OpenCharities

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

2021-12-31-accounts

Page
Reference and Administrative
Details ofthe Charity, its Trustees and Advisers
1-2
Trustees' Report 3-9
Independent
ixaminer's
Report
10-11
Statement
of Financial Activities
12
Balance Sheet 13
Statement
of Cash Flows
14
Notes to the Financial Statements 15-28

Key management personnel personnel
Trustees
8 C Rossington (Chair)
D TBaetz (appointed 19November 2021)
T Basupi (appointed 21September 2021)
D M Davis (resigned 21September 2021)
W A Ewing (resigned 17November 2021)
LJ Fast (resigned 16June 2021)
P H F P Feniman
M R Ganga (resigned 17November 2021)
L V Hindley
R L Maples
D Pate (appointed 21September 2021)
G Pietersen (resigned 16June 2021)
R KThiel
Senior management personnel J A Barry
P J Everingham
KJ Lewis
W L Middleton
R KThiel
Company registered number 3371166
Charity registered number 1062847
Registered office Scott Place, Unit E
Abbey Wood Business Park
Emma-Chris
Way
Filton
Bristol
83347JU

Independent examiner Jonathan
Merchant
Jonathan
Merchant
Jonathan
Merchant
FCA FCA
Mazars
LLP
Chartered
Accountants
&Registered Auditors
90Victoria Street
Bristol
8516DP
Bankers UK HSBCBank pic
Grosvenor
Court
149Whiteladies Road
Bristol
858 2RR
Bankers International Bank of America
2727 South 48th Street
Tempe
AZ 85282 USA
Solicitors Tozers LLP
Broadwalk House
Southernhay West
Exeter
EX11UA
Investment manager Merrill
225 Liberty Street 41st Floor
New York
NY 10281USA

Restricted Unrestricted
funds funds 2021 2020
Note f f f f
Income
Donations
and gifts
2 168,185 98,445 266,630 393,935
Income from charitable
activities
2 337,401 337,401 158,317
Investment
income
2 33,011 33,011 7,435
Total income 168,185 468,857 637,042 559,687
Expenditure
Expenditure
on charitable
activities 3 232,316 343,726 576,042 765,789
Total expenditure 232,316 343,726 576,042 765,789
Net income/(expenditure) before
gains / (losses) on investments (64,131) 125,131 61,000 (206,102)
Net gain / (loss) on investments 187,967 187,967 95,411
Net income /(expenditure) before transfers (64,131) 313,098 248,967 (110,691)
Transfers
between
funds
11,12 (12,929) 12,929
Net income / (expenditure) and net
movement
in funds for the
year (77,060) 326,027 248,967 (110,691)
Reconciliation
offunds
Total funds at the start of the year 277,012 2,147,111 2,424,123 2,534,814
Total funds atthe end of the year 13 199,952 2,473,138 2,673,090 2,424,123

31December 2021 31December 2021 31December 2020
Note 6 6 6
Fixed assets
Intangible
assets
134,833
Tangible assets 575,597 574,559
Investments 1,388,270 1,133,114
2,098,700 1,707,673
Current assets
Debtors 9 55,589 123,053
cash at bank and in hand 558,772 609,262
614,361 732,315
Creditors
Amounts
falling due within
one year 10 (39,971) (15,865)
Net current assets 574,390 716,450
Total assets less current liabilities 2,673,090 2,424,123
Net assets 2,673,090 2,424,123
Charity funds
Restricted
funds
11 199,952 277,012
Unrestricted funds 12 2,473,138 2,147,111
2,673,090 2,424,123

2021 2021 2020 2020
6 6 6 6
Cash flow from operating
activities
Net movement
in funds
248,967 (110,691)
Add: Amortisation
of intangible
assets
20,628
Add: Depreciation
of tangible assets
447 626
Less: Interest (included
in investing
activities) (33) (243)
Less: Foreign exchange rates (26,569) 34,861
Less: Investment
revaluation
gain
(187,967) (95,411)
Add: Investment
portfolio charges
13,756 9,416
Decrease/(increase)
in debtors
67,464 (5,442)
Increase / (decrease)
in creditors
24,106 (16,786)
(108,796) (52,351)
Net cash inflow / (outflow) from operating activities 140,171 (163,042)
Cash flows from investing
activities
Purchase of intangible
assets
(134,833)
Purchase of tangible assets (1,485)
Purchase of investments (223,134) (185,457)
Proceeds from sale ofinvestments 163,337 420,750
Interest received 33 243
Net cash inflow/
(outflow) from investing
activities (196,082) 235,536
Net change
in cash and cash equivalents
(55,911) 72,494
Cash and cash equivalents
at the start ofthe
year 609,262 546,071
Change
in cash and cash equivalents
due to
exchange rate movements 5,421 (9,303)
Cash and cash equivalents
atthe end ofthe
year 558,772 609,262

Restricted Restricted Unrestricted
funds funds 2021 2020
E f E f
Income from donations and gifts
Donations
and gifts
168,185 98,445 266,630 393,935
Income from charitable activities
Member allocations 275,072 275,072 89,244
Conference, training, IT&support income 62,329 62,329 69,073
337,401 337,401 158,317
Investment
income
Rental income 10,052 10,052 7,192
Sundry mcome 22 22
Interest received 33 33 243
Exchange gains 22,904 22,904
33,011 33,011 7,435
Total income 168,185 468,857 637,042 559,687
In 2020 income of f200,484 was attributable to unrestricted funds
and f359,203 was attributable
to
restricted
funds.
2021 2020
Income ana lysed geographically was as follows: United Kingdom 25% 31%i
Europe
Rest ofthe World 75% 69%
3. Expenditure
Restricted Unrestricted
funds funds 2021 2020
f f f f
Expenditure
on charitable
activities
Direct chantable expenditure 232,316 151,028 383,344 506,701
Governance
costs
17,320 17,320 9,987
Support costs 175,378 175,378 249,101
Total expenditure 232,316 343,726 576,042 765,789

Net income / (expendi ture)
is stated after charging:
2021 2020
E 6
Amorusation 20,628
Depreciation 447 626
Independent examiner's fee 3,54D 3,540
Restricted General Designated
funds fund funds 2021 2020
E E f E 6
Directorate travel and activities 11,145 11,145 16,929
Consultant travel and activities 31,295 31,295 35,233
Meetings, conferences and training 4,162 6,116 6,395 16,673 33,498
Ministry and outreach support 226,271 30,718 256,989 326,931
Development
activities
1,883 25,180 40,179 67,242 94,110
232,316 73,736 77,292 383,344 506,701

Restricted General
funds fund 2021 2020
E E
International Council meeting costs 13,780 13,780 6,447
Independent examiner's fee 3,540 3,540 3,540
17,320 17,320 9,987

Restricted General Designated
funds fund funds 2021 2020
f f E f f
Staff costs 113,715 113,715 121,779
Ca-operative support 1,898 1,898 2,939
Residency and housing support 9,093 9,093 8,668
Insurance
and
busmess rates 5,873 5,873 5,624
Property repairs and maintenance 2,626 2,626 1,565
Office running casts 5,498 5,498 5,271
IT, communication
and
printing costs 21,842 21,842 25,568
Amortisatian and impairment 20,628
Depreciation 447 447 626
Bank and portfoko charges 14,386 14,386 10,054
Exchange losses 46,379
175,378 175,378 249,101

Staff costs during the year were as follows:
2021 2020
f f
Salaries and wages 98,519 106,250
Sacial security costs 6,214 6,975
Pension costs 8,982 8,554
113,715 121,779

Assets in Software
the course development
ofconstrue'tlon costs Total
f f
Cost
At 1January 2021 206,277 206,277
Additions 134,833 134,833
At 31December 2021 134,833 206,277 341,110
Amortisation
and Impairment
At 1January 2021 206,277 206,277
Charge
in the year
At 31December 2021 206,277 206,277
Net book value
At 31December 2021 134,833 134,833
At 31December 2020

Tangible fixed assets
Properties & Computers
&
improvements equipment Total
f f f
Cost
At 1January 2021 574,194 4,617 578,811
Additions 1,485 1,485
At 31December 2021 574,194 6,102 580,296
Depreciation
At 1January 2021 4,252 4,252
Charge
in the year
447 447
At 31December 2021 4,699 4,699
Net book value
At 31December 2021 574,194 1,403 575,597
At 31December 2020 574,194 365 574,559

Fixed asset investments
Listed
securities
Market value f
At 1January 2021 1,133,114
Additions 223,134
Disposals (163,337)
Portfolio charges (13,756)
Revaluation
gain
187,967
Exchange rate loss 21,148
At 31December 2021 1,388,270

2021 2020
f f
Due within one year
Other debtors 251 28,979
Prepayrnents and accrued income 55,338 94,074
55,589 123,053
Creditors: Amounts faging due within one year
2021 2020
f f
Other creditors 30,925 9,442
Accruals and deferred income 9,046 6,423
39,971 15,865
Deferred
An analysis ofthe movement in deferred income during the year was as follows; income
At 1January 2021 273
Resources deferred
during the year
Amounts
released from previous years
(273)
At 31December 2021

Brought Incoming Resources Resources Transfers Transfers Transfers Carried
forward resources expended in / (out) forward
f f f f f
African Missionary
Assistance
40,438 53,367 (46,614) 47,191
COVID-19 Member Assistance 898 (668) 230
Famine Relief & Crisis Response 145,688 37,171 (87,189) 95,670
International
Strategic Outreach
11,287 17,139 (25,718) 2,708
Majority World Missionary
Assistance 57,472 17,777 (25,511) (12,929) 36,809
National
Leaders Ministry
Fund 1,494 675 2,169
Support
Funds
10,032 41,849 (39,442) 12,439
TIMO Development 9,703 207 (7,174) 2,736
Restricted funds 277,012 168,185 (232,316) (12,929) 199,952
Description of restricted funds
African
Missionary
Assistance
- for providing financial assistance to African missionaries.
COVID-19 Member Assistance - to assist members whose support has been impacted by COVID-19.
Famine Relief & Crisis Response - to be used
in
response to famine or any other crisis.
International
Strategic Outreach
- to offer outreach assistance to various proiects.
Majority World Missionary
Assistance — for providing financial
assistance
to majority world missionaries.
National
Leaders Ministry
Fund — for providing assistance to national church leaders.
Support
Funds
— for providing assistance for members
who are employed
by ASI.
TIMO Development - for costs relating to development ofthe TIMO training programme.

Brought Incoming Resources Transfers Gains / Carried
forward resources expended in /(out) (losses) forward
E E E E E E
Designated funds 1,404,292 2,893 (77,292) 152,929 1,482,822
General fund 742,819 465,964 (266,434) (140,000) 187,967 990,316
Unrestricted funds 2,147,111 468,857 (343,726) 12,929 187,967 2,473,138
Brought Incoming Resources Transfers Carried
forward resources expended in / (out) forward
E E E
African Member
Health Insurance
37,394 (1,705) 35,689
African Member Support 39,814 (28,613) 12,929 24,130
CHARIS
II Project
165,854 (9,860) 140,000 295,994
Contingency
Fund
259,024 259,024
COVID-19 Assistance 116,708 116,708
International
Capital Property
574,194 574,194
Mobibsation
Grants
OFM /AIM Stories Grant 4,722 2,283 7,005
Vision 20/20 Funds 206,582 610 (37,114) 170,078
Designated
funds
1,404,292 2,893 (77,292) 152,929 1,482,822

Restricted Unrestricted
funds funds 2021 2020
E E E E
Intangible assets 134,833 134,833
Tangible assets 575,597 575,597 574,559
Investments 1,388,270 1,388,270 1,133,114
Debtors 55,589 55,589 123,053
Cash at bank and in hand 199,952 358,820 558,772 609,262
Creditors due within one year (39,971) (39,971) (15,865)
199,952 2,473,138 2,673,090 2,424,123

At 1 Foreign At 31
January Cash exchange December
2021 flows movements 2021
E E E E
Cash and cash equivalents
Cash 609,262 (55,911) 5,421 558,772
Borrowings
Debt
Total 609,262 (55,911) 5,421 558,772