| 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 |