| Reference and Administrative | Reference and Administrative | Details .. | |
|---|---|---|---|
| Ttnrstees' Report |
..2-6 | ||
| Independent Auditor's |
Report. | ..7-9 | |
| Statement ofFinancial | Activities ..... | .10 | |
| Balance Sheet. | . 11 | ||
| Notes to the Financial | Statements. | 12-20 |
| and Ex | pend | itur | e Acco |
unt and St | atement ofTotal | Recognised Ga | ins and Losses) | |
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | |||||||
| funds | funds | Total funds | Total funds | |||||
| 2021 | 2021 | 2021 | 2020 | |||||
| K | ||||||||
| Note | ||||||||
| Income from | ||||||||
| Donations | 75,877 | 75,877 | 103,760 | |||||
| Charitable activities |
159,483 | 159,483 | 357,959 | |||||
| Other trading | activities | 21,974 | 21,974 | 2,588 | ||||
| Investment Income |
1,120 | 1,120 | 720 | |||||
| Other income | 875 | 875 | ||||||
| Total Income | 259,329 | 259,329 | 465,027 | |||||
| Expenditure | on: | |||||||
| Charitable activities |
348,889 | 77,593 | 426,482 | 436,163 | ||||
| Total Expenditure | 348,889 | 77,593 | 426,482 | 436,163 | ||||
| Net income/ (expenditure) |
(89,560) | (77,593) | (167,153) | 28,864 | ||||
| Gross transfer | between | funds | ||||||
| Net movement | in funds | (89,560) | (77,593) | (167,153) | 28,864 | |||
| Reconciliation | offunds | |||||||
| Total funds brought | forward | 14 | 186,197 | 3,164,247 | 3,350,444 | 3,321,580 | ||
| Total funds carried | forward | 14 | 96,637 | 3,086,654 | 3,183,291 | 3,350,444 |
| Balance Sheet as | at 31March 2 | 021 | ||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| g | ||||||||
| Note | ||||||||
| Fixed assets | ||||||||
| Tangible fixed assets | 10 | 2,828,357 | 2,900,084 | |||||
| Investments | 11 | 23 | 23 | |||||
| Current assets |
||||||||
| Debtors | 12 | 2,077 | 25,613 | |||||
| Cash at bank | 393,838 | 460,361 | ||||||
| 395,915 | 485,974 | |||||||
| Creditors: | Amounts | falling due within one year | 13 | (41,004) | (35,637) | |||
| Net current | assets | 354,911 | 450,337 | |||||
| Net assets | 3,183,291 | 3,350,444 | ||||||
| General unrestricted | funds | 14 | oncet. | 96,637 | 186,197 | |||
| Designated | unrestricted | funds | 14 | 3,086,654 | . | 3,164,247 | ||
| Total funds | 3,183,291 | 3,350,444 |
| 2 Income from donations |
|||||
|---|---|---|---|---|---|
| Total | |||||
| Unrestricted | |||||
| funds | Total | ||||
| 2021 | 2020 | ||||
| g | |||||
| Friends ofDanish Young Women's | Christian | Association | in London | 47,652 | |
| Other donations | 75,877 | 56,108 | |||
| 75,877 | 103,760 |
| Charitable activities |
||
|---|---|---|
| Total | ||
| Unrestricted | ||
| funds | Total | |
| 2021 | 2020 | |
| Bed and breakfast | 74,026 | 262,168 |
| Other meals snd laundry | 20,528 | 37,400 |
| Rental income | 64.929 | 58391 |
| 159,483 | 357,959 |
| Fundraising event |
||
|---|---|---|
| Sundry income | ||
| 5 | Investment | income |
| Total | |
|---|---|
| Unrestricted | |
| funds | Total |
| 2021 | 2020 |
| 18,450 | 734 |
| 3,524 | 1,854 |
| 21,974 | 2,588 |
| Total | |
|---|---|
| Unrestricted | |
| funds | Total |
| 2021 | 2020 |
| g | |
| 1,120 | 720 |
| 1,120 | 720 |
| Other income | Total | |||||
|---|---|---|---|---|---|---|
| Unrestncted | ||||||
| funds | Total | |||||
| 2021 | 2020 | |||||
| Government grants |
875 875 |
|||||
| Expenditure on charitable |
activities | |||||
| Unrestricted | Restricted | |||||
| funds | funds | Total | Total | |||
| 2021 | 2021 | 2021 | 2020 | |||
| Staff costs Provisions Repairs and maintenance for hostel Repairs and maintenance for flats Events Insurance Water rates and council tax Cleaning Window cleaning Gas and electricity Equipment and repairs Other expenses Lmen and laundry Telephone Internet Newspapers Depreciation offurniture and fittings Depreciation ofbuilding Depreciation ofleasehold flats Garden maintenance Allocated support costs (note 7.1) Allocated governance costs (note 7.1) Total |
171,485 20,236 15,530 24,362 14,732 10,579 10,330 11,882 15,803 6,221 2,970 (6) 2,306 2,100 880 19,106 1,879 14,011 4.483 348,889 |
26,011 51,582 77,593 |
171,485 20,236 15,530 24,362 14,732 10,579 10,330 11,882 15,803 6,221 2,970 (6) 2,306 2,100 880 19,106 26,011 51,582 1,879 14,011 4,483 426,482 |
145,294 36,712 38,000 23,760 10,327 9,539 13,618 160 16,616 6,845 9,538 5,204 3,304 1,247 941 16,583 25,979 51,582 3,137 11,205 6.573 436,163 |
| .1 Analysis ofgov |
ernance and support co |
sts | ||
|---|---|---|---|---|
| Support | Governance | Total | ||
| Costs | costs | 2021 | ||
| Bookkeeping fees Printing and stationery Postage and carriage Audit and accountancy Total bank charges Professional fees |
fees | 5,100 674 393 3,183 4,661 |
4,483 | 5,100 674 393 4,483 3,183 4,661 |
| 14.011 | 4483 | 18,494 |
| Total | Total | ||||
|---|---|---|---|---|---|
| 21121 | 2020 | ||||
| Wages and salaries | 171,485 | 145,294 | |||
| The average monthly | headcount | employed | by the charity during the year was as follows: | ||
| 2021 | 2020 | ||||
| No. | No. | ||||
| Support staff | |||||
| Seconded employees | from Danish Churches | Abroad | |||
| Total | 7 | 7 |
| 10 Tangible fixed assets |
10 Tangible fixed assets |
||||
|---|---|---|---|---|---|
| Freehold | Fixtures, | ||||
| land and | Leasehold | fittings ds |
Total | ||
| buildings | ilats | equipment | 2021 | ||
| Cost | |||||
| At 1 April 2020 | 1,172,374 | 2,579,120 | 311,788 | 4,063,282 | |
| Additions | 24,972 | 24,972 | |||
| At 31 March 2021 | 1.172,374 | 2,579,120 | 336,760 | 4,088,254 | |
| Depreciation and impairment At 1 April 2020 Depreciation charged in the year |
418,707 26,011 |
473,419 51 58" |
271,072 19,106 |
1,163,198 96,699 |
|
| At 31 March 2021 | 444,718 | 525,001 | 290,178 | 1,259,897 | |
| Carrying amount |
|||||
| At 31 March 2021 | 727,656 | 2,054,119 | 46,582 | 2.828,357 | |
| At 31 March 2020 | 753,666 | 2.105,701 | 40,717 | 2,900,084 | |
| 11 Investments |
Total | Total | |||
| 2021 | 2020 | ||||
| Cast | |||||
| At 1 April 2020 |
23 | 23 | |||
| At 31March 2021 | 23 | 23 | |||
| 12 Debtors |
Total | Total | |||
| 2021 | 2020 | ||||
| Other debtors aud prepayments | 2,077 2,077 |
25,613 25 613 |
| 13 Creditors: amounts falling due within one year |
||
|---|---|---|
| Total | Total | |
| 2021 | 2020 | |
| Trade creditors | 3,832 | |
| Other creditors | 29,968 | 9,998 |
| Other taxes and social security | 3,415 | |
| Acmuals | 5,600 | 3,675 |
| Deferred income | 5,436 | 14717 |
| 41,004 | 35,637 |
| Restated | Balance at | ||||||
|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | 31March | ||||
| I April 2020 | resources | expended | Transfers | 2021 | |||
| Unrestricted | funds | ||||||
| General unrestricted | funds | 186,197 | 259,329 | (348,889) | 96,637 | ||
| Designated | funds | 3,164,247 | (77,593) | 3,086,654 | |||
| Total funds | 3,350,444 | 259,329 | (426,482) | 3,183,291 |
| Unrestricted | funds | |||
|---|---|---|---|---|
| Designated | General | Total | ||
| funds | ||||
| Tangible | assets | 2,781,775 | 46,582 | 2,828,357 |
| Investments | o 7" |
23 | ||
| Net current assets | 304,879 | 50,032 | 354,911 | |
| Total net | assets at 31March 2021 | 3,086,654 | 96,637 | 3,183,291 |