| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details |
||||
| TrUstees' Report | 2 | to | 8 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | 10 | ||
| Balance Sheet | ||||
| Notes to the Financial Statements | 12 | to | 17 |
| TRUSTEES | Dr D M Bargh (Chair) | Dr D M Bargh (Chair) | Dr D M Bargh (Chair) | |
|---|---|---|---|---|
| M C Page | ||||
| Dr N Simmons | ||||
| G M Bird | ||||
| REGISTERED | OFFICE | New Life Christian Centre |
||
| 34 Gore Road | ||||
| New Milton | ||||
| Hampshire | ||||
| BH25 6RZ | ||||
| REGISTERED | COMPANY | CE011670(England | and Wales) | |
| NUMBER | ||||
| REGISTERED | CHARITY | 1175269 | ||
| NUMBER | ||||
| INDEPENDENT | EXAMINER | Terence L Smith &Co |
||
| Chartered Accountants |
||||
| 38a Station Road | ||||
| New Milton | ||||
| Hampshire | ||||
| BH25 6JX | ||||
| BANKERS | Lloyds TSBBank PLC | |||
| Walthamstow | Branch | |||
| PO Box 1000 | ||||
| BX1 1LT |
| for the Year Ended | 31 March | 2022 | |||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | F | F | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
158,209 | 158,209 | 156,173 | ||||
| Investment income |
21 | 21 | 35 | ||||
| Total | 158,230 | 158,230 | 156,208 | ||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Charitable activites |
150,067 | 1,064 | 151,131 | 164,532 | |||
| NET INCOME/(EXPENDITURE) | 8,163 | (1,064) | 7,099 | (8,324) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 96,604 | 94,934 | 191,538 | 199,862 | ||
| TOTAL FUNDS CARRIED FORWARD | 104,767 | 93,870 | 198,637 | 191,538 |
| BALANCE SHEE 31 March 2022 |
T | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | F | |||||
| FIXEDASSETS | ||||||
| Tangible assets | 22,423 | 61,720 | 84,143 | 77,014 | ||
| CURRENT ASSETS | ||||||
| Debtors | 3,992 | 3,992 | 3,339 | |||
| Cash at bank and | in hand | 81,492 | 32,150 | 113,642 | 117,400 | |
| 85,484 | 32,150 | 117,634 | 120,739 | |||
| CREDITORS | ||||||
| Amounts falling due within one year |
10 | (3,140) | (3,140) | (6,215) | ||
| NET CURRENT ASSETS | 82,344 | 32,150 | 114,494 | 114,524 | ||
| TOTAL ASSETS | LESSCURRENT | |||||
| LIABILITIES | 104,767 | 93,870 | 198,637 | 191,538 | ||
| NET ASSETS | 104,767 | 93,870 | 198,637 | 191,538 | ||
| FUNDS | ||||||
| Unrestricted funds |
104,767 | 96,604 | ||||
| Restricted funds |
93,870 | 94,934 | ||||
| TOTAL FUNDS | 198,637 | 191,538 |
| DONATIONS AND LEG |
ACIES | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |
| fund | fund | 2022 | 2021 | |
| E | E | |||
| Mission and Ministry | 2,890 | 2,890 | 4,800 | |
| Donations and gifts |
116,520 | 116,520 | 116,272 | |
| Offertory | 14,468 | 14,468 | 9,650 | |
| Gift Aid reclaimed | 24 331 | 24 331 | 25 451 | |
| 158209 | 158209 | ~156 17 | ||
| INVESTIVIENT INCOME | ||||
| 2022 | 2021 | |||
| Interest receivable | 21 | 35 | ||
| NET INCOME/(EXPENDITURE) | ||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| 2022 | 2021 | |||
| E | ||||
| Depreciation - owned assets |
4,884 | 3,311 |
| STAFF COSTS | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| E | ||||||||
| Wages and salaries | 78,577 | 105,897 | ||||||
| Social security costs | 3,398 | 3,742 | ||||||
| Other pension costs | 7,793 | 10,628 | ||||||
| 89,768 | 120,267 | |||||||
| The average monthly number |
of | employees | during | the year | was as follows: | |||
| 2022 | 2021 | |||||||
| Employees | 4 | 6 | ||||||
| No employees received emoluments |
in excess of | f60,000. | ||||||
| COMPARATIVES FOR THE | STATEMENT | OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||||
| fund | fund | funds | ||||||
| F | E | |||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
153,979 | 2,194 | 156,173 | |||||
| Investment income |
35 | |||||||
| Total | 154,014 | 2,194 | 156,208 | |||||
| EXPENDITURE ON | ||||||||
| Charitable activities |
||||||||
| Charitable activites |
162,233 | 2,299 | 164,532 | |||||
| NET INCOME/(EXPENDITURE) | (8,219) | (105) | (8,324) | |||||
| RECONCILIATION OF FUNDS |
||||||||
| Total funds brought forward |
104,823 | 95,039 | 199,862 | |||||
| TOTAL FUNDS CARRIED FORWARD | 96,604 | 94,934 | 191,538 |
| for th | e Year Ended 31 March 2022 | e Year Ended 31 March 2022 | e Year Ended 31 March 2022 | |||
|---|---|---|---|---|---|---|
| 8. | TANGIBLE FIXEDASSETS | |||||
| Fixtures | ||||||
| Freehold | and | |||||
| property | fittings | Totals | ||||
| E | E | E | ||||
| COST | ||||||
| At 1 April 2021 | 64,011 | 24,258 | 88,269 | |||
| Additions | 12,013 | 12,013 | ||||
| At 31 March 2022 | 64,011 | 36,271 | 100,282 | |||
| DEPRECIATION | ||||||
| At 1 April 2021 | 2,379 | 8,876 | 11,255 | |||
| Charge for year | 781 | 4,103 | 4,884 | |||
| Reclassification/transfer | (39) | 39 | ||||
| At 31 March 2022 | 3,121 | 13,018 | 16,139 | |||
| NET BOOK VALUE | ||||||
| At 31 March 2022 | 60,890 | 23,253 | 84,143 | |||
| At 31 March 2021 | 61,632 | 15,382 | 77,014 | |||
| 9. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2022 | 2021 | |||||
| E | ||||||
| Other debtors | 3,992 | 2,594 | ||||
| Prepayments | 745 | |||||
| 3,992 | 3,339 | |||||
| 10. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2022 | 2021 | |||||
| F | E | |||||
| Social security and other | taxes | 1,452 | 2,155 | |||
| Other creditors | 488 | 2,500 | ||||
| Accrued expenses | 1,200 | 1,560 | ||||
| 3,140 | 6,215 | |||||
| 11. | MOVEMENT IN FUNDS |
|||||
| Net | ||||||
| movement | At | |||||
| At 1.4.21 | in funds | 31.3.22 | ||||
| E | ||||||
| Unrestricted funds |
||||||
| General fund |
96,604 | 8,163 | 104,767 | |||
| Restricted funds |
||||||
| Restricted fund |
94,934 | (1,064) | 93,870 | |||
| TOTAL FUNDS | 191,538 | 7,099 | 198,637 |
| Net movement | in funds, inc |
lud | ed in t |
he above | are as follows: | ||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| E | F | ||||||
| Unrestricted | funds | ||||||
| General fund |
158,230 | (150,067) | 8,163 | ||||
| Restricted funds | |||||||
| Restricted fund |
(1,064) | (1,064) | |||||
| TOTAL FUNDS | 158,230 | (151,131) | 7,099 | ||||
| Comparatives | for movement | in funds | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.20 | in funds | 31.3.21 | |||||
| E | E | ||||||
| Unrestricted | funds | ||||||
| General fund |
104,823 | (8,219) | 96,604 | ||||
| Restricted funds |
|||||||
| Restricted fund |
95,039 | (105) | 94,934 | ||||
| TOTAL FUNDS | 199,862 | (8,324) | 191,538 | ||||
| Comparative | net movement | in | funds, | included | in the above are as follows: | ||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| F | |||||||
| Unrestricted | funds | ||||||
| General fund |
154,014 | (162,233) | (8,219) | ||||
| Restricted funds |
|||||||
| Restricted fund |
2,194 | (2,299) | (105) | ||||
| TOTAL FUNDS | 156,208 | (164,532) | (8,324) |
| Net | ||||||
|---|---|---|---|---|---|---|
| movement | At | |||||
| At 1.4.20 | in funds | 31.3.22 | ||||
| E | E | |||||
| Unrestricted | funds | |||||
| General | fund | 104,823 | (56) | 104,767 | ||
| Restricted | funds | |||||
| Restricted | fund | 95,039 | (1,169) | 93,870 | ||
| TOTAL | FUNDS | 199,862 | (1,225) | 198,637 |
| A current year 12 months and prior year above are as follows: |
12 months combined net movem |
ent in funds, |
included in t |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| F | F | ||
| Unrestricted funds |
|||
| General fund |
312,244 | (312,300) | (56) |
| Restricted funds | |||
| Restricted fund |
2,194 | (3,363) | (1,169) |
| TOTAL FUNDS | 314,438 | (315,663) | (1,225) |