Registered Charity Number : 1180095
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
Trustees Annual Report, Financial Statements and Independent Examiner’s Report
Year ended 31 March 2024
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
| Trustees Report | 2-6 |
|---|---|
| Statement of Trustee’s Responsibilities | 7 |
| Independent Examiner’s Report | 8 |
| Statement of Financial Activities | 9 |
| Statement of Financial Position | 10 |
| Notes to the Financial Statements | 11-16 |
| Statement of Income and Expenditure | 17 |
1
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
TRUSTEES REPORT FOR THE YEAR ENDED 31 MARCH 2024
The Trustees present their annual report for the year ended 31 March 2024.
REFERENCE AND ADMINISTRATIVE DETAILS
CHARITY NAMES Shield of Faith Family Christian Church CHARITY NUMBER 1180095 REGISTERED ADDRESS The Meeting Centre 1 Marchant Road Hinckley Leicestershire LE10 0LQ
TRUSTEES
The following persons acted as Trustees of the Charity throughout the year.
Jo-Ann Poblador (Secretary) Maria Fe Atmospera Agdalpen Marilou Sumalia Casayuran (Chairman)
INDEPENDENT ACCOUNTANT
Gail Griffin G R Associates Calle Naranjo 1 El Pinar de Campoverde 03191 Pilar de la Horadada Comunidad Valenciana Spain
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
Risk Management
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
2
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
TRUSTEES REPORT FOR THE YEAR ENDED 31 MARCH 2024
OBJECTIVES AND ACTIVITIES
Objectives and aims
To advance the Christian religion for the benefit of the public in accordance with the Gospel of Jesus Christ. To relieve sickness and financial hardship and to promote and preserve good health by the provision of funds, goods and services of any kind, including the provision of counselling and support in such parts of the United Kingdom or the World as the trustees from time to time may think fit.
Church Ministries
| Pastoral Care | Pastor Sarah Yumul and Pastor Tony Yumul |
|---|---|
| Youth Ministry | Sean Yumul and Josh Casayuran |
| Evangelism | Pastor Sarah Yumul and Pastor Tony Yumul |
| Worship Ministry | Faith Agdalpen and Paolo Daguio |
| Children Ministry | Rhona Asuncion |
| Cell Ministry/Discipleship | Pastor Sarah Yumul and Pastor Tony Yumul |
| Life Class | Pastor Sarah Yumul |
| TMC (church building) Administration | John Shaw |
| Discipleship/Mentoring | Pastor Sarah Yumul, Pastor Tony Yumul |
| Media/Sound Ministry | Elaiza Racelis and Paolo Daguio |
| Ushering Ministry | Del Weir and Jo-Ann Poblador |
| Security | John Shaw and Brian Atkins |
| Transport | Mark Weir |
Significant Church Activities
-
The Worship Sunday Service is 10.30am to 12.30pm and Prayer meeting every Friday at 6.00pm
-
Kaizen – Youth fellowship every three months to encourage young people in the community to know more about Christ.
Cell Group Ministry or Intentional Discipleship
The Church has cell/small groups led by cell group leaders. We meet one a week, sharing life, the Word of God on brethren’s house or through online platforms. Through this activity, believers or disciples were strengthened and encouraged one another, not only spiritually but emotionally in every aspect of our lives, as we pray together and enjoy our fellowship to one another.
3
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
TRUSTEES REPORT FOR THE YEAR ENDED 31 MARCH 2024
Primary Meetings and Fellowship
The Primary Cell leaders meeting is every 3-4 months and led by Pastor Tony Yumul and Pastor Sarah Yumul.
The purpose of the meeting is to strengthen, encourage and build up the leaders in winning souls and making them true disciples of Jesus Christ through Intentional Discipleship.
Life Class Ministry (Equipping/Mentoring)
All congregation, especially new members in church or the cell group are encouraged to attend these sessions to equip and train from being a believer into becoming a leader. Also, to have the compassion in reaching out to the lost souls and ability to participate, and to help in bringing hope to the less fortunate people by providing emotional, physical, material and spiritual help. Leaders and disciples had the opportunity to attend conference last 20-21 October 2023 with different guest speakers from abroad.
Board of Trustees and The Meeting Centre administration meeting.
The meeting is every 3 months regarding church finances, planning, evaluation and goals.
Other relevant and regular activities in Church.
Church anniversary every March Mother’s day celebration every March Good Friday and Easter Sunday in April Father's Day celebration every June Baptism every April or May Picnic day during summer Local or national mentoring every October Pastor’s appreciation month in October Thanksgiving every November Christmas celebrations in December
PUBLIC BENEFIT STATEMENT
The Charity meets the Charity Commission’s public benefit criteria by providing donations, not only in Leicester, but other areas of the UK and abroad. This year the church hosted and supported charity events within the church building and also extended support abroad.
4
-
MS Society Hinckley – a charity that offers friendship, support and information about the MS journey uses our church building to meet, greet and exercise every week.
-
15 July 2023 – Comi con charity event by using the TMC church building and volunteers from church helped in the preparation of the food.
-
19 August 2023 – picnic day. The church invited friends and family to have fellowship to one another. Games and a variety of food were provided.
-
2 September 2023 – Independence celebration for our Ukrainian community. The event was held in the Meeting Centre and our church helped and provided a buffet meal.
-
9 September 2023 – Foster awareness. The team raised awareness of fostering and the impact that foster carers have on young people through campaigns.
-
29 September 2023 – MS Society Hinckley and District’s 55 year dinner and fundraising.
-
20-21 October 2023 – Ignite Conference. Supporting and mentoring church leaders and members in London.
-
26 November 2023 – Thanksgiving celebration. Church prepared a buffet meal for the congregation and community after Sunday service.
-
17 December 2023 – Christmas church celebration. The church prepared a party and buffet meal to share with the congregation and community/visitors.
-
25 December 2023 – prepared Christmas lunch for homeless and vulnerable elderly people. Shield of Faith, along with the Salvation Army Church and charity in Hinckley prepared Christmas songs and provided gifts, such as groceries to take home for those who needed it.
-
7 January 2024 – Sunday School graduation day. Church invited community and friends to witness how the children learn about God’s word at a young age.
-
7 February 2024 – Ministers meeting. All churches in Hinckley were gathered in the Meeting Centre.
-
21 February 2024 – charity fashion show. This was held at the Meeting Centre to support cancer patients – GEMS charity.
-
9 February 2024 – Sikh worship was held in the Meeting Centre to support their community.
-
17 March 2024 – the Shield of Faith Church’s 8[th] anniversary. Celebrated and prepared food for the congregation and the community.
-
29 March 2024 – Good Friday. All churches in Hinckley joined together to partake in a ‘walk of faith’. A privilege since our beloved Pastor Sarah was the speaker.
-
30 March 2024 – Church Encounter. New and old members of the congregation were given an opportunity to experience the deepest love of Jesus in our lives.
Achievement
The Shield of Faith Family Christian Church by the grace and wisdom of God, has been able to help and support other charities, as well as extending help abroad this year.
The Youth Ministry is growing fast, young people are encouraged to join and engage in winning souls, church activities and ministry. Every three months, they have Youth Service/Kaizen in which young people from the age of 11 years up to young professional are invited to attend and enjoy fellowship with one another and to know more about God’s plan in their lives. Few adults are volunteering to help out with this event. The church was able to connect and build more rapport with other churches in Hinckley and in the community. We are so blessed and privileged that we were able to support other charities this year by allowing them to use our church building.
5
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
TRUSTEES REPORT FOR THE YEAR ENDED 31 MARCH 2024
This year we were so blessed that our church hosted an Encounter (Retreat) for the first time and by the grace of God, more than 30 people attended. The church was able to provide a minibus for transport for church members and visitors from Leicester going to the Meeting Centre.
Future Developments
Shield of Faith Family Christian Church is praying for multiplication of souls, more leaders and workers to rise up and be equipped so we can reach out to more souls and open more cell groups in every locality and not just here in Leicester city. To reach out to more youths in colleges and universities. To have open doors of opportunity, to have bible study for families and friends whom we have already connected to. Praying that our church and our building will be used as a channel of blessing, especially to those in need, emotionally, mentally, financially and mostly, the spiritual aspect of their lives. To continue to support small charities in our community, especially in Hinckley.
Going Concern
The Trustees consider that there are no material uncertainties about the Charity’s ability to continue as a going concern, nor any significant areas of uncertainty that affect the carrying value of assets held by the Charity.
Structure, Governance and Management
Type of Charity
The Charity is an Unincorporated Association
Type of Governing Document
The Charity is governed by it’s Constitution dated 19 June 2016.
Trustee Selection
Trustees are appointed by the majority decision of members at a General Meeting of Members
6
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
TRUSTEES REPORT FOR THE YEAR ENDED 31 MARCH 2024
Statement of Trustee’s Responsibilities in relation to Financial Statements
The Trustees are responsible for preparing the Trustee’s Report and Financial Statements in accordance with applicable law and United Kingdom Accounting Standards. The law applicable to Charities in England and Wales requires Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Charity and of the incoming resources and application of resources of the Charity for that period. In preparing these financial statements, the Trustees are required to
-
Select suitable accounting policies and then apply them consistently
-
Observe the methods and principles of the Charities SORP
-
Made judgements and estimates that are reasonable and prudent
-
State whether applicable accounting standards have been followed, subject to any departures disclosed and explained in the financial statements, and
-
Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue in business.
The Trustees are responsible for keeping accounting records which disclose with reasonable accuracy the financial position of the Charity and enable them to ascertain that the financial statements comply with the Charities Act 2011 and the provision of the governing document. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Approved by the Trustees on ______
And signed on their behalf by
_____ Trustee
______ Signature
7
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
INDEPENDENT EXAMINER’S REPORT YEAR ENDED 31 MARCH 2024
I report on the accounts of the company for the year ended 31 March 2024 which are set out on pages 8 to 16.
Respective responsibilities of the Trustees and Examiner
The Trustees (and those who are also the directors of the company for the purposes of company law) are responsible for the preparation of the accounts. The Trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is required.
Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to :
-
Examine the accounts under section 145 of the 2011 Act
-
Follow procedures laid down in the General Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act
-
State whether particular matters have come to my attention
Basis of Independent Examiners Report
My examination was carried out in accordance with the General Directions given by the Charity Commission. An examination includes a review of accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as Trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit. However, all paperwork has been examined in the course of the financial year and it is my opinion that these accounts represent a true and fair view of the charitable activities in the financial year ended 31 March 2024.
Independent Examiners Report
In connection with my examination, no matter has come to my attention :
-
Which gives me reasonable cause to believe that, in any material respect, the requirements to keep accounting records in accordance with section 386 of the Companies Act 2006, and to prepare accounts which accord with the accounting records, comply with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the Statement of Recommended Practice: Accounting and Reporting by Charities have not been met, or
-
To which, in my opinion, attention should be drawn in order to enable a property understanding of the accounts to be reached, save the removal of historic balances which are no longer relevant.
Gail Griffin MAAT
G R Associates
8
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2024
| Note | Restricted | Unrestricted | Total | Total | |
|---|---|---|---|---|---|
| Funds | Funds | Fund | Fund | ||
| 2024 | 2023 | ||||
| £ | £ | £ | £ | ||
| INCOMING RESOURCES | |||||
| Donations | 2 | 93,857 | 93,857 | 76,502 | |
| Rent | NIL | NIL | 77,432 | ||
| Gift Aid | 26,211 | 26,211 | 11,971 | ||
| TOTAL INCOMING RESOURCES | 120,068 | 120,068 | 165,905 | ||
| RESCOURCES EXPENDED | |||||
| Charitable activities | 99,863 | 99,863 | 128,391 | ||
| Governance costs | 3 | 750 | 750 | 1,000 | |
| Raising funds | |||||
| TOTAL RESOURCES EXPENDED | 100,613 | 100,613 | 129,391 | ||
| NET INCOMING RESOURCES | 19,455 | 19,455 | 36,514 | ||
| RECONCILIATION OF FUNDS | |||||
| Total funds brought forward | 316,979 | 316,979 | 280,465 | ||
| TOTAL FUNDS CARRIED FORWARD | 336,434 | 336,434 | 316,979 |
9
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
STATEMENT OF FINANCIAL POSITION AT 31 MARCH 2024
| Note | 2024 | 2023 | |
|---|---|---|---|
| £ | £ | ||
| FIXED ASSETS | |||
| Tangible fixed assets | 8 | 680,514 | 677,617 |
| CURRENT ASSETS | |||
| TMC income in previous accounts | 18,346 | NIL | |
| Cash at bank and in hand | 9 | 19,856 | 37,796 |
| Debtors, prepayments | 9 | 16,042 | 6,833 |
| CREDITORS | |||
| Amounts falling due within 1 year | 10 | 9,977 | 750 |
| NET CURRENT ASSETS | 44,267 | 43,879 | |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 724,781 | 721,496 | |
| CREDITORS | |||
| Amounts falling due after 1 year | 11 | 388,347 | 404,517 |
| NET ASSETS | 336,434 | 316,979 | |
| FUNDS | |||
| Unrestricted funds | 336,434 | 316,979 | |
| Restricted funds | - | ||
| TOTAL FUNDS | 336,434 | 316,979 |
The notes on pages 10-15 form part of the financial statements.
These financial statements have been approved by the Trustees on _______ and signed on their behalf by
Trustee
Signature
10
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
1 Accounting Policies
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
The financial statements have been prepared in accordance with Accounting and Reporting by Charities : Statement of Recommended Practice applicable to Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2015) – Charities SORP (FRS102), and the Charities Act 2011.
Basis of preparation
Shield of Faith Family Christian Church meets the definition of a public benefit entity under FRS102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.
Going concern
The Trustees consider that there are no material uncertainties about the Charity’s ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the Charity.
Income and endowments
All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of the income receivable can be reliably measured.
Donations and legacies
Donations are recognised when the Charity has been notified in writing of both the amount and settlement date.
In the event that a donation is subject to conditions that require a level of performance by the Charity before the Charity is entitled to the funds, the income is deferred and not recognised until either of those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the Charity and it is probable that these conditions will be fulfilled within the reporting period.
Expenditure
All expenditure is recognised once there is a legal of constructive obligation to that expenditure, it is probable that settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings, they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.
11
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
Raising funds
These are costs incurred in attracting voluntary income, the management of investments and those incurred in trading activities that raise funds.
Charitable activities
Charitable expenditure comprises those costs incurred by the Charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Governance costs
These include the costs attributable to the Charity’s compliance with constitutional and statutory requirements, including audit, strategic management and costs reimbursed for expenses incurred.
Taxation
The Charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK Corporation Tax purposes. Accordingly, the Charity is potentially exempt from taxation in respect of Income or Capital Gains received within the categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992 to the extent that such income or gains are applied exclusively to charitable purposes.
Tangible fixed assets
Individual fixed assets costing £300.00 or more are initially recorded at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
Depreciation and amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows : Music equipment 3 years RB Office equipment 3 years RB
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant rise of change in value.
Fund structure
Unrestricted income funds are general funds that are available for use at the Trustee’s discretion in furtherance of the objectives of the Charity.
Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.
12
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
| 2 Incoming Resources | |||
|---|---|---|---|
| Restricted | Unrestricted | Total | Total |
| Funds | Funds | Funds | Funds |
| 2024 | 2023 | ||
| £ | £ | ||
| Tithes & Offerings | 93,857 | 93,8757 | 76,502 |
| Rent | NIL | NIL | 77,432 |
| Gift Aid | 26,211 | 26,211 | 11,971 |
| Total | 120,068 | 120,068 | 165,905 |
| 3 Governance Costs | |||
| Accounts examination | 750 | 750 | 750 |
| Expenses | |||
| Total | 750 | 750 | 1,000 |
| 4 Net incoming/outgoing resources | |||
| Net outgoing resources for the year include | |||
| Depreciation of fixed assets | 6,098 | 6,098 | 8,136 |
13
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
5 Trustees remuneration and expenses
Any costs incurred have been included in the schedule of expenses and relate to the cost of transportation and other out of pocket expenses.
6 Staff costs
During the year there were no staff on the payroll of the charity and all payments made to persons rendering a service to the Charity were made as contractor payments.
7 Taxation
The Charity is registered with HMRC and it has been ascertained that they are currently exempt from taxation to the extent allowable by law for registered charities.
8 Fixed Assets
| Freehold Buildings | Fixtures, Fittings | Fixtures, Fittings | Total | |
|---|---|---|---|---|
| The Meeting Room | & Equipment | Vehicle | ||
| £ | £ | £ | ||
| Cost | ||||
| As at 31 March 2022 | 661,320 | 42,735 | 704,055 | |
| Additions in year | NIL | 8,995 | 8,995 | |
| 661,320 | 42,735 | 8,995 | 713,050 | |
| Depreciation | ||||
| As at 31 March 2023 | 26,438 | 26,438 | ||
| Charge for the year | 5,378 | 720 | 6,098 | |
| As at 31 March 2023 | 31,816 | 720 | 32,536 | |
| Net Book Value | ||||
| As at 31 March 2023 | 661,320 | 16,297 | 677,617 | |
| As at 31 March 2024 | 661,320 | 10,919 | 8,275 | 680,514 |
14
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
9 Current Assets
| 9 Current Assets | ||
|---|---|---|
| Total | Total | |
| Funds | Funds | |
| 2024 | 2023 | |
| Cash at bank and in hand | 19,856 | 37,796 |
| Debtors and prepayments | 16,042 | 6,833 |
| TMC debtors and bank from 2023 | 18,346 |
Short terms loans have been made to some of the members. There is no urgency to repay these as they have been made to alleviate financial hardship and it is at the pastor’s discretion as to whether repayment will be required going forward. The sum of £1000 has been repaid post balance sheet date.
The prepayment relates to the full year’s insurance having been paid part way through the year and which relates to the following financial year.
| Total | 54,244 | 44,629 |
|---|---|---|
| 10 Creditors – Amounts due within 1 year | ||
| Accruals – Accounts Examination fees | 750 | 750 |
| Expenses paid by TMC on behalf of SOF | 9,227 | |
| Total | 9,977 | 750 |
| 11 Creditors – Amounts due after 1 year | ||
| Interest free loans | 82,500 | 82,500 |
| Less repayments 2023 | ( 8,367) | ( 8,367) |
| Less repayments 2022 | (47,170) | (47,170) |
| Less repayments 2021 | ( 24,170) | ( 24,170) |
| Less repayments 2020 | ( 2,793) | ( 2,793) |
| Total | NIL | NIL |
| Mortgage loan | 455,000 | 455,000 |
| Less repayments 2024 | (16,170) | |
| Less repayments 2023 | (16,170) | (16,170 |
| Less repayments 2022 | (16,170) | (16,170) |
| Less repayments 2021 | ( 14,352) | (14,352) |
| Less repayments 2020 | ( 3,791) | ( 3,791) |
| Total | 388,347 | 405,517 |
| Overall total | 388,347 | 404,517 |
15
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2024
12 Contingent Liabilities
Except as reflected in the Financial Statements, there were no contingent liabilities for the year and the previous years.
13 Reserves
| Total | Total | |
|---|---|---|
| Funds | Funds | |
| 2024 | 2023 | |
| As at 31 March 2023 | 316,979 | 280,465 |
| Net surplus for the year | 19,455 | 36,514 |
| As at 31 March 2024 | 336,434 | 316,979 |
16
SHIELD OF FAITH FAMILY CHRISTIAN CHURCH
INCOME AND EXPENDITURE STATEMENT FOR THE YEAR ENDED 31 MARCH 2024
| Unrestricted | Restricted | Total Funds | Total Funds | |
|---|---|---|---|---|
| Funds | Funds | period to | period to | |
| 31.3.24 | 31.3.23 | |||
| £ | £ | £ | £ | |
| INCOME | ||||
| Donations | 93,857 | 93,857 | 76,502 | |
| Rent | NIL | NIL | 77,432 | |
| Gift aid | 26,211 | 26,211 | 11,971 | |
| TOTAL INCOME | 120,068 | 120,068 | 165,905 | |
| EXPENDITURE | ||||
| Operating and Administrative | Expenses | |||
| Staff costs and expenses | 39,414 | 39,414 | 62,982 | |
| Stationery and sundries | 215 | 215 | 448 | |
| Refreshments and catering | 5,106 | 5,106 | ,3,782 | |
| Office equipment | 2,397 | 2,397 | 2,209 | |
| Marketing expenses | 124 | 124 | 323 | |
| Insurance | 597 | 597 | 1,511 | |
| Bank charges and interest | 16,492 | 16,492 | 19,654 | |
| Grants, donations | 5,170 | 5,170 | 2,148 | |
| Telephone and internet | 501 | 501 | 1,352 | |
| Software, computer | 2,480 | 2,480 | 705 | |
| Utility costs | 11,882 | 11,882 | 14,281 | |
| Depreciation | 6,098 | 6,098 | 8,136 | |
| Repairs and maintenance | 2,478 | 2,478 | 4,803 | |
| Cleaning | - | - | 813 | |
| Discretionary loans | 3,050 | 3,050 | - | |
| HMRC fine | - | - | 100 | |
| Transportation costs | 3,696 | 3,696 | 5,198 | |
| Licences | 163 | 163 | ||
| SUBTOTAL | 99,863 | 99,863 | 128,391 | |
| Governance Expenditure | ||||
| Accounts examination fee | 750 | 750 | 750 | |
| Excess fee charged | - | - | 250 | |
| Trustee expenses | ||||
| SUBTOTAL | 750 | 750 | 1,000 | |
| TOTAL EXPENDITURE | 100,613 | 100,613 | 129,391 | |
| SURPLUS FOR THE YEAR | 19,455 | 19,455 | 36,514 |
17