OpenCharities

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

2023-12-31-accounts

Liberty Church London

Report and Accounts for the year ended 31 December 2023

1 Lamb's Passage, London EC1Y 8AB www.stewardship.org.uk

LIBERTY CHURCH LONDON

COMPANY INFORMATION

FOR THE YEAR ENDED 31 DECEMBER 2023

Trustees Gethin Amoss
John Gibson (appointed October 2023)
Megan Kumar
Gbolayemi Lufadeju (resigned September 2023)
David Mazzella
Jonathan Pettman (appointed October 2023)
Matt Sadler
Company Secretary Emmanuel Mensah
Community Pastors Jonny Pettman
Tasha Pettman
Governing Document Memorandum and Articles of Association dated 18th July 2013
Company Registration Number 08615779
Charity Registration Number 1154877
Principal Address International House
36-38 Cornhill
London EC3V 3NG
Registered Office International House
36-38 Cornhill
London EC3V 3NG
Independent Examiner Ajay Rajani FCIE
Stewardship
1 Lamb's Passage
London
EC1Y 8AB
Bankers Santander
Bootle
Merseyside L30 4GB
Contents Page
Company Information 1
Trustees' Annual Report 2-3
Independent Examiner's Report 4
Statement of Financial Activities 5
Balance Sheet 6
Notes to the Accounts 7-11
Detailed Statement of Financial Activities with Comparatives 12

Page 1

LIBERTY CHURCH LONDON

TRUSTEES' ANNUAL REPORT

(INCORPORATING DIRECTORS' REPORT)

FOR THE YEAR ENDED 31 DECEMBER 2023

The trustees, who are the charity's directors for the purposes of company law, have pleasure in submitting the Report and Accounts for the year.

Objects of the charity

The charity is a charitable company and is governed by its Memorandum and Articles of Association. The objective of the charity, as set out in the Articles of Association, is for the public benefit, to advance the Christian faith in accordance with the Statement of Beliefs in the City of London and in such other parts of the United Kingdom and the world as the trustees may from time to time think fit.

The trustees confirm that they have referred to the guidance in the Charity Commission's General Guidance on Public Benefit when reviewing the aims and objectives, planning future activities and setting grant-making policies.

The trustees note that the Church is not a building, but a gathering of ordinary people of different ages and backgrounds, whose lives have been changed by Jesus Christ, the Son of God. The New Testament reveals the Church as a community of people, properly taught and cared for, who by loving and serving Jesus Christ, were also committed to love and care for each other and to bring a blessing to the area in which they lived. Liberty Church London, its trustees, elders and members are committed to the restoration of those New Testament principles. It is not alone in this, it is one of many Churches in the area, country and all over the world that is re-discovering the excitement of knowing Jesus Christ. The vision is to see the people of London come into this experience of knowing Jesus as their Lord, Saviour and friend.

Summary of the charity's main activities and achievements

We are pleased to report that Liberty Church London continues to grow and thrive as it serves the community in Shoreditch and greater London. Through weekly religious services, in home gatherings and community service opportunities, the Church continues to serve an increasing number of Londoners. We have a vibrant and creative team of volunteers, strong pastoral leadership and a strengthening financial outlook which will allow us to serve London now and into the future. As we look forward, we continue to develop creative and impactful ways to serve the community.

Most of the charity’s activities are undertaken by volunteers, and the charity could not operate effectively without their efforts.

In planning activities the Trustees have applied the guidance on public benefit issued by the Charity Commission.

Structure, Governance and Management

Responsibility for setting policy and for determining the parameters within which the charity should operate rests with the trustees who meet regularly to monitor the activities of the charity. Responsibility for the day to day operation of the charity has been delegated to a senior management team led by the Community Pastors. New trustees are recruited and appointed by the existing trustees, by a majority vote.

Financial review

During the year income increased by £26,000 to £174,000, and expenditure fell by £32,000 to £155,000. As a result the charity has reported a surplus of £19,000 (2022: a deficit of £40,000) and the charity's net assets increased by £19,000 to £150,000. Net assets comprised tangible fixed assets of £5,000, cash of £66,000, a debtor of £110,000 for gift aid recoverable, a creditor of £21,000 for an amount owed to Liberty Church in New York and other net current liabilities of £10,000.

Reserves policy

The trustees have determined that the charity should aim to hold unrestricted cash of no less than £50,000 so that the charity could continue to operate smoothly should income and / or expenditure vary unexpectedly. At the year end the charity held unrestricted cash of £51,000 and the charity is complying with its reserves policy.

Key risks and uncertainties

The charity is exposed to various risks - be they operational, financial or reputational. The trustees review the charity's activities regularly to identify significant risks and, where possible, they take appropriate measures to mitigate those risks.

Page 2

LIBERTY CHURCH LONDON

TRUSTEES' ANNUAL REPORT continued

Responsibilities of trustees under company law

The trustees are responsible for preparing the trustees' annual report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of the affairs of the charitable company as at the balance sheet date and of its incoming resources and application of resources, including income and expenditure, for the financial year. In preparing these financial statements, the trustees are required to:

  1. select suitable accounting policies and apply them consistently;

  2. observe the methods and principles in the Charities SORP;

  3. make judgements and estimates that are reasonable and prudent;

  4. state whether the applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

  5. prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will continue in operation.

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approval

This report, which has been prepared in accordance with the provisions of the Companies Act 2006 relating to small companies, was approved by the trustees and signed on their behalf by:

Matthew L Sadler

Matthew L Sadler (Sep 25, 2024 16:30 GMT+1)

Sep 25, 2024

…...................................................... …............................................

Matt Sadler - trustee Date

Page 3

INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF

LIBERTY CHURCH LONDON ('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2023 on pages 5 to 12 following, which have been prepared on the basis of the accounting policies set out on pages 7 and 8.

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.

Ajay Rajani

Ajay Rajani (Sep 25, 2024 16:52 GMT+1)

Ajay Rajani FCIE Stewardship 1 Lamb's Passage London EC1Y 8AB

Date: Sep 25, 2024

Page 4

LIBERTY CHURCH LONDON

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT

FOR THE YEAR ENDED 31 DECEMBER 2023

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Charitable activities
Investments: bank interest
Total income and endowments
EXPENDITURE ON:
Charitable activities
4
Total expenditure
Net income/(expenditure)
Transfers between funds
10
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
10
Unrestricted
Funds
£
135,839
-
561
136,401
128,494
128,494
7,906
-
7,906
104,521
112,427
Restricted
Funds
£
37,591
-
-
37,591
26,668
26,668
10,923
-
10,923
26,732
37,655
Total
2023
£
173,430
-
561
173,992
155,163
155,163
18,829
-
18,829
131,253
150,082
Total
2022
£
147,651
-
87
147,738
187,270
187,270
(39,531)
-
(39,531)
170,784
131,253

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing operations.

The statement of financial activities also complies with the requirements for an income and expenditure account required by the Companies Act 2006.

The notes on pages 7 to 12 form part of these accounts.

Page 5

LIBERTY CHURCH LONDON

BALANCE SHEET

AS AT 31 DECEMBER 2023

Note
FIXED ASSETS
Tangible assets
6
CURRENT ASSETS
Debtors
7
Cash at bank and in hand
8
CREDITORS: Amounts falling
due within one year
9
Net current assets / (liabilities)
TOTAL NET ASSETS
FUND BALANCES
10
General unrestricted funds
Restricted Funds
Unrestricted
Funds
£
4,576
4,576
92,148
51,329
143,477
(35,626)
107,851
112,427
112,427
-
112,427
Restricted
Funds
£
-
-
23,175
14,479
37,655
-
37,655
37,655
-
37,655
37,655
Total
2023
£
4,576
4,576
115,323
65,808
181,131
(35,626)
145,505
150,082
112,427
37,655
150,082
Total
2022
£
11,614
11,614
86,739
113,055
199,794
(80,156)
119,638
131,253
104,521
26,732
131,253

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006 however, in accordance with Section 145 of the Charities Act 2011, the accounts have been examined by an independent examiner and their report has been included in these financial statements.

The directors (who are the charitable company's trustees for the purposes of charity law) acknowledge their responsibilities for:

The financial statements have been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

The financial statements were approved by the Board of Directors and were signed on its behalf by:

Matthew L Sadler Matthew L Sadler (Sep 25, 2024 16:30 GMT+1) Sep 25, 2024 ----------------------------------------------------------------------------Matt Sadler - trustee Date

Company number: 08615779 Charity number: 1154877

The notes on pages 7 to 12 form part of these accounts.

Page 6

LIBERTY CHURCH LONDON

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2023

1 Statutory Information

The charity is a charitable company limited by guarantee and is incorporated in the United Kingdom. The company's registered number and registered office address can be found on the Company Information page.

2 Accounting Policies

These financial statements are prepared on a going concern basis, under the historical cost convention.

These financial statements have been prepared in accordance with the "Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) ("the Charities SORP"), with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland ("FRS 102"), with the Companies Act 2006 and with the Charities Act 2011. The charity meets the definition of a public benefit entity as set out in FRS 102.

The principles adopted in the preparation of the financial statements are set out below.

a) Going concern

The trustees (who are the charitable company's directors for the purposes of company law) have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the charity to continue as a going concern. The trustees have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the trustees have considered the charity's forecasts and projections and the possible implications should projected income and / or expenditure vary unexpectedly. The trustees have concluded that there is a reasonable expectation that the charity has adequate resources to continue to operate for the foreseeable future. The charity therefore continues to adopt the going concern basis in preparing its financial statements.

b) Income

Income including investment income is recognised in the period in which the charity becomes entitled to receipt, the amount receivable can be measured with reasonable certainty, and receipt is probable. For the most part, income is generally recognised when it is received. Income is only deferred when the charity has to fulfil conditions before becoming entitled to it or where the donor has specified that the income is to be expended in a future period.

Income from donations and legacies includes recoverable gift aid, which is recognised when the related donation is received. Gift aid that has not been recovered by the balance sheet date is included as a debtor.

The charity relies on volunteers to carry out many of its activities. However, in accordance with the SORP, the value of these services has not been included in these financial statements as they cannot be reliably measured.

c) Expenditure

Expenditure, including irrecoverable VAT, is recognised when it is incurred or, if earlier, when a legal or constructive obligation for a payment arises provided that it is probable that settlement will be required and the amount of the obligation can be measured reliably.

The charity makes grants to other institutions and individuals to further its charitable objectives. Grants payable are recognised as constructive obligations arise, which is generally when the charity expresses a commitment to the recipient that can be measured reliably and then only to the extent that any conditions associated with the grant are outside of the control of the charity.

Governance costs, which are included in expenditure on charitable activities but are identified separately in the notes to the accounts, includes costs associated with the independent examination of the financial statements, compliance with constitutional and statutory requirements and any other expenditure incurred on the strategic management of the charity.

d) Fund accounting

e) Tangible fixed assets

Items purchased or donated for the charity's own use are capitalised when the cost of purchased items, or the fair value of donated items, is more than £1,000. and the item is expected to benefit the charity over more than one accounting period. Depreciation is charged on a straight line basis so as to write down the value of each asset to its estimated residual value (if any) over its expected useful economic life. To achieve this objective, depreciation is charged at the following rates:

Equipment

Over 3 to 7 years

The carrying values of tangible fixed assets are reviewed for impairment in periods when events or changes in circumstances indicate that the carrying value may not be recoverable.

Page 7

LIBERTY CHURCH LONDON

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2023

2 Accounting Policies continued

f) Pension scheme arrangements The charity operates defined contribution pension schemes for its employees. Obligations for contributions to these schemes are recognised as an expense when the liability arises. The assets of these schemes are held separately from those of the charity in independently administered funds.

g) Taxation The company is a registered charity; it has taken advantage of the various reliefs from taxation available to charities and no tax is payable on the charity's income.

h) Financial instruments The charity's financial assets and financial liabilities all qualify as basic financial instruments, as defined by FRS102. Creditors and debtors are measured at their expected settlement value (normally the amount of cash that the charity expects to pay or receive).

i) Foreign currency translation These financial statements are presented in sterling, which is the charity's functional currency. i) Income and expenditure denominated in a foreign currency is translated into sterling at the exchange rate prevailing on the date of the transaction.

j) Exemption from preparing a cashflow statement The charity has taken advantage of an exemption conferred by the Charities SORP and has not prepared a cash flow statement.

k) Critical accounting estimates and areas of judgement The trustees do not consider that there are any material sources of estimation or uncertainty at the balance sheet date that could result in a material adjustment to the carrying values of assets and liabilities in the next reporting period.

3 Donations and legacies

3
Donations and legacies
Donations of cash and similar
Grants from other churches
Gift aid recoverable
4
Charitable expenditure
Staff costs
Venue hire
Ministry and other meeting expenses
Administrative expenses
Administrative support, including accounting services,
provided by Liberty Church in New York
Depreciation
Governance: Independent examiner's fee for preparing and examining the accounts
Grants payable (see below for details)
2023
£
127,216
21,207
25,008
173,430
2023
£
71,780
45,140
11,246
8,092
5,608
6,839
3,240
151,944
3,219
155,163
2022
£
117,323
10,460
19,869
147,651
2022
£
59,342
51,679
8,230
15,753
38,026
8,334
2,940
184,301
2,969
187,270

The fee payable to the independent examiner for assisting with the preparation of the accounts and examining them was £2,880 (2022: £2,940); in addition the charity paid £776 (2022: £674) to Stewardship for payroll bureau and consultancy services.

Page 8

LIBERTY CHURCH LONDON

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2023

4 Charitable expenditure continued

Grants payable

Further information regarding the grants paid by the charity is given below:

Grants for UK and overseas mission
Grants for the relief of poverty
The comparatives for the previous year are as follows:
Grants for UK and overseas mission
The charity's principal grants to institutions comprised:
Association of Related Churches
Institutions
£
1,116
-
1,116
Institutions
£
1,769
1,769
Individuals
£
1,300
803
2,103
Individuals
£
1,200
1,200
2023
£
1,116
1,116
2023
£
2,416
803
3,219
2022
£
2,969
2,969
2022
£
1,769
1,769

5 Analysis of staff costs, the cost of key management personnel and trustee remuneration

The average monthly number of employees during the year was 2 (2022: 1.3). Most of the charity's activities are carried out by volunteers.

No staff received salaries at a rate of more than £60,000 per annum.

The charity's key management comprise the trustees and the key staff named on the Company Information page. Total employment benefits payable to key management for the year were as follows:

benefits payable to key management for the year were as follows:
Jonathan Pettman (who was appointed a trustee in October 2023) Gross
salary
47,250
Employer
pension
contributions
1,640
2023
Total
£
48,890

In 2022 key management who did not serve as trustees in that year received employment benefits totalling £48,890.

Jonathan Pettman serves as a church leader and received the above payments for serving in that capacity, not for serving as a trustee; these payments are permitted by the charity's governing document.

6 Tangible fixed assets

Cost
At 1st January 2023
Disposals
At 31st December 2023
Accumulated depreciation
At 1st January 2023
Charge for the period
Eliminated on disposal
At 31st December 2023
Net book value
At 31st December 2023
At 31st December 2022
Equipment
£
40,984
(650)
40,334
29,370
6,839
(450)
35,758
4,576
11,614
Total
2023
£
40,984
(650)
40,334
29,370
6,839
(450)
35,758
4,576
11,614

Page 9

LIBERTY CHURCH LONDON

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2023

7 Debtors

tors
Gift aid recoverable
Prepayments and accrued income
h at Bank and in Hand
Cash at bank with immediate access
ditors: liabilities falling due within one year
Other creditors
Accruals
Amounts owed to Liberty Church in New York
2023
£
110,479
4,844
115,323
2023
£
65,808
2023
£
11,335
2,880
21,411
35,626
2022
£
85,471
1,268
86,739
2022
£
113,055
2022
£
10,335
5,040
64,782
80,156

8 Cash at Bank and in Hand

9 Creditors: liabilities falling due within one year

10 Funds

During the year the movements in the charity's funds were as follows:

Restricted funds
Legacy fund
Mission fund
Benevolence fund
Vision fund
Church worker fund
Outreach fund
General unrestricted Funds
Aggregate of funds
Opening
balance
2023
£
10,043
6,548
5,294
2,985
1,863
-
26,732
104,521
131,253
Incoming
resources
2023
£
-
-
175
15,139
21,207
1,070
37,591
136,401
173,992
Outgoing
resources
2023
£
-
(975)
(803)
(750)
(23,071)
(1,070)
(26,668)
(128,494)
(155,163)
Transfers
in the period
2023
£
-
-
-
-
-
-
-
-
-
Closing
balance
2023
£
10,043
5,573
4,666
17,374
-
-
37,655
112,427
150,082

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

Tangible fixed assets
Debtors
Cash at bank and in hand
Creditors falling due within one year
Unrestricted
funds
£
4,576
92,148
51,329
(35,626)
112,427
Restricted
funds
£
-
23,175
14,479
-
37,655
Total
2023
£
4,576
115,323
65,808
(35,626)
150,082

Page 10

LIBERTY CHURCH LONDON

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2023

10 Funds continued

In the previous year the movements in the charity's funds were as follows:

Restricted funds
Legacy fund
Mission fund
Benevolence fund
Vision fund
Church worker fund
General unrestricted Funds
Aggregate of funds
Opening
balance
2022
£
8,918
7,543
4,088
4,819
-
25,367
145,417
170,784
Incoming
resources
2022
£
1,125
205
1,206
904
10,460
13,900
133,838
147,738
Outgoing
resources
2022
£
-
(1,200)
-
(2,738)
(8,597)
(12,535)
(174,735)
(187,270)
Transfers
in the period
2022
£
-
-
-
-
-
-
-
-
Closing
balance
2022
£
10,043
6,548
5,294
2,985
1,863
26,732
104,521
131,253

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

Tangible fixed assets
Debtors
Cash at bank and in hand
Creditors falling due within one year
Unrestricted
funds
£
11,614
66,819
106,244
(80,156)
104,521
Restricted
funds
£
-
19,920
6,812
-
26,732
Total
2022
£
11,614
86,739
113,055
(80,156)
131,253

The restricted Legacy fund was created from donations received so that the charity could make grants to Liberty Church in New York to help fund various initiatives that advance the Christian faith.

The restricted Mission fund was created from donations received to help make grants to support mission activities overseas. The restricted Benevolence fund was created from donations received to help those facing hardship.

The restricted Vision fund was created from donations received in response to appeal for donations for specific projects.

The restricted Church worker fund was created from grants received to help fund the employment of staff.

The restricted Outreach fund was created from donations received to help support a variety of community outreach projects.

11 Transactions with related parties

Relationship with Liberty Church in New York City

Liberty Church London is part of a network of churches headed by Liberty Church, in New York City, collectively referred to as Liberty Church. Liberty Church, in New York City, provides spiritual oversight, and some of Liberty Church London's trustees are board members of Liberty Church, in New York City. Whenever it is appropriate to do so, we seek to minimise costs by using best practice and operating policies developed by Liberty Church, in New York City, and tailoring them for Liberty Church London's specific needs and requirements. Liberty Church London works in partnership with Liberty Church, in New York City, but that charity does not control Liberty Church London and Liberty Church London may freely pursue its own separate interests.

During the year the charity paid £5,608 (2022: £38,026) to Liberty Church in New York for administrative support and accounting services.

At the year end the charity owed £21,411 to Liberty Church in New York (2022: £64,782).

Other transactions with related parties

During the period the charity:

a) paid grants totalling £1,300 (2022: £1,200) to Gethin Amoss, who is a trustee. Gethin received these grants to support his missionary work in eSwatini, not for his services as a trustee. These payments are permitted by the charity's governing

document.

b) received donations totalling £29,286 (2022: £11,856) from related parties (which includes trustees, any other members of key management and anyone closely connected to them).

Except for the reimbursement of expenses incurred when acting as agent for the charity, no expenses were paid to (or for) the trustees.

Except as disclosed in note 5 'Analysis of staff costs', there have been no other transactions with related parties.

12 Members

Each member of the company commits to contribute if the charity is wound up an amount of £1.

Page 11

LIBERTY CHURCH LONDON

DETAILED STATEMENT OF FINANCIAL ACTIVITIES WITH COMPARATIVES

FOR THE YEAR ENDED 31 DECEMBER 2023

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Investments
Total income and endowments
EXPENDITURE ON:
Charitable activities
4
Total Expenditure
Net income/(expenditure)
Transfers between funds
10
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
10
Unrestricted
Funds
2023
£
135,839
561
136,401
128,494
128,494
7,906
-
7,906
104,521
112,427
Restricted
Funds
2023
£
37,591
-
37,591
26,668
26,668
10,923
-
10,923
26,732
37,655
Total
2023
£
173,430
561
173,992
155,163
155,163
18,829
-
18,829
131,254
150,082
Unrestricted
Funds
2022
£
133,751
87
133,838
174,735
174,735
(40,897)
-
(40,897)
145,417
104,521
Restricted
Funds
2022
£
13,900
-
13,900
12,535
12,535
1,365
-
1,365
25,367
26,732
Total
2022
£
147,651
87
147,738
187,270
187,270
(39,531)
-
(39,531)
170,784
131,253

Page 12