| 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 |