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

Parish of Fleet All Saints St Philip& Stjames Fleet Parish Annual Report 2021

The PCC

Our Parochial Church Council 2021-2022 comprising of: Incumbent

Elected Members

Revd Mark Hayton (Chairman)

Curate

Revd Cally Burch (from July 2021) Churchwardens

Antony Jones (Vice Chairman) Jenny Thorne

Deanery Synod

Mike Ford

Sally Hastings

Jane Jones

Electoral Roll: 160 names on roll, representing 122 households

Forms for membership are available all year round from the Parish Office. New details will be accepted at any time to be included in the 2022 revision of the roll. Please inform Mary Goodson of any change of details.

PCC Highlights

Nick Doran

Ministry Team

Parish Office

Chantelle Gardner & Sam Lord

• The Parish Magazine has continued to be produced regularly through 2021. Nic Evans and Carolyn Ford have edited alternate editions throughout the year, which have been full of interesting articles and publicity for fundraising events, especially for ‘All Saints: a place for everyone’, in aid of which we have seen many varied and successful enterprises.

• We’d like to thank our many regular contributors for all the varied stories, reports and inspirational accounts which you have sent in to us. Thank you also to all of you who have submitted your lovely photographs which bring the articles alive to our readers. Particular thanks must go to the Parish Office for continuing to provide the Parish Diary, Registers, Readings and Eco-Tips every month, as well as organising all the advertising that continues to make a contribution to parish funds. We must also thank our loyal readers who continue to support our magazine. Carolyn Ford and Nic Evans

Carolyn Ford and Nic Evans

Parish Website & Social Media

Sheila Buller - Parish Safeguarding Officer

All Saints Churchwarden Report

(continues…)

All Saints Churchwarden Report continued

Jenny Thorne, Church Warden All Saints

St Philip & St James Churchwarden Report

Thank you, Brian.

(continues…)

St Philip & St James Churchwarden Report continued

Antony Jones, Churchwarden.

Standing Committee

All Saints Rebuilding Group

All Saints Fundraising Committee

Continues…

Committee continued…

We are hugely thankful for all the wonderful effort people have put in. A special mention to Anne Smith for all the wonderful concerts she has so far managed to arrange.

We hope that people will sign up for adding their name to the new Rose Window so that in years to come our decendents can see the contribution we all made to rebuild this historic church that has literally risen out of the ashes and will serve as a living testament to Christianity in the town of Fleet.

Finance & Administration Committee

The PCC accounts have become particularly difficult to prepare, interpret and examine given the large increase in the number of transactions, the number of different sources of income and expenditure and their allocation.

The 2021 accounts show a surplus in the net income (unrestricted funds) of £18K compared with a net income deficit of about £29K the previous year. The surplus was mainly due to one-off events such as a reduction in staff and the letting of 38OHD. The surplus should be contrasted with a cash deficit of £22K forecast for 2022 and even higher deficits for 2023/4. These deficits are clearly not sustainable.

COVID continued to have a significantly adverse impact on income from Church and Hall Lettings (partly offset by income from letting 38OHD), social events and fees. However there was a welcome increase in planned giving (£2.5K). Cash collections fell significantly but were partly compensated for by card giving at services (£8K).

We now have over £882K in cash, much of it committed to the rebuilding of the church. To ensure the monies are protected, we now have 9 deposit accounts in addition to current accounts. (continues…)

(continues…)

Finance & Administration Committee continued

• Most of our planned giving is now done through the Parish Giving direct debit scheme which offers many benefits, from almost instant tax reclaims (with no admin work for us) to the opportunity to ‘index link’ our giving with optional automatic annual increases following the national RPI inflation index. It is also the scheme which incurs the least costs to us. If you are still on the standing order system you might like to consider switching over. If you donate by any other method you also might like to switch over.

• I should also like to thank Tim Kite for being the Independent Examiner of our accounts which are becoming increasingly complicated. Also thanks to Juliet Worthington for managing the PCC’s payroll obligations and to Jean Carr and David Worthington for managing the planned giving arrangements and to other members of the committee Jenny Thorne, Antony Jones, Nick Doran and Mark.

R.F. Buller, March 2022

Social Committee

• At long last, we are slowly getting back into the swing of things. First a big thank you to Liz Whiting who has recently stood down from the social committee after 4 years. Liz was a great support, bringing energy & enthusiasm.

• Social events have not entirely picked up yet from where they were in 2020 but we did open 2022 in great style. With the help of Juliet Worthington, we held a 1920’s Jazz Dinner which was a ‘roaring’ success. Almost 60 guests joined us in St Philip & St James for an evening of Barber Shop, Jazz and dancing.

• Calming down, we held the annual Lent Lunch in aid of the Bishop’s Lent Appeal. Looking ahead, we have both a Bingo night planned and the long awaited, belated welcome to Cally.

Karen Kite

Discipleship Committee

Jane Jones

All Saints School & Church Link Group

Jane Jones

Children and Young People at P&J and All Saints

We have gradually been rebuilding our children’s work as Covid-19 restrictions have lifted. The pandemic saw the closing of a chapter on many years of Praise and Play for the 0-4s up at Fleet Parish Community Centre (FPCC) on a Tuesday. Our thanks to that team who worked so faithfully on that much-loved service for many years. We hope you enjoy your well-deserved retirement!

However, new plans are afoot… Children and Young People are one of our three target areas for vision over the next year. We have identified funds to put towards the appointment of a part-time Children and Families worker to be shared with a neighbouring parish. We are also starting a new service:

BABY SAINTS meets from 10.30 to 11.15 am on the first and third Wednesdays of the month in term-time, up at FPCC. This is a baby and toddler service with refreshments, toys, craft, a story, some simple prayers and singing.

Meanwhile…

Children and Young People at P&J and All Saints continued…

JUNIOR CHURCH continues to meet as part of the 10am service at P&J on the first Sunday of the month. Children (aged approximately 3 to 12 years old) gather at the start of the service in the crèche area and are then led through into the church hall to interact with the Bible through Godly Play stories. Our thanks to Kim, Rosemary, Ruth and Stephanie for leading these sessions.

FAMILY WORSHIP happens at 11.30 at P&J on the third Sunday of the month for school-aged children under 13 and their parents and carers. We have found creative ways to engage with Bible stories through a variety of media – e.g. drama, Lego, toy figures. There is usually a craft, some interactive prayer and singing.

YOUTH GROUP came back together in September with weekly meetings on Thursday evenings, centred around games, food and fun. We have reflected on Remembrance and prayed around the prayer space for Ukraine as well as sharing a meal together in church before Easter. We have a core group of seven 12-15 year olds. Many thanks to our dedicated team of helpers.

Jane Jones and Cally Burch

Coffee Bar

Ruth, Elizabeth, Lynda

Christian Aid

• Christian Aid Week 2021 came as vaccinations were in full swing, and restrictions loosening. It gave great satisfaction to the Fleet and Church Crookham Christian Aid Group to hold a proper Plant and Cake Sale again, even though out of doors, and even though we did have to postpone it for a week due to bad weather. We were hosted by P&J car park, which proved a perfect venue where everyone could meet safely, and volunteers provided tea and coffee from the hall kitchen. The total realised by the sale was £1,548.50

• At the end of the week we were able to send Christian Aid a total of £4,146.33 raised from all the Churches in Fleet and Church Crookham and by wonderful solo contributions from individuals like Alan Wilson with his tomato (and bread) sale. Thanks to all our growers, bakers and jam makers, stall holders, refreshment providers and facilitators and to all those who supported Christian Aid in a difficult year.

Jenny Thorne and Peter West

Tuesday Prayer Group

Afternoon Tea & Chat

• The group is smaller and we have been meeting in the coffee bar area with the usual refreshments on offer.

Nancy Dawson

Jane Jones

Worship & Music

Aldershot Deanery Synod Report

Jane Jones

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

Charity No. 1129190

Financial Statement for the Year Ended 31 December 2021

Independent examiner’s report to the trustees of: The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

I report on the accounts of The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet for the year ended 31 December 2021, which are set out on pages to 2 to 11.

Respective responsibilities of trustees and examiner

The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 ("the Charities Act") and that an independent examination is needed. The charity's gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountant in England and Wales.

It is my responsibility to:

Basis of independent examiner’s statement

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a 'true and fair view' and the report is limited to those matters set out in the statement below.

Independent examiner’s statement

In connection with my examination, no matter has come to my attention:

  1. which gives me reasonable cause to believe that in, any material respect, the requirements:

  2. to keep accounting records in accordance with section 130 of the Charities Act; and

  3. to prepare accounts which accord with the accounting records and comply with the accounting records of the Charities Act

have not been met; or

  1. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Name: T J Kite Relevant professional qualification: FCA Address: ‘Arisaig’, Reading Road North, Fleet, Hampshire Date: 21-Mar-22

1

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

Charity No. 1129190

STATEMENT OF FINANCIAL ACTIVITIES (incorporating an income and expenditure account) For the year ended 31 December 2021

Incoming Resources
Note
Voluntary Income
3a
Activities to generate funds
3b
Income from other Resources
3c
Income from Investments
3d
Total Income
Resources Used
Work of the Church
4a
Costs of Generating Funds
4b
Management and Administration
4c
Depreciation
4d
Charitable Expenditure
4e
Insurance Claims
4f
Total Expenditure
Net income/expenditure before
net gains on investments
Net gains on investments
Net income for the year
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Unrestricted
Funds
£
136,341
62,873
157,407
3,990
360,611
144,505
10,619
19,048
8,671
2,050
157,407
342,300
18,311
15,834
34,145
34,145
750,697
784,842
Restricted
Funds
£
86,937
-
-
3,155
90,092
1,920
-
-
2,889
700
-
5,509
84,583
-
84,583
84,583
784,012
868,595
2021
Total
£
223,278
62,873
157,407
7,145
450,703
146,425
10,619
19,048
11,560
2,750
157,407
347,809
102,894
15,834
118,728
118,728
1,534,709
1,653,437
2020
Total
£
160,896
40,827
88,959
10,996
301,678
168,234
7,845
19,422
12,577
2,750
91,028
301,856
(178)
7,113
6,935
6,935
1,527,774
1,534,709

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in Note 10 to the financial statements.

2

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

BALANCE SHEET

As at 31 December 2021

Note
Fixed assets:
Tangible Assets
6a
Investments
6b
Current assets:
Debtors
8
Short term deposits
Cash at bank and in hand
Liabilities:
Creditors: amounts falling due within one year
9
Net current assets
Total assets less current liabilities
Funds
10
Restricted income funds
Unrestricted income funds:
Revaluation reserve
Designated funds
General funds
7
2021
£
680,379
125,956
806,335
49,247
690,879
116,737
856,863
9,761
847,102
1,653,437
868,596
125,956
226,736
432,149
1,653,437
2020
£
691,939
110,122
802,061
93,705
617,517
31,319
742,541
9,893
732,648
1,534,709
784,012
91,159
226,736
432,802
1,534,709

The notes on pages 5 to 11 form part of these accounts.

Approved by the Parochial Church Council and signed on its behalf on 21 March 2022 by:-

Reverend Mark Hayton Chairman of Fleet PCC

Mr Michael Ford Hon Treasurer

Miss Jenny Thorne Churchwarden

Mr Antony Jones Churchwarden

3

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

STATEMENT OF CASH FLOWS

For the year ended 31 December 2021

Note
Cash flows from operating activities
Net cash provided by operating activities
11
Cash flows from investing activities
Dividends and interest from investments
Purchase of fixed assets
Proceeds from sale of investments
Purchase of investments
Net cash provided by investing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
2021
2021
£
£
151,635
7,145
-
-
-
7,145
158,780
648,836
807,616
2021
2021
£
£
151,635
7,145
-
-
-
7,145
158,780
648,836
807,616
2020
2020
£
£
(47,913)
10,996
-
-
-
10,996
(36,917)
685,753
648,836
2020
2020
£
£
(47,913)
10,996
-
-
-
10,996
(36,917)
685,753
648,836
(36,917)
685,753
807,616 648,836

4

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS

For the year ended 31 December 2021

The financial statements have been prepared in accordance with the Church Accounting Regulations 1997 and the Church Accounting (Amendment) Regulations 2015 together with applicable accounting standards and the Charities Act Statement of Recommended Practice 2006. The financial statements have been prepared under the historical cost convention except for the valuation of investment assets, which are shown at market value.

General funds represent the funds of the PCC that are not subject to any restrictions regarding their use and are available for application to the general purposes of the PCC. Funds designated for a particular purpose by the PCC are also unrestricted.

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

Going Concern The PCC has a reasonable expectation of meeting all liabilities for a period 12 months from 21 March 2022 and therefore continues to adopt the going concern basis in preparing the financial statements for the year ended 31 December 2021. Incoming Resources Voluntary income and capital sources

Collections and Gift Aid donations are recognised when received by or on behalf of the PCC. Income tax recoverable on Gift Aid donations is recognised when the donation is received.

Grants and legacies to the PCC are accounted for as soon as the PCC is notified of its legal entitlement and the amount is due. Funds raised by social activities and the sale of books and magazines are accounted for gross. Other ordinary income Income from the letting of the church premises is recognised when the rental is due. Income from Investments Dividends are accounted for when received. Interest is accounted for on a receivable basis. Gains and losses on investments Realised gains and losses are only recognised when investments are sold. Unrealised gains or losses are accounted for on revaluation at 31 December. Resources Used Grants Grants and donations are accounted for when paid over or when awarded, if that award creates a binding obligation on the PCC. Activities directly relating to the work of the Church The Parish Share is accounted for when payable. Any unpaid share at 31 December is provided for in these accounts as an operational (though not legal) liability and is shown as a creditor in the Balance Sheet. Fixed Assets Consecrated land and buildings and movable church furnishings

Consecrated and beneficial property is excluded from the accounts by s.96(2)(a) of the Charities Act 1993 except for Ss Philip and James Church. No value is placed upon movable church furnishings held by the Churchwardens on special trust for the PCC and which require a faculty for disposal, since the PCC considers this to be inalienable property. All expenditure incurred during year on consecrated or benefice buildings and movable church furnishings, whether maintenance or improvement, is written off as expenditure in the Statement of Financial Activities. Other fixtures, fittings and office equipment. Equipment used within the church premises is depreciated on a straight line basis over four years (except for the Churches' boilers which are depreciated over 10 years). Following a review a decision was taken with effect from the 2020 accounts to write off the value of individual items with a purchase price under £5,000 at the time the asset is acquired. Individual items of equipment with a purchase price in excess of £5,000 continue to be written off over a 4 year period.

Tangible Fixed Assets

The Fleet Parish Community Centre is valued at cost and will be depreciated over 40 years.

Ss Philip and James Church and Hall is valued at market value as at 31 December 2000.

Ss Philip and James Church Extension is included at cost and as it is an operational asset and forms part of the fabric of the Church, it will not be depreciated.

The PCC's share of the Elvetham Heath House is valued at market value as at 31st December 2000. Current Assets

Amounts owing to the PCC at 31 December in respect of fees, rents and other income are shown as debtors, less provision for amounts that may prove uncollectable. Short term deposits comprise cash held on deposit with the following banks: Virgin Money, Lloyds Bank, CAF Bank, United Trust, Cambridge and Counties, Hampshire Trust, Shawbrook and Redwood and building societies Nationwide and Saffron Walden.

5

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued)

For the year ended 31 December 2021

2. Detailed comparative for the statement of financial activities - 2020 Comparative

Incoming Resources

Voluntary Income
Activities to generate funds
Income from other Resources
Income from Investments
Total Income
Resources Used
Work of the Church
Costs of Generating Funds
Management and Administration
Depreciation
Charitable Expenditure
Insurance Claims
Total Expenditure
Net income / (expenditure)
before net gains / (losses) on
investments
Net gains on investments
Net income for the year
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Unrestricted
Funds
£
127,970
38,345
88,959
4,821
260,095
160,149
6,987
19,422
9,688
1,750
91,028
289,024
(28,929)
7,113
(21,816)
772,513
750,697
Restricted
Funds
£
32,926
2,482
-
6,175
41,583
8,085
858
-
2,889
1,000
-
12,832
28,751
-
28,751
755,261
784,012
2020
Total
£
160,896
40,827
88,959
10,996
301,678
168,234
7,845
19,422
12,577
2,750
91,028
301,856
(178)
7,113
6,935
1,527,774
1,534,709

6

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

3. Incoming Resources

3aVoluntary Income
Gift Aid
Pledged
Unpledged
Collections at Services
Sundry donations
Legacies
Income tax recoverable
Miscellaneous Income
Fleet Religious Education Fund
3bActivities to Generate Funds
Church/ Hall and building lettings
Social events
Parish Magazine
Fees
3cIncome from Other Resources
Insurance Claims
3dIncome from Investments
Dividends and interest
Total Incoming Resources
Unrestricted
Funds
£
91,988
-
252
15,971
100
25,566
1,430
1,034
136,341
43,554
6,422
4,421
8,476
62,873
157,407
157,407
3,990
3,990
360,611
Restricted
Funds
£
240
55,554
-
16,075
-
15,068
-
86,937
-
-
-
-
-
-
-
3,155
3,155
90,092
Total
2021
£
92,228
55,554
252
32,046
100
40,634
1,430
1,034
223,278
43,554
6,422
4,421
8,476
62,873
157,407
157,407
7,145
7,145
450,703
Total
2020
£
89,435
24,679
1,625
16,741
(877)
27,344
(7)
1,956
160,896
22,727
6,612
4,569
6,919
40,827
88,959
88,959
10,996
10,996
301,678

7

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

4. Resources Used
Unrestricted
Funds
£
4aActivities directly related to the work of the Church
Parish Share and Clergy Stipends
108,783
Fabric & Management
3,388
Clergy Expenses
4,480
Utilities
6,653
Upkeep of Services
6,819
Interest payable on 38 Oasthouse Drive
8,517
Insurance
5,581
Youth & Junior Church
284
144,505
4bCosts of Generating Funds
Halls Expenses
6,150
Social Expenses
1,507
Magazine Production
2,962
10,619
4cChurch Management and Administration
Administrator's costs including office expenses
19,048
4dDepreciation
Depreciation
8,671
4eCharitable Expenditure
FACCTS
-
All Saints Church of England Junior School
750
Donations to other charities
1,300
2,050
4fOther Expenditure
Insurance Claims
157,407
Total Resources Used
342,300
5. Staff Costs
Salaries
14,002
Employers National Insurance
-
Pension contributions
361
14,363
Restricted
Funds
£
-
1,920
-
-
-
-
-
-
1,920
-
-
-
-
2,889
-
-
700
700
-
5,509
-
-
-
-
Total
2021
£
108,783
5,308
4,480
6,653
6,819
8,517
5,581
284
146,245
6,150
1,507
2,962
10,619
19,048
11,560
-
750
2,000
2,750
157,407
347,809
14,002
-
361
14,363
Total
2020
£
115,266
23,437
2,302
5,050
7,797
8,416
5,705
261
168,234
3,441
1,530
2,874
7,845
19,422
12,577
1,000
750
1,000
2,750
91,028
301,856
15,879
-
362
16,241

During the year the PCC employed one organist at All Saints, one Head of Music at Ss Philip and James (unpaid), an administrator and an assistant administrator, none of whom earned more than £60,000pa. (2020: Nil).

The Head of Music at Ss Philip & James (unpaid), Mr. M Ford, was a member of the PCC during 2021.

Apart from the above, no member of the PCC received any remuneration or claimed any expenses in respect of PCC activities.

8

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

6a. Fixed Assets for Use by the PCC

Cost
At 1 January 2021
At 31 December 2021
Depreciation
At 1 January 2021
Charge for the year
At 31 December 2021
Net Book Value
At 1 January 2021
At 31 December 2021
Analysis of freehold land and buildings
Ss Philip and James extension
20% share of the LEP house on Elvetham Heath,
Fleet
The Fleet Parish Community Centre
The Church and hall on Kings Road, Fleet
Freehold
Land and
Buildings
£
775,755
775,755
86,708
8,671
95,379
689,047
680,376
Cost
346,830
325,000
83,925
20,000
775,755
Fixtures
and
Fittings
£
39,065
39,065
36,173
2,889
39,062
2,892
3
NBV
251,451
325,000
83,925
20,000
680,376
Total
£
814,820
814,820
122,881
11,560
134,441
691,939
680,379

The fixtures and fittings are the Church boilers and the fixtures and fittings of the Fleet Parish Community Centre and Ss Philip and James extension.

The PCC continues to investigate whether the value of the share in the LEP house on Elvetham Heath is recoverable.

6b. Investment Assets
Market value at beginning of year
Net gain/(loss) on revaluation
Market value at end of year
2021
£
110,122
15,834
125,956
2020
£
103,009
7,113
110,122

Investment assets comprises 5,385.82 Church Board of Finance investment shares. The cost of the shares was £18,963.

7a. Analysis of Net Assets by Fund as at 31 December 2021

Unrestricted
Funds
£
Fixed assets
391,631
Net Current Assets
393,210
Fund Balance
784,841
7b. Analysis of Net Assets by Fund as at 31 December 2020
Unrestricted
Funds
£
Fixed Assets
387,357
Net Current Assets
363,340
Fund Balance
750,697
8. Debtors
2021
£
Income Tax Recoverable
15,189
Prepayments
350
Other Debtors
33,708
49,247
Restricted
Funds
£
414,704
453,892
868,596
Restricted
Funds
£
414,704
369,308
784,012
2020
£
4,436
383
88,886
93,705
£
806,335
847,102
Total
1,653,437
£
802,061
732,648
Total
1,534,709

9

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued)

For the year ended 31 December 2021

9. Liabilities: Amounts falling due within one year

HMRC
Other creditors
Accruals
Deferred income
10. Fund Details
Unrestricted funds
Designated Fund:
All Saints Consequential & Direct Loss Fund
Other Unrestricted Funds:
General Fund
CBF Investment Fund
Elvetham Heath House ( 20% share)
Fleet Parish Community Centre
Total Unrestricted Funds
Restricted Funds
Property Revaluation Fund - Ss Philip & James
Church and Hall
Ss Philip & James Church Extension (including
fixtures and fittings)
All Saints Building Fund
Donations and Legacies for specific purposes
Total funds
2021
£
41
7,114
500
2,106
9,761
At the start of the
year
£
226,736
140,838
110,122
20,000
253,001
523,961
750,697
325,000
85,959
368,022
5,031
784,012
1,534,709
2020
£
40
6,957
300
2,596
9,893
Incoming
resources
£
-
360,611
15,834
-
376,445
376,445
-
89,853
240
90,093
466,538
Outgoing
resources
£
-
340,751
-
-
1,550
342,301
342,301
-
2,034
856
2,619
5,509
347,810
At the end of the
year
£
226,736
160,698
125,956
20,000
251,451
558,105
784,841
325,000
83,925
457,019
2,652
868,596
1,653,437

Purposes of carried forward designated and restricted funds

The Property Revaluation Fund and the cost of Ss Philip and James Church extension including fixtures and fittings are capital funds . The Church and hall are used for ministry, outreach and as a source of income.

The All Saints Building Fund relates to donations made following the fire which destroyed much of the Church on 22nd June 2015.

The donations for specific purposes relates to various income and expenditure on specific projects.

The All Saints Consequential & Direct Loss Fund is a designated fund, set up from the consequential loss and contents claims as a result of the fire and a legacy received in 2019 which the PCC also designated and is for the purposes of the restoration of All Saints Church.

10

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

11 Reconciliation of net income/(expenditure) to net cash flow from operating activities

Net income for the reporting period
(as per the statement of financial activities)
Depreciation charges
(Gains)/losses on investments
Dividends and interest from investments
Decrease/(increase) in debtors
(Decrease)/increase in creditors
Net cash provided by/ (used in) operating activities
2021
2020
£
£
118,728
6,935
11,560
12,577
(15,834)
(7,113)
(7,145)
(10,996)
44,458
(39,034)
(132)
(10,282)
151,635
(47,913)

11

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

This page does not form part of the annual accounts

Donations by the Church direct to a designated charity

All Saints School
Step by Step
Hart Foodbank
Total
Pantomime donations included in the accounts
Wessex Children's Hospice
Sebastian Action Trust
Total Pantomime donations
£750
£650
£650
£2,050
£350
£350
£700

During the year the our buildings are used to raise money for many charities by way of a variety of activities including, concerts, sales and quizzes.

On Gift (and some other) Days the charities are encouraged to take and bank the collection and reclaim any gift aid via their own offices. This year included ASHANTI collection, CEMS (Christingle) collection and a collection for Christian Aid Haiti Earthquake appeal. Funerals also have collections for a variety of charities.

This page does not form part of the accounts

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

Charity No. 1129190

Financial Statement for the Year Ended 31 December 2021

Independent examiner’s report to the trustees of: The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

I report on the accounts of The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet for the year ended 31 December 2021, which are set out on pages to 2 to 11.

Respective responsibilities of trustees and examiner

The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year under section 144 of the Charities Act 2011 ("the Charities Act") and that an independent examination is needed. The charity's gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountant in England and Wales.

It is my responsibility to:

Basis of independent examiner’s statement

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a 'true and fair view' and the report is limited to those matters set out in the statement below.

Independent examiner’s statement

In connection with my examination, no matter has come to my attention:

  1. which gives me reasonable cause to believe that in, any material respect, the requirements:

  2. to keep accounting records in accordance with section 130 of the Charities Act; and

  3. to prepare accounts which accord with the accounting records and comply with the accounting records of the Charities Act

have not been met; or

  1. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Name: T J Kite Relevant professional qualification: FCA Address: ‘Arisaig’, Reading Road North, Fleet, Hampshire Date: 21-Mar-22

1

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

Charity No. 1129190

STATEMENT OF FINANCIAL ACTIVITIES (incorporating an income and expenditure account) For the year ended 31 December 2021

Incoming Resources
Note
Voluntary Income
3a
Activities to generate funds
3b
Income from other Resources
3c
Income from Investments
3d
Total Income
Resources Used
Work of the Church
4a
Costs of Generating Funds
4b
Management and Administration
4c
Depreciation
4d
Charitable Expenditure
4e
Insurance Claims
4f
Total Expenditure
Net income/expenditure before
net gains on investments
Net gains on investments
Net income for the year
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Unrestricted
Funds
£
136,341
62,873
157,407
3,990
360,611
144,505
10,619
19,048
8,671
2,050
157,407
342,300
18,311
15,834
34,145
34,145
750,697
784,842
Restricted
Funds
£
86,937
-
-
3,155
90,092
1,920
-
-
2,889
700
-
5,509
84,583
-
84,583
84,583
784,012
868,595
2021
Total
£
223,278
62,873
157,407
7,145
450,703
146,425
10,619
19,048
11,560
2,750
157,407
347,809
102,894
15,834
118,728
118,728
1,534,709
1,653,437
2020
Total
£
160,896
40,827
88,959
10,996
301,678
168,234
7,845
19,422
12,577
2,750
91,028
301,856
(178)
7,113
6,935
6,935
1,527,774
1,534,709

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in Note 10 to the financial statements.

2

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

BALANCE SHEET

As at 31 December 2021

Note
Fixed assets:
Tangible Assets
6a
Investments
6b
Current assets:
Debtors
8
Short term deposits
Cash at bank and in hand
Liabilities:
Creditors: amounts falling due within one year
9
Net current assets
Total assets less current liabilities
Funds
10
Restricted income funds
Unrestricted income funds:
Revaluation reserve
Designated funds
General funds
7
2021
£
680,379
125,956
806,335
49,247
690,879
116,737
856,863
9,761
847,102
1,653,437
868,596
125,956
226,736
432,149
1,653,437
2020
£
691,939
110,122
802,061
93,705
617,517
31,319
742,541
9,893
732,648
1,534,709
784,012
91,159
226,736
432,802
1,534,709

The notes on pages 5 to 11 form part of these accounts.

Approved by the Parochial Church Council and signed on its behalf on 21 March 2022 by:-

Reverend Mark Hayton Chairman of Fleet PCC

Mr Michael Ford Hon Treasurer

Miss Jenny Thorne Churchwarden

Mr Antony Jones Churchwarden

3

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

STATEMENT OF CASH FLOWS

For the year ended 31 December 2021

Note
Cash flows from operating activities
Net cash provided by operating activities
11
Cash flows from investing activities
Dividends and interest from investments
Purchase of fixed assets
Proceeds from sale of investments
Purchase of investments
Net cash provided by investing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
2021
2021
£
£
151,635
7,145
-
-
-
7,145
158,780
648,836
807,616
2021
2021
£
£
151,635
7,145
-
-
-
7,145
158,780
648,836
807,616
2020
2020
£
£
(47,913)
10,996
-
-
-
10,996
(36,917)
685,753
648,836
2020
2020
£
£
(47,913)
10,996
-
-
-
10,996
(36,917)
685,753
648,836
(36,917)
685,753
807,616 648,836

4

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS

For the year ended 31 December 2021

The financial statements have been prepared in accordance with the Church Accounting Regulations 1997 and the Church Accounting (Amendment) Regulations 2015 together with applicable accounting standards and the Charities Act Statement of Recommended Practice 2006. The financial statements have been prepared under the historical cost convention except for the valuation of investment assets, which are shown at market value.

General funds represent the funds of the PCC that are not subject to any restrictions regarding their use and are available for application to the general purposes of the PCC. Funds designated for a particular purpose by the PCC are also unrestricted.

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

Going Concern The PCC has a reasonable expectation of meeting all liabilities for a period 12 months from 21 March 2022 and therefore continues to adopt the going concern basis in preparing the financial statements for the year ended 31 December 2021. Incoming Resources Voluntary income and capital sources

Collections and Gift Aid donations are recognised when received by or on behalf of the PCC. Income tax recoverable on Gift Aid donations is recognised when the donation is received.

Grants and legacies to the PCC are accounted for as soon as the PCC is notified of its legal entitlement and the amount is due. Funds raised by social activities and the sale of books and magazines are accounted for gross. Other ordinary income Income from the letting of the church premises is recognised when the rental is due. Income from Investments Dividends are accounted for when received. Interest is accounted for on a receivable basis. Gains and losses on investments Realised gains and losses are only recognised when investments are sold. Unrealised gains or losses are accounted for on revaluation at 31 December. Resources Used Grants Grants and donations are accounted for when paid over or when awarded, if that award creates a binding obligation on the PCC. Activities directly relating to the work of the Church The Parish Share is accounted for when payable. Any unpaid share at 31 December is provided for in these accounts as an operational (though not legal) liability and is shown as a creditor in the Balance Sheet. Fixed Assets Consecrated land and buildings and movable church furnishings

Consecrated and beneficial property is excluded from the accounts by s.96(2)(a) of the Charities Act 1993 except for Ss Philip and James Church. No value is placed upon movable church furnishings held by the Churchwardens on special trust for the PCC and which require a faculty for disposal, since the PCC considers this to be inalienable property. All expenditure incurred during year on consecrated or benefice buildings and movable church furnishings, whether maintenance or improvement, is written off as expenditure in the Statement of Financial Activities. Other fixtures, fittings and office equipment. Equipment used within the church premises is depreciated on a straight line basis over four years (except for the Churches' boilers which are depreciated over 10 years). Following a review a decision was taken with effect from the 2020 accounts to write off the value of individual items with a purchase price under £5,000 at the time the asset is acquired. Individual items of equipment with a purchase price in excess of £5,000 continue to be written off over a 4 year period.

Tangible Fixed Assets

The Fleet Parish Community Centre is valued at cost and will be depreciated over 40 years.

Ss Philip and James Church and Hall is valued at market value as at 31 December 2000.

Ss Philip and James Church Extension is included at cost and as it is an operational asset and forms part of the fabric of the Church, it will not be depreciated.

The PCC's share of the Elvetham Heath House is valued at market value as at 31st December 2000. Current Assets

Amounts owing to the PCC at 31 December in respect of fees, rents and other income are shown as debtors, less provision for amounts that may prove uncollectable. Short term deposits comprise cash held on deposit with the following banks: Virgin Money, Lloyds Bank, CAF Bank, United Trust, Cambridge and Counties, Hampshire Trust, Shawbrook and Redwood and building societies Nationwide and Saffron Walden.

5

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued)

For the year ended 31 December 2021

2. Detailed comparative for the statement of financial activities - 2020 Comparative

Incoming Resources

Voluntary Income
Activities to generate funds
Income from other Resources
Income from Investments
Total Income
Resources Used
Work of the Church
Costs of Generating Funds
Management and Administration
Depreciation
Charitable Expenditure
Insurance Claims
Total Expenditure
Net income / (expenditure)
before net gains / (losses) on
investments
Net gains on investments
Net income for the year
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Unrestricted
Funds
£
127,970
38,345
88,959
4,821
260,095
160,149
6,987
19,422
9,688
1,750
91,028
289,024
(28,929)
7,113
(21,816)
772,513
750,697
Restricted
Funds
£
32,926
2,482
-
6,175
41,583
8,085
858
-
2,889
1,000
-
12,832
28,751
-
28,751
755,261
784,012
2020
Total
£
160,896
40,827
88,959
10,996
301,678
168,234
7,845
19,422
12,577
2,750
91,028
301,856
(178)
7,113
6,935
1,527,774
1,534,709

6

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

3. Incoming Resources

3aVoluntary Income
Gift Aid
Pledged
Unpledged
Collections at Services
Sundry donations
Legacies
Income tax recoverable
Miscellaneous Income
Fleet Religious Education Fund
3bActivities to Generate Funds
Church/ Hall and building lettings
Social events
Parish Magazine
Fees
3cIncome from Other Resources
Insurance Claims
3dIncome from Investments
Dividends and interest
Total Incoming Resources
Unrestricted
Funds
£
91,988
-
252
15,971
100
25,566
1,430
1,034
136,341
43,554
6,422
4,421
8,476
62,873
157,407
157,407
3,990
3,990
360,611
Restricted
Funds
£
240
55,554
-
16,075
-
15,068
-
86,937
-
-
-
-
-
-
-
3,155
3,155
90,092
Total
2021
£
92,228
55,554
252
32,046
100
40,634
1,430
1,034
223,278
43,554
6,422
4,421
8,476
62,873
157,407
157,407
7,145
7,145
450,703
Total
2020
£
89,435
24,679
1,625
16,741
(877)
27,344
(7)
1,956
160,896
22,727
6,612
4,569
6,919
40,827
88,959
88,959
10,996
10,996
301,678

7

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

4. Resources Used
Unrestricted
Funds
£
4aActivities directly related to the work of the Church
Parish Share and Clergy Stipends
108,783
Fabric & Management
3,388
Clergy Expenses
4,480
Utilities
6,653
Upkeep of Services
6,819
Interest payable on 38 Oasthouse Drive
8,517
Insurance
5,581
Youth & Junior Church
284
144,505
4bCosts of Generating Funds
Halls Expenses
6,150
Social Expenses
1,507
Magazine Production
2,962
10,619
4cChurch Management and Administration
Administrator's costs including office expenses
19,048
4dDepreciation
Depreciation
8,671
4eCharitable Expenditure
FACCTS
-
All Saints Church of England Junior School
750
Donations to other charities
1,300
2,050
4fOther Expenditure
Insurance Claims
157,407
Total Resources Used
342,300
5. Staff Costs
Salaries
14,002
Employers National Insurance
-
Pension contributions
361
14,363
Restricted
Funds
£
-
1,920
-
-
-
-
-
-
1,920
-
-
-
-
2,889
-
-
700
700
-
5,509
-
-
-
-
Total
2021
£
108,783
5,308
4,480
6,653
6,819
8,517
5,581
284
146,245
6,150
1,507
2,962
10,619
19,048
11,560
-
750
2,000
2,750
157,407
347,809
14,002
-
361
14,363
Total
2020
£
115,266
23,437
2,302
5,050
7,797
8,416
5,705
261
168,234
3,441
1,530
2,874
7,845
19,422
12,577
1,000
750
1,000
2,750
91,028
301,856
15,879
-
362
16,241

During the year the PCC employed one organist at All Saints, one Head of Music at Ss Philip and James (unpaid), an administrator and an assistant administrator, none of whom earned more than £60,000pa. (2020: Nil).

The Head of Music at Ss Philip & James (unpaid), Mr. M Ford, was a member of the PCC during 2021.

Apart from the above, no member of the PCC received any remuneration or claimed any expenses in respect of PCC activities.

8

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

6a. Fixed Assets for Use by the PCC

Cost
At 1 January 2021
At 31 December 2021
Depreciation
At 1 January 2021
Charge for the year
At 31 December 2021
Net Book Value
At 1 January 2021
At 31 December 2021
Analysis of freehold land and buildings
Ss Philip and James extension
20% share of the LEP house on Elvetham Heath,
Fleet
The Fleet Parish Community Centre
The Church and hall on Kings Road, Fleet
Freehold
Land and
Buildings
£
775,755
775,755
86,708
8,671
95,379
689,047
680,376
Cost
346,830
325,000
83,925
20,000
775,755
Fixtures
and
Fittings
£
39,065
39,065
36,173
2,889
39,062
2,892
3
NBV
251,451
325,000
83,925
20,000
680,376
Total
£
814,820
814,820
122,881
11,560
134,441
691,939
680,379

The fixtures and fittings are the Church boilers and the fixtures and fittings of the Fleet Parish Community Centre and Ss Philip and James extension.

The PCC continues to investigate whether the value of the share in the LEP house on Elvetham Heath is recoverable.

6b. Investment Assets
Market value at beginning of year
Net gain/(loss) on revaluation
Market value at end of year
2021
£
110,122
15,834
125,956
2020
£
103,009
7,113
110,122

Investment assets comprises 5,385.82 Church Board of Finance investment shares. The cost of the shares was £18,963.

7a. Analysis of Net Assets by Fund as at 31 December 2021

Unrestricted
Funds
£
Fixed assets
391,631
Net Current Assets
393,210
Fund Balance
784,841
7b. Analysis of Net Assets by Fund as at 31 December 2020
Unrestricted
Funds
£
Fixed Assets
387,357
Net Current Assets
363,340
Fund Balance
750,697
8. Debtors
2021
£
Income Tax Recoverable
15,189
Prepayments
350
Other Debtors
33,708
49,247
Restricted
Funds
£
414,704
453,892
868,596
Restricted
Funds
£
414,704
369,308
784,012
2020
£
4,436
383
88,886
93,705
£
806,335
847,102
Total
1,653,437
£
802,061
732,648
Total
1,534,709

9

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued)

For the year ended 31 December 2021

9. Liabilities: Amounts falling due within one year

HMRC
Other creditors
Accruals
Deferred income
10. Fund Details
Unrestricted funds
Designated Fund:
All Saints Consequential & Direct Loss Fund
Other Unrestricted Funds:
General Fund
CBF Investment Fund
Elvetham Heath House ( 20% share)
Fleet Parish Community Centre
Total Unrestricted Funds
Restricted Funds
Property Revaluation Fund - Ss Philip & James
Church and Hall
Ss Philip & James Church Extension (including
fixtures and fittings)
All Saints Building Fund
Donations and Legacies for specific purposes
Total funds
2021
£
41
7,114
500
2,106
9,761
At the start of the
year
£
226,736
140,838
110,122
20,000
253,001
523,961
750,697
325,000
85,959
368,022
5,031
784,012
1,534,709
2020
£
40
6,957
300
2,596
9,893
Incoming
resources
£
-
360,611
15,834
-
376,445
376,445
-
89,853
240
90,093
466,538
Outgoing
resources
£
-
340,751
-
-
1,550
342,301
342,301
-
2,034
856
2,619
5,509
347,810
At the end of the
year
£
226,736
160,698
125,956
20,000
251,451
558,105
784,841
325,000
83,925
457,019
2,652
868,596
1,653,437

Purposes of carried forward designated and restricted funds

The Property Revaluation Fund and the cost of Ss Philip and James Church extension including fixtures and fittings are capital funds . The Church and hall are used for ministry, outreach and as a source of income.

The All Saints Building Fund relates to donations made following the fire which destroyed much of the Church on 22nd June 2015.

The donations for specific purposes relates to various income and expenditure on specific projects.

The All Saints Consequential & Direct Loss Fund is a designated fund, set up from the consequential loss and contents claims as a result of the fire and a legacy received in 2019 which the PCC also designated and is for the purposes of the restoration of All Saints Church.

10

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

NOTES TO THE FINANCIAL STATEMENTS (Continued) For the year ended 31 December 2021

11 Reconciliation of net income/(expenditure) to net cash flow from operating activities

Net income for the reporting period
(as per the statement of financial activities)
Depreciation charges
(Gains)/losses on investments
Dividends and interest from investments
Decrease/(increase) in debtors
(Decrease)/increase in creditors
Net cash provided by/ (used in) operating activities
2021
2020
£
£
118,728
6,935
11,560
12,577
(15,834)
(7,113)
(7,145)
(10,996)
44,458
(39,034)
(132)
(10,282)
151,635
(47,913)

11

The Parochial Church Council of the Ecclesiastical Parish of All Saints Fleet

This page does not form part of the annual accounts

Donations by the Church direct to a designated charity

All Saints School
Step by Step
Hart Foodbank
Total
Pantomime donations included in the accounts
Wessex Children's Hospice
Sebastian Action Trust
Total Pantomime donations
£750
£650
£650
£2,050
£350
£350
£700

During the year the our buildings are used to raise money for many charities by way of a variety of activities including, concerts, sales and quizzes.

On Gift (and some other) Days the charities are encouraged to take and bank the collection and reclaim any gift aid via their own offices. This year included ASHANTI collection, CEMS (Christingle) collection and a collection for Christian Aid Haiti Earthquake appeal. Funerals also have collections for a variety of charities.

This page does not form part of the accounts