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
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)