OpenCharities

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

2020-12-31-accounts

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)