| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 7 |
| Report ofthe Independent Auditor |
8 | to | 11 |
| Statement ofFinancial Activities |
12 | ||
| Balance Sheet | 13 | ||
| Notes to the Financial Statements | 14 | to | 21 |
| Detailed Statement ofFinancial Activities | 22 | to | 23 |
| FOR THK Y | EAR | EN | DED 31DECEM | BER 2021 | |||
|---|---|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS FROM Donations and legacies |
166,423 | 13,325 | 179,748 | 160,498 | |||
| Charitable activities Youth &children Other conference &,fellowship Women conference Evangelism &missions |
2,919 | 3,607 60 2,051 27,728 |
3,607 60 2,051 30,647 |
17,448 10,500 1,900 23,872 |
|||
| Men conference | 470 | 470 | 747 | ||||
| Other income 18-30's Conference |
7,191 1,785 |
||||||
| Investment income |
6,280 | 670 | 6,950 | 8,318 | |||
| Total | 175,622 | 47,911 | 223,533 | 232,259 | |||
| EXPENDITURE ON Raising funds |
60,270 | 28,176 | 88,446 | 78,446 | |||
| Charitable activities Youth &children National conference Other conference & fellowship Women conference Evangelism &missions |
(156) 3,459 6,790 |
2,934 2,051 1,773 |
2,778 3,459 2,051 8,563 |
16,790 9,181 10,614 3,581 2,911 |
|||
| Men conference | 80 | 470 | 550 | 1,365 | |||
| 18-30's Conference | 1,043 | ||||||
| Other | 10,272 | 13,458 | 23,730 | 18,513 | |||
| Total | 80,715 | 48,862 | 129,577 | 142,444 | |||
| NET INCOME/(EXPENDITURE) | 94,907 | (951) | 93,956 | 89,815 | |||
| Transfers between funds |
11 | ~951) | 951 | ||||
| Net movement in funds |
93,956 | 93,956 | 89,815 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 382,527 | 382,527 | 292,712 | |||
| TOTAL FUNDS CARRIED FORWARD | 476,483 | 476,483 | 382,527 |
| 31DEC | EMBER 2021 | ||||
|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fuilcls | funds | funds | fullcls | ||
| Notes | |||||
| FIXEDASSETS Tangible assets |
158,918 | 158,918 | 166,897 | ||
| CURRENT ASSETS Debtors Cash at bank and in hand |
20,281 335,137 |
20,281 335,137 |
30,000 214,215 |
||
| 355,418 | 355,418 | 244,215 | |||
| CREDITORS Amounts falling due within one year |
10 | (37,853) | (37,853) | (28,585) | |
| NET CURRENT ASSETS | 317,565 | 317,565 | 215,630 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES |
476,483 | 476,483 | 382,527 | ||
| NET ASSETS | 476,483 | 476,483 | 382,527 | ||
| FUNDS Unrestricted funds |
476,483 | 382,527 | |||
| TOTAL FUNDS | 476,483 | 382,527 |
| FO | R THK YEAR ENDED 31DECE | MBER 2021 | ||
|---|---|---|---|---|
| INVESTMENT INCOME | 31.12.21 | 31.12.20 | ||
| Rents received Deposit account interest |
6,949 1 |
7,726 592 |
||
| 6,950 | 8,318 | |||
| RAISING FUNDS | ||||
| RAISING DONATIONS AND LEGACIES |
31.12.21 | 31.12.20 | ||
| Charitable giving k ministry Special projects Support costs |
16,539 16,293 55,614 |
16,535 5,510 56,401 |
||
| 88,446 | 78,446 | |||
| NET INCOME/(EXPENDITURE) | ||||
| Net income/(expenditure) is |
stated after charging/(crediting): | |||
| 31.12.21 | 31.12.20 | |||
| Depreciation - owned assets Deficit on disposal of fixed |
assets | 7,507 1,555 |
6,111 617 |
|
| AUDITORS' REMUNERATION | 31.12.21 | 31.12.20 | ||
| Fees payable to the charity's statements |
auditor for the audit of the charity's | financial | 9,180 | 17,044 |
| Included in the Transport and travel costs were trustees' expenses paid for the year e for the year ended 31 December 2020. |
Included in the Transport and travel costs were trustees' expenses paid for the year e for the year ended 31 December 2020. |
Included in the Transport and travel costs were trustees' expenses paid for the year e for the year ended 31 December 2020. |
Included in the Transport and travel costs were trustees' expenses paid for the year e for the year ended 31 December 2020. |
nded 31Decemb | er 2021 and |
|---|---|---|---|---|---|
| COMPARATIVES FOR THK STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | Restricted | Total | |||
| funds | funcls | funcls | |||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
151,649 | 8,849 | 160,498 | ||
| Charitable activities |
|||||
| Youth &,children | 17,448 | 17,448 | |||
| Other conference &,fellowship Women conference |
10,500 1,900 |
10,500 1,900 |
|||
| Evangelism &,missions |
23,872 | 23,872 | |||
| Men conference | |||||
| 747 | 747 | ||||
| Other income | 7,191 | 7,191 | |||
| 18-30's Conference | 1,785 | 1,785 | |||
| Investment income |
7,518 | 800 | 8,318 | ||
| Total | 159,167 | 73,092 | 232,259 | ||
| EXPENDITURE ON | |||||
| Raising funds | 70,945 | 7,501 | 78,446 | ||
| Charitable activities |
|||||
| Youth &children | 16,790 | 16,790 | |||
| National conference |
9,181 | 9,181 | |||
| Other conference &fellowship Women conference Evangelism &missions |
1,681 | 10,614 1,900 2,911 |
10,614 3,581 2,911 |
||
| Men conference | |||||
| 618 | 747 | 1,365 | |||
| 18-30's Conference | 1,043 | 1,043 | |||
| Other | 9,664 | 8,849 | 18,513 | ||
| Total | 92,089 | 50,355 | 142,444 | ||
| NET INCOME | 67,078 | 22,737 | 89,815 | ||
| Transfers between |
funds | 22,737 | ~22,737) | ||
| Net movement in funds |
89,815 | 89,815 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 292,712 | 292,712 |
| COMPARATIVKS FOR THE | STATEMENT OF FINANCIAL ACTIVITIES -continued | STATEMENT OF FINANCIAL ACTIVITIES -continued | STATEMENT OF FINANCIAL ACTIVITIES -continued | STATEMENT OF FINANCIAL ACTIVITIES -continued | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| TOTAL FUNDS CARRIED FORWARD | 382,527 | 382,527 | |||
| TANGIBLE FIXEDASSETS | |||||
| Fixtures | |||||
| Freehold | Plant and | and | Computer | ||
| property | machinery | fittings | equipment | Totals | |
| COST At 1 January 2021 Additions Disposals |
201,661 | 5,326 284 ~1,190) |
832 | 10,166 799 ~6,473) |
217,985 1,083 ~7,663 ) |
| At 31December 2021 | 201,661 | 4,420 | 832 | 4,492 | 211,405 |
| DEPRECIATION At 1 January 2021 Charge for year Eliminated on disposal |
43,649 4,033 |
2,352 442 ~1,190) |
166 55 |
4,921 2,977 ~4,918) |
51,088 7,507 ~6,1Q8) |
| At 31December 2021 | 47,682 | 1,604 | 221 | 2,980 | 52,487 |
| NKT BOOKVALUE At 31December 2021 |
153,979 | 2,816 | 611 | 1,512 | 158,918 |
| At 31December 2020 | 158,012 | 2,974 | 666 | 5,245 | 166,897 |
| DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | 31.12.21 | 31.12.20 | |||
| Other debtors | 20,281 | 30,000 |
| 10 | CREDITORS:AMOUNTSFAL | LING DUK WITHIN ONK | YEAR | |||
|---|---|---|---|---|---|---|
| . | 31.12.21 | 31.12.20 | ||||
| Trade creditors | 1,086 | 1 | ||||
| Accrued expenses | 36,767 | 28,584 | ||||
| 37,853 | 28,585 | |||||
| 11. | MOVEMENT IN FUNDS | |||||
| Net | Transfers | |||||
| movement | between | At | ||||
| At 1.1.21 | in | funds | funds | 31.12.21 | ||
| Unrestricted funds |
||||||
| General fund | 382,527 | 94,907 | (951) | 476,483 | ||
| Restricted funds |
||||||
| Youth &children | (1,100) | 1,100 | ||||
| Missions Benevolence &welfare |
281 ~132) |
(281) 132 |
||||
| ~951) | 951 | |||||
| TOTAL FUNDS | 382,527 | 93,956 | 476,483 | |||
| Net movement in funds, included |
in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted funds |
||||||
| General fund | 175,622 | (80,715) | 94,907 | |||
| Restricted funds | ||||||
| Youth &,children | 3,607 | (4,707) | (1,100) | |||
| Building fund National conference |
670 2,521 |
(670) (2,521) |
||||
| Missions | 25,356 | (25,075) | 281 | |||
| Benevolence &,welfare Outreach &fellowship |
13,326 2,431 |
(13,458) ~2,431) |
(132) | |||
| 47,911 | ~48,862) | ~951) | ||||
| TOTAL FUNDS | 223,533 | (129,577) | 93,956 |
| Comparatives for movemen |
t in funds |
||||
|---|---|---|---|---|---|
| Net | Transfers | ||||
| movement | between | At | |||
| At 1.1.20 | in funds | funds | 31.12.20 | ||
| Unrestricted funds General fund |
292,712 | 67,078 | 22,737 | 382,527 | |
| Restricted funds |
|||||
| Youth k children | 659 | (659) | |||
| National conference |
(2,648) | 2,648 | |||
| Missions | 20,960 | (20,960) | |||
| Outreach k fellowship Sundries |
3,390 376 |
(3,390) ~376) |
|||
| 22,737 | ~22,737) | ||||
| TOTAL FUNDS | 292,712 | 89,815 | 382,527 | ||
| Comparative net movement |
in funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds General fund |
159,167 | (92,089) | 67,078 | ||
| Restricted funds Youth k children |
17,449 | (16,790) | 659 | ||
| Building fund National conference Missions |
800 23,871 |
(800) (2,648) (2,911) |
(2,648) 20,960 |
||
| Benevolence A welfare Outreach &,fellowship Sundries |
8,849 14,933 7,191 |
(8,849) (11,543) ~6,815) |
3,390 376 |
||
| 73,093 | ~50,356) | 22,737 | |||
| TOTAL FUNDS | 232,260 | (142,445) | 89,815 |
| A current year 12months and prior ye |
ar 12months combined po |
sition is as follow | s: | |
|---|---|---|---|---|
| Net | Transfers | |||
| movement | between | At | ||
| At 1.1.20 | in funds | funds | 31.12.21 | |
| Unrestricted funds General fund |
292,712 | 161,985 | 21,786 | 476,483 |
| Restricted funds Youth k children National conference Missions Benevolence 4 welfare Outreach 8c fellowship Sundries |
(441) (2,648) 21,241 (132) 3,390 376 |
441 2,648 (21,241) 132 (3,390) ~376) |
||
| 21,786 | 21,786 | |||
| TOTAL FUNDS | 292,712 | 183,771 | 476,483 |
| A current year 12months and prior year 12m as follows: |
onths combined net movement in f |
unds, included i |
n the above ar |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| Unrestricted funds General fund |
334,789 | (172,804) | 161,985 |
| Restricted funds Youth k children Building fund National conference Missions Benevolence k, welfare Outreach 8c, fellowship Sundries |
21,056 1,470 2,520 49,227 22,175 17,364 7,191 |
(21,497) (1,470) (5,168) (27,986) (22,307) (13,974) ~6,815) |
(441) (2,648) 21,241 (132) 3,390 376 |
| 121,003 | ~99,217) | 21,786 | |
| TOTAL FUNDS | 455,792 | (272,021) | 183,771 |
| Detailed Statement | ofFinancial Activities | ||
|---|---|---|---|
| FOR THE YEAR ENDED 31DECEMBER2021 | 31.12.21 | 31.12.20 | |
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Gifts Donations Gift aid Benevolent fund |
136,455 29,967 13,326 |
140,649 11,000 8,849 |
|
| 179,748 | 160,498 | ||
| Investment income Rents received |
6,949 1 |
7,726 592 |
|
| Deposit account interest | |||
| 6,950 | 8,318 | ||
| Charitable activities Youth & children programmes Other income Women conference |
3,607 2,431 2,051 190 |
17,448 7,191 1,900 |
|
| Evangelistic activities |
470 | 747 | |
| Men conference Charitable giving &Ministry Other Conferences 18-30 's conference |
28,086 | 23,872 10,500 1,785 |
|
| 36,835 | 63,443 | ||
| Total incoming resources |
223,533 | 232,259 | |
| EXPENDITURE | |||
| Raising donations and legacies Charitable giving &ministry Special projects |
16,539 16,293 |
16,535 5,510 |
|
| 32,832 | 22,045 | ||
| Other Benevolence & welfare |
23,730 | 18,513 | |
| Support costs | |||
| Management Rates, water &insurance Light & heat Postage and stationery |
2,373 9,577 11,683 719 |
1,427 4,907 7,369 256 |
|
| Sundries Transport & travel Carried forward |
605 24,957 |
3,111 17,070 |
| FOR THE YEAR ENDED 3 | 1DECEMBER 2021 | |||
|---|---|---|---|---|
| 31.12.21 | 31.12.20 | |||
| Management | ||||
| Brought forward | 24,957 | 17,070 | ||
| Freehold property | 4,033 | 4,033 | ||
| Plant and machinery | 442 | 484 | ||
| Fixtures and fittings | 55 | 55 | ||
| Computer equipment |
2,976 | 1,540 | ||
| Loss on sale oftangible fixed assets | 1,555 | 617 | ||
| 34,018 | 23,799 | |||
| Finance | ||||
| Bank charges | 352 | 279 | ||
| Other | ||||
| National conference expenses |
3,459 | 9,181 | ||
| Youth &children programmes | 2,934 | 16,790 | ||
| Outreach/F ellowship | programme | 1,118 | 114 | |
| Women fellowship | 4,326 | 3,581 | ||
| Missions &evangelism | 7,445 | 2,911 | ||
| Men fellowship | 550 | 1,365 | ||
| Other Conference | 10,500 | |||
| 18-30's Conference | 420 | 1,043 | ||
| 20,252 | 45,485 | |||
| Governance costs |
||||
| Auditors' remuneration |
9,180 | 17,044 | ||
| Accountancy and legal |
fees | 1,500 | ||
| Administrative expenses |
300 | 2,754 | ||
| Repairs &,renewals | 2,311 | 3,642 | ||
| Training &,development |
250 | |||
| Software &computer | consumable | 3,629 | 1,931 | |
| Rent | 1,223 | 6,952 | ||
| 18,393 | 32,323 | |||
| Total resources expended | 129,577 | 142,444 | ||
| Net income | 93,956 | 89,815 |