| llttSEXTSTHEHf,lAllClALSTAIETfiENTS FORTllEPERIODEIIDES3lSTiltARCH2S2{ |
|
|---|---|
| Page | |
| Cornpanylnhrrnation | |
| ReportoftheTrusteas | t-{{ |
| Repart of thelndependentExaminer | t2 |
| $tatementofFinancialActivitier | {3 |
| Balance$hoet | 14 |
| Hohstothe Financial$h&ments | 15-20 |
| Detailed Stabnnentof FinancialActivities | 21-22 |
| Feriod | ||||||
|---|---|---|---|---|---|---|
| 1"512127 | ||||||
| Yearended | t$ | |||||
| 3t13t?4 | 3u3/23 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | f | f | i. | t | ||
| INCOMEANDENDOWMET{TSFROM Donations andlegacies |
57,887 | 14,925 |
72,5L3 | 82,560 | ||
| lnvestment income | 2 | 300 | ||||
| Total | 57,687 | 14,826 |
73,513 | 82,850 | ||
| EXP€NDITURTON | ||||||
| Charitableactivities | ||||||
| CAP HeadOfficepayments | 3,900 | 4,800 | 8,70O | 10,150 | ||
| General | 512 | 1,EOI | 2,4t4 | 4,O42 | ||
| WagesandPensions | 3L,1'34 | 7,500 | 38,634 | 42,2\3 | ||
| GovernanceandFinance | 1,578 | t?e | 1,7LL | 1,6S0 | ||
| Total | 37,124 | 14,335 |
51,*59 | 58,L35 | ||
| NETINCOME | 20,563 | 491 | 21,054 | 24,775 | ||
| RTCONCILIATICIN OFFT"'NDS | ||||||
| Total fundsbrought forward | 23,501 | 1,2?0 | ?4,725 | |||
| TOTAL FUNDS CARRIEDFORWARD | 44,054 | 1,715 | 45,V79 | 24,725 | ||
| : | .'...:].:.." | -'.....- | ||||
| a |
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Unrestricted | fiestricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | IL | f | f | f | |
| FIXEDAssETS | |||||
| Tangibleassets | 5 | 267 | 267 | 400 | |
| CUBRENTASSETS | |||||
| Debtors | 6 | M | 44 | 45 | |
| Cashatbank | 45,487 | 1,715 | 47,2A2 | 27,443 | |
| 45,531 | 1.,715 | 47,246 | 27,48S | ||
| CREDITORS | |||||
| Amountsfallingduewithinoneyear | 7 | {t,7?4, | {1,734} | {3,163} | |
| NET CURRENTASSETS | 43,797 | 1,715 | 45,5L2 | 24,3?5 | |
| TOTALASSETSLESSCURRENT TIABILITIES | 44,064 | 1,715 | 45,779 | 24,725 | |
| NETASSETS | 44,064 | !,7L5 | 45,779 | 24,725 | |
| :::-: | ::T: | : | ::..-.:=.-:: | ||
| FUNDS | 8 | ||||
| Unrestricted funds | 44,064 | 23,501. | |||
| Restricted funds | 1,715- | 1 ',\14 | |||
| TOTALFUNOS | 45,779 | 24,725 | |||
| ::- |
| INVESTMENT INCOMT | ||
|---|---|---|
| Period | ||
| L5/2122 | ||
| Yaarended | tn | |
| 3tl3l74 | 3u3/73 | |
| f | ||
| Bankcornpensation | : | 3otl |
| :==: |
| COMFARATIVES FOF THTSTATEMTNT | OFFII{AfiC | HLACTIUTIES | ||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | funds | funds | ||
| E | { | f | ||
| INCOME ANDENDCI1,1,MENTSFROM | ||||
| Donations andlegacies | 75,392 | 7,158 | 82,560 | |
| Investrnent inccme | 300 | 3oCI | ||
| I | ||||
| Total | 75,692 | 7,168 | 82,850 | |
| EXPETIDITUREON | ||||
| Chirritableartivities | ||||
| CAPHeadOffice'payments | 5,350 | 4,800 | ].U,15U | |
| General | 7,977 | 1,065 | 4,442 | |
| WagesandPensions | 42,253 | 42,253 | ||
| GovernanceandFinance | 1-,61.3_ | 79 | 1",s90 | |
| Total | 52,191 | 5,944 | 58,135 |
| 4. | COMPATATIVESFORTliESTATEMENT | OF FINAIUCIAL ACTIVITIES-cantinued | ||
|---|---|---|---|---|
| UnrestrictedRestricted | Total | |||
| fund | funds | funds | ||
| ff | f | |||
| NETTNCOME | 23,501 | 7,224 | 21,725 | |
| TOTALFUIIDSCARNIED FORWAND | 23,501 | 1",224 | 24,V25 | |
| ::::''T:"-: | :::::= | :-:.:::-: | ||
| 5. | TAIlIGIBLETXEDASSETS | |||
| Computer | ||||
| quipmnt | ||||
| t! | ||||
| cosT | ||||
| At1April2023and31March2024 | 479 | |||
| DEPBECIATION | ||||
| AtlApril2023 | 79 | |||
| Chargeforyear | IJ5 | |||
| At 31 March 2024 | 212 | |||
| NETBOOI( VALUE | ||||
| At31"March 2024 | 267 | |||
| :--: | ||||
| At31March2023 | 400 | |||
| 6. | DEBTOR$:AMOUNTSFALLINGDUfWlTHlFlONEYEAR | |||
| 2424 | 1al',1 | |||
| Tradedebtors | fu | I r+-') |
||
| a | =--T-::*: |
| 7" | CREDITORS:AMOUNTSFALLING DUEWITHINONE YEAR | ||||||
|---|---|---|---|---|---|---|---|
| e024 | 2023 | ||||||
| f | f | ||||||
| Othercreditors | L,734 | q | 161 | ||||
| : | ]:T | ||||||
| 8. | MOVEMENTINFUNBS | ||||||
| Net | |||||||
| movement | |||||||
| Attl4/23 | infunds | At | 31./3124 | ||||
| f | f | f | |||||
| Unrestricted funds | |||||||
| Generalfund | 23,501 | 20,563 |
44,054 | ||||
| Resffictedfunds | |||||||
| Computer Equipment | 904 | {245} | 558 | ||||
| Hampers/faster Other |
3Zg | {144} 46 |
46 fia |
||||
| Trainingforchurches | 435 | 435 | |||||
| CAPmoney coaching | 400 | 4& | |||||
| t,224 | 491 | 1,715 | |||||
| TOTAL FUNDS | 24,725 ::::::::::::::: |
21,054 : |
45,779 : |
||||
| Itetmovementinfunds, includedintheabove areasfollows | |||||||
| lncoming | Resources | Moven':ent | |||||
| reS0urces | expended | in | funcls | ||||
| {. | t_ | r | |||||
| Unrestricted funds | |||||||
| Generalfund t |
57,687 | {}7,124} |
20,563 | ||||
| Restrictedfunds | |||||||
| HeadOffice | 4,800 | {4800} | |||||
| Cornputer Equipment | {245} | {e4s} | |||||
| Hamper#Easter | 7.,475 | (1,0291 | 46 | ||||
| Oth"er | 615 | (7601 | {raal | ||||
| Trainingforchurches | 435 | 435 | |||||
| CAPmoney coaching | 400 | 400 | |||||
| Salarycontribution | 7,500 | t7,5Ool | |||||
| 1"4,826 | {14335} | 491 | |||||
| TOTALFT,,NDs | 77.,5r' | l3{T' | 21,05d1 |
| Net | |||
|---|---|---|---|
| movement | |||
| infunds | At.33.,3123 | ||
| f | f | ||
| Unr€strictedfuilds | |||
| 6eneral fund | 23,50:" | 23,501 | |
| Restrictedfunds | |||
| C0mputer Equipment | 904 | 904 | |
| 0ther | 320 | 3?S | |
| 1",274 | L,At 4 | ||
| TOTALFUNDS | 24,725 | 24,725 | |
| ::r: |
| Comparativenetmovementinfu | nds, included in the aboveareasfoihws: | - | ||
| incorning | Resources | fvlovement | ||
| re50urees | expended | in funds | ||
| { | f | { | ||
| Unr€stricted funds | ||||
| Generalfund | 75,692 | {52,191} |
23,501 | |
| Restrictedfunds | ||||
| HeadOffice | 4,900 | {4,800) | ||
| Cornputer Equipment | 983 | i7e) | 904 | |
| Hampers/Easter Other |
500 _:i: I |
i50o) .i:u:) |
320 | |
| ,,::1 | llYi | 1,224 | ||
| TOTALFUHDS | 82,860 | gfi) | t4,I/_J :-."..:- |
| Period | ||
|---|---|---|
| 2472 | ||
| Year ended | t(] | |
| 31l3/24 | 3u3123 | |
| f | f | |
| INC&i1/IEAruTETdSSWMHTTS | ||
| Donaticnsandlegaeies | ||
| Donations | 29,150 | 5t,>/) |
| Girtaid | L,694 | |
| Grants | 43.,5f0 | 16,283 |
| StartupdonatlcnfromElim | 31,288 | |
| Otheninccrne | 99 | 2,414 |
| 72,513 | S2,560 | |
| lnvstrE"rentinems | ||
| &ani<cnrpns;ti*n | 300 | |
| Ttafincofiringresurces | 7?,513 | 82,96CI |
| EXPgi'{*ITUffiH | ||
| eharitabi*Bctivlties | ||
| Wages | 36,006 | 39,550 |
| Pensions | 2,628 | 2,7S3 |
| Computer ccsts | tg? | 163 |
| Clientfood | 1r.5 | 1S5 |
| Hampers andEaster"Food | 1,0r9 | 1,408 |
| Client events | 65 | a(") |
| Telephone | 259 | |
| Postage andstationery | 90 | 93 |
| H*spitality | 27 | )'1 |
| Sundries | 948 | _r,iT |
| 41,359 | 46,488 | |
| Support *asts | ||
| Managernent | ||
| Payraentstoh*adoffice | &700 | 10,L50 |
| Period | |||
|---|---|---|---|
| 2022 | |||
| Year | ended | t0 | |
| 3u3/24 | 3rl3l23 | ||
| { | { | ||
| Management | |||
| Finance | |||
| Bank charges | 31 | r(}v | |
| Governancetosts | |||
| lnsurance | 500 | 484 | |
| TravelandMileage | g6 | 1AC | |
| Acc0untancy andlegalfees | 540 | 600 | |
| Computerequipment | x33 | r5 | |
| 1,369 | .I-r5u6 | ||
| Totalresourcesexpended | 51,459 | )6,I5) | |
| Net income | ?1,054 : |
24,725 |