| 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 |