2022-12-31-accounts

Charity number: 1054380

Tunbridge Wells Christian Fellowship

Unaudited

Trustees' report and financial statements

For the year ended 31 December 2022

Tunbridge Wells Christian Fellowship

Contents

	Page
Reference and administrative details of the charity, its Trustees and advisers	1
Trustees' report	2 - 7
Independent examiner's report	8
Statement of financial activities	9
Balance sheet	10
Notes to the financial statements	11 - 24

Tunbridge Wells Christian Fellowship

Reference and administrative details of the charity, its Trustees and advisers For the year ended 31 December 2022

Trustees	S Mayho
	M Brewis
	I Martin
	M Winter
	B Hughes
Charity registered number 1054380 Principal office Christian Centre Hanover Road Tunbridge Wells Kent TN1 1EY Accountants Kreston Reeves LLP Chartered Accountants Montague Place Quayside Chatham Maritime Chatham Kent ME4 4QU

Page 1

Tunbridge Wells Christian Fellowship

Trustees' report For the year ended 31 December 2022

The Trustees present their annual report together with the financial statements of the charity for the year ended 31 December 2022.

Objectives and activities

a. Policies and objectives

The objects of the Church are:

• The advancement of the Christian religion by the proclamation and furtherance of the Gospel of God concerning His Son Jesus Christ the Lord and teaching the Word of God by the Church, in accordance with the Statement of Fundamental truths of Assemblies of God in Great Britain and Ireland as approved by the General Council from time to time;

• Such other charitable purposes as shall further the attainment of the above of the Church;

• The furtherance of the other charitable work of the Church consistent with the Statement;

• The furtherance of the work of the Assemblies of God in Great Britain and Ireland and the promotion of the spiritual teaching and the maintenance of the statement and the promotion of religious observances within the Statement.

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)'.

b. Vision

Our vision is expressed as follows:

We see a radiant church, encountering God and moving in the Spirit. A faith filled people who demonstrate God’s kingdom and are transformed, equipped, mobilised and sent daily as part of God’s redemptive purpose for the world.

c. Strategy

To help us take practical steps towards making this vision a reality, we follow three steps, inspired by the actions of the very first followers of Jesus.

• Gathering together to encounter God

• Growing together in God

• Going to live for Jesus every day

Achievements and performance

a. Review of activities

Objectives and achievements for the year:

We commenced 2022 with plans in place to undertake several key activities:

Church Council

• Support the refreshing of our vision, values and longer term strategy

• Significant progress was made by the Leadership Team with the development of a refreshed set of vision and value statements. This was then widely communicated throughout the church via the publication of a booklet and a strong teaching program.

• A longer term set of goals and strategies was also developed with appropriate indicators of progress that are now shared at each Trustee meeting

• Expansion of the staff team

• In discussions with the Leadership Team, we agreed to pursue the appointment of an Assistant Pastor, with a particular gifting in Youth ministry, to further support the mission and long term vision of the church

• Following various enquiries and advertising, a number of candidates were identified and interviewed although an appointment has not yet been made

Page 2

Tunbridge Wells Christian Fellowship

Trustees' report (continued) For the year ended 31 December 2022

• Securing our long term property needs.

• With the concluding of the renewal of the Tesco site headlease, we have engaged with our landlords regarding the extension of the churches’ own lease

• The Trustees also agreed, in the light of generous giving, to further reduce the remaining mortgage with a view to eliminating it in the next year or so

• The Trustees have also progressed the development of a long term maintenance plan covering all of the church buildings

• The Trustees determined to remain open to God’s leading and plans regarding premises

Church

• Review our support for church staff and for their development

• Refresh vision and strategy for TWCF and embed into church

• This was presented at our Vision Day in April 2022, and again in January 2023, where we shared a booklet outlining our renewed aspirational values.

• Develop an all-age discipleship strategy for TWCF

• Through 2021 and 2022 this was being refined, and was adopted in 2022 for implementation in 2023 and beyond. This involved clarifying our definition of discipleship, reviewing our current practices, identifying key steps in the process of discipleship, teaching people to grow as followers of Jesus, reinforcing this with relevant personal stories, teaching these elements through all age groups. We will share feedback through Life Groups and seek to model the practices in every aspect of church life.

• As part of working through this new model in 2022 a series of teachings were given to the whole church which were also written up into a booklet for distribution throughout the church, and are available for others in future.

• Agree and implement a new and expanded approach to personal, local and global mission

• In a very real sense, all that we do is connected with mission.

• During 2022 we clarified our definition of mission, reflected on our practice of mission, and revised our mission strategy. We worked through teaching materials in our Life Groups, with the aim of running an outreach event in 2023. This training involved over half of the church, and was completed early in 2023.

• As part of our mission focus we are now running groups serving every age group from children through to the elderly, all of which are with the purpose of sharing God’s love with our community.

• During the latter part of 2022 we were aware of potential financial need amongst the local community, and opened our café area as a Warm Space, providing a warm and welcoming environment with free drinks and snacks available for people to access.

• Our global mission team has continued to expand our investment in missions, with updated levels of support enabling us to support more organisations who are in line with our vision and values, and enable more mission activity to take place.

• Additionally during 2022 we supported members of the congregation who were exploring a call to serve God overseas, and this will continue through 2023.

• Our Mission Support Team will continue to develop our Overseas Mission support during the year, and our Leadership team will be looking to extend our local mission engagement through this coming year.

• In addition to our organized activities, members of TWCF Church continue to be well represented in other local charities and activities.

• Reassess capabilities for TWCF post lockdown and lead into relaunch

• We have relaunched most of our Sunday activities at our Central Site, as well as monthly services and multiple areas of community activity and outreach at our South Site. We have not restarted our weekly services at our South Site, choosing to run these monthly instead.

• Review and develop partnership work with other local churches and agencies

• During 2022 we reviewed our relationship with AoG. Our review and development of local contacts will continue through 2023.

• Consider how best to measure progress in terms of our Mission and agree measures.

• We developed some measures to help us track progress as a church, and statistics are regularly being brought to our Church Council meetings. The measures will be periodically monitored for effectiveness.

• Develop coherent and effective TWCF response to racism

• We continue to strengthen our diversity across our ministry teams and the church family as a whole. We have ensured that support is available for people affected by racism when occurring, whether from inside or outside the church community.

Page 3

Tunbridge Wells Christian Fellowship

Trustees' report (continued) For the year ended 31 December 2022

b. COVID Response

• As with all churches, we were significantly affected by the lockdowns which followed on from the Covid 19

• pandemic.

• Services

• Our services ran throughout 2022 without disruption, both online and in person. This enabled us to grow in number across the year, building up towards Christmas 2022.

• We have continued to see a good level of engagement from the congregation during the year, though we note that some people have not returned to church since the Covid pandemic, others have joined us during this time.

• Other ministry activities

• Our Life Groups have mainly met both online and in person during 2022, and our children’s and youth work is all in person.

• We met for a couple of events in the open air in the summer of 2022, including a Family Fun Day event held in a local park.

Achievements and performance (continued)

• We have continued to run Little Stars, our Parent and Toddler Group, during 2022, which is much appreciated by the growing group of parents and children who access this.

• Additionally we started a Craft Group in 2022, which has proved popular.

• Our staff are working in the office on two or more days each week wherever possible, and are working from home on the other days.

• Other charitable activities

• Our Foodbank has continued to provide support and help for those in the church as well as other needy people, though there was less uptake of resources than was anticipated.

• Members of our church host English classes for Ukrainian refugees as part of a wider plan to help them .

c. Leadership Teams

We have continued working with the following structure throughout the year, and have grown into this model of leadership.

• Leadership Team: This is our eldership team, responsible for the overall spiritual leadership of the church.

• During 2022 our team has continued with eight members.

• Church Council: This is our trusteeship, responsible for the governance of the church.

• Ian Martin has continued to serve as the Chair of the Church Council.

• During 2022 we have continued with five members

• Prudence Maseko is our Treasurer.

d. Overseas Mission

• We continued to work with an established church in India, supporting church planting in rural communities.

• We continue to actively support and engage with regular giving to our mission partners in Asia, Africa, Albania, and locally via WIN (World in Need). Additional giving is raised and given through the year to other projects on an ad hoc basis.

• Our Mission Support Team has met throughout the year to pray for the projects we support, and plan how to further support, promote and progress our overseas mission work.

• Several members of the church are engaged in overseas missions on a personal basis, and we prayerfully support them in doing so.

• Based on work done by our MST, we have been transferring 5% of our income from general offerings towards the work of Mission, in addition to the designated funds which are given to Mission.

• With effect from 2022, we will transfer 20% of surplus (non-designated, non-assigned) income to our Missions Fund.

Page 4

Tunbridge Wells Christian Fellowship

Trustees' report (continued) For the year ended 31 December 2022

Financial review

a. Going concern

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. Further details regarding the adoption of the going concern basis can be found in the accounting policies.

b. Reserves policy

The Church Council considers the reserves position on a regular basis to ensure surplus is available to maintain the ministry. As a guide we seek to maintain a balance equivalent to around 3 to 6 months' expenditure in a general reserve. Additional reserves for building funds, or future ministry investment may also be held. The levels of these reserves are reviewed regularly by our Church Council.

At the balance sheet date our general reserves totaled £293,769. This balance is higher than our reserves policy, which will assist us with our future plans, especially in relation to staffing, missions and meeting places.

c. Review of financial activities

The statement of financial activities on page 10 shows total incoming resources of £282,709 (2021: £279,488), and total expenditure of £248,168 (2021: £199,799). Before transfers, general funds have increased by £77,088 and restricted funds have increased by £1,143. A transfer of £26,226 has been made from general funds to the designated property fund so that the property fund balance equates to the carrying value of property in the financial statements, less the outstanding mortgage.

d. Funding sources

The vast majority of our funding comes from the congregation and from the associated gift aid reclaimed on this giving. We are very grateful for the continued, faithful giving of the church congregation which enables the work of the charity to continue and to thrive. In turn the giving of the church, especially in regard to our missions giving, allows us to be generous with our support of external missions partners and partner organisations.

e. Safeguarding

Tunbridge Wells Christian Fellowship adopts and implements a safeguarding policy drawn up in conjunction with Thirty One:Eight (formerly the Churches Child Protection Advisory Service).

f. Risk

On an ongoing basis the Church Council review and maintain a risk register setting-out the risks, mitigations and residual risks faced by the charity. The Church maintains a wide-range of policies to assist in the fulfilment of its responsibilities and management of its risks.

g. Working overseas

We monitor and review our relationship with our missions partners to ensure the effectiveness of our support in line with our charitable objects. We did not receive monies from overseas donors in 2022. Any funds sent to missions partners are sent through the regulated banking system to those with whom we have an ongoing relationship, where reporting back to us as a church is provided, and where personal visits to meet our missions’ partners are possible - either here in the UK or overseas.

Page 5

Tunbridge Wells Christian Fellowship

Trustees' report (continued) For the year ended 31 December 2022

Structure, governance and management

a. Constitution

Tunbridge Wells Christian Fellowship is a registered charity, number 1054380, and is constituted under a charitable trust deed dated 2 December 1993.

b. Methods of appointment or election of Trustees

The management of the charity is the responsibility of the Church Council, which comprises the appointed Trustees, one of whom is the Senior Pastor.

The day to day running and leading of the church is delegated to the Senior Pastor, Leadership Team and appointed staff.

The Church Council appoints Holding Trustees for the purpose of holding the land and buildings of the church who act on the directions of the Church Council.

c. Organisational structure and decision-making policies

The Church Council is required to meet at least once a quarter, though in practice meets more often than this as determined by the needs of the church. The Church Council is responsible for ensuring the governance of the church, including ensuring that all legal, regulatory and financial requirements are adhered to and that a suitable governance structure is in place to manage the church.

Tunbridge Wells Christian Fellowship is affiliated to the Assemblies of God in Great Britain, a company limited by guarantee (no. 2873415), and a registered charity (no. 1032245).

d. Governance

Policy

As a Church Council we sought to address areas of policy development to ensure good governance across the organisation. During 2022 we introduced policies in several key areas, and reviewed and updated others.

Church Council

• Prudence Maseko is the church Treasurer, and reports to the Church Council.

• • Ian Martin is the Chair of the Church Council.

Page 6

Tunbridge Wells Christian Fellowship

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:

• select suitable accounting policies and then apply them consistently;

• observe the methods and principles of the Charities SORP (FRS 102);

• make judgments and accounting estimates that are reasonable and prudent;

• state whether applicable UK Accounting Standards (FRS 102) have been followed, subject to any material departures disclosed and explained in the financial statements;

• prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.

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 and signed on their behalf by:

S Mayho

Date

Page 7

Tunbridge Wells Christian Fellowship

Independent examiner's report

For the year ended 31 December 2022

Independent examiner's report to the Trustees of Tunbridge Wells Christian Fellowship ('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 and 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.

Signed:

Dated:

S Robinson BA FCA FCIE DChA

Kreston Reeves LLP

Chartered Accountants

Chatham Maritime

Page 8

Tunbridge Wells Christian Fellowship

Statement of financial activities For the year ended 31 December 2022

Note Income from: Donations and legacies 3 Charitable activities 4 Investments 5 Total income Expenditure on: Charitable activities 7 Total expenditure Net movement in funds Reconciliation of funds: Total funds brought forward Net movement in funds Total funds carried forward	Unrestricted funds 2022 £ 211,772 16,105 11,396 239,273 203,589 203,589 35,684 1,801,368 35,684 1,837,052	Restricted funds 2022 £ 43,436 - - 43,436 44,579 44,579 (1,143) 5,791 (1,143) 4,648	Total funds 2022 £ 255,208 16,105 11,396 282,709 248,168 248,168 34,541 1,807,159 34,541 1,841,700	Total funds 2021 £ 262,547 5,525 11,416
				279,488
				199,799
				199,799
				79,689
				1,727,470 79,689
				1,807,159

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

The notes on pages 11 to 24 form part of these financial statements.

Page 9

Tunbridge Wells Christian Fellowship

Balance sheet As at 31 December 2022

Note Fixed assets Tangible assets 11 Investment property 12 Current assets Debtors 13 Cash at bank and in hand Creditors: amounts falling due within one year 14 Net current assets Total assets less current liabilities Creditors: amounts falling due after more than one year 15 Total net assets Charity funds Restricted funds 16 Unrestricted funds 16 Total funds	4,886 300,751 305,637 (27,661)	2022 £ 1,340,964 227,000 1,567,964 277,976 1,845,940 (4,240) 1,841,700 4,648 1,837,052 1,841,700	6,369 291,489 297,858 (29,150)	2021 £ 1,358,282 227,000
				1,585,282 268,708
				1,853,990 (46,831)
				1,807,159 5,791 1,801,368
				1,807,159

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

S Mayho

Date:

The notes on pages 11 to 24 form part of these financial statements.

Page 10

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

1. General information

Tunbridge Wells Christian Fellowship is a charity registered in England and Wales with charity number 1054380. Its principal office address is Christian Centre, Hanover Road, Tunbridge Wells, Kent TN1 1EY.

2. Accounting policies

2.1 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.

Tunbridge Wells Christian Fellowship Church 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.

2.2 Going concern

The Trustees assess whether the use of going concern is appropriate i.e. whether there are any material uncertainties related to events or conditions that may cast significant doubt on the ability of the Charity to continue as a going concern. The Trustees make this assessment in respect of a period of at least one year from the date of authorisation for issue of the financial statements and have concluded that the Charity has adequate resources to continue in operational existence for the foreseeable future and there are no material uncertainties about the Charity's ability to continue as a going concern, thus they continue to adopt the going concern basis of accounting in preparing the financial statements.

2.3 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.

The recognition of income from legacies is dependent on establishing entitlement, the probability of receipt and the ability to estimate with sufficient accuracy the amount receivable. Evidence of entitlement to a legacy exists when the charity has sufficient evidence that a gift has been left to them (through knowledge of the existence of a valid will and the death of the benefactor) and the executor is satisfied that the property in question will not be required to satisfy claims in the estate. Receipt of a legacy must be recognised when it is probable that it will be received and the fair value of the amount receivable, which will generally be the expected cash amount to be distributed to the charity, can be reliably measured.

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

Page 11

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 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 on charitable activities is incurred on directly undertaking the activities which further the charity's objectives, as well as any associated support costs.

Grants payable are charged in the year when the offer is made except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attaching are fulfilled. Grants offered subject to conditions which have not been met at the year end are noted as a commitment, but not accrued as expenditure.

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 charity; 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 £1,000 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 provided on the following bases:

Leasehold property	- 50 years or the term of the lease on a straight
	line basis
Plant and machinery	- 20% reducing balance
Fixtures and fittings	- 20% reducing balance

Freehold land is not depreciated as it is not consumed by use. The freehold manse building is not depreciated due to the anticipated immaterial fall in long term value.

2.7 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.

2.8 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.

Page 12

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

2. Accounting policies (continued)

2.9 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.

2.10 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.

2.11 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.

2.12 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.

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 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.

3. Income from donations and legacies

Tithes and offerings Faith promise Tax recoverable Other gifts Legacies	Unrestricted funds 2022 £ 176,735 - 33,126 - 1,911 211,772	Restricted funds 2022 £ - 13,061 1,452 28,923 - 43,436	Total funds 2022 £ 176,735 13,061 34,578 28,923 1,911
			255,208

Page 13

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

3. Income from donations and legacies (continued)

Tithes and offerings Faith promise Tax recoverable Other gifts Legacies	Unrestricted funds 2021 £ 197,826 - 38,758 - 7,500 244,084	Restricted funds 2021 £ - 13,770 3,323 1,370 - 18,463	Total funds 2021 £ 197,826 13,770 42,081 1,370 7,500
			262,547

4. Income from charitable activities

Church retreats and events Centre cafe Hall hire Church retreats and events Centre cafe Hall hire	Unrestricted funds 2022 £ 2,775 5 13,325 16,105 Unrestricted funds 2021 £ 1,746 36 3,743 5,525	Total funds 2022 £ 2,775 5 13,325
		16,105
		Total funds 2021 £ 1,746 36 3,743
		5,525

Page 14

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

5. Investment income

Rent receivable Bank interest Rent receivable Bank interest	Unrestricted funds 2022 £ 10,500 896 11,396 Unrestricted funds 2021 £ 10,500 916 11,416	Total funds 2022 £ 10,500 896
		11,396
		Total funds 2021 £ 10,500 916
		11,416

Page 15

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

6. Analysis of grants

Grants for UK and overseas mission Grants for UK and overseas mission	Grants to Individuals 2022 £ 50,378 Grants to Individuals 2021 £ 26,009	Total funds 2022 £ 50,378
		Total funds 2021 £ 26,009

7. Analysis of expenditure on charitable activities

Summary by fund type

Staff costs - excluding benefits Christian Centre - running costs Southern Site - running costs (including cost of lease extension) Manse - rent and running costs Church and office - running costs Children's and youth ministries Other ministries Travel and expenses Grants payable Depreciation of tangible fixed assets Independent examination fee	Unrestricted funds 2022 £ 104,382 18,364 5,033 17,572 13,045 4,583 15,200 16 5,976 17,318 2,100 203,589	Restricted funds 2022 £ - - - - - - - 177 44,402 - - 44,579	Total 2022 £ 104,382 18,364 5,033 17,572 13,045 4,583 15,200 193 50,378 17,318 2,100
			248,168

Page 16

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

7. Analysis of expenditure on charitable activities (continued)

Summary by fund type (continued)

Staff costs - excluding benefits Christian Centre - running costs Southern Site - running costs Manses - rent and running costs Church and office - running costs Children's and youth ministries Other ministries Travel and expenses Grants payable Depreciation of tangible fixed assets Independent examination fee	Unrestricted funds 2021 £ 99,334 13,464 4,347 13,605 9,103 4,012 10,275 - 10,287 17,590 1,920 183,937	Restricted funds 2021 £ - - - - - - - 140 15,722 - - 15,862	Total 2021 £ 99,334 13,464 4,347 13,605 9,103 4,012 10,275 140 26,009 17,590 1,920
			199,799

8. Independent examiner's remuneration

	2022	2021
	£	£
Fees payable to the charity's independent examiner for the independent
examination of the charity's annual accounts	2,100	1,920

Page 17

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

9. Staff costs

Wages and salaries Social security costs Contribution to defined contribution pension schemes	2022 £ 93,005 4,213 7,164 104,382	2021 £ 89,350 3,357 6,627
		99,334

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

	2022	2021
	No.	No.
Charitable activities	4	4

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

The charity's key management comprise the trustees named on page 1. Remuneration and benefits paid to these staff are detailed in note 10.

10. Trustees' remuneration and expenses

During the year, one Trustee has been paid remuneration or has received other benefits from an employment with the charity. S Mayho serves as a church leader and received the payments below for serving in that capacity, not for serving as a Trustee. These payments are permitted by the charity's governing document.

The value of Trustees' remuneration and other benefits was as follows:

		2022	2021
		£	£
S Mayho	Remuneration	36,879	35,890
	Pension contributions paid	3,486	3,410
	Other benefits	2,107	1,488

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

Page 18

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

11. Tangible fixed assets

Cost or valuation At 1 January 2022 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	Freehold property £ 541,152 541,152 - - - 541,152 541,152	Long-term leasehold property £ 957,815 957,815 146,107 16,234 162,341 795,474 811,708	Plant and machinery £ 33,856 33,856 33,494 72 33,566 290 362	Fixtures and fittings £ 23,877 23,877 18,817 1,012 19,829 4,048 5,060	Total £ 1,556,700
					1,556,700
					198,418 17,318
					215,736
					1,340,964 1,358,282

12. Investment property

Valuation At 1 January 2022 At 31 December 2022	Freehold investment property £ 227,000
	227,000

The investment property is included at the trustees' valuation, which is based on recent sales of similar properties.

Page 19

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

13. Debtors

	2022	2021
	£	£
Due within one year
Other debtors	4,886	6,369

14. Creditors: Amounts falling due within one year

Bank loans Accruals and deferred income Grants accrued - institutional	2022 £ 25,561 2,100 - 27,661	2021 £ 25,430 1,920 1,800
		29,150

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

	2022	2021
	£	£
Bank loans	4,240	46,831

The mortgage loan is secured on the property, Christian Centre at Hanover Road, and is repayable over 4 years at a variable interest rate, which was 6.15% per annum at the balance sheet date..

Page 20

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

16. Statement of funds

Statement of funds - current year

Unrestricted funds Designated funds Property fund General funds General fund Total Unrestricted funds Restricted funds Faith promise - general mission Total of funds	Balance at 1 January 2022 £ 1,507,599 293,769 1,801,368 5,791 1,807,159	Income £ - 239,273 239,273 43,436 282,709	Expenditure £ - (203,589) (203,589) (44,579) (248,168)	Transfers in/out £ 26,226 (26,226) - - -	Balance at 31 December 2022 £ 1,533,825
					303,227
					1,837,052
					4,648
					1,841,700

The designated property fund represents the value of all property held by the charity less the outstanding mortgage.

The restricted Faith Promise fund is for general mission work of the church, which includes specific missionaries and mission work. It includes funds received for the support of those nominated individuals and mission trips.

Page 21

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

16. Statement of funds (continued)

Statement of funds - prior year

Balance at 1 January 2021 £ Unrestricted funds Designated funds Property fund 1,482,368 General funds General fund 241,912 Total Unrestricted funds 1,724,280 Restricted funds Faith promise - general mission 3,190 Total of funds 1,727,470 17. Summary of funds Summary of funds - current year Balance at 1 January 2022 £ Designated funds 1,507,599 General funds 293,769 Restricted funds 5,791 1,807,159	Income £ - 261,025 261,025 18,463 279,488 Income £ - 239,273 43,436 282,709	Expenditure £ - (183,937) (183,937) (15,862) (199,799) Expenditure £ - (203,589) (44,579) (248,168)	Transfers in/out £ 25,231 (25,231) - - - Transfers in/out £ 26,226 (26,226) - -	Balance at 31 December 2021 £ 1,507,599
				293,769
				1,801,368
				5,791
				1,807,159
				Balance at 31 December 2022 £ 1,533,825 303,227 4,648
				1,841,700

Page 22

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

17. Summary of funds (continued)

Summary of funds - prior year

Designated funds General funds Restricted funds	Balance at 1 January 2021 £ 1,482,368 241,912 3,190 1,727,470	Income £ - 261,025 18,463 279,488	Expenditure £ - (183,937) (15,862) (199,799)	Transfers in/out £ 25,231 (25,231) - -	Balance at 31 December 2021 £ 1,507,599 293,769 5,791
					1,807,159

18. Analysis of net assets between funds

Analysis of net assets between funds - current year

Tangible fixed assets Investment property Current assets Creditors due within one year Creditors due in more than one year Total	Unrestricted funds 2022 £ 1,340,964 227,000 300,989 (27,661) (4,240) 1,837,052	Restricted funds 2022 £ - - 4,648 - - 4,648	Total funds 2022 £ 1,340,964 227,000 305,637 (27,661) (4,240)
			1,841,700

Analysis of net assets between funds - prior year

Tangible fixed assets Investment property Current assets Creditors due within one year Creditors due in more than one year Total	Unrestricted funds 2021 £ 1,358,282 227,000 292,067 (29,150) (46,831) 1,801,368	Restricted funds 2021 £ - - 5,791 - - 5,791	Total funds 2021 £ 1,358,282 227,000 297,858 (29,150) (46,831)
			1,807,159

Page 23

Tunbridge Wells Christian Fellowship

Notes to the financial statements For the year ended 31 December 2022

19. Pension commitments

The charity utilises an externally provided defined contribution 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 £7,164 (2021 - £6,627). No contributions were payable to the fund at the balance sheet date (2021 - £Nil).

20. Related party transactions

During the year, the charity received donations totalling £35,895 (2021 - £39,375 from related parties (which includes trustees, anyone closely connected with them and key management personnel). Except as disclosed in note 10, there have been no other transactions with related parties during the year.

Page 24