OpenCharities

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
2020 2019
No. No.

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