This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2020-12-31-accounts
|
|
|
Page |
| Reference and administrative |
|
details ofthe charity, its Trustees and advisers |
|
| Trustees' report |
|
|
2-5 |
Independent auditors' |
report |
on the financial statements |
6-9 |
| Statement offinancial |
activities |
|
10 |
| Balance sheet |
|
|
|
| Notes to the financial |
statements |
|
12-22 |
|
|
|
|
Unrestricted |
Restricted |
Total |
Total |
|
|
|
|
funds |
funds |
funds |
funds |
|
|
|
Note |
2020 |
2020 |
2020f |
2019 f. |
| Income from: |
|
|
|
|
|
|
|
Donations and |
legacies: |
|
|
|
|
|
|
| Tithe |
|
|
|
437,606 |
|
437,606 |
477,957 |
| Thanks |
|
|
|
149,609 |
|
149,609 |
97,319 |
| General |
|
|
|
8,740 |
|
8,740 |
62,497 |
| Gift aid |
|
|
|
78,225 |
|
78,225 |
132,776 |
Other trading activities: |
|
|
|
|
|
|
|
| Other trading |
activities |
|
|
|
21,721 |
21,721 |
29,641 |
| Investments: |
|
|
|
|
|
|
|
| Other investments |
|
|
|
49 |
|
49 |
181 |
| Total income |
|
|
|
674,229 |
21,721 |
695,950 |
800,371 |
Expenditure on: |
|
|
|
|
|
|
|
Charitable activities |
|
|
|
486,282 |
21,721 |
508,003 |
622,426 |
| Total expenditure |
|
|
|
486,282 |
21,721 |
508,003 |
622,426 |
|
|
|
|
187,947 |
|
187,947 |
177,945 |
| Net movement |
in funds |
|
|
|
|
|
|
| Reconciliation |
offunds: |
|
|
|
|
|
|
| Total funds brought |
|
forward |
|
2,833,177 |
|
2,833,177 |
2,655,232 |
| Net movement |
in funds |
|
|
187,947 |
|
187,947 |
177,945 |
| Total funds carried forward |
|
|
|
3,021,124 |
|
3,021,124 |
2,833,177 |
|
|
|
Note |
|
|
2020 |
|
|
|
2019f |
| Fixed assets |
|
|
|
|
|
|
|
|
|
|
| Tangible assets |
|
|
10 |
|
|
3,108,439 |
|
|
|
3,122,146 |
|
|
|
|
|
|
3,108,439 |
|
|
|
3,122,146 |
| Current assets |
|
|
|
|
|
|
|
|
|
|
| Debtors |
|
|
|
|
95,775 |
|
|
|
14,331 |
|
| Cash at bank and |
in hand |
|
|
|
181,211 |
|
|
161,654 |
|
|
|
|
|
|
|
276,986 |
|
|
175,985 |
|
|
| Creditors: amounts |
falling due |
within |
one |
|
|
|
|
|
|
|
| year |
|
|
12 |
|
(106,263) |
|
|
(110,488) |
|
|
| Net current assets |
|
|
|
|
|
170,723 |
|
|
|
65,497 |
| Total assets less |
current liabilities |
|
|
|
|
3,279,162 |
|
|
|
3,187,643 |
| Creditors: amounts |
falling due |
after more |
|
|
|
|
|
|
|
|
| than one year |
|
|
13 |
|
|
(258,038) |
|
|
|
(354,466) |
| Total net assets |
|
|
|
|
|
3,021,124 |
|
|
|
2,833,177 |
| Charity funds |
|
|
|
|
|
|
|
|
|
|
| Restricted funds |
|
|
15 |
|
|
|
|
|
|
|
Unrestricted funds |
|
|
15 |
|
|
3,021,124 |
|
|
|
2,833,177 |
| Total funds |
|
|
|
|
|
3,021,124 |
|
|
|
2,833,177 |
The financial |
statements |
were |
approved |
and |
authorised |
for issue |
|
by |
the |
Trustees on |
|
|
|
|
|
and signed on their |
|
ehalf by |
|
|
|
| UkJ |
|
|
|
|
Hyun |
ol Kim |
|
|
|
|
|
Unrestricted |
Total |
Total |
|
funds |
funds |
funds |
|
2020 |
2020f |
2019 |
| Donations |
674,180 |
674,180 |
770,549 |
|
|
Restricted |
Total |
Total |
|
|
funds |
funds |
funds |
|
|
2020 |
2020 F |
2019f |
| Purchase |
Building |
5,512 |
5,512 |
4,865 |
| Mission |
|
16,209 |
16,209 |
24,776 |
|
|
21,721 |
21,721 |
29,641 |
|
|
|
|
Unrestricted |
Total |
Total |
|
|
|
|
funds |
funds |
funds |
|
|
|
|
2020 |
2020 |
2019 |
| Interest |
on |
Liquidity |
account |
49 |
49 |
181 |
|
|
Unrestricted |
Restricted |
Total |
Total |
|
|
funds |
funds |
funds |
funds |
|
|
2020 |
2020 |
2020 |
2019 |
| Church |
expenditure |
486,282 |
21,721 |
508,003 |
622,426 |
|
|
Activities |
|
|
|
|
|
undertaken |
Support |
Total |
Total |
|
|
directly |
costs |
funds |
funds |
|
|
2020 |
2020 |
2020 |
2019 |
| Church |
expenditure |
323,558 |
184,445 |
508,003 |
622,426 |
| Analysis o |
f |
direct costs (continued) |
|
|
|
|
|
Total |
Total |
|
|
|
funds |
funds |
|
|
|
2020 |
2019 |
| Staff costs |
|
|
227,682 |
236,117 |
| Services |
|
|
9,263 |
28,272 |
| Conference |
|
and event |
1,802 |
34,043 |
| Multimedia |
equipment |
|
9,279 |
13,824 |
| Choir |
|
|
3,550 |
4,966 |
| Praise |
|
|
361 |
2,474 |
| Sunday school |
|
|
4,386 |
45,509 |
| Youth |
|
|
|
6,370 |
| Relief |
|
|
4,187 |
2,900 |
| Missionary |
|
|
57,605 |
27,502 |
| Charges/fees |
|
|
1,739 |
4,040 |
| Administration |
|
expenses |
3,375 |
2,025 |
| New comers |
|
|
329 |
368 |
|
|
|
323,558 |
408,410 |
| Analysis of |
|
support costs |
|
|
|
|
Total |
Total |
|
|
funds |
funds |
|
|
2020 |
2019 |
| Depreciation |
|
25,550 |
26,743 |
| Education |
|
2,554 |
7,127 |
| Loss on fixed |
asset disposal |
340 |
4,242 |
| Trip expenses |
|
5,085 |
11,424 |
| Light and heat |
|
27,599 |
21,799 |
| Admin/building |
maintenance |
12,856 |
8,658 |
| Interest |
|
12,054 |
18,906 |
| Insurance |
|
5,990 |
5,986 |
| Kitchenware |
|
2,900 |
6,138 |
| Repair and maintenance |
|
70,087 |
75,548 |
| Consumables |
|
11,993 |
19,613 |
| Legal and professional |
|
7,437 |
7,832 |
|
|
184,445 |
214,016 |
|
|
|
|
2020 |
2019 |
| Auditor's |
remuneration |
|
|
4,912 |
6,352 |
| Fees payable to the charity's |
|
auditor |
in respect of: |
|
|
| Auditor's |
non audit costs |
|
|
435 |
435 |
| Staff costs |
|
|
|
|
|
|
|
|
|
2020 |
2019 |
| Wages and |
salaries |
|
|
205,332 |
212,763 |
| Social security costs |
|
|
|
16,514 |
18,316 |
| Contribution |
to defined |
contribution |
pension schemes |
5,836 |
5,038 |
|
|
|
|
227,682 |
236,117 |
|
Freehold |
Motor |
Office |
|
|
property |
vehicles |
equipment |
Total |
| Cost or valuation |
|
|
|
|
| At 1 January 2020 |
3,245,526 |
34,000 |
113,175 |
3,392,701 |
| Additions |
|
|
12,183 |
12,183 |
| Disposals |
|
|
(2,912) |
(2,912) |
| At 31 December 2020 |
3,245,526 |
34,000 |
122,446 |
3,401,972 |
to the financial statements year ended 31 December 2020 Tangible fixed assets (continued) |
|
|
|
|
|
Freehold |
Motor |
Office |
|
|
property |
vehicles |
equipment |
Total |
| Depreciation |
|
|
|
|
| At 1 January 2020 |
169,320 |
31,080 |
70,155 |
270,555 |
| Charge for the year |
14,508 |
584 |
10,458 |
25,550 |
| On disposals |
|
|
(2,572) |
(2,572) |
| At 31 December 2020 |
183,828 |
31,664 |
78,041 |
293,533 |
| Net book value |
|
|
|
|
| At 31 December 2020 |
3,061,698 |
2,336 |
44,405 |
3,108,439 |
| At 31 December 2019 |
3,076,206 |
2,920 |
43,020 |
3,122,146 |
| Debtors |
|
|
|
|
|
2020 |
2019 |
| Due within one year |
|
|
|
| Other debtors |
|
81,594 |
8,618 |
| Prepayments |
and accrued income |
14,181 |
5,713 |
|
|
95,775 |
14,331 |
|
|
2020 |
2019 |
| Bank loans |
|
96,428 |
96,428 |
| Accruals and deferred |
income |
9,835 |
14,060 |
|
|
106,263 |
110,488 |
|
|
|
|
|
2020f |
2019 |
|
Bank loans |
|
|
|
258,038 |
354,466 |
| 14. |
Financial |
instruments |
|
|
|
|
|
|
|
|
|
2020 |
2019 |
|
Financial assets |
|
|
|
|
|
|
Financial assets measured |
|
at fair value through |
income and expenditure |
181,211 |
161,654 |
| Statemen |
t offunds - current year |
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Balance at 1 |
|
|
31 |
|
|
January |
|
|
December |
|
|
2020 |
Income f |
Expenditure |
2020 |
Unrestricted funds |
|
|
|
|
|
| General |
Funds - all funds |
2,833,177 |
674,229 |
(486,282) |
3,021,124 |
| Restricted funds |
|
|
|
|
|
| Purchase |
of new building |
|
5,512 |
(5,512) |
|
| Missionary |
|
|
16,209 |
(16,209) |
|
|
|
|
21,721 |
(21,721) |
|
| Total of |
funds |
2,833,1T7 |
695,950 |
(508,003) |
3,021,124 |
| Statement offunds - prior year |
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Balance at |
|
|
31 |
|
|
1 January |
|
|
December |
|
|
2019 |
income |
Expenditure |
2019 |
|
|
|
F |
|
P |
Unrestricted funds |
|
|
|
|
|
| General |
Funds - all funds |
2,650,657 |
770,730 |
(588,210) |
2,833,177 |
| Restricted funds |
|
|
|
|
|
| Purchase |
of new building |
4,575 |
4,865 |
(9,440) |
|
| Missionary |
|
|
24,776 |
(24,776) |
|
|
|
4,575 |
29,641 |
(34,216) |
|
| Total of |
funds |
2,655,232 |
29,641 |
(622,426) |
2,833,177 |
| Summary |
offunds - current year |
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Balance at 1 |
|
|
31 |
|
|
January |
|
|
December |
|
|
2020 |
Income |
Expenditure |
2020 |
| General funds |
|
2,833,177 |
674,229 |
(486,282) |
3,021,124 |
| Restricted |
funds |
|
21,721 |
(21,721) |
|
|
|
2,833,177 |
695,950 |
(508,003) |
3,021,124 |
| Summary |
offunds - prior year |
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Balance at |
|
|
31 |
|
|
1 January |
|
|
December |
|
|
2019 |
Income |
Expenditure |
2019 |
| General funds |
|
2,650,657 |
770,730 |
(588,210) |
2,833,177 |
| Restricted |
funds |
4,575 |
29,641 |
(34,216) |
|
|
|
2,655,232 |
800,371 |
(622,426) |
2,833,177 |
| Analysis |
ofn |
et assets between funds - current period |
|
|
|
|
|
Unrestricted |
Total |
|
|
|
funds |
funds |
|
|
|
2020 |
2020 |
| Tangible |
fixed |
assets |
3,108,439 |
3,108,439 |
| Current |
assets |
|
276,986 |
276,986 |
| Creditors |
due |
within one year |
(106,263) |
(106,263) |
| Creditors |
due |
in more than one year |
(258,038) |
(258,038) |
| Total |
|
|
3,021,124 |
3,021,124 |
year en Analysis |
ded 31 December 2020 of net assets between funds (continued) |
ded 31 December 2020 of net assets between funds (continued) |
|
|
| Analysis |
of net assets between funds - prior period |
|
|
|
|
|
|
Unrestricted |
Total |
|
|
|
funds |
funds |
|
|
|
2019 |
2019 |
| Tangible |
fixed |
assets |
3,122,146 |
3,122,146 |
| Current |
assets |
|
175,985 |
175,985 |
| Creditors |
due |
within one year |
(110,488) |
(110,488) |
| Creditors |
due |
in more than one year |
(354,466) |
(354,466) |
|
|
|
2,833,177 |
2,833,177 |