OpenCharities

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

2022-12-31-accounts

Charity number: 1006653

THE EPIPHANY TRUST

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

THE EPIPHANY TRUST

CONTENTS

Page
Reference and administrative details of the Charity, its Trustees and advisers 1
Trustees' report 2 - 5
Independent examiner's report 6
Statement of financial activities 7
Balance sheet 8
Notes to the financial statements 9 - 23

THE EPIPHANY TRUST

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 DECEMBER 2022

Trustees

Dr Robert Song Charlie Colchester Mrs Barbara Mace David Kay

Charity registered number

1006653

Principal office

St Davids Park Road South Newton le Willows WA12 8EY

Accountants

Baldwin Scofield Accountancy LLP Chartered Accountants 3 Newhouse Business Centre Old Crawley Road Horsham West Sussex RH12 4RU

Bankers

Co-operative Bank plc Olympic House 6 Olympic Court Salford M5 2QP

Barclays Bank plc 2 Victoria Street Westminster London SW1H 0ND

Page 1

THE EPIPHANY TRUST

TRUSTEES' REPORT FOR THE YEAR ENDED 31 DECEMBER 2022

The Trustees present their annual report together with the financial statements of the The Epiphany Trust for the year 1 January 2022 to 31 December 2022.

Objectives and activities

Policies and objectives

The charity's objective is to relieve the suffering of vulnerable adults and children, irrespective of all external factors. It provides front-line support for those who are at risk as a result of social, economic and political instability, in countries across the world.

In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.

Achievements and performance

Review of activities

As the world continues to recover from the COVID-19 pandemic, the impact remains deeply rooted in various facets of life. The pandemic fundamentally altered how we view our economies and societies. The previous year, 2022, was marked by growing disparities, with COVID-19 having a more significant effect on the poor and vulnerable, intensifying existing inequalities. Though many recover from the virus, the process can be lengthy, and there is a continued effort to understand and cater to those still dealing with the aftermath of infections. As the globe moves forward, the lessons from the pandemic serve as a guide for constructing a more resilient, equitable, and health-centered world: a particular focus of the Trust and its partners working with disadvantaged children and their families across the globe. The Trust continues to work with their partners in Zimbabwe, Romania, Burma, Bangladesh, India, Sri Lanka and most recently Ukraine following the devastating outbreak of war. The Trustees have made a positive commitment of time and resources to the long- term development of the charity outside the UK despite the challenging macro-economic environment.

Financial review

Going concern

The charity is continuing to recover from the impact of the pandemic situation and adjust to the new “normal”. In particular, the trading arm of the Trust has continued to make losses and has had to make significant operational and strategic changes to help reposition the business for the future and enable it to meet its long term goals. However, the Trust continues to be supported by its strong donor base, despite economic headwinds and providing vital capital to fund the activities of the Trust in the long term. As such, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. For this reason they continue to adopt the going concern basis in preparing the financial statements.

Reserves policy

The Trustees have reviewed the Reserves Policy and the amount of at least £45,000 is considered to be necessary to provide financial stability for the future operations of the charity. The financial position of the charity is continually monitored by the Trustees.

Page 2

THE EPIPHANY TRUST

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022

Principal funding

The principal funding of the charity is donations given by supporters. The Gift Aid scheme is used whenever possible to provide Gift Aid tax refunds. During the period the Charity made a deficit of £7,726 (2021 – surplus for the year of £23,053). The funds to carry forward at the year end amount to £20,784 (2021 - £15,728) in Restricted Funds and £635,676 (2021 - £648,458 in General Funds. The financial position of the charity continues to be robust.

Page 3

THE EPIPHANY TRUST

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022

Structure, governance and management

Constitution

The Epiphany Trust is a registered charity, number 1006653, and is constituted under a Declaration of Trust dated 15 March 1991.

Methods of appointment or election of Trustees

The management of the Charity is the responsibility of the Trustees who are elected and co-opted under the terms of the Trust deed.

Organisational structure and decision-making policies

The charity is now a well-established Christian Ministry involved with helping children, research work and education in the UK and abroad. Bill Hampson and Sharon Ainscough are the people responsible for carrying out the work of the Trust on a daily basis.

Financial risk management

The Trustees have assessed the major risks to which the Charity is exposed, in particular those related to the operations and finances of the Charity, and are satisfied that systems and procedures are in place to mitigate exposure to the major risks.

Plans for future periods

The Trustees consider that the charity has had a challenging year in 2022 but are optimistic for the future. Having worked for over three decades helping disadvantaged children and their families around the globe the charity's purpose and objectives have never been more relevant than today. The strength of relationships the charity has nurtured over the years has enabled it to deploy carefully aimed solutions with minimal administrative complexity and therefore produce rapid responses to crisis situations at minimal cost. As such, the Trustees are confident that with continued succession planning to help identity and grow its leaders for the future, its healthy reserves and regular income together with several grants will ensure it can continue to operate and support its current and prospective projects.

Page 4

THE EPIPHANY TRUST

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022

Statement of Trustees' responsibilities

The Trustees are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England & Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Charity and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Charity's transactions and disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the Trust deed. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved by order of the members of the board of Trustees on 8 September 2023 and signed on their behalf by:

Dr Robert Song (Chair of Trustees)

Page 5

THE EPIPHANY TRUST

INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 DECEMBER 2022

Independent examiner's report to the Trustees of The Epiphany Trust ('the Charity')

I report to the charity Trustees on my examination of the accounts of the Charity for the year ended 31 December 2022.

Responsibilities and basis of report

As the Trustees of the Charity you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the 2011 Act').

I report in respect of my examination of the Charity's accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

Since the Charity's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England & Wales, which is one of the listed bodies.

Your attention is drawn to the fact that the Charity has prepared the accounts in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has been withdrawn.

I understand that this has been done in order for the accounts to provide a true and fair view in accordance with the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the Charity as required by section 130 of the 2011 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a 'true and fair' view which is not a matter considered as part of an independent examination.

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

This report is made solely to the Charity's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the Charity's Trustees those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the Charity and the Charity's Trustees as a body, for my work or for this report.

Signed: Dated: 8 September 2023 Nicholas M Baldwin BA(Econ) FCA DChA Baldwin Scofield Accountancy LLP

Page 6

THE EPIPHANY TRUST

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2022

Note
Income from:
Donations and legacies
2
Other trading activities
3
Investments
4
Total income
Expenditure on:
Charitable activities
5
Total expenditure
Net (expenditure)/income
Transfers between funds
13
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward		 Restricted
funds
2022
£
227,548
-
-
227,548
267,763
267,763
(40,215)
45,271
5,056
15,728
5,056
20,784		 Unrestricted
funds
2022
£
48,357
25,047
308
73,712
41,223
41,223
32,489
(45,271)
(12,782)
648,458
(12,782)
635,676		 Total
funds
2022
£
275,905
25,047
308
301,260
308,986
308,986
(7,726)
-
(7,726)
664,186
(7,726)
656,460		 Total
funds
2021
£
189,836
78,957
511
269,304
246,251
246,251
23,053
-
23,053
641,133
23,053
664,186

The Statement of financial activities includes all gains and losses recognised in the year.

The notes on pages 9 to 23 form part of these financial statements.

Page 7

THE EPIPHANY TRUST

BALANCE SHEET AS AT 31 DECEMBER 2022

Note
Fixed assets
Tangible assets
9
Investments
10
Current assets
Debtors
11
Cash at bank and in hand
Creditors: amounts falling due within one
year
12
Net current assets
Total assets less current liabilities
Total net assets
Charity funds
Restricted funds
13
Unrestricted funds
13
Total funds		 68,210
350,296
418,506
(2,451)		 2022
£
239,405
1,000
416,055
656,460
656,460
20,784
635,676
656,460		 60,932
359,763
420,695
(1,800)		 2021
£
244,291
1,000
418,895
664,186
664,186
15,728
648,458
664,186

The financial statements were approved and authorised for issue by the Trustees on 08 September 2023 and signed on their behalf by:

Dr Robert Song

The notes on pages 9 to 23 form part of these financial statements.

Page 8

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

1. Accounting policies

1.1 Basis of preparation of financial statements

The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.

The financial statements have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair' view. This departure has involved following the Charities SORP (FRS 102) published in October 2019 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.

The Epiphany Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

1.2 Income

All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.

Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

1.3 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Charity's objectives, as well as any associated support costs.

All expenditure is inclusive of irrecoverable VAT.

1.4 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Charity; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.

Page 9

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

1. Accounting policies (continued)

1.5 Tangible fixed assets and depreciation

Tangible fixed assets costing £500 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.

Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold property - 2% Straight line basis Computer equipment - 33% Straight line basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

1.6 Investments

Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/(Losses) on investments’ in the Statement of financial activities.

Investments in subsidiaries are valued at cost less provision for impairment.

1.7 Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

1.8 Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

1.9 Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Statement of financial activities as a finance cost.

Page 10

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

1. Accounting policies (continued)

1.10 Financial instruments

The Charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

1.11 Pensions

The Charity operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Charity to the fund in respect of the year.

1.12 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

Page 11

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

2. Income from donations and legacies

Donations
Donations
3.
Income from other trading activities
Income from non charitable trading activities
Property income for Cayton Bay Lodge
Property income for Cayton Bay Lodge
4.
Investment income
Bank interest		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
227,548
48,357
Restricted
funds
2021
Unrestricted
funds
2021
£
£
139,906
49,930
Unrestricted
funds
2022
£
25,047
Unrestricted
funds
2021
£
78,957
Unrestricted
funds
2022
£
308		 Total
funds
2022
£
275,905
Total
funds
2021
£
189,836
Total
funds
2022
£
25,047
Total
funds
2021
£
78,957
Total
funds
2022
£
308

Page 12

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

4. Investment income (continued)

Unrestricted Total
funds funds
2021 2021
£ £
Bank interest 511 511

5. Analysis of expenditure on charitable activities

Summary by fund type

Costs of charitable activities
Costs of charitable activities		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
267,763
41,223
Restricted
funds
2021
Unrestricted
funds
2021
£
£
209,425
36,826		 Total
2022
£
308,986
Total
2021
£
246,251

Page 13

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

6. Analysis of expenditure by activities

Costs of charitable activities
Costs of charitable activities		 Activities
undertaken
directly
2022
£
278,715
Activities
undertaken
directly
2021
£
219,658		 Support
costs
2022
£
30,271
Support
costs
2021
£
26,593		 Total
funds
2022
£
308,986
Total
funds
2021
£
246,251

Analysis of direct costs

Staff costs
Depreciation
CAI Projects
Educational grants
CCD Projects
Fundraising expenditure
Gifts paid		 Charitable
activities
2022
£
17,994
5,085
230,883
9,600
13,766
987
400
278,715		 Total
funds
2022
£
17,994
5,085
230,883
9,600
13,766
987
400
278,715

Page 14

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

6. Analysis of expenditure by activities (continued)

Analysis of direct costs (continued)

Staff costs
Depreciation
CAI Projects
Educational grants
CCD Projects
Fundraising expenditure		 Charitable
activities
2021
£
17,254
5,020
177,672
18,384
947
381
219,658		 Total
funds
2021
£
17,254
5,020
177,672
18,384
947
381
219,658

Analysis of support costs

Management costs
Photocopier lease
Office costs
Telephone and internet
Stationery and postage
Bank charges
Other expenses
Independent examination		 Support
costs
2022
£
13,340
654
234
1,686
5,669
648
5,940
2,100
30,271		 Total
funds
2022
£
13,340
654
234
1,686
5,669
648
5,940
2,100
30,271

Page 15

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

6. Analysis of expenditure by activities (continued)

Analysis of support costs (continued)

Management costs
Consultancy fees
Photocopier lease
Office costs
Telephone and internet
Stationery and postage
Bank charges
Other expenses
Independent examination		 Support
costs
2021
£
12,840
550
1,303
628
916
4,316
440
3,800
1,800
26,593		 Total
funds
2021
£
12,840
550
1,303
628
916
4,316
440
3,800
1,800
26,593

7. Staff costs

Wages and salaries
Contribution to defined contribution pension schemes		 2022
£
16,881
1,113
17,994		 2021
£
16,611
643
17,254

The average number of persons employed by the Charity during the year was as follows:

2022 2021
No. No.
Employees 1 3

No employee received remuneration amounting to more than £60,000 in either year.

8. Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2021 - £NIL) .

During the year ended 31 December 2022, no Trustee expenses have been incurred (2021 - £NIL) .

Page 16

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

9. Tangible fixed assets

Cost or valuation
At 1 January 2022
Additions
At 31 December 2022
Depreciation
At 1 January 2022
Charge for the year
At 31 December 2022
Net book value
At 31 December 2022
At 31 December 2021
Fixed asset investments
Cost or valuation
At 1 January 2022
At 31 December 2022		 Freehold
property
£
250,985
-
250,985
6,694
5,019
11,713
239,272
244,291		 Computer
equipment
£
-
200
200
-
67
67
133
-		 Total
£
250,985
200
251,185
6,694
5,086
11,780
239,405
244,291
Investments
in
subsidiary
companies
£
1,000
1,000

10. Fixed asset investments

Page 17

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

10. Fixed asset investments (continued)

Principal subsidiaries

The following was a subsidiary undertaking of the Charity:

Name Company Registered office or principal Principal activity Class of Holding Included in number place of business shares consolidation Epiphany Trading Limited 03408884 St David's Holidays for disabled Ordinary 100% Yes Park Road South people Newton le Willows WA12 8EY

The financial results of the subsidiary for the year were:

Name Income Expenditure Profit/(Loss) Net assets £ £ / Surplus/ £ (Deficit) for the year £ Epiphany Trading Limited 482,914 546,970 (64,056) 258,483

Page 18

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

11. Debtors

Due within one year
Amounts owed by group undertakings
Other debtors		 2022
£
42,840
25,370
68,210		 2021
£
43,040
17,892
60,932

12. Creditors: Amounts falling due within one year

Other taxation and social security
Pension fund loan payable
Accruals and deferred income		 2022
£
445
(94)
2,100
2,451		 2021
£
-
-
1,800
1,800

Page 19

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

13. Statement of funds

Statement of funds - current year

Unrestricted funds
General Funds
Restricted funds
Cana Foundation
Education and Research fund
Movement for Christian
Democracy fund
Child Action International fund
Total of funds		 Balance at 1
January
2022
£
648,458
27
15,701
-
-
15,728
664,186		 Income
£
73,712
-
21,413
115
206,020
227,548
301,260		 Expenditure
£
(41,223)
-
(16,357)
(20,523)
(230,883)
(267,763)
(308,986)		 Transfers
in/out
£
(45,271)
-
-
20,408
24,863
45,271
-		 Balance at
31
December
2022
£
635,676
27
20,757
-
-
20,784
656,460

Page 20

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

13. Statement of funds (continued)

Statement of funds - prior year

Unrestricted funds
General Funds
Restricted funds
Cana Foundation
Education and Research fund
Movement for Christian
Democracy fund
Child Action International fund
Total of funds		 Balance at
1 January
2021
£
613,432
27
27,674
-
-
27,701
641,133		 Income
£
129,398
-
12,622
135
127,149
139,906
269,304		 Expenditure
£
(36,826)
-
(24,595)
(7,158)
(177,672)
(209,425)
(246,251)		 Transfers
in/out
£
(57,546)
-
-
7,023
50,523
57,546
-		 Balance at
31
December
2021
£
648,458
27
15,701
-
-
15,728
664,186

14. Summary of funds

Summary of funds - current year

General funds
Restricted funds		 Balance at 1
January
2022
£
648,458
15,728
664,186		 Income
£
73,712
227,548
301,260		 Expenditure
£
(41,223)
(267,763)
(308,986)		 Transfers
in/out
£
(45,271)
45,271
-		 Balance at
31
December
2022
£
635,676
20,784
656,460

Page 21

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

14. Summary of funds (continued)

Summary of funds - prior year

General funds
Restricted funds		 Balance at
1 January
2021
£
613,432
27,701
641,133		 Income
£
129,398
139,906
269,304		 Expenditure
£
(36,826)
(209,425)
(246,251)		 Transfers
in/out
£
(57,546)
57,546
-		 Balance at
31
December
2021
£
648,458
15,728
664,186

15. Analysis of net assets between funds

Analysis of net assets between funds - current year

Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total
Analysis of net assets between funds - prior year
Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
-
239,405
-
1,000
20,784
397,722
-
(2,451)
20,784
635,676
Restricted
funds
2021
Unrestricted
funds
2021
£
£
-
244,291
-
1,000
15,728
404,967
-
(1,800)
15,728
648,458		 Total
funds
2022
£
239,405
1,000
418,506
(2,451)
656,460
Total
funds
2021
£
244,291
1,000
420,695
(1,800)
664,186

Page 22

THE EPIPHANY TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

16. Pension commitments

The charity operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund. The pension cost charge represents contributions payable by the charity to the fund and amounted to £1,113 (2021 - £643).

Page 23