| HOPE COMMUNITY | HOPE COMMUNITY | HOPE COMMUNITY | CHURCH (WYMONDHAM) LIMITED |
CHURCH (WYMONDHAM) LIMITED |
CHURCH (WYMONDHAM) LIMITED |
||
|---|---|---|---|---|---|---|---|
| (A COMPANY | LIMITED BYGUARANTEE) | ||||||
| STATEMENT | OF FINANCIAL ACTVITIES | AT 31 JULY | 2020 | ||||
| Note | 6 | f | |||||
| 2020 | 2019 | ||||||
| Total | Total | ||||||
| Funds | Funds | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and Legacies |
277,791 | (1,000) | 276,791 | 207,979 | |||
| Charitable Activities |
1,010 | 0 | 1,010 | 25,963 | |||
| Other Activities | 43,555 | 0 | 43,555 | 47,436 | |||
| Total Income and Endowments | 322,356 | 1,000 | 321,356 | 281,378 | |||
| EXPENDITURE ON |
|||||||
| Charitable Activities |
268,311 | 38,327 | 306,638 | 301,222 | |||
| Net Income/(Expenditure) | 268,311 | 38,327 | 306,638 | 301„222 | |||
| Net Movement in Funds |
54,045 | 39,327 | 14,718 | (19,841) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 111,878 | 530,041 | 641,919 | 661,763 | ||
| Total funds carried forward | 165,923 | 490,714 | 656,637 | 641,919 |
| HOPE COMMUNITY | HOPE COMMUNITY | CHURCH | CHURCH | (WYMONDHAM) | LIMITED | ||||
|---|---|---|---|---|---|---|---|---|---|
| (A COMPANY | LIMITED | BYGUARANTEE) | COMPANY REGISTRATION NUMBER 6715714 | ||||||
| BALANCE | SHEET AT 31 JULY 2020 | ||||||||
| Note | f | ||||||||
| 2020 | 2019 | ||||||||
| Total | Total | ||||||||
| Funds | Funds | ||||||||
| Tangible Fixed |
Assets | 763,292 | 814,558 | ||||||
| Current Assets | |||||||||
| Debtors and prepayments | 65,126 | 20,878 | |||||||
| Cash in Hand |
43 | 43 | |||||||
| Bank Accounts | 25,659 | 34,140 | |||||||
| 90,828 | 55,061 | ||||||||
| Current Liabilities |
|||||||||
| Creditors falling |
due within | one year | 8 | 82,483 | 60,200 | ||||
| Net Current Assets/(Liabilities) | 8,345 | (5,139) | |||||||
| Total Assets Less Current | |||||||||
| Liabilities | 771,637 | 809,419 | |||||||
| Long Term Liabilities | |||||||||
| Creditors falling |
due after | one year | 9 | 115,000 | 167,500 | ||||
| NET ASSETS/LIABILITIES | 656,637 | 641,919 | |||||||
| Capital Funds | |||||||||
| Brought forward | at 1 August | 2019 | 641,919 | 661,763 | |||||
| Surplus/(Deficit) | for the Period | 14,718 | (19,844) | ||||||
| Carried forward | at 31July | 2020 | 656,637 | 641,919 | |||||
| Funds | 10 | ||||||||
| Unrestricted funds |
165,923 | 111,878 | |||||||
| Restricted Funds |
490,714 | 530,041 | |||||||
| 656,637 | 641,919 |
| .INCOME FR | OM | OTHER A | CTIVITES | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||||
| Funds | Funds | 2020 | 2019 | ||||||
| 6 | 6 | 6 | |||||||
| Donations | 21,743 | 21,743 | 28,785 | ||||||
| Staff Secondment | 6,216 | 6,216 | 7,435 | ||||||
| Venue Hire | 4,644 | 4,644 | 5,208 | ||||||
| Conferences | and | Training | 10,861 | 10,861 | 5,600 | ||||
| Other Income | 91 | 91 | 408 | ||||||
| 43,555 | 0 | 43,555 | 47,436 |
| Unrestricted | Restricted | Total | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Funds 6 |
Funds | 2020f | 2019 f |
||||
| Direct Costs | |||||||
| Staff costs | 150,798 | 0 | 150,798 | 120,906 | |||
| Rent | 45,388 | 0 | 45,388 | 40,000 | |||
| Utilities | 5,219 | 0 | 5,219 | 5,585 | |||
| Church Events |
3,037 | 0 | 3,037 | 28,178 | |||
| Conferences | and Training | 7,832 | 0 | 7,832 | 10,579 | ||
| Youth and Children's | Work | 2,100 | 0 | 2,100 | 3,826 | ||
| Promotion | 74 | 0 | 74 | 623 | |||
| Giving | 24,528 | 0 | 24,528 | 22,919 | |||
| Depreciation | 3,535 | 38,543 | 42,078 | 43,837 | |||
| 242,511 | 38,543 | 281,054 | 276,453 | ||||
| Support and Professional |
Administration Fees |
6,259 | (216) | 6,043 | 3,894 | ||
| Insurance | 2,993 | 0 | 2,993 | 2,761 | |||
| Equipment Hire |
504 | 0 | 504 | 504 | |||
| Maintenance | and Repairs | 6,134 | 0 | 6,134 | 10,689 | ||
| Travel | 1,171 | 0 | 1,171 | 1,334 | |||
| Postage and | Stationery | 1,925 | 0 | 1,925 | 1,572 | ||
| Telephone and Computer |
2,046 | 0 | 2,046 | 2,050 | |||
| Licences and | subscriptions | 1,228 | 0 | 1,228 | 1,130 | ||
| Loan Interest | and Bank Charges | 3,540 | 0 | 3,540 | 835 | ||
| 25,800 | 216 | 25,584 | 24,769 | ||||
| TOTAL | 268,311 | 38,327 | 306,638 | 301,222 |
| .CR | EDITORS | : AM | OUNTS FALLING DUE AFTE |
R MORE THAN ONE YEAR | |
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Loan | —Church | Members | 40,000 | 42,500 | |
| Loan | —City Church | Canterbury | 75 000 | 125000 | |
| Total | 115000 | 167500 |
| Total | Total | Total | Total | Total | Total | Total | 11 | 11 | 500 | 500 | 0 | 0 | 167500 | 167500 | 167500 | 167500 | 167500 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| During the year ended 31 July 2016the church received a loan | of850,000 | from | church | members. | This is not interest | |||||||||||||
| bearing and is repayable |
immediately on the death ofeither |
spouse, otherwise | the terms are to be | reviewed | every 3 | |||||||||||||
| years. The remaining 6 |
75,000 | is due to The City Church, | Canterbury | (see | note 7 | above), E50,000 | is due | by 31 July | ||||||||||
| 2021 and a final payment | off25,000 in October 2022 with a | caveat that | at | any | time | the whole amount | outstanding | can be | ||||||||||
| recalled with 3 month's |
notice. | |||||||||||||||||
| 10.MOVEMENT | IN FUNDS | |||||||||||||||||
| Net movement | in | Transfers | ||||||||||||||||
| At 1.8.19 | funds | between funds f |
At 31.7.20 f |
|||||||||||||||
| Unrestricted Funds |
||||||||||||||||||
| General Fund |
111,878 | 54,045 | 165,923 | |||||||||||||||
| Restricted Funds |
||||||||||||||||||
| Restricted | 530 041 | ~39327 | 490 714 | |||||||||||||||
| Total Funds | 641 919 | 14 | 718 | 656 637 | ||||||||||||||
| Net movement | in | Transfers | ||||||||||||||||
| At 1.8.18 | funds | between funds |
At 31.7.19 f |
|||||||||||||||
| Unrestricted Funds |
||||||||||||||||||
| General Fund |
93,713 | 18,165 | 111,878 | |||||||||||||||
| Restricted Funds |
||||||||||||||||||
| Restricted | 568 050 | ~38009 | 0 | 530041 | ||||||||||||||
| Total Funds | 661 763 | ~19844 | 0 | 641 919 | ||||||||||||||
| Net movement in |
funds, | included | in the accounts are as follows: | |||||||||||||||
| Year ended 31July | Incoming | Resources | Resources Expended | Movement | in | Funds | ||||||||||||
| 2020 | ||||||||||||||||||
| Unrestricted Funds |
||||||||||||||||||
| General Fund |
322,356 | 268,311 | 54,045 | |||||||||||||||
| Restricted Funds |
||||||||||||||||||
| Restricied | ~3000 | 38327 | ~39327 | |||||||||||||||
| Total Funds | 321 356 | 306 638 | 14718 | |||||||||||||||
| Year ended 31July | Incoming | Resources | Resources | Expended | Movement | in Funds | ||||||||||||
| 2019 | ||||||||||||||||||
| Unrestricted Funds |
||||||||||||||||||
| General Fund |
280,378 | 262,213 | 18,165 | |||||||||||||||
| Restricted Funds |
||||||||||||||||||
| Restricted | 1 000 | 39009 | ~38009 | |||||||||||||||
| Total Funds | 281 378 | 301 222 | ~19844 | |||||||||||||||
| 12 |