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
Trustees' Report 1-6
Independent
Examiner's
Report
Statement ofFinancial Activities (incorporating Income and Expenditure Account) 8-9
Balance Sheet 10
Notes to the Accounts 11-13

Male Female Total
First Year 5 2 7
Second Year 5 2 7
Third Year 5 15 20
Fourth Year 7 7 14
Grand total 22 26 48

2020 2019
Unrestricted Restricted
Fends Funds Total Total
INCOMING RESOURCES 5 5 5
Donations and legacies
General gifts and legacies received
Tax recoverable
on gift aid income
53,706
4,084
24,428
7,452
78,134
11,536
160,757
12,933
57,790 31,880 89,670 173,690
Other income
Bank interest received 122 122 234
Sales ofKaren publications
Other sales and fees received
2,454
7,761
2,454
7,761
1,268
6,334
10,337 10,337 7,836
TOTAL INCOMING RESOURCES 68,127 31,880 100,007 181,526
RESOURCES EXPENDED
Charitable
activities (excluding capital expenditure
shown in note 2to the accounts)
Bible School 42,306 16,924 59,230 71,247
Mae Sariang orphanage
Star orphanage
2,961 13,775 16,736 21,044
1,576
Media
Relief
15,940
6,387
787 16,727
6,387
16,345
7,681
Thailand
administration
expenses
11,119 394 11,513 14,132
78,713 31,880 110,593 132,025
Governance
costs
UK accountancy
fees
1,200 1,200 1,200
Thailand
audit fees
379 379 390
1,579 1,579 1,590
Other expenditure
Overseas travel, visas and work permits 12,982 12,982 1,366
Overseas directors'
salaries
3,200 3,200 9,600
UK website and communications 507 507
Depreciation
and profit/loss
on sale
offixed assets 10,558 10,558 9,555
Exchange loss/(gain)
on overseas bank balances
695 695 (3,455)
Bank charges 132 132 125
28,074 28,074 17,191
TOTAL RESOURCES EXPENDED 108466 31,880 140,246 150,806
NET (OUTGOING)/INCOMING RESOURCES
FOR THE YEAR and
NET MOVEMENT IN FUNDS (40,239) (40439) 30,720

2020 2019
g
RECONCILIATION OF FUNDS (Note 1(g)to the accounts)
Unrestricted funds:
General Fund
Fund brought
forward
436,635 405,915
Incoming resources for the year 68,127 151,640
(Outgoing)
resources
for the year (108,366) (120,920)
Fund carried forward 396,396 436,635
Designated
Fund: Orphanage
Reserve
Fund brought
forward
and
carried forward 25,000 25,000
Restricted funds:
Sponsorship
Fund
Fund brought
forward
Incoming resources for the year:
Bible School student sponsorships 13,361 11,588
Orphan
sponsorships
13,156 12,240
Staff sponsorships 5,363 6,058
31,880 29,886
(Outgoing)
resources
for the year:
Bible School (16,924) (14,613)
Mae Sariang orphanage (13,775) (12,912)
Media (787) (2,016)
Thailand
administration
expenses (394) (345)
(31,880) (29,886)
Fund carried forward

2020 2019
FIXEDASSETS Note g g
Tangible assets (Thailand) 346,248 344,164
CURRENT ASSETS
Debtors 2,170 23,719
Cash at bank and in hand:
United Kingdom 49,970 52,700
Thailand 24,208 42,252
CREDITORS: Amounts falling due 76,348 118,671
within one year (1,200) (1,200)
NET CURRENT ASSETS 75,148 117,471
TOTAL ASSETSLESS
CURRENT LIABILITIES 421,396 461,635
NET ASSETS 421496 461,635
FUNDS (see page 8) 1(g)
Unrestricted
Funds:
General Fund 396,396 436,635
Designated
Fund: Orphanage
Reserve 25,000 25,000
421,396 461,635
Restricted Funds:
Sponsorship
Fund
TOTAL FUNDS 421,396 461,635
For the year ended 31 December 2020, the company was entitled to exemption from audit under subsection 1 of
section 477 ofthe Companies Act 2006 (the Act).

2 FIXEDASSETS
Music,
Land & Equipment studio&PA Furniture Motor
buildings &instllns equipment &fittings vehicles Total
K
Cost
At I January 2020 407,956 21,764 30,804 43,867 41,782 546,173
Additions
in the year
2,934 2,662 356 11,739 17,691
Disposals
in the year
(13,029) (13,029)
At 31 December 2020 407,956 24,698 33,466 44,223 40492 550835
Depreciation
At
1 January 2020
78,646 19,415 27,271 36,086 40,591 202,009
Charge for the year 7,157 1,320 1,549 2,034 3,127 15,187
Eliminated
on disposals
(12,609) (12,609)
At 31December 2020 85,803 20,735 28,820 38,120 31,109 204,587
Net book value
At 31December 2020 322,153 3,963 4,646 6,103 9,383 346,248
At 31December 2019 329,310 2,349 3,533 7,781 1,191 344,164

3 DEBTORS
2020 2019
g g
Tax recoverable on gift aid income 2,170 23,719
4 CREDITORS: Amounts falling due within one year
2020 2019
Expenditure
accruals
1,200 1,200

General Designated Restricted
Fund Funds Funds Total
g g g
Tangible fixed assets 346,248 346,248
Debtors 2,170 2,170
Cash at bank and in hand —UK 24,970 25,000 49,970
-Thailand 24,208 24,208
Creditors (1,200) (1,200)
Net assets at 31 December 2020 396,396 25,000 421,396