OpenCharities

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

2022-03-31-accounts

Linrestricted Restricted Endowment Total Prior year
funds funds funds funds total funds
Incoming
resources
Incoming
resources
from
Voluntary
income
Acbvities for generating
Incoming
resources
from
Other incoming
resources
generated
funds
cliantab/e
funds
ack utica
55,568
940
59
8,134
480
1,581
57,048
2,521
89
8,134
34,878
738
7,557
Total income 65,712 2,061 67,774 43,171
Resources used
Cost ofgenerating
funds
Cost of generating
voluntary
Fundraising
trading cost of
income
goods sold and
other 4,161
6,807
480
1,182
4,161
7,287
1,182
1,81B
12.550
costs
Chantable
activities
4,830 4,830 8,009
Governance
costs
52.603 52603 19,254
Other resources
used
Total expenditure 68,202 1,662 69,864 41,630
Gains
/ losses on investment
assets
Net income
/ (expenditure)
resources before (2,489) 399 (2,090) 1,540
transfer
Transfers
Gross transfers
between
funds —in
Gross transfers
between
funds —out
Other recognised
gains
/ losses
Gains on revaluation,
fixed assets, chanty's
own use
Net movement
in funds
(2,489) 399 (2,090) 1,540
Total funds brought forward 150,366 150,366 148,825
Total funds carried forward 147,876 399 148,276 150,366
Represented
by
Unrestricted
General
fund
55,674 56,674 55,897
Pastor
Designated
Chanty Cards
Little Sparkles
Mother/Toddler
group 153
276
153
27B
185
151
Starfish
Malawi
Ministry
TLC Building
fund
Visiting
Ministry
79,042
1,729
79,042
1,729
82,402
1,729
YOUTH
Restricted
Cafe Refurb
Gifts for persons, etc
King's Storehouse
Lifelines Contact
Options Pregnancy/PostAbortion Support
Philippines
Shop deposit
Tender Loving CraR
399 399
Weekend
Away
Women's
Refuge
YOUTH

f
ff I
~f
'
'
f
d
Current assets
investments 5.000
Cash at bank and in hand 143,276 150,360
148,276 150,366
Net current assets less current liabilities 148,276 150,366
Total assets less current liabiBtles 148,276 150,386
Total net assets less liabilities 148,276 150,366
Represented
by
Unrestricted
General
fund
06,674 65,897
Pastor
Designated
Charity Cards
153 185
I ittle Sparkles MotherfToddlei
Visiting
Ministry
group 276
1,729
151
1 729
Starfish
Malawi
Mimstry
YOUTH
TLC Building
fund
79,042 82,402
Restricted
King's Storehouse
Cafe Refurb
Weekend
Away
Lifeiines Contact
Shop deposit
Tender Loving Craft
399
Women's
Refuge
YOUTH
Options
Pregnancy/PostAbonfon
Support
Gifts for persons, etc
Phihppines
Funds ofthe church 146276 150366

Fund movem en t by type
0 nin Incnmia Out of~a Transfers Gains/losses Cfosin
Cards - Charity Cards
Designated 185 29 61
Subaotal for Cards 185 81 153
KingStore - King's Storehouse
Restricted
Sub-total for KlngStore
LlfeCont - Lifellnes Contact
Restricted
Sub-total for LifeCont
LitSpark - Little Sparkles Moth
Designated 151 659 276
Sub-total for LitSpark 151 659 276
Ministry - Visiting
Designaled
Minmtry 1,729 1 729
Sub-total for Ministry 1,729 1,729
Shop - Shop deposit
Resincted
Subdotal for Shop
Starfish
-Starfish
Malawi Mini
Designated
Sub-total for Starfish
TLCraft - Tender Loving Craft
Resincted 1,561 1.182 399
Sub-total for TLCraft 1,581 1,182 399
WRefuge -Women's Refuge
Reslncled
Sub-total for WRefuge
Youth-YOUTH
Designated
Restncted
Subaotal for Youth
General
-General
fund
Unreslncted 65.897 64,083 63305 66 674
Sub-total for General 55,897 64,083 63,305 66,674
Bufid - TLC Building fund
Designated 82,402 940 4 300 79,042
Sub-total for Build 82,402 940 4,300 79,042
Pastor - Pastor
Unrestricted
Sub-total for Pastor
Options
- Options
Pregnancy/Po
Reslncled
Sub-total for Options
Gifts - Gifts for persons, e
Restncted 480 480
Sub-total for Gifts 480
Phfiipps
- Philippines
Restncted
Subaotal for Phifipps
Cafe - Cafe Refurb
Restricted
Sub-total for Cafe
Wkend
-Weekend
Away
Reslncied
Sub-total for Wkend
Grand total 150366 67 774 69864 148 276

Total
Llarestricted Desi gated Restricted Kndotvmeot This ear Last ear
iNCOME AND ENDOWMENTS
Incoming
resources
from generated funds - Voluntary income
Offerings
Gift aids
27,075
22,550
27,075
22,550
12,935
21,891
Gifts 480 480 50
Little Sparkles 659 659
Lifeknes Contact
Equipped
Academy
King's Store
Youth
Ministry
Small Donations 6,283 6,283
Women's
Refuge
Hall renovation
JoJo Cross - Intern
Starlish
Malawi ministry
Gifts - bequeathed Total 55,909 659 480 57,048 34,876
Incoming
resources
from generated funds - Activities for generating funds
Venue receipts 940 940 590
Essence Youth income
Cards sold for chanty 148
Cafe Zest income
Tender Loving Craft Total 940 1 581
1,581
1,581
2,521
738
Incoming
resources
from charitable activities
Event receipts 69 69
Saintly Skmmers
Thailand
Tnp
69 69
Other incoming resources
Sundqi receipts 8,104 29 8,134 7,557
Options Receipts
Kings Walk
Elmcroft
Loan
Total 8,104 29 8,134 7,557
INCOME TOTAL 64 083 1,629 2 061 67,774 43 171

Cost ofgenerating funds
General Expenses 1,256 1,256 273
Opbons expenses
Stationery
8, pnnbng
Pastor expenses
1 692
1,212
1,692
1.212
1,542
Cafe general expenses
Cafe banking
Cafe food
Cafe Refurb expenses
Total 4,161 4.161 1,816
Cost ofgenerating funds -Cost of generating voluntary Income
Ministry
and Gifts
6,807 480 7,287 12,550
Total 6,807 480 7,287 12,550
Cost ofgenerating funds -Fundraising trading cost of goods sold and other costs
Tender Loving Craft 1.182 1 182
Total 1,182 1,182
Charitable
activities
Youth expenses
Church events 840 840
Sundry expense
Sparkles baby group
Childrens
ministry
1,135
380
1,649
534
2,784
534
380
7,861
114
34
Hospitality 28 28
Alpha
Saintly Skmmers
JoJo Cross - Intern
Kings Store hamper goods
Youth Ministry
Starfish
Malawi expenses
61 61
Women's
Refuge
Thailand
expenses
Governance
Cafe gifts to Starhsh Malawi
Total 2.384 2 245 4,630 8,009
costs
Salanes Church 20,445 20.445 2,240
Electricity Gas 2,374 2,374 2,568
Water Waste 989 989 376
Insurances
Licences
6,957 6,957 7,311
Telephones
Internet
2 684 2,684 1 432
Contact expenses
Manse Kings Walk
Building expenses 2,651 2,651 5,326
Accommodation
for
Pastor 16,500 16,500
Cafe sale nes
Cafe dosure
redundancies
Bank charges
Total 49,952 2,651 52,603 19,254
Other resources used
Loan
Total
EXPENDITURE TOTAL 63305 4,896 1 662 69,864 41 630
GRAND TOTAL 777 3,267 399 2 090 1,540