| 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 |