| Page | ||
|---|---|---|
| Trustee Directors' report |
1-5 | |
| Independent auditor's |
report | 6-9 |
| Statement offinancial | activities | 10 |
| Balance sheet | 11-12 | |
| Notes to the financial | statements | 13-20 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2021 | 2020 | |||
| Notes | f | |||
| Income from: | ||||
| Donations and |
legacies | 685,417 | 356,333 | |
| Investments | 39,703 | 30,822 | ||
| Total income | 725,120 | 387,155 | ||
| Charitable activities &Governance costs |
5&6 | 418,710 | 395,682 | |
| Net gains/(losses) on investments |
8,774 | 61,523 | ||
| Net incoming/(outgoing) resources |
315,184 | 52,996 | ||
| Other recognised gains and losses |
||||
| Revaluation of |
tangible fixed assets |
(7,538,151) | 1,473,300 | |
| Net movement | in funds | (7,222,967) | 1,526,296 | |
| Fund balances | at 1 January 2021 | 24,743,970 | 23,217,674 | |
| Fund balances | at 31 December 2021 | 17,521,003 | 24,743,970 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Notes | F | ||||
| Fixed assets | |||||
| Tangible assets Investments |
10 11 |
16,354,385 470,297 |
23,893,486 461,523 |
||
| 16,824,682 | 24,355,009 | ||||
| Current assets | |||||
| Debtors | 12 | 257,110 | |||
| Cash at bank and | in | hand | 803,003 | 725,260 | |
| 1,060,113 | 725,260 | ||||
| Creditors: amounts one year |
falling due within | 13 | (12,384) | (3,816) | |
| Net current assets | 1,047,729 | 721,444 | |||
| Total assets less | current liabilities | 17,872,411 | 25,076,453 | ||
| Creditors: amounts more than one year |
falling due after | (351,408) | (332,483) | ||
| Net assets | 17,521,003 | 24,743,970 | |||
| Income funds | |||||
| Unrestricted funds |
|||||
| General unrestricted |
funds | 22,288,133 | 21,972,949 | ||
| Revaluation reserve |
(4,767,130) | 2,771,021 | |||
| 17,521,003 | 24,743,970 | ||||
| 17,521,003 | 24,743,970 |
| 4 | Investments | ||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2021 | 2020 | ||
| Investment Income Rents Received Interest receivable |
13,000 26,664 39 |
12,000 18,492 330 |
|
| 39,703 | 30,822 | ||
| 5 | Charitable activities |
||
| Total | Total | ||
| 2021 | 2020 | ||
| Stipends, salaries, and expenses Youth and children's work Fellowship events Training and study material Subscriptions and conferences Music and sound licence Missionary expenditure Gift and donations Outreach event and activities Visiting speakers Advertising and website Office costs Motor and travel Insurances Utilities Building expenses Telephone |
120,891 1,694 342 152 480 2,069 53,580 8,953 3,984 3,562 140 20,653 2,676 13,182 29,341 9,205 |
135,291 1,675 960 527 510 2,935 61,202 6.984 2,118 2,685 880 33,149 6,353 17,784 41,207 20,917 |
|
| Repairs and maintenance Music and PA expenses Postage, printing and stationery Refreshments Book-Keeping Sundries Depreciation Bank Charges Church Loan |
3,549 90,137 16,099 6,316 1,259 620 876 950 353 |
5,038 78,202 1,488 3,410 529 1,288 992 1,118 122 (36,523) |
| 6 | Governance costs | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Audit fees | 5,778 | 3,612 | |
| Legal and professional | 21,869 | 1,229 | |
| 27,647 | 4,841 |
| 2021 | 2020 |
|---|---|
| Number | Number |
| Ministers | ||||||||
|---|---|---|---|---|---|---|---|---|
| Church Workers | ||||||||
| Total | ||||||||
| There were | no employees | whose annual | remuneration | was f60,000or more. | ||||
| 9 | Net gains/(losses) | on investments | ||||||
| Unrestricted | Total | |||||||
| funds | ||||||||
| 2021 | 2020 | |||||||
| Revaluation | of investments | 8,774 | 61,523 |
| Tangible fixed assets | ||||||
|---|---|---|---|---|---|---|
| Freehold land | Property | Fixtures and | Computers | Total | ||
| and buildings | improvements | fittings | ||||
| Cost or valuation | ||||||
| At 1 January 2021 | 23,239,296 | 647,858 | 7,229 | 13,962 | 23,908,345 | |
| Revaluation | (7,538,151) | (7,538,151) | ||||
| At 31 December 2021 | 15,701,145 | 647,858 | 7,229 | 13,962 | 16,370,194 | |
| Depreciation and impairment |
||||||
| At 1 January 2021 | 5,555 | 9,304 | 14,859 | |||
| Depreciation charged |
in the year | 251 | 699 | 950 | ||
| At 31 December 2021 | 5,806 | 10,003 | 15,809 | |||
| Carrying amount |
||||||
| At 31 December 2021 | 15,701,145 | 647,858 | 1,423 | 3,959 | 16,354,385 | |
| At 31 December 2020 | 23,239,296 | 647,858 | 1,674 | 4,658 | 23,893.486 |
| 10 | Tangible | fixed | fixed | assets | ||||
|---|---|---|---|---|---|---|---|---|
| The Freehold | Property | is made up ofthe following: | ||||||
| 2021 | 2020 | |||||||
| Camberwell | 1,605,685 | 1,923,363 | ||||||
| Canning | Town | 1,547,610 | 2,472,859 | |||||
| Chelm sford | 815,150 | 1,061,230 | ||||||
| Corringham | 701,936 | 801,579 | ||||||
| Cressing | 787,000 | 1,248,003 | ||||||
| Daws Heath | 269,435 | 525,164 | ||||||
| Eastwood | 658,587 | 1,093,277 | ||||||
| Great Wakering | 770,840 | 1,096,037 | ||||||
| Rayleigh | 1,775,463 | 2,984,481 | ||||||
| Shoebury | 605,415 | 833,237 | ||||||
| Southend | on | Sea | 994,533 | 1,416,907 | ||||
| Stanford | Le Hope | 719,483 | 1,131,553 | |||||
| Stanway | 1,152,972 | 2,541,141 | ||||||
| Totham | 573,921 | 783,983 | ||||||
| Wickford | 811,028 | 681,758 | ||||||
| Witham | 1,121,505 | 1,702,225 | ||||||
| 14,910,563 | 22,296,797 | |||||||
| House Buildin | s | |||||||
| Canning | Town | 284,534 | 321,180 | |||||
| Chelmsford | 265,341 | 305,085 | ||||||
| Cressing | 240,707 | 316,234 | ||||||
| J~ | 790,582 | 942,499 | ||||||
| Total | 15,701,145 | 23,239,296 |
| Unlisted investments |
Unlisted investments |
|||
|---|---|---|---|---|
| Cost or valuation | ||||
| At 1 January 2021 | 461,523 | |||
| Valuation changes |
8,774 | |||
| At 31 December 2021 | 470,297 | |||
| Carrying amount |
||||
| At 31 December 2021 | 470,297 | |||
| At 31 December 2020 | 461,523 | |||
| 12 | Debtors | |||
| 2021 | 2020 | |||
| R | ||||
| Trade Debtors | 257,110 | |||
| 13 | Creditors: amounts | falling due within one year | ||
| 2021 | 2020 | |||
| Trade creditors | 7,470 | |||
| Accruals and deferred | income | 4,914 | 3,816 | |
| 14 | Creditors: amounts | falling due after more than one year | ||
| 2021 | 2020 | |||
| Other creditors | 351,408 | 332,483 |