Charity number: 1058853
BRISTOL ARCHDEACONRY CHARITY
UNAUDITED
TRUSTEES' REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
BRISTOL ARCHDEACONRY CHARITY
CONTENTS
| Page | |
|---|---|
| Reference and Administrative Details of the Charity, its Trustees and Advisers | 1 |
| Trustees' Report | 2 - 6 |
| Independent Examiner's Report | 7 - 8 |
| Statement of Financial Activities | 9 |
| Balance Sheet | 10 |
| Notes to the Financial Statements | 11 - 21 |
BRISTOL ARCHDEACONRY CHARITY
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 DECEMBER 2022
| Trustees | Mrs C Jowett-Ive(appointed 31st May 2022)1 |
|---|---|
| The Ven N Warwick1 | |
| Revd R G Croft3 | |
| Mr S Gisby2 | |
| Mr R C Metcalfe4 | |
| Mr N Bacon5 | |
| Mr P E Woolf6 | |
| Dr A Howkins, Chairman3 | |
| Mr B Silvey6 | |
| Mr G Joyner6 | |
| Mr D B M Worthington6 | |
| Mrs C Duckworth(appointed 25th March 2022)6 | |
| 1 Ex Officio 2 Nominated appointee of the Bishop of Bristol 3 Nominated by PCC St Stephen's 4 Nominated by PCC Christ Church 5 Nominated by Society of Merchant Venturers 6 Co-opted Charity registered number 1058853 Principal office 1 All Saints Court Bristol BS1 1JN Clerk to the Trustees Mrs A Maddox Independent examiner Jonathan Marchant, Mazars LLP Chartered Accountants 90 Victoria Street Bristol BS1 6DP Bankers National Westminster Bank plc 32 Corn Street Bristol BS99 7UG Investment Managers Rathbone Investment Management Limited 10 Queen Square Bristol BS1 4NT |
Page 1
BRISTOL ARCHDEACONRY CHARITY
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 1 January 2022 to 31 December 2022. The Trustees have adopted the provisions of the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), and Charities Act 2011, in preparing the annual report and financial statements.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity’s governing documentation, applicable law and the requirements of the SORP.
Objectives and activities
a. Policies and objectives
The objects of the charity are to further the religious and other charitable work of the Church of England in the area of benefit – the Archdeaconry of Bristol and the surrounding area including the Deanery of Kingswood in South Gloucestershire, and the Benefice of Marshfield with Cold Ashton and Tormarton with West Littleton. The Trustees confirm that they have referred to the Charity Commission's guidance on public benefit, including the guidance 'Public benefit: running a charity (PB2)', when reviewing the charity's aims and objectives, in planning future activities, and setting the grant making policy for the year.
b. Strategies for achieving objectives
The levels of investments were maintained well during the year therefore giving no concern to the Trustees on grant making.
c. Grant-making policy
The policy adopted in respect of grant making is that the proportion of annual income to be dealt with as regular grants should ideally not be more than 35% with the balance dealt with either as grants for specific purposes or retained as accumulated funds. Grants should generally be associated with churchbased ministry and community projects in Urban Priority Area parishes, and made wherever possible by way of start up funding.
Achievements and performance
a. Review of activities
The Trustees' main aim is to maintain enough funds to make discretionary grants to those from whom they receive application, which fit the criteria of the charity. Circulation of grants available to Parishes within the area of benefit have seen an increase in the number and variety of grant applications. During 2022, the Trustees were able to make grants to suitable recipients.
A discretionary grant of £30,000 (2021: £60,000) has been made on a regular basis to the Diocese of Bristol to contribute towards the remuneration and other support costs of Strategic Parish Appointments of clergy within the charity's area of benefit.
The charity are now working closely with Temple Ecclesiastical Charity and with St Thomas Ecclesiastical Charity which included a joints grants committee in 2022, and continue to explore a closer working relationship moving forward.
Page 2
BRISTOL ARCHDEACONRY CHARITY
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
Achievements and performance (continued)
b. Effects on grant recipients in the year
Income from property and investments enabled the Trustees to make one off grants for various projects in Bristol as detailed in Note 7. The Trustees considered the funding available and apportioned it across building related projects and mission related projects.
The Trustees require all grant recipients to provide the charity with an evaluation about the project that has been supported so that Trustees are able to monitor the impact that has been had.
c. Investment policy and performance
The Trustees intend that the real value of their assets be maintained and enhanced over the long term by investment in a portfolio comprised of real property, equities, fixed income stocks and cash. The Trustees have agreed the basis of a benchmark with the Investment Managers which is the recognised benchmark for many charities, the FTSE WMA Balanced Index Total Return.
Financial review
a. Financial review
The Statement of Financial Activities for the year is set out on page 9 of the financial statements.
Total incoming resources decreased by 8% to £125,856 (2021: £137,068).
Total resources expended amounted to £90,063 (2021: £181,039). There was a decrease in the amount of grants payable to £55,066 (2021: £147,987), which includes grants of £55,066 (2021: £147,987) which have been included in accruals as the charity committed to paying them in 2023 or later.
As a result of movements in the stock market and investment property values, unrealised losses amounted to £198,743 (2021: gains of £458,607). Realised losses amounted to £51,827 (2021: losses of £143,891).
b. Going concern
After making appropriate enquiries, 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.
The charity's financial position has been adversely affected by COVID-19, but the Trustees will continue to monitor the position and are confident that the going concern basis for the accounts is appropriate.
Page 3
BRISTOL ARCHDEACONRY CHARITY
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
c. Reserves policy
At the date of the scheme governing the charity there was a considerable balance of unrestricted accumulated funds. The Trustees consider that a level of reserves amounting to one year's expenditure is appropriate. Based on normal levels of expenditure this would amount to approximately £140,000. Unrestricted reserves are currently £196,970 (2021: £137,968) which the Trustees note has recovered to be above the appropriate level. A review will be taken in the forthcoming year.
The unrestricted income is generated from the capital that was endowed on the creation of the charity. The Trustees consider this fund to be primarily an investment fund held to generate income and aim to ensure the stability of the grants funded by it.
d. Risk management
The Trustees have examined the major strategic operational risks which the Charity may face and will ensure that, to the extent they do not already exist, systems are established to enable regular reports to be produced so that the necessary steps can be taken to minimise those risks. These risks include asset management risks, property management risks, financial and reputational risks, operational risks, regulatory risks and governance risks. They have considered and adopted a written policy on risk management.
e. Plans for the future
The Trustees' objective for the future is to try to maintain the level of investment income to enable them to fulfill the objects of the charity as set out in the Charity Commission Scheme.
The Trustees look forward to being able to meet further grant applications from Parishes within the area of benefit in 2023.
Structure, governance and management
a. Governing document
Bristol Archdeaconry Charity is a registered charity, number 1058853, and is constituted under a Charity Commission Scheme.
Page 4
BRISTOL ARCHDEACONRY CHARITY
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
Structure, governance and management (continued)
b. Trustees
The body of Trustees, when complete, consists of not less than 10 and not more than 14 competent persons being:
-
Two exofficio Trustees – the Archdeacon of Bristol and the Incumbent of the Benefice of the City of Bristol;
-
Six nominated Trustees – two by the Bishop of Bristol; two by the Parochial Church Council of the Ecclesiastical Parish of St Stephen with St James and St John the Baptist Bristol with St Michael Bristol;
-
One by Parochial Church Council of the Ecclesiastical Parish of Christ Church with St Ewen, All Saints and St George Bristol and one by the Society of Merchant Venturers in the City of Bristol; and
-
Not less than two and not more than six coopted Trustees (who shall be appointed for a four year term).
The Trustees met three times during the year.
There are three committees of the charity. The Grants Committee met once during the year, where all Trustees are invited to attend. The Finance subcommittee and the Trustee Recruitment subcommittee met during the year, and all committees report to the next meeting of the Trustees when all decisions are ratified.
Many of the Trustees are involved with charitable bodies, which are potentially beneficiaries of this charity. The Trustees are mindful of their duties as Trustees of this charity and ensure that possible conflicting interests are declared and that all decisions are reached on a proper basis. Trustees are required to disclose all relevant interests and register them with the Clerk and in accordance with the charity's policy withdraw from decisions where a conflict of interest arises.
c. Organisational structure and decision-making policies
All decisions are made at full Trustee meetings and carried out on a day to day basis by the Clerk. The Clerk is employed by All Saints Church Lands Charity, but also works for Bristol Archdeaconry Charity. The costs of employment are shared on a percentage agreed by both sets of Trustees.
d. Policies adopted for the induction and training of Trustees
All new Trustees are invited to meet with the Clerk having received a pack containing: copy of the Charity Commission Scheme, list of Trustees, copy of the last signed accounts, copy of the Charity Commission booklet “The Essential Trustee: what you need to know”.
e. Key management personnel remuneration
The Trustees are considered to be the key management personnel of the charity in charge of directing and controlling the charity. All trustees give of their time freely and no Trustee remuneration was paid in the year. Details of Trustees' expenses and trustee indemnity insurance are disclosed in note 6 to the financial statements.
f. Independent Examiner
A resolution to appoint Jonathan Marchant of Mazars LLP as Independent Examiner to the charity and to authorise the Trustees to fix their remuneration will be proposed at the next Annual General Meeting.
Page 5
BRISTOL ARCHDEACONRY CHARITY
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 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 Charity Commission Scheme. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Approved by order of the members of the board of Trustees on Apr 28, 2023 _______ and signed on their behalf by:
Adrian Howkins
Adrian Howkins (Apr 28, 2023 11:46 GMT+1)
Adrian Howkins
Page 6
BRISTOL ARCHDEACONRY CHARITY
INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 DECEMBER 2022
Independent Examiner's Report to the Trustees of Bristol Archdeaconry Charity ('the charity')
I report on the financial statements of Bristol Archdeaconry Charity for the year ended 31 December 2022, which are set out on pages 9 to 21.
Respective responsibilities of trustees and examiner
The charity’s trustees are responsible for the preparation of the financial statements. The charity’s trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.
It is my responsibility to:
-
examine the financial statements under section 145 of the 2011 Act;
-
follow the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act; and
-
state whether particular matters have come to my attention.
This report, including my statement, has been prepared for and only for the charity’s trustees as a body. My work has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in an independent examiner’s report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body for my examination work, for this report, or for the statements I have made.
Basis of independent examiner’s report
My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the financial statements present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.
Independent examiner’s statement
In connection with my examination, which is complete, no matters have come to my attention which give me reasonable cause to believe that in any material respect:
-
accounting records were not kept in respect of Bristol Archdeaconry Charity in accordance with section 130 of the 2011 Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the applicable requirements concerning the form and content of financial statements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the financial statements give a ‘true and fair’ view which is not a matter considered as part of an independent examination.
Page 7
BRISTOL ARCHDEACONRY CHARITY
INDEPENDENT EXAMINER'S REPORT (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2022
I have no concerns and have come across no other matters in connection with the examination to which, in my opinion, attention should be drawn in order to enable a proper understanding of the financial statements to be reached.
Signed:
Dated:
Jonathan Marchant (Apr 28, 2023 13:38 GMT+1)
Jonathan Marchant
Apr 28, 2023
FCA
Mazars LLP Chartered Accountants 90 Victoria Street Bristol BS1 6DP
Page 8
BRISTOL ARCHDEACONRY CHARITY
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2022
| Note 3 4 5 Income and endowments from: Investments Other income Total income and endowments Expenditure on: Raising funds Charitable activities Total expenditure Net income/(expenditure) before net gains/(losses) on investments Net(losses)/gainson investments Net movement in funds Reconciliation of funds: Total funds brought forward Net movement in funds Total funds carried forward |
Unrestricted funds 2022 £ 125,802 54 125,856 1,466 71,696 73,162 52,694 6,308 59,002 137,968 59,002 196,970 |
Endowment funds 2022 £ - - - 16,901 - 16,901 (16,901) (256,878) (273,779) 4,102,481 (273,779) 3,828,702 |
Total funds 2022 £ 125,802 54 125,856 18,367 71,696 90,063 35,793 (250,570) (214,777) 4,240,449 (214,777) 4,025,672 |
Total funds 2021 £ 137,017 51 137,068 18,574 162,466 181,040 (43,972) 314,716 270,744 3,969,705 270,744 4,240,449 |
|---|---|---|---|---|
The Statement of Financial Activities includes all gains and losses recognised in the year.
The notes on pages 11 to 21 form part of these financial statements.
Page 9
BRISTOL ARCHDEACONRY CHARITY
BALANCE SHEET FOR THE YEAR ENDED 31 DECEMBER 2022
| Note Fixed assets Investments 13 Investment property 12 Current assets Debtors 14 Cash at bank and in hand Creditors: amounts falling due within one year 15 Net current assets / liabilites Total assets less current liabilities Total net assets Charity funds Endowment funds 16 Unrestricted funds 16 Total funds |
1,518 297,151 298,669 (59,859) |
2022 £ 3,135,612 651,250 3,786,862 238,810 4,073,138 4,073,138 3,828,702 196,970 4,025,672 |
1,159 96,668 97,827 (152,625) |
2021 £ 3,643,891 651,356 |
|---|---|---|---|---|
| 4,295,247 (54,798) |
||||
| 4,240,449 4,240,449 4,102,481 137,968 4,240,449 |
The financial statements were approved and authorised for issue by the Trustees on Apr 28, 2023 _______ and signed on their behalf by:
Adrian Howkins Adrian Howkins Adrian Howkins (Apr 28, 2023 11:46 GMT+1)
The notes on pages 11 to 21 form part of these financial statements.
Page 10
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
1. General information
Bristol Archdeaconry Charity is an unincorporated charity, registered in England with a registered number 1058853. The registered office is 1 All Saints Court, Bristol, BS1 1JN.
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) and the Charities Act 2011.
Bristol Archdeaconry Charity 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.
The financial statements are presented in sterling which is the functional currency of the charity and are rounded to the nearest pound. The financial information relates to the year ended 31 December 2022 and the comparative information relates to the year ended 31 December 2021.
2.2 Going concern
The Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. As a result, the accounts have been prepared on a going concern basis.
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.
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.
Costs of raising funds relate to the costs incurred in respect of repairs and other costs for the investment property and those costs charged by the Investment Managers.
Governance costs are those costs incurred in respect of strategic and constitutional matters of the charity.
Expenditure on raising funds includes all expenditure incurred by the charity to raise funds for its charitable purposes and includes costs of all fundraising activities events and non-charitable trading.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the charity's objectives, as well as any associated support costs.
Page 11
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
2. Accounting policies (continued)
2.4 Expenditure (continued)
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.
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 Taxation
The charity is a registered charity and as such is not liable to taxation on the net income from its charitable activities.
Irrecoverable VAT is charged against the expenditure heading for which it was incurred.
2.7 Investments
Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance Sheet date. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/ (Losses) on investments’ in the Statement of Financial Activities.
2.8 Investment properties
Investment properties are included in the Balance Sheet at their open market value in accordance with FRS 102 and are not depreciated.
2.9 Debtors
Trade and other debtors are recognised at the settlement amount. Prepayments are valued at the amount prepaid net of any trade discounts due.
2.10 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
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
2. Accounting policies (continued)
2.11 Liabilities and provisions
Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Statement of Financial Activities as a finance cost.
2.12 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.
2.13 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.
2.14 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 charity and which have not been designated for other purposes.
Endowment funds are funds which represent capital endowed on the creation of the charity.
Investment income, gains and losses are allocated to the appropriate fund.
Page 13
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
3. Investment income
| Rents receivable Income from unlisted investments Income from listed investments Income from deposit accounts Rents receivable Income from unlisted investments Income from listed investments Income from deposit accounts |
Unrestricted funds 2022 £ 34,283 74,307 54 125,856 Unrestricted funds 2021 £ 45,386 74,500 12 137,017 17,212 17,119 |
Total funds 2022 £ 34,283 74,307 54 125,856 17,212 |
|---|---|---|
| Total funds 2021 £ 45,386 74,500 12 137,017 17,119 |
4. Other incoming resources
| Total | Unrestricted | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2022 | 2021 | 2021 | |
| £ | £ | £ | |
| Sale of freehold interest | - | 51 | 51 |
Page 14
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
5. Investment management costs
| Unrestricted funds 2022 £ Investment management 1,466 Unrestricted funds 2021 £ Investment management 1,376 |
Endowment funds 2022 £ 16,901 Endowment funds 2021 £ 17,198 |
Total funds 2022 £ 18,367 |
|---|---|---|
| Total funds 2021 £ 18,574 |
6. Analysis of grants
| Grants Grants |
Grants to Institutions 2022 £ 55,066 Grants to Institutions 2021 £ 147,987 |
Total funds 2022 £ 55,066 |
|---|---|---|
| Total funds 2021 £ 147,987 |
Page 15
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
7. Details of grants payable
| The amounts payable comprise: Diocese of Bristol St Mary's, Bitton St James Lockleaze St Michael's, Stoke Gifford St Luke's, Barton Hill St Martin's, Knowle All Hallows, Easton All Saints, Fishponds St Peter's, Lawrence Weston St Stephen's, City St Andrew's, Hartcliffe All Saints, Compton Greenfield St Stephen's, Soundwell Bristol Cathedral Encounter Christianity St Stephen's, Southmead St Helen's, Alveston |
2022 £ 30,000 - 10,816 - 4,500 2,250 5,000 - - - - - 500 - - 2,000 - 55,066 |
2021 £ 60,000 22,400 - 12,000 9,000 5,637 5,000 5,000 5,000 4,950 4,000 3,500 3,000 2,500 - 1,000 147,987 5,000 |
|---|---|---|
8. Analysis of expenditure by activities
| Support | Total | |||
|---|---|---|---|---|
| Governance | Grants | costs | funds | |
| 2022 | 2022 | 2022 | 2022 | |
| £ | £ | £ | £ | |
| Costs | 7,217 | 55,066 | 9,413 | 71,696 |
Page 16
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
8. Analysis of expenditure by activities (continued)
| Support | Total | |||
|---|---|---|---|---|
| Governance | Grants | costs | funds | |
| 2021 | 2021 | 2021 | 2021 | |
| £ | £ | £ | £ | |
| Costs | 6,580 | 147,987 | 7,899 | 162,466 |
9. Independent examiner's remuneration
The independent examiner's remuneration amounts to an independent examiner fee of £2,694 (2021 - £2,422) , and preparation of the financial statements of £2,100 ( 2021 - £2,000 ).
10. Staff costs
| Wages and salaries Contribution to defined contribution pension schemes |
2022 £ 7,430 743 8,173 |
2021 £ 6,070 607 |
|---|---|---|
| 6,677 |
The average number of persons employed by the charity during the year was as follows:
| 2022 | 2021 | |
|---|---|---|
| No. | No. | |
| Clerk | 1 | 1 |
No employee received remuneration amounting to more than £60,000 in either year.
The charity considers its key management personnel comprise the Trustees. There were no employment benefits paid to key management personnel.
11. Trustees' remuneration and expenses
During the year, no Trustees received any remuneration or other benefits (2021 - £NIL) .
During the year ended 31 December 2022, no Trustee expenses have been incurred (2021 - £NIL) .
Page 17
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
12. Investment property
| Valuation At 1 January 2022 Sale of ground rent At 31 December 2022 |
Freehold investment property £ 651,356 (106) |
|---|---|
| 651,250 |
The Trustees are of the opinion that the value of the property has not materially changed in the year.
13. Fixed asset investments
| Valuation At 1 January 2022 Additions Disposals Revaluations At 31 December 2022 Net book value At 31 December 2022 At 31 December 2021 Debtors Due within one year Other debtors Prepayments and accrued income |
Listed investments £ 3,221,946 268,918 (578,454) (157,565) 2,754,845 2,754,845 3,221,946 |
Unlisted investments £ 421,945 - - (41,178) 380,767 380,767 421,945 2022 £ 726 792 1,518 |
Total £ 3,643,891 268,918 (578,454) (198,743) 3,135,612 3,135,612 3,643,891 2021 £ 557 602 1,159 |
|---|---|---|---|
14. Debtors
Page 18
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
15. Creditors: Amounts falling due within one year
| Other creditors Accruals and deferred income |
2022 £ 4,793 55,066 59,859 |
2021 £ 4,638 147,987 |
|---|---|---|
| 152,625 |
Page 19
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
16. Statement of funds
Statement of funds - current year
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at 1 | 31 | |||||
| January | Gains/ | December | ||||
| 2022 | Income | Expenditure | (Losses) | 2022 | ||
| £ | £ | £ | £ | £ | ||
| Unrestricted funds | ||||||
| General Fund | 137,968 | 125,856 | (73,162) | 6,308 | 196,970 | |
| Endowment funds | ||||||
| Endowment Fund | 4,102,481 | - | (16,901) | (256,878) | 3,828,702 | |
| Total of funds | 4,240,449 | 125,856 | (90,063) | (250,570) | 4,025,672 | |
| Statement of funds - prior year | ||||||
| Balance at | ||||||
| Balance at | 31 | |||||
| 1 January | Gains/ | December | ||||
| 2021 | Income | Expenditure | (Losses) | 2021 | ||
| £ | £ | £ | £ | £ | ||
| Unrestricted funds | ||||||
| General Fund | 171,364 | 137,068 | (163,841) | (6,623) | 137,968 | |
| Endowment funds | ||||||
| Endowment Fund | 3,798,341 | - | (17,198) | 321,338 | 4,102,481 | |
| Total of funds | 3,969,705 | 137,068 | (181,039) | 314,715 | 4,240,449 | |
Page 20
BRISTOL ARCHDEACONRY CHARITY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022
17. Analysis of net assets between funds
Analysis of net assets between funds - current year
| Fixed asset investments Investment property Current assets Creditors due within one year Total |
Unrestricted funds 2022 £ 250,638 6,191 - (59,859) 196,970 |
Endowment funds 2022 £ 2,884,974 651,250 292,478 - 3,828,702 |
Total funds 2022 £ 3,135,612 651,250 298,669 (59,859) 4,025,672 |
|---|---|---|---|
Analysis of net assets between funds - prior year
| Fixed asset investments Investment property Current assets Creditors due within one year Total |
Unrestricted funds 2021 £ 270,639 - 19,954 (152,625) 137,968 |
Endowment funds 2021 £ 3,373,252 651,356 77,873 - 4,102,481 |
Total funds 2021 £ 3,643,891 651,356 97,827 (152,625) 4,240,449 |
|---|---|---|---|
18. Pension commitments
The charity pays contributions to All Saints Church Lands Charity, which employs the Clerk and pays contributions into a defined contributions pension scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund. The pension cost charge represents contributions payable by the charity to All Saints Church Lands Charity of £743 (2021: £607).
19. Related party transactions
There have been no related party transactions in the year (2021: £Nil).
Page 21