OpenCharities

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

2023-03-31-accounts

Page
Trustees'report 1to9
Independentauditor'sreport 10to13
Statementoffinancialactivities 14
Balancesheet 15
Statementofcashflows 16
Notestothefinancialstatements 17to26
Appendix—comparativeinformation 27to32

InvestmentReturns-M&G Oneyear Threeyear Fiveyear
Return Return Return
TotalCumulativeInvestmentReturn-Charifund -0.71% +45.08% +26.03%
FTSE-All-ShareTotalReturn(Cumulative) +2.92% +47.41% +27.85%
Source;M&GInvestments,31.03.2023
InvestmentReturns-Sarasin Oneyear Threeyear Fiveyear
Return Return Return
TotalCumulativeInvestmentReturn-AlphaCIF -2.9% +1.9% +33.3%
PortfolioBenchmark -2.4% +6.5% +35.9%
Source;Sarasin&PartnersLLP31.03.2023

Risk Mitigation/Actions
Lackofclearfundingprioritiesagreed/ StrategicplanforRecoverywrittenwhichsetsoutpriorities.New
articulatedbyChapter Chapterstrategytobedevelopedundertheleadershipofthenew
Dean.
Inabilitytoidentifyandengagedonorsin SupportfromDevelopmentCommittee.Projectsinarangeof
ordertoraisesufficientfunds areaswithwideappeal.Regularreviewofpipelineofprospects.
Unexpectedlargeliabilityorserious RegulardevelopmentandreviewofRiskRegisterbytheTrust
Incident Board.OverarchingCathedralCrisisManagementPlaninplace.

Note General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Incomefrom:
Donationsandlegacies 2 135,335 60,000 129,911 325,246 563,793
Othersources:CoronavirusJobRetentionScheme 2 - 5,183
Investmentsandinterestreceivable 3 10,482 308,707 36,581 355,770 297,164
Total 145,817 368,707 166,492 681,016 866,140
Expenditureon:
Raisingfunds 4 169,135 - - 169,135 151,645
Charitableactivities 5 403,336 387,006 790,342 727,585
Total 169,135 403,336 387,006 959,477 879,230
Net(expenditure)beforerevaluations (23,318) (34,629) (220,514) (278,461) (13,090)
Netlossesoninvestments 8 (350,443) (47,205) (397,648) 406,038
Net(expenditure)/income (23,318) (385,072) (267,719) (676,109) 392,948
Transfersbetweenfunds 11 (22,000) 22,000
Netmovementinfunds (45,318) (385,072) (245,719) (676,109) 392,948
Reconciliationoffunds:
Balancebroughtforward
at1April 275,473 6,263,222 1,811,067 8,349,762 7,956,814
Balancecarriedforward
at31March 230,155 5,878,150 1,565,348 7,673,653 8,349,762
Note General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Fixedassets
Investments 8 5,383,942 739,053 6,122,995 6,520,643
Currentassets
Debtors 9 119,088 64,334 183,422 54,613
Cashatbank 603,233 639,409 761,961 2,004,603 2,339,163
722,321 639,409 826,295 2,188,025 2,393,776
Currentliabilities
Creditors:amountsfalling
duewithinoneyear 10 492,166 145,201 637,367 564,657
Netcurrentassets 230,155 494,208 826,295 1,550,658 1,829,119
Totalnetassets 230,155 5,878,150 1,565,348 7,673,653 8,349,762
Funds 11 230,155 5,878,150 1,565,348 7,673,653 8,349,762
CanterburyCathedralTrustFund
Statementofcashflows
Fortheyearended31March2023 2023 2022
Note £ £
Cashflowsfromoperatingactivities:
Netcashusedinoperatingactivities A (690,330) (315,946)
Cashflowsfrominvestingactivities:
Investmentincomeandinterestreceived 355,770 297,164
Netcashprovidedbyinvestingactivities 355,770 297,164
Changeincashandcashequivalentsintheyear (334,560) (18,782)
Cashandcashequivalentsatthebeginningoftheyear 2,339,163 2,357,945
Cashandcashequivalentsattheendoftheyear B 2,004,603 2,339,163
Reconciliationofnet(expenditure)/incometonetcashused inoperating activities
2023 2022
£ £
ANet(expenditure)/incomeforthereportingperiod(asperSOFA) (676,109) 392,948
Adjustmentsfor:
Losses/(Gains)oninvestments 397,648 (406,038)
Investmentincomeandinterestreceivable (355,770) (297,164)
(Increase)/decreaseindebtors (128,809) 167,743
Increase/(decrease)increditors 72,710 (173,435)
Netcashusedinoperatingactivities (690,330) (315,946)
BAnalysisofcashandcashequivalents:
Totalcashandcashequivalents:cashatbank 2,004,603 2,339,163
CAnalysisofchangesinnetdebt 2022 CashFlows 2023
£ £ £
Cashatbank 2,314,505 (336,503) 1,978,002
Cashatinvestments 24,658 1,943 26,601
2,339,163 (334,560) 2,004,603

General Designated Restricted Total Total
Funds Funds Funds 2023 2022
£ £ £ £ £
TrustsandFoundations 4,375 8,700 13,075 319,453
Legacies 109,601 60,000 66,334 235,935 177,325
Individuals 19,692 54,858 74,550 63,713
Collections 229 19 248 3,302
Other 1,438 - 1,438 -
Total 135,335 60,000 129,911 325,246 563,793
CJRS 5,183

General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Unittrusts - 303,107 23,234 326,341 295,251
Bankandotherinterest 10,482 5,600 13,347 29,429 1,913
Total 10,482 308,707 36,581 355,770 297,164

General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Staffcosts(Note7) 97,226 97,226 94,849
Eventandcampaigncosts 16,931 16,931 12,252
Governancecosts(Note6) 10,560 10,560 9,582
Officeandadministration 17,028 17,028 27,981
Otherfundraisingcosts 27,390 27,390 6,981
169,135 169,135 151,645
Expenditureonsupportcostsareallincluded intableabove
General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Officeandadministration 17,028 17,028 27,981
GovernanceCosts 10,560 10,560 9,582
OtherCosts 27,390 27,390 6,981
StaffSupportCosts 41,577 41,577 38,751
96,555 96,555 83,295
5. Expenditureoncharitableactivities
General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Grantfunding:TheChapter
ofCanterbury 403,336 352,312 755,648 685,972
ChoristerBursaries - 34,694 34,694 41,613
Total 403,336 387,006 790,342 727,585
6. Governancecosts General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
AuditFees 10,560 10,560 9,582

Staffcosts
General Designated Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Salariesandwages 81,949 81,949 80,440
Socialsecuritycosts 9,131 9,131 8,376
Pensioncosts 6,146 6,146 6,033
97,226 97,226 94,849

Investments
Designated Restricted Total
Funds Funds 2023
£ £ £
(M&G) (Sarasin)
Movementsinlistedinvestments
Marketvalue1April2022 5,734,385 786,258 6,520,643
Netunrealisedgains (350,443) (47,205) (397,648)
Marketvalue31March2023 5,383,942 739,053 6,122,995
Cashheldintheinvestmentsportfolio 26,601 26,601
5,383,942 765,654 6,149,596
MarketValue31March2022 5,734,385 786,258 6,520,643
Cashheldinportfolio31March2022 - 24,658 24,658
Total31March2022 5,734,385 810,916 6,545,301

9. Debtors
General
Designated
Restricted Total Total
Fund Funds Funds 2023 2022
£ £ £ £ £
Miscellaneousdebtors 248 248 249
Prepaymentsandaccruedincome 17,840 17,840 4,364
Legaciesreceivable 101,000 64,334 165,334 50,000
119,088 64,334 183,422 54,613
10. Creditors General Designated
Restricted
Total Total
Fund MusicFund
Funds
2023 2022
£ £
£
£ £
Expensecreditors 195 195 7,290
Accrualsanddeferredincome 10,727 10,727 9,582
AmountsowedtotheChapterof
Canterbury 480,277 145,201 625,478 546,849
Othercreditors 967 967 936
492,166 145,201 637,367 564,657

11.StatementofFunds Asat Income Fundraising Charitable Transfers (Losses) Asat
1April Expenditure Activities betweenfunds 31March
2022 2023
£ £ £ £
UnrestrictedFunds
GeneralFunds 275,473 145,817 (169,135) (22,000) 230,155
Designatedfunds
DesignatedMusicFund 5,871,125 303,107 (303,107) (350,443) 5,520,682
DesignatedCathedralOrganFund 30,026 522 - 30,548
DesignatedMusicCampaignFund 5,071 88 5,159
DesignatedCanterburyJourneyFund 100,229 (100,229)
DesignatedWestFrontFund 256,771 64,990 321,761
6,263,222 368,707 (403,336) (350,443) 5,878,150
RestrictedFunds
Fabricandrelatedexpenditure
ApprenticesGeneral 10,972 433 11,405
StainedGlassStudio 40,192 66,249 106,441
Stones 3,062 53 3,115
BuffsChapeltoClean 32,768 570 33,338
FabricFund 18,801 1,179 (6,338) 13,642
StoneMasons 490 1,017 1,507
NorthWestTransept 4,988 .. (4,988)
StoneAuctionFabricFund 211,693 3,683 215,376
WestFront 250,107 59,588 309,695
Music
Marit&HansRausingChoirBursary 764,258 - 22,000 (47,205) 739,053
RausingChoirBursaryIncome (9,244) 23,028 (27,381) (13,597)
ChoristerScholarshipfund 16,734 228 (7,313) 9,649
ChoralScholars 4,002 5,536 (9,503) 35
MusicFund 123,111 2,218 125,329
Music&Choir 82 - (82)
AdoptaStop(Organ) 10,051 152 (9,913) 290
YourVoiceEndowment 1,191 21 1,212
Other
Miscellaneous 4,186 2,112 (4,040) 2,258
Paperconservation 6,175 425 6,600
CanterburyJourneyProject
ProjectDeliveryPhaseFund 317,448 (317,448)
1,811,067 166,492 (387,006) 22,000 (47,205) 1,565,348
TotalofFunds 8,349,762 681,016 (169,135) (790,342) (397,648) 7,673,653

Note General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
Incomefrom:
Donationsandlegacies 2 179,433 55,000 329,360 563,793
Othersources:CoronavirusJobRetentionScheme 2 5,183 - 5,183
Investmentsandinterestreceivable 3 628 272,757 23,779 297,164
Total 185,244 327,757 353,139 866,140
Expenditureon:
Raisingfunds 4 151,645 - - 151,645
Charitableactivities 5 684,500 43,085 727,585
Total 151,645 684,500 43,085 879,230
Netincome/(expenditure)beforerevaluations 33,599 (356,743) 310,054 (13,090)
Netgainsoninvestments 8 389,502 16,536 406,038
Netincome 33,599 32,759 326,590 392,948
Netmovementinfunds 33,599 32,759 326,590 392,948
Reconciliationoffunds:
Balancebroughtforward
at1April 241,874 6,230,463 1,484,477 7,956,814
Balancecarriedforward
at31March 275,473 6,263,222 1,811,067 8,349,762

Note General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
Fixedassets
Investments 8 5,734,385 786,258 6,520,643
Currentassets
Debtors 9 4,613 50,000 54,613
Cashatbank 835,517 528,837 974,809 2,339,163
840,130 528,837 1,024,809 2,393,776
Currentliabilities
Creditors:amountsfalling
duewithinoneyear 10 564,657 564,657
Netcurrentassets 275,473 528,837 1,024,809 1,829,119
Totalnetassets 275,473 6,263,222 1,811,067 8,349,762
Funds 11 275,473 6,263,222 1,811,067 8,349,762

General Designated Restricted Total
Funds Funds Funds 2022
£ £ £ £
TrustsandFoundations 3,463 55,000 260,990 319,453
Legacies 127,325 - 50,000 177,325
Individuals 45,343 18,370 63,713
Collections 3,302 - 3,302
Other -
Total 179,433 55,000 329,360 563,793

General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
Unittrusts 272,252 22,999 295,251
Bankandotherinterest 628 505 780 1,913
Total 628 272,757 23,779 297,164

General
Designated
Restricted Total
Fund
Funds
Funds 2022
£
£
£ £
Staffcosts(Note7) 94,849 94,849
Eventandcampaigncosts 12,252 12,252
Governancecosts(Note6) 9,582 9,582
Officeandadministration 27,981 27,981
Otherfundraisingcosts 6,981 6,981
151,645 151,645
Supportcostsof£83,295areincludedinthe above.
Expenditureoncharitableactivities
General
Designated
Restricted Total
Fund
Funds
Funds 2022
£
£
£ £
Grantfunding:TheChapter
ofCanterbury 684,500 1,472 685,972
ChoristerBursaries 41,613 41,613
Total 684,500 43,085 727,585

6. Governancecosts General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
AuditFees 9,582 9,582
7. Staffcosts
General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
Salariesandwages 80,440 80,440
Socialsecuritycosts 8,376 8,376
Pensioncosts 6,033 6,033
94,849 94,849
8. Investments
Designated Restricted Total
Funds Funds 2022
£ £ £
(M&G) (Sarasin)
Movementsinlistedinvestments
Marketvalue1April2021 5,344,883 769,722 6,114,605
Netunrealisedgains 389,502 16,536 406,038
Marketvalue31March2022 5,734,385 786,258 6,520,643
Cashheldintheinvestmentsportfolio 24,658 24,658
5,734,385 810,916 6,545,301

9. Debtors
General Designated Restricted Total
Fund Funds Funds 2022
£ £ £ £
Miscellaneousdebtors 249 249
Prepaymentsandaccruedincome 4,364 4,364
Legaciesreceivable 50,000 50,000
AmountsduefromtheChapterof
Canterbury
4,613 50,000 54,613
10. Creditors General Designated Restricted Total
Fund MusicFund Funds 2022
£ £ £ £
Expensecreditors 7,290 7,290
Accrualsanddeferredincome 9,582 9,582
AmountsowedtotheChapterof
Canterbury 546,849 546,849
Othercreditors 936 936
564,657 - 564,657

11.StatementofFunds Asat Income Fundraising Charitable Transfers Gains Asat
1April Expenditure Activities betweenfunds 31March
2021 2022
£ £ £ £
UnrestrictedFunds
GeneralFunds 241,874 185,244 (151,645) 275,473
Designatedfunds
DesignatedMusicFund 5,481,623 272,252 (272,252) 389,502 5,871,125
DesignatedCathedralOrganFund 30,000 26 - 30,026
DesignatedMusicCampaignFund 5,067 4 - 5,071
DesignatedCanterburyJourneyFund 512,198 279 (412,248) 100,229
DesignatedWestFrontFund 201,575 55,196 - 256,771
6,230,463 327,757 (684,500) 389,502 6,263,222
RestrictedFunds
Fabricandrelatedexpenditure
ApprenticesGeneral 10,795 177 10,972
StainedGlassStudio 39,438 754 40,192
Stones 3,059 3 3,062
BuffsChapeltoClean 32,740 28 32,768
FabricFund 16,888 1,913 18,801
StoneMasons - 490 490
NorthWestTransept 4,966 22 4,988
StoneAuctionFabricFund 211,512 181 211,693
WestFront - 250,107 250,107
Music
Marit&HansRausingChoirBursary 747,722 - 16,536 764,258
RausingChoirBursaryIncome 2,331 22,996 (34,571) - (9,244)
ChoristerScholarshipfund 22,107 17 (5,390) 16,734
ChoralScholars - 4,002 - 4,002
MusicFund 58,034 65,077 123,111
Music&Choir - 82 - 82
JohnSunleyMemorialBursary 1,652 (1,652)
AdoptaStop(Organ) 9,880 171 - 10,051
YourVoiceEndowment 1,190 1 1,191
Other
Miscellaneous 2,183 2,003 4,186
Paperconservation 7,301 346 (1,472) 6,175
CanterburyJourneyProject
ProjectDeliveryPhaseFund 312,679 4,769 317,448
1,484,477 353,139 (43,085) 16,536 1,811,067
TotalofFunds 7,956,814 866,140 (151,645) (727,585) 406,038 8,349,762