| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Notes | 2022 5 |
2022 6 |
2022f | 2021 | 2021 8 |
2021 6 |
|
| Donations and legacies |
229,596 | 12,296 | 241,892 | 243,668 | 19,533 | 263,201 | |
| Charitable activities |
3,078 | 272 | 3,350 | 1,395 | 326 | 1,721 | |
| Investments | 1,879 | 1,879 | 2,076 | 2,076 | |||
| Total income | 234,553 | 12,568 | 247,121 | 247,139 | 19,859 | 266,998 | |
| fmgntofttXSut: | |||||||
| Charitable activities |
222,362 | 7,780 | 230,142 | 240,628 | 12,695 | 253,323 | |
| Other | 574 | 574 | |||||
| Total expenditure | 222,936 | 7,780 | 230,716 | 240,628 | 12,695 | 253,323 | |
| Gross transfers | between | ||||||
| funds | 18 | 264 | (264) | ||||
| Net Income for | the yearl | ||||||
| Net movement | in funds | 11,617 | 4,788 | 16,405 | 6,775 | 6,900 | 13,675 |
| Fund balances at 1 April 2021 | 995,385 | 88,636 | 1,084,021 | 988,610 | 81,736 | 1,070,346 | |
| Fund balances | at 31 March | ||||||
| 2022 | 1,007,002 | 93,424 | 1,100,426 | 995,385 | 88,636 | 1,084,021 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | ||||||
| Fixed assets | |||||||
| Property, plant and |
equipment | 12 | 13,157 | 17,768 | |||
| Investments | 13 | 24,190 | 41,200 | ||||
| 37,347 | 58,968 | ||||||
| Current assets | |||||||
| Inventories | 14 | 1,594 | |||||
| Trade and other receivables | 15 | 8,783 | 23,507 | ||||
| Cash at bank and | in hand | 1,086,928 | 1,033,340 | ||||
| 1,097,305 | 1,056,847 | ||||||
| Current liabilities |
16 | (34,226) | (31,794) | ||||
| Net current assets | 1,063,079 | 1,025,053 | |||||
| Total assets less | current liabilities | 1,100,426 | 1,084,021 | ||||
| Income funds | |||||||
| Restricted funds | 18 | 93,424 | 88,636 | ||||
| I)n(88kl(tl~na | |||||||
| Designated Funds |
19 | 949,603 | 949,293 | ||||
| General unrestricted funds |
57,399 | 46,092 | |||||
| 1,007,002 | 995,385 | ||||||
| 1,100,426 | 1,084,021 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||
| 8 | 8 | 5 | |||||
| Donations | and gifts | 221,229 | 12,296 | 233,525 | 210,921 | 19,533 | 230,454 |
| Government | JRS grants | 6,927 | 6,927 | 32,747 | 32,747 | ||
| Donated goods and | |||||||
| services | 1,440 | 1,440 | |||||
| 229,596 | 12,296 | 241,8tr2 | 243,668 | 19,533 | 263,201 | ||
| Donations | and gifts | ||||||
| Donations ofcash and | |||||||
| similar | 183,893 | 11,183 | 195,076 | 175,827 | 13,535 | 189,362 | |
| Income tax | recoverable | 37,336 | 1,113 | 38,449 | 34,546 | 5,998 | 40,544 |
| Other | 548 | 548 | |||||
| 221,229 | 12,296 | 233,525 | 210,921 | 19,533 | 230,454 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| 5 | F | |||
| Sales within charitable | activities | 3,350 | 1,721 | |
| Analysis | by fund | |||
| Unrestricted funds |
3,078 | 1,395 | ||
| Restricted | funds | 272 | 326 | |
| 3,350 | 1,721 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2022 | 2021 |
| 8 | 5 |
| 1,879 | 2,076 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| 6 | 5 | ||||
| Staff costs | 142,087 | 149,429 | |||
| Depreciation and |
impairment | 11,958 | 24,588 | ||
| Staff Costs Accommodation | 8 Expenses | 285 | 279 | ||
| Apostolic Church | Levy | 10,000 | 10,008 | ||
| Church Activities | 8,167 | 9,572 | |||
| World Mission | 104 | 3,861 | |||
| Evangelism | 388 | 158 | |||
| Football | 2,402 | 2,281 | |||
| Stock Purchases | 193 | ||||
| Premises Hire |
19,970 | 17,092 | |||
| Building Costs | 36 | 3,434 | |||
| Equipment & Sofhvare |
11,316 | 11,349 | |||
| Maintenance 8 Utilities |
330 | 101 | |||
| Cleaning | 1,744 | 638 | |||
| Charitable donations |
1,100 | ||||
| 208,980 | 233,890 | ||||
| Grant funding ofactivities (see note 7) |
10,976 | 9,852 | |||
| Share ofsupport | costs (see | note 8) | 3,794 | 4,342 | |
| Share ofgovernance | costs | (see note 8) | 6,392 | 5,239 | |
| 230,142 ' | 253,323 | ||||
| Analysis by fund |
|||||
| Unrestricted funds |
222,362 | 240,628 | |||
| Restricted funds |
7,780 | 12,695 | |||
| 230,142 | 253,323 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| E | E | ||||||||
| Grants to | institutions: | ||||||||
| Grants Overseas | 1,500 | 6,739 | |||||||
| Grants UK |
3,005 | 15 | |||||||
| Other | (642) | ||||||||
| 3,863 | 6,754 | ||||||||
| Grants to | individuals | 7,113 | 3,098 | ||||||
| 10,976 | 9,852 | ||||||||
| Support costs | |||||||||
| Support | Governance | 2022 | Support | Governance | 2021 | ||||
| costs | costs | costs | costs | ||||||
| E | E | E | E | E | E | ||||
| Advertising | & | ||||||||
| Communications | 509 | 509 | 722 | 722 | |||||
| Administration | & Other | ||||||||
| costs | 1,072 | 1,072 | 1,341 | 1,341 | |||||
| Insurance | 2,213 | 2,213 | 2,279 | 2,279 | |||||
| Accountancy | Fees | 3,000 | 3,000 | 2,598 | 2,598 | ||||
| Other Governance | costs | 3,392 | 3,392 | 2641 | 2 641 | ||||
| 3,794 | 6,392 | 10,186 | 4,342 | 5,239 | 9,581 | ||||
| hnJaa~tmttS) | |||||||||
| Chadtable | activities | 3,794 | 6,392 | 10,186 | 4,342 | 5,239 | 9,581 |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Ministry | |||
| Employment | costs | 2022 | 2021 |
| 6 | |||
| Wages and salaries | 131,786 | 138,938 | |
| Social security costs | 7,503 | 7,645 | |
| Other pension | costs | 2,798 | 2,846 |
| 142,087 | 149,429 |
| Unrestricted | Total | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | ||||||||
| 5 | ||||||||
| 2022 | 2021 | |||||||
| Net | loss | on | disposal | oftangible | fixed | assets | 574 |
| 12 | Property, plant and |
Property, plant and |
Property, plant and |
equipment | |||
|---|---|---|---|---|---|---|---|
| Fixtures, | fittings and |
||||||
| Equipment | |||||||
| 6 | |||||||
| Coat | |||||||
| At 1 April 2021 | 62,841 | ||||||
| Additions | 7,923 | ||||||
| Disposals | (2,493) | ||||||
| At 31 March | 2022 | 68,271 | |||||
| Depreciation | and | impairment | |||||
| At 1 April 2021 | 45,074 | ||||||
| Depreciation | charged | in the year | 11,958 | ||||
| Eliminated in respect |
ofdisposals | (1,918) | |||||
| At 31 March | 2022 | 55,114 | |||||
| Carrying amount |
|||||||
| At 31 March | 2022 | 13,157 | |||||
| At 31 March | 2021 | 17,768 | |||||
| 13 | Fixed asset | investments | |||||
| Other | |||||||
| investments | |||||||
| Cost or valuation | |||||||
| At 1 April 2021 &31 March 2022 | 41,200 | ||||||
| Carrying amount |
|||||||
| At 31 March | 2022 | 41,200 | |||||
| At 31 March | 2021 | 41,200 | |||||
| 2022 | 2021 | ||||||
| Other investments | comprise: | Notes | 6 | 6 | |||
| Investments | in subsidiaries | 22 | 24,190 | 41,200 |
| 14 | inventories | |||
|---|---|---|---|---|
| 2022f | 2021 E |
|||
| Finished goods and goods for resale | 1,594 | |||
| 15 | Trade and other receivables | |||
| Amounts falling due |
within one year: | 2022f | 2021 E |
|
| Other receivables | 5,453 | 9,518 | ||
| Prepayments and accrued income |
3,330 | 2,739 | ||
| 8,783 | 12,257 | |||
| Amounts falling due |
after more than one year: | 2022 E |
2021f | |
| Other receivables | 11,250 | |||
| Total debtors | 8,783 | 23,507 | ||
| 16 | Current liabilities | |||
| 2022f | 2021 E |
|||
| Other taxation and social security |
3,026 | 552 | ||
| Trade payables | 28,145 | 28,211 | ||
| Accruals and deferred | income | 3,055 | 3,031 | |
| 34,226 | 31,794 |
| ht Cl Ch0O. O.0 LE ID CL |
D C |
~I0 O hl Ol N 8 D Q fft |
hl NONC0 U hl 14 CID Q IIIa tf III |
Ol W |
CD N |
IO Ch |
IA I EO d CEI I Al Al IA |
IA CD nl LA CO |
h! | m Lt C 0 0 S |
m o Ct ht E cm m Ch Ol0 c E 0 0 fh C 0mc |
Eh th ID CL0. CC ID Ch EC Ch 14 0 |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| fh Ih 0 14 |
E L S E Cl 0 |
OI E OIl C |
N 0 |
W | CO CEI d |
LA CQ QC CQ |
E 0 ID 0 I: ID |
0 0 Cm O Q I0 0r r L! |
CD L Ih fh th00 O. S |
|||||||||
| ID | g | 0 | ||||||||||||||||
| 0 UJ ZI-Z0 O CUI-Z UJ IUI- CO ~C UZ Z UJxI-0 I CU UJI-0Z |
0R 0 UJ 0 IJ: UJ U.0 |
N'00 4'0 N4I IL' |
fh C IQh'00 IC lh 0 Cl 0 0 hl CQ0C EQ CQ0 tll 0 CD QL tt ID Ot 0 Cl Ol Cfl O.E00 III'0 C '6 Ih Cl 0 0 Cl0 ID 0 N lh S E000 Cl |
C N'0 C |
Ol Q E0h O CC III0C lh Cl l8 O I N3 |
O Ih C4 a D '0 C 4lO. IE Cl N 0 0 N0 ~1 a |
W W Ql W |
Ol I LA N O IA IA 0! CV O D LL Cl LL |
CQ CO I CD I CQ 130 LL E N Cl Ol0 Cl EU |
CO CO CQ OO IA I O LA IA CA O CQ IA I IA N 'lC ht CA CEI O I CD EO Ch Dt O 'CC C LL '6 D '0 fllS IYU u Ih 0 0 Ct0 t hl cr.m m 0 g S D O fh |
Eht7) Cl ClE 0 E EJ LE CL CA Ih Cl E ID CL Ct 0 ID fh 0 A. Cl C0 Cl 14 IDO. tt4l E lh N DE LL Cl LL |
fh Cl Ol EQ) IU 0 C0 mC0'0 14 N Cl tll 0 EJ0 0 0O. ID 0 ClA. Cl Ct 00 cr 0 (J0 14 0 S ht0 ICS d 0 Nr m0 E Dg 0 0 N cE 0 t—DS Ih mD) C |
Ch'0 C 14 fh0 C0 N0 E NS 140 tll D lh DE N lh LL'0 CD0 N ID CL Eh 0 Ct m Cl0 Ch |
Ch C E E4! Cl m 0 O 0 14 ClN Sr 14 0 Ih C Cl E fh C 0 D m C 0! S ' NS L m 0 10s a 'C mBp 0 C N Dm 0 4- O Cl hl th0 0 a LLa a tlt I-r r t- 0 0 S 0 CC th 0 S tL' O m~ th lh c E IQ Ol EC E cl o E 0 Cl 0 O m O L0 C th D EA -Q IQ N 0 m Ct fh Ct S IQr 4&& O E thr 'o IJ IC0 0 m0 ID E IA EL H w EEI 0r |
14 th DE Ct hl 0 fh LC Cl V Ct 14 Ch 0 C0 thth 1) C 4!0 IDO. N ID Ol Ih 0 m 0 1) ID0 Ch Ct Cl EO fh Cll'00 Ch DE 14C LL00 hl Ih 14 |
| IS St D Gl |
Ic Ol0 IS |
DC | CU IA CD |
O O O ID Gl |
ClO.0 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IS | CC | |||||||||||||||
| IO | ID | X | Cl | |||||||||||||
| ClN0O. DL0 |
D Ol C |
8 D N |
Cl IS Gl D O CL |
Dl | Ct | GI CI |
C0 C0 CD |
|||||||||
| 0 | Cl | IO | ||||||||||||||
| ClO. | C | |||||||||||||||
| Ol 0 N CO Cl N |
C Q E Q 0 |
Dl 0 E 0tl |
N 0 |
OS | CC | IOQ 'O 0C |
||||||||||
| Cl | SE | |||||||||||||||
| IO Cl |
O O 0 IS O ID |
IC O CC C 4 IC |
DI | O GU CD OU |
IA Gl CD |
SU 'O CA |
O CD CI O CD |
C CA 0 0 |
00.0 N |
|||||||
| ID0 'C N Cl L |
II- | Dl | N C ClC Gl E |
IU Cl IO IO |
||||||||||||
| 0 | N'0 | CS | ||||||||||||||
| 0 Cl:0 N IO Q IO |
C E Cl |
N'0 O O 2 '0 D 00 |
Dl | OlO Ctl |
Ol CI Ctl |
IU TJ0 ID0 0 |
Gl 0 ttl Gl |
|||||||||
| 0 IUDZI-Z00 IflI-Z IU K IU M OZ Z |
OC CICO 0 I2 0 Ci |
N'0 C |
Cl ID0 Cl IO 0 LE IO Ol Cl Cl 0 GI 0 ID 0 IO |
O N CC 0O O Ol IS C N 0 ID SC D Cl Ol N |
III | 1 O SD CD I OU CD |
1 IA CD CD 1U |
O O CD IA |
I OO OO Gl C |
CD | Cl CL Gl O. Gl0 tll 0 N 0 OC0 N G! I 0 CD CL Oy0 0 00 0 Cl 0C 0 IO'0 Clg Gl IU D 0 C IO Gl Cl Gl D Q CD0 |
CO ID 2 0O. O.00 IO 0O! IG Cl 0 Ol '0 ClO. X Cl0 0 1U 0 IU Cl 0X 13 |
2' Sl E CG 8 0 E0 tU 0 tll 0 h GL0 CC IO 1D IU 0 CD Sl Ol LE |
0 CL tll Cl2 Cl IO Cl L Cl 0 00 0 Cl CL ID CO IO 0 CO 0E Cf ID tll IO LE 1U |
||
| IUZI-0I- III IUI-0Z |
UI I C U.0 |
'0 Cl GIC Ol Ol ClO |
CU E00C Cl |
LL Ol D |
LL OlE CD C Ol |
C COJ3 8 u |
CL C Glol 0 O |
. . CD 1UC0 CD CL O O Ctl C O CD io |
CL E Sl ID Ol IG LU |
IL Gl 00 CL |
CL u IDOt C0O |
| Unrestricted | Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2022f | 2022f | 2022f | 2021f | 2021 f |
2021f | ||
| Fund balances are represented | by: | ||||||
| Property, | plant and | ||||||
| equipment | 13,157 | 13,157 | 17,768 | 17,768 | |||
| Investments | 24,190 | 24,190 | 41,200 | 41,200 | |||
| Current assets/(liabilities) | 969,655 | 93,424 | 1,063,079 | 936,417 | 88,636 | 1,025,053 | |
| 1,007,002 | 93,424 | 1,100,426 | 995,385 | 88,638 | 1,084,021 |
| 2022 | 2021f |
|---|---|
| 84,054 | 77,334 |
| Details ofthe Charity's | Details ofthe Charity's | subs | idiaries at 31 M |
arch 2022 are as follows: | ||
|---|---|---|---|---|---|---|
| Name ofundertaking | Registered | Nature ofbusiness | Class of | o/o Held | ||
| office | shares held | Direct Indirect | ||||
| Community | Rhythms | CIC | England | Retail | Ordinary | 100.00 |