| Contents ofthe Finan | atements | |||
|---|---|---|---|---|
| for the I |
December 2020 | |||
| Page | ||||
| Reference and Administrative Details |
||||
| Report ofthe Trustees | 2 | to | 3 | |
| Independent Examiner's Report |
||||
| Statement ofFinancial Activities | ||||
| Balance Sheet | ||||
| Notes to the Financial Statements | 7 | to | 12 | |
| Detailed Statement ofFinancial Activities | 13 | to | 14 |
| TRUSTEES | Revd. Seth Mensah | Revd. Seth Mensah | Revd. Seth Mensah | |
|---|---|---|---|---|
| Alex Teinor | ||||
| Nana Marfo | Bonsu | |||
| Kwabena 0 | Bonsu | |||
| Mrs Felicia Damoah | ||||
| PRINCIPAL ADDRESS | 171Hertford | Road | ||
| Edmonton | ||||
| London | ||||
| N9 7EP | ||||
| REGISTERED | CHARITY | 1067726 | ||
| NUMBER | ||||
| INDEPENDENT | EXAMINER | Frank Jay &Co | ||
| Chartered Certified Accountants |
||||
| 89A Kingsland | High Street | |||
| Dalston | ||||
| London | ||||
| ES2PB | ||||
| BANKERS | Natwest Bank |
Plc | ||
| 41 West Favell | Centre | |||
| Northampton | ||||
| NN3 SJT |
| Statement ofFin | Statement ofFin | cial Activ' ies | ||||
|---|---|---|---|---|---|---|
| for the | ear ended 31 December 2020 | |||||
| 31.IX20 | 31.12.19 | |||||
| Unrestricted | Total | |||||
| Notes | funds | fundsf | ||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
335,094 | 386,953 | ||||
| Investment income |
3,098 | 1,722 | ||||
| Total | 338,192 | 388,675 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Cost ofchurch activities and ministries | 175,807 | 240,972 | ||||
| Support costs | 9,906 | 3,326 | ||||
| Governance costs |
45,009 | 52,957 | ||||
| Total | 230,722 | 297,255 | ||||
| NET INCOME | 107,470 | 91,420 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 1,518,849 | 1,427,429 | |||
| TOTAL FUNDS CARRIED FORWARD | 1 626319 | 1 | 318849 |
| 31.12.20 | 31.12.19 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| funds | funds | ||
| Notes | |||
| FIXEDASSETS | |||
| Tangible assets | 1,396,419 | 1,407,845 | |
| CURRENT ASSETS | |||
| Debtors | 10 | 55,032 | 15,632 |
| Cash at bank and in hand | 321,740 | 263,232 | |
| 376,772 | 278,864 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(2,446) | (3,059) | |
| NET CURRENT ASSETS | 374326 | 275,805 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 1,770,745 | 1,683,650 | |
| CREDITORS | |||
| Amounts falling due after more than one year |
12 | (144,426) | (164,801) |
| NET ASSETS | I 626,319 | 1,518,849 | |
| FUNDS | 14 | ||
| Unrestricted funds: |
|||
| General fund | 1,626,319 | 1,518,849 | |
| TOTAL FUNDS | I 626,319 | 1,518849 |
| 2. | DONATIONS | AND | LEGACIES | |||
|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||||
| Offerings | 9,773 | 7,975 | ||||
| Donations and tithes |
128,132 | 158,182 | ||||
| GiA aid | 60,149 | 65,723 | ||||
| Harlow branch |
income | 12,835 | 18,527 | |||
| Northampton | branch | income | 21,950 | 23,115 | ||
| Luton branch | income | 102355 | 113431 | |||
| 335 094 | 386953 | |||||
| 3. | INVESTMENT INCOME | |||||
| 31.12.20 | 31.12.19 f |
|||||
| Rents received | 3,000 | 1,500 | ||||
| Deposit account interest | 98 | 222 | ||||
| ~3098 | 1,722 | |||||
| 4. | CHARITABLE ACTIVITIES COSTS | |||||
| Support | ||||||
| Direct | costs (see | |||||
| Costs | note 5) | Totals | ||||
| Cost ofchurch | activities and ministries | 175,807 | 175,807 | |||
| Support costs | 9,906 | 9,906 | ||||
| Governance costs |
45 009 | 45 009 | ||||
| 175,807 | 54.915 | 230 722 | ||||
| 5. | SUPPORT COSTS | |||||
| Governance | ||||||
| Finance | costs | Totals | ||||
| f | ||||||
| Support costs | 9,906 | 9,906 | ||||
| Governance costs |
~45 009 | ~45 009 | ||||
| ~9906 | ~45 009 | ~54 915 |
| STAFFCOSTS | ||||||
|---|---|---|---|---|---|---|
| The average monthly | number ofemployees | during the year was as follows: | ||||
| 31.12.20 | 31.12.19 | |||||
| Pastoral | 3 | 3 | ||||
| No employees received |
emoluments | in excess off60,000. | ||||
| COMPARATIVES | FORTHE STATEMENT OFFINANCIAL ACTIVITIES | |||||
| Unrestricted | ||||||
| fundsf | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
386,953 | |||||
| Investment income |
1,722 | |||||
| Total | 388,675 | |||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Costofchurch activities | and ministries | 240,972 | ||||
| Support costs | 3,326 | |||||
| Governance costs |
52,957 | |||||
| Total | 297,255 | |||||
| NET INCOME | 91,420 | |||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 1,427,429 | ||||
| TOTAL FUNDS CARRIED FORWARD | 1 518,849 |
| for the | rend d 31 Decem |
ber 2020 | |||
|---|---|---|---|---|---|
| 9. | TANGIBLE FIXEDASSETS | ||||
| Freehold | Plant and | Motor | |||
| property | machinery | vehicles | Totals f |
||
| COST | |||||
| At 1 January 2020 |
1,471,79 l | 169,97l | 21,050 | 1,662,812 | |
| Additions | 4 892 | 4 892 | |||
| At 31 December 2020 | I 471.791 | 174 863 | 21 050 | 1,667,704 | |
| DEPRECIATION | |||||
| At I January 2020 | 84,382 | 149,535 | 21,050 | 254,967 | |
| Charge for year | 8,344 | 7974 | 16318 | ||
| At 31 December 2020 | 92,726 | 157509 | 21 050 | 271,285 | |
| NET BOOKVALUE | |||||
| At 31 December 2020 | I 379065 | 17354 | - | I 396419 | |
| At 31 December 2019 | I 387409 | 20436 | - | I 407,845 | |
| 10. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 31.]2.20 f |
31.12.19 f |
||||
| Members soA loans | 46,800 | 8,000 | |||
| Prepayments | ~8232 | 7,632 | |||
| ~55 032 | 15,632 | ||||
| 11. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 31.12.20 | 31.12.19 | ||||
| f | |||||
| Trade creditors | 588 | 143 | |||
| Taxation and social security | 1,458 | 1,525 | |||
| Other creditors | 400 | 1,391 | |||
| 2,446 | 3,059 |
| forthe earended I Decembe |
forthe earended I Decembe |
forthe earended I Decembe |
forthe earended I Decembe |
forthe earended I Decembe |
r2020 | |||
|---|---|---|---|---|---|---|---|---|
| 12. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE | THAN ONE | YEAR | |||||
| 31.12.20 | 31.12.19 | |||||||
| f | f | |||||||
| Bank loans (see note | 13) | 144426 | 164 801 | |||||
| 13. | LOANS | |||||||
| An analysis ofthe maturity of | loans is given below: | |||||||
| 31.12.20 | 31.]2.19 f |
|||||||
| Amounts falling due |
in more than | five years: | ||||||
| Repayable otherwise |
than by instalments: | |||||||
| Bank loans more 5 yrs non-inst | 144,426 | 164,80I | ||||||
| 14. | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.120 | in funds f |
31.12.20 f |
||||||
| Unrestricted | funds | |||||||
| General fund |
I,518,849 | 107,470 | 1,626,3 I9 | |||||
| TOTAL FUNDS | I 518,849 | 107,470 | 1,626319 | |||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| I'esoUrces | expended f |
in funds f |
||||||
| Unrestricted | I'unds | |||||||
| General fund | 338,192 | (230,722) | 107,470 | |||||
| TOTALFUNDS | 338,192 | ~230,722) | 107470 | |||||
| Comparatives | for movement | in | funds | |||||
| Nct | ||||||||
| movement | At | |||||||
| At 1.1.19 | in funds | 31.12.19 | ||||||
| f | ||||||||
| Unrestricted | funds | |||||||
| General fund |
1,427,429 | 91,420 | I,SI8,849 | |||||
| TOTAL FUNDS | I 427 429 | 91 420 | I 518,849 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources f |
expended f |
in funds f |
|||
| Unrestricted | funds | ||||
| General | fund | 388,675 | (297355) | 91,420 | |
| TOTAL | FUNDS | 388675 | ~297+55) | 91 420 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.1.19 | in funds | 31.12.20 | ||
| f, | ||||
| Unrestricted | funds | |||
| General fund | 1,427,429 | 198,890 | 1,626,319 | |
| TOTALFUNDS | 1 427429 | 198890 | I 626.319 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds f |
||
| Unrestricted | funds | |||
| General fund | 726,867 | (527,977) | 198,890 | |
| TOTAL FUNDS | 726,867 | ~527977) | 198890 |
| Ins | i tionalC |
h rism |
i | h | H seof ra er |
|||
|---|---|---|---|---|---|---|---|---|
| Detailed | Statem | n | in | i IA iv'i s | ||||
| for the | ear ended | I December 202 | ||||||
| 31.12.20 f |
31.]2.19 f |
|||||||
| INCOME AND ENDOWMENTS | ||||||||
| Donations and legacies | ||||||||
| Offerings | 9,773 | 7,975 | ||||||
| Donations and tithes |
128,132 | 158,182 | ||||||
| GiA aid | 60,149 | 65,723 | ||||||
| Harlow branch income | 12,835 | 18,527 | ||||||
| Northampton branch income |
21,950 | 23,115 | ||||||
| Luton branch income | 102,255 | 113,431 | ||||||
| 335,094 | 386,953 | |||||||
| Investment income |
||||||||
| Rents received | 3,000 | 1,500 | ||||||
| Deposit account interest | 98 | 222 | ||||||
| 3098 | 1,722 | |||||||
| Total incoming resources |
338,192 | 388,675 | ||||||
| EXPENDITURE | ||||||||
| Charitable activities |
||||||||
| Security costs | 872 | 404 | ||||||
| Repairs and maintenance | 2,241 | 4,706 | ||||||
| Rates and water | 2,043 | 2,157 | ||||||
| Insurance | 1,713 | 2,010 | ||||||
| Light and heat | 4,152 | 4,887 | ||||||
| Telephone | 2,648 | 2,609 | ||||||
| Postage and stationery | 1,787 | 701 | ||||||
| Donation and welfare |
21,660 | 20,287 | ||||||
| Cleaning and decoration |
2,511 | 1,072 | ||||||
| Children's and Youth ministry |
2,348 | 3,780 | ||||||
| Ghana branch costs | 10,000 | 36,673 | ||||||
| Harlow branch costs | 6,369 | 17,070 | ||||||
| Luton branch costs | 72,702 | 59,120 | ||||||
| Ministry and outreach |
11,031 | 35,034 | ||||||
| Northainpton branch costs |
15,976 | 17,196 | ||||||
| Women's ministry costs |
3,500 | |||||||
| Equipinent expensed |
1,438 | 2,395 | ||||||
| Depreciation oftangible | fixed assets | 16316 | 18,684 | |||||
| 175,807 | 232,285 | |||||||
| Support costs | ||||||||
| Finance | ||||||||
| Bank charges | 2,085 | 3,326 | ||||||
| Bank loan interest | 7 821 | 8,666 | ||||||
| 9,906 | 11,992 |
| Ins i |
ionalC | harismaticChurch H |
o s | eof ra er |
|||||
|---|---|---|---|---|---|---|---|---|---|
| D | iled | Statement ofFinancial | A | ' ities | |||||
| f rthe | ear ended 31 December | 2020 | |||||||
| 31.12.20 | 31.]2.19 | ||||||||
| Finance | |||||||||
| Governance | costs | ||||||||
| Wages | 43,807 | 43,625 | |||||||
| Social security | 2l | ||||||||
| Pensions | 802 | 732 | |||||||
| Examiner's | fee | 400 | 400 | ||||||
| legal and professional | fee | 8,200 | |||||||
| 45 009 | 52 978 | ||||||||
| Total resources expended | 230722 | 297255 | |||||||
| Net income | 107,470 | 91 420 |