| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 5 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 9 to | 17 | ||
| Detailed Statement ofFinancial Activities | 18 |
| FO | R THE Y | EAR END | ED 31STDEC | EMBER 2023 | ||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Unrestricted | Restricted | Total | Total | |||
| Notes | funds F |
funds | funds 6 |
fundsf | ||
| INCOME AND ENDOWMENTS Donations and legacies |
FROM | 275,576 | 32,786 | 308,362 | 352,078 | |
| Charitable activities General |
16,097 | 47,630 | 63,727 | 76,158 | ||
| Other trading activities Investment income |
2 3 |
10,183 431 |
10,183 431 |
7,439 81 |
||
| Total | 302,287 | 80,416 | 382,703 | 435,756 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| General | 238,68? | 92,284 | 330,971 | 385,490 | ||
| NET INCOME/(EXPENDITURE) | 63,600 | (11,868) | 51,732 | 50,266 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
309,601 | 219.912 | 529,513 | 479,247 | ||
| TOTAL FUNDS CARRIED FORWARD | 373,201 | 208,044 | 581,245 | 529,513 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Nates | funds 5 |
funds | funds 6 |
fundsf | |
| FIXEDASSETS | |||||
| Tangible assets | 6 | 128,026 | 171,712 | 207,738 | 308,660 |
| CURRENT A88ETS | |||||
| Debtors | 7 | 15&428 | 16,428 | 21,982 | |
| Cash at bank and in hand | 341,4$6 | 3$,331 | 280&79$ | 207,563 | |
| 268,893 | 39,331 | 290,224 | 229,525 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
6 | (0,717) | (3,000) | (12,717) | (8,692) |
| NETCURRENTA88ETS | 247,176 | 36,331 | 283,507 | 220,833 | |
| TOTAL ASSETSLESSCURRENT | |||||
| UABIUTIES | 373,202 | 208,043 | 581445 | 529,513 | |
| NET ASSETS | 373,202 | 208,043 | 5$1,245 | 529,513 | |
| FUNDB | |||||
| Un esbtcted funds | 373,202 | 309,601 | |||
| Restricted funds | 208,043 | 219,912 | |||
| TOTAL FUNDS | 501,245 | 529,513 |
| OTHER | TRADING AC | TIVITIES | ||
|---|---|---|---|---|
| 2023 | 2022 | |||
| 8 | ||||
| Income | from buildings | and fund raising | 10,183 | 7,376 |
| Minibus | rental | 61 | ||
| 10,183 | 7,439 | |||
| INVESTMENT INCOME | ||||
| 2023 | 2022 | |||
| E | f | |||
| Interest | receivable - trading | 431 | 81 |
| 6. | TANGIBLE FIXEDASS | ET | S | |||
|---|---|---|---|---|---|---|
| Fixtures | ||||||
| Freehold | Plant and | and | ||||
| property f |
machinery F |
fittings E |
Totals F |
|||
| COST | ||||||
| At 1st January 2023 and 31stDecember 2023 |
398,624 | 5,700 | 179,293 | 583,617 | ||
| DEPRECIATION | ||||||
| At 1stJanuary 2023 Charge for year |
111,496 5,973 |
5,700 | 157,741 4,969 |
274,937 10,942 |
||
| At 31stDecember 2023 | 117,469 | 5,700 | 162,710 | 285,879 | ||
| NET BOOK VALUE | ||||||
| At 31stDecember 2023 | 281,155 | 16,583 | 297,738 | |||
| At 31stDecember 2022 | 287,128 | 21,552 | 308,680 | |||
| 7. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2023 | 2022 | |||||
| E | ||||||
| Trade debtors | 1 223 | 548 | ||||
| Other debtors | 14,205 | 21,414 | ||||
| 15,428 | 21,962 | |||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE | YEAR | |||
| 2023 | 2022 | |||||
| 6 | ||||||
| Trade creditors | 4,710 | 5,003 | ||||
| Other creditors | 8,007 | 3,689 | ||||
| 12,717 | 8,692 |
| MOVEMENT IN F |
UND | S | |||||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| movement | At | ||||||
| At 1/1/23 | in funds | 31/12/23 | |||||
| E | F | ||||||
| Unrestricted funds |
|||||||
| General fund Designated fund: |
buildings | fabric fund | 254,771 54,830 |
60,236 3,365 |
315,007 58,195 |
||
| 309,601 | 63,601 | 373,202 | |||||
| Restricted funds | |||||||
| Buildings: church centre |
hall &community | 158,856 | (3,398) | 155,458 | |||
| Church hall |
4,500 | 4,500 | |||||
| Howe chairs | 13,705 | (1,951) | 11,754 | ||||
| Community Support Bell tower maintenance |
7,642 4,788 |
(2,931) 153 |
4,711 4,941 |
||||
| Buildings - St Mary's flag standards StJoseph's Church |
52 25,648 |
(3,054) | 52 22,594 |
||||
| Community Outreach |
Projects | 4,221 | (688) | 3,533 | |||
| Camera fund | 500 | 500 | |||||
| 219,912 | (11,869) | 208,043 | |||||
| TOTAL FUNDS | 529,513 | 51,732 | 581,245 | ||||
| Net movement in |
funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources f |
expended f |
in funds E |
|||||
| Unrestricted funds |
|||||||
| General fund |
290,897 | (230,661) | 60,236 | ||||
| Designated fund: |
buildings | fabric fund | 11,390 | (8,025) | 3,365 | ||
| 302,287 | (238,686) | 63,601 | |||||
| Restricted funds | |||||||
| Buildings: church | hall | &community | |||||
| centre | (3,398) | (3,398) | |||||
| Howe chairs | (1,951) | (1,951) | |||||
| Community Support |
5,370 | (8,301) | (2,931) | ||||
| Bell tower maintenance | 153 | 153 | |||||
| Buildings - St Mary's flag | standards | 1,769 | (1,769) | ||||
| Other projects | 47,295 | (47,295) | |||||
| StJoseph's Church | 25,340 | (28,394) | (3,054) | ||||
| Rectors | 488 | (488) | |||||
| Community Outreach |
Projects | 1 | (689) | (688) | |||
| 80,416 | (92,285) | (11,869) | |||||
| TOTAL FUNDS | 382,703 | (330,971) | 51,732 |
| Comparatives for mo |
vem | ent in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1/1/22 f |
in funds F |
31/12/22 f |
|||
| Unrestricted funds General fund Designated fund: buildings |
fabric fund | 190,844 48,671 |
63,927 6,159 |
254,771 54,830 |
|
| 239,515 | 70,086 | 309,601 | |||
| Restricted funds | |||||
| Buildings: church hall centre |
&community | 162,254 | (3,398) | 158,856 | |
| Church hall |
4,500 | 4,500 | |||
| Howe chairs | 15,657 | (1,952) | 13,705 | ||
| Community Support Bell tower maintenance |
8,712 4,428 |
(1,070) 360 |
7,642 4,788 |
||
| Buildings - St Mary's flag Other projects Tree seat |
standards | 52 5,498 2,287 |
(5,498) (2,287) |
52 | |
| StJoseph's Church | 26,757 | (1,109) | 25,648 | ||
| Community Outreach Camera fund |
Projects | 4,087 500 |
134 | 4,221 500 |
|
| Patio Doors Fund | 5,000 | (5,000) | |||
| 239,732 | (19,820) | 219,912 | |||
| TOTAL FUNDS | 479,247 | 50,266 | 529,513 |
| DETAILED STATEMENT OF FINA FOR THE YEAR ENDED 31ST |
NCIAL ACTIVITIES DECEMBER 2023 |
|
|---|---|---|
| 2023 | 2022 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies Donations Gift aid |
254,989 53,373 |
290,376 61,702 |
| 308,362 | 352,078 | |
| Other trading activities Income from buildings and fund raising Minibus rental |
10,183 | 7,378 61 |
| 10,183 | 7,439 | |
| Investment income |
||
| Interest receivable - trading | 431 | 81 |
| Charitable activities |
||
| Grants | 63,727 | 76,158 |
| Total incoming resources | 382,703 | 435,756 |
| EXPENDITURE | ||
| Charitable activities |
||
| Wages Sundries |
133,017 183,277 |
164,800 203,562 |
| Depreciation oftangible fixed assets |
10,942 | 12,094 |
| 327,236 | 380,476 | |
| Support costs | ||
| Governance costs |
||
| Accountancy and legal fees |
3,735 | 5,014 |
| Total resources expended | 330,971 | 385,490 |
| Net income | 51,732 | 50,266 |