| Reference and administrative details of the charity |
Reference and administrative details of the charity |
Reference and administrative details of the charity |
|
|---|---|---|---|
| Trustees' report |
4-7 | ||
| Independent examiner's |
report | ||
| Statement of financial |
activities | ||
| Balance sheet | |||
| Notes to the financial | statements | 11-14 |
| Bankers | HSBC Bank Plc |
|---|---|
| 65 Cornmarket | |
| Oxford | |
| Oxfordshire | |
| OX1 3HY |
| Unrestricted | Restricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||
| 2022 | 2022 | 2022 | 2021 | |||||||
| Notes | ||||||||||
| IN CO MIN G RE SOU RCES | ||||||||||
| Donations, legacies S.similar |
incoming | resoi | 2 | 169,261 | 169,261 | 93,031 | ||||
| Activities in furtherance of charity's |
object | 3 | 80 | 24,967 | 25,047 | 4,674 | ||||
| Investment | 4 | 1 | 1 | 1 | ||||||
| Other income | 5 | 4,381 | 2,415 | 6,796 | 3,775 | |||||
| Total incoming resources |
173,723 | 27,382 | 201,105 | 101,481 | ||||||
| RESOURCES EXPENDED | ||||||||||
| Charitable expenditure |
||||||||||
| Grants payable —individual |
8,050 | 1,075 | 9,125 | 2,998 | ||||||
| Grants payable - institutional | 12,793 | 12,793 | 9,565 | |||||||
| Costs of activities in furtherance |
of | |||||||||
| charities objects | 8 | 135,528 | 23,699 | 159,227 | 96,800 | |||||
| Management and governance |
costs | 9 | 2,190 | 2,190 | 1,725 | |||||
| Total resources expended |
158,561 | 24,774 | 183,335 | 111,088 | ||||||
| Net (outgoing)/incoming | resources | for year | 15,162 | 2,608 | 17,770 | — | 9,607 | |||
| Total funds at the start of the | year | 27,613 | 7,387 | 35,000 | 44,607 | |||||
| BALANCE AT END OF YEAR | 42,775 | 9,995 | 52,770 | 35,000 |
| Notes | 2022 | 202i | ||
|---|---|---|---|---|
| E | E | |||
| FIXED ASSETS | ||||
| Tangible | Fixed assets | 10 | 2,939 | 7,307 |
| CURRENT ASSETS | ||||
| Cash and bank balances | 11 | 50,981 | 28,993 | |
| Debtors | 12 | 200 | ||
| 51,181 | 28,993 | |||
| LIA8ILITIES | ||||
| Creditors | 13 | |||
| Amount | due in less than 12 months |
1,350 | 1,300 | |
| Amount | due after one year | |||
| 1,350 | 1,300 | |||
| NET ASSETS | 52,770 | 35,000 | ||
| CHARITY | FUNDS | |||
| General | - unrestricted | 1d | 42,775 | 27,613 |
| General | —restricted | 1e | 9,995 | 7,387 |
| TOTAL FUNDS | 52,770 | 35,000 |
| Unrestricted | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||
| 2022 | 2022 | 2022 | 2021 | |||||
| 2. DONATIONS, LEGACIES AND SIMILAR INCOMING |
RESOURCES | E | E | E | ||||
| Collection and other donations |
—Gift Aid | 38,816 | 38,816 | 20,985 | ||||
| Tithe | 102,698 | 102,698 | 52,437 | |||||
| Collection at all | services | 20,312 | 20,312 | 19,609 | ||||
| Other donations | 7,434 | 7,434 | ||||||
| 169,261 | 169,261 | 93,031 | ||||||
| 3.ACTIVITIES IN FURTHERANCE | OF CHARITY'S OBJECT | |||||||
| Book Sales | 80 | 80 | 140 | |||||
| Donations | 5,189 | 5,189 | 1,285 | |||||
| Retreat Fees | 19,779 | 19,779 | 2,719 | |||||
| St Vincent Donations | 530 | |||||||
| 80 | 24,967 | 25,047 | 4,674 | |||||
| 4. INVESTMENT | ||||||||
| Interest received |
||||||||
| 5. OTHER INCOME | E | |||||||
| Grant - HlviRC's | Employers' | NI | rebate | 4,381 | 4,381 | 3,775 | ||
| Christmas party |
5.donation | to needy | 2,415 | 2,415 | ||||
| Rent deposit refund |
||||||||
| 4,381 | 2,415 | 6,796 | 3,775 |
| Unrestricted | Restricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||
| 2D22 | 2D22 | 2022 | 2021 | |||||||
| 6. Grants payable —individual |
E | F | E | |||||||
| Individual welfare |
8,050 | 1,075 | 9,125 | 2,998 | ||||||
| 7. Grants payable —institutional |
||||||||||
| Charitable giving -UK |
12,793 | 12,793 | 9,565 | |||||||
| Charitable giving -overseas |
||||||||||
| Total | 12,793 | 12,793 | 9,565 | |||||||
| List of institutional | grants | payable | E | |||||||
| RCCG WEM | World | Evangelism | 8,321 | 8,321 | 4,900 | |||||
| RCCG Central Office |
Central | Office Support | 1,640 | 1,640 | 1,200 | |||||
| Festiva I of life |
Missions | 900 | 900 | 900 | ||||||
| Evangelical Alliance |
Support | to Charities | 600 | 600 | 600 | |||||
| Scottish Community | Support | to Charities | 803 | |||||||
| St Vincent 5Others | Support | to Charities | 1,332 | 1,332 | 1,162 | |||||
| Total grant payable | — | institutional | 12,793 | 12,793 | 9,565 | |||||
| 8. COST OF ACTIVITIES | IN | FURTHERANCE | OF | CHARITY'S OBjECTS | ||||||
| Special programme | 5visiting | speakers | expenses | 8,004 | 8,004 | 5,331 | ||||
| Seminar and conferences |
3,194 | 3,194 | ||||||||
| Travel and subsistence | 4,568 | 4,568 | 988 | |||||||
| Hall hire, rent 5 rates | 11,481 | 11,481 | 5,501 | |||||||
| Music, liturgy 5.church |
group | 3,351 | 3,351 | 925 | ||||||
| Worship cost 5.church | occasion | 1,123 | ||||||||
| Staff Cost | 52,316 | 52,316 | 40,871 | |||||||
| Other staff costs | 2,609 | 2,609 | 7,711 | |||||||
| Telephone 5.internet |
1,418 | 1,418 | 917 | |||||||
| Printing, postage, stationery |
and publicity | 4,854 | 4,854 | 1,193 | ||||||
| Motor expenses | 18,082 | 18,082 | 4,424 | |||||||
| Training, mission 5 |
evangelism | 4,280 | 1,404 | 5,684 | 4,071 | |||||
| Depreciation | 4,368 | 4,368 | 7,129 | |||||||
| Insurance | 1,654 | 1,654 | 1,281 | |||||||
| Repair 5.maintenance | 2,446 | 2,446 | 379 | |||||||
| Utilities 5water bill |
487 | 487 | 277 | |||||||
| Welfare 5 hospitality | 1,342 | |||||||||
| IT Consumables, subscription |
5.sundry | 832 | 832 | 2,082 | ||||||
| Bank charges | 840 | 840 | 71 | |||||||
| Admin and office expenses |
7,369 | 7,369 | 3.222 | |||||||
| Community Project |
- Love christmas | 1,362 | 1,362 | 625 | ||||||
| Retreat 5 Dues | 3,375 | 20,934 | 24,309 | 1,086 | ||||||
| Community project |
- Sports | hall | 6,254 | |||||||
| 135,528 | 23,699 | 159,227 | 96,800 |
| Unrestricted | Restricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||||
| 2022 | 2022 | 2022 | 2021 | |||||||
| 9. MANAGEMENT | AND | GOVERNANCE | COSTS | |||||||
| Admin S.Office |
expenses | 425 | ||||||||
| Professional | fees | 840 | 840 | |||||||
| Examiner's | fees | —accountancy | 1,350 | 1,350 | 1,300 | |||||
| 2,190 | 2,190 | 1,725 | ||||||||
| 10. TANGIBLE FIXED | ASSETS | |||||||||
| Furniture | Motor | Musical | Computers | Total | Total | |||||
| 5.Fittings | Vehicles | equipments | 5 projectors | 31-Dec | 31-Dec | |||||
| 2022 | 2021 | |||||||||
| Cost | E | E | ||||||||
| At 1 january | 2022 | 9,195 | 8,050 | 6,007 | 6,843 | 30,095 | 24,657 | |||
| Additions | 5,438 | |||||||||
| At 31 December | 2022 | 9,195 | 8,050 | 6,007 | 6,843 | 30,095 | 30,095 | |||
| Depreciation | ||||||||||
| At 1january | 2022 | 8,067 | 7,727 | 3,229 | 3,765 | 22,788 | 15,659 | |||
| Depreciation | for | year | 1,128 | 323 | 1,304 | 1,613 | 4,368 | 7,129 | ||
| At 31 December | 2022 | 9,195 | 8,050 | 4,533 | 5,378 | 27,156 | 22,788 | |||
| Net book value | ||||||||||
| At 31 December | 2022 | 1,474 | 1,465 | 2,939 | 7,307 | |||||
| At 31 December | 2021 | 1,128 | 323 | 2,778 | 3,078 | 7,307 | ||||
| 11. CASH BALANCES | Year ended | Year ended | ||||||||
| 31-Dec | 31-Dec | |||||||||
| 2022 | 2021 | |||||||||
| Cash in hand |
E | |||||||||
| Bank balance | 50,981 | 28,993 | ||||||||
| 50,981 | 28,993 | |||||||||
| 12. DEBTORS |
Year ended | Year ended | ||||||||
| 31-Dec | 31-Dec | |||||||||
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Loans | 200 | |||||||||
| 200 |
| 13. CREDITORS | 13. CREDITORS | Year ended | Year ended | ||
|---|---|---|---|---|---|
| Amount falling |
due within | 12 months | 31-Dec | 31-Dec | |
| 2022 | 2021 | ||||
| Trade creditor's | due | within | 12 months | ||
| Accrual: accountancy | fees | 1,350 | 1,300 | ||
| Staff Salary | |||||
| 1,350 | 1,300 |
| 15. STAFF COST AND NUMBERS | Year ended | Year ended |
|---|---|---|
| Staff costs were as follows | 31-Dec | 31-Dec |
| 2022 | 2021 | |
| E | E | |
| Wages and salaries | 47,686 | 36,182 |
| Social security costs | 4,381 | 3,775 |
| Pension costs | 250 | 914 |
| 52,316 | 40,871 |
| Year | ended | Year | ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The | average | number | of | employee | during | the | year | was | as | follows | 31-Dec | 31-Dec | ||
| 2022 | 2021 | |||||||||||||
| No. | No. |
| Pastoral | |
|---|---|
| Charity | administration |
| Total |
| 16. NET INC | OMING RE |
SOURCES/(RES | OURCES EXPENDED) |
||
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| This is stated | after charging | 31-Dec | 31-Dec | ||
| 2022 | 2021 | ||||
| E | E | ||||
| Depreciation | of tangible | assets owned | by the charity | 4,368 | 7,129 |
| Accountant's | fees | 1,350 | 1,300 |