Charity registration number 1102206
Company registration number 05014909 (England and Wales)
EASTGATE (KENT) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
EASTGATE (KENT) LTD
LEGAL AND ADMINISTRATIVE INFORMATION
| Trustees | David Stevens |
|---|---|
| Hugh Richard | |
| Akinsola Osibodu | |
| Dennis Scudder | |
| Paul Bungay | |
| Executive Church Leadership Team | Peter Carter |
| Kim Carter | |
| David Stevens | |
| Elizabeth Smallwood | |
| Paul Bungay | |
| Stephanie Cox | |
| Dave Foggon | |
| Secretary | Dennis Scudder |
| Charity number | 1102206 |
| Company number | 05014909 |
| Principal address | Eastgate |
| 141 Springhead Parkway | |
| Northfleet | |
| Gravesend | |
| Kent | |
| DA11 8AD | |
| Registered office | Chantry House |
| 22 Upperton Road | |
| Eastbourne | |
| East Sussex | |
| BN21 1BF | |
| Auditor | Caladine Limited |
| Chantry House | |
| 22 Upperton Road | |
| Eastbourne | |
| East Sussex | |
| BN21 1BF |
EASTGATE (KENT) LTD
LEGAL AND ADMINISTRATIVE INFORMATION
Bankers
CAF Bank Limited 25 Kings Hill Avenue Kings Hill West Malling Kent ME19 4JQ Barclays Leicestershire LE87 2BB
EASTGATE (KENT) LTD
CONTENTS
| Page | |
|---|---|
| Trustees' report | 1 - 4 |
| Statement of trustees' responsibilities | 5 |
| Independent auditor's report | 6 - 8 |
| Statement of financial activities | 9 |
| Statement of financial position | 10 |
| Statement of cash flows | 11 |
| Notes to the financial statements | 12 - 29 |
EASTGATE (KENT) LTD
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) FOR THE YEAR ENDED 31 MARCH 2024
The trustees present their report and accounts for the year ended 31 March 2024.
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 Memorandum and Articles of Association, the Companies Act 2006 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 (FRS 102) (effective 1 January 2019)".
Objectives and activities
The principal objectives of Eastgate (Kent) Ltd are that of the advancement of the Christian Faith in the UK and Overseas; the advancement of the public benefit of religious and other education, and the relief of the aged, poor, sick and disabled.
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake. All of the many and varied activities of Eastgate as described in this report are available to, and for the benefit of, the public across the complete age spectrum, including children, teenagers and adults. Therefore, the trustees believe that Eastgate fully complies with the requirements of the Charities Act 2011 with respect to public benefit.
Achievements and performance
Eastgate exists to ignite a passion for Jesus in its members, through encountering the manifest presence of the Holy Spirit, resulting in lives around them being saved and transformed.
Our goal is to build a vibrant and thriving church, full of radical disciples living out our faith together as family.
Our home, also called Eastgate, is a Christian worship facility and community building. The building comprises of a 500-seater auditorium on the first floor and a welcome area/coffee shop, meeting rooms and office space on the ground floor.
The meeting rooms and auditorium are used by the church and are also made available for community groups and commercial rental. The coffee shop is open to the public as well as to visitors and users of the facilities at Eastgate and those who work in the building.
December 2023 marked the 10th anniversary of us moving into our new home. We celebrated with the community after our Christmas Fair and Nativity and then we held a Church Family Day at the beginning of February, looking back across the last 10 years and casting vision for the next 10 years ahead.
Eastgate holds its Sunday service at 10am each week. The service starts with everyone worshipping together and then children’s and youth join their groups. The teaching section of the meeting is Live Streamed via YouTube. Throughout the year the have also had All Age meetings together as a church family and celebrated baptisms and baby dedications. In May we celebrated Pentecost together and had a ‘bring and share’ meal afterwards. One Sunday at the end of July we all went to the beach together and celebrated baptising 8 people in the sea. To help with delivering teaching in a variety of ways Eastgate ran a successful series of six seminar Sundays which provided a wide range of teaching for people to access, meeting in smaller groups also helped to facilitated questions and discussion.
We have three groups on a Sunday morning for children, one for 0-3 year-olds, one for 4–5 year-olds, and then 6-11 year-olds. There is also a group for our youth, EgY ( E ast g ate Y outh), that welcomes our 11-18 year-olds. Our youth also have the opportunity to be together once a month on a Friday evening. Our Superheroes group meets alongside this – a group to encourage, celebrate and support parents and carers of children with additional needs that attend Eastgate. In May a group of our youth went away to the Bowles Centre near Crowborough for an activity weekend together. Eastgate also hosted a DIVE worship evening in June, which was open to other local Christian youth groups, an evening for young people to hang out, worship God together and encourage each other to keep going after all that He has for them.
- 1 -
EASTGATE (KENT) LTD
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
A wide variety of connection groups have continued online and in person. These groups include a mixture of locality groups; teaching groups, for example ‘Discovering Kingdom Culture’ and ‘It’s all about Jesus’; and people gathering around a common interest, for example the ‘Potting Shed’ sharing plants and gardening ideas. We have also run a Love After Marriage course. We have hosted a Men’s breakfast and a Ladies brunch. Our Vison and Values course has run online and in person to help people who have recently joined the church understand more of our history and culture.
Eastgate also organised the following events and conferences across the year: David’s Tent Worship Night Prophetic Worship Training with Steve Tebb Powerful Love with Surprise Sithole Prophetic Activations Dream Interpretation Workshop Sozo Basic Training Heaven in Healthcare – Fresh Awakening Healing School Harvest 24 with Joaquin Evans and David Chambers.
Eastgate continues to be part of and connect with the local community. On Mondays we host our ‘Parents and Tots’ group, which has become very popular and there are now 2 sessions each Monday. On a Wednesday we organise ‘Under 5’s Story and Crafts’, this is also a very popular group. Tea Junction runs on a Monday afternoon, a place for adults to connect over tea and cake and also a place to share their craft activities. We ran several other community events across the year - an Easter bonnet craft morning and an Olympic themed egg hunt; over the summer a teddy bears picnic and other ‘Hello Summer’ activities; a Light Party on 31st October; Comedians and Carols at the beginning of December; our Christmas Fair and Nativity in the lead up to Christmas and Pancake Day fun and games.
There are also many other community activities and groups that meet regularly in our building, for example, Rainbow and Brownies, Zappa Performing Arts, Pilates, Weight Watchers, and Kumon Maths and English Tutoring.
We value our connection with Springhead Park Primary School which is located directly opposite Eastgate. We are very grateful to them for allowing us to use their hall on a Sunday for our older children to meet in. Steph Cox, a member of the senior leadership team, is a governor at the school monitoring special needs and inclusion.
We are closely connected to the Foodbanks in Northfleet and Gravesend and support them financial and with volunteer support. ‘Nourish’ continues every Thursday, loving and caring for our local community by providing practical support through free healthy meals. Around 50 to 60 meals are prepared at Eastgate each Thursday and then delivered out by volunteers to people we have come into contact with through local foodbanks, schools and other contacts.
Our focus on helping people to experience health, wellbeing and freedom has also continued. Eastgate’s Healing Centre is open on the 1st and 3rd Saturday of each month where people can receive prayer for healing, people are also able to book online appointments. We work with Lighthouse Counselling Trust to provide counselling services. To enable them to offer low-cost counselling Eastgate gave them a bursary fund of £2,000 from our giving fund. Eastgate also offers Sozo appointments.
Eastgate’s School of Spiritual Life runs from October to May each year. The in-person Day School meets at Eastgate on a Friday and Online School is on a Wednesday evening via Zoom. From October 2023 there were 47 Day School students and 52 Online Students.
- 2 -
EASTGATE (KENT) LTD
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
Financial review
The Trustees and Executive Leadership Team continue to work closely together monitoring our finances on a regular basis. After a period of reduced income across the years of the pandemic, we are pleased to report that the unrestricted fund shows a surplus for the year of £223,536 (2023: £91,916). We are extremely grateful to Eastgate members who continue to give faithfully to support all our activities.
Transactions regarding the governance of the building fund, bank loan interest and depreciation to date of the building have been primarily charged against the building fund. During the year Eastgate took several offerings with the aim of reducing the bank loan that was taken out when the building was constructed. We raised a total of £120,000 which has been paid off against the loan, leaving a balance on that fund of £391,237 (2023: £536,859) at 31 March 2024.
The trustees have developed a reserves policy that they would hold reserves to cover a potential reduction or loss of income. It would be unlikely that all income sources would stop simultaneously, and therefore the trustees would have time to restructure their activities. Eastgate Centre is insured, and the insurance policy would cover some loss of income if the centre was unavailable. Looking at income streams from donations, Day and Online Eastgate School of Spiritual Life, Conferences and building rentals, the trustees have considered that a total reserve of £231,500 would be prudent to cover the eventuality of a reduction of income in each area. Unrestricted reserves at 31 March 2024 amounted to £344,840 (2023: £388,580).
Major risks
The Trustees have given consideration to the major risks to which the charity is exposed and satisfied themselves that systems or procedures are established in order to manage those risks.’ (Charities (Accounts and Reports) Regulations 2008)
During the year, the Bank of England interest rate has risen which has increased our monthly loan repayments. We have also had a steep rise in our utility costs, particularly electricity and gas. We anticipated some of these increased costs within our budget and at the end of the financial year our reserves remain strong. We are also maintaining financial forecasts to ensure that reserves are robust going forward. Our long terms strategy is to reduce our outstanding loan amount and we are asking our church family to partner with us on this. We have increased our rental rates in light of the increased utility costs and are setting a conservative budget for the year ahead.
Plans for future periods
As we head into our 11th year of being based in our new building on Springhead Parkway, we feel we are now well established at the heart of the growing Ebbsfleet Valley community and the existing communities of Northfleet and Gravesend.
Our vision remains the same – ‘To be a regional catalyst for bringing Heaven to Earth’. We plan to do this by giving our city an encounter with Jesus. Our desire is to equip everyone in our church to have a lifestyle of encounters and become an encounter.
Our 10am Sunday morning continues to grow in numbers, and we continue to work on creating other opportunities for people to come and worship at Eastgate. We are also working on developing our connection groups to provide more opportunities for learning and growing together and increasing the sense of community. Developing our children and youth, has always been a priority for us, and there is an additional focus on helping them grow into everything God has called them to be.
We will continue to develop ways to support our local community as Ebbsfleet continues to grow and expand our relationships with community groups, for example the Primary School that has now opened opposite Eastgate.
Structure, governance and management
The charity is a company limited by guarantee, company number 5014909, incorporated on 14 January 2004. It is also a registered charity, number 1102206. Eastgate (Kent) Ltd is governed by its Memorandum of Association and Articles of Association.
- 3 -
EASTGATE (KENT) LTD
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:
David Stevens Hugh Richard Akinsola Osibodu Dennis Scudder Paul Bungay
Trustees are appointed by the Executive Leadership Team, with the approval of the other Trustees. The Trustees met three times during the year and were regularly consulted and informed on matters of importance.
Eastgate (Kent) Ltd is a member of the Evangelical Alliance. Eastgate also hosts Living Fire events; a relational network that connects, encourages, and equips revival leaders worldwide.
None of the trustees has any beneficial interest in the company. The members of the company are the Executive Church Leadership Team, who guarantee to contribute £1 in the event of a winding up.
Eastgate (Kent) Ltd owns the leasehold of Eastgate a building located at 141 Springhead Parkway, Northfleet, DA11 8AD.
The leadership team meet frequently to discuss and oversee the affairs of Eastgate. They work with other members of staff and many volunteers to implement the vision, goals and objects of the Trust.
Trustees are appointed by the Executive Leadership Team, with the approval of the other Trustees. The Trustees met four times during the year and were regularly consulted and informed on matters of importance.
Eastgate (Kent) Ltd is led by the Executive Church Leadership Team. During the year this team was made up of Pete Carter, Kim Carter, Liz Smallwood, David Stevens, Paul Bungay, Stephanie Cox and Dave Foggon. We would like to express our thanks to Donna King who retired from the team in August 2022 and also Dave Carter who stepped down from the team in during the summer of 2023.
Auditor
In accordance with the company's articles, a resolution proposing that Caladine Ltd be reappointed as auditor of the company will be put at a General Meeting.
Disclosure of information to auditor
Each of the trustees has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.
The trustees' report was approved by the Board of Trustees.
David Stevens
Trustee Dated: 26 November 2024
- 4 -
EASTGATE (KENT) LTD
STATEMENT OF TRUSTEES' RESPONSIBILITIES
FOR THE YEAR ENDED 31 MARCH 2024
The trustees, who are also the directors of Eastgate (Kent) Ltd for the purpose 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 which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.
In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The trustees are responsible for keeping adequate accounting records that 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 Companies Act 2006. 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.
- 5 -
EASTGATE (KENT) LTD
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF EASTGATE (KENT) LTD
Opinion
We have audited the financial statements of Eastgate (Kent) Ltd (the ‘charity’) for the year ended 31 March 2024 which comprise the statement of financial activities, the statement of financial position, 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:
-
give a true and fair view of the state of the charitable company's affairs as at 31 March 2024 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
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's responsibilities for the audit of the financial statements section of our report. We are independent of the charity 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 the provisions available for small entities, in the circumstances set out in note 29 to the financial statements, 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 charity’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 annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
-
the information given in the trustees' report for the financial year for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and
-
the directors' report included within the trustees' report has been prepared in accordance with applicable legal requirements.
-
6 -
EASTGATE (KENT) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE MEMBERS OF EASTGATE (KENT) LTD
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the trustees' 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:
-
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the charity for the purpose 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 charity’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's 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.
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:
-
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
-
we identified the laws and regulations applicable to the charity through discussions with trustees, and from our commercial knowledge and experience of the charity sector;
-
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the charity, including the Companies Act 2006, Charities Act 2011 and employment legislation;
-
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
-
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
-
7 -
EASTGATE (KENT) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE MEMBERS OF EASTGATE (KENT) LTD
We assessed the susceptibility of the charity's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
-
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
-
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
Audit response to risks identified
To address the risk of fraud through management bias and override of controls, we:
-
performed analytical procedures to identify any unusual or unexpected relationships;
-
tested journal entries to identify unusual transactions;
-
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
-
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
-
agreeing financial statement disclosures to underlying supporting documentation;
-
reading the minutes of meetings of those charged with governance;
-
enquiring of management as to actual and potential litigation and claims; and
-
reviewing correspondence with HMRC and relevant regulators
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the trustees and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https:// www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Mr Colin James Dadswell FCCA (Senior Statutory Auditor) for and on behalf of Caladine Limited 4 December 2024
Chartered Certified Accountants Statutory Auditor
Chantry House 22 Upperton Road Eastbourne East Sussex BN21 1BF
- 8 -
EASTGATE (KENT) LTD
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2024
| Unrestricted Restricted funds funds 2024 2024 Notes £ £ Income from: Voluntary income 3 678,394 165,195 Charitable activities 4 185,047 10,000 Other trading activities 5 75,268 - Investments 6 6,702 - Other income 7 1,096 - Total income 946,507 175,195 Expenditure on: Charitable activities 8 847,083 218,203 Net incoming/(outgoing) resources before transfers 99,424 (43,008) Gross transfers between funds 23 124,112 (124,112) Net income/(expenditure) for the year/ Net movement in funds 223,536 (167,120) Fund balances at 1 April 2023 1,121,966 602,727 Fund balances at 31 March 2024 1,345,502 435,607 |
Total Unrestricted Restricted funds funds 2024 2023 2023 £ £ £ 843,589 642,236 110,363 195,047 172,705 21,329 75,268 60,063 - 6,702 2,022 - 1,096 845 - 1,121,702 877,871 131,692 1,065,286 782,721 184,927 56,416 95,150 (53,235) - (3,234) 3,234 56,416 91,916 (50,001) 1,724,693 1,030,050 652,728 1,781,109 1,121,966 602,727 |
Total 2023 £ 752,599 194,034 60,063 2,022 845 |
|---|---|---|
| 1,009,563 | ||
| 967,648 | ||
| 41,915 - |
||
| 41,915 1,682,778 |
||
| 1,724,693 |
The statement of financial activities includes all gains and losses recognised in the year.
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
- 9 -
EASTGATE (KENT) LTD
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2024
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| Fixed assets | |||||
| Property, plant and equipment | 15 | 2,513,414 | 2,579,503 | ||
| Investments | 16 | 1 | 1 | ||
| 2,513,415 | 2,579,504 | ||||
| Current assets | |||||
| Trade and other receivables | 17 | 50,507 | 54,610 | ||
| Cash at bank and in hand | 423,554 | 480,822 | |||
| 474,061 | 535,432 | ||||
| Current liabilities | 19 | (161,030) | (153,657) | ||
| Net current assets | 313,031 | 381,775 | |||
| Total assets less current liabilities | 2,826,446 | 2,961,279 | |||
| Non-current liabilities | 20 | (1,045,337) | (1,236,586) | ||
| Net assets | 1,781,109 | 1,724,693 | |||
| The funds of the charity | |||||
| Restricted income funds | 23 | 435,607 | 602,727 | ||
| Unrestricted funds | 1,345,502 | 1,121,966 | |||
| 1,781,109 | 1,724,693 |
The financial statements were approved by the trustees on 26 November 2024
| SS | SSa. |
|---|---|
| David Stevens | Dennis Scudder |
| Trustee | Trustee |
Company registration number 05014909 (England and Wales)
- 10 -
EASTGATE (KENT) LTD
STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 MARCH 2024
| 2024 Notes £ £ Cash flows from operating activities Cash generated from operations 27 125,832 Investing activities Purchase of property, plant and equipment (3,156) Proceeds from disposal of property, plant and equipment 1,096 Investment income received 6,702 Net cash generated from investing activities 4,642 Financing activities Repayment of bank loans (187,742) Net cash used in financing activities (187,742) Net (decrease)/increase in cash and cash equivalents (57,268) Cash and cash equivalents at beginning of year 480,822 Cash and cash equivalents at end of year 423,554 |
2023 £ - - 2,022 (73,378) |
£ 157,147 2,022 (73,378) 85,791 395,031 480,822 |
|---|---|---|
- 11 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
1 Accounting policies
Company information
Eastgate (Kent) Ltd is a private company limited by guarantee incorporated in England and Wales. The registered office is Chantry House, 22 Upperton Road, Eastbourne, East Sussex, BN21 1BF. The charity operates from 141 Springhead Parkway. Northfleet, Gravesend, Kent, DA11 8AD
1.1 Accounting convention
The financial statements have been prepared in accordance with the charity's Memorandum and Articles of Association, the Companies Act 2006 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 (FRS 102) (effective 1 January 2019)". The charity is a Public Benefit Entity as defined by FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2 Going concern
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
Designated funds comprise funds which have been set aside at the discretion of the trustees for specific purposes. The purposes and uses of the designated funds are set out in the notes to the financial statements.
Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid is recognised at the time of the donation.
Grants are recognised in full in the Statement of Financial Activities in the year in which they are receivable.
Conference and Ministry School fees are allocated to the period in which the event or school term occurs. Advances delegate fees received are included as deferred income in the balance sheet.
- 12 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
1 Accounting policies (Continued)
1.5 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 are allocated on the portion of the asset’s use.
Resources expended are recognised in the period in which they are incurred and allocated to the particular cost centre to which they relate. Resources expenses include irrecoverable VAT.
Expenditure on conferences which occur after the period end are included as prepayments in the statement of financial position, thus matching the accounting treatment for income.
Support and governance costs directly related to School of Spiritual Life and Training and Equipping have been charged to these activities. All general support costs are apportioned between the activities as follows:
Church activities 77% School of Spiritual Life 20% Training and Equipping 3%
1.6 Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Land and buildings 2% on a straight line basis Fixtures, fittings and equipment 20% on a straight line basis
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
1.7 Non-current investments
Investments in subsidiaries are held at cost.
A subsidiary is an entity controlled by the charity. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
In accordance with FRS 102 SORP section 24.13A, the subsidiary detailed in note 30 has been excluded from consolidation as it's inclusion would not be material for the purpose of giving a true and fair view to the financial statements. Therefore, consolidated financial statements have not been prepared.
1.8 Impairment of non-current assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
- 13 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
1 Accounting policies (Continued)
1.9 Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10 Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including trade and other payables and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
1.11 Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12 Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
- 14 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
2 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3 Voluntary income
| Unrestricted Restricted funds funds 2024 2024 £ £ Donations and gifts 678,394 165,195 Donations and gifts Donations and gifts 583,601 140,214 Gift aid tax relief 94,793 24,981 Transformation centre donations - - 678,394 165,195 |
Total Unrestricted Restricted funds funds 2024 2023 2023 £ £ £ 843,589 642,236 110,363 723,815 533,939 95,511 119,774 107,445 14,852 - 852 - 843,589 642,236 110,363 |
Total 2023 £ 752,599 |
|---|---|---|
| 629,450 122,297 852 |
||
| 752,599 |
- 15 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
4 Income from charitable activities
| Unrestricted Restricted funds funds 2024 2024 £ £ Church activities Recharged expenses to related charities 17,929 - Conference fees 4,651 - Local authority grant for the provision of counselling - 10,000 Books and CDs income 40 - Charitable rental income 46,763 - Transformation Centre income 22,321 - School of Spritual Life School fees 58,379 - Training and Equipping Conference fees 32,742 - Books and CDs income 2,222 - 185,047 10,000 |
Total Unrestricted Restricted funds funds 2024 2023 2023 £ £ £ 17,929 7,848 - 4,651 - 11,329 10,000 - 10,000 40 - - 46,763 33,509 - 22,321 36,144 - 58,379 54,627 - 32,742 36,105 - 2,222 4,472 - 195,047 172,705 21,329 |
Total 2023 £ 7,848 11,329 10,000 - 33,509 36,144 54,627 36,105 4,472 |
|---|---|---|
| 194,034 |
5 Income from other trading activities
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2024 | 2023 | ||
| £ | £ | ||
| Letting and licensing arrangements | 75,268 | 60,063 | |
| 6 | Income from investments | ||
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2024 | 2023 | ||
| £ | £ | ||
| Interest receivable | 6,702 | 2,022 |
- 16 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
7 Other income
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2024 | 2023 | |
| £ | £ | |
| Net gain on disposal of tangible fixed assets | 1,096 | - |
| Other income | - | 845 |
| - | 845 |
8 Charitable activities
| Staff costs Travel Consultancy Outreach and mission Website Children and youth Church events and groups Worship, sound and lighting Conferences hosted Transformation centre & Sozo ministry Conferences attended, training and retreats Resource expenses Direct costs Healthcare support Grant funding of activities (see note 9) Share of support costs (see note 10) Share of governance costs (see note 10) Analysis by fund Unrestricted funds Restricted funds |
Church activities School of Spiritual Life Training and Equipping 2024 2024 2024 £ £ £ 262,823 100,064 31,675 674 1,375 - 13,927 3,661 - 18,921 - - 3,894 40 - 9,860 - - 18,648 - - 9,928 - 793 126 46 17,705 - - - 3,818 - - 258 - - - 10,691 - - - - 342,877 115,877 50,173 111,477 - 6,419 398,439 17,468 2,948 15,695 2,610 1,303 868,488 135,955 60,843 661,820 135,955 49,308 206,668 - 11,535 868,488 135,955 60,843 |
Total 2024 £ 394,562 2,049 17,588 18,921 3,934 9,860 18,648 10,721 17,877 - 3,818 258 10,691 - 508,927 117,896 418,855 19,608 1,065,286 847,083 218,203 1,065,286 |
Total 2023 £ 361,168 1,201 18,148 27,624 4,127 10,207 7,312 10,631 39,772 304 3,524 - 2,482 1,968 |
|---|---|---|---|
| 488,468 45,858 416,443 16,879 |
|||
| 967,648 | |||
| 782,721 184,927 |
|||
| 967,648 |
- 17 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
8 Charitable activities (Continued)
For the year ended 31 March 2023
| Church activities School of Spiritual Life Training and Equipping £ £ £ Staff costs 318,219 40,976 1,973 Travel 1,201 - - Consultancy 18,148 - - Outreach and mission 27,624 - - Website and rebrand 4,127 - - Children and youth 10,207 - - Church events and groups 7,312 - - Worship, sound and lighting 9,446 - 1,185 Conferences hosted - - 39,772 Transformation centre & Sozo ministry 304 - - Conferences attended, training and retreats 3,524 - - Direct costs - 2,482 - Healthcare support 1,968 - - 402,080 43,458 42,930 Grant funding of activities (see note 9) 44,758 - 1,100 Share of support costs (see note 10) 406,799 8,251 1,393 Share of governance costs (see note 10) 12,594 2,770 1,515 866,231 54,479 46,938 Analysis by fund Unrestricted funds 700,767 54,479 27,475 Restricted funds 165,464 - 19,463 866,231 54,479 46,938 |
Total 2023 £ 361,168 1,201 18,148 27,624 4,127 10,207 7,312 10,631 39,772 304 3,524 2,482 1,968 |
|---|---|
| 488,468 45,858 416,443 16,879 |
|
| 967,648 | |
| 782,721 184,927 |
|
| 967,648 |
- 18 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
9 Grants payable
| Church activities Training and Equipping 2024 2024 £ £ Grants to institutions: The Lighthouse Counselling Trust 54,923 Tear Fund 2,940 - Gravesham Sanctuary 5,100 - Abound and Flourish 6,546 - Bethel Church Austin 5,000 - Heaven in Healthcare 6,000 - Dartford Community Church 3,000 - Living Fire - 5,919 Devon Road Surgery - - Other grants (£2,500 and under) 9,960 - 93,469 5,919 Grants to individuals 18,008 500 111,477 6,419 |
Total Church activities Training and Equipping 2024 2023 2023 £ £ £ 54,923 - - 2,940 1,560 - 5,100 4,200 - 6,546 - - 5,000 - - 6,000 9,200 - 3,000 - - 5,919 1,000 - - 3,000 - - 8,751 1,000 99,388 27,711 1,000 18,508 17,047 100 117,896 44,758 1,100 |
Total 2023 £ - 1,560 4,200 - - 9,200 - 1,000 - 8,888 |
|---|---|---|
| 28,711 17,147 |
||
| 45,858 |
The grants to the Lighthouse Counselling Trust include the transfer of previous monies made by the counselling service in 22/23 within Eastgate prior to the Trust's registration as its own entity 6 April 2023. This also includes grant income received from the council (shown in note 4) received on behalf of Lighthouse Counselling Trust.
- 19 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
| 10 | Support costs Staff costs Depreciation Bank loan interest Building maintenance Insurance Light, heat and water Cleaning Advertising Computers and software Office, printing and stationery Telephone Audit Accountancy Legal and professional Bank and service charges Payroll Analysed between Charitable activities |
Support costs Governance costs £ £ 143,514 - 69,245 - 89,598 - 18,946 - 7,939 - 75,881 - 5,055 - 205 - 1,882 - 3,800 - 2,790 - - 5,520 - 7,573 - 1,375 - 4,192 - 948 418,855 19,608 418,855 19,608 |
Total 2024 Support costs Governance costs £ £ £ 143,514 209,704 - 69,245 72,715 - 89,598 60,767 - 18,946 23,996 - 7,939 6,481 - 75,881 30,825 - 5,055 4,244 - 205 256 - 1,882 607 - 3,800 3,952 - 2,790 2,896 - 5,520 - 5,400 7,573 - 5,473 1,375 - 1,375 4,192 - 3,771 948 - 860 438,463 416,443 16,879 438,463 416,443 16,879 |
Total 2023 £ 209,704 72,715 60,767 23,996 6,481 30,825 4,244 256 607 3,952 2,896 5,400 5,473 1,375 3,771 860 |
|---|---|---|---|---|
| 433,322 | ||||
| 433,322 |
| 11 | Net movement in funds | 2024 | 2023 |
|---|---|---|---|
| £ | £ | ||
| The net movement in funds is stated after charging/(crediting): | |||
| Fees payable for the audit of the charity's financial statements | 5,520 | 5,400 | |
| Depreciation of owned property, plant and equipment | 69,245 | 72,715 | |
| Profit on disposal of property, plant and equipment | (1,096) | - |
- 20 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
12 Employees
The average monthly number of employees during the year was:
| Direct charitable activities Administration and support Total Employment costs Wages and salaries Social security costs Other pension costs The number of employees whose annual remuneration was more than £60,000 is as follows: £60,001 - £70,000 Remuneration of key management personnel The remuneration of key management personnel was as follows: Aggregate compensation |
2024 Number 15 9 24 2024 £ 481,827 34,464 21,785 538,076 2024 Number - 2024 £ 254,452 |
2023 Number 15 10 |
|---|---|---|
| 25 | ||
| 2023 £ 508,151 38,602 24,119 |
||
| 570,872 | ||
| 2023 Number 1 |
||
| 2023 £ 284,366 |
13 Trustees
None of the trustees received any remuneration or benefits from the charity during the year.
The trustees and executive church leadership team have donated an aggregate sum of £64,002 (2023: £102,961) to the charity.
14 Taxation
The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.
- 21 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
15 Property, plant and equipment
| Cost At 1 April 2023 Additions Disposals At 31 March 2024 Depreciation and impairment At 1 April 2023 Depreciation charged in the year Eliminated in respect of disposals At 31 March 2024 Carrying amount At 31 March 2024 At 31 March 2023 |
Land and buildings £ 3,134,144 - - 3,134,144 563,786 62,683 - 626,469 2,507,675 2,570,358 |
Fixtures, fittings and equipment £ 203,448 3,156 (48,615) 157,989 194,303 6,562 (48,615) 152,250 5,739 9,145 |
Total £ 3,337,592 3,156 (48,615) 3,292,133 758,089 69,245 (48,615) 778,719 2,513,414 2,579,503 |
|---|---|---|---|
Eastgate has been granted a 999 year lease to land at Springhead Parkway, Northfleet, Kent at a peppercorn rent, dated 18 October 2012.
16 Fixed asset investments - see note 30
| Fixed asset investments - see note 30 | |
|---|---|
| Other | |
| investments | |
| Cost | |
| At 1 April 2023 & 31 March 2024 | 1 |
| Carrying amount | |
| At 31 March 2024 | 1 |
| At 31 March 2023 | 1 |
- 22 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
17 Trade and other receivables
| Amounts falling due within one year: Trade receivables Amounts owed by subsidiary undertakings Other receivables Prepayments and accrued income Borrowings Bank loans Payable within one year Payable after one year Amounts included above which fall due after five years: Payable by instalments |
2024 £ 6,967 - 43,173 367 50,507 2024 £ 1,121,516 76,179 1,045,337 674,824 |
2023 £ 8,292 81 43,237 3,000 |
|---|---|---|
| 54,610 | ||
| 2023 £ 1,309,258 |
||
| 72,672 1,236,586 |
||
| 866,201 |
18 Borrowings
The loan from Barclays Bank PLC has a total drawdown facility of £1.56m repayable over a term of 20 years with repayments commencing October 2015. Interest is charged at 2.4% above base rate.
The loan is secured by a first and only legal charge on the lease to the land and buildings at Eastgate.
19 Current liabilities
| Current liabilities | ||
|---|---|---|
| Notes Bank loans 18 Other taxation and social security Deferred income 21 Trade payables Other payables Accruals |
2024 £ 76,179 8,301 25,560 4,661 16,743 29,586 161,030 |
2023 £ 72,672 9,326 41,214 6,234 656 23,555 |
| 153,657 |
- 23 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
| 20 Non-current liabilities Notes Bank loans 18 21 Deferred income Other deferred income Deferred income is included in the financial statements as follows: Deferred income is included within: Current liabilities Movements in the year: Deferred income at 1 April 2023 Released from previous periods Resources deferred in the year Deferred income at 31 March 2024 |
2024 £ 1,045,337 2024 £ 25,560 2024 £ 25,560 41,214 (31,214) 15,560 25,560 |
2023 £ 1,236,586 |
|---|---|---|
| 2023 £ 41,214 |
||
| 2023 £ 41,214 |
||
| 13,088 (13,088) 41,214 |
||
| 41,214 |
Deferred income represents monies received in advance for Eastgate rentals, Eastgate School of Spiritual Life fees and grant funding for the provision of counselling services in 2024/25.
| 22 | Retirement benefit schemes | ||
|---|---|---|---|
| 2024 | 2023 | ||
| Defined contribution schemes | £ | £ | |
| Charge to profit or loss in respect of defined contribution schemes | 21,785 | 24,119 |
The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.
- 24 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
23 Restricted funds
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.
| At 1 April | Incoming | Resources | Transfers | At 31 March | |
|---|---|---|---|---|---|
| 2023 | resources | expended | 2024 | ||
| £ | £ | £ | £ | £ | |
| Building fund | 536,859 | 154,843 | (178,887) | (121,578) | 391,237 |
| Eastgate Music | 14,382 | - | (4,972) | - | 9,410 |
| Living Fire | 7,070 | 4,165 | (11,535) | 300 | - |
| ESSL Bursary Fund | 24,398 | 1,040 | - | (2,834) | 22,604 |
| Members Fund | 11,671 | 1,095 | (5,066) | - | 7,700 |
| Nourish | 8,347 | 4,052 | (7,743) | - | 4,656 |
| Counselling fund | - | 10,000 | (10,000) | - | - |
| 602,727 | 175,195 | (218,203) | (124,112) | 435,607 | |
| Previous year: | At 1 April | Incoming | Resources | Transfers | At 31 March |
| 2022 | resources | expended | 2023 | ||
| £ | £ | £ | £ | £ | |
| Building fund | 589,984 | 91,003 | (144,128) | - | 536,859 |
| Eastgate Music | 14,382 | - | - | - | 14,382 |
| Living Fire | 17,489 | 11,444 | (19,463) | (2,400) | 7,070 |
| ESSL Bursary Fund | 26,324 | - | - | (1,926) | 24,398 |
| Members Fund | 1,668 | 12,405 | (2,402) | - | 11,671 |
| Nourish | 2,881 | 6,777 | (8,871) | 7,560 | 8,347 |
| November Offering | - | 63 | (63) | - | - |
| Counselling fund | - | 10,000 | (10,000) | - | - |
| 652,728 | 131,692 | 184,927 | 3,234 | 602,727 |
- 25 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
23 Restricted funds (Continued)
Building fund
This fund was for the construction of a Place of Worship and community Centre details of which are set out in the financial statements. Bank loan interest and depreciation on the buildings is charged against the fund. During the year Eastgate took several offerings with the aim of reducing the bank loan that was taken out when the building was constructed. £120,000 of the monies raised has been paid off against the loan in the year and is represented by a transfer to General funds. The remaining £1,578 transfer represents fixed assets purchased.
Eastgate Music
This fund is for monies given specifically for the development of worship at Eastgate and production and distribution of music.
Living Fire
Living Fire is a network of Churches who come together to share ideas and experiences of Church evangelism and worship. Historically this has involved Eastgate hosting conferences, training days and mentoring Church leaders. In the 2022/23 financial year Living Fire was established as its own separate charity.
ESSL Bursary Fund
The ESSL Bursary fund is for the purpose of providing financial support for students who would otherwise be unable to attend the school.
Members Fund
The Members Fund is for monies given by Eastgate church goers to help other members of the church who are in need of support. It is up to the discretion of the charity who the beneficiaries of the money are.
Nourish Fund
The Nourish fund represents funds given for the purpose of providing a weekly free meal to people needing extra support in our local community.
November Offering Fund
The November Offering fund represents funds given for the purpose of supporting Gravesham Sanctuary; Nourish; Hive Hope, Northfleet's Foodbank and the Gravesend Foodbank.
Counselling Fund
Represents monies given by Gravesham Borough Council to provide counselling services to the local community.
24 Analysis of net assets between funds
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| funds | funds | ||
| 2024 | 2024 | 2024 | |
| £ | £ | £ | |
| At 31 March 2024: | |||
| Property, plant and equipment | 1,000,661 | 1,512,753 | 2,513,414 |
| Investments | 1 | - | 1 |
| Current assets/(liabilities) | 344,840 | (31,809) | 313,031 |
| Long term liabilities | - | (1,045,337) | (1,045,337) |
| 1,345,502 | 435,607 | 1,781,109 |
- 26 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024
24 Analysis of net assets between funds (Continued)
| Unrestricted | Restricted | Total | |
|---|---|---|---|
| funds | funds | ||
| 2023 | 2023 | 2023 | |
| £ | £ | £ | |
| At 31 March 2023: | |||
| Property, plant and equipment | 733,385 | 1,846,118 | 2,579,503 |
| Investments | 1 | - | 1 |
| Current assets/(liabilities) | 388,580 | (6,805) | 381,775 |
| Long term liabilities | - | (1,236,586) | (1,236,586) |
| 1,121,966 | 602,727 | 1,724,693 |
25 Related party transactions
Mrs J Carter, wife of David Carter (member of the Executive Church Leadership Team) who resigned during the year, was paid a salary of £11,318 (2023: £38,871) and pension contributions of £548 (2023: £694) for overseeing Welcome and Integration and Connection Groups.
Mrs J Bungay, (spouse of trustee Paul Bungay) who resigned in the year, was a salary of £6,534 (2023: £14,488) and received pension contributions of £318 (2023: £724) for youth work.
The charity engaged MAS Cleaning, a business owned by Mr M Smallwood, husband of Executive Church Leadership Team member Elizabeth Smallwood to undertake cleaning work. During the year the business was paid a total of £320 (2023: £695) for services rendered.
Edward Smallwood, son of Elizabeth Smallwood, carried out some PA and caretaking duties and was paid a total of £449 (2023: £1,495) during the year.
Elaine Richard, wife of Trustee Hugh Richard, was paid £540 (2023: £594) for providing assistance at various church activities and events.
- 27 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
26 Operating lease commitments
At the reporting end date the charity had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
| Within one year Between two and five years 27 Cash generated from operations Surplus for the year Adjustments for: Investment income recognised in statement of financial activities Gain on disposal of property, plant and equipment Depreciation and impairment of property, plant and equipment Movements in working capital: Decrease/(increase) in trade and other receivables Increase in trade and other payables (Decrease)/increase in deferred income Cash generated from operations 28 Analysis of changes in net (debt)/funds At 1 April 2023 £ Cash at bank and in hand 480,822 Loans falling due within one year (72,672) Loans falling due after more than one year (1,236,586) (828,436) |
2024 2023 £ £ 866 626 3,465 - 4,331 626 2024 2023 £ £ 56,416 41,915 (6,702) (2,022) (1,096) - 69,245 72,715 4,103 (1,277) 19,520 17,690 (15,654) 28,126 125,832 157,147 Cash flowsAt 31 March 2024 £ £ (57,268) 423,554 (3,507) (76,179) 191,249 (1,045,337) 130,474 (697,962) |
|---|---|
29 Non-audit services provided by auditor
In common with many charities of our size and nature we use our auditor to assist with the preparation of the financial statements.
- 28 -
EASTGATE (KENT) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2024
30 Subsidiaries
These financial statements are separate charity financial statements for Eastgate (Kent) Development Ltd.
Details of the charity's subsidiaries at 31 March 2024 are as follows:
| Name of undertaking | Registered | Nature of business | Class of | % Held | |
|---|---|---|---|---|---|
| office | shares held | Direct Indirect | |||
| Eastgate (Kent) | England | Building development | Ordinary | 100.00 | - |
| Development Ltd |
The aggregate capital and reserves and the result for the year of subsidiaries excluded from consolidation was as follows:
| Name of undertaking | Profit/(Loss) | Capital and |
|---|---|---|
| Reserves | ||
| £ | £ | |
| Eastgate (Kent) | ||
| Development Ltd | - | 1 |
- 29 -