**REGISTERED CHARITY NUMBER: 1134255**
## **Report of the Trustees and**
**Unaudited Financial Statements for the Year Ended 31 December 2022**
## **for**
## **PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
Knox Cropper LLP Chartered Accountants Office Suite 1 Haslemere House Lower Street Haslemere Surrey GU27 2PE
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Contents of the Financial Statements for the Year Ended 31 December 2022**
||**Page**|
|---|---|
|**Report of the Trustees**|1 to 4|
|**Independent Examiner's Report**|5|
|**Statement of Financial Activities**|6|
|**Balance Sheet**|7|
|**Notes to the Financial Statements**|8 to 19|
|**Detailed Statement of Financial Activities**|20 to 21|
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Report of the Trustees for the Year Ended 31 December 2022**
The trustees present their report with the financial statements of the charity for the year ended 31 December 2022. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
## **OBJECTIVES AND ACTIVITIES**
## **Objectives and aims**
The objective of St Alban's, Hindhead is to provide a community to enable people to worship God, to develop their faith, and to build up a sense of community, within the parish of Hindhead.
To this end, it provides:
- worship - two Sunday morning services and a monthly mid week service;
- pastoral support from clergy and laity;
- and other activities such as Life Groups, Christian courses, activities for children and occasional social events.
In addition, in order to finance these activities of St Alban's as a worshipping community, St Alban's uses its buildings for concerts, for rehearsals, for classes and for other purpose.
To maintain its ability to support both parish and community activities, the parish regularly undertakes work to maintain and, where possible, enhance the buildings and their facilities.
## **Volunteers**
We would like to thank all the volunteers for their valuable contribution to our ministry and for keeping the church running.
## **ACHIEVEMENT AND PERFORMANCE**
## **Achievements and Performance and Public Benefit**
When planning their activities, the incumbent and the PCC considered the Commission's guidance on public benefit and, in particular, the specific guidance on charities for the advancement of religion. The church continued to serve the community and events included a summer Holiday Club for children.
There was major work to address significant problems with the gutters along the North Side of the building. This included erection of specialist scaffolding and work inside and outside the building. We continued to seek to address the issues identified in the Quinquennial inspection of 2020.
The Church Cottage was rented out throughout the year. St Alban's continued to give a regular amount to the work of the Bible Society.
## **FINANCIAL REVIEW**
## **Financial position**
The total income was £195,355, as detailed in the financial statements. Expenditure amounted to £208,315 resulting in net expenditure of £12,960, compared with net income in the preceding year of £36,559. The net expenditure comprises net income on unrestricted funds of £15,775 (2021: £23,656) and net expenditure on restricted funds of £28,735 (2021: net income £12,903). £9,372 of General Funds was paid to charities in line with our policy to give away 10% of our regular income based on Funds raised in the previous year.
As a result, the funds totalled £1,158,454 at 31st December 2022, compared with £1,171,414 at 31st December 2021. At the year end restricted funds amounted to £983,864 whilst unrestricted general funds amounted to £104,590 and designated funds of £70,000. Restricted funds include the book value of the properties which totalled £879,281.
Page 1
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Report of the Trustees for the Year Ended 31 December 2022**
## **FINANCIAL REVIEW continued**
A number of factors contributed to the result for the year:
Unrestricted income was £155,763 which was £9,156 higher than 2021, mainly due to increases of approx. £4k from donations, £1.5k from hall hire and £2k from wedding/funeral fees.
Restricted fund income was £39,592 which was £11,203 lower than 2021. Whilst there were new donations of £4k plus a grant of £1k both towards heating costs, the ongoing legacy income from the Nicol Trust decreased by £14k. However, this is a timing difference with a further legacy payment of £16k received in January 2023.
Unrestricted expenditure was £139,988 which was £17,037 higher than the previous year when the use of the buildings and related activities were restricted by Covid. Increases included £4k for the parish share to the Diocese, £4k for repairs, maintenance and cleaning, £2k hall costs, £2k utilities, £2k to charities (which is a timing difference) and outreach £1k.
Restricted expenditure was £68,327 which was £30,435 higher than 2021. This related to increased expenditure on stonework to repair the North West Corner.
## **Reserves policy**
The PCC aims to maintain unrestricted reserves equal to a minimum of 6 months expenditure in order to meet unexpected urgent expenditure or to continue to meet necessary regular costs if income decreases.
## **Restricted funds**
The restricted funds are set out in Note 19 to the accounts.
## **STRUCTURE, GOVERNANCE AND MANAGEMENT**
## **Governing document**
The Parochial Church Council (PCC) is a corporate body established by the Church of England. The PCC operates under the Parochial Church Council Powers Measure. The PCC is a Registered Charity.
## **Recruitment and appointment of new trustees**
The appointment of PCC members is governed by and set out in the Church Representation Rules. All church attendees are encouraged to register on the Electoral Roll of the parish, and the PCC is elected by the Electoral Roll. The churchwardens, who are elected at the Annual Parish Meeting by Electoral Roll members, are members of the PCC.
## **Risk management**
The PCC has considered the major risks to which the Church is exposed. The PCC has reviewed systems and identified steps to mitigate those risks such as:
- reviewing Hall charges due an increase in prices, especially fuel.
- future levels of income
## **REFERENCE AND ADMINISTRATIVE DETAILS**
## **Registered Charity number**
1134255
## **Principal address**
St Alban's Church Tilford Road Hindhead Surrey GU26 6RB
Page 2
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Report of the Trustees for the Year Ended 31 December 2022**
## **Trustees**
Richard Bodle Clergy Derek Holbird Clergy Wes Sutton Clergy Helen Mitchell Clergy (appointed 1.1.22) Jung Daruvala Churchwarden Duncan Willows Warden Sally Elliott Deanery Synod representative Rebecca Willows Deanery Synod representative Radek Uzel Treasurer Amanda Gamble Holly Henderson Jacqui Maybury Richard Maybury Jane Thompson Robin Crow (resigned 17.5.22) Philip Herson (resigned 8.5.22) Jenny Brown Churchwarden (resigned 8.5.22)
## **Independent Examiner**
James Holland-Leader, FCA Knox Cropper LLP Chartered Accountants Office Suite 1 Haslemere House Lower Street Haslemere Surrey GU27 2PE
Page 3
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Report of the Trustees for the Year Ended 31 December 2022**
## **REFERENCE AND ADMINISTRATIVE DETAILS Clergy**
Rev Richard Bodle Derek Holbird Wes Sutton Helen Mitchell
## **Churchwardens**
Jung Daruvala Duncan Willows
## **Bankers**
Lloyds Bank plc 12 High Street Haslemere Surrey GU27 2JG
NatWest Bank plc 39 The Borough Farnham Surrey GU9 7NP
CBF Church of England Funds CCLA Investment Management Ltd Senator House 85 Queen Victoria Street London EC4V 4ET
## **Church administrator**
Rebecca Willows
## **Electoral Roll Officer**
Julia Longhurst
## **Treasurer**
Radek Uzel
## **Director of Music**
Jo Alegria
Approved by order of the board of trustees on 30 April 2023 and signed on its behalf by:
Richard Bodle - Trustee
Page 4
**Independent Examiner's Report to the Trustees of Parochial Church Council of St Alban's, Hindhead**
## **Independent examiner's report to the trustees of Parochial Church Council of St Alban's, Hindhead**
I report to the charity trustees on my examination of the accounts of Parochial Church Council of St Alban's, Hindhead (the Trust) for the year ended 31 December 2022.
## **Responsibilities and basis of report**
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.
## **Independent examiner's statement**
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
1. accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
James Holland-Leader, FCA
Knox Cropper LLP Chartered Accountants Office Suite 1 Haslemere House Lower Street Haslemere Surrey GU27 2PE
30 April 2023
Page 5
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Statement of Financial Activities for the Year Ended 31 December 2022**
|Notes
**INCOME AND ENDOWMENTS FROM**
Donations and legacies
3
**Charitable activities**
6
Church Activities
Other trading activities
4
Investment income
5
Other income
**Total**
**EXPENDITURE ON**
Raising funds
7
**Charitable activities**
8
Church Activities
**Total**
**NET INCOME/(EXPENDITURE)**
**RECONCILIATION OF FUNDS**
Total funds brought forward
**TOTAL FUNDS CARRIED FORWARD**|Unrestricted
funds
£
**122,092**
**4,995**
**15,608**
**12,519**
**549**
**155,763**
**10,272**
**129,716**
**139,988**
**15,775**
**158,815**
**174,590**|Restricted
funds
£
**38,228**
**-**
**1,364**
**-**
**-**
**39,592 **
**-**
**68,327**
**68,327**
**(28,735)**
**1,012,599**
**983,864 **|**2022**
**Total**
**funds**
**£**
**160,320**
**4,995**
**16,972**
**12,519**
**549**
**195,355**
**10,272**
**198,043**
**208,315**
**(12,960)**
**1,171,414**
**1,158,454 **|2021
Total
funds
£
168,537
2,607
14,172
12,020
66
197,402
8,860
151,983
160,843
36,559
1,134,855
1,171,414|
|---|---|---|---|---|
The notes form part of these financial statements
Page 6
## **PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Balance Sheet 31 December 2022**
|Notes
**FIXED ASSETS**
Tangible assets
14
Investment property
15
**CURRENT ASSETS**
Debtors
16
Cash at bank and in hand
**CREDITORS**
Amounts falling due within one year
17
**NET CURRENT ASSETS**
**TOTAL ASSETS LESS CURRENT**
**LIABILITIES**
**NET ASSETS**
**FUNDS**
19
Unrestricted funds
Restricted funds
**TOTAL FUNDS**|**2022**
**£**
**482,292**
**400,000**
**882,292**
**39,066**
**245,116**
**284,182**
**(8,020)**
**276,162 **
**1,158,454**
**1,158,454 **
**174,590**
**983,864 **
**1,158,454 **|2021
£
491,814
400,000
891,814
30,591
256,204
286,795
(7,195)
279,600
1,171,414
1,171,414
158,815
1,012,599
1,171,414|
|---|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on 30 April 2023 and were signed on its behalf by:
Richard Bodle - Trustee
Radek Uzel - Trustee
The notes form part of these financial statements
Page 7
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements for the Year Ended 31 December 2022**
## **1. STATUS OF THE PCC**
The Parochial Church Council of St Alban's, Hindhead is a registered charity, no. 1134255.
A description of the nature of the PCC's activities is disclosed in the Report of the Trustees. The PCC's principal address is stated on page 2.
The presentation currency of the financial statements is the Pound Sterling (£).
## **2. ACCOUNTING POLICIES**
## **Basis of preparing the financial statements**
The financial statements have been prepared under the Charities Act 2011 and in accordance with the Church Accounting Regulations 2006 governing the individual accounts of PCCs, and with the Regulations' 'true and fair view' provisions, together with the Financial Reporting Standard Applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Statement of Recommended Practice: Accounting and Reporting by Charities (SORP (FRS 102)).
The accounts have been prepared to give a 'true and fair view' and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair view'. This departure involved following Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) Second Edition issued in October 2019 rather than the Accounting and Reporting by Charities Statement of Recommended Practice effective from 1st April 2005 which has since been withdrawn.
The PCC is a public benefit entity within the meaning of FRS 102.
The trustees consider that there are no material uncertainties about the Charity's ability to continue as a going concern.
## **Critical accounting judgements and key sources of estimation uncertainty**
Fair value of tangible fixed assets and investment properties
These assets are measured at fair value at each reporting date with changes in fair value recognised in the Statement of Financial Activities. The Trustees assess the fair value based on recent market values. In determining the fair value on this basis, the valuation remains sensitive to fluctuations in the property market.
## **Income**
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
## Donations, Legacies and Collections
Collections are recognised when banked by or on behalf of the PCC. Planned giving receivable under Gift Aid is recognised only when received. Income tax recoverable on covenants or Gift Aid donations is recognised in the accounts when the gift is received. Grants and legacies are accounted for when the PCC is notified of its legal entitlement and the amount due is probable.
## Other ordinary income from church activities
Parochial fees due to the PCC for weddings, etc. are accounted for on an event by event basis. Rental income is recognised only when received.
## Income from investments
Dividend and interest income are accounted for when received as is any income tax recoverable on such income.
Page 8
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
**Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **2. ACCOUNTING POLICIES - continued**
## **Expenditure**
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
The Diocese Parish Share is accounted for when paid. Any contributions unpaid at the balance sheet date are provided for in the financial statements as an operational (though not a legal) liability and are shown within creditors.
Grants and donations are accounted for when paid over, or when awarded where the award creates a binding obligation on the PCC. Where grants are offered subject to conditions which have not been met at the year end date these are noted as a commitment but not accrued as expenditure.
## **Tangible fixed assets**
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost Church equipment - 33% on cost
- Consecrated land and buildings and moveable church furnishings
Consecrated and beneficed property is excluded from the financial statements by section 10(2) to (4) of the Charities Act 2011.
No value is placed on moveable church furnishings held by the churchwardens on special trust for the PCC and which require a faculty for disposal, as the PCC considers this to be an inalienable property. All expenditure incurred during the year on consecrated land and beneficed buildings, whether maintenance or improvement, is charged to the accounts during the year, as is expenditure on moveable church furnishings.
## **Investment property**
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in the Statement of Financial Activities.
## **Taxation**
The charity is exempt from tax on its charitable activities.
## **Fund accounting**
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Page 9
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **2. ACCOUNTING POLICIES - continued**
## **Current assets and liabilities**
Debtors and creditors are recognised where, at the balance sheet date, an entitlement to receive or transfer economic benefit exists and settlement is probable and can be measured reliably. Amounts are measured at the expected settlement amount, discounted for the time value of money if material.
Cash at bank and in hand includes cash held on deposit either with the CBF Church of England Funds, or at the bank.
## **3. DONATIONS AND LEGACIES**
|**3.**
**DONATIONS AND LEGACIES**|||
|---|---|---|
|Planned giving
Collections
Gift aid
Legacies
Charitable donations
Grants
War Graves
**4.**
**OTHER TRADING ACTIVITIES**
Holiday Club
Toddler Group
Church hall hire|**2022**
**£**
**93,334**
**9,536**
**23,861**
**31,361**
**1,192**
**1,000**
**36**
**160,320**
**2022**
**£**
**530**
**834**
**15,608**
**16,972**|2021
£
92,130
2,173
21,244
44,705
2,945
5,304
36
168,537
2021
£
-
100
14,072
14,172|
||||
## **Role of volunteers**
The PCC is reliant on a team of volunteers to enable the running of the church and related activities.
The PCC estimate that approximately 60 people are involved in volunteering roles in order for the church to conduct its services and further activities and to carry out its role in the community. These are many varied contributions too numerous to acknowledge properly in these financial statements. They include mission, pastoral, worship/service related, church and grounds upkeep, youth and children activities, administrative, financial and many more.
In accordance with the SORP, due to the absence of any reliable measurement basis, the contribution of these volunteers is not recognised in the accounts.
Page 10
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
|**5.**
**INVESTMENT INCOME**
Cottage rent
CCLA and bank interest
**6.**
**INCOME FROM CHARITABLE ACTIVITIES**
Activity
Fees
Church Activities
**7.**
**RAISING FUNDS**
**Raising donations and legacies**
Church Hall expenses
Letting costs
Event expenses
**8.**
**CHARITABLE ACTIVITIES COSTS**
Direct
Costs (see
note 9)
£
Church Activities
**87,649**|Grant
funding of
activities
(see note
10)
£
**9,372**|**2022**
**£**
**12,000**
**519**
**12,519**
**2022**
**£**
**4,995**
**2022**
**£**
**7,494**
**2,204**
**574**
**10,272**
Support
costs (see
note 11)
£
**101,022**|2021
£
12,000
20
12,020
2021
£
2,607
2021
£
5,609
3,251
-
8,860
Totals
£
**198,043**|
|---|---|---|---|
Page 11
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **9. DIRECT COSTS OF CHARITABLE ACTIVITIES**
|**9.**
**DIRECT COSTS OF CHARITABLE ACTIVITIES**|||||
|---|---|---|---|---|
|Diocesan Parish Share
Music (including Organist)
Clergy
Vicarage
Cost of Services
Adult Training
Junior Church
Holiday Club
Toddler Group
Outreach
Gift Bank
Eco Church
War graves
Disasters Emergency Committee
**10.**
**GRANTS PAYABLE**
Church Activities
The total grants paid to institutions during the year was as follows:
Bible Society
Christian Aid
Samaritan's Purse
The Children's Society
Three Counties Church
Beacon Hill Nursery
Beacon Hill School||**2022**
**£**
**74,376**
**2,011**
**1,461**
**2,161**
**2,800**
**94**
**50**
**310**
**643**
**1,235**
**2,099**
**210**
**72**
**127**
**87,649**
**2022**
**£**
**9,372**
**2022**
**£**
**7,200**
**724**
**724**
**724**
**-**
**-**
**-**
**9,372**||2021
£
70,717
1,810
1,322
1,990
2,997
121
288
25
-
573
-
-
-
-
79,843
2021
£
7,502
2021
£
6,209
255
-
-
75
157
806
4,430|
||||||
||||||
## **Giving to Charity**
It is the Church's policy to give away to charities 10% of its regular income. Grants and donations are accounted for when paid or when awarded as per Church's expenditure policy.
This year, donations were made to the following charities: Bible Society £7,200 (2021: £6,209), Christian Aid, Samaritan's Purse and The Children's Society £724 each (2021: all £nil).
Page 12
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
|**11.**
**SUPPORT COSTS**
Administrative
Expenditure
and
related
governance
to Church
costs
£
£
Church Activities
**86,225**
**14,797 **
Support costs, included in the above, are as follows:
**Expenditure related to church**
**2022**
Church
Activities
**£**
Minor repairs and maintenance
**4,341**
Insurance
**4,694**
Utilities
**8,072**
Cleaning
**2,772**
Churchyard expenses
**1,525**
Fabric
**130**
Stone work
**54,273**
Depreciation of tangible fixed assets
**10,418**
**86,225**
**Administrative and governance costs**
**2022**
Church
Activities
**£**
Printing, postage & stationery
**1,938**
Administrator
**6,958**
Other
**380**
Independent Examination
**1,900**
Depreciation of tangible fixed assets
**3,621**
**14,797 **|Totals
£
**101,022**
2021
Total
activities
£
**1,237**
**4,663**
**5,804**
**1,968**
**1,773**
**4,491**
**21,397**
**10,418**
**51,751**
2021
Total
activities
£
**1,703**
**5,856**
**152**
**1,854**
**3,322**
**12,887**|
|---|---|
|||
Page 13
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
**Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **12. TRUSTEES' REMUNERATION AND BENEFITS**
No trustee received any remuneration for their role as a trustee. There is one trustee, R Willows, receiving remuneration in 2022 for the provision of administrative services to the PCC totalling £6,958 (2021: £5,856).
## **Trustees' expenses**
Three members of the PCC received reimbursement of travel, stationary, postage, repairs, training, Junior Church, Outreach, Upkeep Services, Gift Bank and Social events expenses amounting to £5,807 (2021: one member £357).
## **13.**
|**COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES**
Unrestricted
funds
£
**INCOME AND ENDOWMENTS FROM**
Donations and legacies
117,842
**Charitable activities**
Church Activities
2,607
Other trading activities
14,072
Investment income
12,020
Other income
66
**Total**
146,607
**EXPENDITURE ON**
Raising funds
8,860
**Charitable activities**
Church Activities
114,091
**Total**
122,951
**NET INCOME**
23,656
**RECONCILIATION OF FUNDS**
Total funds brought forward
135,159
**TOTAL FUNDS CARRIED FORWARD**
158,815|
Restricted
funds
£
50,695
-
100
-
-
50,795
-
37,892
37,892
12,903
999,696
1,012,599|
Total
funds
£
168,537
2,607
14,172
12,020
66
197,402
8,860
151,983
160,843
36,559
1,134,855
1,171,414|
|---|---|---|
Page 14
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **14. TANGIBLE FIXED ASSETS**
|**COST**
At 1 January 2022
Additions
At 31 December 2022
**DEPRECIATION**
At 1 January 2022
Charge for year
At 31 December 2022
**NET BOOK VALUE**
At 31 December 2022
At 31 December 2021|Freehold
property
£
**520,918**
**-**
**520,918**
**31,219**
**10,418**
**41,637 **
**479,281 **
489,699|Church
equipment
£
**10,154**
**4,517**
**14,671**
**8,039**
**3,621**
**11,660**
**3,011**
2,115|Totals
£
**531,072**
**4,517**|
|---|---|---|---|
||||**535,589**|
||||**39,258**
**14,039**|
||||**53,297 **|
||||**482,292 **|
||||491,814|
The value of the freehold property is based on an insurance valuation undertaken in 2014 plus the Net Book Value of the link constructed between the church and church hall.
## **15. INVESTMENT PROPERTY**
|**INVESTMENT PROPERTY**||
|---|---|
|**FAIR VALUE**
At 1 January 2022
and 31 December 2022
**NET BOOK VALUE**
At 31 December 2022
At 31 December 2021|**£**
**400,000**|
||**400,000**|
||400,000|
The church cottage was valued at 31st December 2016 by the Trustees following advice from a local estate agent.
The value of the church cottage has been reviewed in this reporting year and is considered to be fair.
Page 15
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**
|**DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**|||
|---|---|---|
|Other debtors
Prepayments and accrued income|**2022**
**£**
**10,783**
**28,283**
**39,066**|2021
£
3,479
27,112|
|||30,591|
## **17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**
|Trade creditors
Other creditors
Accrued expenses|**2022**
**£**
**1,199**
**904**
**5,917**
**8,020**|2021
£
-
1,726
5,469|
|---|---|---|
|||7,195|
Other creditors include £521.98 held by the Church on behalf of the local branch of "Mother's Union" repayable on demand. Mother's Union is an international membership movement supporting families and communities in need of support in the UK and Worldwide since 1876.
## **18. ANALYSIS OF NET ASSETS BETWEEN FUNDS**
|Fixed assets
Investments
Current assets
Current liabilities|Unrestricted
funds
£
**3,011**
**-**
**178,398**
**(6,819) **
**174,590**|Restricted
funds
£
**479,281**
**400,000**
**105,784**
**(1,201)**
**983,864 **|**2022**
Total
funds
**£**
**482,292**
**400,000**
**284,182**
**(8,020) **
**1,158,454 **|2021
Total
funds
£
491,814
400,000
286,795
(7,195)|
|---|---|---|---|---|
|||||1,171,414|
Page 16
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **19. MOVEMENT IN FUNDS**
|**Unrestricted funds**
General fund
Designated
**Restricted funds**
Holiday Club
Toddler Group
Property Fund
Graves Trust
Nicol Trust and other donations for the
building
Hindhead Youth
Gift Bank
Heat and Light
Eco Church
**TOTAL FUNDS**|At 1.1.22
£
**88,815**
**70,000**
**158,815**
**405**
**299**
**889,699**
**5,036**
**108,543**
**8,617**
**-**
**-**
**-**
**1,012,599**
**1,171,414**|Net
movement
in funds
£
**15,775**
**-**
**15,775**
**220**
**191**
**(10,418)**
**(36)**
**(23,912)**
**(175)**
**211**
**5,000**
**184 **
**(28,735)**
**(12,960) **|
At
31.12.22
£
**104,590**
**70,000**
**174,590**
**625**
**490**
**879,281**
**5,000**
**84,631**
**8,442**
**211**
**5,000**
**184 **
**983,864 **
**1,158,454 **|
|---|---|---|---|
Net movement in funds, included in the above are as follows:
|**Unrestricted funds**
General fund
**Restricted funds**
Holiday Club
Toddler Group
Property Fund
Graves Trust
Nicol Trust and other donations for the
building
Hindhead Youth
Gift Bank
Heat and Light
Eco Church
Disasters Emergency Committee
**TOTAL FUNDS**|Incoming
resources
£
**155,763**
**530**
**834**
**-**
**36**
**30,361**
**-**
**2,310**
**5,000**
**394**
**127**
**39,592 **
**195,355**|Resources
Movement
expended
in funds
£
£
**(139,988)**
**15,775**
**(310)**
**220**
**(643)**
**191**
**(10,418)**
**(10,418)**
**(72)**
**(36)**
**(54,273)**
**(23,912)**
**(175)**
**(175)**
**(2,099)**
**211**
**-**
**5,000**
**(210)**
**184**
**(127)**
**-**
**(68,327)**
**(28,735)**
**(208,315) **
**(12,960) **|
|---|---|---|
Page 17
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **19. MOVEMENT IN FUNDS - continued**
## **Comparatives for movement in funds**
|At 1.1.21
£
**Unrestricted funds**
General fund
65,159
Designated
70,000
135,159
**Restricted funds**
Holiday Club
430
Toddler Group
199
Property Fund
900,117
Graves Trust
5,000
Nicol Trust and other donations for the
building
85,333
Hindhead Youth
8,617
999,696
**TOTAL FUNDS**
1,134,855
Comparative net movement in funds, included in the above are as follows:
Incoming
resources
£
**Unrestricted funds**
General fund
146,607
**Restricted funds**
Holiday Club
-
Toddler Group
100
Property Fund
-
Graves Trust
36
Nicol Trust and other donations for the
building
49,098
Donations
1,561
50,795
**TOTAL FUNDS**
197,402||Net
movement
in funds
£
23,656
-
23,656
(25)
100
(10,418)
36
23,210
-
12,903
36,559
Resources
expended
£
(122,951)
(25)
-
(10,418)
-
(25,888)
(1,561)
(37,892)
(160,843)|
At
31.12.21
£
88,815
70,000
158,815
405
299
889,699
5,036
108,543
8,617
1,012,599
1,171,414
Movement
in funds
£
23,656
(25)
100
(10,418)
36
23,210
-
12,903
36,559|
|---|---|---|---|
|||||
|||||
|||||
Holiday Club - This is a community holiday club in the summer and children pay a fee to attend.
Toddler Group - This group of under 5s with their carers meet on Wednesdays for activities in the Church Hall. Donations are given towards costs.
Property Fund - This fund represents the book value of the Church Cottage and Church Hall.
Page 18
continued...
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
**Notes to the Financial Statements - continued for the Year Ended 31 December 2022**
## **19. MOVEMENT IN FUNDS - continued**
Graves Trust - £5,000 is held for the upkeep of the graves of Mr Nicol and his sister. A small amount is received each year from the Commonwealth War Graves and is spent appropriately.
Nicol Trust - This fund is to provide for the general upkeep, maintenance, and improvements to the Church and Graveyard, and other Charitable in law causes as they relate to the Church.
Hindhead Youth Account - This fund was set up with the specific aim of funding a youth and children's worker and related costs.
Eco Church - the church is reviewing all aspects of its impact on the environment and working to promote environmental issues to the congregation and community. Funds were raised towards this activity and costs incurred in the work carried out.
Disasters Emergency Committee - collections were held for the benefit of Ukraine and passed on to the DEC charity.
Gift Bank - the church held a gift bank event and also worked with the local school to provide gifts to needy families in December 2022. As well as donations of goods, monetary donations were received and used to buy additional gifts and to cover costs of the event.
Heat and Light - This fund represents the donations received in the year to be set off against the Church's utility bills.
Designated Fund - The PCC have designated this fund for future major projects.
## **20. RELATED PARTY DISCLOSURES**
Members of the Parochial Church Council gave £8,195 (2021: £9,700) to the charity during the year.
The charity receives administration services from Rebecca Willows who is the spouse of a member of the council and a member of the Council herself. During the year £6,958 (2021: £5,856) was paid to Rebecca Willows, of which £644 is included in creditors (2021: £532).
The church cottage is let to a member of the PCC, Jenny Brown who ceased to be Churchwarden on the 8th May 2022. The letting was arranged through a property management firm at a market rate. The rent payable for the year amounted to £12,000 (2021: £12,000).
Page 19
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Detailed Statement of Financial Activities for the Year Ended 31 December 2022**
|Unrestricted
Restricted
funds
funds
£
£
**INCOME AND ENDOWMENTS**
**Donations and legacies**
Planned giving
**93,334**
**-**
Collections
**3,112**
**6,424**
Gift aid
**23,454**
**407**
Legacies
**1,000**
**30,361**
Charitable donations
**1,192**
**-**
Grants
**-**
**1,000**
War Graves
**-**
**36**
**122,092**
**38,228**
**Other trading activities**
Holiday Club
**-**
**530**
Toddler Group
**-**
**834**
Church hall hire
**15,608**
**-**
**15,608**
**1,364**
**Investment income**
Cottage rent
**12,000**
**-**
CCLA and bank interest
**519**
**-**
**12,519**
**-**
**Charitable activities**
Fees
**4,995**
**-**
**Other income**
Other income
**549**
**-**
**Total incoming resources**
**155,763**
**39,592**
**EXPENDITURE**
**Raising donations and legacies**
Church Hall expenses
**7,494**
**-**
Letting costs
**2,204**
**-**
Event expenses
**574**
**-**
**10,272**
**-**
**Charitable activities**
Diocesan Parish Share
**74,376**
**-**
Carried forward
**74,376**
**-**|2022
Total
funds
£
**93,334**
**9,536**
**23,861**
**31,361**
**1,192**
**1,000**
**36**
**160,320**
**530**
**834**
**15,608**
**16,972**
**12,000**
**519**
**12,519**
**4,995**
**549**
**195,355**
**7,494**
**2,204**
**574**
**10,272**
**74,376**
**74,376**|2021
Total
funds
£
92,130
2,173
21,244
44,705
2,945
5,304
36
168,537
-
100
14,072
14,172
12,000
20
12,020
2,607
66
197,402
5,609
3,251
-
8,860
70,717
70,717|
|---|---|---|
This page does not form part of the statutory financial statements
Page 20
**PAROCHIAL CHURCH COUNCIL OF ST ALBAN'S, HINDHEAD**
## **Detailed Statement of Financial Activities for the Year Ended 31 December 2022**
|Unrestricted
Restricted
funds
funds
£
£
**Charitable activities**
Brought forward
**74,376**
**-**
Music (including Organist)
**2,011**
**-**
Clergy
**1,461**
**-**
Vicarage
**2,161**
**-**
Cost of Services
**2,625**
**175**
Adult Training
**94**
**-**
Junior Church
**50**
**-**
Holiday Club
**-**
**310**
Toddler Group
**-**
**643**
Outreach
**1,235**
**-**
Gift Bank
**-**
**2,099**
Eco Church
**-**
**210**
War graves
**-**
**72**
Disasters Emergency Committee
**-**
**127**
Grants to institutions
**9,372**
**-**
**93,385**
**3,636**
**Support costs**
**Expenditure related to Church**
Minor repairs and maintenance
**4,341**
**-**
Insurance
**4,694**
**-**
Utilities
**8,072**
**-**
Cleaning
**2,772**
**-**
Churchyard expenses
**1,525**
**-**
Fabric
**130**
**-**
Stone work
**-**
**54,273**
Depreciation of f/hld property
**-**
**10,418**
**21,534**
**64,691**
**Administrative and governance costs**
Printing, postage & stationery
**1,938**
**-**
Administrator
**6,958**
**-**
Other
**380**
**-**
Independent Examination
**1,900**
**-**
Depreciation of equipment
**3,621**
**-**
**14,797 **
**-**
Total resources expended
**139,988**
**68,327**
**Net income**
**15,775**
**(28,735) **|2022
Total
funds
£
**74,376**
**2,011**
**1,461**
**2,161**
**2,800**
**94**
**50**
**310**
**643**
**1,235**
**2,099**
**210**
**72**
**127**
**9,372**
**97,021**
**4,341**
**4,694**
**8,072**
**2,772**
**1,525**
**130**
**54,273**
**10,418**
**86,225**
**1,938**
**6,958**
**380**
**1,900**
**3,621**
**14,797 **
**208,315**
**(12,960) **|2021
Total
funds
£
70,717
1,810
1,322
1,990
2,997
121
288
25
-
573
-
-
-
-
7,502
87,345
1,237
4,663
5,804
1,968
1,773
4,491
21,397
10,418
51,751
1,703
5,856
152
1,854
3,322
12,887
160,843
36,559|
|---|---|---|
This page does not form part of the statutory financial statements
Page 21