| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | ||||||
| Note | (Unrestricted) | (Unrestricted) | |||||
| INCOME from: | |||||||
| Donations, collections and |
legacies | 70,275 | 58,741 | ||||
| Investments: | |||||||
| Lettings income | 175,030 | 177,440 | |||||
| Other income | 81 | 4,075 | |||||
| Total income | 245,386 | 240,256 | |||||
| EXPENDITURE on: | |||||||
| Raising funds: | |||||||
| Properties insurance |
cover | 6,654 | 5,168 | ||||
| Lettings expenses (agent's commission, | repairs etc) | 24,838 | 22,741 | ||||
| 31,492 | 27,909 | ||||||
| Charitable activities: |
|||||||
| Donations and contributions |
to Ecumenical | ||||||
| Patriarchate and Greek Orthodox Archdiocese |
9,185 | 8,080 | |||||
| Candles, charcoal, incense and wine | 5,702 | 4,692 | |||||
| Clergy and staff salary costs | 71,922 | 83,413 | |||||
| Religious functions and the advancement |
ofthe faith | 7,564 | 2,013 | ||||
| Water rates, light and | heat | 11,566 | 12,379 | ||||
| Insurance cover for the Church |
13,118 | 12,110 | |||||
| Repairs, renewals and maintenance |
5,709 | 924 | |||||
| Telephone and internet |
2,604 | 2,229 | |||||
| Cleaning and laundry |
500 | ||||||
| Other expenses | 1,596 | 733 | |||||
| Depreciation | 1,526 | 1,796 | |||||
| Governance costs: |
|||||||
| Independent Examination, |
accountancy | and | |||||
| taxation services | 2,200 | 2,000 | |||||
| 133,192 | 130,369 | ||||||
| Total expenditure | 164,684 | 158,278 | |||||
| Net income before gains | on: | 80,702 | 81,978 | ||||
| Investments | |||||||
| Net income and net movement | in funds | 80,702 | 81,978 | ||||
| Reconciliation offunds |
|||||||
| Total funds at 1 April 2022 | 4,376,553 | 4,294,575 | |||||
| Total funds at 31 March 2023 carried forward | 4,457,255 | 4,376,553 |
| As at 31 | March 2023 | March 2023 | March 2023 | ||||
|---|---|---|---|---|---|---|---|
| Note | 2023 | 2022 | |||||
| E | |||||||
| Fixed assets | |||||||
| Tangible | assets | 3 | 235,786 | 237,312 | |||
| Investments | 4 | 4,197,355 | 4,197,355 | ||||
| 4,433,141 | 4,434,667 | ||||||
| Current | assets | ||||||
| Stock | 12,112 | 8,612 | |||||
| Debtors | 5,241 | 4,135 | |||||
| Cash at | bank | and | in hand | 90,016 | 58,019 | ||
| 107,369 | 70,766 | ||||||
| Creditors | falling due within | one year | 6 | (38,462) | (49,087) | ||
| Net current assets | 68,907 | 21,679 | |||||
| Total assets | less | current | liabilities | 4,502,048 | 4,456,346 | ||
| Creditors | falling due after | more than one year | 7 | (44,793) | (79,793) | ||
| Net assets | 4,457,255 | 4,376,553 | |||||
| Unrestricted | funds | ||||||
| General | funds | 4,457,255 | 4,376,553 | ||||
| Total funds | 4,457,255 | 4,376,553 |
| Staff costs and numbers | ||
|---|---|---|
| 2023 | 2022 | |
| E | ||
| Salaries and wages | 69,500 | 62,000 |
| Social security costs | 55 | |
| Pension costs | 2,422 | 21,358 |
| Total staff costs | 71,922 | 83,413 |
| 3. | Tangible fix | e | d | assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freehold | |||||||||||||||
| church | Fixtures, | ||||||||||||||
| building | and | fittings & |
|||||||||||||
| land | equipment | Total | |||||||||||||
| Cost | |||||||||||||||
| At 1 April 2022 | 227, | 138 | 64,404 | 291,542 | |||||||||||
| Additions | |||||||||||||||
| 227,138 | 64,404 | 291,542 | |||||||||||||
| Depreciation | |||||||||||||||
| At 1 April 2022 | 54,230 | 54,230 | |||||||||||||
| Charge for the year | 1,526 | 1,526 | |||||||||||||
| At 31 March | 2023 | 55,756 | 55,756 | ||||||||||||
| Net book value at 31 | March 2023 | 227,138 | 8,648 | 235,786 | |||||||||||
| Net book value | at 1 April 2022 | 227, | 138 | 10,174 | 237,312 | ||||||||||
| The market | value of freehold | church | building | and land | is | significantly | more than the carrying | value | but it is |
||||||
| not practical | for the trustees | to quantify | the | difference. | The church | building | is covered by |
an insurance | |||||||
| policy with sum | insured | off6.4 million. | |||||||||||||
| 4. | Fixed asset | investments | |||||||||||||
| 2023 | 2022 | ||||||||||||||
| E | E | ||||||||||||||
| UK Investment | properties - market value |
at 1 | April 2022 | 4,197,355 | 4, | 197,355 | |||||||||
| Gains on investments | |||||||||||||||
| Market value | at 31 March 2023 | 4,197,355 | 4, | 197,355 | |||||||||||
| 5. | Debtors | ||||||||||||||
| 2023 | 2022 | ||||||||||||||
| E | E | ||||||||||||||
| Prepayments | 4,241 | 4,135 | |||||||||||||
| Other debtors | 1,000 | ||||||||||||||
| 5,241 | 4,135 | ||||||||||||||
| 6. | Creditors falling due |
within one year | |||||||||||||
| 2023 | 2022 | ||||||||||||||
| E | E | ||||||||||||||
| Loans | 35,000 | 45,000 | |||||||||||||
| Other creditors | and accruals | 3,462 | 4,087 | ||||||||||||
| 38,462 | 49,087 |
| 7. | Creditors | falling due after | more than one year | ||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| E | |||||
| Loans | 44,793 | 79,793 | |||
| 8. | Related party transactions | ||||
| Revd Dr | Kristian Akselberg | occupies rent free a flat owned | by the charity. |