| Page | ||
|---|---|---|
| Trustees' report |
1-2 | |
| Statement ofTrustees' | responsibilities | |
| Independent examiner's report |
||
| Statement offinancial | activities | |
| Statement offinancial | position | 6-7 |
| Notes to the financial statements | 8- 18 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Notes | 2020 8 |
2020 8 |
2020 | 2019f | 2019 8 |
2019 8 |
|
| Income from: | |||||||
| Donations and legacies |
3 | 266,416 | 69,704 | 336,120 | 352,573 | 109,200 | 461,773 |
| Charitable activities |
4 | 1,334 | 1,334 | 18,458 | 18,458 | ||
| Investments | 5 | 140 | 136 | 276 | 225 | 34 | 259 |
| Total income | 267,890 | 69,840 | 337,730 | 371,256 | 109,234 | 480,490 | |
| CagfttttfihtmJm; | |||||||
| Charitable activities |
6 | 108,727 | 22,939 | 131,666 | 156,909 | 19,239 | 176,148 |
| Net incoming | |||||||
| resources before | |||||||
| transfers | 159,163 | 46,901 | 206,064 | 214,347 | 89,995 | 304,342 | |
| Gross transfers | |||||||
| between funds |
15 | 17,555 | (17,555) | 93,596 | (93,596) | ||
| Net income for the yearl | |||||||
| Net movement in funds |
176,718 | 29,346 | 206,064 | 307,943 | (3,601) | 304,342 | |
| Fund balances at 1 | |||||||
| January 2020 | 2,198,245 | 2,198,245 | 1,890,302 | 3,601 | 1,893,903 | ||
| Fund balances at 31 | |||||||
| December 2020 | 2,374,963 | 29,346 | 2,404,309 | 2.198,245 | 2,198,245 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | 6 | ||||
| Fixed assets | ||||||
| Property, plant and equipment |
2,316,385 | 2,306,995 | ||||
| Current assets | ||||||
| Trade and other receivables | 12 | 12,849 | 235,433 | |||
| Cash at bank and | in | hand | 102,351 | 185,608 | ||
| 115,200 | 421,041 | |||||
| Current liabilities |
14 | (7,276) | (38,273) | |||
| Net current assets | 107,924 | 382,768 | ||||
| Total assets less | current | liabilities | 2,424,309 | 2,689,763 | ||
| Non-current liabilities |
||||||
| 8orrowings | 13 | 20,000 | 491,518 | |||
| (20,000) | (491,518) | |||||
| Net assets | 2,404,309 | 2,198,245 | ||||
| Income funds | ||||||
| Restricted funds | 15 | 29,346 | ||||
| I)gfttg(t)gian(1gtK(a | ||||||
| Designated funds: |
||||||
| Church property fund |
2,289,282 | 1,780,273 | ||||
| Gifts and legacies | fund | 259,024 | ||||
| Other designated | funds | 18,200 | 15,028 | |||
| 2,307,482 | 2,054,325 | |||||
| General unrestricted | funds | 67,481 | 143,920 | |||
| 2,374,963 | 2,198,245 | |||||
| 2,404,309 | 2,198,245 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| 2020f | 2020f | 2020f | 2019f | 2019f | 2019 6 |
||||
| Donations | and gifts | 125,393 | 69,704 | 195,097 | 130,033 | 109,200 | 239,233 | ||
| Legacies | receivable | 141,023 | 141,023 | 222,540 | 222,540 | ||||
| 266,416 | 69,704 | 336,120 | 352,573 | 109,200 | 461,773 | ||||
| Donations | and | gifts | |||||||
| Gift aid giving | 86,507 | 86,507 | 88,651 | 88,651 | |||||
| Weekly offerings | 14,443 | 14,443 | 16,498 | 16,498 | |||||
| Development | fund | ||||||||
| donations | 49,288 | 49,288 | 83,309 | 83,309 | |||||
| CAP poverty | project | ||||||||
| donations | 11,881 | 11,881 | 7,699 | 7,699 | |||||
| Other restricted | gifts | 1,001 | 1,001 | 2,299 | 2,299 | ||||
| Tax refund | 24,443 | 7,534 | 31,977 | 24,884 | 15,893 | 40,777 | |||
| 125,393 | 69,704 | 195,097 | 130,033 | 109,200 | 239,233 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Coffee shop and | bookstall sales | 7,497 | ||
| Other church activities | 1,032 | 9,959 | ||
| Hall hire and sundry | income | 302 | 1,002 | |
| 1,334 | 18,458 | |||
| Other church activities | ||||
| Toddler fund | 1,458 | |||
| Tiny tots | 153 | 1,660 | ||
| Whizz kids fund | 117 | 642 | ||
| Holiday club fund | 426 | |||
| Soul survivor | 3,364 | |||
| Jubilee friendship | club | 762 | 2,409 | |
| 1,032 | 9,959 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
| 6 | 6 | E | 6 | 6 | |||
| Interest | receivable | 140 | 136 | 276 | 225 | 34 | 259 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Depreciation | and | impairment | 1,332 | 896 | |
| CAP poverty | project | salary | 8,977 | 8,831 | |
| Ministry salaries | 28,169 | 27,863 | |||
| Venue Hire |
2,516 | ||||
| CAP poverty | project | other costs | 4,991 | 6,747 | |
| Toddler group | 1,392 | ||||
| Tiny tots | 130 | 819 | |||
| Whizz kids fund | 246 | 274 | |||
| Holiday club | fund | 426 | |||
| Soul survivor | 2,903 | ||||
| Jubillee friendship | club | 559 | 2,655 | ||
| Home ministry | 944 | 2,768 | |||
| Evangelism | 843 | 1,055 | |||
| Children's work |
358 | 654 | |||
| Coffee shop | and | bookstall | 2,285 | 4,414 | |
| Catering | 248 | 336 | |||
| Rates | 2,290 | 2,203 | |||
| Insurance | 5,936 | 5,895 | |||
| Utilities | 2,732 | 6,639 | |||
| Repairs and | maintenance | 539 | 844 | ||
| 63,095 | 77,614 | ||||
| Grant funding | ofactivities (see note 7) | 20,181 | 21,761 | ||
| Share of support | costs (see note 8) | 43,614 | 68,327 | ||
| Share ofgovernance | costs (see note 8) | 4,776 | 8,446 | ||
| 131,666 | 176,148 | ||||
| Analysis by |
fund | ||||
| Unrestricted | funds | 108,727 | 156,909 | ||
| Restricted funds |
22,939 | 19,239 | |||
| 131,666 | 176,148 |
| 2020 | 2019 | ||
|---|---|---|---|
| 6 | |||
| Overseas mission |
11,540 | 11,160 | |
| Home Missions | 3,500 | 3,500 | |
| Other restricted | gifts | 2,299 | |
| Mission Fund | 2,525 | 2,940 | |
| Mercy Ministry | fund | 1,115 | 1,362 |
| Other | 1,501 | 500 | |
| 20,181 | 21,761 |
| Support costs | |||||||
|---|---|---|---|---|---|---|---|
| Support | Governance | Total | Support | Governance | Total | ||
| costs | costs | 2020 | costs | costs | 2019 | ||
| 6 | 6 | 6 | 6 | ||||
| Administration salaries |
27,034 | 27,034 | 26,572 | 26,572 | |||
| Cleaning salaries |
696 | 696 | 4,680 | 4,680 | |||
| Affiliations | 982 | 982 | 980 | 980 | |||
| Office equipment | and | ||||||
| computer costs | 3,634 | 3,634 | 2,115 | 2,115 | |||
| Motor and travel | |||||||
| expenses | 428 | 428 | 1,141 | 1,141 | |||
| Office costs | 2,857 | 2,857 | 3,279 | 3,279 | |||
| Mortgage interest |
7,970 | 7,970 | 28,553 | 28,553 | |||
| Sundry expenses | 13 | 13 | 1,007 | 1,007 | |||
| Legal and professional | 4,276 | 4,276 | |||||
| Accountancy | 3,072 | 3,072 | 2,460 | 2,460 | |||
| Independent | |||||||
| examination | 720 | 720 | 720 | 720 | |||
| Payroll fees | 864 | 864 | 864 | 864 | |||
| Sank Charges | 120 | 120 | 126 | 126 | |||
| 43,614 | 4,776 | 48,390 | 68,327 | 8,446 | 76,773 | ||
| ItrtstltragtUtsbtstatt | |||||||
| Charitable activities |
43,614 | 4,776 | 48,390 | 68,327 | 8,446 | 76,773 |
| The av | erage monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2020 | 2019 | ||
| Number | Number | ||
| Ministry | |||
| Admin | and maintenance | ||
| Wages | and salaries | 59,795 | 62,624 |
| Social | security costs | 1,481 | 1,722 |
| Other pension costs | 3,600 | 3,600 | |
| 64,876 | 67,946 |
| Land and | Computers | Total | |||
|---|---|---|---|---|---|
| buildingsf | f | ||||
| Cost | |||||
| At 1 January 2020 | 2,304,305 | 3,587 | 2,307,892 | ||
| Additions | 8,977 | 1,744 | 10,721 | ||
| At 31 December 2020 | 2,313,282 | 5,331 | 2,318,613 | ||
| Depreciation and impairment |
|||||
| At 1 January 2020 | 896 | 896 | |||
| Depreciation charged |
in the year | 1,332 | 1,332 | ||
| At 31 December 2020 | 2,228 | 2,228 | |||
| Carrying amount |
|||||
| At 31 December 2020 | 2,313,282 | 3,103 | 2,316,385 | ||
| At 31 December 2019 | 2,304,304 | 2,691 | 2,306,995 | ||
| 12 | Trade and other receivables | ||||
| 2020 | 2019 | ||||
| Amounts falling due within one year: |
8 | ||||
| Other receivables | 10,830 | 235,433 | |||
| Prepayments and accrued income |
2,019 | ||||
| 12,849 | 235,433 |
| 2020f | 2019f | |||
|---|---|---|---|---|
| Other loans | 24,000 | 524,031 | ||
| Payable | within one year | 4,000 | 32,513 | |
| Payable | after one year | 20,000 | 491,518 | |
| Amounts | included above which |
fall due after five years: | ||
| Payable | by instalments | 4,000 | 353,465 |
| Current liabilities | |||
|---|---|---|---|
| 2020 | 2019 | ||
| 6 | |||
| Borrowings | 4,000 | 32,513 | |
| Other payables | 3,000 | ||
| Accruals and deferred | income | 3,276 | 2,760 |
| 7,276 | 38,273 |
| Movement in funds |
Movement in funds |
|||||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Income | Expenditure | Transfers | Balance at | ||||
| IJanuary | 2020 | 31 December | ||||||
| 2020f | ||||||||
| Development | fund | 57,697 | (7,970) | (25,461) | 24,266 | |||
| CAP Poverty | Project fund | 11,142 | (13,968) | 7,906 | 5,080 | |||
| Other restricted | gifts | 1,001 | (1,001) | |||||
| 69,840 | (22,939) | (17,555) | 29,346 |
| Movement | Movement | in funds | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at | Income | Expenditure | Transfers | Balance at | |||||||
| IJanuary | 2010 | 31 December | |||||||||
| 2010 | |||||||||||
| Development | fund | 98,448 | (98,448) | ||||||||
| Mercy Ministry | fund | 955 | (1,362) | 407 | |||||||
| Worthing Churches |
Outreach | fund | 1,126 | (1,126) | |||||||
| Youth Grant 2013-2014 | 459 | (459) | |||||||||
| Youth Outreach | 1,061 | (1,061) | |||||||||
| CAP Poverty | Project fund | 8,487 | (15,578) | 7,091 | |||||||
| Other restricted | gifts | 2,299 | (2,299) | ||||||||
| 3,601 | 109,234 | (19,239) | (93,596) |
| Movement | Movement | in funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Income | Expenditure | TransfersBalance | at 31 | ||||||
| January | December | |||||||||
| 2020 | 2020 | |||||||||
| 6 | 6 | |||||||||
| General | fund | 143,920 | 125,975 | (101.807) | (100,607) | 67,481 | ||||
| Church | property | fund | 1,780,273 | 509,009 | 2,289,282 | |||||
| Gifts and legacies | fund | 259,024 | 141,023 | (400,047) | ||||||
| Coffee | shop | 9,455 | (2,285) | 7,170 | ||||||
| Other designated | funds | 5,573 | 892 | (4,635) | 9,200 | 11,030 | ||||
| 2,198,245 | 267,890 | ('t06,727) | 17,555 | 2,374,963 |