OpenCharities

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

2021-12-31-accounts

Page
Reference and administrative
information
2-3
Annual
report
4-13
Statement
of
responsibilities
of members
ofthe PCC 14
Independent examiner's
report
14
Statement
of
financial activities 15
Balance sheet 16
Notes to the financial statements 17-22

Non-voting Attending Mark Vernon Maureen King RooJoyner
Gill Weeks
Deanery Synod Chris Cole John Moloney
Sarah Quarterman Janet Young
PCC Chair (Vicar) Rev Tim Storey
Ex-officio Rev Faith Bailey
PCC Secretary Janet Young
Treasurer Nick Norton

for the year ended 31 Dec ember 2021
Unrestricted Restricted Endowment Total Funds
Funds Funds Funds 2021 2020
Notes f. f f f
Income and endowments from:
Donations
and legacies
2(a) 170,200 32,248 0 202,448 198,641
Other voluntary
income
2(b) 0 14,798 0 14,798 12,485
Trading
activities
2(c) 199,924 0 0 199,924 148,664
Church
activities
2(d) 8,032 0 0 8,032 11,578
COVID-19 support 2(e) 47,914 0 0 47,914 64,765
Income from investments 2(f) 940 0 299 1,239 2,170
Total 427,010 47,046 299 474,355 438,303
Expenditure
on:
Trading activities 3(a) 182,305 0 0 182,305 185,718
Church
activities
3(b) 211,118 61,772 0 272,890 208,917
Church management and administra0on 3(c) 76,311 1,200 0 77,511 60,313
Total 469,734 62,972 0 532,706 454,948
Net {expenditure)/income before exceptional items (42,724) (15,926) 299 (58,351) (16,645)
and transfers
Exceptional
items
3(d) 0 0 0 0 (14,474)
Transfer between
funds
16 15,402 (15,402) 0 0 0
Net (expenditure)/income before investment gains (27,322) (31,328) 299 (58,351) (31,119)
Net gains/(losses)
on investments
0 0 1,475 1,475 392
Net movement
in funds
(27,322) (31,328) 1,774 (56,876) (30,727)
Total funds brought forward 874,077 257,777 29,912 1,161,766 1,192,493
Total funds carried forward 846,755 226,449 31,686 1,104,890 1,161,766

for the year ended 31 Dec em ber 2021
Unrestricted Restricted Endowment TOTAL FUNDS
2 Income and endowments from: Funds
f
Funds Funds 2021 2020
(a) Donations
and legacies
Planned
giving:
-Covenants
and gift aid
114,087 0 114,087 107,713
-Income tax recoverable 30,384 6,392 36,776 34,209
-Other planned
giving
3,805 0 3,805 3,780
Collections 10,002 1,200 11,202 10,926
One-off donations 11,922 24,656 36,578 42,013
170,200 32,248 0 202,448 198,641
(b) Other voluntary
income
Other community
hub donations
0 14,798 0 14,798 12,485
0 14,798 0 14,798 12,485
(c) Trading activities
Shop sales ofdonated goods 109,050 0 109,050 91,582
Cafe 46 90,874 0 90,874 57,082
199,924 0 199,924 148,664
(d) Church activities
Counselling 0 0 5,834
Church
hall lettings, etc
497 497 556
Fees 3,069 3,069 2,551
Outreach
and social activities
4,466 4,466 2,637
8,032 8,032 11,578
(e) COVID-19 support
Support income received 47,914 47,914 64,765
(f) Income from investments
Dividends
and interest received
940 299 1,239 2,170

Unrestricted Restricted Endowment TOTAL FUNDS
Funds Funds Funds 2021 2020
3 Expenditure
on:
F
(a) Trading activities
Shop salaries 66,671 66,671 68,475
Shop running
costs (incl repairs)
15,339 15,339 13,959
Cafe 46 expenses 37,217 37,217 28,291
Cafe 46 salaries 63,078 63,078 74,993
182,305 182,305 185,718
(b) Church activities
Diocesan parish share 103,734 0 103,734 111,076
Church
running
costs
15,706 0 15,706 17,112
Fabric upkeep
and maintenance
32,543 43,614 76,157 15,932
Outreach
and social
activities 8,226 8,248 16,474 6,254
Youth and community ministry 0 5,000 5,000 6,000
Counselling
expenses
0 0 0 4,273
Mission
giving
20,909 0 20,909 15,532
Indepen dent examiner's fees 3,300 0 3,300 3,200
Depreciation 26,700 4,910 31,610 29,538
211,118 61,772 272,890 208,917
(c) Church
management
and administration
Salaries 64,290 1,200 65,490 48,163
General expenses 12,021 0 12,021 9,930
Professional tees 0 0 0 2,220
76,311 1,200 77,511 60,313
(d) Exceptional
items
Cornerstone
Counselling
14,474
New church
heating
system 0
14,474

5 Tangible fixed assets Freehold
Land and Furniture &
Buildings Equipment Total
Cost
At 1 January 2021 1,414,784 76,494 1,491,278
Additions 0 17,767 17,767
Disposals 0 0 0
At 31 December 2021 1,414,784 94,261 1,509,045
Depreciation
At 1 January 2021 218,894 56,870 275,764
Charge for year 22,996 8,614 31,610
Disposals 0 0 0
At 31 December 2021 241,890 65,484 307,374
Net book values
At 31 December 2021 1,172,894 28,777 1,201,671
At 31 December 2020 1,195,890 19,624 1,215,514

at total hi storic al co st o fE1,930(202 0:E1,930).
2021 2020
F
7 Debtors
Amounts falling due within one year:
Income tax recoverable 660 4,113
Prepayments and accrued income 1,431 912
Other debtors 3,413 3,584
5,504 8,609
8 Creditors
Amounts becoming due and payable within one year:
Accruals and deferred income 6,197 6,139
Other creditors 6,274 4,068
Other loans 52,642 50,706
65,113 60,913