The Lizard and Mounts Bay Methodist Circuit
Trustee's Annual Report on Finance and Governance
Basis of preparation and legal framework
The Charity's annual report and accounts for the year ended 31 August 2025 have been prepared in
accordance with the Charities Act 2011 and the Charities.. Statement of Recommended Practice IFRS1021
Full Name of Charity: The Lizard and Mounts Bay Methodist Circuit
Registration Charity Number: 1144190
Main communication addre55
Street, Helston, TR13 8EL
The Lizard and Mount's Bay Methodist Circuit office, Coinagehall
The members of the Lizard and Mounts Bay Methodist Circuit meeting are the Charity Trustees.
membership being made up of circuit office holder5, ministers and representatives appointed by the
local churches.
Circuit Ministers and officers
Active Circuit Ministers
Rev DP Reed
Rev M Fugill
Rev R Fugill
Circuit Lay Workers
Mrs S Reed
Mrs T Haslam
Other Workers
Mrs D Borrett
Mrs T Hosking
Miss B Harrington
Miss C Laity
Mrs E Pascoe
Mr S Hatch
Circuit Steward5
Mrs S Lyne
Mrs J Shainberg
Mrs V Williams
Mrs J Hearn
Miss N Scott
Mr P Combellack (Treasurer)
Mr C Smith
Independent examiner Pryor, Begent, Fry & Co 97 Meneage Street, Helston, Cornwall TR13 8RE
Investment Bankers Central Finance Board of the Methodist Church Trustees for Methodist Church
purp05e5
P8ge2of 19

The Lizard and Mount5 Bay Methodist Circuit
Aims and orK¥nisation
Charity objective is to att as a Rèsourtè providèr within the arèa around Hèlston Ènd West Cornwall
for the MÈthodist Church..
The purposes of the Methodist Church are and shall be deemed to have
been since the Date of Union the advancement of..
al The Christian faith in accordance with the doctrin31 standards and discipline of The
Methodist Church,.
bl Any charitable purpose for the time being of any Connexional, District, Circuit. local or
other org8ni5ation of The Methodist Church,.
l Any charitable purpose for the tirne being of any society or institution subsidiary or
ancillary to The Methodist Church.,
dl Any purpose for the time being of any charity being a charity subsidiary or ancillary to
The Methodist Church
The organisation and resourcing of regular public act5 of worship open to mernbers of the church
and non mernber5 31ike.
ThÈ teathing of Christianity through sermons, toursÈs and small groups.
The resourcing of pastoral work including visiting the sick and bereaved.
Taking religious assemblies in Ioc31 schools.
Promotion of Christianity through the staging of events and services.
Provision of chaplaincy 5ervice5 to the local university and other institutions.
Public Benefit
We confirm the trustees have had regard to the Charity Commission's guidance on public benefit.
Stru¢lure, fjovernanre Hnd Management
I governing document tor the tircuit Is the Deed Ot union Iiy521 and Metnodlst Church Act
119761
Detailed governance arrangements are outlined within the Constitutional Practice and Discipline of
the Methodist Church by order of the annual conference ICPDI.
Dayto day managèment of th@ tircuft is undertaken by thè Circuit Leadership tèam along with the
Local Preachers meeting, the Circuit Finance and Property Committee and the Circuit Policy
Committee.
TrusteeTrainlng
A range of guidance produced by Methodist Connexion to support the effective running of the
circuit, specifically the leaflet The Role of a Trustee in The Methodist Church, is given to all new
Circuit meeting members as induction to their role as trustee5.
Related PartiÈs
The Circuit Is part of the South West Peninsul) Di5tri¢t and is also accountable to the Methodist
Conference.
The following Methodist Churches are linked to the circuit.. Balwest, Breaney, Central Ib3sed at
Helstonl, Crowlas, Goldsithney, Leedstown United, Marazion, Mullion, Porthleven, Ruan Minor, St
Keverne, The Lizard & Trinity (Porkellisl. Additionally there is a Circuit Prayer chapel based at
Degibna, and two di5Used chape15 at Meneage and Burras with adjoining community buildings.
Page3of 19

The Lizard and Mount5 Bay Methodist Circuit
Rlsk Management
The major risk5 have been identified and recorded by the Circuit Finance and Property Cornmittee with
professional advice takèn as rÈquired.
There is 3 regu18r annual review process undertaken ènd recorded.
Income and Expenditure 15 being monitored in total and is compared with the approved annual budget on a
half yearly ba515 to detert trends as part of the risk managernent proce55 to avoid unforeseen c4115 on
reserves.
Safeguarding
Every person has u value ond dignity which comes directlyfrom the creation olmale ondfemale God's
own imoge undlikene55. ChristlU115 see thi5 Potentiol osfulfilled by God's re-creution of us in Christ. Among
other thing5 thi5 irnplie5 0 duty to vulue Jllpeople 05 becTring the image oAGod CTnd therefore toprotect
themfrom hurm.
Methodist Connexional practice outline5 commitment to the following principles..
the care 3nd nurture of, and respectFul p45toral ministry with, all childreni young people and adult5
the safeguarding and protettion of all childrÈn, young pèople and adults whèn they arè vulnÈrablÈ
• the establishing of safe, caring communities which provide a loving environment where there is
informed vigilance 8S to the dangers of 8buse.
We will carefully select and train all those with any responsibility within the Church, in line with
Safer Recruitrnent principles, including the use of criminal records disclosures and registration with
the relevant vetting and barring 5cheme5.
We will respond without delay to every complaint tnade which suggests that an adult, child or
young person may have been harmed, cooperating with the police and local authority in any
investigation.
We will seek to work with znyone who has suffered abuse, developing with them an appropriate
ministry of informed pastoral care.
We will seek to ch3llenge 3ny abuse of power, especially by ?nyone in a P051tion of trust.
We will seek to offer pastoral care and support, including supervision and referral to the proper
authorities, to any membÈr of our church community known to have offended against a child, young
person or vulnerable adult.
• In all these principles we will follow legislation, guidance and recognised good practice
The Lizard and Mounts Bay Methodist Circuit commits itself to ensuring the implementation of
Connexional S?legu3rding Policy,. government legislatloni guidance and 53fe practice in the circuit and i
the thurihes.
The Lizard and Mounts Bay Methodlst Cir¢Jit ¢omtntts itself to the provision of support. advi¢e and training
for lay and ordained people that will ensure pÈople are clear and confident about their roles and
responsibilities in safeguarding and promoting the welfare of children and adults who may be vulnerable.
ReseThes Policy
The Reserves Poliry for the Circuit is to hold 3 minimum sum equivalent to six months, average
expenditure. This should be sufficient ro meet any unforeseen Item of major expenditure on manses 8nd I
or to be able to continue, in the short term, funding planned activities in the event of èny inability to raise
the full Circuit Assessment from churches.
At the balance sheet date. the Charity'5 free" reserves amounted to 5.3 months worth of
ÈxpÈnditurÈ Ilast yÈar 8.2 monthsl- rÈfer note 25
Page4of 19

**Circuit Accruals Accounts** 


## **THE METHODIST CHURCH** 

# **TEMPLATE  REPORT AND ACCOUNTS (ACCRUALS BASIS)** 

## **for the year ended 31 August 2025** 

**The Lizard and Mounts Bay Methodist Circuit** 


**----- Start of picture text -----**<br>
   Registered Charity - Registration number 1144190<br>South West Peninsula District Circuit No   37 / 14<br>Ministers Rev D P Reed<br>Rev M Fugill<br>Rev R Fugill<br>Circuit Stewards Mrs S Lyne<br>Mrs J Shainberg<br>Mrs J Hearn<br>Mrs V Williams<br>Miss N Scott<br>Mr C Smith<br>Circuit Treasurer Mr P Combellack<br>**----- End of picture text -----**<br>


## **Registered Charity - Registration number** 

Page 1 of 19 



**The Lizard and Mounts Bay Methodist Circuit Trustee’s Annual Report on Finance and Governance** 

## **Basis of preparation and legal framework** 

The Charity’s annual report and accounts for the year ended 31 August 2025 have been prepared in accordance with the Charities Act 2011 and the Charities: Statement of Recommended Practice (FRS102) 

Full Name of Charity:  The Lizard and Mounts Bay Methodist Circuit 

Registration Charity Number:  1144190 

Main communication address      The Lizard and Mount's Bay Methodist Circuit office, Coinagehall Street, Helston, TR13 8EL 

The members of the Lizard and Mounts Bay Methodist Circuit meeting are the Charity Trustees, membership being made up of circuit office holders, ministers and  representatives appointed by the local churches. 

## **Circuit Ministers and officers** 

|Active Circuit Ministers|Rev DP Reed|Rev M Fugill|
|---|---|---|
||Rev R Fugill||
|Circuit Lay Workers|Mrs S Reed|Mrs T Haslam|
|Other Workers|Mrs D Borrett|Mrs T Hosking|
||Miss B Harrington|Mrs E Pascoe|
||Miss C Laity|Mr S Hatch|
|Circuit Stewards|Mrs S Lyne|Mrs J Shainberg|
||Mrs J Hearn|Mrs V Williams|
||Miss N Scott|Mr P Combellack (Treasurer)|
||Mr C Smith||



Independent examiner    Pryor, Begent, Fry & Co    97 Meneage Street, Helston, Cornwall  TR13 8RE 

Investment Bankers Central Finance Board of the Methodist Church Trustees for Methodist Church purposes 

Page 2 of 19 



## **The Lizard and Mounts Bay Methodist Circuit** 

## **Aims and organisation** 

Charity objective is to act as a Resource provider within the area around Helston and West Cornwall for the Methodist Church: 

The purposes of the Methodist Church are and shall be deemed to have been since the Date of Union the advancement of: 

a) The Christian faith in accordance with the doctrinal standards and discipline of The Methodist Church; 

b) Any charitable purpose for the time being of any Connexional, District, Circuit. local or other organisation of The Methodist Church; 

c) Any charitable purpose for the time being of any society or institution subsidiary or ancillary to The Methodist Church; 

d) Any purpose for the time being of any charity being a charity subsidiary or ancillary to The Methodist Church 

The organisation and resourcing of regular public acts of worship open to members of the church and non members alike. 

The teaching of Christianity through sermons, courses and small groups. 

The resourcing of pastoral work including visiting the sick and bereaved. Taking religious assemblies in local schools. 

Promotion of Christianity through the staging of events and services. 

Provision of chaplaincy services to the local university and other institutions. 

## **Public Benefit** 

We confirm the trustees have had regard to the Charity Commission’s guidance on public benefit. 

## **Structure, Governance and Management** 

The governing document for the circuit is the Deed of Union (1932) and Methodist Church Act (1976) 

Detailed governance arrangements are outlined within the Constitutional Practice and Discipline of the Methodist Church by order of the annual conference (CPD). 

Day to day management of the circuit is undertaken by the Circuit Leadership team along with the Local Preachers meeting, the Circuit Finance and Property Committee and the Circuit Policy Committee. 

## **Trustee Training** 

A range of guidance produced by Methodist Connexion to support the effective running of the circuit , specifically the leaflet ‘The Role of a Trustee in The Methodist Church’ is given to all new Circuit meeting members as induction to their role as trustees. 

## **Related Parties** 

The Circuit is part of the South West Peninsula District and is also accountable to the Methodist Conference. 

The following Methodist Churches are linked to the circuit:    Balwest, Breaney, Central (based at Helston), Crowlas, Goldsithney, Leedstown United, Marazion, Mullion, Porthleven, Ruan Minor, St Keverne, The Lizard & Trinity (Porkellis). Additionally there is a Circuit Prayer chapel based at Degibna, and two disused chapels at Meneage and Burras with adjoining community buildings. 

Page 3 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **Risk Management** 

The major risks have been identified and recorded by the Circuit Finance and Property Committee with professional advice taken as required. 

There is a regular annual review process undertaken and recorded. 

Income and Expenditure is being monitored in total and is compared with the approved annual budget on a half yearly basis to detect trends as part of the risk management process to avoid unforeseen calls on reserves. 

## **Safeguarding** 

_Every person has a value and dignity which comes directly from the creation of male and female in God’s own image and likeness. Christians see this potential as fulfilled by God’s re-creation of us in Christ. Among other things this implies a duty to value all people as bearing the image of God and therefore to protect them from harm._ 

Methodist Connexional practice outlines commitment to the following principles: 

- the care and nurture of, and respectful pastoral ministry with, all children, young people and adults 

- the safeguarding and protection of all children, young people and adults when they are vulnerable 

- the establishing of safe, caring communities which provide a loving environment where there is 

- informed vigilance as to the dangers of abuse. 

- We will carefully select and train all those with any responsibility within the Church, in line with 

- Safer Recruitment principles, including the use of criminal records disclosures and registration with the relevant vetting and barring schemes. 

- We will respond without delay to every complaint made which suggests that an adult, child or 

- young person may have been harmed, cooperating with the police and local authority in any investigation. 

- We will seek to work with anyone who has suffered abuse, developing with them an appropriate 

- ministry of informed pastoral care. 

- We will seek to challenge any abuse of power, especially by anyone in a position of trust. 

- We will seek to offer pastoral care and support, including supervision and referral to the proper 

- authorities, to any member of our church community known to have offended against a child, young person or vulnerable adult. 

- In all these principles we will follow legislation, guidance and recognised good practice 

The  Lizard and Mounts Bay Methodist Circuit commits itself to ensuring the implementation of Connexional Safeguarding Policy; government legislation, guidance and safe practice in the circuit and in the churches. 

The  Lizard and Mounts Bay Methodist Circuit commits itself to the provision of support, advice and training for lay and ordained people that will ensure people are clear and confident about their roles and responsibilities in safeguarding and promoting the welfare of children and adults who may be vulnerable. 

## **Reserves Policy** 

The Reserves Policy for the Circuit is to hold a minimum sum equivalent to six months’ average expenditure. This should be sufficient to meet any unforeseen item of major expenditure on manses and / or to be able to continue, in the short term, funding planned activities in the event of any inability to raise the full Circuit Assessment from churches. 

At the balance sheet date, the Charity's "free" reserves amounted to 5.3 months worth of expenditure (last year 8.2 months) - refer note 25 

Page 4 of 19 



**Name of Circuit** 

**The Lizard and Mounts Bay Methodist Circuit** 

**Circuit No 12/14** 

## **Statement of Financial Activities (SOFA) for the year ended 31 August 2025** 

|**Notes to the**<br>**accounts**<br>**Income**<br>Donations and legacies<br>2<br>Income from monetary investments<br>3<br>Income from investment properties<br>4<br>Assessments on Churches<br>5<br>Capital Receipts<br>6<br>Grants received<br>7<br>Other charitable income<br>8<br>**Total income**<br>**Expenditure**<br>Grants and donations<br>9<br>Salaries and associated costs<br>10<br>Property maintenance<br>11<br>Connexional assessment & model trust levy<br>District Assessment & Levy<br>12<br>Capital Purchases<br>13<br>Office expenses<br>14<br>Other outgoings<br>15<br>**Total charitable expenditure**<br>Gains/(losses) on monetary investments<br>Gains/(losses) on property disposals/reva<br>16<br>**Net income/(expenditure)**<br>Transfers between funds<br>17<br>Other gains/(losses)<br>**Net movement in funds**<br>Total funds brought forward<br>**Total funds carried forward**|<br>**General Fund**<br>**(Unrestricted)**<br>**Circuit Model Trust**<br>**(Unrestricted)**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**Funds**<br>**Total**<br>**2024-25**<br>£<br>£<br>£<br>£<br>£<br>£<br>-<br>-<br>-<br>9,978<br>-<br>**9,978**<br>11,390<br>6,806<br>-<br>-<br>466<br>**18,662**<br>3,951<br>-<br>-<br>-<br>-<br>**3,951**<br>195,046<br>-<br>-<br>-<br>-<br>**195,046**<br>-<br>-<br>-<br>-<br>-<br>**-**<br>20,000<br>-<br>-<br>-<br>**20,000**<br>9,876<br>-<br>6,923<br>-<br>-<br>**16,799**<br>**240,263**<br>**6,806**<br>**6,923**<br>**9,978**<br>**466**<br>**264,436**<br>201<br>22,216<br>-<br>2,506<br>-<br>**24,923**<br>221,093<br>-<br>-<br>7,472<br>-<br>**228,565**<br>23,132<br>-<br>4,350<br>-<br>-<br>**27,482**<br>42,983<br>**42,983**<br>16,465<br>4,632<br>-<br>-<br>-<br>**21,097**<br>-<br>-<br>-<br>-<br>-<br>**-**<br>13,194<br>-<br>-<br>-<br>-<br>**13,194**<br>28,462<br>464<br>742<br>-<br>453<br>**30,121**<br>**345,530**<br>**27,312**<br>**5,092**<br>**9,978**<br>**453**<br>**388,365**<br>1<br>(42)<br>(41)<br>550,522<br>-<br>-<br>-<br>550,522<br>**445,255**<br>**(20,505)**<br>**1,831**<br>**-**<br>**(29)**<br>**426,552**<br>56,458<br>-<br>(56,458)<br>-<br>-<br>-<br>-<br>**501,713**<br>**(20,505)**<br>**(54,627)**<br>**-**<br>**(29)**<br>**426,552**<br>2,422,146<br>142,639<br>162,637<br>6,564<br>17,392<br>2,751,378<br>**2,923,859**<br>**122,134**<br>**108,010**<br>**6,564**<br>**17,363**<br>**3,177,930**|
|---|---|



- - - - - - 

Page 5 of 19 



Name of Circuit 

**The Lizard and Mounts Bay Methodist Circuit** 

Circuit No **12/14** 

## **Statement of Financial Activities (SOFA) for the year ended 31 August 2024 forming part of previous year's accounts** 

|**Notes to the**<br>**accounts**<br>**Income**<br>Donations and legacies<br>2<br>Income from monetary investments<br>3<br>Income from investment properties<br>4<br>Assessments on Churches<br>5<br>Capital Receipts<br>6<br>Grants received<br>7<br>Other charitable income<br>8<br>**Total income**<br>**Expenditure**<br>Grants and donations<br>9<br>Salaries and associated costs<br>10<br>Property maintenance<br>11<br>Connexional assessment & model trust levy<br>District Assessment & Levy<br>12<br>Capital Purchases<br>13<br>Office expenses<br>14<br>Other outgoings<br>15<br>**Total charitable expenditure**<br>Gains/(losses) on monetary investments<br>Gains/(losses) on property disposals/reva<br>16<br>**Net income/(expenditure)**<br>Transfers between funds<br>17<br>Other gains/(losses)<br>**Net movement in funds**<br>Total funds brought forward<br>**Total funds carried forward**|<br>**General Fund**<br>**(Unrestricted)**<br>**Circuit Model Trust**<br>**(Unrestricted)**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds Endowment Funds**<br>£<br>£<br>£<br>£<br>£|<br>**Total**<br>**2023-24**<br>£<br><br>**16,898**<br> <br>**21,880**<br><br>**9,690**<br><br>**195,000**<br><br>**(6,885)**<br>**2,550**<br><br>**17,788**<br> <br>**256,921**<br><br>**5,599**<br><br>**238,241**<br><br>**32,111**<br>**42,983**<br><br>**95,718**<br><br>**-**<br><br>**17,211**<br> <br>**30,509**<br> <br>**462,372**<br> <br>1,049<br><br>75,578<br> <br>**(128,824)**<br><br>-<br>-<br> <br>**(128,824)**<br> <br>2,880,202<br> <br>**2,751,378**|
|---|---|---|
||1,306<br>-<br>-<br>15,592<br>-<br>10,603<br>10,699<br>-<br>-<br>578<br>9,690<br>-<br>-<br>-<br>-<br>195,000<br>-<br>-<br>-<br>-<br>(182,754)<br>175,869<br>-<br>-<br>-<br>2,550<br>-<br>-<br>-<br>9,929<br>-<br>7,859<br>-<br>-||
||**46,324**<br>**186,568**<br>**7,859**<br>**15,592**<br>**578**||
||-<br>-<br>-<br>5,599<br>-<br>128,028<br>101,584<br>-<br>8,629<br>-<br>643<br>27,362<br>4,106<br>-<br>-<br>42,983<br>91,979<br>3,739<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>15,911<br>1,300<br>-<br>-<br>-<br>3,216<br>24,802<br>1,918<br>-<br>573||
||**282,760**<br>**158,787**<br>**6,024**<br>**14,228**<br>**573**||
||58<br>991<br>75,578<br>-<br>-<br>-||
||**(160,858)**<br>**27,839**<br>**1,835**<br>**1,364**<br>**996**||
||9,988<br>(9,988)<br>-<br>-<br>-||
||**(150,870)**<br>**17,851**<br>**1,835**<br>**1,364**<br>**996**||
||2,573,016<br>124,788<br>160,802<br>5,200<br>16,396||
||**2,422,146**<br>**142,639**<br>**162,637**<br>**6,564**<br>**17,392**||



Page 6 of 19 



**Circuit No 12/14** 

**The Lizard and Mounts Bay Methodist Circuit** 

## **Balance Sheet as at 31 August 2025** 


**----- Start of picture text -----**<br>
General Fund  Circuit Model  Designated Funds  Restricted  Endowment  2024/25 Totals 2023/24<br>(Unrestricted) Trusts  (Unrestricted) Funds  Funds<br>Notes to the  (Unrestricted)<br>Accounts £ £ £ £ £ £ £<br>Fixed Assets<br>Circuit Manses & Equipment 18 1,762,506  1,762,506  1,376,984<br>Investment properties 18 1,004,454  1,004,454  839,454<br>Investments - -<br>Total fixed assets 2,766,960  - - - - 2,766,960  2,216,438<br>Current Assets<br>Debtors 19 63,659  63,659  67,181<br>Loans by the Circuit 20 2,247  2,247  5,073<br>Investments with TMCP 21 122,134  17,363  139,497  160,031<br>Central Finance Board Deposits 22 108,363  - 89,658  6,564  - 204,585  261,115<br>Cash at Bank and in hand 23 44,953  - 18,352  - - 63,305  100,435<br>Total current assets 219,222  122,134  108,010  6,564  17,363  473,293  593,835<br>Current liabilities<br>Creditors (due in under 1 year) 24 62,323  62,323  58,895<br>Grants payable within 2018-19 - -<br>Total current liabilities 62,323  - - - - 62,323  58,895<br>Net current assets/liabilities 156,899  122,134  108,010  6,564  17,363  410,970  534,940<br>Total assets less current liabilities<br>2,923,859  122,134  108,010  6,564  17,363  3,177,930  2,751,378<br>Long term liabilities<br>(due after more than one year)<br>Grants payable after 2018-19 -<br>Loans to the Circuit -<br>-<br>Net assets 2,923,859  122,134  108,010  6,564  17,363  3,177,930  2,751,378<br>Funds of the Circuit<br>General Fund (Unrestricted) 25 2,923,859  2,923,859  2,422,146<br>Circuit Model Trust Fund (Unrestricted) 25<br>122,134  122,134  142,639<br>Designated Funds (Unrestricted) 25 108,010  108,010  162,637<br>Total Unrestricted Funds 3,154,003  2,727,422<br>Restricted Funds 25 6,564  6,564  6,564<br>Endowment Funds 25 17,363  17,363  17,392<br>Total Funds 2,923,859  122,134  108,010  6,564  17,363  3,177,930  2,751,378<br>**----- End of picture text -----**<br>


Approved by the board of trustees on …........................... and signed on its behalf by: 

- - - - - - 

……………………………………………………………………… 

P Combellack - Treasurer 

Page 7 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **Notes to the Accounts** 

## **Basis of accounting** 

## **i   Accounting standard** 

The financial statements have been prepared in accordance with _Accounting and Reporting by Charities: Statement of Recommended Practice (SORP)_ applicable to charities preparing their accounts in accordance with the Financial Reporting Standard  applicable in the UK and Republic of Ireland (FRS 102) (effective from 1 January 2015) - (Charities SORP (FRS102)). 

## **ii   Public benefit entity** 

The Lizard and Mounts Bay Methodist Circuit meets the definition of a public benefit entity under FRS102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note(s) below. 

## **iii   Basis** 

These accounts have been prepared on the basis of historical cost except that investments and property are shown at their market value or insurance cover value at the end of the year. The accruals basis has been used and the trustees present accounts to show a true and fair view of the Circuit’s financial position and activities. 

## **iv   Content** 

The financial information presented is relevant, reliable, comparable and complete. Where estimates are used these are based on experience, research and judgement. The accounts are expressed in £Sterling, rounded to the nearest pound. 

## **v   FRS102 SORP2015 [applies to 2016-17 onwards]** 

These accounts are compliant with FRS102 and with the FRS102 SORP 2015. The accounts have been prepared in accordance with applicable charity law in England this beiong the Charities Act 2011 and SI 2008/629 (Charities Accounting and Reporting Regulations) and, pending the making of replacement Regulations specific to SORP 2015 in accordance with reg.9(4)(d) of SI 2008/629, the charity trustees have departed from the requirement of Reg.8(5) by following SORP (FRS102) instead of SORP 2005 to the extent necessary to give a true and fair view in the circumstances. 

## **vi   Going concern** 

Based on the monetary assets and human resources available at 31 August 2024, the trustees believe that the Circuit is a going concern. 

## **vii Consolidation** 

The Circuit has denominational regulatory oversight in respect of the work of the Churches within the Circuit but has no legal or operational control of those Churches and their governing bodies except in extreme circumstances. For this reason, the financial statements of Churches within the Circuit are not consolidated into these financial statements. 

## **viii Cashflow** 

The Circuit has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flow 

## **ix   Fund accounting** 

The funds held constitute: General Funds held for any purpose of the Circuit which are Unrestricted.  The Circuit Model Trust Fund has wide purposes defined in Standing Orders and is categorised as unrestricted.  Restricted funds which are held for a narrower purpose . There are also the following Endowment funds as listed. Details of each material fund are disclosed in the final note to these accounts.  Any funds may be represented by more than just cash. 

## **x   Income Recognition** 

Income is brought into account when there is entitlement and the amount is reliably measurable once it is more likely than not that the economic benefit of the income will be forthcoming. 

In accordance with the Charities SORP (FRS102), the time of volunteers is not recognised. If goods are donated, a value will be shown in the SOFA or notes where the value is considered material. 

## **xi   Expenditure** 

This is recognised when a liability is incurred, or a constructive obligation arises, where the amount is reliably measurable and it is considered more likely than not that there will be an outflow of economic benefit. 

## **xii   Grants** 

Grants made by the Circuit from its own funds are recognised in full at the time of agreement or when the Circuit accepts that there is a legal or operational obligation to make the payment.  When the grant is recurrent over more than one year the balance payable in future years is treated as a provision for future commitments in the Balance Sheet against the appropriate fund, the provision being released in future years as instalments are paid in accordance with the originally agreed terms. 

## **xiii    VAT** 

Since the Circuit is not VAT registered, all input VAT is charged with the expenses to which it refers. 

Page 8 of 19 



## **The Lizard and Mounts Bay Methodist Circuit** 

## **Notes to the Accounts** 

## **Basis of accounting (contd)** 

## **xiv   Tangible fixed assets** 

These are capitalised if they can be used for more than one year, and individually cost at least £1,000. 

The freehold property which comprise the circuit manses, are shown in the accounts at their insurance values. This is considered a reasonable basis for valuation.  No depreciation is provided on any buildings because the trustees consider the current residual fair value of the buildings (on the assumption that it had reached the end of its useful economic life by the year-end) to be not less than its current value. Any depreciation would not be material.  The properties have been reviewed for impairment. 

## **Investment Properties** 

Investment properties are as follows: Degibna Prayer Chapel, The Lizatd Chapel & Meneage Methodist Chapel. Degibna is shown at insurance value, Meneage Methodist Chapel will be marketed for sale in the future and has been included at an indicative market value from a local independent estate agents, Christophers. The Lizard is up for sale on the open market and an offer of £165k has been accepted and used for the carrying value for the purposes of these financial statements. These are considered reasonable bases for valuation.  The properties have been reviewed for impairment. 

## **Investments** 

Investments are valued in the balance sheet at market value at the year end.  Investment income is included in the accounts when receivable and any gains or losses on revaluation at the year end are shown in the SOFA. 

## **Debtors and Prepayments** 

Debtors relate to the Autumn assessment, which is invoiced for payment at the end of August, September stipends paid in advance and council tax prepaid. 

## **Creditors** 

Creditors relate mostly to trade creditors and assessments raised in advance. 

## **Pensions** 

The Circuit operates a defined contribution scheme for the benefit of its employees. Contributions are charged to the Statement of Financial Activities in the period they are payable. 

Page 9 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 


**----- Start of picture text -----**<br>
Circuit Model  Designated Funds  2025            2024<br>Unrestricted Endowment<br>2. Donations and legacies Trust Fund  (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Donations  -  - 9,978  9,978  16,898<br>Legacies - -<br>Total - - - 9,978  - 9,978  16,898<br>Circuit Model  Designated Funds  2025            2024<br>Unrestricted Endowment<br>3. Income from monetary investments Trust Fund  (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Central Finance Board  11,390  11,390  10,603<br>TMCP 6,806  466  7,272  11,277<br>Total 11,390  6,806  - - 466  18,662  21,880<br>Circuit Model  Designated Funds  2025            2024<br>Unrestricted Endowment<br>4. Income from investment properties Trust Fund  (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>- - -<br>Lettings (Chy Bron Manse)<br>Lettings (Meneage) 1,770  1,770  2,270<br>Lettings (Burhos) 2,181  2,181  7,420<br>Total 3,951  - - - - 3,951  9,690<br>Circuit Model  Designated Funds  2025            2024<br>Unrestricted Endowment<br>5. Assessments on Churches Trust Fund  (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Balwest Methodist Chapel 5,267 5,267 5,283<br>Breaney Methodist Chapel 14,858 14,858 14,892<br>Central Methodist Church 53,500 53,500 53,555<br>Crowlas Methodist Chapel 7,422 7,422 6,747<br>Goldsithney Methodist Chapel 8,669 8,669 8,704<br>Leedstown Methodist Chapel 11,094 11,094 10,588<br>Marazion Methodist Church 17,210 17,210 17,253<br>Mullion Methodist Chapel 14,755 14,755 14,755<br>Porthleven Methodist Church 32,191 32,191 29,975<br>Ruan Minor Methodist Church 7,973 7,973 7,248<br>The Lizard Methodist Chapel 1,651 1,651 6,638<br>Trinity Methodist Chapel 8,405 8,405 8,407<br>United Methodist Church St Keverne 12,051 12,051 10,955<br>- - -<br>Total 195,046  - - - - 195,046  195,000<br>Circuit Model  Designated Funds  2025            2024<br>Unrestricted Endowment<br>6. Capital receipts Trust Fund  (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Cury chapel - - - (6,885)<br>CPF levy returned on previous sales - - - -<br>CPF levy on property sales - -<br>Total - - - - - - (6,885)<br>Note - gross proceeds are paid into the TMCP account. The brought forward asset values are removed from the general<br> unrestricted fund column to ensure the accounts balance<br>**----- End of picture text -----**<br>


Page 10 of 19 



## **The Lizard and Mounts Bay Methodist Circuit** 

|**7. Grants received**|**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated**<br>**Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**2025**<br>**Total**<br>**£**|<br>**2024**<br>**Total**<br>**£**|
|---|---|---|---|
|Cornwall District|20,000|20,000<br>-|<br>2,550<br>-<br>**2,550**|
|**Total**|**20,000**<br>**-**<br>**-**<br>**-**<br>**-**|**20,000**||



During the year the Circuit received ???? as a travel subsidy 


**----- Start of picture text -----**<br>
Designated<br>Circuit Model<br>Unrestricted Funds  Endowment 2025          2024<br>Trust Fund<br>8. Other Charitable Income (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Photocopying 305  305  572<br>The Lizard Chapel funds introduced 8,620  8,620  -<br>Other 951  6,923  7,874  17,216<br>Total 9,876  - 6,923  - - 16,799  17,788<br>Designated<br>Circuit Model<br>Unrestricted Funds  Endowment 2025          2024<br>Trust Fund<br>9. Grants and donations paid (unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Methodist charities 81  81  443<br>Lay Workers 899  899  -<br>Drawdown on Trewennack monies 22,216  22,216<br>Non-Methodist charities 201  1,526  1,727  5,156<br>Total 201  22,216  - 2,506  - 24,923  5,599<br>10. Salaries and associated costs<br>Circuit Model  Designated<br>Unrestricted Endowment<br>Trust Fund  Funds  2025          2024<br>(unrestricted) Restricted Funds  Total Total<br>£ £ £ £ £ £ £<br>Ministers' Stipends 96,783  96,783  90,606<br>Ministers' NIC 10,480  10,480  8,738<br>Ministers' Superannuation 18,612  18,612  23,435<br>Ministers' Travelling 9,339  9,339  10,683<br>Removal costs - -<br>Mission Enabler Salary 16,548  16,548  16,345<br>Circuit Administrator Salary 16,411  16,411  16,224<br>Clerical Support Worker Salary 11,357  11,357  10,816<br>Youth Worker's Salary (2,469) 4,999  2,530  12,984<br>Children & Families Worker Salary - 10,290<br>Apprenticeship Levy 960  960  1,002<br>Third Age Worker Salary 9,937  9,937  8,178<br>Employers NIC 7,054  7,054  5,967<br>Employer's Pension 3,292  3,292  3,178<br>CAP Worker Salary 10,013  2,473  12,486  10,380<br>CAP Community Co-ordinator salary 12,776  12,776  9,415<br>- -<br>Other Travel e.g. Visiting Ministers<br>221,093  - - 7,472  - 228,565  238,241<br>**----- End of picture text -----**<br>


No employees received employee benefits of more than £60,000. There is no accrual for holiday pay as it is immaterial; the holiday 

year ends on 31 August. All staff are paid at or above the living wage. 

Page 11 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

|**11 Property maintenance**<br>Premises Insurance-Helston<br>Premises Insurance-Mullion<br>Premises Insurance-Praa Sands<br>Business Insurance<br>Repairs and Renewals-Helston<br>Repairs and Renewals-Mullion<br>Repairs and Renewals-Praa Sands<br>Repairs and Renewals - other<br>Quinquennial Reports<br>Townsend Cemetery Costs<br>Burhos Chapel costs<br>Chynhale Chapel costs<br>Degibna Chapel costs<br>Meneage Chapel costs<br>Cury Chapel Expenses<br>The Lizard Chapel Expenses<br>Crelly Cemetery<br>**12 District Assessment & Levy**<br>District Assessment<br>District Levy<br>CPF Levy<br>**13 Capital Purchases**<br>Purchase of Praa Sands Manse<br>Legal Fees<br>**14   Office expenses**<br>Circuit Office Rent<br>Conference Minutes, CPD's, Diaries, Publications etc<br>Postage and Carriage<br>Office Stationery<br>Ministers Resources, Stationery & Postage<br>Telephone-Circuit Office<br>Telephone-Helston<br>Telephone-Mullion<br>Telephone-Chy Bron<br>Website<br>Computer & Software<br>Mobile Charges<br>Payroll Admin Charge<br>Photocopier-Circuit Office|**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>£<br>£<br>**£**<br>1,012<br>913<br>582<br>653<br>1,872<br>815<br>246<br>84|**2025**<br>**Total**<br>**£**<br>1,012<br>913<br>582<br>653<br>1,872<br>815<br>246<br>84<br>-<br>1,243<br>1,863<br>5,051<br>3,965<br>2,733<br>406<br>5,659<br>385<br>**27,482**<br>**2025**<br>**Total**<br>**£**<br>16,465<br>4,632<br>-<br>**21,097**<br>**2025**<br>**Total**<br>**£**<br>-<br>-<br>**-**<br>**2025**<br>**Total**<br>**£**<br>1,200<br>555<br>755<br>1,340<br>1,586<br>881<br>800<br>629<br>819<br>317<br>1,573<br>287<br>576<br>1,876<br>**13,194**|<br>**2024**<br>**Total**<br>**£**<br>1,051<br>531<br>593<br>438<br>1,590<br>374<br>8,364<br>2,789<br>-<br>2,349<br>1,589<br>6,149<br>3,609<br>1,943<br>245<br>497<br>**32,111**<br> <br>**2024**<br>**Total**<br>**£**<br>14,733<br>3,739<br>77,246<br>**95,718**<br> <br>**2024**<br>**Total**<br>**£**<br>-<br>-<br>**-**<br> <br>**2024**<br>**Total**<br>**£**<br>1,200<br>898<br>1,255<br>1,388<br>4,655<br>743<br>741<br>750<br>362<br>-<br>2,760<br>528<br>1,931<br>**17,211**|
|---|---|---|---|
|||||
||1,243<br>1,863<br>5,051|||
||3,965|||
||2,733<br>406<br>5,659<br>385<br>**23,132**<br>**-**<br>**4,350**<br>**-**<br>**-**|||
|||||
||**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>£<br>£<br>**£**|||
||16,465<br>4,632|||
||-|||
||**16,465**<br>**4,632**<br>**-**<br>**-**<br>**-**|||
|||||
||**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>£<br>£<br>**£**|||
|||||
|||||
||**-**<br>**-**<br>**-**<br>**-**<br>**-**|||
|||||
||**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>£<br>£<br>**£**<br>1,200<br>555<br>755<br>1,340|||
||1,586|||
||881|||
||800<br>629|||
||819<br>317|||
||1,573<br>287<br>576<br>1,876|||
||**13,194**<br>**-**<br>**-**<br>**-**<br>**-**|||
|||||



Page 12 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

||**The Lizard and Mounts Bay Methodist Circuit**|||
|---|---|---|---|
|**15. Other outgoings**|**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated**<br>**Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**2025**<br>**Total**<br>**£**|<br>**2024**<br>**Total**<br>**£**|
|Travel expenses etc, Lay Workers<br>Lay workers expenses<br>CAP expenses<br>Manse rates<br>Manse water rates<br>Manse electric<br>UMC St Keverne costs<br>Ordination event<br>Financial Consultancy Services<br>Independent examiner fee<br>Youth Events<br>Planning application fees<br>Other<br>**Total**|4,197<br>5,289<br>4,116<br>8,274<br>1,532<br>254<br>-<br>3,600<br>419<br>-<br>781<br>464<br>742<br>453|4,197<br>8,606<br>5,289<br>4,177<br>4,116<br>4,045<br>8,274<br>6,577<br>1,532<br>867<br>254<br>45<br>-<br>-<br>-<br>-<br>3,600<br>419<br>455<br>-<br>-<br>-<br>-<br>2,440<br>5,737<br>**30,121**<br>**30,509**||
||**28,462**<br>**464**<br>**742**<br>**-**<br>**453**|**30,121**||



## **16.  Gains/(losses) on property disposals/revaluations** 

|_Assets brought into the accounts_<br>_at valuation_<br>The Lizard Chapel<br>_Property purchases_<br>Praa Sands Manse<br>_Property revaluations_<br>Degibna Prayer Chapel<br>Helston Manse<br>Mullion Manse<br>Praa Sands Manse<br>**17.  Transfers between funds**<br>Investment Income on TMCP funds<br>Contractual staff commitments (refer note<br>Homeless Pods reallocation|**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated**<br>**Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**2025**<br>**Total**<br>**£**|<br>**2024**<br>**Total**<br>**£**|
|---|---|---|---|
||165,000<br>-<br>-<br>177,782<br>107,353<br>100,387|165,000<br>-<br>-<br>177,782<br>107,353<br>100,387<br>-|-<br>-<br>13,763<br>28,506<br>17,213<br>16,096<br>-<br>**75,578**<br> <br>**2024**<br>**Total**<br>**£**|
||**550,522**<br>**-**<br>**-**<br>**-**<br>**-**|**550,522**<br>**2025**<br>**Total**<br>**£**||
|||||
||**Unrestricted**<br>**Circuit Model**<br>**Trust Fund**<br>**Designated**<br>**Funds**<br>**(unrestricted)**<br>**Restricted Funds**<br>**Endowment**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|||
||-<br>-<br> <br>56,458<br>-<br>(56,458)<br>-|-<br>-<br>-|-<br>-<br>-<br>**-**|
||**56,458**<br>**-**<br>**(56,458)**<br>**-**<br>**-**|**-**||
|||||



Page 13 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **18   Circuit Manses and equipment & investment properties** 

The Circuit has 3 manses, situated in Helston, Praa Sands and Mullion and are included in the financial statements at their insured value as is the prayer chapel at Degibna. The Trustees consider this to be a fair and reasonable basis for value. Meneage chapel was valued by Christophers Estate Agents, independent agents for sale purposes, and the Trustees consider this carrying value to be fair. The Lizard Chapel has been put on the open market for sale and an offer for £165k has been accepted. 

Cost or valuation 

|Balance brought forward<br>Additions<br>Revaluations (+/-)<br>Disposals (-)<br>Transfers * (+/-)<br>Balance carried forward<br>****Basis**<br>**** Rate**<br>Balance brought forward<br>Depreciation charge for year (-)<br>Revaluations (+/-)<br>Disposals (-)<br>Transfers* (+/-)<br>Balance carried forward<br>Brought forward<br>Carried forward<br>An Hyreth-Helston Manse<br>90 Laflouder Fields-Mullion Manse<br>Chy Bron-Praa Sands Manse<br>The Lizard Chapel<br>Degibna Prayer Chapel<br>Meneage Chapel & Sunday School<br>**Accumulated depreciation**<br>**Net book value**|**Residential Land**<br>**Manses**<br>**Other buildings**<br>**Fixtures, fittings**<br>**and equipment**<br>**Payments on**<br>**account and**<br>**assets under**<br>**construction**<br>**Total**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>-<br>1,376,984<br>839,454<br>-<br>-<br>2,216,438<br>-<br>-<br>-<br>385,522<br>165,000<br>550,522<br>-<br>-<br>-<br>1,762,506<br>1,004,454<br>-<br>-<br>2,766,960<br>SL<br>SL<br>SL<br>Nil<br>Nil<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>1,376,984<br>839,454<br>-<br>-<br>2,216,438<br>-<br>1,762,506<br>1,004,454<br>-<br>-<br>2,766,960<br>812,773<br>812,773<br>490,790<br>490,790<br>458,943<br>458,943<br>165,000<br>165,000<br>564,454<br>564,454<br>275,000<br>275,000<br>-<br>1,762,506<br>1,004,454<br>-<br>-<br>2,766,960|
|---|---|



Page 14 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **19 Debtors and prepayments** 

## **Debtors** 

Church Assessments & other trade Other Debtors 

## **Prepayments** 

Stipends, Pension, NI Other Prepayments 

## **20 Loans by the Circuit** 

Loan to Leedstown Chapel Circuit Musical 

## **21 Investments with TMCP** 

**TMCP - Circuit Model Trust Fund** 

CFB Managed Mixed Fund Trustees Interest Fund **TMCP - Endowment (James Day)** Trustees Interest Fund **TMCP - Endowment (EM Friggins)** CFB Managed Mixed Fund Trustees Interest Fund CFB Mngd Fixed Interest Fund Trust Income Balance 

## **22  Central Finance Board Deposits** 

Central Finance Board (Circuit) Central Finance Board (The Lizard) 

## **23  Cash at Bank and in hand** 

LAMB Circuit - Lloyds Current Account LAMB Circuit - Lloyds Current Account Chynhale Cemetery Bank Account Blessing Fund Bank Acount The Lizard Santander Bank Ac Crelly Cemetery Bank Account Degibna Prayer Chapel Bank Account 

## **24  Creditors (due in under 1 year)** 

## **Creditors and accruals** 

Trade creditors 

Church assessments raised in advance Accruals Amounts payable to third parties 


**----- Start of picture text -----**<br>
Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>41,235  41,235  51,240<br>3,900  3,900  100<br>- -<br>10,912  10,912  10,357<br>7,612  7,612  5,484<br>63,659  - - - - 63,659  67,181<br>Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>2,173  2,173  4,573<br>74  74  500<br>2,247  - - - - 2,247  5,073<br>Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>814  814  813<br>121,320  121,320  141,826<br>- -<br>312  312  300<br>- -<br>11,994  11,994  11,971<br>2,300  2,300  2,300<br>2,757  2,757  2,821<br>- - -<br>- 122,134  - - 17,363  139,497  160,031<br>Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>106,543  89,658  6,564  202,765  261,115<br>1,820  1,820<br>- -<br>108,363  - 89,658  6,564  - 204,585  261,115<br>Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>11,072  - 11,072  28,425<br>27,021  27,021  55,489<br>1,865  1,865  1,765<br>678  678  1,019<br>6,860  6,860<br>4,059  4,059  3,783<br>11,750  11,750  9,954<br>44,953  - 18,352  - - 63,305  100,435<br>Circuit Model  Designated Funds  2025         2024<br>Unrestricted Restricted Funds Endowment<br>Trust Fund  (unrestricted) Total Total<br>£ £ £ £ £ £ £<br>11,891  11,891  8,459<br>48,349  48,349  50,000<br>446  446  436<br>1,637  - 1,637  -<br>- - -<br>62,323  - - - - 62,323  58,895<br>**----- End of picture text -----**<br>


Page 15 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **25. Detailed analysis of individual fund movements** 

## **Unrestricted Funds** 


**----- Start of picture text -----**<br>
Unestricted Fund Name Opening  Income Expenditure Transfers     Closing Balance  Purpose of the fund<br>For use in the furtherance of the general objectives of the<br>General Fund 2,422,146  790,785  345,530  56,458  2,923,859  Circuit<br>Circuit Model Trust Fund 142,639  6,807  27,312   - 122,134  As above - but see below<br>These are funds held by internal organisations & funds set<br>Designated Fund 162,637  6,923  5,092  (56,458) 108,010  aside for future lay worker costs<br> -  -<br>Totals 2,727,422  804,515  377,934   - 3,154,003<br>**----- End of picture text -----**<br>


## **General Fund** 

The purpose of the fund is for use at the discretion of the trustees in the furtherance of the general objectives of the Circuit and which have not been designated for other purposes.  Approximately 88% of this fund is held as land and property. 

|Circuit Manses<br>Investment Properties<br>_95%_<br>Debtors<br>Creditors<br>Bank Funds<br>Total charitable expenditure in year per SOFA<br>_adjusted for extraordinary items_<br>Grants / TMCP withdrawals<br>CPF Levy reclaimed<br>TMCP backclaims<br>Six months expenditure<br>(reserves policy minimum)<br>Bank Funds as a % of expenditure<br>Equivalent to month's reserves<br>reserves in excess of policy minimum|This Year<br>1,762,506<br>1,004,454<br><br>2,766,960<br>65,906<br>(62,323)<br>2,770,543<br>153,316<br>2,923,859<br>345,530<br>345,530<br>172,765<br>44%<br>5.3<br>(19,449)|Last Year<br>1,376,984<br>839,454<br>2,216,438_92%_<br>72,254<br>(58,895)<br>2,229,797<br>192,349<br>2,422,146<br>282,760<br>-<br>282,760<br>141,380<br>68%<br>8.2<br>50,969|
|---|---|---|



## **Circuit Model Trust Fund** 

The purpose of this fund is for use at the discretion of the trustees in the furtherance of the general objectives of the Circuit. Its main source of income is the sale of property in the Circuit. These funds do not serve specific purposes but are not restricted by any document or deed to that purpose alone. 

Although this is technically an unrestricted Fund under the control of the Circuit meeting, there are certain restrictions upon it's use and formal application to the Trustees for Methodist Purposes is required to withdraw funds held. 

|General Circuit Funds<br>United MC, St Keverne<br>Central Methodist Church|This Year<br>18,513<br>60,490<br>43,131<br>122,134|Last Year<br>18,361<br>59,740<br>64,538<br>142,639|
|---|---|---|



## **Designated Fund** 

These are funds held by internal organisations. At the balance sheet date funds held were as follows: 

|Crelly Cemetery<br>Chynhale Cemetery<br>Blessings Fund<br>Degibna Prayer Chapel<br>Lay Worker costs refer # below<br># The following bank funds have been designated against futur<br>Circuit Administrator salary & costs<br>Clerical Support Worker salary & costs<br>Youth Worker salary & costs<br>Children & Families Worker salary & costs<br>Third Age Worker salary & costs<br>CAP Worker salary & costs<br>Mission Enabler salary & costs<br>St Keverne Community Worker<br>CAP Community Worker salary & costs<br>Opening provision<br>See funds transfer - note 17|This Year<br>4,059<br>1,865<br>678<br>11,750<br>18,352<br>89,658<br>108,010<br>e lay worker costs:<br>17,720<br>12,617<br>10,967<br>13,242<br>8,290<br>13,264<br>13,558<br>89,658<br>(146,116)<br>(56,458)|Last Year<br>3,783<br>1,765<br>1,020<br>9,954<br>16,522<br>146,116<br>162,638<br>20,300<br>13,473<br>18,291<br>26,691<br>11,409<br>14,582<br>15,559<br>10,475<br>15,336<br>146,116<br>(146,116)<br>-|
|---|---|---|



|**Restricted Fund**<br>These are funds donated for a specific purpose i.e. with a<br>An appeal towards housing for homeless people was insti<br>Opening Balance<br>Income this year (note 2)<br>Specific donations (note 9)<br>Donations towards cost of CAP & youth worker (note 10)<br>Donations received in prior years (refer note 17)|restriction on the<br>gated in last year<br>This Year<br>6,564<br>9,978<br>(2,506)<br>(7,472)<br>-<br>6,564|ir use, such as d<br>s accounts.<br> <br> <br><br><br><br>|onations towards the CAP wor<br>Last Year<br>5,200<br>15,592<br>(5,599)<br>(8,629)<br>-<br>6,564|ker & youth worker|
|---|---|---|---|---|
|**Endowment Name**<br>**How the capital is**|**invested**|**The current v**|**Annual**<br>**income**<br>**alue of the capital**|**What the income was used for**|
|Mrs EM Friggens bequest<br>James Day Bequest<br>Endowment via TM<br>Endowment via TM|CP Board<br>CP Board||452<br>14<br>17,051<br>313|Payable to Crowlas Methodist Church<br>Payable to Circuit funds (previously Cury)|
||Totals||466<br>17,364||
||||||



Page 16 of 19 



**The Lizard and Mounts Bay Methodist Circuit** 

## **26 Capital Commitments and Contingent Liabilities** 

At the 31st August 2025 there were no capital commitments. 

No Contingent liabilities were identified at 31st August 2025. 

## **27. Voluntary contributions** 

The Circuit is heavily reliant on volunteers who contribute their skills and time in the furtherance of the work of the Circuit. The principal contribution is by serving on committees of the Circuit that deal with mission, manses, finance, grants and safeguarding. We are grateful to all of them for their help and commitment. No attempt has been made by this Circuit to value the non-nmonetary contributions to the Circuit in monetary terms. 

Page 17 of 19 



## **The Lizard and Mounts Bay Methodist Circuit Circuit No   37 / 14** 

## **DECLARATIONS AND SCRUTINY** 

I confirm that these accrual based accounts for the year ended 31 August 2025 have been prepared from the records of the Circuit and that they include all funds under the control of the Circuit Meeting. 


**----- Start of picture text -----**<br>
Signature of Treasurer Date<br>Name of Treasurer Mr P Combellack<br>Address<br>Trevarian, Torleven Road, Porthleven, Cornwall. TR13 9AJ<br>**----- End of picture text -----**<br>


## **Presentation to the Circuit meeting** 

I confirm that the annual report and accounts for the year ended 31 Aug 2025 were presented to the Circuit Meeting held on 


**----- Start of picture text -----**<br>
and were approved.<br>Signature of the Chair of<br>the meeting<br>Name of the Chair of the<br>Rev M Fugill<br>meeting<br>Date<br>___________________________________________________________________________<br>**----- End of picture text -----**<br>


## **Independent Examiner’s Report to the Trustees of the** 


**----- Start of picture text -----**<br>
The Lizard & Mounts Bay Methodist Circuit<br>   Registered Charity - Registration number 1144190<br>**----- End of picture text -----**<br>


This Report is on the Circuit Accounts for the year ended 31[st] August 


**----- Start of picture text -----**<br>
2025<br>**----- End of picture text -----**<br>


## **Responsibilities and basis of report** 

I report to the trustees on my examination of the accounts of the Lizard and Mount's Bay Methodist Circuit for the year ended 31 August 2025 set out on pages 1 to 17 As the Circuit's trustees, 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 Circuit's accounts carried out under section 145 of the Act and, in carrying out my examination, I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. 



## **The Lizard and Mounts Bay Methodist Circuit** 

## **Circuit No   37 / 14** 

## **Independent Examiner’s Statement** 

The Circuit's gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountants in England & Wales. 

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination which give me cause to believe that in, any material respect: 

- the accounting records were not kept in accordance with Section 130 of the Act; or 

- the accounts do not accord with the accounting records; or and comply with the accounting requirements of the Charities Act 

• 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 

- the trustees' annual report is not consistent with the accounts have not been met, or 

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 to enable a proper understanding of the accounts to be reached. 

I have not obtained independent verification of all investments with the Trustees for Methodist Church Purposes or held in other trusts, bank balances and funds at the Central Finance Board of the Methodist Church which are individually in excess of £10,000 (ten thousand pounds) at the balance sheet date. 

Name of independent examiner Signature of independent examiner 

Relevant Professional qualification of independent examiner 

Name of firm (where appropriate) Address Date 



The liurd and Mounts Bay Methodist arcult
Circult No 37114
Independent ExamlneVs Statement
The Circuit's gross in(xxne eX(￿eded £250,000 and l am qualifed to undertake the examination by
being a qualified memL*r ol the Institute ol Chartered A￿￿un￿n.ts in England & Wales.
I hav8 Completed my examination. I confinn that no material rnatt8rs have I￿ne to tny attention in
connectron wth the examination which give me cAuse tD LEliese that in, any materkal respect
. the accountitvJ records WEre not kept in accoidanca Section 130 of the Act or
. the accounts do not accord vAth Ihe accounling reKorts: or and rL)mply wth the accounting
uirements ofthe Charities
. the accounts do not Comp￿ wth the applicab￿ requirements C()n￿ming the form and content of
accounts set out in the Char￿eS (Accounts and Reports) Regulations 2CKJ8 ot￿r than any reqUI￿rnent
that the accounts give a Irue and fairf triew. which is not a matter considered as part of an indeF.enctenl
examination
. the trustees, annual reDort v8 not ￿)n$￿stent the aco)unts
h8v8 not been met or
I ha%E no cA)n￿MS and ha￿ come across no other matters in wnn8cbon wth the examination to which
att￿￿On 8houkY be drawn in this report lo enable a prwr undtrtstarvJirvJ oflhe a￿Unts to be reached.
I have not obtsined IrKIEp8rtdènt verification of all inVes.m￿ with the TnBtees for Mtsthodist
Churth purpo￿ or held in olher trusts. bapk balanrtss and fvnds at the Central Finance Board Df
th6 Methodist Churth ￿l-h are individually in ex￿$ of £10.￿) (ten thousand pounds) at the
balanTr sheet date.
Name of independent
examiner
Signature of
ind6p6rKlènt exarnlrÉr
Relewant Professional qualtficatlDn of iThJe
Thient exami￿r
Name of firm (where appro
atel
Addrèss
Date
.C&.)D