| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 6 | to | 11 | |
| Detailed Statement ofFinancial Activities | 12 |
| 31/12/22 | 31/12/21 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | |||||||
| INCOME | AND ENDOWMENTS FROM | ||||||
| Donations | and legacies | 388,511 | 31,697 | 420,208 | 305,298 | ||
| Investment | income | 19,133 | 19,133 | 19,742 | |||
| Total | 407,644 | 31,697 | 439/41 | 325,040 | |||
| EXPENDITURE ON | |||||||
| Raising fimds | 65,768 | 31,697 | 97,465 | 121,815 | |||
| Charitable | activities | ||||||
| Overheads | 177,671 | 177,671 | 181,694 | ||||
| Other | 79,199 | 79,199 | 75,683 | ||||
| Total | 322,638 | 31,697 | 354,335 | 379,192 | |||
| NKT INCOME/(EXPENDITURE) | 85,006 | 85,006 | (54,152) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds | brought forward |
704,905 | 704,905 | 759,057 | |||
| TOTAL FUNDS CARRIED FORWARD | 789,911 | 789,911 | 704,905 |
| 31STDE | CEMBER2022 | ||||
|---|---|---|---|---|---|
| 31/12/22 | 31/12/21 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | K | ||||
| FIXEDASSETS | |||||
| Tangible assets | 551,449 | 551,449 | 558,341 | ||
| CURRENT ASSETS | |||||
| Debtors | 67,234 | 67,234 | |||
| Cash at bank | 174,170 | 174,170 | 159,403 | ||
| 241,404 | 241,404 | 159,403 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(27942) | (2,942) | (12,839) | ||
| NET CURRENT ASSETS | 238,462 | 238,462 | 146,564 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 789,911 | 789,911 | 704,905 | ||
| NKT ASSKTS | 7$9,911 | 789,911 | 704,905 | ||
| FUNDS | 10 | ||||
| Unrestricted funds |
789,911 | 704,905 | |||
| TOTAL FUNDS | 7$9,911 | 704,905 |
| INVKSTMKNT INCOME | ||
|---|---|---|
| 31/12/22 | 31/12/21 | |
| Rents received | 19,133 | 19,722 |
| Deposit account interest | 20 | |
| 19,133 | 19,742 |
| 31/12/22 | 31/12/21 | ||
|---|---|---|---|
| K | |||
| Depreciation - owned assets | 6,892 | 7,090 | |
| TRUSTEES' REMUNERATION | AND BENEFITS | ||
| 31/12/22 | 31/12/21 | ||
| Trustees' salaries | 79,199 | 75,683 |
| STAFFC | OSTS | |||||
|---|---|---|---|---|---|---|
| 31/12/22 | 31/12/21 | |||||
| Wages and | salaries | 118,897 | 116,884 | |||
| 118,897 | 116,884 | |||||
| The average monthly | number ofemployees | during the year was as follows: | ||||
| 31/12/22 | 31/12/21 | |||||
| Trustees | 4 | |||||
| Leadership/Administration | 6 | 3 | ||||
| 10 | ||||||
| No employees received emoluments |
in excess ofK60,000. | |||||
| COMPARATIVES | FORTHE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fund | fund | funds | ||||
| INCOME | AND ENDOWMENTS | FROM | ||||
| Donations | and legacies | 281,380 | 23,918 | 305,298 | ||
| Investment | income | 19,742 | 19,742 | |||
| Total | 301,122 | 23,918 | 325,040 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 97,897 | 23,918 | 121,815 | |||
| Charitable | activities | |||||
| Overheads | 181,694 | 181,694 | ||||
| Other | 75,683 | 75,683 |
| NOTES TO THK FINANCIAL STATEMENTS - continued FORTHE YEAR ENDED 31STDECEMBER 2022 |
NOTES TO THK FINANCIAL STATEMENTS - continued FORTHE YEAR ENDED 31STDECEMBER 2022 |
NOTES TO THK FINANCIAL STATEMENTS - continued FORTHE YEAR ENDED 31STDECEMBER 2022 |
||
|---|---|---|---|---|
| COMPARATIVES FOR THK STATEMENT OF FINANCIAL ACTIVITIES - continued | ||||
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| Total | 355,274 | 23,918 | 379,192 | |
| NET INCOME/(EXPENDITURE) | (54,152) | (54,152) | ||
| RECONCILIATION OF FUNDS |
||||
| Total funds brought forward |
759,057 | 759,057 | ||
| TOTAL FUNDS CARRIED FORWARD | 704,905 | 704,905 | ||
| 7. | TANGIBLE FIXEDASSETS | |||
| Fixtures | ||||
| Freehold | and | |||
| property | fittings | Totals | ||
| COST | ||||
| At 1stJanuary 2022 and | ||||
| 31stDecember 2022 | 630,042 | 32,291 | 662/33 | |
| DEPRECIATION | ||||
| At 1stJanuary 2022 | 74,066 | 29,926 | 103,992 | |
| Charge for year | 6/01 | 591 | 6,892 | |
| At 31stDecember 2022 | 80,367 | 30,517 | 110,884 | |
| NET BOOKVALUE | ||||
| At 31stDecember 2022 | 549,675 | 1,774 | 551,449 | |
| At 31stDecember 2021 | 555,976 | 2,365 | 558,341 | |
| 8. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 31/12/22 | 31/12/21 | |||
| Prepayments and accrued income |
67,234 |
| CREDITORS | : | AMOUNTS | FA | LLING DUE WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|---|
| 31/12/22 | 31/12/21 | ||||||
| f, | |||||||
| Other creditors | 10,173 | ||||||
| Accrued expenses | 2,942 | 2,666 | |||||
| 2,942 | 12,839 | ||||||
| MOVEMENT | IN FUNDS | ||||||
| Net | |||||||
| movement | At | ||||||
| At 1/1/22 | in funds | 31/12/22 | |||||
| Unrestricted | funds | ||||||
| General fund | 704,905 | 85,006 | 789,911 | ||||
| TOTAL FUNDS | 704,905 | 85,006 | 7$9,911 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General fund | 407,644 | (322,638) | $5,006 | ||||
| Restricted funds | |||||||
| Restricted fund | 31,697 | (31,697) | |||||
| TOTAL FUNDS | 439/41 | (354,335) | 85,006 | ||||
| Comparatives | for movement | in | funds | ||||
| Net | |||||||
| movement | At | ||||||
| At 1/1/21 | in funds | 31/12/21 | |||||
| Unrestricted | funds | ||||||
| General fund | 759,057 | (54,152) | 704,905 | ||||
| TOTAL FUNDS | 759,057 | (54,152) | 704,905 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 301,122 | (355,274) | (54,152) |
| Restricted funds | |||
| Restricted fund | 23,918 | (23,918) | |
| TOTAL FUNDS | 325,040 | (379,192) | (54,152) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1/1/21 | in funds | 31/12/22 | ||
| Unrestricted | funds | |||
| General fund | 759,057 | 30,854 | 789,911 | |
| TOTAL FUNDS | 759,057 | 30,854 | 789,911 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 708,766 | (677,912) | 30,854 |
| Restricted funds | |||
| Restricted fund | 55,615 | (55,615) | |
| TOTAL FUNDS | 764,381 | (733,527) | 30,854 |
| FOR THK YEAR ENDED 3 | 1STDECEMBER 2022 | ||
|---|---|---|---|
| 31/12/22 | 31/12/21 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies Gifts tithes &offerings |
305,929 | 255,714 | |
| Gift aid | 114,279 | 49,584 | |
| 420,208 | 305,298 | ||
| Investment income |
|||
| Rents received | 19,133 | 19,722 | |
| Deposit account interest | 20 | ||
| 19,133 | 19,742 | ||
| Total incoming resources | 439/41 | 325,040 | |
| Raising donations and Gifts tithes &offerings |
legacies | 97,465 | 121,815 |
| Charitable activities |
|||
| Honorarium &salaries |
39,698 | 41,201 | |
| CMlce administration costs |
7,135 | 5,125 | |
| Books, CDs &publications | 447 | 809 | |
| Children's work |
7,465 | 1,043 | |
| Church events | 20,574 | 2,971 | |
| Evangelistic &outreach Repairs renewals &cleaning Rent ofpremises Licences &subscriptions |
2,061 41,950 19,245 1,475 |
5,548 67,343 15,905 1,433 |
|
| Utilities &waste disposal | 11,788 | 24,420 | |
| Travel &hospitality Independent examiner's Insurance |
fees | 12,702 1,774 4,465 |
2,676 1,739 4,391 |
| Freehold property Fixtures and fittings |
6/01 591 |
6,301 789 |
|
| 177,671 | 181,694 | ||
| Other | |||
| Trustees' salaries | 79,199 | 75,683 | |
| Total resources expended | 354,335 | 379,192 | |
| Net income/(expenditure) | 85,006 | (54,152) |