| Page | ||
|---|---|---|
| Trustees' report |
1-4 | |
| Statement ofTrustees' | responsibilities | |
| Independent auditor's |
report | |
| Statement offinancial | activities | |
| Statement offinancial | position | |
| Statement ofcash flows | 10 | |
| Notes to the financial | statements | 11-21 |
| Active | Area | Ministers | Rev Irena Byron |
|---|---|---|---|
| Deacon Bryanell Rop | |||
| Rev Amanda Roper |
|||
| Rev Paul Tabraham | |||
| Rev Andy Melvin |
|||
| Rev William Fletcher | |||
| Rev Andrew Mills |
|||
| Rev Keith Morrison | |||
| Rev Darryl Sinclair | |||
| Rev Memona Shahbaz | |||
| Rev Marlin Miller |
| Unrestricted | Restricted | Total Unrestricted | Total Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |||
| Notes | f | as restatedf | ||||||
| Income from: | ||||||||
| Donations and legacies |
1,000 | 1,000 | 800 | 800 | ||||
| Charitable activities |
355,403 | 355,403 | 309,779 | 309,779 | ||||
| Investments | 4,403 | 20 | 4,423 | 3,942 | 19 | 3,961 | ||
| Other income | 442,101 | 442,101 | ||||||
| Total income | 360,806 | 20 | 360,826 | 756,622 | 19 | 756,641 | ||
| ~Ex ~ltffgg; | ||||||||
| Charitable activities |
550,861 | 2,760 | 553,621 | 630,530 | 630,530 | |||
| Net (expenditure)/income | ||||||||
| for the year/ | ||||||||
| Net movement | in funds | (190,055) | (2,740) | (192,795) | 126,092 | 19 | 126,111 | |
| Fund balances at 1 | ||||||||
| September 2019 | 177,270 | 3,672,740 | 3,850,010 | 51,177 | 3,672,721 | 3,723,898 | ||
| Fund balances | at 31 | |||||||
| August 2020 | (12,785) | 3,670,000 | 3,657,215 | 177,270 | 3,672,740 | 3,850,010 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| as restated | |||||
| Notes | 6 | ||||
| Fixed assets | |||||
| Property, plant and equipment |
3,670,000 | 3,670,000 | |||
| Current assets | |||||
| Trade and other receivables | 13 | 34,240 | 24,580 | ||
| investments | 14 | 471,430 | 542,568 | ||
| Cash at bank and in hand | 65,168 | 62,926 | |||
| 570,838 | 630,074 | ||||
| Current liabilities | 15 | (583,623) | (440,064) | ||
| Net current giabilltles)/assets | (12,785) | 190,010 | |||
| Total assets less current liabilities | 3,657,215 | 3,860,010 | |||
| Non-current liabilities |
(10,000) | ||||
| Net assets | 3,657,215 | 3,850,010 | |||
| Income funds | |||||
| Restricted funds | 18 | 3,670,000 | 3,672,740 | ||
| Unrestricted funds |
(12,785) | 177,270 | |||
| 3,657,215 | 3,850,010 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | F | ||||||
| Cash flows from operating | activities | ||||||
| Cash absorbed by operations |
21 | (73,319) | |||||
| Investing activities |
|||||||
| Proceeds on disposal of property, | plant | ||||||
| and equipment | 442,101 | ||||||
| Transferred from/(to) investments |
71,138 | (400,114) | |||||
| Income from investments | 4,423 | 3,961 | |||||
| Net cash generated from |
Investing | ||||||
| activities | 75,561 | ||||||
| Net increase/(decrease) | in | cash | and | cash | |||
| equivalents | 2,242 | ||||||
| Cash and cash equivalents | at beginning | ofyear | 62,926 | ||||
| Cash and cash equivalents | at end of | year | 65,168 |
| 2020f | 2019f | ||
|---|---|---|---|
| Miscellaneous | 470 | 1,424 | |
| Charitable rental |
income | 15,187 | 21,422 |
| Contributions | 339,746 | 286,933 | |
| 355,403 | 309,779 |
| Unrestricted | Restricted | Total | Unrestncted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2020 | 2020f | 2020f | 2019 f |
2019 f |
2019 f. |
||
| Interest | receivable | 4,403 | 20 | 4,423 | 3,942 | 19 | 3,961 |
| Total | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | ||||||||
| 2020 | 2019 | |||||||
| f | f | |||||||
| Net | gain | on | disposal | oftangible | fixed | assets | 442,101 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| 6 | ||||||
| Staff costs | 208,162 | 168,084 | ||||
| Contributions: Methodist |
Church fund | 52,088 | ||||
| Contributions: South |
East District | 11,714 | 9,938 | |||
| Training and fellowship |
meetings | 675 | 435 | |||
| Telephone and broadband |
2,943 | 3,173 | ||||
| Travel and expenses | 11,481 | 19,595 | ||||
| Pulpit supplies | 1,150 | 4,361 | ||||
| 290,669 | 257,674 | |||||
| Grant funding ofactivities | (see note 8) | 169,916 | 273,516 | |||
| Share ofsupport costs (see note 9) | 86,994 | 93,184 | ||||
| Share ofgovernance | costs (see note 9) | 6,042 | 6,156 | |||
| 553,621 | 630,530 | |||||
| Analysis by fund |
||||||
| Unrestricted funds |
550,861 | 630,530 | ||||
| Restricted funds | 2,760 | |||||
| 553,621 | 630,530 | |||||
| 8 | Grants payable | |||||
| 2020 | 2019 | |||||
| 6 | ||||||
| Grants to institutions: | ||||||
| Central Sussex Area | Church Projects | 167,156 | 273,516 | |||
| Other | 2,760 |
| 9 | Support costs | Support costs | ||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | Total | Support | Governance | Total | |||
| costs f |
costs f |
2020 | costs | costsf | 2019f | |||
| Staff costs | 6,760 | 6,760 | 6,511 | 6,511 | ||||
| Area Advance | fund levy | |||||||
| and management | 33,028 | 33,028 | 4,908 | 4,908 | ||||
| Rates and utilities | 14,741 | 14,741 | 11,383 | 11,383 | ||||
| Property maintenance and refurbishment |
19,488 | 19,488 | 56,439 | 56,439 | ||||
| Oflice rent | 600 | 600 | 1,000 | 1,000 | ||||
| Subscriptions | 36 | 36 | ||||||
| Administration | 4,897 | 4,897 | 3,794 | 3,794 | ||||
| insurance | 7,051 | 7,051 | 7,252 | 7,252 | ||||
| Sundry expenses | 429 | 429 | 1,861 | 1,861 | ||||
| Audit fees | 2,444 | 2,444 | 2,850 | 2,850 | ||||
| Accountancy | 2,400 | 2,400 | 2,350 | 2,350 | ||||
| Payroll costs | 1,058 | 1,058 | 704 | 704 | ||||
| Bank charges | 140 | 140 | 252 | 252 | ||||
| 86,994 | 6,042 | 93,036 | 93,184 | 6,156 | 99,340 | |||
| ~dl db d |
||||||||
| Charitable activities |
86,994 | 6,042 | 93,036 | 93,184 | 6,156 | 99,340 |
| 2020 | 2019 | ||
|---|---|---|---|
| Number | Number | ||
| Methodist Ministers |
|||
| Administration | |||
| Total | |||
| Employment | costs | 2020 | 2019 |
| 6 | F | ||
| Wages and salaries | 160,748 | 130,327 | |
| Social security | costs | 14,063 | 11,529 |
| 11 | Employees | (Continued) | ||
|---|---|---|---|---|
| Other pension costs | 40,111 | 32,739 | ||
| 214,922 | 174,595 |
| Property, plant and equipment |
||
|---|---|---|
| Land | and buildingsf | |
| Cost | ||
| At 1 September 2019 | 3,670,000 | |
| At 31August 2020 | 3,670,000 | |
| Carrying amount |
||
| At 31August 2020 | 3,670,000 | |
| At 31August 2019 | 3,670,000 |
| Trade an | d other receivables | d other receivables | ||
|---|---|---|---|---|
| Amounts | falling due within one year: | 2020f | 2019f | |
| Stipends | in | advance | 17,687 | 18,436 |
| Prepayments | and accrued income | 16,553 | 6,144 | |
| 34,240 | 24,580 |
| 14 | Current asset Investments | Current asset Investments | |||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Trustees for Methodist | Church Purposes | (Model Trust Fund) | 471,430 | 542,568 | |
| 15 | Current liabilities | ||||
| 2020 | 2019 | ||||
| Assessments received |
in advance | 39,127 | 34,532 | ||
| Grant commitments | 531,016 | 367,016 | |||
| Other payables | 8,432 | 33,272 | |||
| Accruals and deferred | income | 5,048 | 5,244 | ||
| 583,623 | 440,064 | ||||
| 16 | Nonwurrent liabilities |
||||
| 2020 8 |
2019f | ||||
| Grant commitments | 10,000 |
| Movement | Movement | in funds | |||||
|---|---|---|---|---|---|---|---|
| In funds | |||||||
| Balance at | Incoming | Balance at | Incoming | Resources | Balance at | ||
| 1September 2018 f |
resources f |
1September 2010 f |
resources | expended | 31August 2020f |
||
| Model Trust Fund- | |||||||
| Properties | 3,670,000 | 3,670,000 | 3,670,000 | ||||
| The Haven Church | Day | ||||||
| School | 2,721 | 19 | 2,740 | 20 | (2,760) | ||
| 3,672,721 | 19 | 3,672,740 | 20 | (2,760) | 3,670,000 |
| Analysis | of net as | sets between funds | sets between funds | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | funds | funds | |||||
| 2020 f |
2020 F |
2020 | 2019 f. |
2019 | 2019 f |
|||
| Fund balances are | represented | by: | ||||||
| Property, | plant and | |||||||
| equipment | 3,670,000 | 3,670,000 | 3,670,000 | 3,670,000 | ||||
| Current assets/ | ||||||||
| (liabilities) | (12,785) | (12,785) | 187,270 | 2,740 | 190,010 | |||
| t.ong term | liabilities | (10,000) | (10,000) | |||||
| (12,785) | 3,670,000 | 3,657,215 | 177,270 | 3,672,740 | 3,850,010 |