OpenCharities

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

2022-10-31-accounts

Registered number: 02939379 Charity number: 1039170

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

CONTENTS
Page
Reference and administrative details of the charitable company, its Trustees and Council of 1 - 2
Management and advisers
Trustees' report 3 - 9
Independent auditor's report on the financial statements 10 - 13
Statement of financial activities 14
Balance sheet 15 - 16
Statement of cash flows 17
Notes to the financial statements 18 - 38

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITABLE COMPANY, ITS TRUSTEES AND COUNCIL OF MANAGEMENT AND ADVISERS

FOR THE YEAR ENDED 31 OCTOBER 2022

Trustees and Council of Management

Mrs J Ceney-Welsh (appointed 21 January 2023) Mr S Cumiskey (appointed 21 January 2023)

Mr J B Furse Mr T A Hughes (resigned 18 March 2023) Mr P Miller, Vice Chairman Mr M Oliver Mrs M Pickering, Company Secretary Mrs B J Smith Mr M Thompson, Chairman

Company registered number

02939379

Charity registered number

1039170

Registered office

2 Rutland Park Sheffield S10 2PD

Company Secretary

Mrs M Pickering

Company accountant

Mr A Gardner

Independent auditor

BHP LLP Chartered Accountants 2 Rutland Park Sheffield S10 2PD

Page 1

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITABLE COMPANY, ITS TRUSTEES AND COUNCIL OF MANAGEMENT AND ADVISERS (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2022

Bankers

National Westminster Bank plc PO Box 418 Lowry House 17 Marble Street MANCHESTER M60 3NN

Page 2

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT

FOR THE YEAR ENDED 31 OCTOBER 2022

The Trustees present their report and the audited financial statements of the charity for the year ended 31 October 2022. The trustees have adopted the provisions of the Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019).

The financial statements have been prepared in accordance with the accounting policies set out in notes to the accounts and comply with the charity’s governing document, the Charities Act 2011 and 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 published in October 2019.

Since the charitable company qualifies as small under section 382 of the Companies Act 2006, the Strategic report required of medium and large companies under the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 has been omitted.

Trustees of the charity

The directors of the charitable company are its trustees for the purposes of charity law. The trustees who have served during the year and since the year end were as follows:

Mr S Cumiskey Mr J B Furse Mr T A Hughes Mr P Miller Mr M Oliver Mrs M Pickering Mrs B J Smith Mr M Thompson Mrs J Ceney-Welsh

Objectives and activities

a. Policies and objectives

The Charity’s Objects are ‘To promote and advance the Christian Religion by the provision of facilities calculated directly to promote the effective working of all Christian Churches’. In the furtherance of these Objects we currently provide resource centres for people and bodies engaged in advancing the Christian Faith, and to establish, operate and maintain day or residential centres for holiday, recreational and conference facilities.

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)'.

In furtherance of these charitable objectives, the Centres are owned and operated for the public benefit in North Norfolk and North Wales. Guests come from different areas and church backgrounds and include general holiday guests participating in the programmes offered by the Centres, with Churches, various Christian Ministries and day school groups following their own programmes.

Page 3

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

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

Achievements and performance

a. Main achievements of the charitable company

The past year has continued to be full of challenges in the hospitality sector with the employment landscape having changed dramatically since the impact of the pandemic. This has made it harder to recruit and retain staff. In addition, the impact of inflation on utilities, wages, food purchases but to mention a few, are examples of circumstances that businesses have not had to face for many years. Despite this we have continued to adapt to these changing circumstances with ongoing reviews of all aspects of our business, with the company continuing to move in the right direction. The substantial increases in bookings at both Centres has been very encouraging throughout the trading year and we were able to have both places functional for all of the year.

As a result, our Business Plan could be fully implemented, unlike our most recent trading years, and with this we managed to have some very successful results, notably at The Pleasaunce. Although staff and overseas volunteers has again proved more difficult to get in place, the support of volunteers from the UK was really helpful, and we would like to mention a special word of thanks to all those concerned. In addition, good use of employment agencies was made which proved very helpful. Whilst extremely challenging, we managed to get through. Most importantly it was good that we were able to continue with our ministry through such demanding times.

We would like to re-iterate our appreciation to the Centre management staff, volunteers and the people who led the holiday programs. A special mention is being made regarding Jillian Orme, our Centre Manager at The Pleasaunce, who also has been supporting our new manager at Beechwood Court. We continue to be very grateful for the exceptional level of commitment she has shown under the most demanding of situations. We have appointed Nate Ussery as the Centre Manager at Beechwood Court after a period of being the Assistant Centre Manager.

Andrew Gardner has continued in his job role as our Company Accountant and as our Management Consultant for the Centres where he is available to give additional support and advice to the Centre Management teams. He has continued to be involved in the volunteer recruitment process, using his many years of experience to help in this specific area, this being even more challenging than before due to the slowing up of the paperwork process for International Volunteers and this continues to be the case albeit with a slight improvement.

Our marketing processes continue through various websites along with a printed format of our holiday brochures, which has been well received. We retained the services of a leading Christian Advertising/Publications company. Their ongoing remit was to further develop the above stated marketing development strategies aimed at attracting new guests and group bookings for the 2021-22 trading year. We also continued advertising with several different publications throughout the past year and are continuing to do so for the 2022-23 business trading year.

As mentioned in previous Reports there has been ongoing support by the Company’s Membership, support groups, the guests, and many others, who have been willing to help in financial, practical, and prayerful ways. The Trustees on behalf of the Company would like to express our thanks and gratitude to all concerned.

Page 4

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED)

FOR THE YEAR ENDED 31 OCTOBER 2022

Financial review

a. Going concern

After making appropriate enquiries, the trustees have a reasonable expectation that the charitable company 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. Further details regarding the adoption of the going concern basis can be found in the accounting policies.

b. Reserves policy

As set out below the target level of free reserves is £160,000. The free reserves of the charity (representing the unrestricted funds excluding the pension fund, which are not included in fixed assets) amount to £182,628 (2021: £161,696). The Trustees consider that these reserves are both adequate and necessary to continue the work of the Charity.

c. Principal funding

The Charity’s principal source of funding was income from guests, with some investment income and donations, as detailed in the Statement of Financial Activities. All income is utilised to finance the objects of the Charity, set out on page 3.

Incoming resources for the year were £559,319 (2021: £366,593). Expenditure for the year was £561,574 (2021: £379,059). This resulted in an overall deficit of £2,255 (2021: deficit £12,466).

Total funds carried forward at 31 October 2022 are £635,247 (2021: £637,502) of which unrestricted funds are £596,989 (2021: £597,125) and restricted funds are £38,258 (2021: £40,377).

Additions to Fixtures and Fittings amounting to £8,150 are shown in note 15 to the accounts.

There is no longer a legal requirement for the Company's accounts to have a full audit. However, the Trustees have given this consideration, and having discussed this matter with the Auditor, they are continuing to have the accounts independently audited.

d. Financial framework

Listed below, are the key areas of our revised Business Plan:

Page 5

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED)

FOR THE YEAR ENDED 31 OCTOBER 2022

Further capital raising opportunities additional to the ‘medium term’ Business Plan:

We are encouraged by the increase in bookings at The Pleasaunce and Beechwood Court. We are in very challenging financial circumstances but with the ‘Core/Satellite’ Business Plan in place we have managed to continue to reduce our overheads thus giving us a better opportunity to sustain our recovery and consolidation processes.

A note of caution - although we recognise that this may not happen, if other external events were to adversely impact on our business, we would need to make provision for a major loss in our current trading year. Therefore, the relevant capital amount would potentially need to be raised through the selling of some of our fixed assets. Although very unlikely, if this situation were to arise it would require very careful consideration as to what would need to be sold. We feel as a Board of Trustees that it is important to bring this possible scenario to the attention of the members.

Structure, governance and management

a. Constitution

Christian Endeavour Holiday Centres Limited (CEHC) is a company limited by guarantee and a registered charity governed by its Memorandum and Articles of Association. Company number 02939379 and Charity number 1039170.

b. Methods of appointment or election of Trustees

The Directors of the charitable company are its Trustees for the purpose of charity law and are the members of the Council of Management. Throughout this report they are collectively referred to as the Trustees. As set out in the Articles of Association, the Chairman is appointed by the Trustees, who also have the power to co-opt additional Trustees. One third of the Trustees retire by rotation each year together with new Trustees appointed by co-option during the year and may be reappointed by the members of the charitable company attending the Annual General Meeting.

c. Policies adopted for the induction and training of Trustees

In relation to induction and ongoing training for the Trustees, regular publications and circulars from The Charity Commission along with other relevant documents are distributed to the Trustees where appropriate.

Page 6

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED)

FOR THE YEAR ENDED 31 OCTOBER 2022

Structure, governance and management (continued)

d. Organisational structure and decision-making policies

The overall management of the charity is carried out by the Trustees, who work on a voluntary basis and meet regularly throughout the year. They are responsible for all policy matters, have specific executive functions and are assisted by other voluntary workers.

The day to day running of the Centres is carried out by the resident Centre Managers and support staff who report to the Trustees. The managers during the year under review are:

Beechwood Court – Mr N Ussery The Pleasaunce – Mrs J Orme

e. Pay policy for key management personnel

For key management positions pay and remuneration have had their levels set with several factors taken into consideration, for example we have benchmarked against similar organizations within the charity sector, their level of experience in the relevant job role and the professional qualifications that relate to it.

f. Related party relationships

There are a number of related party transactions which have been disclosed within note 27.

g. Financial risk management

The Trustees review all major risks which the Company faces and undertake appropriate risk assessments. The Trustees are able to draw on their own experience and also make use of appropriate qualified consultants, listed below are examples regarding this subject. For Safeguarding issues, we have engaged the services of a company which specialises in this important issue, in addition we have a Safeguarding Officer and trainer along with a Trustee dedicated to this specific matter. We also review the company’s Safeguarding Policy annually. We have appointed a firm that specialises in Human Resources advising in such matters as legal advice and documentation support. With reference to Health & Safety matters we have appointed a company to give advice, complete site visits, reports and provide structured best practice support systems with accompanying policy document support. We complete an annual review with our insurance provider which covers provisions to protect the Company, they also help with surveys, where applicable, and make recommendations that help to reduce potential insurance risks. Regarding GDPR, we have resourced support material and have our policies in place with ongoing reviews. For each issue we usually appoint 2 trustees to work in each specific area in conjunction with the Centre Managers and the Council of Management. Financial risk is referred to in the financial framework on pages 5 and 6 of this Report headed ‘Financial review’. As summarised above the Trustees confirm that they have established systems to mitigate significant risks, and that available reserves and insurance cover provide sufficient resources in the event of any adverse occurrences.

Page 7

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED)

FOR THE YEAR ENDED 31 OCTOBER 2022

Plans for future periods

Our focus now and over the next trading year will continue to be the implementation of our ‘Core/Satellite’ recovery plan. This will mean that The Pleasaunce will be the ‘Core’ part, as it has continued to recover more quickly and confirmed bookings are the higher of the two Centres, with Beechwood Court, continuing to recover, as the ‘Satellite’. By doing this we will be able to utilise both our Centres' Staff and Volunteers in a more flexible and cost-effective manner. Thereafter the following year will also be part of this ‘Consolidation’ period. As these next phases unfold, we aim to stabilize and develop our business model further with the implementation of this revised ‘medium’ term business strategy. After which we plan to move on to the next stage namely that of our ‘longer’ term planning cycle.

By taking this approach we aim to consolidate and develop a sustainable business model that will fulfil its financial obligations as a Company, serve the aims of the Charity’s Objects, and its specific purpose of being a Christian Ministry.

Statement of Trustees' responsibilities

The trustees (who are also the directors of the charitable company for the purposes of company law) 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).

Company law requires the trustees to prepare financial statements for each financial year. Under company law, the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company 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 disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Disclosure of information to auditor

In so far as the trustees are aware:

Page 8

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED IA company limited by guarantee) TRUSTEES, REPORT ICONTINUEDI FOR THE YEAR ENDED 31 OCTOBER 2022 Audltor The Buditor. BHP LLP, has indicated their willingne55to continue in office. The tru5tÈes will prop¢)5e a motion reappointing the auditor at a Ffleeting of the trustees. Approved by order of the members of the board of trustee5 and signed on theFr behalf by: Mr M Thompson Chairman Date= Page 9

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

We have audited the financial statements of Christian Endeavour Holiday Centres Limited (the ‘charitable company’) for the year ended 31 October 2022, which comprise the statement of financial activities, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the trustees' report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information contained within the trustees' report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Page 10

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED (CONTINUED)

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors’ report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of trustees

As explained more fully in the trustees’ responsibilities statement, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Page 11

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED (CONTINUED)

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the charitable company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the FRC's website at: www.frc.org.uk/auditorsresponsibilities.

Page 12

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED (CONTINUED)

This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Jane Marshall (Senior statutory auditor)

for and on behalf of

BHP LLP

Chartered Accountants Statutory Auditors 2 Rutland Park Sheffield S10 2PD

Date: 5 April 2023

Page 13

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 OCTOBER 2022

Note
Income from:
Donations and legacies
4
Charitable activities
5
Investments
6
Other income
7
Total income
Expenditure on:
Charitable activities
8
Total expenditure
Net expenditure/net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward		 Unrestricted
funds
2022
£
14,656
513,995
324
8,497
537,472
537,608
537,608
(136)
597,125
(136)
596,989		 Restricted
funds
2022
£
21,847
-
-
-
21,847
23,966
23,966
(2,119)
40,377
(2,119)
38,258		 Total
funds
2022
£
36,503
513,995
324
8,497
559,319
561,574
561,574
(2,255)
637,502
(2,255)
635,247		 Total
funds
2021
£
33,688
256,177
125
76,603
366,593
379,059
379,059
(12,466)
649,968
(12,466)
637,502

All income and expenditure derive from continuing activites. The Statement of Financial Activities complies with the requirements for an income and expenditure account under the Companies Act 2006 and includes all gains and losses recognised in the year.

Page 14

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

REGISTERED NUMBER: 02939379

BALANCE SHEET

AS AT 31 OCTOBER 2022

Note
Fixed assets
Tangible assets
15
Current assets
Stocks
16
Debtors
17
Cash at bank and in hand
Creditors: amounts falling due within one year
18
Net current assets
Total assets less current liabilities
Creditors: amounts falling due after more than
one year
19
Provisions for liabilities
26
Total net assets
Charity funds
Restricted funds
20
Unrestricted funds
20
Total funds		 6,674
52,377
311,083
370,134
(112,211)		 2022
£
417,069
417,069
257,923
674,992
(37,037)
(2,708)
635,247
38,258
596,989
635,247		 6,401
28,851
319,421
354,673
(114,637)		 2021
£
449,078
449,078
240,036
689,114
(37,963)
(13,649)
637,502
40,377
597,125
637,502

Page 15

CHRISTIAN ENDEAVOUR MOUDAY CENTRES UMITED IA company limited by guarantee) REGISTERED NUMBER: 02939379 BALANCE SHEET ICONTINUEDI ASA T31 ocf08ER 2022 The Trustees acknowledge their responsibtrlitie5 for wmplying with the requirements of the Att with Tr5pect to accounting record5 and prep3r3tion of financial statements. The financial stateme¥rts have been prepared in accordance with the provisions applicable to entities subject to the small companies regime. The finarscial statemerrts were approved and authorised fDr issue bythe TfUStee5 and signed on their behalf by: Mr M Thompson Chairman Date: of 2aZI The notes pages 18 to 38 form part of these financial statements. Page 16

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 OCTOBER 2022

Note
Cash flows from operating activities
Net cash provided by operating activities
23
Cash flows from investing activities
Bank interest
Proceeds from the sale of tangible fixed assets
Purchase of tangible fixed assets
Net cash used in investing activities
Cash flows from financing activities
Repayments of borrowing
Net cash used in financing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
24		 2022
£
5,339
324
167
(8,150)
(7,659)
(6,018)
(6,018)
(8,338)
319,421
311,083		 2021
£
23,875
125
-
(11,029)
(10,904)
(1,389)
(1,389)
11,582
307,839
319,421

Page 17

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

1. General information

Christian Endeavour Holiday Centres Limited is a company limited by guarantee registered in England & Wales. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of the registered office is given in the charity information on page 1 of these financial statements. The nature of the charity's operations and principal activities are to promote and advance the Christian religion by the provision of residential holiday, recreational and conference facilities.

2. Accounting policies

2.1 Basis of preparation of financial statements

The charity constitutes a public benefit entity as defined for FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities Statement of Recomments Practice applicable to the charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and the UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention modified to include vertain items at fair value. The financial statements are presented in sterling which is the functional currency of the charity and rounded to the nearest £1.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

2.2 Going concern

The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.

2.3 Income

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

Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.

Other income is recognised in the period in which it is receivable and to the extent the goods have been provided or on completion of the service. Included in other income is Coronorvirus Job Retention Scheme (CJRS) which is recognised in the period for which the claim was made.

Page 18

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

2. Accounting policies (continued)

2.4 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 charitable company's objectives, as well as any associated support costs.

All expenditure is inclusive of irrecoverable VAT.

2.5 Interest receivable

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

2.6 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 bases:

2.7 Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Page 19

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

2. Accounting policies (continued)

2.8 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.

2.9 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.

2.10 Liabilities

Liabilities and provisions 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 charitable company 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.

2.11 Provisions

Provisions are recognised when the charitable company has an obligation at the reporting date as a result of a past event which it is probable will result in the transfer of economic benefits and the obligation can be estimated reliably.

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 within interest payable and similar charges.

2.12 Financial instruments

The charitable company 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.

Page 20

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

2. Accounting policies (continued)

2.13 Pensions

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

The charitable company operates a defined benefit pension scheme for the benefit of its employees. A liability for the charity's obligations under the plan is recognised net of plan assets. The net defined benefit liability is recognised as the cost of the defined benefit plan during the period. Pension plan assets are measured at fair value and the defined benefit obligation is measured on an actuarial basis using the projected unit method. Actuarial valuations are obtained at least triennially and are updated on the balance sheet date.

2.14 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 charitable company and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charitable company 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.

2.15 Taxation

The charitable company is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charitable company is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.

2.16 Employee benefits

The cost of short-term employee benefits are recognised as a liability and an expense.

The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received.

Page 21

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

3. Critical accounting estimates and areas of judgment

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions:

The charitable company makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The following judgements (apart from those involving estimates) have been made in the process of applying the above accounting policies that have had the most significant effect on amounts recognised in the financial statements:

Support costs:

Some costs incurred by the charity such as printing, postage and stationery are shared between activities. The charity's policy is to allocate these costs on the basis of assessed consumption.

Pension creditor - under Charities SORP FRS 102, the present value of the future deficit contributions is recognised. The calculation of the present value of the future deficit contributions is subject to an assumption of a discount rate. The discount rate used is determined by reference to market yields at the reporting date on high quality corporate bonds.

Page 22

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

4. Income from donations and legacies

Donations
Total 2021		 Unrestricted
funds
2022
£
14,656
17,181		 Restricted
funds
2022
£
21,847
16,507		 Total
funds
2022
£
36,503
33,688		 Total
funds
2021
£
33,688

5. Income from charitable activities

Income from guests
Total 2021		 Unrestricted
funds
2022
£
513,995
256,177		 Total
funds
2022
£
513,995
256,177		 Total
funds
2021
£
256,177

6. Investment income

Interest receivable
Total 2021		 Unrestricted
funds
2022
£
324
125		 Total
funds
2022
£
324
125		 Total
funds
2021
£
125

Page 23

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

7. Other income

Coronavirus Job Retention Scheme income
Non Domestic Rate grant
Total 2021		 Unrestricted
funds
2022
£
-
8,497
8,497
76,603		 Total
funds
2022
£
-
8,497
8,497
76,603		 Total
funds
2021
£
28,419
48,184
76,603

8. Analysis of expenditure on charitable activities

Summary by fund type

Charitable expenditure (note 9)
Total 2021		 Unrestricted
funds
2022
£
537,608
378,673		 Restricted
funds
2022
£
23,966
386		 Total
2022
£
561,574
379,059		 Total
2021
£
379,059

Page 24

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

9. Analysis of expenditure by activities

Charitable activities
Total 2021 (as restated)		 Direct costs
2022
£
549,338
365,797		 Support costs
2022
£
12,236
13,262		 Total
funds
2022
£
561,574
379,059		 Total
funds
2021
£
379,059

Analysis of direct costs

Wages and salaries (note 12)
Depreciation
Provisions, light, heat and laundry
Property running costs
Property repairs and renewals
Legal and professional
Staff travel and meeting costs
Loss on disposal
Free guest goodwill contributions		 Total
funds
2022
£
222,542
39,664
128,404
71,217
73,399
5,736
6,848
328
1,200
549,338		 As restated
Total
funds
2021
£
137,853
39,276
77,699
51,054
47,075
5,149
7,691
-
-
365,797

Page 25

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

9. Analysis of expenditure by activities (continued)

Analysis of support costs

Office and computer equipment
Printing, postage and stationary
Governance costs (note 10)		 Total
funds
2022
£
1,326
1,661
9,249
12,236		 As restated
Total
funds
2021
£
2,889
976
9,397
13,262

10. Governance

Trustees' expenses and meeting costs
Auditor's remuneration		 2022
£
1,180
8,069
9,249		 2021
£
547
8,850
9,397
11. Net income/(expenditure)
This is stated after charging:
2022 2021
£ £
Depreciation of tangible fixed assets 39,664 39,276
Auditor's remuneration 8,069 8,850

Page 26

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

12. Staff costs

Wages and salaries
Social security costs
Contribution to defined contribution pension schemes
Operating costs of defined benefit pension schemes		 2022
£
207,171
7,289
7,945
137
222,542		 2021
£
133,133
(2,274)
6,914
80
137,853

Included within wages and salaries are agency costs of £14,616 (2021: £12,385).

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

2022 2021
No. No.
15 9

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

During the year key management personnel remuneration, including Employer's NI and pension, amounted to £67,662 (2021: £49,382). The key management personnel refers to the company accountant and the centre managers.

13. Trustees' remuneration and expenses

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

During the year ended 31 October 2022, expenses totalling £1,180 were reimbursed or paid directly to 2 trustees for meeting expenses (2021 - £547 to 2 trustees for meeting expenses).

14. Pension costs

The charity makes payments on behalf of employees into individual personal pension plans. The assets of these plans are held separately from those of the charity in independently administered funds. The pension cost charge in the Statement of Financial Activities represents contributions payable by the charity and amounts to £7,945 (2021: £6,914).

Page 27

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

15. Tangible fixed assets

Cost or valuation
At 1 November 2021
Additions
Disposals
Transfers between classes
At 31 October 2022
Depreciation
At 1 November 2021
Charge for the year
On disposals
Transfers between classes
At 31 October 2022
Net book value
At 31 October 2022
At 31 October 2021
16.
Stocks
Finished goods and goods for resale		 Freehold
property
Major structural
enhancements
£
£
446,093
241,615
-
4,150
-
-
61,017
-
507,110
245,765
201,896
127,446
11,970
18,734
-
-
12,700
-
226,566
146,180
280,544
99,585
244,197
114,169		 Fixtures and
fittings
£
613,236
4,000
(1,800)
(61,017)
554,419
522,524
8,960
(1,305)
(12,700)
517,479
36,940
90,712
2022
£
6,674		 Total
£
1,300,944
8,150
(1,800)
-
1,307,294
851,866
39,664
(1,305)
-
890,225
417,069
449,078
2021
£
6,401

Page 28

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

17. Debtors

Trade debtors
Other debtors
Prepayments and accrued income		 2022
£
41,211
5,555
5,611
52,377		 2021
£
18,165
2,197
8,489
28,851

18. Creditors: Amounts falling due within one year

Bank loans
Trade creditors
Other taxation and social security
Other creditors
Accruals and deferred income		 2022
£
5,556
16,147
23,024
16,357
51,127
112,211		 2021
£
10,648
13,647
6,407
17,757
66,178
114,637

The reduction in the bank loans due within one year is due to a change in repayment terms.

19. Creditors: Amounts falling due after more than one year

2022 2021
£ £
Bank loans 37,037 37,963

The bank loan is part of the Government's Bounce Back Loan Scheme in relation to the COVID-19 pandemic. The loan was received in the year ended 31 October 2020, the balance was interest free for the first 12 months with no repayments for the first 12 months. Since August 2021 interest has been charged at 2.5% per annum.

Page 29

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

20. Statement of funds

Statement of funds - current year

Unrestricted funds
Designated funds
Fixed assets
General funds
General funds excluding pension
fund
Pension fund
Total Unrestricted funds
Restricted funds
Free guest goodwill fund
Beechwood Court pledge fund
The Pleasaunce pledge fund
Total of funds		 Balance at 1
November
2021
£
449,078
161,696
(13,649)
148,047
597,125
2,757
10,668
26,952
40,377
637,502		 Income
£
-
526,394
11,078
537,472
537,472
986
2,261
18,600
21,847
559,319		 Expenditure
£
(39,664)
(497,807)
(137)
(497,944)
(537,608)
(1,200)
(376)
(22,390)
(23,966)
(561,574)		 Transfers
in/out
£
7,656
(7,656)
-
(7,656)
-
-
-
-
-
-		 Balance at 31
October 2022
£
417,070
182,627
(2,708)
179,919
596,989
2,543
12,553
23,162
38,258
635,247

Page 30

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

20. Statement of funds (continued)

Statement of funds - prior year

Unrestricted funds
Designated funds
Fixed assets
General funds
General funds excluding pension
fund
Pension fund
Total Unrestricted funds
Restricted funds
Free guest goodwill fund
Beechwood Court pledge fund
The Pleasaunce pledge fund
Total of funds		 Balance at
1 November
2020
£
477,325
166,096
(17,709)
148,387
625,712
1,018
9,886
13,352
24,256
649,968		 Income
£
-
345,946
4,140
350,086
350,086
1,739
1,168
13,600
16,507
366,593		 Expenditure
£
(39,276)
(339,317)
(80)
(339,397)
(378,673)
-
(386)
-
(386)
(379,059)		 Transfers
in/out
£
11,029
(11,029)
-
(11,029)
-
-
-
-
-
-		 Balance at
31 October
2021
£
449,078
161,696
(13,649)
148,047
597,125
2,757
10,668
26,952
40,377
637,502

Page 31

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

20. Statement of funds (continued)

Fixed assets - represent the net book value of fixed assets held by the charity.

Pension fund - represents the present value of the provisions required for the defined benefit pension scheme.

Free guest goodwill fund - receives donations from guests to enable people with particular needs to take a holiday who would otherwise not be able to. Guests are able to nominate individuals or groups, the standard cost of providing a holiday is then re-claimed from the fund.

Beechwood Court pledge fund - For general improvements to Beechwood Court.

The Pleasaunce pledge fund - Funds to support activity at the Pleasaunce.

Transfers - transfers in the year represented the movement in fixed assets.

21. Summary of funds

Summary of funds - current year

Designated funds
General funds
Restricted funds		 Balance at 1
November
2021
£
449,078
148,047
40,377
637,502		 Income
£
-
537,472
21,847
559,319		 Expenditure
£
(39,664)
(497,944)
(23,966)
(561,574)		 Transfers
in/out
£
7,656
(7,656)
-
-		 Balance at 31
October 2022
£
417,070
179,919
38,258
635,247

Summary of funds - prior year

Designated funds
General funds
Restricted funds		 Balance at
1 November
2020
£
477,325
148,387
24,256
649,968		 Income
£
-
350,086
16,507
366,593		 Expenditure
£
(39,276)
(339,397)
(386)
(379,059)		 Transfers
in/out
£
11,029
(11,029)
-
-		 Balance at
31 October
2021
£
449,078
148,047
40,377
637,502

Page 32

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

22. Analysis of net assets between funds

Analysis of net assets between funds - current year

Tangible fixed assets
Current assets
Creditors due within one year
Creditors due in more than one year
Provisions for liabilities and charges
Total
Analysis of net assets between funds - prior year
Tangible fixed assets
Current assets
Creditors due within one year
Creditors due in more than one year
Provisions for liabilities and charges
Total		 Unrestricted
funds
2022
£
417,069
331,876
(112,211)
(37,037)
(2,708)
596,989
Unrestricted
funds
2021
£
449,078
314,296
(114,637)
(37,963)
(13,649)
597,125		 Restricted
funds
2022
£
-
38,258
-
-
-
38,258
Restricted
funds
2021
£
-
40,377
-
-
-
40,377		 Total
funds
2022
£
417,069
370,134
(112,211)
(37,037)
(2,708)
635,247
Total
funds
2021
£
449,078
354,673
(114,637)
(37,963)
(13,649)
637,502

Page 33

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

23. Reconciliation of net movement in funds to net cash flow from operating activities

Net expenditure for the year (as per Statement of Financial Activities)
Adjustments for:
Depreciation charges
Bank interest
Loss on the sale of fixed assets
(Increase) in stocks
(Increase) in debtors
Increase in creditors
Pension liability adjustment
Net cash provided by operating activities		 2022
£
(2,255)
39,664
(324)
328
(273)
(23,526)
2,666
(10,941)
5,339		 2021
£
(12,466)
39,276
(125)
-
(3,551)
(1,916)
6,717
(4,060)
23,875

24. Analysis of cash and cash equivalents

Cash in hand
Total cash and cash equivalents
Analysis of changes in net debt
Cash at bank and in hand
Debt due within 1 year
Debt due after 1 year		 At 1
November
2021
£
319,421
(10,648)
(37,963)
270,810		 2022
£
311,083
311,083
Cash flows
£
(8,338)
5,092
926
(2,320)		 2021
£
319,421
319,421
At 31 October
2022
£
311,083
(5,556)
(37,037)
268,490

25. Analysis of changes in net debt

Page 34

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

26. Pension commitments

The company participates in the TPT Retirement Solutions scheme, a multi-employer scheme which provides benefits to some 638 non-associated participating employers. The scheme is a defined benefit scheme in the UK. It is not possible for the company to obtain sufficient information to enable it to account for the scheme as a defined benefit scheme. Therefore it accounts for the scheme as a defined contribution scheme.

The scheme is subject to the funding legislation outlined in the Pensions Act 2004 which came into force on 30 December 2005. This, together with documents issued by the Pensions Regulator and Technical Actuarial Standards issued by the Financial Reporting Council, set out the framework for funding defined benefit occupational pension schemes in the UK.

The scheme is classified as a 'last-man standing arrangement'. Therefore the company is potentially liable for other participating employers' obligations if those employers are unable to meet their share of the scheme deficit following withdrawal from the scheme. Participating employers are legally required to meet their share of the scheme deficit on an annuity purchase basis on withdrawal from the scheme.

A full actuarial valuation for the scheme was carried out at 30 September 2020. This valuation showed assets of £800.3m, liabilities of £831.9m and a deficit of £31.6m. To eliminate this funding shortfall, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

Deficit contributions

________________ From 1 April 2022 to 31 January 2025: £3,312,000 per annum (payable monthly)

Unless a concession has been agreed with the Trustee the term to 31 January 2025 applies.

Note that the scheme’s previous valuation was carried out with an effective date of 30 September 2017. This valuation showed assets of £794.9m, liabilities of £926.4m and a deficit of £131.5m. To eliminate this funding shortfall, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

Page 35

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

26. Pension commitments (continued)

Deficit contributions

________________ From 1 April 2019 to 30 September 2025: £11,243,000 per annum (payable monthly and increasing by 3%

(payable monthly and increasing by 3% each on 1st April)

________________ The recovery plan contributions are allocated to each participating employer in line with their estimated share of the Series 1 and Series 2 scheme liabilities.

Where the scheme is in deficit and where the company has agreed to a deficit funding arrangement the company recognises a liability for this obligation. The amount recognised is the net present value of the deficit reduction contributions payable under the agreement that relates to the deficit. The present value is calculated using the discount rate detailed in these disclosures. The unwinding of the discount rate is recognised as a finance cost.

31 October 2022
31 October 2021
31 October 2020
(£s)
(£s)
(£s)
________________
Present value of provision
2,708
13,649
17,709

RECONCILIATION OF OPENING AND CLOSING PROVISONS

Period Ending
Period Ending
31 October 2022
31 October 2021
(£s)
(£s)
________________
Provision at start of period
13,649 17,709
________________
Unwinding of the discount factor (interest expense)
137
80
________________
Deficit contribution paid
(2,432)
(4,014)
________________
Remeasurements - impact of any change in assumptions
(109)
(126)
________________
Remeasurements - amendments to the contribution schedule
(8,537)
-
______________
Provision at end of period
2,708
13,649
________________

Page 36

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

26. Pension commitments (continued)

INCOME AND EXPENDITURE IMPACT

Period Ending
Period Ending
31 October 2022
31 October 2021
(£s)
(£s)
________________
Interest expense
137
80
________________
Remeasurements – impact of any change in assumptions
(109) (126)
________________
Remeasurements – amendments to the contribution schedule
(8,537)
-
________________
Contributions paid in respect of future service
-
-
________________
Costs recognised in income and expenditure account
(137)
(80)
________________
ASSUMPTIONS
________________
31 October 2022
31 October 2021
31October 2020
(% per annum)
(% per annum)
(% per annum)
________________
Rate of discount
4.90
1.10
0.52
________________

The discount rates shown above are the equivalent single discount rates which, when used to discount the future recovery plan contributions due, would give the same results as using a full AA corporate bond yield curve to discount the same recovery plan contributions.

Page 37

(A company limited by guarantee)

CHRISTIAN ENDEAVOUR HOLIDAY CENTRES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2022

27. Related party transactions

At the year end interest free loans remained outstanding, having been received from the following trustees: Mrs B J Smith £100 (2021: £100), Mrs M Pickering £100 (2021: £100), Mr M Thompson £150 (2021: £150), Mr P Miller £500 (2021: £500), Mr T A Hughes £100 (2021: £100), Mr J B Furse £100 (2021: £100), and Mr M Oliver £100 (2021: £100).

Interest free loans also remained outstanding from close family of the following trustees: Mr M Thompson £350 (2021: £350), Mr P Miller £500 (2021: £500), Mr J B Furse £100 (2021: £100), Mr B J Smith £100 (2021: £100) and Mr M Oliver £100 (2021: £100).

Page 38