| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Total | Unrestricted | Designated | Total | |||
| Funds | Funds | Funds | Funds | |||||
| Note | f. | f. | f | f. | f. | |||
| Income from: | ||||||||
| Donations and legacies |
2 | 103,544 | 103,544 | 119,138 | 3,946 | 123,084 | ||
| Other trading activities |
2 | 13215 | 13,215 | 34,223 | 34,223 | |||
| Investments | 2 | 19866 | 19866 | 25 443 | 25443 | |||
| Total income | 2 | 136625 | 136625 | 178804 | 3946 | 182750 | ||
| Expenditure on: |
||||||||
| Charitable activities |
3 | 108798 | 108798 | 134667 | 134667 | |||
| Total expenditure | 3 | 27 827 | 27827 | 134667 | 134667 | |||
| Net income/(expenditure) | 27,827 | 27,827 | 44,137 | 3,946 | 48,083 | |||
| Gains on revaluation | of | |||||||
| Investment properties |
7 | 170000 | 170000 | |||||
| Net movement in funds |
197,827 | 197,827 | 44,137 | 3,946 | 48,083 | |||
| Reconciliation offunds |
||||||||
| Total funds brought forward |
859987 | 373946 | 1233933 | 815850 | 370000 | 1185850 | ||
| Total funds carried forward | 1MLB&4 | 3Z3.94$ | 1.431 7M | 85LBGZ | F77.344 | 1.232933 |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | ||||||||
| Fixed assets | ||||||||
| Tangible assets | 24,942 | 28,405 | ||||||
| Investments | 870 DDD | 700 000 | ||||||
| 894,942 | 728,405 | |||||||
| Current assets | ||||||||
| Debtors | 15,407 | 15,878 | ||||||
| Cash at bank and | in | hand | 527 D53 | 494 345 | ||||
| 542,460 | 510,223 | |||||||
| Creditors: Amounts | falling due | |||||||
| within one year | 9 | ( 5642) | (4695) | |||||
| Net current assets | 536818 | 505 528 | ||||||
| Total assets less | current liabilities | ~14 | 1 760 | ~1233 33 | ||||
| Funds: | ||||||||
| General Fund |
10 | 1,057,814 | 859,987 | |||||
| Designated funds |
10 | 373946 | 373946 | |||||
| Total Funds | 1 431~7Q | ~12:%933 |
| INCOME | ||||
|---|---|---|---|---|
| Unrestricted | Designated | Total | Total | |
| Funds | Funds | 2020 | 2019 | |
| Donations and legacies |
||||
| Gift Aid | 14,764 | 14,764 | 15,266 | |
| Gifts 8 Donations | 3,994 | 3,994 | 10,322 | |
| Membership Offerings |
84 786 | 84 786 | 97496 | |
| 103544 | 103544 | 123084 | ||
| Other trading activities | ||||
| Fundraising Events |
3,083 | 3,083 | 20,620 | |
| Other income | 10132 | 10 132 | 13603 | |
| 13215 | 13215 | 34223 | ||
| Investment income | ||||
| Rent income | 19,353 | 19,353 | 24,350 | |
| Bank interest | 513 | 513 | 1 093 | |
| 19866 | 19866 | 25 443 | ||
| Total income | 136625 | 136625 | 182750 |
| Unrestricted | Designated | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019f | ||||
| Bank charges | 812 | 812 | 1,245 | ||||
| Building repairs | & | renewals | 15,198 | 15,198 | 14,354 | ||
| Church social | 190 | 190 | 2,186 | ||||
| Conference expenses | 100 | 100 | 12,879 | ||||
| Depreciation | 3,463 | 3,463 | 4,646 | ||||
| Flowers | 256 | 256 | 948 | ||||
| General expenses | 2,913 | 2,913 | 3,392 | ||||
| Gifts - individuals | 6,656 | 6,656 | 18,777 | ||||
| Gifts - institutions | 1,840 | 1,840 | 2,660 | ||||
| Hire charges | 2,811 | 2,811 | 3,218 | ||||
| Insurance | 2,244 | 2,244 | 1,537 | ||||
| Light & Heat | 2,422 | 2,422 | 2,034 | ||||
| Materials | 4,035 | 4,035 | 5,777 | ||||
| Motor expenses | 6,803 | 6,803 | 7,175 | ||||
| Pastor's salary costs | 37,898 | 37,898 | 35,425 | ||||
| Printing, Postage |
&Stationery | 4,089 | 4,089 | 7,592 | |||
| Sundry expenses | 2,503 | 2,503 | 2,308 | ||||
| Telephone | 905 | 905 | 1,130 | ||||
| Travel | 745 | 745 | 4,135 | ||||
| Water | 495 | 495 | 469 | ||||
| 96378 | 96378 | 131887 | |||||
| Governance | |||||||
| Accountancy | 1,607 | 1,607 | 1,560 | ||||
| Independent | Examiner's fee | 1,174 | 1,174 | 1,140 | |||
| Professional | fees | 9639 | 9639 | 80 | |||
| 12420 | 12420 | 2 780 | |||||
| Total expenditure | ~18 798 | 108798 | 134 67 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Leasehold | Fixtures 8 | Motor | Total | |
| property | Fittings | Vehicles | ||
| Cost | ||||
| At 1 January 2020 | 43,667 | 2,057 | 42,717 | 88,441 |
| Additions | ||||
| At 31 December 2020 | 43667 | 2 057 | 42717 | 88 441 |
| Depreciation | ||||
| At 1 January 2020 | 26,200 | 2,057 | 31,779 | 60,036 |
| Charge for the year | 728 | 2735 | 3463 | |
| At 31 December 2020 | 26 928 | 2 057 | 34514 | 63499 |
| Net book value | ||||
| At 31 December 2020 | 16739 | 82 3 | ~249 2 | |
| At 31 December 2019 | ~174 7 | ~1938 | ~2495 |
| Investment | property | 2020f | 2019 |
|---|---|---|---|
| Fair value | B/F | 700,000 | 700,000 |
| Revaluation | 170000 | ||
| Fair value | C/F | ~870 00 |
700 000 |
| DEBTORS | ||
|---|---|---|
| 2020f | 2019 | |
| Prepayments | 643 | 612 |
| Gift Aid receivable | 14764 | 15266 |
| 15407 | 15878 |
| 9. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Tax and social security | 2,861 | 1,995 | ||
| Accruals | 2 781 | 2 700 | ||
| 5 642 | ~46 5 |
| Balance at | Income & | Gains | on | on | Balance at | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1.1.2020 f, |
gains f |
Expenditure | f | revaluation | f | 31.12.2020f | |||||
| General | fund | 859,987 | 136,625 | (108,798) | 170,000 | 1,057,814 | |||||
| Designated | funds | ||||||||||
| Building | fund | 373946 | 373946 | ||||||||
| ~1233 33 | ~13 625 | (~1087 | ) | ~17 | 0 | 0 | 1 431%60 | ||||
| Restated | |||||||||||
| balance at | Income & | Gains | on | Balance at | |||||||
| 1.1.2019f | gains f |
Expenditure | f | revaluation | f | 31.12.2019f | |||||
| General fund Designated funds |
815,850 | 178,804 | (134,667) | 859,987 | |||||||
| Building | fund | 370 000 | 3946 | 373946 | |||||||
| ~11 58 0 | III2750 | (~14~67) | 1233933 |
| Unrestricted | Unrestricted | Designated | Total | |||
|---|---|---|---|---|---|---|
| Funds f |
Funds f |
2020f | ||||
| Tangible | fixed assets | 24,942 | 24,942 | |||
| investments | 870,000 | 870,000 | ||||
| Current | assets | 168,514 | 373,946 | 542,460 | ||
| Current liabilities Total Net Assets |
( 5 642) ~1057 14 |
37%+4M | ( 1 |
5 642) 43/ 7M |
||
| Unrestricted | Designated | Total | ||||
| Funds f |
Funds | 2019f | ||||
| Tangible | fixed assets | 28,405 | 28,405 | |||
| Investments | 700,000 | 700,000 | ||||
| Current | assets | 136,277 | 373,946 | 510,233 | ||
| Current liabilities Total Net Assets |
( 4 695) 65K967 |
( | 4 695) |