| Page | ||
|---|---|---|
| Legal and Administrative | Information | |
| Trustees' Report |
3-5 | |
| Independent Examiner's |
Report | |
| Statement of Financial Activities |
||
| Balance Sheet | ||
| Notes tothe Financial Statements | 9-15 |
| Charity Name: | Charity Name: | King's Church, Wirral |
King's Church, Wirral |
|||
|---|---|---|---|---|---|---|
| Charity Registration | Number: | 512642 | ||||
| Governing | Document: | Declaration ofTrust |
dated 28th | April, 1982,as amended | on 17th June, 1991 | |
| The Trustees are incorporated | as a body. | |||||
| Principal Business | Address; | 1 Victoria Fields | ||||
| Birkenhead | ||||||
| Wirral | ||||||
| Merseyside CH42 OPF |
||||||
| Trustees: | M. A. McGrath | |||||
| C. Orr | ||||||
| Ms S.P. Pearson | ||||||
| I.S.Roberts | ||||||
| G Duffield | ||||||
| Independent | Examiner: | Paul Collins F.C.A. | ||||
| Collins &Co | ||||||
| Chartered Accountants |
||||||
| Suite 13Hattersley | House | |||||
| 1 Hattersley Court |
||||||
| Ormskirk | ||||||
| Lance L392AY | ||||||
| Bankers: | NatWest Bank pic | |||||
| West Kirby | ||||||
| Liverpool Customer | Service Centre | |||||
| Stevenson Way, Wavertree |
||||||
| Liverpool L13 1NW |
||||||
| Solicitors: | Percey Hughes &Roberts |
|||||
| 19Hamilton Square |
||||||
| Birkenhead | ||||||
| Wirral CH41 6AY |
| Unrestricted | Restricted | TOTALFUNDS | TOTALFUNDS | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2023 | 2022 | ||||||
| Note | E | f | E | ||||||
| INCOME FROM: | |||||||||
| Donations and Legacies |
2 | 79,606 | 10,310 | 89,916 | 111,258 | ||||
| Other trading activities |
3 | 7,365 | 7,365 | 1,242 | |||||
| Investments | 4 | 0 | |||||||
| Charitable activities |
5 | 10,130 | 10,130 | 2,926 | |||||
| Other income | 6 | 0 | |||||||
| TOTAL INCOME | 971DI | 1531D | ID7 411 | 115426 | |||||
| EXPENDITURE ON: | |||||||||
| Raising funds | 7 | 0 | |||||||
| Charitable activities |
8 | 109,551 | 25,547 | 135,098 | 131,543 | ||||
| TOTAL EXPENDITURE | 109,551 | 25,547 | 135,999 | 131543 | |||||
| NET (EXPENDITURE)/INCOME | (12,450) | (15,237) | (27,687) | (16,117) | |||||
| TRANSFERS BETWEEN FUNDS | |||||||||
| NET MOVEMENT IN FUNDS |
(12,450) | (15,237) | (27,687) | (16,117) | |||||
| RECONCILIATION | OF FUNDS | ||||||||
| Total funds brought | forward | at 1stApril, 2022 | 106,163 | 17,199 | 123,362 | 139,479 | |||
| 7 IIM d ' df |
d | t31 IM | 5, 2D23 | 93713 | 1962 | 95675 | 123362 | ||
| The notes on pages | 9to | 15 | form part ofthese | accounts. |
| Balance Sh | eet at 31stMarch, 202 | 3 | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Note | E | E | |||
| FIXEDASSETS | |||||
| Tangible fixed assets | 11 | 79,717 | 82,561 | ||
| CURRENT ASSETS | |||||
| Debtors | 12 | 11,493 | 11,602 | ||
| Cash at bank and in hand | 11,154 | 32,119 | |||
| Total current assets | 22,647 | 43,721 | |||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN | ONE YEAR | 13 | 6,689 | 2,920 |
| NET CURRENT ASSETS | 15955 | 40,801 | |||
| TOTAL ASSETSLESSCURRENT LIABILITIES | 95,675 | 123,362 | |||
| CREDITORS: AMOUNTS | FALLING DUE AFTER | MORE THAN ONE | |||
| YEAR | |||||
| TOTAL NET ASSETS | 95,675 | 123,362 | |||
| THE FUNDS OF THE CHARITY | 14 | ||||
| Unrestricted | 93,713 | 106,163 | |||
| Restricted | 1,962 | 17,199 | |||
| Total charity funds | 95,675 | 123,362 |
| lax | . The charity is not registered for |
value | added tax. | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | TOTAL | Unrestricted | Restricted | TOTAL | |||
| Funds | Funds | 2023 | Funds | Funds | 2022 | |||
| 6 | 6 | 6 | 6 | 6 | ||||
| 2 | Donations and Legacies |
|||||||
| Planned Giving: |
||||||||
| Gift Aid donations | 47,941 | 6,739 | 54,880 | 53,008 | 0 | 53,008 | ||
| Income Tax recoverable | 10,010 | 540 | 10,550 | 9,827 | 1,775 | 11,602 | ||
| Collections (open plate) at all services CJRS Grants |
21,655 0 |
0 0 |
21,655 0 |
16,885 0 |
0 3,500 |
16,885 3,500 |
||
| Wirral BCGrant | 0 | 0 | 0 | 0 | 15,976 | 15,976 | ||
| Donations | 0 | 3,031 | 3,031 | 0 | 10,287 | 10,287 | ||
| 79,606 | ~70 31D | 99,916 | 79,72D | ~&1& 25 | ||||
| 3 | Other trading activities | |||||||
| PA equipment sales Funday and Fundraising Rent receivable from church premises |
0 1,260 6,105 7363 |
0 1,260 6,105 7,365 |
0 792 450 ~242 |
0 | 0 792 450 1,242 |
|||
| 4 | Investments | |||||||
| Dividends and interest (including |
any | |||||||
| reclaimed tax): | ||||||||
| -on cash deposits | 0 | |||||||
| 0 | 0 | 0 | ||||||
| 5 | Charitable activities |
|||||||
| Outreach Income |
2,880 | 2,880 | 1,107 | 1,107 | ||||
| King's Cafe and community catering |
7,250 ~IW |
0 | 7,250 10130 |
1,819 2,926 |
0 | 1,819 2,926 |
||
| 6 | Other income | |||||||
| Sales ofassets | ||||||||
| 0 | 0 | 0 | 0 | |||||
| 7 | Raising funds | |||||||
| Giving Envelopes | 0 | 0 | D | 0 | 0 |
| Unrestricted | Restricted | TOTAL | Unrestricted | Restricted | TOTAL | ||||
|---|---|---|---|---|---|---|---|---|---|
| Funds 8 |
Funds 8 |
2023 8 |
Funds 8 |
Funds 8 |
2022 f |
||||
| 8 | Charitable activities |
||||||||
| Missionary &charitable |
giving: | ||||||||
| Pidugu/D Connolly |
4,800 | 0 | 4,800 | 4,800 | 0 | 4,800 | |||
| A. Smith | 3,000 | 0 | 3,000 | 3,000 | 0 | 3,000 | |||
| Together for the Harvest | 300 | 0 | 300 | 300 | 0 | 300 | |||
| Wirral Youth for Christ | 360 | 0 | 360 | 360 | 0 | 360 | |||
| Sundries | 551 | 200 | 751 | 248 | 440 | 688 | |||
| 9,011 | 200 | 9,211 | 8,708 | 440 | 9,148 | ||||
| Ministry: | |||||||||
| Costs ofservices | 262 | 262 | 114 | 0 | 114 | ||||
| Wages and salaries | 63,157 | 63,157 | 57,006 | 3,500 | 60,506 | ||||
| Employers pension costs |
1,515 | 1,515 | 1,466 | 0 | 1,466 | ||||
| Church costs: | |||||||||
| Water charges | 607 | 0 | 607 | 628 | 0 | 628 | |||
| Insurance | 3,446 | 0 | 3,446 | 3,168 | 0 | 3,168 | |||
| Heat and light | 6,937 | 0 | 6,937 | 3,685 | 0 | 3,685 | |||
| Repairs and maintenance | 1,907 | 24,714 | 26,621 | 18,447 | 14,819 | 33,266 | |||
| Cleaning and waste |
disposal | 1,064 | 0 | 1,064 | 1,312 | 0 | 1,312 | ||
| Sunday school, King's Kids | &Youth Work | 291 | 0 | 291 | 348 | 0 | 348 | ||
| Bank charges | 941 | 0 | 941 | 825 | 0 | 825 | |||
| Website costs | 515 | 0 | 515 | 943 | 0 | 943 | |||
| Catering | 2,740 | 0 | 2,740 | 851 | 0 | 851 | |||
| Licences | 681 | 0 | 681 | 869 | 0 | 869 | |||
| Computer Costs | 114 | 0 | 114 | 185 | 0 | 185 | |||
| King's Cafe and community | catering | 4,543 | 0 | 4,543 | 2,568 | 0 | 2,568 | ||
| Outreach costs | 1,648 | 0 | 1,648 | 509 | 0 | 509 | |||
| Printing, postage and stationery |
349 | 0 | 349 | 200 | 0 | 200 | |||
| Hire of equipment | 2,280 | 0 | 2,280 | 2,866 | 0 | 2,866 | |||
| Telephone | 1,230 | 0 | 1,230 | 1,685 | 0 | 1,685 | |||
| Independent examination |
1,320 | 0 | 1,320 | 1,260 | 0 | 1,260 | |||
| Sundries | 2,149 | 633 | 2,782 | 2,297 | 0 | 2,297 | |||
| Depreciation on land & buildings |
2,844 | 0 | 2,844 | 2,844 | 0 | 2,844 | |||
| 109,551 | ~25 547 | 112784 | 18,758 | 131,543 |
| 9 | Net income | 2023 8 |
2022 f |
||||
|---|---|---|---|---|---|---|---|
| Net income | is stated after charging: | ||||||
| Depreciation | oftangible fixed assets | 2,844 | 2,844 | ||||
| Profit/(loss) | on disposal offixed | assets | 0 | 0 | |||
| Staff costs (see note 10) | 64,672 | 61,972 | |||||
| Independent | Examination | 1,320 | 1,260 | ||||
| 10 | Staff Costs | 2023 | 2022 | ||||
| 8 | 8 | ||||||
| Wages and | Salaries | 63,157 | 60,505 | ||||
| Pension costs | 1,515 | 1,466 | |||||
| 22672 | 61 972 | ||||||
| The average | number of full-time | equivalent | employees | (including | casual and part-time staff) |
employed by |
|
| the charity during the year was | as follows: | ||||||
| 2023 | 2022 | ||||||
| Self employed pastor |
1 | 1 | |||||
| Management | ItAdministration | 1 | 1 |
| Tangible Fixed Assets | |||||
|---|---|---|---|---|---|
| Freehold land |
Fixtures | 8 | Musical | ||
| &buildings | fittings | equipment | Total | ||
| 6 | 8 | E | 8 | ||
| COST OR VALUATION | |||||
| At 1stApril, 2022 | 142,213 | 23,858 | 14,473 | 180,544 | |
| Additions | 0 | 0 | 0 | 0 | |
| At 31st March, 2023 | 142213 | 23,858 | 14,473 | 180,544 | |
| DEPRECIATION | |||||
| At 1stApril, 2022 | 59,654 | 23,857 | 14,472 | 97,983 | |
| Charge for the year At 31stMarch, 2023 |
2,844 62'98 |
0 23887 |
0 14,472 |
2,844 190827 |
|
| NET BOOK VALUE | |||||
| At 31stMarch, 2023 | 79715 | 1 | 1 | 79,717 | |
| At 31stMarch, 2022 | 82,559 | 1 | 1 | 82,561 |
| 11 | Tangible Fixed Assets | Tangible Fixed Assets | Tangible Fixed Assets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The freehold and leasehold | buildings | consist | ofthe church premises. | |||||||||||
| Church fixtures | &fittings comprises | various items | shown at cost. | |||||||||||
| Church musical | equipment | comprises | various items shown at cost. | |||||||||||
| 12 | Debtors | 2023 | 2022 | |||||||||||
| 6 | 8 | |||||||||||||
| Income Tax recoverable | 11,349 | 11,602 | ||||||||||||
| Trade Debtors | 144 | 0 | ||||||||||||
| 11 | 493 | 11,602 | ||||||||||||
| 13 | Liabilities: Amounts | falling due | within | one year | 2023 | 2022 | ||||||||
| E | ||||||||||||||
| Trade Creditors | 2,060 | 789 | ||||||||||||
| Other taxes and | social | security costs | 735 | 871 | ||||||||||
| Accruals and deferred | income | 3,894 | 1,260 | |||||||||||
| 6.689 | 2 92D | |||||||||||||
| 14 | Analysis of Net | Assets by | Fund | |||||||||||
| Unrestricted | Restricted | |||||||||||||
| Funds | Funds | Total | ||||||||||||
| 6 | 6 | |||||||||||||
| Fixed Assets | 79,717 | 0 | 79,717 | |||||||||||
| Current Assets | 20,685 | 1,962 | 22,647 | |||||||||||
| Current Liabilities |
(6,689) | 0 | (6,689) | |||||||||||
| Liabilities after more than one year | 0 | 0 | 0 | |||||||||||
| Fund Balance | 93,713 | 1 962 | 95,675 | |||||||||||
| 15 | Movement on funds |
|||||||||||||
| At | 1st | Incoming | At 31st | |||||||||||
| April, | Resources | Outgoing | March, | |||||||||||
| 2022 8 |
(inc.gains) f |
Resources 6 |
Transfers 8 |
2023 8 |
||||||||||
| Llofggifitgg~ga Capital Asset Fund |
82,561 | 0 | 2,844 | 79,717 | ||||||||||
| General fund | 23,602 | 97,101 | 106,707 | 13,996 | ||||||||||
| Total unrestricted | funds | 106,163 | 97 101 | 109551 | 93,713 | |||||||||
| ~RR t 5 1 |
||||||||||||||
| Building Fund |
0 | 7,279 | 7,279 | 0 | ||||||||||
| Refurbishment Fund |
15,976 | 0 | 15,976 | 0 | ||||||||||
| Earmarked income |
1,223 | 3,031 | 2,292 | 1,962 | ||||||||||
| Total restricted funds |
17,199 | 10310 | 25,547 | 0 | 1,962 | |||||||||
| Total funds | 123,362 | 107.411 | 135D98 | 0 | 95,675 |