| 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. |