| 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 |