| Page | |
|---|---|
| Report ofthe Trustees | 1-12 |
| Report ofthe Independent Auditors |
13-15 |
| Consolidated Statement ofFinancial Activities |
16 |
| Consolidated and Parent Company Balance Sheet |
17 |
| Consolidated Statement ofCash Flosvs |
18 |
| Notes to the Financial Statements | 19-34 |
| Registered | Compauy | Number: | 07109404(England and | 07109404(England and | 07109404(England and | Wales) |
|---|---|---|---|---|---|---|
| Registered | Charity Number: | 1134458 | ||||
| Registered | office: | 97Bsrlow Moor Road | ||||
| Didsbmy | ||||||
| Manchester | ||||||
| M202GP | ||||||
| Trustees: | Reverend A Delsney | |||||
| Mr A Lee | ||||||
| Mrs JEdwards | ||||||
| Mrs JGbeleyi | ||||||
| Mr AJSkae | ||||||
| Mrs M Bucknor | ||||||
| Miss JScott (appointed | 25th danttaty 2023) | |||||
| Mr P Booth (appointed | sn October 2023) | |||||
| Company | Secretary: | Mr A J Skae | ||||
| Auditors: | Allen Mills Howard | Limited | ||||
| Chartered Accountants |
and Statutory Auditors | |||||
| Lewis House | ||||||
| 56Manchester | Road | |||||
| Altrinchsm | ||||||
| WA14 4PJ | ||||||
| Bankers; | NatWest Bank | PLC | ||||
| 699Wilmslow | Road | |||||
| Didsbury | ||||||
| Manchester | ||||||
| M20 6NW | ||||||
| Scottish Widows Bank | ||||||
| PO Box12757 | ||||||
| 67Morrison Street | ||||||
| Edinburgh | ||||||
| EH3 81J | ||||||
| Aldermore | ||||||
| 1"Floor, Block B,Western House | ||||||
| Lynch Wood | ||||||
| Peterborough | ||||||
| PE2 6FZ |
| Uurestricted | Reshicted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||
| Notes | 2023f | 2022 f. |
||||
| Incotue from: | ||||||
| Donations | 793,028 | 52,422 | 845,450 | 857,597 | ||
| Charitable activities |
11,425 | 53,672 | 65,097 | 7,512 | ||
| Other trading activities | 81&369 | 81,369 | 23,893 | |||
| Invesnnent income |
1&524 | 1,524 | 777 | |||
| Other | 584 | 584 | 8, 149 | |||
| Total income | 887,930 | 106,094 | 994,024 | 897,928 | ||
| Expenditure on.' |
||||||
| Raising funds: | ||||||
| Trading and other costs |
117,121 | 117,121 | 114,424 | |||
| Charitable activities: |
||||||
| Church operating expenses |
790,164 | 98,209 | 888&373 | 846,337 | ||
| Total expenditure | 907,285 | 98&209 | 1,005,494 | 960,761 | ||
| Gains on investment | property | 15 | 291,941 | 291,941 | ||
| Net income/(expenditure) | 272,586 | 7,885 | 280&471 | (62,833) | ||
| Transfers between |
funds | (4,189) | 4,189 | |||
| Net ntovement in funds |
268397 | 12&074 | 280,471 | (62,833) | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | fomvard | 3,118&048 | 14315 | 3,132&363 | 3,195,196 | |
| Total funds cam4ed | fomvard | 3,386,445 | 26,389 | 3,412,834 | 3,132,363 |
| I Manche |
ster Lhnited |
ster Lhnited |
e istered numb | er: 07109404 |
||
|---|---|---|---|---|---|---|
| Consolidated | Balance Sheet | |||||
| For the | ear ended 31"March 2023 | |||||
| 2023 | 2023 | 2022 | 2022 | |||
| Group | Charity | Group | Charity | |||
| Notes | ||||||
| FIXEDASSETS Tangible assets Investment property |
14 15 |
3&185,296 470,000 |
2,238)524 470,000 |
3,440,556 | 2,424,081 | |
| 3,655&296 | 2,708,524 | 3,440,556 | 2,424,081 | |||
| CURRENT ASSETS | ||||||
| Stock Debtors Cash at bank and in hand |
16 | 2&272 43,214 466,659 |
152,818 421,061 |
69,905 445,783 |
184,734 403,930 |
|
| 512&145 | 573,879 | 515,688 | 588,664 | |||
| CREDITORS Amounts falling due ivithin one year |
17 | 56,182 | 28&281 | 84,001 | 44,392 | |
| NET CURRENT ASSETS | 4551963 | 545)598 | 431,687 | 544,272 | ||
| TOTAL ASSETSLESS CURRENT IJABILITIES |
4&111459 | 3/54, 122 | 3,872,243 | 2,968,353 | ||
| CREDITORS | ||||||
| Amounts falling due in moiv, than oue year |
18 | 698,425 | 739,880 | |||
| TOTAL NET ASSETS | 3&412,834 | 3,254,122 | 3 132363 | 2,968,353 | ||
| FUNDS OF THE CHARITY | 20 | |||||
| Unrestricted funds: General Designated |
3,226,046 160899 |
3,067,334 160,399 |
2,951,541 166,507 |
2,787,531 166,507 |
||
| Restidcted funds | 26,389 | 26,389 | 14,315 | 14,315 | ||
| 3,412,834 | 3454,122 | 3,132,363 | 2,968,353 |
| 2023 | 2023 | 2022 | 2022 | ||||
|---|---|---|---|---|---|---|---|
| Notes | Group | Charityf | Group | Charity f. |
|||
| Cash used in operating activities |
24 | 57,442 | 53,697 | 62,087 | (24,573) | ||
| Cash flows frotu investing | activities | ||||||
| Putchase oftangible fixed assets Sales oftaugible fixed assets |
(40,959) 2,869 |
(40&959) 2,869 |
(95,773) | (13,407) | |||
| Interest from investments | 1,524 | 1,524 | 777 | 777 | |||
| Cash used in investing activities |
(36,566) | (36)566) | (94,996) | (12,630) | |||
| Increase (decrease) in cash |
and cash | ||||||
| equivalents in the year |
20,876 | 17,131 | (32,909) | (37,203) | |||
| Cash and cash equivalents | at the beginning of | ||||||
| the year | 445,783 | 403)930 | 478,692 | 441,133 | |||
| Total cash aud cash equivalents | at the end | ||||||
| ofthe year | 25 | 466,659 | 421,061 | 445,783 | 403,930 |
| Subsidiary company results |
||
|---|---|---|
| As reported | in subsidiary | |
| flnanctal | statements | |
| 2023 | 2022 | |
| f. | ||
| Turnover | 86&808 | 38,243 |
| Other income | 39&805 | 55,551 |
| Total lucome | 126,613 | 93,794 |
| Operating costs Depreciation |
(71,533) (45,588) |
(66,924) (47,500) |
| Total expenditure | (117,121) | (114,424) |
| Profit/(loss) for the year |
9&492 | (20,630) |
| 2023 | 2022 | |||
|---|---|---|---|---|
| f. | ||||
| Fixed assets | 946,773 | 1,016,476 | ||
| Current assets | 56&957 | 45,717 | ||
| Creditors: | amounts | falling due within one year | (42&548) | (53,923) |
| 14,409 | (8,206) | |||
| Creditom: | amounts | falling due after more than one year | (1&010&939) | (1,067,519) |
| Capital dt | reserves | (49,757) | (59,249) |
| 5. | Charitable | activities | activities | Unrestricted | Restricted | 2023 | 2022 |
|---|---|---|---|---|---|---|---|
| Funds | Funds | Total | Total | ||||
| f. | |||||||
| Confetences | 52&561 | 52,561 | 7,512 | ||||
| Other | 11,425 | 1,111 | 12&536 | ||||
| 11,425 | 53,672 | 65,097 | 7,512 | ||||
| 6. | Other trading | activities | |||||
| Unrestricted | Restricted | 2023 | 2022 | ||||
| Funds | Funds | Total | Total | ||||
| Ivy caf6 Room hire &service charges Rental income |
37,320 29,686 14,363 |
37&320 29&686 14&363 |
6,575 15,468 1,850 |
||||
| 81,369 | 81,369 | 23,893 | |||||
| 7. | Staff costs | ||||||
| Unrestricted | Restricted | 2023 | 2022 | ||||
| Funds | Funds | Total | Total | ||||
| Gross salaries Social security Employer pension |
346,943 20,404 33,861 |
10,644 | 357,587 20,404 33&861 |
353,651 23,703 33,890 |
|||
| 401,208 | 10,644 | 411,852 | 411,244 |
| Unrestricted | Restricted | 2023 | 2022 | |
|---|---|---|---|---|
| Funds | Funds | Total | Total | |
| 8 | ||||
| Mission support | 85,425 | 23,374 | 108,799 | 115,384 |
| Church services off-site | 21,850 | 21,850 | 13,801 | |
| Contributions and donations |
63,759 | 9,224 | 72,983 | 77,610 |
| Church materials Staffcosts (note 7) |
11&895 323,838 |
10,644 | 11,895 334,482 |
17,472 335,925 |
| Repairs and renewals | 27,191 | 27&191 | 17,002 | |
| Children, youth and student |
12)904 | 12&904 | 22,843 | |
| Academy, Sport, Fuse, Sharston, |
||||
| Central and Cheadle Hutme | 2,988 | 2,988 | 4,873 | |
| Training Website |
8,285 35,879 |
8&285 35,S79 |
4,932 38,607 |
|
| Conference expenditure | 50&194 | 50,194 | 6,126 | |
| Light and heat | 15,057 | 15,057 | 11,125 | |
| Travel Depreciation |
7,815 43,710 |
4,747 | 7&815 48,457 |
5,217 46,092 |
| Rent, rates and water | 4J31 | 4,931 | 5,857 | |
| Catering | 2,634 | 2,634 | 783 | |
| Insurance Bank eh&ages |
5,916 4,699 |
26 | 5,916 4,725 |
4,938 4,481 |
| Subscriptions | 1)265 | 1,265 | 899 | |
| Sundries | 1&231 | 1&231 | 1,332 | |
| Suppoit costs (note 9) | 105859 | 105&359 | 102,813 | |
| Governance costs (note 10) Profit on disposal offixed assets |
6,402 (2,869) |
6,402 (2&869) |
8,225 | |
| 790,164 | 98,209 | 888,373 | 846,337 |
| Support costs | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Totalf | Totalf | ||||
| Staff costs (note 7) Printing, postage and Telephone Computer costs Lease ofequipment Cleaning Legal and professional |
stationery | 77,370 4,491 3419 3,142 2,070 11,397 3)670 |
75,319 3,899 3,575 3,606 1,656 10,585 4,173 |
||
| 105)359 | 102,813 | ||||
| Governance costs |
|||||
| All unrestricted funds |
2023 | 2023 | 2022 | 2022 | |
| Group | Charity | Group | Charity | ||
| f. | |||||
| Auditors' remuneration: |
Audit fees | 5&076 | 5,076 | 4,640 | 41640 |
| Auditors' remuneration; |
non audit services | 2,861 | 1,326 | 5,925 | 3,585 |
| 7&937 | 6,402 | 10,565 | 8,225 |
| Gross | Employer | Employer | Total | Total |
|---|---|---|---|---|
| salary | NIf | pension | 2023 | 2022 f. |
| 56,548 | 6)894 | 5,024 | 68&466 | 66,596 |
| Comparatives for |
th | e Statement ofFinanc | ial Activities ( | Year Ending 31nMar | ch 2022) | |
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| Funds | Funds | Funds | ||||
| 2022 | 2022 | 2022 | ||||
| f. | ||||||
| Income fi'om: | ||||||
| Donations | 809,146 | 48,451 | 857,597 | |||
| Charitable activities |
7,738 | 1,624 | 9,362 | |||
| Other trading activities | 22,043 | 22,043 | ||||
| Investment income |
777 | 777 | ||||
| Other | 8,149 | 8,149 | ||||
| Total income | 847,853 | 50,075 | 897,928 | |||
| Expenditure on: |
||||||
| Cost ofraising funds | ||||||
| Cost ofraising funds | and other costs | 114,424 | 114,424 | |||
| Charitable activities: |
||||||
| Staff costs | 371,564 | 39,680 | 411,244 | |||
| Church operating expenses |
400,390 | 34,703 | 435,093 | |||
| Total expenditure | 886,378 | 74,383 | 960,761 | |||
| Net income/(expenditure) | (38,525) | (24,308) | (62,833) | |||
| Extraordinary item |
||||||
| Transfers between | funds | (23,436) | 23,436 | |||
| Net movement in funds |
(61,961) | (872) | (62,833) | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 3,180,009 | 15,187 | 3,195,196 | ||
| Total funds canied | forward | 3,118,048 | 14,315 | 3,132,363 | ||
| 26 |
| Iv M |
anchester Limited |
Re lstered number: 07109404 | Re lstered number: 07109404 | |||
|---|---|---|---|---|---|---|
| Notes to the | Financial Statements | |||||
| For the ear |
ended 31a March | 2023 | ||||
| 14. | Tangible lixed assets | Land aud | Plant and | PA equtpmeut | Iixtures | |
| Group | property | machinery | and contputers | and fittings | Total f. |
|
| COST: | ||||||
| At I a April 2022 Additions |
3&416&198 | 25&637 | 133&247 36,959 |
185&518 4,000 |
3,760,600 40,959 |
|
| Disposals Transfers |
(21,696) (181&693) |
(1,542) | (8&802) | (877) | (32&917) (181,693) |
|
| At 31a March 2023 | 3,212&809 | 24,095 | 161,404 | 188&641 | 3,586,949 | |
| DEPRECIATION: | ||||||
| At la April 2022 Charge for year Eliminated on disposal Transfers |
83,939 53&365 (472) (3,634) |
5,127 4,819 (309) |
120&077 11&836 (8,802) |
110,901 24&981 (175) |
320,044 95,001 (9,758) (3,634) |
|
| At 31"March 2023 | 133,198 | 9,637 | 123,111 | 135,707 | 401,653 | |
| NET BOOK VALUE: | ||||||
| At 31"March 2023 | 3,079,611 | 14&458 | 38,293 | 52,934 | 3,185,296 | |
| At 3 la March 2022 | 3,332,259 | 20,510 | 13,170 | 74617 | 3440 556 |
| For the | For the | ear ended 31"March |
2023 | ||
|---|---|---|---|---|---|
| Tangible fixed assets (cont'd) | |||||
| Land and | PA equipment | Fixtures | |||
| Charity | property f |
aod coraputers f |
and fittings f |
Total | |
| COST: | |||||
| At I"April 2022 | 2&435,000 | 133,247 | 80,513 | 2,648&760 | |
| Additions | 36,959 | 4,000 | 40,959 | ||
| Disposals | (8,802) | (8&802) | |||
| Transfers to investment | property | (181&693) | (181,693) | ||
| At 3Ia March 2023 | 2,253,307 | 161,404 | 84,513 | 2,499,224 | |
| DEPRECIATION: | |||||
| At I"April 2022 | 36,100 | 120,076 | 68,503 | 224,679 | |
| Charge for year | 32,466 | 11&836 | 4,155 | 48,457 | |
| Eliminated on disposal |
(8,802) | (8&802) | |||
| Transfers to investment | property | (3,634) | (3,634) | ||
| At 3la March 2023 | 64„&132 | 123,110 | 72,658 | 260,700 | |
| NKT BOOK VALUE: | |||||
| At 31"March 2023 | 2,188&375 | 38&294 | 11&855 | 2&238,524 | |
| At 31"March 2022 | 2,398,900 | 13,171 | 12,010 | 2,424,081 |
| Debtors: Amounts fa |
lling due within one year |
||||
|---|---|---|---|---|---|
| 2023 | 2023 | 2022 | 2022 | ||
| Group | Charity | Group | Charity f. |
||
| Trade debtors Prepayments and accmed income VAT Other debtors |
2,651 36)165 4)398 |
34,126 | 1,548 65,897 491 1,969 |
64,073 1,969 |
|
| 43&214 | 34,216 | 69,905 | 66,042 | ||
| Amounts falling due Amounts owed from |
after more than one year related undettaking |
118&692 | 118,692 | ||
| Aggregate aruounts |
43,214 | 152,818 | 69,905 | 184,734 | |
| Creditors: Amounts | falling due svithin one year | ||||
| 2023 | 2023 | 2022 | 2022 | ||
| Group | Charity | Group | Charity f. |
||
| Accruals and defened income Taxation and social security Other creditors |
55,616 556 10 |
27,715 556 10 |
77,809 6,182 10 |
38,200 6,182 10 |
|
| 56,182 | 28,281 | 84,001 | 44,392 |
| 2023 | 2023 | 2023 | 2022 | 2022 | |||
|---|---|---|---|---|---|---|---|
| Group | Charity | Group | Charity | ||||
| Deferred grant | income | 623)212 | 639,510 | ||||
| Other creditors | 12,288 | ||||||
| 623,212 | 651,798 | ||||||
| perating lease |
commitments | ||||||
| The following | operating | lease payments | are committed | to be paid: | |||
| 2023 | 2022 | ||||||
| f. | |||||||
| Within than one year | 2,416 | 2,656 | |||||
| Between two and five years More than five years |
8,956 115,000 |
4,828 116,000 |
|||||
| 126/72 | 123,484 |
| Group | ||||||||
|---|---|---|---|---|---|---|---|---|
| I"April 2022f |
incomef | Expenditure | Transfers | Revaluation gains |
31nMarch 2023f |
|||
| Unrestricted | funds: | |||||||
| General fund Designated funds |
2,951&542 166&506 |
783,715 104,215 |
(810,509) (96,776) |
9,357 (13,546) |
291,941 | 3&226,046 160,399 |
||
| 3&118&048 | 887&930 | (907,285) | (4&189) | 291941 | 3&386,445 | |||
| Rest&doted | funds | 14,315 | 106&094 | (98,209) | 4&189 | 26,389 | ||
| 3&132,363 | 994,024 | (1,005,494) | 291&941 | 3,412,834 | ||||
| Comparative | net movement | in funds included | in the above | are as follows: | ||||
| la April | 31"March | |||||||
| 2021 | Income f |
Expenditure | Transfers f. |
2022 | ||||
| Unrestricted | funds: | |||||||
| General fund | 3,012,615 | 739,089 | (773,422) | (26,740) | 2,951,542 | |||
| Designated | funds | 167,394 | 108,764 | (112,956) | 3,304 | 166,506 | ||
| 3,180,009 | 847,853 | (886,378) | (23,436) | 3,118,048 | ||||
| Restricted | funds | 15,187 | 50,075 | (74,383) | 23,436 | 14,315 | ||
| 3,195,196 | 897,928 | (960,761) | 3,132,363 |
| Total | ||||
|---|---|---|---|---|
| General | Designated | Restricted | funds | |
| Tangible fixed assets | 3,167,478 | 17&818 | 3,185&296 | |
| Investment property |
470,000 | 470,000 | ||
| Cash at bank and in hand | 297,113 | 159,499 | 10,047 | 466,659 |
| Other net current assets/(liabilities) Creditors ofmore than one year |
(10,120) (698,425) |
900 | (1,476) | (10,696) (698,425) |
| 3,226,046 | 160,399 | 26&389 | 3,412,834 | |
| Analysis ofgroup net assets between funds —prior year | ||||
| Total | ||||
| General | Designated | Restiicted | funds | |
| f, | f. | |||
| Tangible fixed assets | 3,440,556 | 3,440,556 | ||
| Cash at bank and in hand | 262,152 | 169,268 | 14,363 | 445,783 |
| Other net cunent assets/(liabilities) Creditors ofmore than one year |
(11,287) (739,880) |
(2,761) | (48) | (14,096) (739,880) |
| 2,951,541 | 166,507 | 14,315 | 3,132,363 |
| 2023 | 2023 | 2022 | 2022 | ||||
|---|---|---|---|---|---|---|---|
| Groupf | Charity | Group | Charity | ||||
| Net movement in funds Revaluation ofinvestment |
propeity | 280,471 (291,941) |
285,769 (291&941) |
(62,833) | (73,953) | ||
| Profit on disposal offixed | assets | (3,825) | (2,869) | ||||
| Depreciation charge |
95,001 | 48&457 | 93,593 | 46,092 | |||
| Interest fiom investments | (1,524) | (1,524) | (777) | (777) | |||
| (increase) in stocks | (2,272) | ||||||
| Decrease/(increase) | in trade | ||||||
| and other debtors | 26&691 | 31,916 | (1,265) | (8,109) | |||
| (Decrease)flincrease | in trade | ||||||
| and other creditoix | (45,159) | (16,111) | 33,369 | 12,174 | |||
| Net cash used in opemting | activities | 57,442 | 53,697 | 62,087 | (24,573) | ||
| 25. | Analysis ofcash and cash | equivalents | |||||
| 2023 | 2023 | 2022 | 2022 | ||||
| Group | Chatdtyf | Group | Charity | ||||
| Cash at bank aud in | hand | 466,659 | 421,061 | 445,783 | 403,930 | ||
| 466,659 | 421&061 | 445,783 | 403,930 |