| 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 |