OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

Reference and A&hninistrative Reference and A&hninistrative Details.
Trustees'
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 S tatement ofTotal Recognised Ga ins and Losses)
Unrestricted Designated
funds funds Total funds Total funds
2023 2023 2023 2022
8
Note
Income from
Donations 93,149 93,149 104,025
Charitable
activities
331,316 331,316 216,458
Other trading activities 3,576 3,576 4,021
Investment
Income
981 981 831
Other income 4,397
Total Income 429,022 429,022 329,732
Expenditure on:
Charitable
activities
363,957 80,177 444,134 373,978
Total Expenditure 363,957 80,177 444,134 373,978
Net income/
(expenditure)
65,065 (80,177) (15,112) (44,246)
Gross transfer between funds
Net movement in funds 65,065 (80,177) (15,112) (44,246)
Reconciliation offunds
Total funds brought forward 14 132,541 3,006,504 3,139,045 3,183,291
Total funds carried forward 14 197,606 2,926,327 3,123,933 3,139,045

2023 2022
8
Note
Fixed assets
Tangible fixed assets 10 2,661,443 2,745,310
Investments 11 23 23
Current assets
Debtors 12 12,189 10,024
Cash at bank 497,799 406,710
509,988 416,734
Creditors: Amounts falling due within one year 13 (47,521) (23,022)
Net curreat assets 462,467 393,712
Net assets 3,123,933 3,139,045
General unrestricted funds 14 197,606 132,541
Designated unrestricted funds 14 2,926,327 3,006,504
Total funds 3,123,933 3,139,045

2
Income from donations
Total
Unrestricted
funds Total
2023 2022
Friends ofDanish Voung Women s Christian Association in London 26,992 38,507
Other donations 66,157 65,518
93,149 104,025

Charitable
activities
Total
Unrestricted
funds Total
2023 2022
g
Bed and breakfast 234,470 130,661
Other meals and laundry 18,983 17,335
Rental income 77,863 68,462
331,316 216,458

4 Oth er trad ing
activities
Total
Unrestricted
funds Total
2023 2022
g
Fundraising event 2,985 3,233
Sundry income 591 788
3,576 4,021
5 Investment income
Total
Unrestricted
funds Total
2023 2022
Interest receivable on bank deposits 981 831
981 831

Other income Other income Other income Total
Unrestricted
funds Total
2023 2022
8
Government grants 4,397
4397
7 Expenditure on charitable activities
Unrestricted Designated
funds funds Total Total
2023 2023 2023 2022
g f,
Staff costs 144,583 144,583 132,832
Provisions 31,942 31,942 27,788
Repairs and maintenance for hostel 39,297 39,297 11,829
Repairs and maintenance for flats 28,782 28,782 22,806
Events 253
Insurance 11,768 11,768 7,573
Water rates and council tax 7,082 7,082 4,055
Cleaning 13,950 13,950 14,588
Gas and electricity 7,361 7,361 17,983
Equipment and repairs 2,060 2,060 6,545
Other costs 11,639 11,639 7,317
Linen and laundry 6,500 6,500
Telephone 1,600 1,600 2,490
Internet 1,081 1,081 993
Newspapers 491 491 317
Depreciation offurniture and fittings 6,063 6,063 10,952
Depreciation ofbuilding 28,595 28,595 28,568
Depreciation ofleasehold flats 51,582 51,582 51,582
Garden maintenance 2,247 2,247 2,288
Allocated
support costs (note 7.1)
39,551 39,551 16,844
Allocated governance costs (note 7.1) 7960 7,960 6,375
Total 363,957 80,177 444,134 373,978

Support Governance Total
Costs costs 2023
Bookkeeping fees 6,000 6,000
Printing
and
stationery 251 251
Postage and carriage 1,101 1,101
Marketing
and advertising
136 136
Recruitment 223 223
IT and software costs 6,654 6,654
Audit and accountancy fees 7,960 7,960
Total bank charges 8,365 8,365
Professional fees 16,821 16,821
Total 39551 7,960 47,511

Total Total
2023 2022
Wages and salaries 144,583 132,832
The average monthly headcount employed by the charity during the year was as follows:
2023 2022
No. No.
Support staff
Seconded employees from Danish Churches Abroad
Total

10
Tangible fixed assets
10
Tangible fixed assets
10
Tangible fixed assets
Freehold Fixtures,
land and
buildings
Leasehold
flats
tittings
dk
equipment
Total
2023
Cost
At 1 April 2022 1,172,374 2,579,120 134,677 3,886,171
Additions 2,374 2,374
Dispcsals
At 31 March 2023 1,172,374 2,579,120 137,051 3,888,545
Depreciation and impairment
At 1 April 2022 473,286 576,583 90,992 1,140,861
Depreciation
Disposals
charged in the year 28,595 51,583 6,063 86,241
At 31 March 2023 501,881 628,166 97,055 1,227,102
Carrying
amount
At 31 March 2023 670,493 1,950,954 39,996 2,661,443
At 31 March 2022 699,088 2,002,537 43,685 2,745,310
11
Investments
Total Total
2023 2022
g
Cost
At I April 2022 23 23
At 31 March 2023 23 23
12
Debtors
Total Total
2023 2022
Sundry debtors and prepayments 12,189 10,024
12,189 10,024

13
Creditors: amounts
falling due within
one year
Total Total
2023 2022
Trade creditors 4,476 2,592
Other creditors 6,694 2,034
Other taxes and social security 7,724 2,361
Accruals 7,510 5,880
Deferred income 21,117 10 155
47,521 23,022
14
Funds
14
Funds
Balance at Balance at
1April 2022 Incoming Resources 31March
g resources expeaded Transfers 2023
g
Unrestricted fuads
General unrestricted funds 132,541 429,022 (363,957) 197,606
Designated funds 3,006,504 (80,177) 2,926,327
Total funds 3,139,045 429,022 (444,134) 3,123,933

4.1
Analysis ofnet assets between funds
Unrestricted funds
Designated General Total
funds
Tangible assets 2,621,448 39,995 2,661,443
Investments 23 23
Net current assets 304,879 157,588 462,467
Total net assets at31March 2023 2,926,327 197,606 3,123,933