| Pages | ||
|---|---|---|
| Report ofthe Trustees | 1-6 | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | ||
| Notes to the Accounts | 10-14 |
| Total | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| Unrestricted | Restricted | Year ended | 6months to | ||
| funds | funds | 31Dec 2020 | 31Dec 2019 | ||
| g | g | g | |||
| INCOME AND EXPENDITURE | |||||
| Income from: | |||||
| Donations and Legacies: |
|||||
| Tithes and other | offerings | 448,356 | 448,356 | 251,253 | |
| Investments: | |||||
| Bank interest receivable | 1,306 | 2,110 | 2,425 | ||
| Grants receivable | 33,859 | 33,859 | |||
| Other | 1,410 | 1,410 | 540 | ||
| Total Income | 484,429 | 1,306 | 485,735 | 254,218 | |
| Expenditure on: |
|||||
| Charitable Activities (note 2) |
(208,081) | (4,990) | (213,071) | (110,210) | |
| Total Expenditure | (208,081) | (4,990) | (213,071) | (110,210) | |
| Net Income | 276448 | (3,684) | 272,664 | 144,008 | |
| Transfers between Funds |
1,249,907 | (1,249,907) | |||
| Net Movement in Funds |
1,526455 | (1,253491) | 272,664 | 144,008 | |
| RECONCILIATION | OF FUNDS | ||||
| Net Movement in Funds, as shown above |
1,526,255 | (1,253,591) | 272,664 | 144,008 | |
| Total Funds brought forward |
|||||
| at 01 January 2020 | 841,898 | 1,280,660 | 2,122,558 | 1,978,550 | |
| Total Funds carried forward | |||||
| at 31December 2020 | 2468,153 | 27,069 | 2495422 | 2,122458 |
| 31Dec2020 | 31Dec 2019 | ||||
|---|---|---|---|---|---|
| g | g | ||||
| Fixed assets | |||||
| Tangible Fixed Assets (note 3) | 1,744,065 | 19,605 | |||
| Current assets | |||||
| Stocks | 1,000 | 1,000 | |||
| Debtors (note 4) | 19,027 | 38,747 | |||
| Cash at Bank and in | Hand | 660,941 | 2,069,039 | ||
| 680,968 | 2,108,786 | ||||
| Creditors: aruounts | falling due | ||||
| within one year | |||||
| Creditors and Accrued Expenditure |
(note 5) | (29,811) | (5,833) | ||
| Net current assets | 651,157 | 2,102,953 | |||
| Net assets | 2395422 | 2,122,558 | |||
| Funds | |||||
| General Fund | 2,368,153 | 841,898 | |||
| Restricted Funds (note 6) | 27,069 | 1,280,660 | |||
| 2,395,222 | 2,122g58 |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| Total | funds | funds | ||||
| Unrestricted | Restricted | Year ended | 6months to | |||
| funds | funds | 31Dec2020 | 31Dec2019 | |||
| K | g | g | g | |||
| a. | Direct expenditure | |||||
| Mission | and relief | 1,000 | 1,000 | |||
| Pastoral | staff costs | 122,019 | 122,019 | 60,636 | ||
| Rent and | rates and hire | ofhalls | 46,827 | 46,827 | 32,644 | |
| Events and other activities | 193 | 193 | 133 | |||
| Gifts and | honoraria | 1,I00 | 1,100 | 2,250 | ||
| Other expenditure | 3,990 | 3,990 | 4,409 | |||
| 170,139 | 4,990 | 175,129 | 100,072 | |||
| b. | Support costs | |||||
| Office overheads | 6,767 | 6,767 | 4335 | |||
| Depreciation and amortisation |
29,375 | 29,375 | 4,003 | |||
| 36,142 | 36,142 | 8,338 | ||||
| c. | Governance | Costs | ||||
| Accountancy fees |
1,800 | 1,800 | 1,800 | |||
| ldt00 | 1,800 | 1,800 | ||||
| Total | 208,081 | 4,990 | 213,071 | 110,210 |
| The average number ofemployees | The average number ofemployees | The average number ofemployees | The average number ofemployees | during | during | the year was: | the year was: | ||
|---|---|---|---|---|---|---|---|---|---|
| Management and administration |
of | the Charity | |||||||
| Number ofstaff for whom | retirement | benefits are accruing | |||||||
| under money purchase | pension | schemes | |||||||
| StaffCosts | |||||||||
| Staff salaries | 106,650 | 52,199 | |||||||
| Employer's NI contributions |
7,097 | 4,602 | |||||||
| Pension contributions | 8,272 | 3,835 | |||||||
| 122,019 | 60,636 | ||||||||
| No employees earned f60,000p.a. |
or | more. | |||||||
| Tangible Fixed Assets | |||||||||
| Fixtures | |||||||||
| Freehold | Leasehold | Bittings and | |||||||
| premises | improvements | equipment | Total | ||||||
| Cost or valuation | |||||||||
| Balance at01.01.2020 | 50,846 | 42,195 | 93,041 | ||||||
| Additions | 1,753,835 | 1,753,835 | |||||||
| Balance at31.12.2020 | 1,753,$35 | 50,846 | 42,195 | ldt46,$76 | |||||
| Depreciation | |||||||||
| Belance at01.01.2020 | 35,595 | 37,841 | 73,436 | ||||||
| Charge for the year | 21,923 | 5,085 | 2,367 | 29,375 | |||||
| Balance at31.12.2020 | 21,923 | 40,680 | 40,208 | 102411 | |||||
| Net BookValue at31.12.2020 | 1,731,912 | 10,166 | 1,987 | 1,744,065 | |||||
| Net BookValue at31.12.2019 | 15,251 | 4,354 | 19,605 | ||||||
| Debtors | |||||||||
| 31 | Dec2020 | 31Dec 2019 | |||||||
| Gift Aid tax rebate receivable | 18,497 | 9,679 | |||||||
| Other debtors, prepayments | and | accrued | income | 530 | 29,068 | ||||
| 19,027 | 38,747 |
| Creditor | s: amounts | falling du | e within on | e year | |||
|---|---|---|---|---|---|---|---|
| 31Dec 2020 | 31Dec | 2019 | |||||
| g | |||||||
| Accruals | and deferred income | 26,165 | 1,800 | ||||
| Taxation | and social | security | 3,406 | 3,962 | |||
| Other creditors | 240 | 71 | |||||
| 29,811 | 5,833 | ||||||
| Restricted Funds | |||||||
| Mission | |||||||
| And | Total | ||||||
| Development | Relief | Theology | Restricted | ||||
| Fund | Fund | Fund | Funds | ||||
| K | K | ||||||
| Balance | at01.01.2020 | 1,248,634 | 26,169 | 5,857 | 1,280,660 | ||
| Incoming | resources | 1,273 | 27 | 6 | 1,306 | ||
| Outgoing | resources | (1,000) | (3,990) | (4,990) | |||
| Transfers | (to)/from | unrestricted | funds | (1,249,907) | — | — | (1,249,907) |
| Balance | at31.12.2020 | 25,196 | 1,873 | 27,069 |
| Analysis ofnet assets between funds | |||
|---|---|---|---|
| General | Restricted | ||
| Fund | Funds | Total | |
| K | |||
| Tangible fixed assets | 1,744,065 | 1,744,065 | |
| Cash at bank and in hand | 633,872 | 27,069 | 660,941 |
| Other net current assets/(liabilities) | (9,784) | (9,784) | |
| 2,368,153 | 27,069 | 2395,222 |
| At the balance sheet date, the Church had commitments to ofnon-cancellable operating leases: |
make payments during t |
he following year |
|---|---|---|
| 31Dec 2020 | 31Dec2019 | |
| On leases which expire: | ||
| Within one to five years ofthe balance sheet date | 62,000 | 62,000 |