OpenCharities

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

2023-03-31-accounts

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