OpenCharities

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

2021-03-31-accounts

Page
Reference and administrative details ofthe Company, its Trustees and advisers 1-2
Trustees' report 3-19
Independent
auditors'
report on the financial statements 20-23
Statement offinancial activities 24
Balance sheet 25
Statement ofcash flows 26
Notes to the financial statements 27-47

Executive Team Team Bishop Tedroy Powell, Chief Executive Officer Chief Executive Officer
Rev M Wilson, Corporate Administrator
Mrs A Taylor, Trustee
Rev BMorris, Corporate Treasurer
Ms A Mason, Office Manager
Mrs JFletcher, Communications Director (Co-optee)
D Orgill,
Interim Corporate Accountant
Rev A Reid, Trustee
Rev P McCalla, Regional Overseer
Rev RVeira, Regional Overseer
Rev EWilliams,
Regional Overseer
Rev JAtherley,
Regional Overseer
Rev L Rowe, Regional Overseer
Rev D Bailey, Regional Overseer
Rev P Rochester,
Regional Overseer
Rev KSchafer, Regional Overseer
Rev LGraham,
Pastor
(Co-optee)
Rev N Fletcher, Pastor (Co-optee)
Company secretary Audrey Taylor
Independent auditors PKF Smith Cooper Audit Limited
Statutory Auditors
&Chartered
Accountants
158Edmund
Street
Birmingham
832HB
Bankers National
Westminster
Bank
2St. Phillips Place
Birmingham
West Midlands
B32RB
Barclays Bank pic
PO Box 16294
1-2Trinity
Chingford
E4BUS
Solicitors Harris & Harris
14Market Place
Wells
Somerset
BAS2RE

Unrestricted Restricted Total Total
funds funds funds funds
2021 2021 2021 2020
Note 8
Income from:
Donations
and legacies
2,912,012 2,912,012 3,209,492
Charitable
activities
802,705 802,705 981,781
Investments 52,423 52,423 74,830
Total income 3,767,140 3,767,140 4,266,103
Expenditure
on:
Charitable
activities
3,380,801 3,380,801 4,008,371
Total expenditure 3,380,801 3,380,801 4,008,371
Net movement
in
funds before other
recognised
gains/(losses)
386,339 386,339 257,732
Other recognised gains/(losses):
Impairment
offixed
asset held for sale (55,000)
Investment
property
revaluation gain 13 185,726 185,726 196,000
Net movement
in
funds 572,065 572,065 398,732
Reconciliation
of
funds:
Total funds brought forward 12,701,439 577,579 13,279,018 12,880,285
Net movement
in funds
572,065 572,065 398,732
Total funds carried forward 13,273,504 577,579 13,851,083 13,279,018

2021
6
2020f
Cash flows from operating activities
Net cash used in operating activities 763,529 469,747
Cash flows from investing activities
Proceeds from the sale ofassets held for sale 220,000
Purchase oftangible
fixed assets
(301,809) (255,528)
Net cash used in investing activities (81,809) (255,528)
Cash flows from financing activities
Repayments
of borrowing
(50,193) (89,917)
Bank interest paid (39,086) (45,450)
Net cash used in financing activities (89,279) (135,367)
Change
in cash and cash
equivalents
in
the year 592,441 78,852
Cash and cash equivalents at the beginning ofthe year 3,088,938 3,010,086
Cash and cash equivalents at the end of the year 3,681,379 3,088,938
The notes on pages 27to47 form part ofthese financial statements

Unrestricted Total
funds funds
2021 2021
6
Donations 2,810,047 2,810,047
Grants 101,965 101,965
2,912,012 2,912,012
Unrestricted Total
funds funds
2020 2020f
3,209,492 3,209,492

Unrestricted Total
funds funds
2021 2021
Ministries 510,910 510,910
Other income from charitable ac5vitles 291,795 291,795
802,705 802,705

Unrestricted Total
funds funds
2020
6
2020f
Ministries 619,568 619,568
Other income from charitable activities 362,213 362,213
981,781 981,781

Unrestricted Total
funds funds
2021
5
2021f
Rental income - local investment properties 52,423 52,423
Unrestricted Total
funds funds
2020 2020f
Rental income - local investment properties 74,830 74,830

Unrestricted Total
funds funds
2021 2021
6 8
Worship/Ministries 694,165 694,165
Discipleship 381,341 381,341
Social Action 241,835 241,835
Stewardship 1,455,431 1,455,431
Mission 316,070 316,070
Nursery 291,959 291,959
3,380,801 3,380,801
Unrestricted Total
funds funds
2020 2020
5
Worship/Ministries 1,217,726 1,217,726
Discipleship 393,615 393,615
Social Action 167,668 167,668
Stewardship 1,583,468 1,583,468
Mission 327,979 327,979
Nursery 317,915 317,915
4,008,371 4,008,371

Activities
undertaken Support Total
directly costs funds
2021 2021 2021
E E
Worship/Ministries 694,165 694,165
Discipleship 381,341 381,341
Social Action 241,835 241,835
Stewardship 546,996 908,435 1,455,431
Mission 316,070 316,070
Nursery 291,959 291,959
2,180,407 1,200,394 3,380,801
Activities
undertaken Support Total
directly costs funds
2020 2020f 2020
5
Worship/Ministries 1,217,726 1,217,726
Discipleship 393,615 393,615
Social Action 167,668 167,668
Stewardship 700,001 883,467 1,583,468
Mission 327,979 327,979
Nursery 317,915 317,915
2,806,989 1,201,382 4,008,371

Steward- Total
ship Nursery funds
2021 2021 2021
6 6
Staff costs 529,851 202,395 732,246
Depreciation 276,305 7,187 283,492
Interest of property loans 39,086 39,086
Accountancy 2,874 2,874
Legal and professional fees 6,573 6,573
Other nursery costs 72,930 72,930
Governance costs 63,193 63,193
908,435 291,959 1,200,394
Total
Stewardship Nursery funds
2020 2020 2020
6
Staff costs 528,909 212,147 741,056
Depreciation 254,839 5,281 260,120
Interest on property loans 45,639 45,639
Accountancy 2,670 2,670
Legal and professional fees 2,630 2,630
Bank charges 33 33
Other nursery costs 95,154 95,154
Governance costs 54,080 54,080
883,467 317,915 1,201,382
Auditors' remuneration
2021
6
2020f
Fees payable (excluding VAT) to the Company's auditor for the audit ofthe
Company's annual accounts 17,250 16,750

Staffcosts
2021 2020
8 6
Wages and salaries 1,457,013 1,478,245
Social security costs 90,811 92,961
Contribution to defined contribution pension schemes 39,204 44,856
1,587,028 1,616,062
2021 2020
No. No.
109
2021 2020
No. No.
Presiding Bishop 1 1
Pastors 26 26
Other staff 27 27
54 54

Land and Motor Fixtures Church Nursery
buildings vehicles and fittings contents assets Total
6 6 6 6
Cost
At 1 April 2020 9,998,433 180,581 627,411 1,325,276 116,573 12,248,274
Additions 52,408 ~ 13,471 117,056 182,935
At 31 March 2021 10,050,841 180,581 640,882 1,442,332 116,573 12,431,209
Depreciation
At 1 April 2020 1,110,583 162,064 569,260 1,075,071 87,837 3,004,815
Charge for the year 200,402 7,892 16,631 51,380 7,187 283,492
At 31 March 2021 1,310,985 169,956 585,891 1,126,451 95,024 3,288,307
Net book value
At 31 March 2021 8,739,856 10,625 54,991 315,881 21,549 9,142,902
At 31March 2020 8,887,850 18,517 58,151 250,205 28,736 9,243,459
The net book value of land and buildings may be further analysed as follows:
2021 2020
Freehold 6,689,527 5,826,596
Leasehold 2,019,611 2,061,254
8,709,138 8,887,850

Freehold
investment
property
6
Valuation
At 1 April 2020 1,520,000
Additions 119,274
Surplus on revaluation 185,726
At 31 March 2021 1,825,000

2021 2020
6 6
Due after more than one year
Other debtors 40,000 40,000
40,000 40,000
Due within one year
Trade debtors 30,725 17,808
Other debtors 38,389 32,162
Prepayments and accrued income 6,374 24,821
115,488 114,791

2021 2020
8
Bank loans 128,488 96,818
Trade creditors 43,198 56,746
Other taxation and social security 28,039 28,008
Obligations
under finance lease and hire purchase
contracts 10,078 f0,078
Other creditors 84,046 41,323
Accruals and deferred income 126,222 99,719
420,071 332,692

2021 2020
6
Bank loans 324,859 406,481
Other loans 144,300 '/36, 700
Net obligations under finance lease and hire purchase contracts 24,456 32,297
493,615 575,478
2021 2020
6 6
Payable or repayable by instalments 324,859 406,481
Payable or repayable other than by instalments 144,300 136,700
469,159 543,181

2021
6
2020
f
Financial assets
Financial assets measured at amortised cost 109,114 89,970
2021 2020f
Financial liabilities
Financial liabilities measured at amortised cost 752,390 766,076

Summary offunds - current ye ar
Balance at
Balance at 1 Gains/ 31 March
April 2020
6
Income
6
Expenditure
f
(Losses)
6
2021
6
General funds 12,701,439 3,767,140 (3,380,801) 185,726 13,273,504
Restricted funds 577,579 577,579
13,279,018 3,767,140 (3,380,801) 185,726 13,851,083
Summary offunds - prior year
Balance at
Balance at Gainst 31March
1April 2019 income
E
Expenditure
f
(Losses) 2020
E
General funds 12,302,707 4,266, 103 (4,008,371) 141,000 12,701,439
Restricted funds 577,579 577,579
12,880,286 4,266, 103 (4,008,371) 141,000 13,279,018
Analysis ofnet assets between funds
Analysis ofnet assets between funds - current year
Unrestricted Restricted Total
funds funds funds
2021 2021 2021
6 6 6
Tangible fixed assets 9,112,184 9,112,184
Investment
property
1,825,000 1,825,000
Debtors due after more than one year 40,000 40,000
Current assets 3,210,006 577,579 3,787,585
Creditors due within one year (420,071) (420,071)
Creditors due in more than one year (493,615) (493,615)
Total 13,273,504 577,579 13,851,083

Analysis ofnet assets between funds
~prior y
ear
Unn:stricted Restricted Total
funds funds funds
2020f 2020f 2020f
Tangible fixed assets 9,243,459 9,243,459
Investment property 1,520,000 1,520,000
Debtors due after more than one year 40,000 40,000
Current assets 2,806,150 577,579 3,383,729
Creditors due within one year (332,692) (332,692)
Creditors due in more than one year (575,478) (575,478)
Total 12,701,439 577,579 13,279,018
Reconciliation
of net movement
in funds to net cash flow from operating activities
2021f 2020f
Net income for the year (as per Statement of Financial Activities) 386,339 257,732
Adjustments
for:
Depreciation
charges
283,492 263,905
Net interest paid 39,086 45,450
(Increase) Idecrease in debtors (1,097) (3,370)
(Decrease) Iincrease in creditors 55,709 (93,970)
Net cash provided by operating activities 763,529 469,747
22. Analysis ofcash and cash equivalents
2021
f
2020
f
Cash in hand 3,681,379 3,088,938
Total cash and cash equivalents 3,681,379 3,088,938

At 1 April At 31 March
2020 Cash flows 2021
E
Cash at bank and in hand 3,088,938 592,441 3,681,379
Debt due within 1 year (96,818) (31,670) (128,488)
Debt due after 1 year (543,181) 74,022 (469,159)
Finance leases (42,375) 7,841 (34,534)
2,406,564 642,634 3,049,198

cancell ab le
operating
leases as follows:
2021 2020
6 6
Within 1 year 10,525 17,419
Between 1 and 5years 8,137 16,607
18,662 34,026
2021 2020
6
Operating lease rentals 36,207 124,062