OpenCharities

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

2020-12-31-accounts

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