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 |
| Legal and |
Administrative |
Information |
|
| Trustee's |
Annual Report |
|
|
Independent Examiners |
|
Report |
|
| Statement |
of Financial |
Activities |
|
| Statement |
of Financial |
Position |
|
| Notes to the Financial Statements |
|
|
|
| Statemen |
t ofRecei |
pts |
and Pay |
ments |
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 |
|
|
|
|
|
Unrestricted |
Restricted |
Total |
|
|
|
|
|
|
Funds |
Funds |
Funds |
Total funds |
|
|
|
|
Note |
|
|
f |
F |
| Receipts |
|
|
|
|
|
|
|
|
| Donations |
and legacies |
|
|
|
47,198 |
3,075 |
50,273 |
53,927 |
| Charitable |
Activities |
|
|
|
12,159 |
|
12,159 |
2,607 |
| Total Receipts |
|
|
|
|
59,357 |
3,075 |
62,432 |
56,534 |
| Payments |
|
|
|
|
|
|
|
|
| Payments |
on charitable |
activities |
|
|
39,380 |
2,575 |
41,955 |
73,766 |
| Total Payments |
|
|
|
|
39,380 |
2,575 |
41,955 |
73,766 |
| Net receipts/(payments) |
|
|
|
|
19,977 |
500 |
20,477 |
(17,232) |
Net movement in funds |
|
(Cash) |
|
|
|
|
|
|
| Total funds |
(Cash) brought |
|
forward |
|
23,222 |
3,263 |
26,485 |
43,717 |
| Transfers |
|
|
|
|
545 |
(545) |
|
|
| Total funds (Cash) carried |
|
|
forward |
|
43,744 |
3,218 |
46,962 |
26,485 |
Represented by |
|
|
|
|
|
|
|
|
General (Unrestricted) |
|
|
|
|
43,239 |
|
43,239 |
23,222 |
| Designated |
Funds |
|
|
|
505 |
|
505 |
|
| Restricted |
Funds |
|
|
|
|
3,218 |
3,218 |
3,263 |
|
|
|
|
|
43,744 |
3,218 |
46,962 |
26,485 |
|
|
2023 |
2022 |
| Fixed assets |
|
|
|
| Tangible |
Fixed Assets |
95,351 |
95,351 |
|
|
95,351 |
95,351 |
| Current |
assets |
|
|
| Cash at |
Bank and Petty Cash |
46,962 |
28,735 |
|
|
46,962 |
28,735 |
| 2 |
Analysis |
ofReceipts |
ofReceipts |
|
|
|
|
|
|
|
Unrestricted |
Restricted |
Total Funds |
|
|
|
|
Funds |
Funds |
2023 |
|
|
|
|
E |
|
|
|
Donations |
and legacies |
|
|
|
|
|
Donations |
- not gift aided |
|
4,430 |
500 |
4,930 |
|
Donations |
- under |
gift aid |
35,015 |
2,080 |
37,095 |
|
Gift Aid |
|
|
7,753 |
495 |
8,248 |
|
Donations |
- Love |
offerings |
|
|
|
|
|
|
|
47,198 |
3,075 |
50,273 |
|
Charitable |
activities |
|
|
|
|
|
Dayspring |
events |
|
|
|
|
|
Rental income |
|
|
11,626 |
|
11,626 |
|
Other income |
|
|
533 |
|
533 |
|
|
|
|
12,159 |
|
12,159 |
|
Total Income |
|
|
59,357 |
3,075 |
62,432 |
|
|
|
|
Unrestricted |
Restricted |
Total Funds |
|
|
|
|
Funds |
Funds |
2022 |
|
|
|
|
E |
|
|
|
Donations |
and legacies |
|
|
|
|
|
Donations |
- Regular not gift aided |
|
4,067 |
|
4,067 |
|
Donations |
- Under |
gift aid |
37,046 |
2,250 |
39,296 |
|
Gift Aid |
|
|
8,744 |
|
8,744 |
|
Donations |
- Love |
offerings |
|
1,820 |
1,820 |
|
|
|
|
49,857 |
4,070 |
53,927 |
|
Charitable |
activities |
|
|
|
|
|
Dayspring |
events |
|
|
|
|
|
Rental income |
|
|
2,607 |
|
2,607 |
|
|
|
|
2,607 |
|
2,607 |
|
Total Income |
|
|
52,464 |
4,070 |
56,534 |
|
|
|
Unrestricted |
Restricted |
Total Funds |
|
|
|
Funds |
Funds |
2023 |
|
|
|
E |
|
|
| Meetings |
|
|
5,057 |
|
5,057 |
| Grants to individuals |
|
and charities |
6,904 |
2,575 |
9,479 |
| Management |
8 administration |
|
24,272 |
|
24,272 |
| Abigail House |
|
|
3,147 |
|
3,147 |
|
|
|
39,380 |
2,575 |
41,955 |
|
|
|
Unrestricted |
Restricted |
Total Funds |
|
|
|
Funds |
Funds |
2022 |
| Meetings |
|
|
5,382 |
|
5,382 |
| Grants to individuals |
|
and charities |
6,333 |
2,030 |
8,363 |
| Management |
8 administration |
|
33,952 |
|
33,952 |
| Abigail House |
|
|
23,819 |
2,250 |
26,069 |
|
|
|
69,486 |
2,030 |
73,766 |
|
|
|
|
2023 |
2022 |
|
|
|
|
f |
|
| Wages and salaries |
|
|
|
16,189 |
20,798 |
| Social security costs |
|
|
|
2,813 |
|
| Employer |
contributions |
to pension |
plans |
|
|
|
|
|
|
19,002 |
20,798 |
|
|
|
2023 |
2022 |
| Average |
Head |
Count |
3 |
2 |
|
|
|
2023 |
2022 |
| More |
than |
f60,000 |
0 |
0 |
Unrestricted Funds |
|
|
|
|
|
|
1 Apr 2022 |
Income |
Expenditure |
Transfers |
31 Mar 2023 |
|
|
|
|
F |
|
| Unrestricted |
|
|
|
|
|
| General |
23,222 |
56,210 |
(36,193) |
|
43,239 |
|
23,222 |
56,210 |
(36,193) |
|
43,239 |
| Designated |
|
|
|
|
|
| Genesis Project |
|
|
(40) |
545 |
505 |
| Abigail House |
|
3,147 |
(3,147) |
|
|
|
|
3,147 |
(3,186) |
545 |
505 |
| Total Unrestricted |
23,222 |
59,357 |
(39,380) |
545 |
43,744 |
Restricted Funds |
|
|
|
|
|
| Abigal House |
|
|
|
|
|
| Love Offering |
3,263 |
3,075 |
(2,575) |
(545) |
3,218 |
| Total Restricted |
3,263 |
3,075 |
(2,575) |
(545) |
3,218 |
| Total Funds |
26,485 |
62,432 |
(41,955) |
|
46,962 |
Unrestricted Funds |
|
|
|
|
|
|
1 Apr 2021 |
Income |
Expenditure |
Transfers |
31 Mar 2022 |
|
|
|
|
F |
|
| Unrestricted |
|
|
|
|
|
| General |
40,244 |
52,464 |
(47,917) |
(21,569) |
23,222 |
|
40,244 |
52,464 |
(47,917) |
(21,569) |
23,222 |
| Designated |
|
|
|
|
|
| Abigail House |
|
|
(21,569) |
21,569 |
|
|
|
|
(21,569) |
21,569 |
|
| Total Unrestricted |
40,244 |
52,464 |
(69,486) |
|
23,222 |
Restricted Funds |
|
|
|
|
|
| Abigail House |
|
2,250 |
(2,250) |
|
|
| Love Offering |
3,473 |
1,820 |
(2,030) |
|
3,263 |
| Total Restricted |
3,473 |
4,070 |
(4,280) |
|
3,263 |
| Total Funds |
43,717 |
56,534 |
(73,766) |
|
26,485 |