OpenCharities

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

2021-12-31-accounts

EAST LONDON TABERNACLE BAPTIST CHURCH

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31[st] DECEMBER 2021

Charity Registration Number: 1128266 HMRC Charity Reference Number: X83152

EAST LONDON TABERNACLE BAPTIST CHURCH

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31[st] DECEMBER 2021

Contents Page
Charity Information 1
Trustees’ Annual Report 2-5
Independent Auditors’ Report 6-8
Statement of Financial Activities 9
Balance Sheet 10
Notes to the Financial Statements 11-19

EAST LONDON TABERNACLE BAPTIST CHURCH

CHARITY INFORMATION

Church Elders/Trustees Adekunle Adeoye (Acting Treasurer, from July 2021)
Ken Brownell (Minister and Chairman, retired 30/09/2021)
Marc Rhode Lapointe (appointed 29/04/2021)
Alastair Steven (Resigned 31/07/2021)
Adam Wilson
Pastoral Team Ken Brownell (Minister, retired 30/09/2021)
Andy Mossop
Carys Woodbridge
Deacons Kayode Adeoye
Kehinde Adeoye (appointed 29/01/2021)
Andy Mossop
George Rae (Treasurer, resigned July 2021)
Andre Reis (appointed 29/04/2021)
Michaela Stogden
Adam Wilson (Secretary)
The key management personnel are considered to be the Church elders, pastoral team and deac
Charity Registration Number 1128266
HMRC Charity Number X83152
Church Ofce Burdett Road
London
E3 4TU
Principal address Burdett Road
London
E3 4TU
Independent Auditors Jacob Cavenagh & Skeet
Chartered Accountants
5 Robin Hood Lane
Sutton
Surrey
SM1 2SW
Bankers CAF Bank Ltd
25 Kings Hill Avenue
Kings Hill
West Malling
Kent
ME19 4JQ
Holding Trustee for Land & Buildings
The London Baptist Property Board Ltd
235 Shaftesbury Avenue
London
WC2H 8EP

The key management personnel are considered to be the Church elders, pastoral team and deacons.

Page 1

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT

The Trustees present the report and financial statements of East London Tabernacle Baptist Church for the year ended 31 December 2021. The financial statements have been prepared in accordance with the Charities Statement of Recommended Practice (Charities SORP (FRS 102)).

STRUCTURE, GOVERNANCE AND MANAGEMENT

ELT Baptist Church is a registered charity and an Independent Evangelical Church in association with the Fellowship of Independent Evangelical Churches.

Governing Document

East London Tabernacle Baptist Church was established under the terms of a trust deed dated 23 April 1872, which sets out the basis of the use of the current building by the Church. Pursuant to a deed dated 25 April 1977, The London Baptist Property Board Limited was appointed as the Trustee of the freehold land and Church building in Burdett Road. The Church obtained charitable status in March 2009, the Elders of the Church becoming Managing Trustees. In 2009 the Charity Commission authorised a Scheme to incorporate the 1872 Property Charity and the later Manse Charity within the framework of the Working Funds Charity.

Appointment and Induction of Trustees

Recommendations to appoint new Elders are brought to the Church members' meeting by the existing Eldership. They are appointed at a Church meeting via a resolution that must be passed by a 70% majority of the quorum then present. They receive training within trustee meetings.

Organisation

The Elders, who are also the Trustees, regularly review, discuss and direct the affairs of the Church, meeting together on a monthly basis. The Deacons, including the Church Secretary and Treasurer, look after the practicalities of running the Church. The Church Management Committee (comprising Elders, Deacons and others) meets on a bimonthly basis to discuss matters relating to the practicalities of running the Church. However, it is the decisions taken at the Church members’ meetings that are preeminent. These are held four times per year.

Risk Management

The Trustees have reviewed the major risks which the Church faces and confirm that they have established systems to mitigate those risks, including a reserves policy (see below).

OBJECTIVES AND ACTIVITIES

Objectives

The primary objective of the church is the advancement of the Christian faith both in the United Kingdom and overseas by teaching the Bible and promoting prayer and fellowship among believers. It also seeks the advancement for public benefit of religious education and the care of the aged, poor, sick and disabled.

Staffing

The Church employed a senior pastor, Kenneth Brownell. It also employed a pastoral worker, Carys Woodbridge, a Youth & Community worker, Andy Mossop. Together these form the Pastoral Team, which maintains a regular ministry and pastoral care for the congregation. In addition, the Church employed as youth workers, Antonia Sheldrake (full-time) and Amin Mohammed (part-time) and as administrators, Portia Omo-Bare part time and Neil Scott part-time resigned July 2021. .

Page 2

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT

Kenneth Brownell retired from employment with the Church in September 2021.

Page 3

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT (CONTINUED)

The Church’s ministries

The church seeks to provide:

Volunteers are actively involved in assisting with almost all of the Church's activities.

Grant making policy

Gifts to external organisations and individuals are considered by the Trustees or delegated committees on the basis of need and fulfilment of the charitable objectives. There are no upper or lower limits of support.

The Church also makes gifts from a separate charity, the Archibald Brown Trust (Registration No 228069), which exists to provide support to members of the Church in financial difficulties.

Public Benefit

The trustees confirm that they have complied with the duty in section 17(5) of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission and, in particular, the specific guidance on charities for the advancement of religion.

Fundraising

The Church engaged in fundraising in the form of receiving free-will offerings and donations, some of which were gift-aided, from members and regular attenders of the fellowship. We did not contract the service of any professional fundraisers as defined by section 58 of the Charities Act 1992. Other than publicly inviting an offering at every service, we do not engage in persistent fundraising or intrusive fundraising practices with any of our donors, including vulnerable people, and we never have private or coercive discussions with individuals about their giving. Our fundraising practices are ethical and in accordance with Biblical principles. No complaints were received about our fundraising practices.

Page 4

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT (CONTINUED)

ACHIEVEMENTS AND PERFORMANCE

Review of the year ended 31 December 2021

Throughout 2021 the church continued to run its services and other activities, aiming to hold as many in-person as possible within Government guidance.

The Church regularly reviewed and updated its risk assessment to take into account Government rules and advice related to Covid-19.

In light of Kenneth Brownell’s retirement in September 2021 the Church conducted a process for recruiting a new Senior Minister. An open application process was conducted. The deadline for applications was 31st December 2020. Applications we’re reviewed in January 2021 and across the following months interviews were conducted, church meetings held and Raymond Brown was appointed to the role of Senior Minister. He and his family moved into the church manse in December 2021 to start his role on 1st January 2022.

Between September and the end of December 2021 the non-paid trustees / elders continued to meet for leading the church, and led and preached at services, supported by others in the Church and other guest speakers.

Financial Review

The Church continues to be dependent on donations and legacies made by the Church members and other donors, which for the year ended 31 December 2021 totalled £257,761 (2020: £284,057). Total income amounted to £307,981 (2020: £341,895). Expenditure on charitable activities amounted to £288,140 (2020: £332,546). Expenditure exceeded income by £18,108 (2020: Income exceeded expenditure by £9,349). The investments gained £63,000 in value (2020: nil) and are now valued at £363,000 (2020: £300,000). Details of the financial position of the Church are set out on pages 9 to 19.

At the year end, the charity held funds of £4,228,438 (2020: £4,145,597) of which £79,515 (2020: £97,623) were restricted, £3,963,000 (2020: £3,919,732) were designated and £185,923 (2020: £128,242) were unrestricted.

Investment policy

The Church holds an investment property which it plans to re-establish for the use of staff. Cash balances are held at CAF Bank and balances not expected to be used in the short term are held in a deposit account in order to earn interest.

Reserves policy

The Church seeks to maintain sufficient general fund reserves to meet on-going liabilities for a minimum of a three-month period with no income. A separate designated fund exists representing the assessed rebuilding cost used for insurance purposes of the three properties held in Trust.

Plans for the Future

During 2022, the Church expects:

Already in 2022 the Church has:

Page 5

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT (CONTINUED)

Page 6

EAST LONDON TABERNACLE BAPTIST CHURCH

TRUSTEES’ ANNUAL REPORT (CONTINUED)

Related Parties

The Elders of East London Tabernacle Baptist Church are all trustees of the Archibald Brown Trust. The Trust, established by the first minister of the Church, exists to provide financial relief to members and regular attendees of the Church when they are in financial difficulty.

STATEMENT OF TRUSTEES’ RESPONSIBILITIES

The trustees are responsible for preparing the Trustees' Annual Report and the financial statements in accordance with 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).

The law applicable to charities in England & Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the income and expenditure of the charity for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for maintaining proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the charity and financial information included on the charity's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Adekunle Adeoye On behalf of the Trustees

Adam Wilson

Date:31/10/2022

Page 7

INDEPENDENT AUDITORS’ REPORT TO THE TRUSTEES OF EAST LONDON TABERNACLE BAPTIST CHURCH

Opinion

We have audited the financial statements of East London Tabernacle Baptist Church (the “Charity”) for the year ended 31 December 2021 which comprise the Statement of Financial Activities, the Balance Sheet and the related notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’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 14 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 12 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, including the trustees’ report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information contained within the 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 have nothing to report in this regard.

Page 8

INDEPENDENT AUDITORS’ REPORT TO THE TRUSTEES OF EAST LONDON TABERNACLE BAPTIST CHURCH

Page 9

INDEPENDENT AUDITORS’ REPORT TO THE TRUSTEES OF EAST LONDON TABERNACLE BAPTIST CHURCH

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 trustees’ report.

We have nothing to report in respect of the following matters in relation to which the Charities Act 2011 requires us to report to you if, in our opinion:

Responsibilities of the trustees

As explained more fully in the trustees’ responsibilities statement, the trustees 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 they 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 Charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 145 and report in accordance with the Act and relevant regulations made or having effect thereunder.

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.

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

Based on our understanding of the company, we identified that the principal risks of non-compliance with laws and regulations related to charity, employment and health & safety and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Charities Act 2011.

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, considering the internal controls in place and discussion amongst the engagement team.

We determined that the principal risks were related to the valuation of investment property and recognition of legacy income.

Page 10

INDEPENDENT AUDITORS’ REPORT TO THE TRUSTEES OF EAST LONDON TABERNACLE BAPTIST CHURCH

In response to the risks identified we designed procedures which included but were not limited to reviewing third party evidence of investment property valuations, discussions with management, review of legacy correspondence and agreeing financial statement disclosures to underlying supporting documentation.

Page 11

INDEPENDENT AUDITORS’ REPORT TO THE TRUSTEES OF EAST LONDON TABERNACLE BAPTIST CHURCH

There are inherent limitations in the 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 noncompliance. 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 for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the Charity’s trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the Charity’s trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Jacob Cavenagh & Skeet Statutory Auditor Chartered Accountants

5 Robin Hood Lane Sutton Surrey SM1 2SW

Dated: ............................................

Jacob Cavenagh & Skeet is eligible for appointment as auditor of the charity by virtue of its eligibility for appointment as auditor of a company under section 1212 of the Companies Act 2006.

Page 12

EAST LONDON TABERNACLE BAPTIST CHURCH STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31[st] DECEMBER 2021

Note
Income from:
Donations and legacies:
2
Charitable activities
3
Investments
4
HMRC JRS Grant
Total income
Expenditure on:
Charitable activities
5
Total expenditure
Net gains on investments
Net income/(expenditure)
Transfers between funds
Net movement in funds
Reconciliation of funds
Total funds brought forward
Total funds carried forward		 Unrestricte
d Fund
Designate
d Funds
Restricte
d Funds
2021
Total
Unrestricte
d Fund
Designate
d Funds
Restricte
d Funds
2020
Total
£
£
£
£
£
£
£
£
213,666
-
44,095
257,761
242,070
-
41,987
284,057
4,953
-
8,029
12,982
5,849
-
5,603
11,452
37,238
-
-
37,238
43,874
-
-
43,874
-
-
-
-
2,512
-
-
2,512
255,857
-
52,124
307,981
294,305
-
47,590
341,895
212,477
-
75,663
288,140
303,914
-
28,632
332,546
212,477
-
75,663
288,140
303,914
-
28,632
332,546
-
63,000
-
63,000
-
-
-
-
43,380
63,000
(23,539)
82,841
( 9,609)
-
18,958
9,349
14,301
(19,732)
5,431
-
( 7,787)
-
7,787
-
57,681
43,268
(18,108)
82,841
(17,396)
-
26,745
9,349
128,242
3,919,732
97,623
4,145,59
7
145,638
3,919,732
70,878
4,136,24
8
185,923
3,963,00
0
79,515
4,228,4
38
128,242
3,919,73
2
97,623
4,145,5
97

Page 13

EAST LONDON TABERNACLE BAPTIST CHURCH BALANCE SHEET AS AT 31[st] DECEMBER 2021

Note
Fixed assets
Tangible fxed assets
8
Investment properties
9
Current assets
Debtors
10
Cash at bank and in hand
Creditors
Amounts falling due within one year
11
Net current assets
Net assets
Funds
Unrestricted funds
12
Designated funds
12
Restricted funds
13
14		 2021
2020
£
£
£
£
3,633,568
3,643,753
363
,000
300
,000
3,996,568
3,943,753
106,675
113,519
132
,288
99
,877
238,963
213,396
( 7
,093
)
( 11
,552
)
231
,870
201
,844
4
,228,438
4
,145,597
185,923
128,242
3,963,000
3,919,732
79
,515
97
,623
4
,228,438
4
,145,597		 2021
2020
£
£
£
£
3,633,568
3,643,753
363
,000
300
,000
3,996,568
3,943,753
106,675
113,519
132
,288
99
,877
238,963
213,396
( 7
,093
)
( 11
,552
)
231
,870
201
,844
4
,228,438
4
,145,597
185,923
128,242
3,963,000
3,919,732
79
,515
97
,623
4
,228,438
4
,145,597		 2021
2020
£
£
£
£
3,633,568
3,643,753
363
,000
300
,000
3,996,568
3,943,753
106,675
113,519
132
,288
99
,877
238,963
213,396
( 7
,093
)
( 11
,552
)
231
,870
201
,844
4
,228,438
4
,145,597
185,923
128,242
3,963,000
3,919,732
79
,515
97
,623
4
,228,438
4
,145,597

4
,145,597
128,242
3,919,732
97
,623
4
,145,597

Approved by the Trustees and signed on their behalf by:

Adekunle Adeoye Adam Wilson

Date: 31/10/2022

Page 14

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

1 ACCOUNTING POLICIES

East London Tabernacle is an unincorporated charity. The registered office is Burdett Road, London E3 4TU.

The principal accounting policies are set out below and have been adopted consistently throughout the year.

a) Basis of accounting

The accounts are prepared under the historical cost convention and in accordance with the Charities Act 2011 and the Charities Statement of Recommended Practice (Charities SORP (FRS 102)) and Financial Reporting Standard 102 (FRS 102).

East London Tabernacle meets the definition of a public benefit entity under FRS 102.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

b) 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.

c) Fund accounting

General funds represent the funds of the church that are not subject to any restriction regarding their use and are available for application on the general purposes of the church.

The designated funds represent the assessed rebuilding cost used for insurance purposes of the three properties held in Trust for the use of East London Tabernacle Baptist Church, and any legacy income received during the year, to be used for refurbishment and maintenance of premises.

Restricted funds are monies to be used in accordance with specific restrictions imposed by donors. The aim and nature of each restricted fund is set out in the note 13.

The accounts include all transactions, assets and liabilities for which the church is responsible by law. They do not include the accounts of church groups that owe their main affiliation to another body nor those that are informal gatherings of church members.

d) Income

All incoming resources are included in the Statement of Financial Activities when the church is legally entitled to the income and the amount can be quantified with reasonable accuracy.

Legacies are included when the charity has entitlement to the income, it is probable the income will be received and the amount can be reliably measured.

For Job Retention Scheme government grant income, the income is recognised in the period to which the underlying furloughed staff costs relate to.

e) Expenditure

Expenditure is accounted for on an accruals basis and has been analysed between:

Page 15

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

Page 16

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

1 ACCOUNTING POLICIES (continued)

f) Pensions

A stakeholder pension scheme is available to all staff. Contribution rates are agreed on an individual basis, and are made to the stakeholder pension scheme, or personal pension schemes held by employees. All contributions are made on a defined contribution basis.

g) Tangible fixed assets and depreciation

Tangible fixed assets costing more than £1,000 are capitalised and stated at cost less accumulated depreciation. In 2007, the properties were included in the accounts at an assessed rebuilding cost used for insurance purposes. In accordance with the SORP, this cost is treated as the initial carrying amount and is not regarded as a revaluation.

Depreciation is provided at rates calculated to write off the cost or valuation of the fixed asset, less their estimated residual value, over their expected useful lives on the following bases:

No depreciation is provided on Land and Buildings. The charity adopts a policy of maintaining properties to a high standard, which prolongs their useful lives and enhances their residual value. As such the trustees feel that any depreciation arising is immaterial. All maintenance costs are written off as expenditure in the Statement of Financial Activities.

Office Equipment 33.3% on cost Fixtures and Fittings 10% on cost

h) Investment properties

Properties not held for charitable use and instead for investment return are shown as fixed asset investments. Fixed asset investments are stated at market value and revalued each year, based on publicly available local sales information.

i) Cash and current asset investments

Cash includes cash and short term highly liquid investments with a short maturity of three months or less from the date of opening of the deposit.

j) Creditors and provisions

Creditors and provisions are recognised where the charity has a present obligation arising from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are recognised at their settlement amount.

k) Financial instruments

The charity only has financial assets and 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.

Page 17

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

2 DONATIONS AND LEGACIES

DONATIONS AND LEGACIES
UnrestrictedRestricted Total Total
Funds Funds 2021 2020
£ £ £ £
Community Youth Work Grants and Donations
East End Homes - 8,167 8,167 8,167
Garfeld Weston - 10,000 10,000 -
St Paul’s Way Trust School - 840 840 840
Tesco 1,000 1,000 -
The Jack Petchey Foundation - 850
 850 850
Walking and Cycling Grants London - 4 ,800 4
,800
-
Total Community Youth work income - 25,657 25,657
9,857
Donations 213,666 18,438 232,104255,700
Legacies - -
 - 18
,500
213 ,666 44
,095		 257 ,761
284
,057

3 INCOME FROM CHARITABLE ACTIVITIES

UnrestrictedRestricted UnrestrictedRestricted UnrestrictedRestricted UnrestrictedRestricted Total Total Total
Funds Funds 2021 2020
£ £ £ £
Spring Fayre - 8,029 8,029 5,603
Other Income 4 ,953
 - 4 ,953 5
,849
4 ,953 8 ,029 12 ,982 11
,452

4 INVESTMENT INCOME

Hall rental income
Investment property rental income
Interest receivable
RESOURCES EXPENDED
Cost of charitable activities
Church ministry
Establishment costs
Grants and gifts to Mission and
Christian causes
Governance Costs		 UnrestrictedRestricted
Total
Total
Funds
Funds
2021
2020
£
£
£
£
21,017
-
21,017 25,212
15,800
-
15,800 18,650
421
-
421
12
37
,238
-
37
,238
43
,874
UnrestrictedRestricted Support
2021
2020
£
£
£
£
£
148,922
64,598
4,327
217,847
250,31
4
30,288
-
649
30,937
37,389
22,109
11,065
-
33,174
39,840
6,182
-
-
6,182
5,003
207,501
75,663
4,976
288,140
332,54
6

5 RESOURCES EXPENDED

Support costs have been allocated to unrestricted church ministry and establishment costs at a rate of 2% of total expenditure in these areas (including restricted costs) to estimate the amount of management time. Most support functions in the Church, such as finance, IT and personnel were carried out by volunteers.

Page 18

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

Establishment costs are those incurred maintaining the church properties, for utilities and for property insurance. This also includes depreciation of £12,952 (2020: £20,244).

Governance costs includes fees payable to the auditor (including VAT) of £3,906 (2020: £3,384) relating to the audit and £2,276 (2020: £1,619) relating to other services.

Page 19

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

6 GRANTS AND GIFTS TO MISSION AND CHRISTIAN CAUSES

GRANTS AND GIFTS TO MISSION AND CHRISTIAN CAUSES
Institutional grants
Christ Church Care Centre – South Africa
Crosslinks – J&C Hooker
Crosslinks (R&R Brown)
Unevangelised Field Mission – A McRoy
Individual grants and gifts
Total grants and gifts		 2021
2020
£
£
11,710
9,901
7,820
9,335
-
635
2,600
2,101
22,130
21,972
11,044
17,868
33,174
39,840

All grants are given either for the advancement of the Christian faith, or the relief of poverty.

7 STAFF COSTS

STAFF COSTS
Wages and salaries
Social security costs
Pension costs
Average number of employees (including paid trustees)		 2021
2020
£
£
145,773
185,48
5
7,128
10,093
5,637
8,088
158,538
203,66
6
2021
2020
No.
No.
8
10
158,538
2021
No.
8

No minister or employee was paid in excess of £60,000 during the year (2020: Nil). No related party transactions took place.

A total of £nil expenses incurred on behalf of the Church was reimbursed to trustees during the year to 31st December 2021 (2020: £nil).

The minister who served as trustee and retired at the end of September 2021, was paid the following amounts (including pension contributions and benefits in kind) for his service to the Church in this capacity. Remuneration is authorised by clause 10 of the church’s governing constitution.

Kenneth Brownell (Minister)
Wages and salaries
Social security costs
Pension costs		 2021
2020
£
£
27,094
23,687
2,828
2,466
1,440
1,080
31,362
27,233

The total remuneration of the key management personnel of the charity listed on page 1, was as follows:

2021 2020
£ £

Key Management Personnel

Page 20

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

T LONDON TABERNACLE BAPTIST CHURCH
ES TO THE FINANCIAL STATEMENTS (CONTINUED)
THE YEAR ENDED 31stDECEMBER 2021
Wages and salaries
Social security costs
Pension costs		 76,470
72,154
7,209
6,741
6,192
5,776
89,871
84,671

Page 21

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

8 TANGIBLE FIXED ASSETS

Cost
At 1stJanuary 2021
3,891,952
Additions
2,767
At 31stDecember 2021
3,894,719
Accumulated depreciation
At 1stJanuary 2021
Charge for the year
12,952
At 31stDecember 2021
261,151
Net Book Value
At 31stDecember 2021
3,633,568
At 31stDecember 2020
9
INVESTMENT PROPERTIES
Fair Value:
At January 2021
Revaluation
-
At 31 December 2021		 Freehold
Fixtures
Land &
&
Ofce
Buildings
Fittings Equipment Total
£
£
£
£
3,600,000273,729
18,223
-
-
2
,767
3
,600,000
273
,729
20
,990
-
230,570
17,629 248,199
-
11
,436
1
,516
-
242
,006
19
,145
3
,600,000
31
,723
1
,845
3
,600,000
43
,159
594
3
,643,753
2021
2020
£
£
300,000300,000
63
,000
363
,000
300
,000
9
-

Investment property comprises Flat 23 Ennerdale House. The trustees have valued the property at fair value at the balance sheet date by reviewing online valuations for comparable properties in the same area.

10 DEBTORS

DEBTORS
2021
2020
£ £
Due within one year:
Income tax recoverable 84,868 87,349
Youth work grant debtors 5,667 -
Legacies receivable - 18,500
Other debtors and prepayments 16
,140		 7
,670
106
,675
113
,519

11 CREDITORS

CREDITORS
2021 2020
£ £
Amounts falling due within one year:
Other creditors and accruals 7 ,093 11 ,552
7 ,093 11 ,552

Page 22

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

Page 23

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

12 UNRESTRICTED FUNDS

at

at

UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS UNRESTRICTED FUNDS
Balance at
Transfers/ Balance
1st Jan 21
Income
Expenditure
Gain
31st Dec 21
£
£
£
£
£
General
128
,242
255
,857
(212
,477
)
14
,301
185
,923
Designated
East London Tabernacle,
Burdett Road, Mile End
3,300,000
-
-
-
3,300,000
9 Sharon Gardens, Hackney
300,000
-
-
-
300,000
23 Ennerdale House
300,000
-
-
63,000363,000
Capital Investment (Legacy) Reserve
19
,732
-
-
(19
,732
)
3
,919,732
-
-
43
,268
3,963,000
Balance at
Transfers/ Balance
1st Jan 20
Income
Expenditure
Gains 31st Dec 20
£
£
£
£
£
General
145
,638
294
,305
(303
,914
)
( 7
,787
)
128,242
Designated
East London Tabernacle,
Burdett Road, Mile End
3,300,000
-
-
-
3,300,000
9 Sharon Gardens,
Hackney
300,000
-
-
-
300,000
23 Ennerdale House
300,000
-
-
-
300,000
Capital Investment (Legacy) Reserve
19
,732
-
-
-
19
,732
3
,919,732
-
-
-
3
,919,732
-
-
-
-
-		 -
-
-
-
-
-
 3
,919,732

The designated funds represent the assessed rebuild cost used for insurance purposes of the properties held in Trust for the use of the Church, and any amounts designated by the trustees for refurbishment and maintenance of the premises.

Page 24

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

13 RESTRICTED FUNDS

20

Balance Balance Income Income Income Expenditu Expenditu Expenditu Expenditu Transfe Transfe Transfe Balance
at 1st Jan re rs at 31st
21 Dec 21
£ £ £ £ £
Missionary Gifts
(special appeals and regular 3,933 2,947 ( 1,500) - 5,380
giving)
Community Youth Work 6,924 16,081 (15,655) - 7,350
Church Youth Work 14,755 10,542 ( 2,867) - 22,430
Thank Ofering and Building 13,896 - - - 13,896
Russian School 11,539 - - - 11,539
Sunday School 10,000 - (10,000) - -
Spring Fayre - 8,029 ( 8,029) - -
Basketball Camp 1,902 244 - - 2,146
Muslim Outreach Project - 5,004 (10,435) 5,431 -
Ridley Community Church 28,109 5,261 (24,954) - 8,416
Lebanon Appeal 1,998 - 1,998
Holiday Club 4,567 271 ( 688) - 4,150
Night Shelter - 155 - - 155
K Brownell Retirement Gifts - 3,590 ( 1,535) 2,055
97,623 52,124 (75,663) 5,431 79,515
Balance at Balance at
1st Jan 20 Income ExpenditureTransfers 31st Dec
£ £ £ £ £
Missionary Gifts
(special appeals and regular giving) 1,450 2,483 - -
3,933
Community Youth Work 3,553 10,834 ( 7,463) -
6,924
Church Youth Work 9,647 5,108 - -
14,755
Thank Ofering and Building 13,396 500 - -
13,896
Russian School 11,539 - - -
11,539
Sunday School 10,000 - - -
10,000
Spring Fayre - 5,603 ( 9,900) 4,297 -
Basketball Camp 1,902 - - -
1,902
Fellowship - - ( 500) 500 -
Muslim Outreach Project - 7,424 (10,414) 2,990 -
Ridley Community Church 14,824 13,640 ( 355) -
28,109
Lebanon Appeal - 1,998 - -
1,998
Holiday Club 4
,567
 - - - 4
,567
70
,878		 47 ,590 (28 ,632
)		 7 ,787
97
,623

Transfers

The transfers from the general fund represent shortfalls in the income received over relevant expenditure.

Funds

Page 25

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

Page 26

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

13 RESTRICTED FUNDS (continued)

14 ANALYSIS OF NET ASSETS BETWEEN FUNDS
2021 :
UnrestrictedDesignatedRestricted Total
£
£
£
£
Fixed Assets
Land and Buildings
-
3,600,000
-
3,600,000
Fixtures, Fittings and Equipment
33,568
-
-
33,568
Investment Properties
-
363,000
-
363,000
Current Assets
Debtors
101,008
-
5,667 106,675
Cash at Bank and in Hand
58,440
-
73,848 132,288
Current Liabilities
( 7
,093
)-
-
( 7
,093)
Net Assets
185
,923
3
,963,000
79
,515
4,228,438
2020:
UnrestrictedDesignatedRestricted Total
£
£
£
£
Fixed Assets
Land and Buildings
-
3,600,000
-
3,600,000
Fixtures, Fittings and Equipment
43,753
-
-
43,753
Investment Properties
-
300,000
-
300,000
Current Assets
Debtors
113,519
-
-
113,519
Cash at Bank and in Hand
(17,478)
19,732
97,623
99,877
Current Liabilities
( 11
,552
)-
-
( 11
,552
)
Net Assets
128
,242
3
,919,732
97
,623
4,145,597

15 OTHER PROFESSIONAL SERVICES PROVIDED BY THE AUDITORS

In common with many other entities of our size and nature we use the auditor to assist with the preparation of our financial statements.

Page 27

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

Page 28

EAST LONDON TABERNACLE BAPTIST CHURCH NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31[st] DECEMBER 2021

16 LEASING COMMITMENTS Operating leases

The total future minimum lease payments under operating leases at 31 December 2021 were payable as set out below:

yable as set out below:
2021 2020
£ £
Within one year 2,496 2,496
Within two to fve years 1 ,248 3 ,744
3 ,744 6 ,240
The operating lease charges for the year were:
Hire of ofce equipment 2 ,544 2 ,544
2 ,544 2 ,544

17 RELATED PARTY TRANSACTIONS

In addition to remuneration and expenses disclosed in note 7, the church received unrestricted donations from trustees of £17,449 (2020: £12,540).

Page 29