| Page | ||
|---|---|---|
| Trustees' report |
1-7 | |
| Statement oftrustees' | responsibilities | |
| Independent examiner's report |
||
| Statement offinancial | activities | 10 |
| Balance sheet | 11-12 | |
| Notes to the financial | statements | 13-28 |
| Unrestricted | Restricted | Total | Unrestricted | Restdicted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | ||
| Notes | E | F | E | E | E | E | |
| Income from: | |||||||
| Donations and legacies |
288,558 | 61,220 | 349,778 | 324,705 | 23,681 | 348,386 | |
| Charitable activities |
10,000 | 10,000 | 6,549 | 14,000 | 20,549 | ||
| Other trading activities |
7,435 | 7,435 | 18,054 | 18,054 | |||
| Investments | 2,606 | 2,606 | 1,910 | 184 | 2,094 | ||
| Total income | 298,599 | 71,220 | 369,819 | 351,218 | 37,865 | 389,083 | |
| ~Ex hindi gM on | |||||||
| Charitable activities |
314,839 | 20,483 | 335,322 | 315,604 | 23,806 | 339,410 | |
| Other | 12 | 1,511 | 1,511 | ||||
| Total resources | |||||||
| expended | 314,839 | 20,483 | 335,322 | 317,115 | 23,806 | 340,921 | |
| Net (outgoing)l | |||||||
| incoming resources | |||||||
| before transfers | (16,240) | 50,737 | 34,497 | 34,103 | 14,059 | 48,162 | |
| Gross transfers | |||||||
| between funds |
28,983 | (28,983) | (9,703) | 9,703 | |||
| Net income for | the year/ | ||||||
| Net movement | in funds | 12,743 | 21,754 | 34,497 | 24,400 | 23,762 | 48,162 |
| Fund balances at 1 | |||||||
| April 2020 | 675,424 | 72,518 | 747,942 | 651,024 | 48,756 | 699,780 | |
| Fund balances | at 31 | ||||||
| March 2021 | 688,167 | 94,272 | 782,439 | 675,424 | 72,518 | 747,942 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 6 | |||||||
| Fixed assets | ||||||||
| Tangible assets | 13 | 544,418 | 564,446 | |||||
| Current assets | ||||||||
| Debtors | 14 | 54,405 | 59,677 | |||||
| Cash at bank and | in | hand | 344,061 | 305,136 | ||||
| 398,466 | 364,813 | |||||||
| Creditors: | amounts | falling due within | ||||||
| one year | (20,803) | (33,160) | ||||||
| Net current | assets | 377,663 | 331,653 | |||||
| Total assets less | current liabilities | 922,081 | 896,099 | |||||
| Creditors: | amounts | falling due after | ||||||
| more than | one year | 16 | (139,642) | (148,157) | ||||
| Net assets | 782,439 | 747,942 | ||||||
| Income funds | ||||||||
| Restricted | funds | 19 | 94,272 | 72,518 | ||||
| Unrestricted | funds | |||||||
| Designated | funds | 20 | 544,418 | |||||
| General unrestricted |
funds | 143,749 | 675,424 | |||||
| 688,167 | 675,424 | |||||||
| 782,439 | 747,942 |
| 3 | Donations | Donations | and legacies | (Continued) | |||||
|---|---|---|---|---|---|---|---|---|---|
| Donations | and gifts | ||||||||
| Tithes and offerings | 188,916 | 61,220 | 250,136 | 221,258 | 23,681 | 244,939 | |||
| Special | offerings | 24,878 | 24,878 | 18,105 | 18,105 | ||||
| People | and | Places fund | 110 | 110 | 675 | 675 | |||
| GiR aid | reclaimed | 53,996 | 53,996 | 58,975 | 58,975 | ||||
| Donated | good, services | ||||||||
| and facilities | 10,000 | 10,000 | 10,000 | 10,000 | |||||
| Building | fund | 2,750 | 2,750 | 2,935 | 2,935 | ||||
| Hope | 5,093 | 5,093 | 9,862 | 9,862 | |||||
| Youth | 2,815 | 2,815 | 2,895 | 2,895 | |||||
| 288,558 | 61,220 | 349,778 | 324,705 | 23,681 | 348,386 | ||||
| 4 | Charitable | activities | |||||||
| 2021 E |
2020f | ||||||||
| Conferences | and residential | 6,549 | |||||||
| Grants | 10,000 | 14,000 | |||||||
| 10,000 | 20,549 | ||||||||
| Analysis | by | fund | |||||||
| Unrestricted | funds | 6,549 | |||||||
| Restricted funds | 10,000 | 14,000 | |||||||
| Grants | |||||||||
| HESED | Trust | 10,000 | 14,000 | ||||||
| 10,000 | 14,000 |
| Rental income | |
|---|---|
| Miscellaneous | income |
| Other trading | activities |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2021f | 2020 f |
| 2,758 | 11,943 |
| 4,677 | 6,111 |
| 7,435 | 18,054 |
| Unrestricted | Unrestricted | Restricted | Total |
|---|---|---|---|
| funds | funds | funds | |
| 2021 f |
2020 | 2020 f |
2020 f. |
| 2,606 | 1,910 | 184 | 2,094 |
| 7 | Charitable actlv glee |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| Live like | Sowtothe | Seek the | Rani the | Feed the | Tele) | Tata( | |||
| family 5 | nations E | lost 5 | brokaii E | hungry 5 | 2021 | 2020 | |||
| Stalf costs | 10,769 | 11,647 | 10,769 | 10,769 | 43,954 | 42,115 | |||
| Depreciation and Impairment |
4,483 | 4,483 | 4,483 | 4,483 | 17,932 | 19,824 | |||
| Catering and hospitalily | 7,D02 | 7,0D2 | 11,199 | ||||||
| Conference, functions |
and evenls | 1,200 | 1,2DD | 9,316 | |||||
| Ministry support |
21,203 | 21,203 | 21,203 | 21,203 | 84,812 | 76,500 | |||
| PPS and advertising | 484 | 484 | 484 | 484 | 484 | 2,420 | 2,710 | ||
| Premises costs | 2,191 | 735 | 2,191 | 2,191 | 2,191 | 8,499 | 9,705 | ||
| Subsistence and travelling |
78 | 78 | 78 | 78 | 78 | 39D | 1,505 | ||
| Sundry | 1,131 | 761 | 761 | 761 | 3,414 | 1,089 | |||
| Pro)ed expenses and | purchases | 52,904 | 150 | 4,250 | 57,304 | 61,257 | |||
| Donated goods and gifts | 5,985 | 712 | 427 | 321 | 3,741 | 11,186 | 31,280 | ||
| Repairs end maintenance | 4,365 | 4,365 | 4,365 | 4,365 | 4,365 | 21,825 | 4,125 | ||
| Bank charges and interest | 999 | 999 | 999 | 999 | 999 | 4,995 | 3,925 | ||
| 111,594 | 7,373 | 47,986 | 45,654 | 53,324 | 265,933 | 274,550 | |||
| Grant funding ofactivities (see note 8) | 25,078 | 25,078 | 38,658 | ||||||
| Share ofsupport costs (see note 9) | 8,355 | 8,945 | 8,285 | 6,285 | 8,284 | 40,154 | 22,572 | ||
| Share ofgovernance | costs (see rele 9) | 4,157 | 4,157 | 3,630 | |||||
| 119,949 | 39,396 | 56,273 | 53,939 | 65,765 | 335,322 | 339,410 | |||
| Analysis by fund |
|||||||||
| Unrestricted funds |
314,839 | 315,604 | |||||||
| Restricted funds | 20,483 | 23,806 | |||||||
| 335,322 | 339,410 |
| 2021 | 2020 | |
|---|---|---|
| 6 | 8 | |
| Grants to institutions: | ||
| Ministrieswithoutbordera | 24,703 | 37,312 |
| Grants to individuals | 375 | 1,346 |
| 25,078 | 38,658 |
| Support cos | ts | ||||||
|---|---|---|---|---|---|---|---|
| Support | Governance | 2021 | 2020 | Basis of | |||
| costs | costs | allocation | |||||
| 6 | 6 | 6 | |||||
| Staff costs | 878 | 878 | 883 | Direct | |||
| Depreciation | 4,483 | 4,483 | 4,956 | Percentage | |||
| Bank charges | and interest | 1,665 | 1,665 | 1,308 | Percentage | ||
| Cleaning | 5,624 | 5,624 | 5,641 | Direct | |||
| Legal, professional | and consultancy | 3,504 | 3,504 | 3,448 | Direct | ||
| Repairs and | maintenance | 21,827 | 21,827 | 4,124 | Percentage | ||
| Sundry | 70 | 70 | 22 | Direct | |||
| PPS and advertising | 427 | 427 | 478 | Percentage | |||
| Premises costs | 1,676 | 1,676 | 1,712 | Percentage | |||
| Accountancy | fees | 4,157 | 4,157 | 3,630 | Governance | ||
| 40,154 | 4,157 | 44,311 | 26,202 | ||||
| Analysed between |
|||||||
| Charitable activities |
40,154 | 4,157 | 44,311 | 26,202 |
The average monthly number ofemployees during t |
he year was: | |
|---|---|---|
| 2021 | 2020 | |
| Number | Number | |
| Employment costs |
2021 | 2020 |
| 9 | 5 | |
| Wages and salaries | 41,731 | 41,734 |
| Social security costs | 2,223 | 381 |
| Other pension costs | 878 | 883 |
| 44,832 | 42,998 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Net | loss | on | disposal | oftangible | fixed | assets | 1,511 | |
| 1,511 |
| 13 | Tangible fixed assets | Tangible fixed assets | ||||
|---|---|---|---|---|---|---|
| Land and | Fixtures and | Total | ||||
| buildings | fittings | |||||
| 6 | ||||||
| Cost or valuation | ||||||
| At 1 April 2020 | 570,000 | 104,383 | 674,383 | |||
| Additions | 2,388 | 2,388 | ||||
| At 31 March | 2021 | 572,388 | 104,383 | 676,771 | ||
| Depreciation | and impairment | |||||
| At 1 April 2020 | 41,530 | 68,407 | 109,937 | |||
| Depreciation | charged | in the year | 13,956 | 8,460 | 22,416 | |
| At 31 March | 2021 | 55,486 | 76,867 | 132,353 | ||
| Carrying amount |
||||||
| At 31 March | 2021 | 516,902 | 27,516 | 544,418 | ||
| At 31 March | 2020 | 528,470 | 35,976 | 564,446 |
| Debtors | |||
|---|---|---|---|
| Amounbl falling due within one year: |
2021 6 |
2020f | |
| Other debtors | 54,011 | 59,283 | |
| Prepayments | and accrued income | 394 | 394 |
| 54,405 | 59,677 |
| 15 | Creditors: amounts | Creditors: amounts | falling due within one year | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Notes | E | |||||
| Bank loans | 17 | 8,262 | 8,007 | |||
| Other taxation and | social security | 783 | 805 | |||
| Deferred income | 18 | 10,000 | ||||
| Other creditors | 7,319 | 9,909 | ||||
| Accruals and defened | income | 4,439 | 4,439 | |||
| 20,803 | 33,160 | |||||
| 16 | Creditors: amounts | falling due after more than one year | ||||
| 2021 | 2020 | |||||
| Notes | E | E | ||||
| Bank loans | 17 | 139,642 | 148,157 | |||
| 17 | Loans and overdrafts | |||||
| 2021 | 2020 | |||||
| E | E | |||||
| Bank loans | 147,904 | 156,164 | ||||
| Payable within one year |
8,262 | 8,007 | ||||
| Payable after one | year | 139,642 | 148,157 | |||
| Amounts included |
above which fall due after five years: | |||||
| Payable by instalments |
107,867 | 116,129 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| K | g | |||
| Other deferred income | 10,000 | |||
| Deferred income | is included | in the financial statements as follows: | ||
| 2021 | 2020 | |||
| K | f: | |||
| Balance brought | forward | 10,000 | ||
| Income received | 24,000 | |||
| Income released | (10,000) | (14,000) | ||
| Balance carried | forward | |||
| 10,000 |
| The income funds ofthe chanty indude | reslricded | funds comprising the |
funds comprising the |
fcgcwing unexpended | fcgcwing unexpended | balances ofdonations | balances ofdonations | balances ofdonations | and grants | held on trust | for spsciTic | purposes: | purposes: |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| movement In funds |
Movement In funds |
||||||||||||
| I | aelen t Aors 0010 |
Ih omlhg Ieeeelee4 |
Reenclose expended |
Tnlh4re | I4 | slsehc4 et IA0410000 |
Incoming n so~ |
R nr expended |
Transfers | aelenee et 01 March 0001 |
|||
| 5 | 5 | 5 | 6 | 5 | 5 | 2 | E | ||||||
| LifePoint Pembrokeehire | 48,756 | 23,865 | (9,9D6) | 9,703 | 72,518 | 19,194 | (4,845) | (9,262) | 77,605 | ||||
| HESED Trust | 14,000 | (14,000) | 10,DDD | (1D,DDD) | |||||||||
| LifePoint Neath | 23,8D7 | (2,759) | (9,925) | 11,123 | |||||||||
| Joseph Fund | 5,969 | (425) | 5,544 | ||||||||||
| FccdBank | 12,25D | (2,454) | (9,796) | ||||||||||
| 48,758 | 37,865 | (23,806) | 9,703 | 72,518 | 71,22D | (2D,488) | (28,983) | 94,272 |
| Balance at | Transfers | Balance at | ||||
|---|---|---|---|---|---|---|
| 1 | April 2020 | $1 March 2021 | ||||
| f | ||||||
| Fixed | asset | fund | 544,418 | 544,418 | ||
| 544,418 | 544,418 |
| 21 | Analysis ofnet assets between | funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restdcted | Total Unrestricted | Restricted | Total | |||||
| funds | funda | funds | funds | funds | ||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | ||||
| 2 | 6 | 6 | 6 | 8 | 2 | |||||
| Fund balances al 31 March 2021 | are mpmsented | by | ||||||||
| 'rsngime assets | 544,418 | 544,418 | 564,446 | 564,446 | ||||||
| Current assets/(lsbilties) | 283,391 | 94,272 | 377,663 | 259,135 | 72,518 | 331,653 | ||||
| Long term liabilities | (139,642) | (139,642) | (148,157) | (148,157) | ||||||
| 143,749 | 544,418 | 94,272 | 782,439 | 675,424 | 72,518 | 747,942 |