**REGISTERED COMPANY NUMBER: 07540480 (England and Wales) REGISTERED CHARITY NUMBER: 1152000** ## Report of the Trustees and ## Unaudited Financial Statements for the Year Ended 28 February 2022 ## for ## Christ Liquid Fire Ministry Krypton Consulting Ltd Chartered Certified Accountants & Tax Advisers Town Quay Wharf Barking Essex IG11 7BZ Christ Liquid Fire Ministry ## Contents of the Financial Statements for the Year Ended 28 February 2022 ||Page| |---|---| |Report of the Trustees|1| |Independent Examiner's Report|2| |Statement of Financial Activities|3| |Statement of Financial Position|4 to 5| |Statement of Cash Flows|6| |Notes to the Statement of Cash Flows|7| |Notes to the Financial Statements|8 to 13| |Detailed Statement of Financial Activities|14| Christ Liquid Fire Ministry ## Report of the Trustees for the Year Ended 28 February 2022 The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 28 February 2022. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019). ## **STRUCTURE, GOVERNANCE AND MANAGEMENT** ## **Governing document** The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006. ## **REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number** 07540480 (England and Wales) ## **Registered Charity number** 1152000 ## **Registered office** c/o Krypton Consulting Ltd Navigation House, Unit 6 Town Quay Wharf, Abbey Road Barking London IG11 7BZ ## **Trustees** Ms R Egwabor Rev A S Simmonds Ms A Eqwabor ## **Independent Examiner** Olusola Makinwa (FCCA) ACCA Krypton Consulting Ltd Chartered Certified Accountants & Tax Advisers Town Quay Wharf Barking Essex IG11 7BZ Approved by order of the board of trustees on 21 November 2022 and signed on its behalf by: Ms R Egwabor - Trustee Page 1 ## Independent Examiner's Report to the Trustees of Christ Liquid Fire Ministry ## **Independent examiner's report to the trustees of Christ Liquid Fire Ministry ('the Company')** I report to the charity trustees on my examination of the accounts of the Company for the year ended 28 February 2022. ## **Responsibilities and basis of report** As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act'). Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act. ## **Independent examiner's statement** I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe: 1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or 3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or 4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)). I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. Olusola Makinwa (FCCA) ACCA Krypton Consulting Ltd Chartered Certified Accountants & Tax Advisers Town Quay Wharf Barking Essex IG11 7BZ 21 November 2022 Page 2 ## Christ Liquid Fire Ministry |Statement of Financial Activities
(Incorporating an Income and Expenditure Account)
for the Year Ended 28 February 2022
28.2.22
Unrestricted
fund
Notes
£
**INCOME AND ENDOWMENTS FROM**
Donations and legacies
120,658
**EXPENDITURE ON**
**Charitable activities**
Church Activities
49,476
Other
1,905
**Total**
51,381
**NET INCOME**
69,277
**RECONCILIATION OF FUNDS**
**Total funds brought forward**
54,634
**TOTAL FUNDS CARRIED FORWARD**
123,911|28.2.21
Total
funds
£
101,091
39,564
3,635
43,199
57,892
(3,258)
54,634| |---|---| The notes form part of these financial statements Page 3 ## Christ Liquid Fire Ministry ## Statement of Financial Position 28 February 2022 |28.2.22
Unrestricted
fund
Notes
£
**FIXED ASSETS**
Tangible assets
6
122,141
**CURRENT ASSETS**
Cash at bank
7,099
**CREDITORS**
Amounts falling due within one year
7
(5,329)
**NET CURRENT ASSETS**
1,770
**TOTAL ASSETS LESS CURRENT LIABILITIES**
123,911
**NET ASSETS**
123,911
**FUNDS**
8
Unrestricted funds:
General fund
123,911
**TOTAL FUNDS**
123,911|28.2.21
Total
funds
£
56,651
2,329
(4,346)
(2,017)
54,634
54,634
54,634
54,634| |---|---| The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 28 February 2022. The members have not required the company to obtain an audit of its financial statements for the year ended 28 February 2022 in accordance with Section 476 of the Companies Act 2006. The trustees acknowledge their responsibilities for - (a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and - (b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company. The notes form part of these financial statements continued... Page 4 Christ Liquid Fire Ministry ## Statement of Financial Position - continued 28 February 2022 These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime. The financial statements were approved by the Board of Trustees and authorised for issue on 21 November 2022 and were signed on its behalf by: R Egwabor - Trustee The notes form part of these financial statements Page 5 ## Christ Liquid Fire Ministry |Statement of Cash Flows|||| |---|---|---|---| |for the Year Ended 28 February 2022|||| |||28.2.22|28.2.21| ||Notes|£|£| |**Cash flows from operating activities**|||| |Cash generated from operations|1|73,062|60,165| |Net cash provided by operating activities||73,062|60,165| |**Cash flows from investing activities**|||| |Purchase of tangible fixed assets||(68,292)|(58,351)| |Net cash used in investing activities||(68,292)|(58,351)| ||||| |**Change in cash and cash equivalents in**|||| |**the reporting period**||4,770|1,814| |**Cash and cash equivalents at the**|||| |**beginning of the reporting period**||2,329|515| |**Cash and cash equivalents at the end of**|||| |**the reporting period**||7,099|2,329| The notes form part of these financial statements Page 6 Christ Liquid Fire Ministry ## Notes to the Statement of Cash Flows for the Year Ended 28 February 2022 ## **1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES** |**Net income for the reporting period (as per the Statement of**
**Financial Activities)**
**Adjustments for:**
Depreciation charges
Increase in creditors
**Net cash provided by operations**|28.2.22
£
69,277
2,802
983
73,062|28.2.21
£
57,892
1,700
573
60,165| |---|---|---| 2. **ANALYSIS OF CHANGES IN NET FUNDS** ||At 1/3/21|Cash flow|At 28/2/22| |---|---|---|---| ||£|£|£| |**Net cash**|||| |Cash at bank|2,329|4,770|7,099| ||2,329|4,770|7,099| |**Total**|2,329|4,770|7,099| The notes form part of these financial statements Page 7 Christ Liquid Fire Ministry Notes to the Financial Statements for the Year Ended 28 February 2022 ## **1. ACCOUNTING POLICIES** ## **Basis of preparing the financial statements** The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention. ## **Income** All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably. ## **Expenditure** Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources. Grants offered subject to conditions which have not been met at the year end date are noted as a commitment but not accrued as expenditure. ## **Tangible fixed assets** Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. ## **Taxation** The charity is exempt from corporation tax on its charitable activities. ## **Fund accounting** Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes. Further explanation of the nature and purpose of each fund is included in the notes to the financial statements. ## **Hire purchase and leasing commitments** Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease. continued... Page 8 Christ Liquid Fire Ministry Notes to the Financial Statements - continued for the Year Ended 28 February 2022 ## **2. NET INCOME/(EXPENDITURE)** Net income/(expenditure) is stated after charging/(crediting): ||28.2.22|28.2.21| |---|---|---| ||£|£| |Depreciation - owned assets|2,802|1,700| |Equipment Hire|12,689|90| |Other operating leases|3,226|5,489| ## **3. TRUSTEES' REMUNERATION AND BENEFITS** There were no trustees' remuneration or other benefits for the year ended 28 February 2022 nor for the year ended 28 February 2021. ## **Trustees' expenses** There were no trustees' expenses paid for the year ended 28 February 2022 nor for the year ended 28 February 2021. ## **4. STAFF COSTS** The average monthly number of employees during the year was as follows: ||28.2.22|28.2.21| |---|---|---| |Senior Pastor|1|-| |No employees received emoluments in excess of £60,000.||| |**COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES**||| |||Unrestricted| |||fund| |||£| |**INCOME AND ENDOWMENTS FROM**||| |Donations and legacies||101,091| |**EXPENDITURE ON**||| |**Charitable activities**||| |Church Activities||39,564| |Other||3,635| |**Total**||43,199| |**NET INCOME**||57,892| ## **5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES** continued... Page 9 Christ Liquid Fire Ministry Notes to the Financial Statements - continued for the Year Ended 28 February 2022 ## **5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued** |**RECONCILIATION OF FUNDS**
**Total funds brought forward**
**TOTAL FUNDS CARRIED FORWARD**
**6.**
**TANGIBLE FIXED ASSETS**
**COST**
At 1 March 2021
New Build Addition
At 28 February 2022
**DEPRECIATION**
At 1 March 2021
Charge for year
At 28 February 2022
**NET BOOK VALUE**
At 28 February 2022
At 28 February 2021|Freehold
Plant and
property
machinery
£
£
49,851
-
62,780
5,512
112,631
5,512
-
-
-
1,102
-
1,102
112,631
4,410
49,851
-|Unrestricted
fund
£
(3,258)
54,634
Motor
vehicles
Totals
£
£
8,500
58,351
-
68,292
8,500
126,643
1,700
1,700
1,700
2,802
3,400
4,502
5,100
122,141
6,800
56,651| |---|---|---| continued... Page 10 Christ Liquid Fire Ministry Notes to the Financial Statements - continued for the Year Ended 28 February 2022 |**7.**|**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**||||| |---|---|---|---|---|---| |||||28.2.22|28.2.21| |||||£|£| ||Accountancy|||3,086|3,105| ||Social security and other taxes|||2,243|1,241| |||||5,329|4,346| |**8.**|**MOVEMENT IN FUNDS**||||| |||||Net|| |||||movement|At| |||At 1/3/21||in funds|28/2/22| ||||£|£|£| ||**Unrestricted funds**||||| ||General fund||54,634|69,277|123,911| ||**TOTAL FUNDS**||54,634|69,277|123,911| ||Net movement in funds, included in the above are as follows:||||| |||Incoming||Resources|Movement| |||resources||expended|in funds| ||||£|£|£| ||**Unrestricted funds**||||| ||General fund|120,658||(51,381)|69,277| ||**TOTAL FUNDS**|120,658||(51,381)|69,277| ||**Comparatives for movement in funds**||||| |||||Net|| |||||movement|At| |||At 1/3/20||in funds|28/2/21| ||||£|£|£| ||**Unrestricted funds**||||| ||General fund||(3,258)|57,892|54,634| ||**TOTAL FUNDS**||(3,258)|57,892|54,634| continued... Page 11 Christ Liquid Fire Ministry Notes to the Financial Statements - continued for the Year Ended 28 February 2022 ## **8. MOVEMENT IN FUNDS - continued** Comparative net movement in funds, included in the above are as follows: ||Incoming|Resources|Movement| |---|---|---|---| ||resources|expended|in funds| ||£|£|£| |**Unrestricted funds**|||| |General fund|101,091|(43,199)|57,892| |**TOTAL FUNDS**|101,091|(43,199)|57,892| A current year 12 months and prior year 12 months combined position is as follows: |||Net|| |---|---|---|---| |||movement|At| ||At 1/3/20|in funds|28/2/22| ||£|£|£| |**Unrestricted funds**|||| |General fund|(3,258)|127,169|123,911| |**TOTAL FUNDS**|(3,258)|127,169|123,911| A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows: ||Incoming|Resources|Movement| |---|---|---|---| ||resources|expended|in funds| ||£|£|£| |**Unrestricted funds**|||| |General fund|221,749|(94,580)|127,169| |**TOTAL FUNDS**|221,749|(94,580)|127,169| continued... Page 12 Christ Liquid Fire Ministry Notes to the Financial Statements - continued for the Year Ended 28 February 2022 ## **9. RELATED PARTY DISCLOSURES** There were no related party transactions for the year ended 28 February 2022. Page 13 ## Christ Liquid Fire Ministry |Detailed Statement of Financial Activities||| |---|---|---| |for the Year Ended 28 February 2022||| ||28.2.22|28.2.21| ||£|£| |**INCOME AND ENDOWMENTS**||| |**Donations and legacies**||| |Tithe and Main Offering|120,658|101,091| |**Total incoming resources**|120,658|101,091| |**EXPENDITURE**||| |**Charitable activities**||| |Salaries & Wages|14,400|14,400| |Social security|767|-| |Musicians|12,689|90| |Church Events|3,226|5,489| |Honorarium|-|702| |Travelling Expenses|1,978|246| |Hospitality Expenses (Re-Freshment)|2,600|1,763| |Other|1,320|-| |Rent|4,476|1,864| |Advertising|1,074|-| |Depreciation of tangible fixed assets|2,802|1,700| |Telephone|-|184| |Repairs & Maintenance|79|1,957| ||45,411|28,395| |**Other**||| |Insurance|1,905|1,305| |Church Ministry|-|2,330| ||1,905|3,635| |**Support costs**||| |**Finance**||| |Donations|2,835|9,999| |**Governance costs**||| |Accountancy and legal fees|1,230|1,170| |Total resources expended|51,381|43,199| |**Net income**|69,277|57,892| This page does not form part of the statutory financial statements Page 14