OpenCharities

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

2023-09-30-accounts

Page
Charity
Information
Trustees'
Report
2-3
Statement
ofTrustees'
Responsibilities
Independent
Examiner's
Report
Statement
of Financial
Activities
Balance Sheet
Notes to the Financial Statements 8- 10
Distributions
made
in
the year
Summary
Income and
Expenditure Account 12
Investment
Schedule
13

Unrestricted Unrestricted Funds
2023 2023 2023 2022
Revenue Capital Total Total
Fund Fund Fund Fund
Note E
INCOMING RESOURCES
Investments 2 41,416 41,416 37,888
Total incoming resources 41,416 41,416 37,888
RESOURCES EXPENDED
Raising funds 3 10,667 10,667 11,199
Charitable
activities
4 42,320 42,320 33,644
Total resources expended 42,320 10,667 52,987 44,843
Net incoming resources (904) (10,667) (11,571) (6,955)
Profit/(Loss)
on
investment sales 7,823 7,823 (8,225)
Gain/(Loss)
on
revaluation ofinvestments 10,149 10,149 (114,482)
Net movement in funds (904) 7,305 6,401 (129,662)
Fund balances brought
forward
37,458 1,227,096 1,264,554 1,394,216
TOTAL FUNDS CARRIED FORWARD 11 36,554 1,234,401 1,270,955 1,264,554

Note 2023 2022
Fixed assets
Investments 1,218,946 1,193,530
Deposit Accounts 15,455 33,566
1,234,401 1,227,096
Current assets
Debtors 459
Cash at bank and in hand 38,300 39,450
38,759 39,450
Less:Current Liabilities
Creditors: Amount falling due
within one year 10 (2,205) (1,992)
Net current assets 36,554 37,458
Total assets less current
liabilities 1,270,955 1,264,554
Unrestricted
Funds
Capital fund 1,234,401 1,227,096
Revenue
fund
36,554 37,458
1,270,955 1,264,554

Note INCOMING RESOURCES INCOMING RESOURCES 2023 2022
2 Investment
Income
Income from listed investments 39,971 37,588
Interest 459
Miscellaneous
income
986 300
41,416 37,888
RESOURCES EXPENDED 2023 2022
3 Raising funds
Investment
Management
costs 10,667 11,199
10,667 11,199
4 Charitable
activities
2023 2022
Direct Charitable
Expenditure
Grants
payable
36,252 28,014
Support &Governance Costs
Secretarial fees 5,188 4,850
Independent
examiner's
fees 680 580
Payments
to trustees
200 200
42,320 33,644

Note
8 Fixed Asset Investments
Market value:
At 1stOctober 2022 1,193,530
Additions
in the year
184,582
Disposals at opening market value (169,315)
Change
in value
in the year
10,149
At 30th September 2023 1,218,946
Historical cost:
At 30th September 2022 1,035,222
At 30th September 2023 1,042,120
2023 2022
9 Debtors
Accrued interest 459
Other debtors
459
2023 2022
10 Creditors E
Secretarial fees 1,325 1,212
Other Creditors 200 200
Independent
Examiner's
fee 680 580
2,205 1,992
11 Analysis ofnet assets between funds Revenue Capital
Funds Funds Total
F
Balances at 30September 2023are:
Investments 1,234,401 1,234,401
Current assets 38,759 38,759
Creditors
falling due
within one year (2,205) (2,205)
36,554 1,234,401 1,270,955

Baptist Objects
Moreton Baptist Church 1,750
Woodvale Chapel Christian Fellowship 3,000
Northern
Baptist College
1,000
BMS Merseyside
Forum
1,000
Richmond
Baptist Church
1,000
Woodvale Chapel Christian Fellowship 1,550
9,300
United Reformed Church Objects
Northern
College
2,000
StJames Methodist
URC
850
Highfield
URC
2,500
Grange URC 6,288
Seacombe URC 1,314
12,952
General Charitable
Objects
West Coast Crash Wheelchair Rugby 1,000
Sailors Children's
Society
1,000
Support Through
Court
1,000
PCC St Philip's
Parish Litherland
1,000
PCC ofChrist Church Walton Breck 1,000
St Helens Street Pastors 1,000
British Dyslexics 1,000
Fazakerley Team Ministry PCC 1,160
Break the Mould 1,160
The Crossing
Point
1,160
Ykids 1,160
MedEquip4Kids 1,160
Team Oasis 1,200
14,000
36,252
2023 2022
income g
Investment
income
39,971 37,588
Interest 459
Miscellaneous
income
986 300
41,416 37,888
Administration
Ex enses
Secretarial fees (5,188) (4,850)
Investment
expenses
(10,667) (11,199)
Audit &accountancy (680) (580)
Trustee expenses (200) (200)
(16,735) (16,829)
Income less administration 24,681 21,059
Less distributions
made during
the year (36,252) (28,014)
Net income before investment disposals (11,571) (6,955)
Gain/(Loss)
on sale ofinvestments
7,823 (8,225)
Net income for the year (3,748) (15,180)
Funds for distribution
Income 41,416 37,888
Administration
expenses
(6,068) (5,630)
Distributions (36,252) (28,014)
Balance brought
forward
37,458 33,214
Amounts
available for distribution
36,554 37,458