Offerings |
11,253 | 18,975 | |
| Income Tax Refunds | 40,068 | 42,710 | |
| Interest Received | 349 | 9 | |
| TOTAL INCOMING RESOURCES | 238222 | 238489 | |
| RESOURCES EXPENDED | |||
| Maintenance ofMinistry |
149,877 | 145,289 | |
| Maintenance ofProperty |
19,826 | 6,555 | |
| Youth Work and Other Events | 10,895 | 1,364 | |
| Donations | 42,524 | 39,187 | |
| Administration | 28,022 | 22,451 | |
| TOTAL CHARITABLE EXPENDITURE | 251,144 | 214,846 | |
| NET INCOMING RESOURCES |
(20,932) | 23,643 | |
| Other Recognised Gains and Losses | |||
| NET MOVEMENT OF FUNDS | (20,932) | 23,643 | |
| Balance at 1April 2022 | 16 | 393,838 | 370,195 |
| Balance at31March 2023 | 322999 | 393838 |
| Balance Sheet | at 31March | at 31March | 2023 | ||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Note | E | E | 6 | ||||
| FIXED ASSETS | |||||||
| Tangible | Assets | 150,295 | 150,752 | ||||
| CURRENT ASSETS | |||||||
| Investment Account: |
|||||||
| National | Westminster | Bank | 10 | 94,707 | 94,373 | ||
| Sundry | Debtors | and | Prepayments | 11 | 11,766 | 11,507 | |
| Cash at | Bank | 117,923 | 138,566 | ||||
| 244,446 | |||||||
| CURRENT LIABILIJ IES(due within one year) | |||||||
| Sundry | Creditors | and | Accruals | 12 | 1,785 | ||
| NET CURRENT | ASSETS | 222,611 | 243,086 | ||||
| TOTAL NET ASSETS | 372906 | 393,838 | |||||
| Represented By; |
|||||||
| FUNDS OF THE | CHARITY | ||||||
| Unrestricted - |
General | Fund | 13 | 372,906 | 393838 |
| 3.Maintenance ofMinistry |
2023 E |
2022f | |||
|---|---|---|---|---|---|
| Staff Costs: | |||||
| Salaries | 136,300 | 132,337 | |||
| Social security | 8,326 | 7,968 | |||
| Pension | 5,251 | 4,985 | |||
| 149811 | 149189 | ||||
| The average number ofemployees | during the year was 5(2022-5) | ||||
| There were no employees | with emoluments | above f60,000. | |||
| There was no outstanding | pension | gabglty atthe year end. |
| Employer | ||
|---|---|---|
| Employment | Pension | |
| Remuneration | Contributions | |
| E | f | |
| AGooderham | 34,325 | 1,253 |
| 1Edmonds | 34,929 | 1,269 |
| M Harewood | 34,929 | 1,269 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| 5.Maintenance ofProperty |
||||||
| Insurance | 3,207 | 2,899 | ||||
| Utllltl es | 5,233 | 2,103 | ||||
| Building Maintenance | & Equipment | 11,386 | 1,553 | |||
| 19,825 | 6,555 | |||||
| 6.Youth Work and other Events | ||||||
| Youth Work | 1,556 | 1,163 | ||||
| Outreach and other |
Activities | 9,339 | 201 | |||
| 10,895 | 1364 | |||||
| 7.Donations | ||||||
| Missions, Missionaries |
and Home Workers | 42,091 | 38,987 | |||
| Speakers Expenses | 433 | 200 | ||||
| 42,524 | 39187 | |||||
| 8.Administration | ||||||
| Printing, Stationery, | Literature | and Books | 1,978 | 1,002 | ||
| Copyright Lice nces |
876 | 804 | ||||
| Memberships | and Registrations | 2,960 | 3,072 | |||
| Conference Fees | 771 | 279 | ||||
| School Hire | 13,158 | 12,055 | ||||
| Professional | fees | 1,160 | 976 | |||
| Bank Charges | 519 | 487 | ||||
| Webslte and | ITcosts | 875 | 1,855 | |||
| Sundries | 4,161 | 587 | ||||
| Depreciation | 1,564 | 17333 | ||||
| 28,022 | 22,451 | |||||
| Ba.Governance costs | 6 | 6 | ||||
| Independent | Examiner's | Fees | 1160 | 976 | ||
| 1,160 | 976 |
| 9.Tangible Assets | 9.Tangible Assets | Note | Freehold | Furniture and |
TOTAL |
|---|---|---|---|---|---|
| Property | Equipment | ||||
| COST.' | |||||
| Balance at 1April 2022 | 13 | 147,216 | 46,076 | 193,292 | |
| Additions | 1,108 | 1,108 | |||
| 147,216 | 47,1B4 | 194,400 | |||
| Less Dlsposals | |||||
| Balance at 31March 2023 | |||||
| DEPRECIATION: | |||||
| Balance at 1April 2022 | 13 | 42,540 | 42,540 | ||
| Add Charge for | the year | 1,565 | 1,565 | ||
| 44,105 | 44,105 | ||||
| Less Dlsposals | |||||
| Balance at 31March 2023 | |||||
| Net Book Value | at 31March 2023 | 147,216 | 3,079 | 150,295 | |
| Net Book Value | at 31March 2022 | 147 216 | |||
| 2023 | 2022 | ||||
| 10.Investment | Asset | f | f | ||
| National Westminster Bank |
|||||
| 2023 | 2022 | ||||
| 11.Debtors and | Prepayments | E | E | ||
| Income Tax Refund | 11,766 | 11,507 |
| 2023 | 2022 | ||
|---|---|---|---|
| 12.Creditors | and Accruals | ||
| Sundry Creditors | 1,785 | 1,360 | |
| 1,785 | 1,360 |