| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Notes | Unrestricted | Total | |||
| Fundsf | Funds | ||||
| Fixed Assets | |||||
| Tangible assets | 9 | 1,686,902 | 1,738,494 | ||
| Current Assets | |||||
| Debtors: amounts | falling due within | 10 | 27,766 | 32,604 | |
| one year | |||||
| Cash at bank | and | in hand | 533,408 | 480,726 | |
| 561,174 | 513,330 | ||||
| Creditors:amountsfafiingduewithin | 11 | (5,362) | (11,570) | ||
| one year | |||||
| Net Current | Assets | 555,812 | 501,760 | ||
| Net Assets | 2,242,714 | 2,240,254 | |||
| Funds: | 12 | ||||
| Unrestricted | funds | ||||
| General | 2,242,714 | 2,240,254 | |||
| Total Funds | 2,242,714 | 2,240,254 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Interest receivable | 230 | 848 | |||
| 230 | |||||
| 5.CHARITABLE | ACTIVITIES | ||||
| 2021 | |||||
| Direct charftable | activities | Basis of | 6 | ||
| allocation | |||||
| Direct expenditure | |||||
| Rent and Hall hire | Actual | 3,432 | 26,608 | ||
| Children, Teens, and |
Adult Youth | Actual | |||
| ministry | 455 | 17,871 | |||
| Donation &gifts |
Actual | 22,809 | 7,580 | ||
| Other ministry expenditures |
Actual | 2,362 | 18,943 | ||
| Utilities | Actual | 5,015 | 7,657 | ||
| Events and retreats | Actual | 6,546 | 17,441 | ||
| Cleaning | Actual | 7,820 | 8,844 | ||
| External printing |
Actual | 1,591 | |||
| Sundry expenses | Actual | 618 | 1,132 | ||
| Sub total | 49,057 | 107,447 | |||
| Basis of | 2021 | ||||
| allocation | |||||
| Other support expenditure | |||||
| Wages and salaries | StaN costs | 14,252 | 13,812 | ||
| Social security costs | Staff costs | 752 | 714 | ||
| Pension costs | Staff costs | 996 | 967 | ||
| Repairs and maintenance | Actual | 10,416 | 6,924 | ||
| Insurance and safety |
Actual | 4,459 | 3,978 | ||
| Bank charges | Actual | 868 | 2,018 | ||
| Printing &stationery |
Actual | 646 | 1,534 | ||
| Postage, Telephone, | faxes &internet | Actual | 831 | 842 | |
| Trade waste collscbon fess | Actual | 632 | 632 | ||
| Sundry expenses | Actual | 415 | 480 | ||
| Depreciation | Staff costs | 52,315 | 52,393 | ||
| Sub total | 86,582 | 84,292 | |||
| Total Charitable | expenditure | 135,639 | 191,739 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 9 | |||||
| Trustees' | meeting costs | 294 | 232 | ||
| Training | 1,954 | ||||
| independent | examiner's | fees | 1000 | 2,000 | |
| Hall hire | 285 | ||||
| 1,294 | 4,471 |
| 8.STAFFCOSTS | ||
|---|---|---|
| 2021 | 2020 | |
| E | ||
| Wages and salaries | 14,232 | 13,812 |
| Social security costa | 752 | 714 |
| Pension costs | 996 | 967 |
| 15,980 | 15,493 |
| 2021 | 2020 | ||
|---|---|---|---|
| Administrative | staff | 1 | 1 |
| Freehold | Building | Fixtures, | Musical | Total | |
|---|---|---|---|---|---|
| properly | improvement | fittings, | equipment | ||
| and | |||||
| 6 | equipment 6 |
6 | f | ||
| COST | 1,828,403 | 25,340 | 4,284 | 81,847 | 1,917,854 |
| Additions in the |
|||||
| year | 723 | 723 | |||
| At31 March 2021 | 1,826,403 | 25,340 | 4,987 | 61,647 | 1,918,377 |
| DEPRECIATION | 148,112 | 5,068 | 2,877 | 25,103 | 179,180 |
| Charge for year | 36,527 | 2,534 | 998 | 12,258 | 52,315 |
| At31 March 2021 | 182,839 | 7,602 | 3,875 | 37,359 | 231,475 |
| NETBOOK | |||||
| VALUE | |||||
| At31 March | |||||
| 2021 | 1,643,764 | 17,738 | 1,112 | 24,288 | 1,686,902 |
| At 31 March 2020 | 1,880,291 | 20,272 | 1,387 | 36,544 | 1,738,494 |
| 10.DEBTORS:AMOUNTS FALUNG DUE WITHIN ONE YEAR | ||
|---|---|---|
| 2021 | 2020 | |
| 6 | 6 | |
| Tax Receivable | 17,104 | 25,705 |
| Other debtors | 10,662 | 8,899 |
| 27,766 | 32,604 | |
| 11.CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 2021 | 2020 | |
| 6 | ||
| Other creditors | 2,906 | 3,850 |
| Accruals | 2,456 | 7,720 |
| 5,382 | 11,570 |
| Brought | Income | Expenditure | Carried | |||
|---|---|---|---|---|---|---|
| Forward | Forward | |||||
| f | 8 | |||||
| Unrestricted | funds | |||||
| General | fund | 2,240,254 | 139,393 | 136,933 | 2,242.714 | |
| TOTALFUNDS | 2,240,254 | 139,393 | 138,933 | 2,242,714 | ||
| 13.ANALYSIS OF FUNDS | ||||||
| 2021 | 2020 | |||||
| Unrestricted | Unrestricted | |||||
| fundsf | funds 6 |
|||||
| Tangible | fixed | assets | 1,686,902 | 1,738,494 | ||
| Debtors Cash at bank Creditors TOTAL FUNDS |
27,766 533,408 ~5,382) 2,242,714 |
32,604 460,726 ~11,57tl 2,240,254 |