OpenCharities

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

2022-03-31-accounts

Page
Trustees report 1-4
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Statement
ofcash flows
Notes to the financial statements 9-15

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes 6 6 6 6 6 6
Income from:
Donations
and
legacies 596,411 321,628 918,039 616,006 336,569 952,575
Other trading activities 35,885 35,885 27,878 27,878
Investments 24 24 100 100
Total income 632,320 321,628 953,948 643,984 336,569 980,553
~d*
sit
Raising funds 6 2,799 2,799
Charitable
activities
7 843,734 321,628 1,165,362 434,710 336,569 771,279
Total expenditure 846,533 321,628 1,168,161 434,710 336,569 771,279
Net (expenditure)/income for
the year/
Net movement in funds (214,213) (214,213) 209,274 209,274
Fund balances at 31 March
2021 433,655 433,655 224,381 224,381
Fund balances at 30March
2022 219,442 219,442 433,655 433,655

2022 2021
Notes 8
Fixed assets
Tangible assets 45,498 43,463
Current assets
Debtors 12 540 540
Cash at bank and in hand 183,004 434,477
183,544 435,017
Creditors: amounts falling due within
one year 13 (9,600) (44,825)
Net current assets 173,944 390,192
Total assets less current liabilities 219,442 433,655
Income funds
Unrestricted
funds -
general 219,442 433,655
219,442 433,655

2022 2021
Notes f 8
Cash flows from operating activities
Cash (absorbed by)/generated from 18
operations (232,577) 265,575
Investing
activities
Purchase of tangible
fixed assets
(18,920) (39,271)
Investment
income received
24 100
Net cash used in investing activities (18,S96) (39,171)
Net cash used in financing activities
Net (decrease)/increase
in
cash and cash
equivalents (251,473) 226,404
Cash and cash equivalents at beginning ofyear 434,477 208,073
Cash and cash equivalents at end of year 183,004 434,477

Unrestricted Unrestricted
funds funds
general general
2022f 2021
F
Fundraising events 21,839 25,823
Rents received 14,046 2,055
Other trading activities 35,885 27,878
Donations and legacies
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
general general
2022 2022
f
2022f 2021f 2021f 2021
f.
Donations and giRs 440,438 321,628 762,066 616,006 336,569 952,575
Grants 155,973 155,973
596,411 321,628 918,039 616,006 336,569 952,575
Donations and gifts
Donations & gifts 630,924 630,924 570,615 570,615
GiR aid 90,760 90,760 45,391 45,391
Grants 321,628 321,628 336,569 336,569
440,438 321,628 762,066 616,006 336,569 952,575

Unrestricted Unrestricted
funds funds
general general
2022 2021
f 6
Interest receivable 24 100
6 Raising funds
Unrestricted Total
funds
general
2022 2021
6 6
Fund raising events 2,799
2,799
7 Charitable activities
2022 2021
5 6
Staff costs 40,135 32,630
Depreciation and impairment 16,885 13,796
Church running costs 1,101,479 719,060
1,158,499 765,486
Share of support costs (see note 8) 1,785 2,993
Share of governance costs (see note 8) 5,078 2,800
1,165,362 771,279
Analysis by fund
Unrestricted funds - general 843,734 434,710
Restricted funds 321,628 336,569
1,165,362 771,279

Support cos ts
Support Governance 2022 Support Governance 2021
costs costs costs costs
f f f f f
Legal 8 professional 846 846 2,466 2,466
Bank charges 939 939 527 527
Independent examiner's
fee 4,500 4,500 2,200 2,200
Accountancy 578 578 600 600
1,785 5,078 6,863 2,993 2,800 5,793
Analysed between
Charitable activities 1,785 5,078 6,863 2,993 2,800 5,793

The average monthly
number ofemployees
during th
e year was:
2022 2021
Number Number
Employment costs 2022f 2021f
Wages and salaries 40,135 32,630

11 Tangible Rxed assets Tangible Rxed assets
Plant and Fixtures and Computers Motor vehicles Total
equipment fittings
8 8 8 8
Cost
At 31 March 2021 1,247 71,035 10,461 12,795 95,538
Additions 17,771 1,149 18,920
At 30 March 2022 1,247 Se,eoe 11,610 12,795 114,458
Depreciation
and impairment
At 31 March 2021 837 36,542 5,609 9,087 52,075
Depreciation
charged
in the year 174 12,909 1,744 2,058 16,885
At 30 March 2022 1,011 49,451 7,353 11,145 68,960
Carrying
amount
At 30 March 2022 236 39,355 4,257 1,650 45,498
At 30 March 2021 410 34,493 4,852 3,708 43,463
12 Debtors
2022 2021
Amounts
falling due
within one year: 8 8
Other debtors 540
13 Creditors: amounts falling due within one year
2022 2021
Other creditors 6,000 42,425
Accruals and deferred income 3,600 2,400
9,600 44,825

16 Cash generated
from
operations operations 2022 2021
6 6
(Deficit)/surpus
for the
year (214,213) 209,274
Adjustments
for:
Investment
income recognised
in statement offinancial activities (24) (100)
Depreciation
and impairment
oftangible
fixed assets 16,885 13,796
Movements
in working
capital:
(Decrease)/increase
in
creditors (35,225) 42,605
Cash (absorbed
by)/generated
from operations (232,577) 265,575
17 Analysis
ofchanges
in net funds
The Charity
had no debt during
the year.