| Page | |||||
|---|---|---|---|---|---|
| Trustees' annual report (incorporating the |
director's | report) | |||
| Independent examiner's report |
to the trustees | ||||
| Statement of financial activities |
(including | income and | |||
| expenditure account) |
|||||
| Statement of financial position |
|||||
| Notes to the financial statements | |||||
| The following pages do not form part of the financial |
statements | ||||
| Detailed statement of financial |
activities | 22 | |||
| Notes to the detailed statement | of financial | activities | 24 |
| Reference | and administrative | and administrative | and administrative | and administrative | details | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Registered | charity | name | Leeds Chinese Christian | Church | ||||||
| Charity registration | number | 1174012 | ||||||||
| Company | registration | number | 10850435 | |||||||
| Principal office and | registered | 155Kirkstall Road | ||||||||
| office | Leeds | |||||||||
| West Yorkshire | ||||||||||
| LS42AG | ||||||||||
| The trustees | ||||||||||
| MrSOLee | (Appointed | 1 May 2022) | ||||||||
| Mr D YZhou | (Appointed | 1 May 2022) | ||||||||
| Ms Liz SW Chan | (Appointed | 1 May 2022) | ||||||||
| Mr FBMok | ||||||||||
| Mrs KYFChan | ||||||||||
| Mr R Jordan | ||||||||||
| Mr YW Fong | ||||||||||
| Mr KW Chlu | ||||||||||
| Mr P W Lal | ||||||||||
| Mr YP Chan | ||||||||||
| Ms A Wu | ||||||||||
| MsXZGuo | ||||||||||
| Mrs R Cheung | ||||||||||
| Independent | examiner | Howard Matthews |
BA FCA | |||||||
| Queensgate | House | |||||||||
| 23 North Park Road | ||||||||||
| Harrogate | ||||||||||
| North Yorkshire | ||||||||||
| HG1 5PD |
| Year ended 31 Dece | mber 2022 | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestricted | Restricted | |||||
| funds | funds | Total funds | Total funds | |||
| Note | 2 | 2 | 2 | 2 | ||
| Income and endowments | ||||||
| Donations and legacies Charitable activities |
5 6 |
154,855 | 310,601 7,899 |
465,456 7,899 |
313,337 8,737 |
|
| Investment Income |
7 | 47 | 301 | 348 | 348 | |
| Total Income | 154,902 | 318,801 | 473,703 | 322,422 | ||
| Expenditure Expenditure on charitable Taxation |
activities | 8,9 10 |
165,630 9 |
20,659 57 |
186,289 66 |
170,943 |
| Total expenditure | 165,639 | 20,716 | 186,355 | 170,943 | ||
| Netlncomeandnetmovementlnfunds | (10,737) | 298,085 | 287,348 | 151,479 | ||
| Reconciliation offunds |
||||||
| Total funds brought forward |
170,042 | 1,256,526 | 1,426,568 | 1,275,089 | ||
| Total funds carried forward | 159,305 | 1,554,611 | 1,713,916 | 1,426,568 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Note | 2 | 2 | ||
| Fixed assets | ||||
| Tangible fixed assets | 15 | 361,085 | 296,421 | |
| Current assets | ||||
| Debtors | 16 | 36,799 | 19,922 | |
| Cash at bank and in | hand | 1,408,478 | 1,182,125 | |
| 1,445,277 | 1,202,047 | |||
| Creditors: amounts | falling due within one year | 17 | 92,446 | 71,900 |
| Net current assets | 1,352,831 | 1,130,147 | ||
| Total assets less current liabilities | 1,713,916 | 1,426,568 | ||
| Net assets | 1,713,916 | 1,426,568 | ||
| Funds ofthe charity | ||||
| Restricted funds |
1,554,611 | 1,256,526 | ||
| Unrestricted funds |
159,305 | 170,042 | ||
| Total charity funds | 19 | 1,713,916 | 1,426,568 |
| Donations and l |
egacies | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Funds | ||
| Funds | Funds | 2022 | |||
| 2 | |||||
| Donations | |||||
| Offerings | 136,868 | 288,472 | 425,339 | ||
| Other donations Gift akl |
and legacies | 17,987 | 22,129 | 40,117 | |
| 154,855 | 310,601 | 465,456 | |||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2021 | |||
| 2 | 2 | ||||
| Donations | |||||
| Offerings | 138,416 | 152,956 | 291,372 |
| Donations and l |
egacies (conrlnvedt | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||
| Funds f |
Funds f |
2021 f |
||
| Other donations | and legacies | |||
| Gift aid | 18,216 | 3,749 | 21,965 | |
| 156,632 | 156,705 | 313,337 |
| Restricted | Total Funds | Restricted | Total Funds | |||
|---|---|---|---|---|---|---|
| Funds f |
2022 f |
Funds f |
2021 f |
|||
| Chinese school Income | 7,899 | 7,899 | 8,737 | 8,737 | ||
| 7. | Investment | Income | ||||
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds | 2022 | ||||
| f | f | f | ||||
| Bank interest | receivable | 47 | 301 | 348 | ||
| Unrestricted | Restricted | Total Funds | ||||
| Funds | Funds f |
2021 f |
||||
| Bank interest | receivable | 47 | 301 | 348 |
| Expendit | ure on charitable activities |
by fund type | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Funds | ||
| Funds | Funds | 2022 | |||
| 2 | |||||
| Church | 146,060 | 9,280 | 155,340 | ||
| Chinese | school | 11,379 | 11,379 | ||
| Support Support |
to missions costs |
18,190 1,380 |
18,190 1,380 |
||
| 165,630 | 20,659 | 186,289 | |||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2021 | |||
| 2 | |||||
| Church | 131,679 | 7,945 | 139,624 | ||
| Chinese | school | 10,160 | 10,160 | ||
| Support Support |
to missions costs |
20,259 900 |
20,259 900 |
||
| 152,838 | 18,105 | 170,943 |
| Expenditure | on charitable ac |
tivities by activity type | |||
|---|---|---|---|---|---|
| Activities | |||||
| undertaken | Total funds | Total fund | |||
| directly Support costs | 2022 | 2021 | |||
| 2 | 2 | ||||
| Church | 155,340 | 155,340 | 139,624 | ||
| Chinese school | 11,379 | 11,379 | 10,160 | ||
| Support to Governance |
missions costs |
18,190 | 1,380 | 18,190 1,380 |
20,259 900 |
| 184,909 | 1,380 | 186,289 | 170,943 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| 2 | 2 | |||||||
| Income before taxation | 287,414 | 151,479 | ||||||
| Income by rate of tax | 66 | |||||||
| 11. | Net Income | |||||||
| Net income is stated after | charging/(crediting): | |||||||
| 2022 | 2021 | |||||||
| f | ||||||||
| Depreciation | of tangible | fixed assets | 9,280 | 7,895 | ||||
| 12. | Independent | examination | fees | |||||
| 2022 | 2021 | |||||||
| 2 | 2 | |||||||
| Fees payable to the independent | examiner | for: | ||||||
| Independent | examination | of the | financial statements | 1,380 | 900 |
| Staff cos | ts | ||||
|---|---|---|---|---|---|
| The total | staff costs and | employee | benefits for the reporting | period are analysed as | follows: |
| 2022 | 2021 | ||||
| 2 | 2 | ||||
| Wages and salaries | 94,423 | 96,509 | |||
| Employer | contributions | to pension | plans | 2,359 | 2,763 |
| 96,782 | 99,272 |
| full-time e |
quivalent employees during the year is analys |
ed as follows: |
|
|---|---|---|---|
| 2021 | |||
| No. | |||
| Charitable | activities | 4 | |
| Administration | 2 | ||
| 6 |
| arising from any wrongful act Tangible fixed assets |
s In relation to th | e charity. | |||
|---|---|---|---|---|---|
| Freehold | Fixtures and | Motor | Building | ||
| property | fittings | vehicles | renovations | Total | |
| Cost | |||||
| At 1 January 2022 Additions |
390,033 73,944 |
21,088 | 9,050 | 88,235 | 508,406 73,944 |
| At 31 December 2022 | 463,977 | 21,088 | 9,050 | 88,235 | 582,350 |
| Depreciation At 1 January 2022 Charge for the year |
93,612 9,280 |
21,088 | 9,050 | 88,235 | 211,985 9,280 |
| At 31 December 2022 | 102,892 | 21,088 | 9,050 | 88,235 | 221,265 |
| Carrying amount At 31 December 2022 |
361,085 | 361,085 | |||
| At 31 December 2021 | 296,421 | 296,421 | |||
| Debtors | |||||
| 2022 | 2021 | ||||
| Other debtors | 36,799 | 19,922 |
| Creditors: amounts f |
alling due within one year | ||
|---|---|---|---|
| 2022 | 2021 | ||
| Accruals and deferred | Income | 1,380 | 900 |
| Corporation tax |
66 | ||
| Other creditors | 91,000 | 71,000 | |
| 92,446 | 71,900 |
| Unrestri | cted funds |
|||||
|---|---|---|---|---|---|---|
| At | At | |||||
| 1 | January 202 | 31 | December | |||
| 2 | Income | Expenditure | 2022 | |||
| General | funds | 170,042 | 154,902 | (165,639) | 159,305 | |
| At | At | |||||
| 1 | January 202 | 31 | December | |||
| 1 | Income | Expenditure | 2021 | |||
| 8 | ||||||
| General | funds | 166,201 | 156,679 | (152,838) | 170,042 |
| Restricte | d funds | |||||
|---|---|---|---|---|---|---|
| At | At | |||||
| 1 | January 202 | 31 | December | |||
| 2 | Income | Expenditure | 2022 | |||
| 2 | 2 | 2 | ||||
| Building Chinese |
fund school |
1,244,476 9,488 |
310,902 7,899 |
(9,337) (11,379) |
1,546,041 6,008 |
|
| Mr Burrows fund | 2,562 | 2,562 | ||||
| 1,256,526 | 318,801 | (20,716) | 1,554,611 | |||
| At | At | |||||
| 1 January 202 | 31 | December | ||||
| 1 | Income | Expenditure | 2021 | |||
| 2 | 9 | |||||
| Building Chinese |
fund school |
1,095,415 10,911 |
157,006 8,737 |
(7,945) (10,160) |
1,244,476 9,488 |
|
| Mr Burrows fund | 2,562 | 2,562 | ||||
| 1,108,888 | 165,743 | (18,105) | 1,256,526 |
| Analysis of net as | sets between funds | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2022 | ||
| 2 | 2 | |||
| Tangible fixed assets Current assets |
160,694 | 361,085 1,284,583 |
361,085 1,445,277 |
|
| Creditors less than | 1 year | (1,389) | (91,057) | (92,446) |
| Net assets | 159,305 | 1,554,611 | 1,713,916 | |
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| 2 | 2 | 2 | ||
| Tangible fixed assets Current assets |
170,942 | 296,421 1,031,105 |
296,421 1,202,047 |
|
| Creditors less than | 1 year | (900) | (71,000) | (71,900) |
| Net assets | 170,042 | 1,256,526 | 1,426,568 |
| 2022 | 2021 | ||
|---|---|---|---|
| Income and endowments | |||
| Donations | and legacies | ||
| Offerings | 425,339 | 291,372 | |
| Gift aid | 40,117 | 21,965 | |
| 465,456 | 313,337 | ||
| Charitable | activities | ||
| Chinese school income | 7,899 | 8,737 | |
| loves'tlttent | Income | ||
| Bank interest receivable | 348 | 348 | |
| Total Income | 473,703 | 322,422 |
| Year ended 31 December 2022 | ||
|---|---|---|
| 2021 | ||
| Expenditure | ||
| Expenditure on charitable activities Wages and salaries Pension costs |
94,423 2,359 |
96,509 2,763 |
| Other establishment Legal and professional fees Other office costs Depreciation Gifts to COOM Special gifts Gifts to missionaries |
27,026 1,380 930 9,280 6,600 7,590 4,000 |
22,432 900 753 7,895 6,600 7,370 6,289 |
| Other expenses Equipment Minibus running expenses Sunday school Sundries Staff and speaker expenses Honorarium to internal speaker Honorarium to outside speaker Conference expenses Library books and tapes Catering Teacher travel allowance |
2,134 2,841 250 5,073 5,613 2,750 1,490 500 1,030 1,875 9,114 |
144 392 1,148 146 581 1,737 3,500 720 1,150 1,086 8,826 |
| Gifts | 31 | |
| 186,289 | 170,943 | |
| Taxation | ||
| Current taxation charge/credit | 66 | |
| Total expenditure | 186,355 | 170,943 |
| Net Income | 287,348 | 151,479 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Expenditure on charitable |
activities | ||||
| Church | |||||
| Actlvltles undertaken | directly | ||||
| Ministry salaries | 94,423 | 96,509 | |||
| pension costs | 2,359 | 2,763 | |||
| Church building running |
expenses | 27,026 | 22,432 | ||
| Depreciation | 9,280 | 7,895 | |||
| Other expenses | 144 | ||||
| Equipment | 2,134 | 392 | |||
| Minibus running expenses |
2,841 | 1,148 | |||
| Sunday school | 250 | 146 | |||
| Sundries | 3,769 | ||||
| Staff and speaker expenses | 5,613 | 1,737 | |||
| Honorarium to internal speaker |
2,750 | 3,500 | |||
| Honorarium to outside speaker |
1,490 | 720 | |||
| Conference expenses | 500 | ||||
| Library books and tapes | 1,030 | 1,150 | |||
| Catering | 1,875 | 1,088 | |||
| 155,340 | 139,824 | ||||
| Chinese school | |||||
| Actlvlties undertaken | directly | ||||
| Stationery | 930 | 753 | |||
| Miscellaneous | 1,304 | 581 | |||
| Teacher travel allowance | 9,114 | 8,826 | |||
| Gifts | 31 | ||||
| 11,379 | 10,160 | ||||
| Support to missions | |||||
| Acttvlttes undertaken |
directly | ||||
| Gifts to COOM | 6,600 | 6,600 | |||
| Special gifts | 7,590 | 7,370 | |||
| Gifts to missionaries | 4,000 | 6,289 | |||
| 18,190 | 20,259 | ||||
| Governance costs | |||||
| Governance costs - accountancy |
fees | 1,380 | 900 | ||
| Expenditure on charitable |
activities | 186,289 | 170,943 |