| Page | |||
|---|---|---|---|
| Operating and Financial Review |
I | to | 2 |
| Report ofthe Trustees | 3 | to | 5 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 9 | to | 12 |
| Detailed Statement ofFinancial Activities | 13 | to | 14 |
| FOR THE | YEAR ENDED 31DECE | MBER 2021 | ||
|---|---|---|---|---|
| 31/12/21 | 31/12/20 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| Nates | ||||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies |
95,671 | 82,867 | ||
| Charitable activities |
||||
| Church Activities | 30,944 | 12,804 | ||
| Other trading activities | 990 | 649 | ||
| Investment income |
1,018 | 1,296 | ||
| Other income | 32,357 | 6,631 | ||
| Total | 160,980 | 104,247 | ||
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Church Activities | 148,978 | 123,950 | ||
| NKT INCOME/(EXPENDITURE) | 12,002 | (19,703) | ||
| RECONCILIATION | OF FUNDS | |||
| Total funds brought forward | 162,049 | 181,752 | ||
| TOTAL FUNDS CARRIED FORWARD | 174,051 | 162,049 |
| BALANCE SHEET 31DECEMBER 2021 |
|||
|---|---|---|---|
| 31/12/21 | 31/12/20 | ||
| Unrestricted | Total | ||
| funds | funds | ||
| Notes | f | ||
| CURRENT ASSETS | |||
| Debtors | 22,146 | 17,834 | |
| Investments | 20,000 | ||
| Cash at bank | 159,311 | 137,926 | |
| 181,457 | 175,760 | ||
| CREDITORS | |||
| Amounts falling due within one year |
10 | (7,406) | (13,711) |
| NKT CURRENT ASSETS | 174,051 | 162,049 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 174,051 | 162,049 | |
| NKT ASSETS | 174,051 | 162,049 | |
| FUNDS | |||
| Unrestricted funds |
174,051 | 162,049 | |
| TOTAL FUNDS | 174,051 | 162,049 |
| Further explana | tion ofthe nature and purpose ofeach fund |
is included in the notes to the financial |
statements. |
|---|---|---|---|
| DONATIONS | AND LEGACIES | ||
| 31/12/21 | 31/12/20 | ||
| Collections | 67,977 | 65,668 | |
| Donations | 8,483 | 1,615 | |
| Gift aid | 17,211 | 15,584 | |
| Legacies | 2,000 | ||
| 95,671 | 82,867 |
| 3. | OTHER TRADING AC | TI | VITIES | ||
|---|---|---|---|---|---|
| 31/12/21 | 31/12/20 | ||||
| Fundraising events |
990 | 649 | |||
| 4. | INVESTMENT INCOME | ||||
| 31/12/21 | 31/12/20 | ||||
| Interest Received | 1,018 | 1,296 | |||
| INCOME FROM CHARITABLE ACTIVITIES | |||||
| 31/12/21 | 31/12/20 | ||||
| Activity | |||||
| Thursday Coffees |
Church Activities | 74 | 24 | ||
| Parish Centre | Church Activities | 5,886 | 11,077 | ||
| Weddings &Funerals |
Church Activities | 8,958 | 1,332 | ||
| Church Hire | Church Activities | 740 | |||
| Grants | Church Activities | 7,750 | |||
| Wall Safe | Church Activities | 426 | 371 | ||
| Alms & Special Collections | Church Activities | 7,110 | |||
| 30,944 | 12,804 | ||||
| Grants received, included | in | the above, are as follows: | |||
| 31/12/21 | 31/I 2/20 | ||||
| f | |||||
| Music Trust | 750 | ||||
| Hope Beyond - Allchurches | Trust | 3,000 | |||
| Listed Places ofWorship | 4,000 | ||||
| 7,750 | |||||
| 6. | CHARITABLE ACTIVITIES COSTS | ||||
| Direct | |||||
| Costs | |||||
| Church Activities | 148,978 |
| DEBTORS: | A | MOUNTS | FALL | ING DUE WITHIN ONE Y | EAR | ||
|---|---|---|---|---|---|---|---|
| 31/12/21 | 3I/12/20 | ||||||
| 8 | |||||||
| Other Debtors | 22,146 | 17,834 | |||||
| CURRENT ASSETINVESTMKNTS | |||||||
| 31/12/21 | 31/12/20 | ||||||
| National Savings Income |
Bonds | 20,000 | |||||
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | YEAR | ||||||
| 31/12/21 | 31/12/20 | ||||||
| Other creditors | 7,406 | 13,711 | |||||
| MOVEMKNT | IN FUNDS | ||||||
| Net | |||||||
| movement | At | ||||||
| At 1.1.21 | in funds | 31.12.21 | |||||
| Unrestricted | funds | ||||||
| General fund | 127,517 | 7,067 | 134,584 | ||||
| Parish Centre | Designated | Fund | 34,532 | 4,935 | 39,467 | ||
| 162,049 | 12,002 | 174,051 | |||||
| TOTAL FUNDS | 162,049 | 12,002 | 174,051 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General fund |
155,095 | (148,028) | 7,067 | ||||
| Parish Centre | Designated | Fund | 5,885 | (950) | 4,935 | ||
| 160,980 | (148,978) | 12,002 | |||||
| TOTAL FUNDS | 160,980 | (148,978) | 12,002 |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| movement | At | ||||||
| At 1.1.20 | in funds | 31.12.20 | |||||
| Unrestricted | funds | ||||||
| General | fund | 150,907 | (23,390) | 127,517 | |||
| Parish Centre | Designated | Fund | 30,845 | 3,687 | 34,532 | ||
| 181,752 | (19,703) | 162,049 | |||||
| TOTAL | FUNDS | 181,752 | (19,703) | 162,049 | |||
| Comparative | net movement | in funds, included | in the above are as follows: | ||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General | fund | 93,170 | (116,560) | (23,390) | |||
| Parish Centre | Designated | Fund | 11,077 | (7,390) | 3,687 | ||
| 104,247 | (123,950) | (19,703) | |||||
| TOTAL | FUNDS | 104,247 | (123,950) | (19,703) |
| FOR THK YEAR ENDED | 31DECEMBER 2021 | |
|---|---|---|
| 31/12/21 | 31/12/20 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Collections | 67,977 | 65,668 |
| Donations | 8,483 | 1,615 |
| Gift aid | 17,211 | 15,584 |
| Legacies | 2,000 | |
| 95,671 | 82,867 | |
| Other trading activities |
||
| Fundraising events |
990 | 649 |
| Investment income |
||
| Interest Received | 1,018 | 1,296 |
| Charitable activities |
||
| Thursday Coffees |
74 | 24 |
| Parish Centre | 5,886 | 11,077 |
| Weddings &Funerals |
8,958 | 1,332 |
| Church Hire |
740 | |
| Grants | 7,750 | |
| Wall Safe | 426 | 371 |
| Alms &Special Collections | 7,110 | |
| 30,944 | 12,804 | |
| Other income | ||
| Donation - Parish Church Trust | 32,357 | 6,631 |
| Total incoming resources |
160,980 | 104,247 |
| EXPENDITURE | ||
| Charitable activities |
||
| Insurance | 6,062 | 6,003 |
| Light and heat | 4,690 | 5„430 |
| Printing and stationery |
1,556 | 1,190 |
| Council Tax | 3,319 | 3,267 |
| Repairs &Maintenance | 51,176 | 13,117 |
| Parish Centre | 950 | 7,390 |
| Charitable Donations |
7,082 | 1,476 |
| Parish Share | 51,300 | 51,300 |
| Caretaker | 976 | 1,967 |
| Vicars Expenses | 2,146 | 2,211 |
| Curates Expenses | 2,502 | 1,557 |
| Organ and Choir | 11,361 | 10,652 |
| Cerned forward |
143,120 | 105,560 |
| 31/12/21 | 31/12/20 | |
|---|---|---|
| Charitable activities |
||
| Brought forward | 143,120 | 105,560 |
| Crib service costs | 950 | |
| Alter cross &candlesticks | 17,440 | |
| Wedding &funeral costs | 5,108 | |
| Organist scholarship costs |
750 | |
| 148,978 | 123,950 | |
| Total resources expended | 148,978 | 123,950 |
| Net income/(expenditure) | 12,002 | (19,703) |