OpenCharities

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

2022-12-31-accounts

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
Alex Teinor
Nana Marfo Bonsu
Kwabena 0Bonsu
Mrs Felicia Damoah (Resigned on 7/01/2023)
Ms Emelia Otuo-Acheampong (Appointed on 7/01/2023)
PRINCIPAL ADDRESS 171 Hertford Road
Edmonton
London
N9 7EP
REGISTERED CHARITY 1067726
NUMBER
INDEPENDENT EXAMINER Frank Jay &Co
Chartered
Certified Accountants
89A Kingsland
High Street
Dalston
London
ES2PB

for th e
ear ended 31 Decembe
r 2022
31.12.22 31.12.21
Unrestricted Total
funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 370,468 367,421
Investment income 1,742 1,511
Total ~372
10
368932
EXPENDITURE ON
Charitable activities
Cost ofchurch activities and ministries 246,956 193,781
Support costs 2,875 5,055
Governance costs 56,236 54,498
Total 306067 253,334
NET INCOME 66,143 115,598
RECONCILIATION OF FUNDS
Total funds brought forward 1,741,917 1,626,319
TOTAL FUNDS CARRIED FORWARD 1,808,060 1 741917

Balance Sheet
31December 2022
31.12.22 31.12.21
Unrestricted Total
funds funds
Notes
FIXEDASSETS
Tangible assets 1,388,155 1,396,915
CURRENT ASSETS
Debtors 10 15,624 63,232
Cash at bank and in hand 412,106 338032
427,730 401,264
CREDITORS
Amounts
falling due within one year
(7,825) (6,262)
NET CURRENT ASSETS 419,903 396002
TOTAL ASSETSLESSCURRENT
LIABILITIES 1,808,060 1,791,917
CREDITORS
Amounts
falling due after more than one year
12 (50,000)
NET ASSETS 1 808,060 1,741917
FUNDS 14
Unrestricted
funds:
General fund 1 808 060 1 741 917
TOTAL FUNDS 1,808,060 1 741 917

2. DONATIONS AND LEGACIES
31.12.22 31.12.21
Offerings 12,695 13,014
Donations
and tithes
110,155 131,372
Giit aid 55,183 52,849
Harlow branch income 31,585 29,120
Northampton branch income 20,261 22,733
Luton branch income 140,589 118333
370468 367,421
3. INVESTMENT INCOME
31.12.22 31.12.21
Rents received 1,500 1,500
Deposit account interest 242 11
~1742
4. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 5) Totals
Cost ofchurch activities and ministries 246,956 246,956
Support costs 2,875 2,875
Governance
costs
56236 56236
246,956 59III 306,067
5. SUPPORT COSTS
Governance
Finance costs Totals
Support costs 2,875 2,875
Governance
costs
56,236 56,236
2,875 56,236 ~59 111

31.12.22 31.12.21
Pastoral 3 4
No employees
received
emoluments in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
367,421
Investment
income
1 311
Total 368932
EXPENDITURE ON
Charitable
activities
Costofchurch activities and ministries 193,781
Support costs 5,055
Governance
costs
34498
Total 253,334
NET INCOME 115,598
RECONCILIATION OF FUNDS
Total funds brought forward 1,626,319
TOTAL FUNDS CARRIED FORWARD 1,741 917

for the
e
ar ended 31Decem ber 2022
9. TANGIBLE FIXEDASSETS
Freehold Plant and Motor
property machinery vehicles Totals
COST
At
1 January 2022
1,471,791 193,363 21,050 1,686,204
Additions 8,501 8,501
At 31 December 2022 1,471,791 201 864 21,050 1 694,705
DEPRECIATION
At 1 January 2022 101,069 167,170 21,050 289,289
Charge for year 8 343 8,918 17261
At 31 December 2022 109,412 176,088 21 050 306,550
NET BOOK VALUE
At 31 December 2022 1,362,379 25 776 1,388,155
At 31 December 2021 1,370722 26 193 - 1,396915
10. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.22 31.12.21
Members soft loans 1,800 50,000
Accrued income 1,500 1,500
Prepayments ~12324 11,732
15,624 63,232
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.22 31.12.21
Trade creditors 6,555 5,302
Taxation and social security 470 160
Other creditors 800 800
~7825 6+62

for the
ear ended 31Decembe
for the
ear ended 31Decembe
r 2022
12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.12.22 31.12.21
Bank loans (see note 13) 50,000
13. LOANS
An analysis ofthe maturity ofloans is given below;
31.12.22 31.12.21
Amounts
falling due
in more than five years:
Repayable
otherwise
than by instalments:
Bank loans more 5 yrs non-inst 50,000
14. MOVEMENT
IN FUNDS
Net
movement At
At 1.1.22 in funds 31.12.22
Unrestricted funds
General
fund
1,741,917 66,143 1,808,060
TOTAL FUNDS 1 741 917 66,143 1,808,060
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f,
Unrestricted funds
General
fund
372,210 (306,067) 66,143
TOTALFUNDS 372,210 i306,067) 66,143
Comparatives for movement in funds
Net
movement At
At 1.1.21 in funds 31.12.21
f,
Unrestricted funds
General
fund
1,626,319 115,598 1,741,917
TOTAL FUNDS 1,626,319 115598 1 741917

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 368,932 (2S3,334) 115,598
TOTAL FUNDS 368,932 L253 334) 115,598
Net
movement At
At 1.1.21 in funds
f
31.12.22
Unrestricted funds
General fund 1,626,319 181,741 1,808,060
TOTAL FUNDS 1,626,319 181,741 1,808,060
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 741,142 (559,401) 181,74]
TOTAL FUNDS 741,142 ~559,401) 181,741

for the
ear ended 31
December 2022
31.12.22 31.12.21
INCOME AND ENDOWMENTS
Donations
and legacies
Offerings 12,695 13,014
Donations
and tithes
110,155 131,372
Gift aid 55,183 52,849
Harlow branch income 31,585 29,120
Northampton
branch income
20,261 22,733
Luton branch income 140,589 118333
370,468 367,421
Investment
income
Rents received 1,500 1,500
Deposit account interest 242 11
1,742 1 511
Total incoming
resources
372,210 368,932
EXPENDITURE
Charitable
activities
Security costs 480 925
Repairs and maintenance 6,773 1,916
Rates and water 2,436 1,889
Insurance 1,781 1,795
Light and heat 3323 5,114
Telephone 2,354 2,448
Postage and stationery 1,835 1,391
Donation
and welfare
21,400 19,265
Cleaning
and decoration
1,003 1,159
Children's
and Youth ministry
2,632 1,428
Ghana branch costs 21,399 18,363
Harlow branch costs 30,930 20,770
Luton branch costs 77,118 57,491
Ministry
and outreach
28,491 23,775
Northampton
branch costs
20,100 16,636
Women's
ministry
costs
1,950
Equipment
expensed
5,690 1,010
Depreciation oftangible fixed assets 17261 18,005
246,956 193,380
Support costs
Finance
Bank charges 2,875 2,489
Bank loan interest 2566
2,875 5,055
ational C harismatic
Church
House of r
Detailed Statement ofFinancial Activities
for the ear ended 31December 2022
Finance
Governance costs
Wages
Pensions
Examiner's fee
legal and professional fee
Total resources expended
Net income
31.12.22 31.12.21
54,713 53,304
1,123 795
400 400
400
56 236 54,899
306,067 253,334
66 143 115598