OpenCharities

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

2023-03-31-accounts

Page
Report ofthe Trustees 1 to 4
Independent
Examiner's
Report
Statetuent ofFinancial Activities
Balance Sheet 7 to 8
Notes to thc Financial Statements 9 to 20

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes f.
INCOME AND ENDOWMENTS FROM
Donations
and legacies
86,098 86,098 105,969
Charitable
activities
Ministry,
outreach costs
11,625 11,625 7,938
Other trading
activities
4 6,262 6,262 5,407
investment
income
5 5 5 I
Other inmme 345
Total 103,990 103,990 119,660
EXPENDITURE ON
Raising
1'unds
14,239 14,239 13,549
Charitable
activities
Governance
costs
2,344 2,344 2,064
Ministty,
outreach costs
79,871 12,551 92,422 83,424
Total 96,454 12,551 109,005 99,037
NET INCOME/(EXPENDITURE) 7,536 (12,551) (5,015) 20,623
RECONCILIATION OF FUNDS
Total funds brought
fonvard
587,788 23,229 611,017 590,394
TOTAL FUNDS CARRIED FORWARD 595,324 10,678 606,002 611,017
2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes 8
FIXEDASSETS
Tangible assets 11 881,458 10,166 891,624 916,655
CURRENT ASSETS
Debtors 12 3,667 3,667 2,314
Cash at bank and in hand 8,156 512 8,668 17,756
11,823 512 12,335 20,070
CREDITORS
Amounts
falling due within
one year 13 (30,959) (30,959) (30,053)
NET CURRENT ASSETS (19,136) 512 (18,624) (9,983)
TOTAL ASSETSLESSCURRENT
LIABILITIES 862,322 10,678 873,000 906,672
CREDITORS
Amounts
falling due ager more than one year
14 (266,998) (266,998) (295,655)
NET ASSETS 595,324 10,678 606,002 611,017
FUNDS 17
Unrestricted
I'unds
595,324 587,788
Restricted
funds
10,678 23,229
TOTAL FUNDS 606,002 611,017

for thc for thc Year En&lcd 31 March 2023
3. DONATIONS
AND LEGACIES
2023 2022
Donations 76,566 75,729
Gift aid 9,532 9,964
Grants 20,276
86,098 105,969
Grants received,
included
in the above, are as follows:
2023 2022
f.
HMRC JRS Furlough
Giants
592
Faithworks 19,684
20,276
4. OTHER TRADING ACTIVITIES
2023 2022
f
Other income 6,262 5,407
5. INVESTMENT INCOME
2023 2022
Interest receivable - trading 5
INCOME FROM CHARITAIILE ACTIVITIES
2023 2022
Activity
Rental Income Ministry, outreach costs 11,625 7,938
7. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated atter charging/(crediting):
2023 2022
Depreciation
- owned assets
25,831 26,699
Hire ofplant and machinery 588 1,195
Sutptus
on disposal offixed assets
(345)
Independent
examination
1,800 1,740

STAFF COSTS
2023 2022
f.
Wages and salaries 31,423 28,452
Social security costs 81
Other pension cosis 14
31,504 28,466
The average
monthly
number ofemployees during the year was as follows;
2023 2022
Statf (head count) 4 3
No employees
received emoluments
in excess of860,000,
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds I'unds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
86,235 19,734 105,969
Charitable
activities
Ministty,
outreach costs
7,938 7,938
Other ttuding
activities
5,407 5,407
investment
income
I I
Other income 345 345
Total 99,926 19,734 119,660
EXPENDITURE ON
Raising funds 13,549 13,549
Charitable
activities
Governance
costs
2,064 2,064
Ministty,
outreach costs
69,690 13,734 83,424
Total 85,303 13,734 99,037

Notes to the Financial Statements

for the Year Ended 31 March
—continued
2023
10. COMPARATIVES I"ORTHE STATEMENT OF FINANCIAL ACTIVITIES —continued
Unrestricted Restricted Total
I'unde funds funds
f, f
NET INCOME 14,623 6,000 20,623
Transfers
between
fumls 19,684 (19,684)
Net movement
ia fumls
34,307 (13,684) 20,623
RECONCILIATION Olr FUNDS
Total funds brought forward 553,481 36,913 590,394
TOTAL FUNDS CARRIED FORWARD 587,788 23,229 611,017
11. TANGIBLE FIXEDASSETS
Fixtures
Freehold and Computer
pl'opei'tv fittings equipment Totals
COST
At I April 2022 975,000 117,735 1,180 1,093,915
Additions 800 800
At 31 March 2023 975,000 118,535 1,180 1,094,715
DEPRECIATION
At I April 2022 82,978 93,102 1,180 177,260
Charge for year 20,745 5,086 25,831
At 31 March 2023 103,723 98,188 1,180 203,091
NET SOOK VALUE
At 31 Mmch 2023 871,277 20,347 891,624
At 31 March 2022 892,022 24,633 916,655

12. DEBTORS:AMOUNTS IrALLING DUE WITHIN ONE YEAR
2023 2022
f,
Trade debtors 317 180
Other debtors 3,350 2,134
3,667 2,314
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
f.
Bank loans and overdrails (see note 15) 24,021 21,325
Other loans (see note 15) 3,138 3,045
Trade creditors 459 2,194
Social security
and other taxes
1,281 1,231
Other creditotu 260 518
Accruals and deferred income 1,800 1,740
30,959 30,053
14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
Bank loans (see note 15) 245,115 270,634
Other loans (see note 15) 21,883 25,021
266,998 295,655
15. LOANS
An analysis ofthe maturity ofloans is given below:
2023 2022
Amounts
falling due tv)thin one year on demand:
Bank loans 24,021 21,325
Other loans 3,138 3,045
27,159 24,370
Amounts
falling between one and two years:
Bank loans - 1-2years 24,177 23,392
Other loans - 1-2 years 3233 3,138
27,410 26,530

LOANS - continued
2023 2022
f
Amounts
falling due beiween
iivo and five years:
Bank loans - 2-5 yeats 107,513 107,752
Other loans - 2-5 years 10,298 9,995
117,811 117,747
Amounts
falling due in more than five years:
Repayable by instalments:
Bank loans more 5 yr by instal 113,425 139,490
Other loans more 5yrs instal 8,352 11,888
121,777 151,378
SECURED DEBTS
The following
secured debts are included
ivithin creditors:
2023 2022
f f
Bank loans 269,136 291,959

MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1.4.22 in I'unds funds 31.3.23
f
Unrestricted fumls
General
fund
207,033 7,536 8,848 223,417
Revaluation
liund
380,483 (8,848) 371,635
Mission Trips (Designated) 272 272
587,788 7,536 595,324
Restricted
fuads
Building
fund
assets 170 (34) 136
Building
fund
19,754 (11,896) 7,858
Boiler Fund 2,817 (563) 2,254
Cooker Fund 288 (58) 230
Recovery Course 200 200
23,229 (12,551) 10,678
TOTAL FUNDS 611,017 (5,015) 606,002

Incoming Resources Movement
resources expended in funds
8
Unrestricte&l funds
General
fund
103,990 (96,454) 7,536
Restricted
funds
Building
fund
assets (34) (34)
Building
fund
(11,896) (I1,896)
Boiler Fund (563) (563)
Cooker Fund (58) (58)
(12,551) (12,551)
TOTAL FUNDS 103,990 (109,005) (5,015)
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
Unrestricted funds
Geneml
fund
163,878 14,623 28,532 207,033
Revaluation
Fund
389,331 (8,848) 380,483
Mission Trips (Designate) 272 272
553,481 14,623 19,684 587,788
Restricted
funds
Building
fund
assets 213 (43) 170
Building
fund
31,650 (11,896) 19,754
Boiler Fund 3,521 (704) 2,817
Cooker Fund 360 (72) 288
Building
Improvement
969 (969)
Recovety Course 200 200
Faithworks
Capital Grant
19,684 (19,684)
36,913 6,000 (19,684) 23,229
TOTAL FUNDS 590,394 20,623 611,017

Incoming Resources Movement
fesotll'ces expended in funds
Unrestricted funds
General
fund
99,926 (85,303) 14,623
Restricted
funds
Building
fund
assets (43) (43)
Building
fund
(11,896) (11,896)
Boiler Fund (704) (704)
Cooker Fund (72) (72)
Building
Improvement
50 (1,019) (969)
Faithworks
Capital Gmnt
19,684 19,684
19,734 (13,734) 6,000
TOTAL FUNDS 119,660 (99,037) 20,623
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.23
Unrestricted funds
General
I'und
163,878 22,159 37,380 223,417
Revaluation
Fund
389,331 (17,696) 371,635
Mission Trips (Designated) 272 272
553,481 22,159 19,684 595,324
Restricted
funds
Building
fund
assets 213 (77) 136
Building
fund
31,650 (23,792) 7,858
Boiler Fund 3,521 (1,267) 2,254
Cooker Fund 360 (130) 230
Building
Improvement
969 (969)
Recovery Course 200 200
Faithworks
Capital
Grant 19,684 (19,684)
36,913 (6,551) (19,684) 10,678
TOTAL FUNDS 590,394 15,608 606,002

incoming Resources Movement
resources expended in funds
f.
Unrmtricted funds
General
fund
203,916 (181,757) 22,159
Restricted funds
Building
fund
assets (77) (77)
Building
fund
(23,792) (23,792)
Boiler Fund (1,267) (1,267)
Cookm
Fund
(130) (130)
Building
Improvement
50 (1,019) (969)
I'aithworks
Capital Grant
19,684 19,684
19,734 (26,285) (6,551)
TOTAL FUNDS 223,650 (208,042) 15,608
Restricted
Funds