| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Cash Flow Statement | ||||
| Notes to the Cash Flow | Statement | |||
| Notes to the Financial Statements | 8 | Io | 11 | |
| Detailed Statement ofFinancial Activities | 12 |
| Period | |||||||
|---|---|---|---|---|---|---|---|
| 5.10.20 | |||||||
| Year Ended | to | ||||||
| 31.12.22 | 31.12.21 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| Notes | fundsf | fundsf | funds f |
fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
28,589 | 521,197 | 549,786 | 5,363 | |||
| Other income | 140,224 | 5,495 | 145,719 | 36,181 | |||
| Total | 168813 | 526692 | ~695505 | 41,544 | |||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Diocese expenses | 6,304 | 100,000 | 106,304 | 11 | |||
| Refcemi expenses | 154,472 | 154,472 | 19 | ||||
| Bethel expenses | 16,139 | 16,139 | |||||
| City Mission expenses | 7,240 | 7,240 | |||||
| Other | 6,337 | 6,337 | |||||
| Total | 36,020 | ~254472 | 290,492 | 30 | |||
| NET INCOME Transfers between |
funds | 132,793 155,402 |
272,220 ~155,402) |
405,013 | 41,514 | ||
| Net movement in funds |
288,195 | 116,818 | 405,013 | 41,514 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 41,533 | (I9) | 41,514 | |||
| TOTAL FUNDS CARRIED FORWARD | 329,728 | 116799 | 446 527 | 41,514 |
| 31.12.22 | 31.12.21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | fundsf | funds 6 |
funds | funds 8 |
|
| CURRENT ASSETS | |||||
| Debtom | 12,989 | 12,989 | |||
| Cash at bank | 322,740 | 354951 | ~677691 | ~85963 | |
| 335,729 | 354,951 | 690,680 | 85,963 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(6,001) | (238,152) | (244,153) | (44,449) | |
| NET CURRENT ASSETS | 329,728 | 116,799 | 446 527 | 41,514 | |
| TOTAL ASSETSLESSCURRENT LIABILITIES | 329,728 | 116,799 | 446,527 | 41,514 | |
| NET ASSETS | 329,728 | 116,799 | 446 527 | 41 514 | |
| FUNDS | |||||
| Unrestricted funds Restricted funds |
329,728 116,799 |
41,533 ~19) |
|||
| TOTAL FUN | 446,527 | 41 514 |
| Penod | ||||||
|---|---|---|---|---|---|---|
| 5.10.20 | ||||||
| Year Ended | to | |||||
| Notes | 31.12.22 | 31.12.21 f |
||||
| Cash flows from operating | activities | |||||
| Cash generated from operations Interest paid |
591,928 ~200 |
85,993 ~30 |
||||
| Net cash provided by operating |
activities | 591,728 | 85,963 | |||
| Change in cash and cash |
equivalents | in | ||||
| the reporting period Cash and cash equivalents |
at | the | 591,728 | 85,963 | ||
| beginning ofthe reporting |
period | 85,963 | ||||
| Cash and cash equivalents | at | the end | of | |||
| the reporflng period |
677,691 | 85,963 |
| RECONCILI | ATION | OF NET I | NCOME TO | NET CASH FLOW FROM OPERAll | NG ACTIVITIES | |
|---|---|---|---|---|---|---|
| Period | ||||||
| 5.10.20 | ||||||
| Year Ended | to | |||||
| 31.12.22 | 31.1221 | |||||
| f | ||||||
| Net income | forthe | reporting | period (as | per the Statement ofFinancial | ||
| Activities) | 405,013 | 41,514 | ||||
| Adjustments | for: | |||||
| Interest paid | 200 | 30 | ||||
| Increase in debtors Increase in creditors |
(12,990) 199,705 |
|||||
| Net cash provided | by operations | 591,928 | ~85993 |
| ANALYSIS OF CHANGES IN NET FUN |
DS | ||
|---|---|---|---|
| At 1.1.22 6 |
Cash flow f |
At 31 12.22 | |
| Net cash | |||
| Cash at bank | 85,963 | 591,728 | 677,691 |
| ~85963 | 591,728 | 677691 | |
| Total | ~85963 | ~591 728 | 677,691 |
| DONATIONS AND LEG |
ACIES | ||
|---|---|---|---|
| Penod | |||
| 5.10.20 | |||
| Year Ended | to | ||
| 31.12.22 | 31.12.21 | ||
| 8 | |||
| Donations | 50,088 | 5,363 | |
| Grants | 499718 | ||
| 549,786 | 5,363 | ||
| Grants received, incJuded | in the above, are as follows: | ||
| Period | |||
| 5.10.20 | |||
| Year Ended | to | ||
| 31.12.22 | 31.12.21 | ||
| 8 | 5 | ||
| NNS Foundation | 196,961 | ||
| Institute ofDevelopment | Studies | 302,757 | |
| 499718 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds 2 |
fundf | funds | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
5,363 | 5,363 | ||
| Other income | 36,181 | ~36181 | ||
| Total | 41,544 | 41 544 | ||
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Diocese expenses | ||||
| Refcemi expenses | ||||
| 19 | 19 | |||
| Total | 19 | 30 | ||
| NET INCOME/(EXPENDITURE) | 41,533 | (19) | 41,514 | |
| TOTAL FUNDS CARRIED FORWARD | 41,533 | 41,514 |
| DEBTORS: | MOUNTS F |
ALLIN | G DUE WITHIN ONE YE | AR | |||||
|---|---|---|---|---|---|---|---|---|---|
| 31.12.22 | 31.12.21 | ||||||||
| 8 | f. | ||||||||
| Other debtors | 12,989 | ||||||||
| CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||
| 31.12.22 | 31.12.21 | ||||||||
| 8 | f | ||||||||
| Trade creditors | 1 | ||||||||
| Other creditors | 244,152 | 44,449 | |||||||
| 244,153 | 44,449 | ||||||||
| MOVEMENT | IN FUNDS | ||||||||
| Net | Transfers | ||||||||
| movement | between | At | |||||||
| At 1.1.22 | in funds | funds | 31.12.22 | ||||||
| 8 | 7 | ||||||||
| Unrestricted | funds | ||||||||
| Diocese fund | 2,098 | 91,521 | 126,172 | 219,791 | |||||
| Youth fund | 36,181 | 36,181 | |||||||
| Bethel Fund | 3,254 | 17,807 | 29,230 | 50,291 | |||||
| City Mission Fund | 7,873 | 7,873 | |||||||
| Emergency Fund |
15,592 | 15,592 | |||||||
| 41,533 | 132,793 | 155,402 | 329,728 | ||||||
| Restricted funds | |||||||||
| Refcemi fund | (19) | 175,259 | (155,402) | 19,838 | |||||
| Church Growth | Fund | 96,961 | 96,961 | ||||||
| 272,220 | ~155,402) | 116,799 | |||||||
| TOTAL FUNDS | 41,514 | ~405 013 | 446,527 | ||||||
| Net movement | in funds, induded | in the above are as follows: | |||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| 8 | |||||||||
| Unrestricted | funds | ||||||||
| Diocese fund | 104,192 | (12,671) | 91,521 | ||||||
| Bethel Fund | 33,700 | (15,893) | 17,807 | ||||||
| City Mission Fund Emergency Fund |
15,078 15,843 |
(7,205) ~251) |
7,873 15,592 |
||||||
| 168,813 | (36,020) | 132,793 | |||||||
| Restricted funds | |||||||||
| Refcemi fund | 329,731 | (154,472) | 175,259 | ||||||
| Church Growth |
Fund | ~196961 | ~100000) | 96961 | |||||
| ~526692 | ~254,472 | 272 220 | |||||||
| TOTAL FUNDS | ~695505 | ~290,492) | 405013 |
| Net | ||||||
|---|---|---|---|---|---|---|
| movement | At | |||||
| in funds | 31 12.21 | |||||
| 6 | 6 | |||||
| Unrestricted | funds | |||||
| Diocese fund Youth fund Bethel Fund |
2,098 36,181 3,254 |
2,098 36,181 3,254 |
||||
| Restricted funds | 41,533 | 41,533 | ||||
| Refcemi fund | (19) | (19) | ||||
| TOTAL FUNDS | 41,514 | ~41 514 | ||||
| Comparative | net movement | in funds, | included | in the above are as follows: | ||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | 6 | 2 | |||
| Diocese fund Youth fund Bethel Fund |
2,100 36,181 3,263 |
(2) | 2,098 36,181 3,254 |
|||
| Restricted funds | 41,544 | 41,533 | ||||
| Refcemi fund | (19) | (19) | ||||
| TOTAL FUNDS | 41,544 | ~30) | 41,514 |