OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 5
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 9 to 14
Oetailed Statement of Financial Activities 15 to 16

31.3.21 31.3.20
Unrestricted Restricted Total Total
INCOME AND ENDOWMENTS FROM Notes fund
E
funds
5
funds fundsf
Donations
and legacies
156,016 156,016 160,749
Charitable
activities
Youth 183 183
Other trading
activities
Investment
income
Other income
31,592
117
46,070
31,592
117
46,070
64,590
169
Total 233,978 233,978 233407
EXPENDITURE ON
Raising funds 103,140 103,140 122,139
Chadtable
activities
Youth
General
7,110
48,478
7,110
48,478
4,740
63,918
Other 2,229
Total 158,728 158,728 193,026
NET INCOME 75,250 75,250 40,381
RECONCILIATION
OF FUNDS
Total funds brought forward 486,048 486,048 445,667
TOTAL FUNDS CARRIED FORWARD 561,298 56'I,298 466,048

OTHER TRADING ACTI VITIES
31.3.21 31.3.20
F
Events Income 209 1,711
Sundry income 360
Office rents 28,546 28,139
Conference
income
167 21,004
Cafe Connect income 2,670 13,376
31,592 64,590
INVESTMENT INCOME
31.3.21
f
31.3.20
f
Bank interest received 117 169
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated aRer charging/(crediting):
31.3.21
f
31.3.20
f
Depreciation
- owned assets
15,547 12,246

There
were
no
31 March 2020.
trustees' trustees' expenses expenses paid paid for the year ended 31 March 2021 nor for the year
ended
STAFF COSTS
The average
monthly
number ofemployees during the year was as follows:
31.3.21 31.3.20
Church staff 7 7
No employees
received emoluments
in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fundf funds
f
fundsf
INCONIE AND ENDOWMENTS FROM
Donations
and legacies
160,749 160,749
Charitable
activities
Youth 7,899 7,899
Other trading
activities
Investment
income
64,590
169
64,590
169
Total 233,407 233,407
EXPENDITURE ON
Raising funds 122,139 122,139
Charitable
activities
Youth
General
4,740
63,918
4,740
63,918
Other 2,229 2,229
Total 193,026 193,026
NET INCONIE 40,381 40,381
RECONCILIATION
OF
FUNDS
Total funds brought forward 445,667 445,667
TOTAL FUNDS CARRIED FORWARD 486,048 486,048

9. TANGIBLE FIXEDAS SETS
RCC Fixtures
Exeter Plant and and Computer
COST Property
f
machinery
f
fittings equipment
f
Totals
At 1 April 2020
Additions
383,485 32,798 32,291
3,290
12,218
1,358
460,792
4,648
At 31 March 2021 383,485 32,798 35,581 13,576 465,440
DEPRECIATION
At 1 April 2020
Charge for year
38,269
7,670
20,770
4,056
13,170
3,284
11,006
53'7
83,215
15,547
At 31 March 2021 45,939 24,826 16,454 11,543 98,762
NET BOOK VALUE
At 31 March 2021 337,546 7,972 19,127 2,033 366,678
At 31 March 2020 345,216 12,028 19,121 1,212 377,577
10. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.21
f
31.3.20
Trade debtors
Other debtors
1,682
3,480
4,870
2,219
5,162 7,089
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade creditors
Other creditors
31.3.21
f
3,427
1,901
31.3.20
f
4,780
241
5,328 5,021
12. MOVEMENT
IN FUNDS
Net
movement At
Unrestricted
funds
At 1.4.20 in funds
f
31.3.21
General fund 486,048 75,250 561,298
TOTAL FUNDS 486,048 75,250 561,298

Net moveme n t
in funds,
i
nclu ded
in
the abov e are as follows:
Incoming Resources Movement
resources expended in funds
E
Unrestricted funds
General fund 233,978 (158,728) '75,250
TOTAL FUNDS 233,978 (158,728) 75,250
Comparatives for movement in funds
Net
movement At
At 1.4.19 in funds 31.3.20
8
Unrestdctsd funds
General fund 445,667 40,381 486,048
TOTALFUNDS 445,667 40,381 486,048
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
f
expended
6
in funds
E
Unrestricted funds
General fund 233,407 (193,026) 40,381
TOTAL FUNDS 233,407 (193,026) 40.381
Net
movement At
At 1.4.19 in funds 31.3.21
6
Unrestricted funds
General fund 445,667 115,631 561,298
TOTALFUNDS 445,667 115,631 561,298


as follows:




,
Incoming Resources Movement
resources expended in funds
E 6 E
Unrestricted funds
General fund 467,385 (351,754) 115,631
TOTAL FUNDS 467,385 (351,754) 115,631

31.3.21f 31.3.20f
INCOME AND ENDOWMENTS
Donations
and legacies
Offedngs 23,452 43,644
GIR Aid tax reclaim 26,691 26,519
Covenanted
income
105,123 86,647
Holiday club &donations 1,017
AOG fee income 1,357
Pais income 750 1,565
156,018 160,749
Other trading activities
Events Income 209 1,711
Sundry income 360
Office rents 28,546 28,139
Conference
income
167 21,004
Cafe Connect income 2,670 13,376
31,592 64,590
Investment
income
Bank interest received 117 169
Charitable
activities
Youth income 4,847
Childrens
income
183 3,052
183 7,899
Other income
COVID 19Rates grant 37,143
COVID JRSWages grant 8,927
46,070
Total incoming
resources
233,978 233,407
EXPENDITURE
Raising donations and legacies
Trustees' salaries 31,576 32,555
Trustees' social security 3,145 3,302
Wages 43,492 49,401
Pensions 1,146 1,230
Events expenditure 435 2,348
Spree & Holiday club 3,129
Mission expenditure 7,791 5,181
Interns
expenditure
9,532 8,878
Church
hospitality
1,595 6,515
Church software
&maintenance
3,020 2,492
101,732 115,041

31.3.21f 31.3.20
E
Raising donations and legacies
Other trading activities
General conference costs
Cafe Connect expenditure
263
1,145
2,395
4,703
1,408 7,098
Chadtable
activities
Youth expenditure
Travel &accommodation
3,039
349
Premises repairs &maintenance
Training costs
Children's
costs
3,314 7,987
1,357
1,701
3,641 14,433
Other
Exmouth Costs 2,229
Supportcosts
Management
Rates and water
Insurance
Light and heat
Telephone
Sundries
Office stationery costs
Cleaning
4,914
8,639
7,968
1,426
837
2,868
1,513
5,217
8,911
9,728
1,743
2,282
3,816
2,453
28,165 34,150
Finance
Bank charges 554 740
Other
Freehold property
Plant and machinery
Fixtures and fittings
Computer
equipment
7,670
4,056
3,284
537
7,670
3,455
764
357
15,547 12,246
Governance costs
Accountancy
Health and safety
2,272
247
2,249
387
Subscriptions
and licences
Professional fees
4,246
347
3,984
Payroll services 569 469
7,681 7,089
Total resources expended 158,728 193,026
Net income 75,250 40,381