OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

Page
Reference and Administrative
Details
Report of the Trustees 2 to 5
Report of the Independent
Auditors
6 to 7
Statement of Financial Activities
Statement of Financial Position
Notes tothe Financial Statements 10 to 16

Tl'ustees Paul Bailey
Peter John Bigley (Retired August 2022)
Hazel Margaret
Bloxham
Gillian Elizabeth
Device
(Appointed January 2023)
Yen. Archdeacon
ofWalsall
Christine
Granby
Lloyd Leaberd
Hamilton
Rebecca Lucy Howard
Kevin Love (Resigned February 2023)
Joan McDonald (Retired August 2022)
Gary Roberts
Martyn
Roy Treadgold
David Edward Turner
Lyn King (Appointed
August 2022)
Brian Turner (Appointed April 2023)
Principal address c/o Mrs JSStyler
8 Yarnborough
Hill
Stourbridge
West Midlands
DY8 2EB
Registered charity number 216308
Auditors Haines Watts Birmingham LLP
5-6Greenfield
Crescent
Edgbaston
Birmingham
B153BE
Bankers National
Westminster
Bank Pic
309 High Street
West Bromwich
West Midlands
B708LX

2022 2021
Revenue Capital Total Total
fund fund funds funds
Notes 2 2 2 2
Income and endowments from
Investment
income
2 3362 3 BDD 10418
Expenditure
on
Raising funds 3 6,537 6,537 3,354
Charitable
activities
4
Charitable
activities
—grant giving 54D 662 342 OOD 722 702
Total S47197 547 197 726 056
Net (losses)/gains on investments ~1498336 ~1ala 5227 2474 221
NET INCOME/(EXPENDITURE)
Transfers between funds
12 (543,397)
522 295
(1,498,556)
~322 295
(2,041,953) 1,758,613
Net movement
In
funds (21,102) (2,020,851) (2,041,953) 1,758,613
Reconciliation
of
funds
Total funds brought forward 423,307 17,493,020 17,916,327 16,157,714
Total funds carried forward 422 222 12472129 ~1327
374
9 6327

2022 2021
Revenue Capital Total Total
fund fund funds funds
Notes 2 2 2 2
Fixed assets
Investments
Investments
Investment
property
8
9
19D ODO 14,599,134
~873 35
14,599,134
~733 935
16,533,960
1 149D60
190,000 15,472,169 15,662,169 17,683,020
Current assets
Debtors 10 2 172 2,172 30,204
Cash at bank 242 941 242 941 214D83
244,213 244,213 244,287
Creditors
Amounts
falling due within one year
11 (32,008) (32,M8) (10,980)
Net current assets 2122M 212205 233,307
Total assets less cunent liabilities 402,205 15,472,169 15,874,374 17,916,327
NET ASSETS 4D2 295 15,472,169 19,874,37 17.916.327
Funds 12
Revenue funds
Capital funds
402,205
15472169,
, 423,307
93 020
Total funds ~73 74374 17916327

Charitable activities co sts
2022 2021
2 2
Contributions to Parish Church Councils 239,807 447,743
Contributions
Contributions
to incumbents
to incumbents'
stipends
and trust funded
workers
and layworkers'
expenses
260,068
~10095
237,518
~9641
509,970 694,902
Support costs - Secretarial fees 3,050 2,900
Support costs - Clerk's fees
Governance
costs (see note
5) 15,400
~12240
15,000
~9900
540,660 ~722 702
2022 2021
2 2
All Saints Administration grant 10,000 10,000
CCTV 3,731
Drainage works 29,540 13,342
Lightning
conductor
900
Architects fees 762 250
Archeologists fees 1,080
Hopkins
drive
4,758
Energy contribution 7,711
Noriceboard 2,454
LigMing 2,472
St Mary Magalene Administration grant 10,000 10,000
Vicarage decoration 685 1,400
Energy contribution 3,890
Tables 1,543
Holy Trinity Administration grant 10,000 10,000
Quinquennial works 44,630
Insulation 2,300
Energy contribution 4,972
St Andrew' s Administration grant 10,000 10,000
Kitchen boiler 2,684
Energy contribution 4,117
Clergy advert 999
Fencing and outdoor work 3,239
St Francis' Administration grant 10,000 10,000
Audio visuals 9,241
CCTV 1,800
Quantity
surveyor
1,978
Roof repairs 111,146
Quinquennial report 1,000
Energy contribution 4,729
Vicarage decoration 2,202
StJames' Administration grant 10,000 10,000
Asbestos survey 420
Streaming
camera
4,732
Chairs 14,210
Quinquennial report 714
Energy contribution 2,913
St Paul's Administration grant 10,000 10,000
Quinquennial report 540
Boiler 1,890
Energy contribution 2,892

St Peter' s s Administration Administration grant 10,000 10,000
Sale Families for Children (14,250)
Window survey 2,407
Architects fees 5,622
Kitchen works 21,840
Energy contribution 8,045
St Phillip's Administration and music grant 10,000 10,000
Architects fees 450
Lighting 20,919
Quinquennial report 1,600
Heating 13,740
Electrical 463
Knotweed removal 2,280
Energy contribution 6,034
CCTV 2,807
Scaffolding 2,280
Vicarage decoration 220
Vicarage patio doors 6,564
Sandweg Churches Link Work grant 10,000 10,000
Transforming Communities Work grant 10,000
General Parish Church
contributions
98,663
~239807 ~447 743
2022 2021
2 2
Contributions to incumbents' and layworkers' expenses
West Bromwich Deanery Synod Expenses 4,200 4,200
St Phigp's / St Mary Magdalene Vicars settling in allowance 2,500
St Andrew's
St Paul's
/ St Mary Magdalene Workers expenses
Children' s' worker expenses
Clergy expenses
1,760
1,491
~2644
2,941
10,095 9,641
2022 2021
2 2
Contributions to incumbents' stipends and trust funded
workers
All Saints 81,497 83,296
Holy Trinity 49,666 53,018
StJames'/ St Paul's 43,322 44,127
Workplace
missioner
West Bromwich Pioneer Leader
30,675
~54910
23,768
~33309
~260 068 237,518
5. Support costs Governance
costs
2
Charitable activities ~12 240

There
were
no trustees'
expen
31 December 2021.
There
were
no trustees'
expen
31 December 2021.
ses
paid
fo
r the
year
end
ed
31 December
2022
nor
for th
e
year
ended
Comparstives
for the statement
offinancial activiTies
Revenue Capital Total
fund fund funds
2 2 2
Income and endowments from
Investment
income
4,601 5,817 10,418
Expenditure
on
Raising funds 3,354 3,354
Charitable
activities
Charitable
activities —grant
giving 722,702 722,702
Total 726,056 726,056
Net gains on investments 2,474,251 2,474,251
NET INCOSIE/(EXPENDITURE)
Transfers between funds
(721,455)
562100
2,480,068
~562400
1,758,613
Net movement
in funds
(159,355) 1,917,968 1,758,613
Reconciliation
offunds
Total funds brought
forward
582,662 15,575,052 16,157,714
Total funds carried forward 423307 17493020 17916327

Fixed asset Investments
Listed
investments
2
Market value
At 1 January 2022 16,533,960
Additions 935
Disposals
Unrealised
losses
(384,048)
~5S7 713
At 31 December 2022 14009104
Net book value
At 31 December 2022 14099134
At 31 December 2021 16533965
The balance all relates to all relates to investment investment assets held in the UK.
The fair value of the fixed asset investments is made up of:
2022 2021
2
Investments - CCLA 600134 6033960
~74 50134 16533960
Investment
property
Fair value
At 1 January
Disposals
2022 1,149,060
~6~025
At 31 December 2022 ~1063035
Net book value
At 31 December 2022 ~1063035
At 31 December 2021 ~t, f49060
The fair value of investment property is made up of:
2022 2021
2 2
Revenuefund
210Friar Park Road (Purchased September 2008) 190,000 190,000
Capital fund
Ground
rents
073535 959065
1,563535 1,149,060

2022 2021
2 2
Lichfield Diocesan Board 25,867
Rents and insurance
outstanding ~2172 4,337
~2172 30,204
11. Creditors: amounts falling due within one year
2022 2021
2 2
Accrual s and deferred income 11,940 10,980
Lichfield Diocesan Board 20,068
32,008 10,980
12. Illlovement
in funds
Revenue Capital Total
fund fund
2
At 1 January 2022 423,307 17,493,020 17,916,327
Net incoming/(outgoing) resources (543,397) (543,397)
Transfer between funds 522,295 (522,295)
402 205 16970725 17372930
Realised gains on sale of investments 65,952 65,952
Realised losses on sale ol investment
property
Unrealised
losses on revaluation
of investments
(12,795)
(12,795)
~1,551,713)~1551.713)
At 31 December 2022 402 205 15472169 1527437