| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
122,316 | 122,316 | 91,650 | ||||
| Charitable activities |
|||||||
| Ministry outreach | 4,504 | 4,504 | 1,208 | ||||
| investment income |
5 | 5 | 15 | ||||
| Other income | 1.727 | 1,727 | 1,548 | ||||
| Total | 128,552 | 128,552 | 94,421 | ||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Ministry outreach | 112,628 | 112,628 | 67,781 | ||||
| NET INCOME | 15,924 | 15,924 | 26,640 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 671,646 | 33,861 | 705,507 | 678,867 | |||
| TOTAL FUNDS CARRIED FORWARD | 687,570 | 33,86'I | 721 43'I | 705,507 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | funds | funds f |
funds f |
fundsf | |
| FIXEDASSETS | |||||
| Tangible assets | 10 | 607,431 | 607,431 | 603,717 | |
| CURRENT ASSETS | |||||
| Debtors | 17,944 | 17,944 | 14,345 | ||
| Cash at bank and in hand | 76,758 | 33,861 | 110,619 | 95,801 | |
| 94,702 | 33,861 | 128,563 | 110,146 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
12 | (14,563) | (14,563) | (8,356) | |
| NET CURRENT ASSETS | 80,138 | 33861 | 114,000 | 101,790 | |
| TOTAL ASSETSLESSCURRENT LIABILITIES | 687,570 | 33,861 | 721,431 | 705,507 | |
| NET ASSETS | 687 5TO | 33861 | T21 431 | ?05,507 | |
| FUNDS | 13 | ||||
| Unrestricted funds |
687,570 | 671,646 | |||
| Restricted funds | 33861 | 33861 | |||
| TOTAL FUNDS | 721,431 | 705,507 |
| value) over its estimated useful Ne |
. | |
|---|---|---|
| Freehold property Improvements to property |
-2% straight "2% straight |
fine line |
| Plant and machinery | -25% straight | line |
| Fixtures and fittings | -12.5%straight line |
| DONATIONS AND LEGACIES |
|||
|---|---|---|---|
| 2022 | 2021f | ||
| Donations | 104,627 | 78,430 | |
| Gift aid | 16,834 | 13,220 | |
| Donated goods and services | 855 | ||
| 122316 | 91660 | ||
| INVESTMENT INCOME | |||
| 2022f | 2021f | ||
| Deposit account interest | 5 | 15 | |
| INCOME FROM CHARITABLE ACTIVITIES | |||
| 2022 | 2021f | ||
| Ministry outreach | 4,504 Governance |
~1208 | |
| SUPPORT COSTS | |||
| Other f |
costs | Totals f |
|
| Ministry outreach | 6,710 | 2,400 | 9,110 |
| STAFF COS | TS | ||||
|---|---|---|---|---|---|
| 2022 | 2021f | ||||
| Wages and salades | 42,557 | 17,528 | |||
| Other pension | costs | 826 | 138 | ||
| 43,383 | 17,666 | ||||
| The average | monthly | number ofemployees | during the year was as follows: | ||
| 2022 | 2021 | ||||
| Support Staff | 3 | 1 |
| 9. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| funds | funds | funds | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
91,650 | 91,650 | ||||
| Charitable activities |
||||||
| Ministry outreach | 1,208 | 1,208 | ||||
| Investment income |
15 | 15 | ||||
| Other income | 1,548 | 1,548 | ||||
| Total | 94 421 | 94,421 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Ministry outreach | 67,781 | 67,781 | ||||
| NET INCOME | 26,640 | 26,640 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 645,006 | 33,861 | 678,867 | |||
| TOTAL FUNDS CARRIED FORWARD | 671 646 | 33,861 | 705,5D7 | |||
| 10. | TANGIBLE FIXEDASSETS | |||||
| Improvements | ||||||
| Freehold | to | Plant and | ||||
| property | property | machinery | ||||
| COST | ||||||
| At 1 April 2021 | 260,000 | 332,604 | 42,625 | |||
| Additions | 5,192 | 3,229 | ||||
| At 31 March 2022 | 260000 | 337,796 | 45,854 | |||
| DEPRECIATION | ||||||
| At 1 April 2021 | 5,200 | 16,669 | 26,881 | |||
| Charge for year | 5,200 | 6,652 | 8207 | |||
| At 31 March 2022 | 10,400 | 23321 | 35088 | |||
| NET BOOK VALUE | ||||||
| At 31 March 2022 | 249,60D | 314,475 | 10766 | |||
| At 31 March 2021 | 254,800 | 315,935 | 15,744 |
| DEBTORS:A | MOUNTS FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|
| 2022 | 2021 | ||
| .F | |||
| Income tax recoverable | 16,807 | 13,220 | |
| Prepayments | and accrued income | 1,137 | 1,125 |
| ~17 944 | ~14 345 | ||
| CREDITORS: | AMOUNTS FALLING DUE WITHiN ONE YEAR | ||
| 2022 | 2021 | ||
| F | |||
| Trade creditors | 11,301 | 5,856 | |
| Other creditors | 762 | ||
| Accruals and deferred income | ~2500 | 2,500 | |
| 14,563 | ~8356 |
| Net | Transfers | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| movement | between | At | |||||||||
| At 1/4/21 | in funds | funds | 31/3/22 | ||||||||
| F | f | E | |||||||||
| Unrestricted | funds | ||||||||||
| General fund | 671,646 | 15,924 | (10,381) | 677,189 | |||||||
| Designated | fund - Challenge | Valleys | 10,381 | 10,381 | |||||||
| 6?1,646 | 15,924 | 687,570 | |||||||||
| Restjicted | funds | ||||||||||
| Community | Facilities Programme | 33,861 | 33,861 | ||||||||
| TOTAL FUNDS | 705807 , | 75824 | - | 721 431 | |||||||
| Net movement | in funds, | included | in the above | are as follows: | |||||||
| incoming | Resources | Movement | |||||||||
| resources f |
expended f |
in funds | |||||||||
| Unrestricted | funds | ||||||||||
| General fund | 128,552 | (112,628) | 15,924 | ||||||||
| TOTAL FUNDS | 128552 | ~112528) | 15824 | ||||||||
| Comparatlves | for movement | in | funds | ||||||||
| Net | |||||||||||
| movement | At | ||||||||||
| At 1/4/20 | in funds | 31/3/21 | |||||||||
| Unrestricted | funds | ||||||||||
| General fund |
645,006 | 26,640 | 671,646 | ||||||||
| Restricted funds | |||||||||||
| Community | Facilities Programme | 33,861 | 33,861 | ||||||||
| TOTAL FUNDS | 678,86? | 26,640 | 705,507 | ||||||||
| Comparative | net | movement | in | funds, included | in the above are as | follows: | |||||
| incoming | Resources | Movement | |||||||||
| resources | expended | in funds | |||||||||
| Unrestricted | funds | ||||||||||
| General fund | 94,421 | (67,781) | 26,640 | ||||||||
| TOTAL FUNDS | ~94 421 | ~67781) | 26,640 |