OpenCharities

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

2023-12-31-accounts

Liskeard Parochial Church Council

Registered Charity No. 1130720

Statement of accounts

for the year ended 31 December 2023

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Introduction

The Parochial Church Council (PCC) is a registered charity, number 1130720. It is registered with the Charity Commission under the name "The Parochial Church Council of the Ecclesiastical Parish of St Martin, Liskeard", with the working name of "Liskeard PCC". The charity is also known as St Martin's Church, Liskeard.

Aims and Purposes

Our primary purpose as a church is the promotion of the Gospel of our Lord Jesus Christ, according to the doctrines and practices of the Church of England. Our main charitable purpose is therefore the advancement of religion. The PCC is required by the Parochial Church (Powers) Measure 1956 to co-operate with the parish priest (vicar) in promoting in the parish the whole mission of the church, pastoral, evangelistic, social and ecumenical.

The parish church of Liskeard is dedicated to St Martin and is part of the Diocese of Truro within the Church of England. It is a grade II* listed medieval church with a capacity of 400. Liskeard PCC has maintenance responsibilities for this church and thereby preserves this historic building for future generations. The PCC is also responsible for the maintenance of St Martin's Church Centre (a grade II listed building) & the lower church hall in Church Street, Liskeard.

Public benefit

In carrying out their responsibilities, the members of the PCC (who are the charity trustees) have had regard to the Charity Commission’s guidance on public benefit. As well as having an active church membership, St Martin's is used by the community for key events, with special services held throughout the year, such as the Remembrance Day service. Special services are also held at Easter and Christmas, which many extra visitors and locals attend. The church also provides a focus for local people at key times in their lives, including baptisms, weddings and funerals. Since the disruption of so many services in 2020 due to COVID-19, the church has been live streaming services on its YouTube channel: (https://www.youtube.com/channel/UCkQ84Zh2Q67826P_-yuxp4A).

One of the strengths of St Martin's is the range of services available, from the traditional sung Communion services, to the more modern services with worship led by a music group. Separate children's groups are held during the 11:00 services. This provides a choice of worship styles, to make the church accessible to as many people as possible.

The PCC’s mission statement is "Through the power of the Spirit to bring the love of Jesus to our community, to make disciples and to worship God". With this mission statement in mind, we provide support to local families and individuals through a range of activities:

Page 1

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Public benefit (continued)

St Martin's has an established internet and social media presence. Details of the church's services and other regular events can be obtained from the church office, or

the church's website (https://smartchurchliskeard.co.uk) or

The church, the church centre and the lower hall act as venues for a huge range of community groups and the members of St Martin's Church also support a range of local and international charities in the work that they do.

Objectives and activities

The church's "Transforming Mission" project is part funded by the Church Commissioners and the Diocese of Truro. The project is designed to help St Martin's Church grow and develop into a resourcing church, helping other churches in South East Cornwall to grow as well. We continued to grow in 2023, and now have a membership of about 250 adults and about 40 children and youth. We have also started to work with other parishes, although this still needs to be developed more.

In addition to the vicar (church leader, which is currently vacant), the church's Transforming Mission team includes: an operations manager; a part-time church administrator responsible for our website and communications, a worship leader (vacant from 29 January 2024); pioneer families' leader (overseeing families, youth and children's work, which is also vacant); and a youth lead and worship intern.

Page 2

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Objectives and activities (continued)

The church also employs a part-time CAP centre manager (Christians Against Poverty); two part-time CAP debt coaches; two other part-time church administrators; and a cleaner for the church centre complex. Given the current vacancies we are reviewing our staffing levels to decide what posts we wish to recruit and when to recruit.

Vision and missional priorities

The church’s vision document can be found on our website, using this QR code, or visiting https://smartchurchliskeard.co.uk/about/#vision. In response to Jesus' love and generosity to us, our missional priorities are:

Mission, evangelism & growth Families & young people Discipleship & good teaching Community & looking after the poor

This diagram shows how what we do as a church fits in to these missional priorities.

During the year, the church continued to implement its mission strategy. This included launching a new Sunday evening service, introducing a new welcome point and children's registration system, and seeing the growth of Soar, a new men's group.

Page 3

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Vision and missional priorities (continued)

We continue to promote our "marks of membership":

Achievements and performance

Church attendance

The number on the new electoral roll for 2023-2024 is 214 (last year 185), comprising 169 people resident in the parish and 45 who are non-resident. The 2023 update resulted in 8 names being removed, and 37 new people being added to the electoral roll.

The following numbers relate to the average attendances for our services for 2023:

The total average weekly attendance for our regular weekly services in 2023 was therefore 182 people, with 148 YouTube views (2022: 154 people with 151 online viewings).

Over Christmas, over 1,800 people attended the special services and events such as Carol services, Christingle services, the crib service and our musical nativities.

Summary of the results for the year

The overall financial results for 2023 are income of £358,513 (2022: £360,818), giving an overall operating surplus for the year of £18,681 (2022: a surplus of £26,289). However, these figures include the start of our fundraising for the halls’ renovation project, “Making St Martin’s Church Centre Net Zero”. We raised £73,827 through donations and grant funding for the project, and spent £23,315, mostly on professional fees to get us ready to submit a planning application and listed buildings consent. The surplus on the halls project was therefore £50,512, meaning that the overall result for the rest of the church’s activities was a loss of £31,831.

This is not surprising, since this year the church paid £40,000 towards the costs of Transforming Mission (TM) by way of parish contribution. What this tells us is that we are not on track to be fully self-sufficient when the TM funding runs out at the end of 2026, at least, not with our original cost base.

Our general fund, representing the main core activities of the church, had a loss of -£1,037. With general fund income of £173,555, this is effectively break-even.

In 2022, our investments fell by -£42,555, largely due to the invasion of Ukraine and the resulting impact on energy costs, and the subsequent cost of living crisis. In 2023, energy costs started to fall (although still high), and inflation was also falling. As a result, our investments increased in value by £42,992, effectively wiping out 2022’s investment losses. Thankfully we did not need to sell any investments during the year whilst the market was down, so none of the 2022 loss was realised.

Page 4

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Summary of results for the year (continued)

The mechanism used by the Bank of England to bring inflation under control was ever-increasing interest rates. Whilst this has had a significant impact on mortgages and business loans, and dampening down demand, it has resulted in increased investment income and interest on our bank deposits. Of course, the increased income still goes nowhere near covering the increased costs incurred during the year of high inflation.

St Martin’s Church has a policy of paying staff at least the Real Living Wage, which is higher than the National Living Wage. From November 2022 the Real Living Wage increased from £9.90 to £10.90 per hour and increased to £12.00 per hour from November 2023. This means that we have had two years of pay rises of 10.1% for many of our staff. Our original TM budget for the lifetime of the project assumed inflation of 2%. Whilst it is right that we continue to honour the principal of paying the Real Living Wage (and it is a condition of a £22,000 grant from the Community Capacity Fund), these two years of high inflation have made the task of becoming financially self-sufficient when the TM funding ends more difficult.

General fund planned giving increased by £9,300 compared with 2022, which in turn was £27,000 higher than 2021. However, we have lost a few good givers during the year, whilst others have reduced giving due to changes in personal circumstances. The figures in the graph below include planned giving that was temporarily redirected to the halls project in the last quarter of 2023 to maximise the matched funding offered by the Aviva Community Fund through our Crowdfunding appeal.

----- Start of picture text -----
£30,000
Planned giving
£25,000
£20,000
£15,000
£10,000
£5,000
£0
PGS taxpayers PGS non-taxpayers Standing orders taxpayers
Standing orders non-taxpayers CAF Gift aid
Redirected to halls project
----- End of picture text -----

Our halls income increased slightly during 2023, but the energy crisis meant that our costs, especially the cost of heat and light, increased significantly. A small deficit for the halls of just over £700 in 2022 became a deficit of nearly -£12,400 in 2023. Our energy contract, through the Parish Buying energy basket, runs from 1 October to 30 September, so that three quarters of 2023 were at the peak rate caused by the Ukraine invasion. The costs have reduced from 1 October 2023, but are still well above those of 2021.

Page 5

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Summary of results for the year (continued)

Our endowment fund arose from the sale of Lanseaton Farm and some land at Lanchard in the mid1990s. As an endowment, we can spend the income generated from the fund, but cannot touch the capital. Growth in the capital of the fund remains part of the endowment. So, the original capital value of the endowment, which at 31 December 1996 was just over £125,000, now stands at just under £300,000. With the current increased interest rates, the fund now produces over £8,000 of income. This income can be used for “ecclesiastical purposes”, which is really anything to do with the church’s mission or activities. We tend to use it primarily to cover the church maintenance costs, and we used the accumulated unspent income from the fund in 2018 on the church reordering. Similarly, we can use this income on, say, the halls project.

Depreciation is a recognition of the using up of assets. If an asset costs £5,000 when we buy it, and is expected to last five years, then each year of its life we depreciate the asset by £1,000, so that at the end of its life the asset has been fully written off in the accounts. We spent a considerable amount on chairs, tables, audio-visual equipment and other equipment as part of the church reordering in 2018 / 2019, which is why the reordering fund is still showing a balance (being the remaining asset values), with depreciation as the only expenditure (see note 12). Overall, in round numbers, our depreciation is down from £30,000 last year to £20,000 this year. Whilst this looks like good news, it also tells us that our assets are getting older and will likely need to be replaced at some time.

Looking forward to 2024

Whilst our diocesan Mission & Ministry Fund (MMF) call (our contribution to the diocese for the costs of ministry and other central support) for 2023 was £67,440, it was reduced by £17,965 from the diocese's "Lowest Income Community Fund", leaving a call of just £49,475. Nevertheless, we continued to pay £70,000 as MMF, with the surplus of £20,525 being an additional contribution to the overall call for our deanery. For 2024, with our increased parish contribution to Transforming Mission, we will need to reduce our payment to £60,000 rather than £70,000. This will still result in an overpayment which will help the rest of the deanery, but clearly not by as much.

Our budget for 2024 is set out on pages 25 and 26, and shows an overall deficit of -£24,840. Within this deficit is the 2024 parish contribution to Transforming Mission of £48,000. This parish contribution will continue to increase year on year, as shown on page 8. Based on the current forecast, the Mission Fund, which currently covers the parish contribution to Transforming Mission, will run out around the middle of 2026, unless we start to fund more of the parish contributions from the general fund.

Church halls complex

As we reported last year, our church hall complex is a wonderful asset for the church, providing space for many church and community activities. However, it is in desperate need of major repair work. The roof is the original 160 year old roof, and damp is getting into the building in many places. We have broken down the project into various phases, starting with the most critical, which is to replace the roof of the main hall.

Our plans for phase 2 include embedding up to 92 solar panels into the new roof in place of some of the existing slates, and we would also want to install battery storage, to make the most of the electricity that we produce.

Page 6

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Church halls complex (continued)

Whilst we have the scaffolding in place we will repair or replace the gutters and downpipes, insulate the roof and carry out some minor repair work to the high level windows and walls. We are raising funds and hope to undertake this phase of the project in 2024 or early 2025. Ultimately, our aim is to make this grade II listed building Net Zero, in terms of carbon emissions.

Safeguarding

The PCC has complied with the duty under section 5 of the Safeguarding and Clergy Discipline Measure 2016 (duty to have regard to House of Bishops’ guidance on safeguarding children and vulnerable adults).

Reserves policy

Reserves are defined as that part of the PCC's income that is freely available. This excludes the PCC's restricted and endowment funds and income which can only be realised by selling fixed assets held for charity use.

General fund: The PCC does not intend to build up large reserves. To minimise the risk of being unable to meet all its financial obligations as they fall due, including full payment of the Mission & Ministry Fund (MMF), and being able to pay all the staff salaries, the PCC is aiming to hold sufficient liquid general fund resources to meet 8 months’ running costs.

As at 31 December 2023, the general fund resources that are readily realisable represent 8.1 months’ routine general fund payments (2022: 11.5 months). However, the Transforming Mission (TM) fund now forms an integral part of our day to day operations, with as much operational expenditure going through that fund as goes through the general fund. When the general and TM funds are combined, the available reserves fall to 6.6 months' expenditure (2022: 7.3 months).

Restricted funds: The PCC does not plan to hold significant restricted funds and the PCC will seek to use the restricted funds to support the general activities of the church, within the restrictions placed on those funds. Where special needs arise, the PCC will seek external grant funding and instigate fundraising activities and appeals to meet that need.

As part of our Transforming Mission project, the external funding decreases year on year and the PCC must contribute more and more to the costs. The PCC will use its restricted funds to help provide some longer term financial security during this period. In particular, as the church grows under the Transforming Mission project, the Mission Fund will be a vital resource to help us manage the transition from fully funded towards financially self-sustainable.

The fall in the project costs for 2023 and 2024 are a result of staff changes we are currently experiencing. At 31 December 2023 the Mission Fund had £116,932 in it. So, on the current forecast, the fund will be exhausted by May 2026. However, we may choose to use more of our general fund resources in the next year or two to extend the life of the Mission Fund into 2027 and smooth out the transition to financial sustainability.

The table on the next page shows the past and future split between external funding and parish funding for the project, based on the latest financial projections.

Page 7

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Reserves policy (continued)

Year
2019
2020
2021
2022
2023
2024
2025
2026
Total		 Parish contributions
based on the latest
reforecast
Church
Commissioners /
Truro Diocese funding
Total
project
cost
£0
£13,373
£13,373
£8,013
£89,138
£97,151
£18,988
£117,115
£136,103
£30,000
£107,179
£137,179
£40,000
£55,271
£95,271
£48,000
£58,230
£106,230
£50,000
£72,906
£122,906
£50,508
£76,788
£127,296
£245,509
£590,000
£835,509

Endowment fund: As already stated in this report, the PCC benefits from the Lanseaton endowment fund, which was created by the sale of property. As an endowment fund, we cannot spend the capital and the income from the fund can only be used for ‘ecclesiastical purposes’. In the past, the PCC has been able to use this to help finance major projects, such as the church reordering. Where such projects are foreseeable the PCC may designate the income from this fund to be used for those projects. Otherwise, the PCC will seek to use the income to support the general activities of the church, within the restrictions placed on the fund.

Parochial Church Council (PCC)

The PCC is the governing body of the church, and its members are the trustees of the charity. The PCC met nine times during the year. The day to day management of the church is undertaken by the clergy and staff team. The role of the PCC is to review, advise on and approve strategic issues, risk assessments, policies and procedures and the church's financial position.

During the year the PCC considered a range of topics, including:

Page 8

Liskeard Parochial Church Council

Annual Report For the year ended 31 December 2023

Structure, governance and management

Liskeard PCC is an unincorporated charity. The method of appointment of PCC members is set out in the Church Representation Rules 2020. All Church attendees are encouraged to register on the electoral roll and stand for election to the PCC. PCC members are encouraged to attend relevant training days offered by the Diocese of Truro.

Risk assessment

The PCC's main risk is the financial risk stemming from increasing parish contributions up to 2026 and the need to become financially self-supporting by 2027 as the grant funding for Transforming Mission comes to an end. The PCC is blessed by the existence of the Mission Fund, which helps mitigate this risk in the short-term.

The route to financial sustainability was always going to be challenging, but COVID and the loss of our vicar has put the church's growth plans back considerably. The future emergence of a new and aggressive variant of COVID or a widespread outbreak of measles would make that challenge even more difficult.

With the loss of our vicar, curate, families' and children's lead, and now our worship leader from February 2024, our volunteers are being stretched and this is putting pressure on the various services and activities we do. We hope to be able to appoint a new vicar and some of the staff positions in 2024 and are actively seeking to grow our volunteer teams more to help spread the load.

Having established what our church and community users of the church centre and lower hall are wanting from the halls renovation project, and having had those wishes put into costed plans, the scale of the funding required is now clear. The project will likely take several years, and whilst the estimated costs include the usual 10% contingency, they do not allow for inflation. It is possible that this project will simply become unaffordable.

To mitigate this risk we will look for cost reductions where possible, and only commit to the project one phase at a time, once we are clear that we have the necessary funding in place. What we need to avoid is diverting funding from the Transforming Mission project to the halls renovation project, and so jeopardising the church's longer-term financial sustainability.

Net Zero 2030

The Church of England passed a resolution at General Synod for the whole of the Church of England to aim to be net zero emissions by 2030. This is an ambitious target and relates to all aspects of the Church of England's activities.

As indicated in the public benefit part of this report, St Martin's Church signed up to the A Rocha Eco Church scheme and was awarded its silver certificate in 2023.

St Martin's Church is the second largest parish church in the diocese, and before the energy crisis it was used regularly throughout the week, as is the church halls complex. Keeping these historic buildings warm and inviting is energy intensive, and whilst we are on 100% renewable electricity, the main source of heating remains gas.

The cost of gas and electricity increased significantly from 1 October 2022. Although energy prices have dropped from 1 October 2023, they are still well above the prices prevailing before the energy crisis.

Page 9

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Net Zero 2030 (continued)

We are actively managing the church heating, using an app that came with the underfloor heating introduced during the church reordering. We have moved as much mid-week activity as possible out of the church building into the halls complex, as the halls are cheaper to heat, and so we are only heating the church for services and other key events. Even so, whilst our energy usage has fallen by a third since 2019, the cost is still much higher, as the graphs below show. During 2020 and 2021 there were periods of lockdown where our buildings were shut, and energy use was minimal.

----- Start of picture text -----
Energy usage (kWh)
300000
250000
200000
150000
100000
50000
0
2019 2020 2021 2022 2023
Church gas (kWh) Upper hall gas (kWh) Lower hall gas (kWh)
Halls electricity (kWh) Church electricity (kWh)
Energy costs (£)
30000
25000
20000
15000
10000
5000
0
2019 2020 2021 2022 2023
Church gas (£) Upper hall gas (£) Lower hall gas (£)
Halls electricity (£) Church electricity (£)
----- End of picture text -----

Administrative information

Revd Steve Morgan resigned as the vicar of the benefice of Liskeard & St Keyne to take up the post of Regional Director for Europe with the Mission to Seafarers. Lay Canon Sheri Sturgess, as lay chair, chairs PCC meetings whilst we wait for our next vicar. Initial contact with the PCC will normally be via Mrs Nikki Carter, the church's Operations Manager, or Tiffany Biddle, the PCC secretary, both in the church office.

Page 10

Liskeard Parochial Church Council Annual Report For the year ended 31 December 2023

Administrative information (continued)

The address and other contact details are:

Address St Martin's Church, St Martin's Church Centre, Church Street, Liskeard, PL14 3AQ Telephone 01579 347411 E-mail office@smartchurchliskeard.co.uk Web www.smartchurchliskeard.co.uk

The members of PCC who have served since the commencement of the financial year until the approval of the accounts are set out below, along with any other responsibilities they have:

Vicar Rev Steve Morgan Resigned 30 Apr 23 Curate Rev Phil Aindow Resigned 2 Apr 23 Reader, Deanery lay chair, & Mrs Sheri Sturgess PCC lay chair Church Wardens Mr John Vincent Miss Rachael Pryor Treasurer & Diocesan Synod Mr Mike Sturgess Deanery Synod Mrs Linda Dean Mrs Margaret Mills Other PCC members Mr Darren Arulvasagam Mr Mick Chandler Mrs Susan Hearne Dr David Leswell Appointed 2 Apr 23 Mrs Janet Martin Mrs Lynette Rule Appointed 2 Apr 23 Ms Caroline Shepherd Mrs Christine Thompson Resigned 2 Apr 23 Mr Ian Thompson Appointed 2 Apr 23

Mrs Nikki Carter is a member of deanery synod, but attends the PCC meetings in a non-voting capacity as Operations Manager.

Mike Sturgess is Chair of the Truro Diocesan Board of Finance Limited and sits on the board's governing body, the Bishop's Diocesan Council. The Truro Diocesan Board of Finance is the custodian trustee holding the church halls complex and the Lanseaton Endowment Fund on behalf of Liskeard PCC, which is the managing trustee.

The PCC's independent examiner of the financial statements is Andrew Farr of Dawe, Hawken & Dodd, Callington.

The PCC's bankers are: HSBC, Barras Street, Liskeard; HSBC, Fore Street, St Austell; and CAF Bank, Kings Hill, West Malling. The PCC's investment managers are CCLA, Queen Victoria Street, London.

Mike Sturgess, Treasurer

18 March 2024

Page 11

Liskeard Parochial Church Council Statement of Financial Activities

Note
INCOMING RESOURCES
Income from donations and legacies
2a
Income from church activities
2b
Income from other trading activities
2c
Investment income
2d
Other income
2e
RESOURCES USED
Expenditure on raising funds
3a
Expenditure on church activities
3b
Other expenditure
3c
NET INCOMING / (OUTGOING) RESOURCES
BEFORE INVESTMENT GAINS
GAINS AND LOSSES ON INVESTMENTS
Investment gains / (losses)
- Realised gains / (losses)
- Unrealised gains / (losses)
TRANSFERS BETWEEN FUNDS
Transfer into funds
14
Transfer out of funds
14
NET MOVEMENT IN FUNDS
Opening balances
BALANCES C/FWD AT 31 December 2023
For the year ended 31 December 2023		 ____ 2022 _______
Unrestricted
Restricted
Endowment
Total
Unrestricted
Restricted
Endowment
Total
Funds
Funds
Funds
Funds
Funds
Funds
£
£
£
£
£
£
£
£
133,508
172,086
0
305,594
142,426
174,520
0
316,946
28,158
0
0
28,158
24,368
0
0
24,368
2,159
1,021
0
3,180
5,676
0
0
5,676
6,272
3,433
8,418
18,123
4,397
766
8,137
13,300
3,458
0
0
3,458
28
500
0
528
£173,555
£176,540
£8,418
£358,513
£176,895
£175,786
£8,137
£360,818
2,589
1,110
0
3,699
1,960
115
0
2,075
167,834
137,661
0
305,495
145,723
173,004
0
318,727
4,169
26,469
0
30,638
2,682
11,045
0
13,727
£174,592
£165,240
£0
£339,832
£150,365
£184,164
£0
£334,529
(1,037)
11,300
8,418
18,681
26,530
(8,378)
8,137
26,289
0
0
0
0
0
0
0
0
475
16,645
25,872
42,992
(112)
(10,472)
(31,971)
(42,555)
(562)
27,945
34,290
61,673
26,418
(18,850)
(23,834)
(16,266)
2,631
72,000
0
74,631
6,895
30,000
0
36,895
(27,000)
(40,000)
(7,631)
(74,631)
0
(31,566)
(5,329)
(36,895)
(24,931)
59,945
26,659
61,673
33,313
(20,416)
(29,163)
(16,266)
150,471
335,267
275,658
761,396
117,159
355,684
304,821
777,664
125,540
395,212
302,317
823,069
150,472
335,268
275,658
761,398
___ 2023 ___

Page 12

Liskeard Parochial Church Council Balance Sheet

For the year ended 31 December 2023
Notes
FIXED ASSETS
Tangible Fixed Assets
6
Investments
7
CURRENT ASSETS
Debtors
8
Cash at bank and in hand
9
LIABILITIES: AMOUNTS FALLING DUE WITHIN
ONE YEAR
10
NET CURRENT ASSETS
LIABILITIES: AMOUNTS FALLING DUE IN
MORE THAN ONE YEAR
NET ASSETS
FUNDS
Opening balances
Surplus / (deficit)
Transfers
14
Realised and unrealised gains/(losses)
TOTAL FUNDS AT 31 December 2023
11
_
These financial statements were approved by the PCC
on 18 March 2024 and signed on its behalf by:		 Unrestricted
Restricted
Endowment
Funds
Funds
Funds
£
£
£
7,446
114,202
0
35,640
119,367
298,487
43,086
233,569
298,487
11,024
7,347
0
79,761
155,352
3,830
90,785
162,699
3,830
8,331
1,056
0
82,454
161,643
3,830
0
0
0
£125,540
£395,212
£302,317
150,471
335,267
275,658
(1,037)
11,300
8,418
(24,369)
32,000
(7,631)
475
16,645
25,872
£125,540
£395,212
£302,317
__ 2023 ____
 Total
Unrestricted
Restricted
Endowment
Total
2023
Funds
Funds
Funds
2022
£
£
£
£
£
121,648
5,967
130,152
0
136,119
453,494
3,993
133,895
272,615
410,503
575,142
9,960
264,047
272,615
546,622
18,371
16,444
11,407
0
27,851
238,943
129,283
66,018
3,043
198,344
257,314
145,727
77,425
3,043
226,195
9,387
5,215
6,205
0
11,420
247,927
140,512
71,220
3,043
214,775
0
0
0
0
0
£823,069
£150,472
£335,267
£275,658
£761,397
761,396
117,159
355,684
304,821
777,664
18,681
26,530
(8,378)
8,137
26,289
0
6,895
(1,566)
(5,329)
0
42,992
(112)
(10,472)
(31,971)
(42,555)
£823,069
£150,472
£335,268
£275,658
£761,398
Mike Sturgess
Rachael Pryor
Treasurer
Church Warden
____ 2022 ________
_____

Page 13

Liskeard Parochial Church Council Notes to the accounts

For the year ended 31 December 2023

1 ACCOUNTING POLICIES

The PCC is a public benefit entity within the meaning of FRS102. The financial statements have been prepared:

The financial statements have been prepared under the historical cost convention except for the valuation of investment assets, which are shown at fair value.

Funds

General funds (or unrestricted funds) represent the funds of the PCC that are not subject to any restrictions regarding their use and are available for application on the general purposes of the PCC.

Restricted funds are those that must be spent on restricted purposes. Endowment funds only allow the income generated by the capital to be expended, and then only on the restricted purpose of the fund. Details of the various funds held by the PCC are provided in note 11.

The accounts include all transactions, assets and liabilities for which the PCC is responsible in 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.

Incoming Resources

Income and endowments are included in the Statement of Financial Activities (SOFA) when:

In practice, this means that:

Resources Used

Page 14

Liskeard Parochial Church Council Notes to the accounts For the year ended 31 December 2023

1 ACCOUNTING POLICIES (CONTINUED)

Resources Used (continued)

Fixed Assets

Consecrated land and buildings and moveable church furnishings

Church halls complex

Solar panels

Other fixtures, fittings and office equipment

Investments

Current Assets

Liabilities

Page 15

Liskeard Parochial Church Council

Notes to the accounts

For the year ended 31 December 2023
2
INCOMING RESOURCES
Notes
2a Income from donations and legacies
Gift aided planned giving
Tax recoverable
Other planned giving
Collections
Grants and benefice churches' contributions
Note 13
Donations and appeals
Donations for special purposes
Legacies
2b Income from church activities
Income from church halls
Income from church bookings
Fees paid to the PCC (for weddings & funerals)
2c Income from other trading activities
Income from various trading activities
Fundraising activities
2d Investment income
Income from investment funds
Bank and building society interest
Feed In Tariff
Profit on sale of assets
2e Other income
Miscellaneous income
TOTAL INCOMING RESOURCES
TOTAL RESOURCES EXPENDED
NET INCOMING / (OUTGOING) RESOURCES
BEFORE INVESTMENT GAINS		 Unrestricted
Restricted
Endowment
Funds
Funds
Funds
£
£
£
54,512
660
0
19,508
4,678
0
36,652
2,005
0
2,952
0
0
1,452
136,020
0
11,101
28,723
0
4,331
0
0
3,000
0
0
133,508
172,086
0
18,284
0
0
587
0
0
9,287
0
0
28,158
0
0
0
0
0
2,159
1,021
0
2,159
1,021
0
129
0
8,143
4,254
3,433
275
1,568
0
0
321
0
0
6,272
3,433
8,418
3,458
0
0
3,458
0
0
173,555
176,540
8,418
174,592
165,240
0
(£1,037)
£11,300
£8,418
___ 2023 _____		 Total
Unrestricted
Restricted
Endowment
Funds
Funds
Funds
£
£
£
£
55,172
56,813
841
0
24,186
19,223
335
0
38,657
28,843
2,180
0
2,952
3,825
0
0
137,472
10,208
135,601
0
39,824
18,565
35,563
0
4,331
2,949
0
0
3,000
2,000
0
0
305,594
142,426
174,520
0
18,284
17,315
0
0
587
1,050
0
0
9,287
6,003
0
0
28,158
24,368
0
0
0
0
0
0
3,180
5,676
0
0
3,180
5,676
0
0
8,272
42
0
8,097
7,962
1,250
766
40
1,568
2,455
0
0
321
650
0
0
18,123
4,397
766
8,137
3,458
28
500
0
3,458
28
500
0
358,513
176,895
175,786
8,137
339,832
150,365
184,164
0
£18,681
£26,530
(£8,378)
£8,137
____
__ 2022 _		 Total
£
57,654
19,558
31,023
3,825
145,809
54,128
2,949
2,000
316,946
17,315
1,050
6,003
24,368
0
5,676
5,676
8,139
2,056
2,455
650
13,300
528
528
360,818
334,529
£26,289
___

Page 16

Liskeard Parochial Church Council

Notes to the accounts

For the year ended 31 December 2023

3
RESOURCES EXPENDED
Notes
3a Expenditure on raising funds
Costs of film club, cards, fetes, bazaars, other fund-
raising events
Advertising and publicity costs
3b Expenditure on church activities
Missionary and charitable giving
Note 4
Church overseas (missionary societies)
Relief and development agencies
Home missions and other church societies /org'ns
Secular charities
Ministry:
Diocesan quota (MMF: Mission & Ministry Fund)
Clergy expenses
Other ministry costs
Reader & organist costs
Church running expenses
Church maintenance
Upkeep of services
Expenditure on communication
Training costs
Costs of youth club, housegroups etc
Church hall running costs
Major repairs
Office running costs
Depreciation on equipment
Depreciation on solar panels
Depreciation on church hall
3c Other expenditure
Professional fees
Costs of PCC meetings / away days etc.
Bank and credit card charges
Sundry expenses
TOTAL RESOURCES EXPENDED		 Unrestricted
Restricted
Endowment
Funds
Funds
Funds
£
£
£
962
0
0
1,627
1,110
0
2,589
1,110
0
283
0
0
111
0
0
9,299
4,686
0
0
0
0
9,693
4,686
0
70,000
0
0
2,385
0
0
0
38,061
0
4,482
0
0
22,372
0
0
2,806
807
0
4,611
0
0
951
165
0
0
1,820
0
1,209
6,930
0
30,728
0
0
675
4,527
0
14,749
64,282
0
3,173
12,083
0
0
1,500
0
0
2,800
0
167,834
137,661
0
1,056
19,290
0
0
0
0
335
1,285
0
2,778
5,894
0
4,169
26,469
0
174,592
165,240
0
___ 2023 _____		 Total
Unrestricted
Restricted
Endowment
Funds
Funds
Funds
£
£
£
£
962
1,598
0
0
2,737
362
115
0
3,699
1,960
115
0
283
766
0
0
111
305
0
0
13,985
6,191
4,392
0
0
310
0
0
14,379
7,572
4,392
0
70,000
69,996
0
0
2,385
4,402
0
0
38,061
0
92,751
0
4,482
2,358
0
0
22,372
17,004
0
0
3,613
5,652
500
0
4,611
438
0
0
1,116
726
0
0
1,820
555
1,800
0
8,139
1,129
6,038
0
30,728
18,017
0
0
5,202
0
0
0
79,031
15,409
39,577
0
15,256
2,465
23,646
0
1,500
0
1,500
0
2,800
0
2,800
0
305,495
145,723
173,004
0
20,346
996
5,886
0
0
0
0
0
1,620
430
60
0
8,672
1,256
5,099
0
30,638
2,682
11,045
0
339,832
150,365
184,164
0
____
__ 2022 _		 Total
£
1,598
477
2,075
766
305
10,583
310
11,964
69,996
4,402
92,751
2,358
17,004
6,152
438
726
2,355
7,167
18,017
0
54,986
26,111
1,500
2,800
318,727
6,882
0
490
6,355
13,727
334,529
___

Page 17

Liskeard Parochial Church Council Notes to the accounts For the year ended 31 December 2023

4 MISSIONARY GIVING

The summary below sets out the financial aspect of the mission giving for the year. The sums relate to monies given to, or goods bought for individuals and external organisations. Most of our mission expenditure relates to internal costs incurred during mission activities and is funded from a mixture of grants received from third parties and donations. See the annual report for a summary of the various activities undertaken during 2023.

Organisation / activity
Foodbank
Crisis funding for those in need
Help for those in need through ACTS 435
Royal British Legion
Simeon's Trustees
Tear Fund
Children's Society
Liskeard Churches Together
Cornwall Historic Churches Trust
Supporting missionary church family
Red Cross Ukraine Appeal
5
EMPLOYMENT COSTS
Wages and salaries
Gross salaries
Tax and social security costs
Employer's NI
Pension costs
Employer's
contributions		 2023
2022
£
£
7,492
1,869
3,166
2,464
1,130
1,843
241
443
175
175
111
-
72
37
25
50
25
25
-
1,566
-
275
£12,437
£8,747
2023
2022
£
£
114,883
122,883
6,447
9,921
5,245
5,987
£126,575
£138,791

The PCC employed the following people during the year:

TM (Transforming Mission):

CAP (Christians Against Poverty)

Office / hall complex

Together, these employees equate to an average of 4.1 full-time equivalent employees employed throughout the year (2022: 5.1).

Page 18

Liskeard Parochial Church Council Notes to the accounts

For the year ended 31 December 2023

6 TANGIBLE FIXED ASSETS FOR USE BY THE PCC

Gross book value
At 31 January 2023
Additions
Disposals
Written off
At 31 December 2023
Depreciation / Impairment
At 31 January 2023
Charge for the year
Disposals
Written off
At 31 December 2023
Net book value
At 31 January 2023
At 31 December 2023		 Freehold land
and buildings
General
Fund:
Equipment
Solar panels
Reordering
equipment
Transforming
Mission
CAP &
ABC
Total
£
£
£
£
£
£
£
408,308
34,314
30,460
88,585
43,651
1,776
607,094
4,653
433
5,086
(962)
(962)
(1,776)
(1,776)
408,308
38,005
30,460
88,585
44,084
0
609,442
327,108
28,347
16,500
71,762
25,482
1,776
470,975
2,800
3,173
1,500
3,364
8,719
0
19,556
(962)
(962)
(1,776)
(1,776)
329,908
30,558
18,000
75,126
34,201
0
487,793
£81,200
£5,967
£13,960
£16,823
£18,169
£0
£136,119
£78,400
£7,447
£12,460
£13,459
£9,883
£0
£121,649

The freehold land and buildings comprise the Church Centre and Lower Church Hall at Church Street. The Church halls complex continue to be depreciated in line with the PCC's accounting policy. The CAP and ABC equipment was fully written down during 2022 and were written off during the year.

7
INVESTMENTS
Fund name
Nature of fund
General fund
Unrestricted
Lanseaton
Endowment
Mission fund
Restricted
Bells fund
Restricted		 2022
Unrealised
gain at
31 Dec 23
Movements
between
funds
2023
£
£
£
£
3,993
475
31,172
35,640
272,615
25,872
298,487
127,902
16,180
(27,148)
116,933
5,993
465
(4,024)
2,434
£410,503
£42,992
£0
£453,494

Page 19

Liskeard Parochial Church Council

Notes to the accounts

For the year ended 31 December 2023

8
DEBTORS
Income tax recoverable
Prepayments
Other debtors		 £
£
£
£
£
£
£
Unrestricted Transforming
Mission
Other
restricted
funds
Total
Unrestricted
Transforming
Mission
Other
restricted
funds
Total
1,188
-
141
1,329
1,772
-
80
£1,852
5,721
-
-
5,721
8,041
-
-
£8,041
4,115
5,970
1,236
11,321
6,631
11,327
-
£17,958
£11,024
£5,970
£1,377
£18,371
£16,444
£11,327
£80
£27,851
<------------------------------2023------------------------------->
<------------------------------2022------------------------------>

Unrestricted other debtors includes parochial fees due to the PCC for the quarter to December, some income due for December hall bookings and a grant claim under the Listed Places of Worship Scheme.The TM other debtors figure represents the December grant claim. Other restricted funds income tax recoverable represents £123 relating to the CAP fund and £18 relating to ABC and the Other debtors for the other restricted funds relates to a Lowest Income Community Fund claim for CAP for Torpoint.

9 CASH AND BANK

Balance at 31 December 2023
Balance at 31 December 2022		 Unrestricted Mission fund
CAP
Church Hall
fund
Poverty fund
Other
restricted
funds
Lanseaton
Endowment
Fund
Total
£79,761
£0
£38,614
£97,051
£2,445
£17,242
£3,830
£238,943
£129,283
£12,488
£29,922
£11,739
£4,699
£7,170
£3,043
£198,344

Other restricted funds includes ABC: £1,988 (2022: £1,198); Bells fund: -£148 (2022: -£262); Choir fund: £1,174 (2022: £1,125); Maudlin Field: £2,252 (2022: £Nil); Organ fund: £1,955 (2022: £2,654); Organ scholarship fund: £783 (2022: £753); and Transforming Mission: £9,238 (2022: £1,702)

10 LIABILITIES: AMOUNTS FALLING DUE WITHIN ONE YEAR

Creditors £
£
£
£
£
£
£
£
Unrestricted
Poverty fund
CAP
Transforming
Mission
Total
Unrestricted
Restricted
funds
Total
8,331
0
438
618
9,386
5,215
6,205
11,420
£8,331
£0
£438
£618
£9,386
£5,215
£6,205
£11,420
<-------------------------------------2023-------------------------------------->
<-------------------2022-------------------->

Restricted funds for 2022 comprise: £3,345 for Transforming Mission; and £2,860 for the Poverty fund.

Page 20

Liskeard Parochial Church Council Notes to the accounts For the year ended 31 December 2023

11 FUND DETAILS

Unrestricted funds

This represents funds at the disposal of the PCC, which may use them in any way that it sees fit, within the church's charitable objectives.

Restricted funds

Restricted funds represent monies given for a specific purpose, and may only be used for that purpose. These funds are not available to the PCC for use towards the general running of the church. The various restricted funds are:

----- Start of picture text -----
Name of fund Main purpose of fund Main sources of income
ABC fund Support of the adults, babies & children group Subscriptions and fundraising
Bells fund Restoration and maintenance of the bells Donations, grants and fees
CAP (Christians Against Fund the Liskeard & Looe CAP debt centre that is based
Donations, and grants
Poverty) in St Martin's church
Choir fund Purchase of music and robes for the choir Subscriptions by the choir
This fund comprises the church halls complex and the
Church hall fund income and expenditure relating to the planned major Donations, grants and fundraising
reordering of the complex
This fund financed the 2018 / 2019 reordering of St
Martin's Church. The fund now represents fixed assets
Church reordering Donations, grants and fundraising
bought as part of the reordering, which are being
depreciated.
This fund covers the volunteers'expenses relating to the
routine maintenance of this community recreational field
Maudlin Field Grants
on behalf of the PCC, which has leased it from Cornwall
Council.
Mission fund Finance mission activities by St Martin's Church. Donations and associated gift aid
Finance the complete refurbishment of St Martin's Lewis
Organ fund Single donation
pipe organ and subsequent maintenance.
Finance lessons for scholars on playing the Lewis pipe
Organ scholarship fund Single donation
organ
Poverty fund To provide emergency support to those in extreme need Grants
Installation of solar panels on St Martin's Church. The
Solar panels fund fund now represents the capital value of the panels, Donations and fundraising
which are being depreciated.
Financing of the Transforming Mission (TM) Project at St Grant from the Diocese of Truro & the
Transforming Mission Martin's Church. The fund includes fixed assets bought Church Commissioners, plus ongoing
as part of the project, which are being depreciated. support from the Mission fund
----- End of picture text -----

The Mission Fund may only be used for mission activities as defined by the "Five Marks of Mission" set out by the Archbishops of the Anglican Communion. It is primarily used for the parish contributions to Transforming Mission.

Endowment funds

Endowment funds represent funds where the capital invested may not be used; only the income generated from that capital. The fund arose from the sale of the farm and land at Lanseaton and Lanchard. The income from this fund may only be used for ecclesiastical purposes. The capital in this fund is required to be vested in the Diocesan Board of Finance as custodian trustee, but the PCC receives and controls the way that the income is spent, provided always that it is restricted to ecclesiastical purposes. The Lanseaton fund is a permanent endowment fund. It cannot be converted to income available to the PCC.

Fund balances

Details of the various fund movements and balances are given in note 12.

Page 21

Liskeard Parochial Church Council Notes to the accounts For the year ended 31 December 2023

12 DETAILS OF FUNDS

INCOMING RESOURCES
Income from donations and legacies
Income from church activities
Income from other trading activities
Investment income
Other income
RESOURCES USED
Expenditure on raising funds
Expenditure on church activities
Other expenditure
NET INCOMING / (OUTGOING)
RESOURCES BEFORE INVESTMENT
GAINS
GAINS AND LOSSES ON INVESTMENTS
Impairment of fixed assets
Investment gains / (losses)
- Realised gains / (losses)
- Unrealised gains / (losses)
NET MOVEMENT IN FUNDS
TRANSFERS BETWEEN FUNDS
Transfer into funds
Transfer out of funds
NET MOVEMENT IN FUNDS
Opening balances
BALANCES C/FWD AT 31 December
2023		 TOTAL
General
Lanseaton
Mission fund Transforming
Mission
CAP
Church
reordering
Church
Hall fund
Solar
panels
ABC
Bells fund Choir fund
Maudlin
Field
Organ
fund
Organ
scholarship
Poverty
fund
Unrestricted
Endowment
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
Restricted
£
£
£
£
£
£
£
£
£
£
£
£
£
£
£
305,594
133,508
0
0
56,694
35,571
0
71,506
0
825
765
0
2,800
25
0
3,900
28,158
28,158
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,180
2,159
0
0
0
0
0
1,021
0
0
0
0
0
0
0
0
18,123
6,272
8,418
363
117
1,265
0
1,300
0
70
0
49
99
83
30
57
3,458
3,458
0
0
0
0
0
0
0
0
0
0
0
0
0
0
358,513
173,555
8,418
363
56,811
36,836
0
73,827
0
895
765
49
2,899
108
30
3,957
3,699
2,589
0
0
1,110
0
0
0
0
0
0
0
0
0
0
0
305,495
167,834
0
0
98,750
22,431
3,364
2,800
1,500
131
4,527
0
0
807
0
3,351
30,638
4,169
0
0
331
4,828
0
20,515
0
0
148
0
647
0
0
0
339,832
174,592
0
0
100,191
27,259
3,364
23,315
1,500
131
4,675
0
647
807
0
3,351
18,681
-1,037
8,418
363
-43,380
9,577
-3,364
50,512
-1,500
764
-3,910
49
2,252
-699
30
606
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,992
475
25,872
16,180
0
0
0
0
0
0
465
0
0
0
0
0
61,673
-562
34,290
16,543
-43,380
9,577
-3,364
50,512
-1,500
764
-3,445
49
2,252
-699
30
606
74,631
2,631
0
0
40,000
0
0
32,000
0
0
0
0
0
0
0
0
-74,631
-27,000
-7,631
-40,000
0
0
0
0
0
0
0
0
0
0
0
0
61,673
-24,931
26,659
-23,457
-3,380
9,577
-3,364
82,512
-1,500
764
-3,445
49
2,252
-699
30
606
761,394
150,472
275,658
140,389
27,852
29,957
16,825
92,939
13,960
1,240
5,731
1,125
0
2,655
753
1,838
823,067
125,541
302,317
116,932
24,472
39,534
13,461
175,451
12,460
2,004
2,286
1,174
2,252
1,956
783
2,444

<============================================ Restricted funds total: £395,209 ====================================================>

Page 22

Liskeard Parochial Church Council Notes to the accounts

For the year ended 31 December 2023

13 ANALYSIS OF GRANTS RECEIVED

Main funder Details 2023 2022
Diocese of Truro Transforming Mission £56,694 £114,309
Lowest Income Community Fund (CAP funding £17,683
Energy grant to help with heating costs £0 £7,994
Cornwall Community CAP funding £12,730 £12,480
fund Maudlin Field grant £2,800
Cost of Living / Surviving Winter funding £2,500 £3,000
Crisis fund £1,000 £1,000
Refund of Good Book & Grub Club grant £0 -£974
Cornwall Council Funding towards Halls roof project £27,500
Warm Spaces grant £100
Aviva Community Fund Funding towards Halls roof project £12,208 £0
Benefice contributions Dobwalls contribution towards MMF £1,011 £2,023
ACTS 435 Specific grants for individuals in need £930 £980
Truro Diocesan Guild of Ringers Bells repairs work £725
Funding towards CAP Centre Local churches £600 £2,022
Listed Places of Worship
Scheme		 VAT refund on church maintenance £441 £865
United Charities of Liskeard Funding towards CAP centre £200 £200
Funding towards Halls roof project £200
Funding towards helping people in need £200 £200
Inner Wheel CAP funding £50
Elmgrant Trust Grant towards Transforming Lives for Good
and Kids Matter work		 £0 £1,110
Liskeard Town Council Carpark carols grant £0 £500
Grand total £137,472 £145,809
TRANSFERS BETWEEN FUNDS
The 2023 transfers between the various funds, with their reasons, were: £
Transfer from Mission fund into Transforming Mission re re parish contibution to TM costs £40,000
Transfer from General Fund into Church Halls Fund re church halls renovation project £27,000
Transfer from Lanseaton into Church Halls Fund re church halls renovation project £5,000
Transfer from Lanseaton into General Fund re church maintenance £2,631
£74,631

14 TRANSFERS BETWEEN FUNDS

15 FUTURE EXPENDITURE

There was no contracted project or transaction at the end of the year.

Page 23

Liskeard Parochial Church Council Notes to the accounts

For the year ended 31 December 2023

16 TRANSACTIONS WITH MEMBERS OF THE PCC DURING THE YEAR

The following note discloses the transactions throughout the year relating to individuals who were members of the PCC at any time during the year. PCC members often buy things on behalf of the PCC and reclaim the costs later. The note includes payments made to family members as well as the PCC members themselves, and includes salaries to family members.

In December 2021 a new CAF bank account was opened and debit cards obtained. Whilst this has significantly reduced the need for transactions with PCC members there were still situations where PCC members incur costs on behalf of the PCC that require reimbursing.

PCC Member
Darren Arulvasagam
Mick Chandler
Steve Morgan
Phil Aindow
Rachael Pryor
David Leswell
Ian Thompson
Mike Sturgess
Clergy expenses and reimbursement of PCC costs
incurred
Reimbursement of PCC costs incurred
Reimbursement of PCC costs incurred
Description of transactions
Clergy expenses and reimbursement of PCC costs
incurred.
Spouse's salary and fees for acting as verger at
weddings, funerals and other events
Reimbursement of PCC costs incurred
Spouse's salary and reimbursement of PCC costs
incurred
Reimbursement of PCC costs incurred		 Amount
£8,532
£3,611
£2,127
£609
£328
£127
£46
£29
£15,409

Page 24

Liskeard Parochial Church Council

Budget for the year ended 31 December 2024

----- Start of picture text -----
TOTAL General Lanseaton Mission Transforming CAP Church Church Solar ABC Bells Choir Organ Organ Poverty Maudlin
fund Mission reordering Hall fund panels fund fund scholarship fund fund Field
INCOMING RESOURCES Unrestricted Endowment Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted
£ £ £ £ £ £ £ £ £ £ £ £ £ £ £ £
Income from donations and legacies
Gift aided planned giving 72,800 72,000 800
Tax recoverable 17,200 17,000 200
Other planned giving 29,800 28,000 1,800
Collections 3,000 3,000
Grants and benefice churches' contributions 121,700 4,000 58,200 56,000 3,500
Donations including card reader and online 10,750 10,000 700 50
giving
Donations for special purposes 4,000 4,000
Legacies 0 0
259,250 138,000 0 0 58,200 58,800 0 0 0 700 50 0 0 0 3,500 0
Income from church activities
Income from church halls 20,000 20,000
Income from church bookings 1,000 1,000
Fees paid to the PCC (for weddings &
6,000 6,000
funerals)
27,000 27,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Income from other trading activities
Income from various trading activities 0
Fundraising activities 10,000 4,000 6,000
10,000 4,000 0 0 0 0 0 6,000 0 0 0 0 0 0 0 0
Investment income
Income from investment funds 8,350 150 8,200
Bank and building society interest 9,650 2,500 200 450 1,750 4,500 100 50 100
Feed in tariff 2,500 2,500
Profit on sale of assets 0
20,500 5,150 8,400 0 450 1,750 0 4,500 0 100 0 50 0 100 0 0
Other income
Insurance claims 0
Miscellaneous income 250 250
250 250 0 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL INCOMING RESOURCES 317,000 174,400 8,400 0 58,650 60,550 0 10,500 0 800 50 50 0 100 3,500 0
TOTAL RESOURCES USED 341,840 155,500 0 0 111,530 56,060 3,400 7,800 1,500 300 500 0 500 750 3,500 500
NET INCOMING / (OUTGOING)
RESOURCES BEFORE INVESTMENT -24,840 18,900 8,400 0 -52,880 4,490 -3,400 2,700 -1,500 500 -450 50 -500 -650 0 -500
GAINS
TRANSFERS BETWEEN FUNDS
Transfer into funds 56,000 2,000 48,000 6,000
Transfer out of funds -56,000 -8,000 -48,000
NET MOVEMENT IN FUNDS -24,840 20,900 400 -48,000 -4,880 4,490 -3,400 8,700 -1,500 500 -450 50 -500 -650 0 -500
Opening balances 823,067 125,541 302,317 116,932 24,472 39,534 13,461 175,451 12,460 2,004 2,286 1,174 783 1,956 2,444 2,252
Balances carried forward as at 31
798,227 146,441 302,717 68,932 19,592 44,024 10,061 184,151 10,960 2,504 1,836 1,224 283 1,306 2,444 1,752
December 2024
----- End of picture text -----

<========================================= Restricted funds total: £349,069 ====================================================>

Page 25

Liskeard Parochial Church Council Budget for the year ended 31 December 2024

----- Start of picture text -----
TOTAL General Lanseaton Mission Transforming CAP Church Church Solar ABC Bells Choir scholarshiOrgan Organ Poverty Maudlin
fund Mission reordering Hall fund panels fund fund fund fund Field
p
RESOURCES USED Unrestricted Endowment Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted Restricted
£ £ £ £ £ £ £ £ £ £ £ £ £ £ £
Expenditure on raising funds
Costs of film club, cards and other fund-
1,600 1,600
raising events
Costs of stewardship campaigns / giving 0
envelopes
Advertising and publicity costs 900 400 500
2,500 2,000 0 0 500 0 0 0 0 0 0 0 0 0 0 0
Expenditure on church activities
Church overseas (missionary societies) 700 700
Relief and development agencies 100 100
Home missions and other church societies
8,300 4,800 3,500
/org'ns
Secular charities 400 400
Ministry:
Diocesan Mission & Ministry Fund (MMF) 60,000 60,000
Clergy expenses 4,500 4,500
Other ministry costs 50,300 50,300
Reader / organist costs 4,500 4,500
Church running expenses 25,730 25,000 730
Church maintenance 7,250 6,000 500 750
Upkeep of services 2,000 2,000
Expenditure on communication 750 750
Training costs 1,100 600 500
Costs of youth club, housegroups etc 7,600 1,200 6,100 300
Church hall running costs 20,000 20,000
Major repairs 2,000 2,000
Office running costs 121,100 16,500 48,600 56,000
Depreciation on equipment 14,400 1,400 5,300 3,400 2,800 1,500
330,730 150,450 0 0 111,030 56,000 3,400 2,800 1,500 300 500 0 500 750 3,500 0
Other expenditure
Professional fees 6,100 1,100 5,000
Costs of PCC meetings / away days etc. 150 150
Bank charges and loan interest 660 600 60
Sundry expenses 1,700 1,200 500
8,610 3,050 0 0 0 60 0 5,000 0 0 0 0 0 0 0 500
TOTAL RESOURCES EXPENDED 341,840 155,500 0 0 111,530 56,060 3,400 7,800 1,500 300 500 0 500 750 3,500 500
----- End of picture text -----

Page 26

Liskeard Parochial Church Council Summary Financial Report For the year ended 31 December 2023

What is our church really worth? Notes 2023 2022
£ £ £ £
Total 'worth' of the church (according to the accounts) 823,067 761,394
Less: assets that we cannot spend
Our church hall complex 78,400 92,939
Solar panels 12,460 13,960
Church reordering furniture and equipment 13,461 16,825
Other equipment and furniture used for Transforming Mission 9,883 18,169
Computers and other assets used in the church office 7,446 5,967
Capital investment from the original sale of Lanseaton Farm (at
market value)		 298,487 272,615
420,137 420,475
Less: assets that we can only spend on specific projects 402,930 340,919
Accumulated income from Lanseaton that can only be used for
restricted purposes		 1 3,830 3,043
Cash and investments for spending on mission activities only 2 116,932 140,389
Cash and investments for spending on the church bells 2,286 5,731
Cash for spending on the Church Halls project 97,051
Cash for spending on the organ 1,956 2,655
Cash for spending on ABC 2,004 1,240
Cash for spending on Maudlin Field 2,252 0
Cash for spending on Transforming Mission 14,589 9,683
Cash for spending on the Choir 1,174 1,125
Cash for spending on the organ scholarship 783 753
Cash for spending on those suffering from poverty 2,444 1,838
Cash for spending on Christians Against Poverty (CAP) 39,535 29,957
284,836 196,414
Total money and other assets that the PCC may do with
as it chooses		 118,094 144,505
Which consists of:
Money held as investments 35,640 3,993
Money owed to the church by others 11,024 16,444
Cash at the bank and petty cash held 79,761 129,283
Money that the church owes to others 126,425
(8,331)		 149,720
(5,215)
118,094 144,505
Notes

1 Lanseaton income can only be used for 'ecclesiastical purposes'. However, this is quite a wide definition, relating to anything to do with the church building or the ministry or mission of the church.

Page 27

INDEPENDENT EXAMINER’S REPORT

TO THE PAROCHIAL CHURCH COUNCIL (PCC) OF ST. MARTIN’S, LISKEARD ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022

I report on the accounts for the year ended 31 December 2023 which are set out on pages 12 to 24.

Respective Responsibilities of the PCC and the Independent Examiner

The PCC is responsible for the preparation of the accounts. The PCC considers that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.

It is my responsibility to:

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 PCC 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 PCC 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 next statement.

Independent Examiner’s Statement

In connection with my examination, no matters have come to my attention:

A.M. Farr, F.C.C.A. 18 March 2024 DAWE, HAWKEN & DODD Chartered Certified Accountants 52 Fore Street, Callington, PL17 7AJ