| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 7 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | 10 | |||
| Notes to the Financial Statements | I1 | to | 16 | |
| Detailed Statement ofFinancial Activities | 17 | to | 18 |
| Greater Manchester Centre for |
Voluntary | Organisations | (Foodbank) | K1,990 |
|---|---|---|---|---|
| Salford Community Voluntary |
Services (Foodbank) | K7,500 | ||
| Bolton CVS (Wellbeing) | f15,000 | |||
| Bolton CVS (Foodbank) | K1,630 | |||
| Workers Educational Action - ESF(Jeremiah) The Message Trust (Eden) |
f15,000 f8,350 |
|||
| Bolton MBC(Foodbank) | X13,000 | |||
| Coalfields Regeneration Trust |
(Advice and Guidance) | f.2,000 | ||
| The Trussell Trust (Foodbank) | f13,860 | |||
| The Trussell Trust (Advice and Guidance) | f29,744 | |||
| North Western Baptist Association (Ministry) |
X5,308 | |||
| The Manchester Guardian Trust (ESOL) |
X2,000 |
| ~Pro ec | |
|---|---|
| The Well Coffee Shop | KI9,813 |
| TLG | f39,505 |
| Renewable Energy (Solar PV) |
Z1,562 |
| Room Hire and Conferences | f,7,755 |
| Statement ofFinancial Acti ties for the Y Ended 30Se tember 2022 |
|||||
|---|---|---|---|---|---|
| 30.9.22 | 30.9.21 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
71,887 | 135,151 | 207,038 | 247,175 | |
| Charitable activities |
|||||
| TLG education support |
39,505 | 39,505 | 47,376 | ||
| Coffee shop | 19,813 | 19,813 | 11,169 | ||
| Investment income |
3 | 9431 | 9,431 | 1 946 | |
| Total | 140,636 | 135,151 | 275,787 | 307,666 | |
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Mssion | 61,095 | 128+68 | 190,063 | 229/87 | |
| Ministry | 53,271 | 619 | 53,890 | 47,681 | |
| Upkeep ofchurch premises | 12,673 | 3,009 | 15,682 | 16,196 | |
| Administration | 3,702 | 420 | 4,122 | 7,864 | |
| Other | 10,383 | 2 00 |
12683 | 14437 | |
| Total | 141 124 | 135316 | 276440 | 315465 | |
| NET INCOME/(EXPENDITURE) | (488) | (165) | (653) | (7,799) | |
| Transfers between funds |
12 | ~2,450) | 2,450 | ||
| Net movement in funds |
(2,938) | 2+85 | (653) | (7,799) | |
| RECONCILIATION OFFUNDS | |||||
| Total funds brought forward | 266,065 | 64,418 | 330,483 | 338,282 | |
| TOTAL FUNDS CARRIED FORWARD | 263,127 | 66 703 | 329 830 | 330,483 |
| 30.9.22 | 30.9.21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 250,226 | 7,154 | 257,380 | 269,083 | |
| CURRENT ASSETS | |||||
| Debtors | 1,814 | 1,814 | 2,800 | ||
| Cash at bank and in hand | 14742 | 59,549 | 74291 | 70,355 | |
| 16,556 | 59,549 | 76,105 | 73,155 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (3,655) | (3,655) | (7/55) | |
| NET CURRENT ASSETS | 12901 | 59549 | 72,450 | 65,900 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 263,127 | 66,703 | 329,830 | 334,983 | |
| CREDITORS | |||||
| Amounts falling due after more than one year |
11 | (4,500) | |||
| NET ASSETS | 263,127 | 66 703 | 329,830 | 330483 | |
| FUNDS | 12 | ||||
| Unrestricted funds |
263,127 | 266,065 | |||
| Restricted funds | 66,703 | 64418 | |||
| TOTAL FUNDS | 329,830 | 330483 |
| Freehold property | 2%ori cost |
|---|---|
| Fixtures and fittings | 20%on cost |
| Motor vehicles | 20%on cost |
| Computer equipment |
20%on cost |
| INVESTMENT INCOME | INVESTMENT INCOME | ||||
|---|---|---|---|---|---|
| 30.922 | 30.9.21 | ||||
| Rents received | 7,755 | ||||
| Feed in tariff | 1,562 | 1,764 | |||
| Deposit account interest | 114 | 182 | |||
| 9,431 | 1,946 | ||||
| NET INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | is stated | after charging/(crediting); | |||
| 30.922 | 30.921 | ||||
| Depreciation - owned assets | 12685 | 14438 | |||
| TRUSTEES' REMUNERATION | AND BENEFITS | ||||
| 30.922 | 30.9.21 | ||||
| Trustees' salaries | 34+48 | 27,891 | |||
| Trustees' pension contributions | to money purchase schemes | 3 817 | 6343 | ||
| 38,065 | 33,234 |
| Trustees' | expenses | |||
|---|---|---|---|---|
| 30 | 9.22 | 30.9.21 | ||
| Trustees' | expenses | 1,417 | 376 |
| 30.9.22 | 30.9.21 | |
|---|---|---|
| Ministry | 2 | 2 |
| Outreach | 8 | 8 |
| Adm nistration | 2 | 2 |
| 12 | 12 |
| Fixtures | Fixtures | ||||||
|---|---|---|---|---|---|---|---|
| Freehold | and | Motor | Computer | ||||
| property | fittings | vehicles | equipment | ||||
| COST | |||||||
| At 1October 2021 | 420,510 | 18,201 | 10,554 | 20,147 | 469,412 | ||
| Additions | 982 | 982 | |||||
| At 30 September 2022 | 420 510 | ~18 | 01 | 10,554 | 21,129 | ~470 | 94 |
| DEPRECIATION | |||||||
| At 1 October 2021 | 174,051 | 17,004 | 3,518 | 5,756 | 200,329 | ||
| Charge foryear | 8,210 | 321 | 2,111 | 2,043 | 12 | 685 | |
| At 30September 2022 | 182,261 | 17 | 325 | 5,629 | 7,799 | 213 | 014 |
| NET BOOKVALUE | |||||||
| At 30 September 2022 | ~238 49 | 876 | 4925 | 13330 | 257,380 | ||
| At 30September 2021 | 246,459 | 1 | 197 | 7036 | 14,391 | 269 | 083 |
| for th | e Year Ended 30Se tember 2022 | e Year Ended 30Se tember 2022 | e Year Ended 30Se tember 2022 | e Year Ended 30Se tember 2022 | |||
|---|---|---|---|---|---|---|---|
| 9. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 30.9.22 | 30.9.21 | ||||||
| Other debtors | 1 | ||||||
| Prepayments | ~1813 | ~2800 | |||||
| ~1814 | 2,800 | ||||||
| 10. | CREDITORS: AMOUNTS SALLING DUE WITHIN ONE YEAR | ||||||
| 30.922 | 30.9.21 | ||||||
| Trade creditors | 1,755 | 2,175 | |||||
| Social security | and other taxes | 2,958 | |||||
| Other creditors | 22 | 112 | |||||
| Accruals and deferred income | ~1878 | ~2010 | |||||
| 3655 | 7 55 | ||||||
| 11. | CREDITORS: AMOUNTS FALLING DUE AFAR MORE THAN | ONE | YEAR | ||||
| 30.9.22 | 30.9.21 | ||||||
| Other creditors | ~4500 | ||||||
| 12. | MOVEMENT | IN FUNDS | |||||
| Net | Transfers | ||||||
| At | movement | between | At | ||||
| 1.10.21 | in funds | funds | 30.9.22 | ||||
| Unrestricted funds |
|||||||
| General fund | 266,065 | (488) | (2,450) | 263,127 | |||
| Restricted funds | |||||||
| Restricted fund | 64,418 | (165) | 2,450 | 66,703 | |||
| TOTAL FUNDS | |||||||
| Net movement | in funds, included | in the above are as follows; | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted funds |
|||||||
| General fund | 140,636 | (141,124) | (488) | ||||
| Restricted funds | |||||||
| Restricted fund | 135,151 | (135/16) | (165) | ||||
| TOTAL FUNDS | 273 | 787 | ~276,440 | ~633 |
| Net | |||||
|---|---|---|---|---|---|
| At | movement | At | |||
| 1.10.20 | in funds | 30.9.21 | |||
| Unrestricted funds |
|||||
| General fund | 287+61 | (21,196) | 266,065 | ||
| Restricted funds | |||||
| Restricted fund | 51,021 | 13,397 | 64,418 | ||
| TOTAL FUNDS | ~338 82 | ~7,799) | 330,483 | ||
| Comparative net movement |
in funds, included in the above are | as follows: | |||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund | 166/67 | (187,463) | (21,196) | ||
| Restricted funds | |||||
| Restricted fund | 141,399 | (128,002) | 13,397 | ||
| TOTAL FUNDS | 307666 | ~315465) | ~7,799) | ||
| A current year 12months | and prior year 12months combined position is as follows: | ||||
| Net | Transf~ | ||||
| At | movement | between | At | ||
| 1.10.20 | in funds | funds | 309.22 | ||
| Unrestricted funds |
|||||
| General fund | 287+61 | (21,684) | (2,450) | 263,127 | |
| Restricted funds | |||||
| Restricted fund | 51,021 | 13,232 | 2,450 | 66,703 | |
| TOTAL FUNDS | 338,282 | ~8452) | 329,830 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted fuuds |
|||
| General fimd | 306,903 | (32S,587) | (21,684) |
| Restricted funds | |||
| Restricted fund | 276,550 | (263,318) | 13/32 |
| TOTAL FUNDS | 583,453 | ~591905 | ~$452 |
| Detailed Statement ofFinancial Activities for the Year Ended 30Se tember 2022 |
||||
|---|---|---|---|---|
| 30.9.22 | 30.9.21 | |||
| Unrestricted | Restricted | Total | Total | |
| fimds | funds | funds | fimds | |
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies | ||||
| Donations | 1,086 | 12,776 | ]3,862 | 25,567 |
| Weekly offerings | 51,655 | 12,301 | 63,956 | 50,609 |
| Gift aid | 13,838 | 13,838 | 10,945 | |
| Grants | 5308 | 110074 | 115,382 | 160054 |
| 71,887 | 135,151 | 207,038 | 247,175 | |
| Investment income |
||||
| Rents received | 7,755 | 7,755 | ||
| Feed in tarifF | 1,562 | 1,562 | 1,764 | |
| Deposit account interest | 114 | 114 | 182 | |
| 9,431 | 9,431 | 1,946 | ||
| Charitable activities |
||||
| TLG education support | 39,505 | 39,505 | 47,376 | |
| CofFee shop | 19813 | 19,813 | 11169 | |
| 59318 | 59318 | 58,545 | ||
| Total incoming resources | 140,636 | 135,151 | 275,787 | 307,666 |
| Charitable activities |
||||
| Trustees' salaries | 34+48 | 34,248 | 27,891 | |
| Trustees' pension contributions 'Trustees' expenses |
3,817 1,417 |
3,817 1,417 |
5,343 376 |
|
| Wages Social security |
20,445 5,768 |
113,060 | 133,505 5,768 |
173,855 10,2Q5 |
| Pensions | 7,335 | 7,335 | 5,839 | |
| Manse upkeep | 3,516 | 3,516 | 1,510 | |
| Manse rent | 7,200 | 7,200 | 7,200 | |
| Rates and water Insurmce |
1,873 3,139 |
284 1,78S |
2,157 4,927 |
1,564 6,077 |
| Light and heat | 4,622 | 2,600 | 7822 | 7,338 |
| Telephone | 621 | 1,576 | 2,197 | 3,302 |
| Postage and stationery | 1,340 | 2,876 | 4,216 | 2,834 |
| Simdries | 513 | 407 | 920 | 2333 |
| Training and consultancy | 1,024 | 480 | 1,504 | 4,001 |
| CofFee shop supplies | 5,078 | 5,078 | 3,127 | |
| Pastoral care | 61Q | 139 | 749 | 486 |
| Children's work |
120 | 120 | 31 | |
| Travel and subsistence | 1,619 | 32 | 1,651 | 313 |
| Carried forward | 104,305 | 123,242 | 227,547 | 263,625 |
| Detailed Statement ofFmancial Activities for the Year Ended 30Se ember 2022 |
||||
|---|---|---|---|---|
| 30.9.22 | 30.9.21 | |||
| Unrestricted | Restricted | Total | Total | |
| funds | funds | funds | funds | |
| Charitable activities |
||||
| Brought forward | 104,305 | 123342 | 227,547 | 263,625 |
| Worship | 1,319 | 1,319 | 843 | |
| Repairs and maintenance | 6,178 | 125 | 6,303 | 7,294 |
| Subscriptions | 691 | |||
| ITmaintenance | 819 | 1,324 | 2,143 | 5,180 |
| Cleaning | 922 | 922 | 519 | |
| Outreach resources Motor vehicle costs |
1,556 71 |
4,949 1,036 |
6,505 1,107 |
7,249 1,475 |
| Grants to institutions | 13,369 | 1,920 | 15,289 | 6 288 |
| 128,539 | 132,596 | 261,135 | 293,164 | |
| Other | ||||
| Freehold property depreciation |
8,210 | 8,210 | 8/10 | |
| Fixtures depreciation Motor vehicles depreciation |
320 | 2,111 | 320 2,111 |
1,640 2,111 |
| Computer depreciation |
1853 | 189 | 2,042 | 2 476 |
| 10,383 | 2,300 | 12,683 | 14,437 | |
| Support costs | ||||
| Governance costs |
||||
| Accountancy and legal fees |
2,202 | 420 | 2622 | 7S64 |
| Total resources expended | 141,124 | 135,316 | 276440 | 315465 |
| Net expenditure | ~488) | ~165 | ~653) | ~7,799) |