OpenCharities

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

2023-12-31-accounts

Page
Trustees'
report
1-5
Independent
examiner's
report
Statement offinancial activities 7-8
Balance sheet
Notes to the financial statements 10-23

Current
financial
Current
financial
year
Unrestricted Unrestricted Restricted Eudotvmcnt Total Total
funds funds funds fuads
general designated
2023 2023 2023 2023 2023 2022
Notus f f f. f
In
m
udend
m nsfro
Donations
and
legacies 126,837 3,598 130,435 172,755
Charitable
activities
29,078 6,600 35,678 37,001
Other trading activities 7,228 7,228 6,698
Investments 40,596 22 40,618 34,661
Surplus
on disposal
of
asset 32,917 32,917
Total hiconie and
endownlcllts 236,656 10,198 22 246,876 251,115
~di 8
Raising funds 8 7,541 7,541 3,344
Charitable
activities
9 243,464 9,977 22 253,463 237,966
Total expenditure 251,005 9,977 22 261,004 241,310
Nct gains/(losses)
investments
on
14
35,459 35,459 (69,751)
Nct (outgoiug)/inconiing
resources before transfers (14,349) 35,459 221 21,331 (59,946)
Gross transfers
betiveen
funds
25,135 (25,000) (135)
Net movement in funds 10,786 10,459 86 21,331 (59,946)
Fund balances at I January
2023 49,048 1,117,910 33,213 2,690 1,202,861 1,262,807
Fund balancns at 31
December 2023 59,834 1,128,369 33,299 2,690 1,224,192 1,202,861

Prior llnanclal
year
Prior llnanclal
year
Unrestricted Unrcstl'icted Restricted Endowment Total
funds fuuds funds funds
geueral designated
2022 2022 2022 2022 2022
Notes f f f f f
lncom
n
n o
rueuts from'
Donations
and
legacies 136,703 36,052 172,755
Charitable
activities
29,447 7,554 37,001
Other trading activities 6,698 6,698
Illvcstlltcltts 34,646 15 34,661
Total income and endowments 207,494 43,606 15 251,115
ri 10
Raising funds 8 3,344 3,344
Charitable
activities
9 222,833 15,118 15 237,966
Total expenditure 226,177 15,118 15 241,310
Nct gains/(losses)
on investments
14 (69,751) (69,751)
Net (outgoing)/incoming resources before
transfers (18,683) (69,751) 28,488 (59,946)
Gross transfers between funds 28,922 (28,922)
Nct movenreut in funds 10,239 (69,751) (434) (59,946)
Fund balances at 1 January 2022 38,809 1,187,661 33,647 2,690 1,262,807
Fuud balances at 31December 2022 49,048 1,117,910 33,213 2,690 1,202,861

2023 2022
tVotes f
Pined assets
Tangible assets
Investmcllts
16
17
450,000
553,369
600,000
517,910
1,003,369 1,117,910
Current
assets
Debtors 18 25,523 22,890
Cash at bank and in hand 221,746 73,007
247,269 95,897
Creditors: ainounts
year
falling due within one 19 (26,446) (10,946)
Net current assets 220,823 84,951
Total assets less current liabilities 1,224, 192 1,202,861
Capital funds
Endowment
funds
22 2,690 2,690
Income funds
Restricted
t'unde
23 33,299 33,213
Unrestricted
funds -
designated 24 1,128,369 1,117,910
Unrestricted
funds
59,834 49,048
1,224,192 1,202,861

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds fuuds
geueral general
2023
f
2023
f.
2023 2022 2022 2022f
Donations and gifts 125,426 3,598 129,024 132,703 6,759 139,462
Legacies receivable 1,411 1,411 4,000 4,000
Grants 29,293 29,293
126,837 3,598 130,435 136,703 36,052 172,755

Church Church
Activities Actlvltlm
2023 2022
Income within
church activities
35,678 37,001
Analysis
by
fund
Unrestricted funds - general 29,078 29,447
Restricted funds 6,600 7,554
35,678 37,001

Uurestricted Unrestricted
funds funds
geueral general
2023 2022
f f
Car parking permits 7,228 6,698

Unrestricted Endowment Total Unrestricted Endowment Total
funds futrds funds funds
general general
2023 2023f 2023 2022
f
2022
8
2022
Rental income 17,040 17,040 17,040 17,040
Income from investments with
CCLA 23,556 22 23,578 17,606 15 17,621
40,596 22 40,618 34,646 15 34,661

7 Surplus on disposal on disposal on disposal on disposal ofasset
Uurestricted Total
funds
general
2023 2022
f f
Net gain on disposnl oftangible fixed assets 32,917
8 Raising funds
Unrestricted Uurestrlcted
luiids funds
gall cl'al general
2023 2022
f
Pundraising
Seeking donations, grants and legacies 410
Costs of renting property
(including
repnirs and maintenance) 7,541 2,934
7,541 3,344
9 Charitable activities
Charitable Charitable
activities activities
2023 2022
f f
Statf costs 22,187 21,255
Charitable activities 188,149 182,195
210,336 203,450
Share ofsupport costs (see note II) 38,909 31,467
Share ofgovernance costs (see note 11) 4,218 3,049
253,463 237,966
Analysis by fund
Unrestricted funds - general 243,464 222,833
Restricted funds 9,977 15,118
Endou ment funds 22 15
253,463 237,966

2023 2022
Overseas f
Mercy Ships 600 1,071
USPG 1,000 1,000
Mission Aviation Fellowship 1,000 1,000
Embrace the Middle East 900 900
DEC Turkey
DEC Pakistan 809
DEC Ukraine 566
Practical Action 800 800
CMS 500 500
Mission to Seafarers 500 500
Tear Fund 400 400
Ripple Effect 400 400
Bible Society 400 400
6,500 8,346
Home
Diocesan Family Support Work 2,535 2,216
East Grinstead Food Bank 1,095 2,020
Chestnut Trcc House Children's Hospice 2,194 1,871
St Catherine's
Hospice
1,200 1,378
Crawley Open House 1,000 1,000
Church Anny 700 700
Broadfteld Parish Nurse 500 500
Children's
Society
334 499
Bishop ofChichester Discretionary Fund 441
Samartians
Tunbridge
Wells 400 400
Sussex Pathways 300 300
10,258 H,325

Support costs
Support costs Governance 2023 Support costs Goveruance 2022
costs costs
Church maintenance 27,H3 27,H3 12,573 12,573
Hall running
costs
5,639 5,639 15,023 15,023
Office expenses 6,157 6,157 3,871 3,871
Independent
examination
3,000 3,000 3,000 3,000
Accountancy 1,068 1,068
Bank charges 150 150 49
38,909 4,218 43,127 31,467 3,049 34,516
Analysed
betwccn
Charitable
activities
38,909 4,218 43,127 31,467 3,049 34,516

The average monthly
number ofemployees
during the ye
ar was:
2023 2022
Number Number
Eniploymcnt costs 2023 2022
tVages ond salaries 22,038 21,118
Other pension costs 149 137
22,187 21,255

Vnrestricted Vnrestrlcted
funds funds
tleslgllatcd designated
2023 2022
f, f
Revaluation ofinvestments 35,459 (69,751)

Ttmgiblc fixed assets
Frccbetd lAud And but id lugs
Cost
At I January 2023 600,000
Dlsposals (150,000)
At 31December 2023 450,000
Cttlrylllg
alrloullt
At 31 December 2023 450,000
At 31 December 2022 600,000

CCLA
luvestments
f
Cost oi' vaiuittlott
At I Januory 2023 517,910
Valuation
changes
35,459
At 31 December 2023 553,369
Carrying
amouut
At 31December 2023 553,369
At 31December 2022 517,910
Historical
cost
At 31December 2023:f415,000
At 31December 2022:8415,000
18 Debtors
2023 2022
Antounts falling duc wlthlu ouc year: f f
Other debtors 15,826 10,621
Prepayments and accrued income 9,697 12,269
25,523 22,890

19 Creditors: amounts Creditors: amounts falling due within one year
2023 2022
f f
Other taxation and social security 182 536
Other creditors 7,403 7,974
Accruals and deferred income 18,861 2,436
26,446 10,946

Movement iu funds Movemcnt in funds
Balance at taconitng Resources Balance st Incomtag Resources Bstsme at
I Jsousry 2022 resources expended IJanuary 2023 rcsoill'err exprsdcd 31Brcrmber
2023
f
Betchley Trust
Fund
2,510 15 (15) 2,510 22 (22) 2,510
St Sivithun's
Crawfiu d Trust 180 180 180
2,690 15 (15) 2,690 22 (22) 2,690
W o a' o
Cn
Vl Vl
g Cc cn
cn
A
cn
Cc
Cn
cn o
cri o
D
00
00
Vt
00
00
t V
t
M
V
C'I
«0 «0 00 Vl t Vl O At O
'D
vl cn
Cn
ID t
nl cn IA
2' cn
q 8
5 «t
e
to
Vl
Ct RRa Cn O
Cn
OO cnD
'r h t Cn
Cc
O
IA
cn
O
Oc
I o Ch
O«D
~0 co
O
cn
Cn
«g Vl D
cp
lcl 00
Cn
Q A A o
'D
vl
Cl
cn
Cn
t
t c
00
cn cn
cn
8
8
58~
«O 6
~0
t
f
Q
8 -4
8 8
8 6
8
~
P,
8
'3
5
tn
Cl
5'()'9
~CD DQ
5 o q
l4
'
F
~ ~ ~"„8g
«~4.o
0
Cl

Balance at Revaluations, Balance at Trans(ers Revaluations, Balance at
1Jaausry2022 gains sad losses 1January 2023 gains and losses 31Dcccnsber
2023
Land and Building 600,000 600,000 (150,000) 450,000
Ittveslmcttts 587,661 (69,751) 517,910 125,000 35,459 678,369
1,187,661 (69,751) 1,117,910 (25,000) 35,459 1,128,369
CI W O O
O
O
O8-
O O
O
O
O8-
W
O
W m
IV
In
'lg g
In
vpg
W O O
RO
O
E
W
W
P4 O
Vl
In
lnIn
Q
C
p
'84) W
'84) W
p g
In
5
A