OpenCharities

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

2021-03-31-accounts

Emmanuel Church Leamington Spa CIO Report and Accounts

year ended 31st March 2021

Emmanuel Church Leamington Spa CIO

CHARITY INFORMATION

FOR THE YEAR ENDED 31 MARCH 2021

Trustees

Timothy Mark FRY Richard John COLE Bryan Roger JARVIS (Secretary) Andrew Edwin PRYCE Matthew SEYMOUR (Chairman until 31 Dec 2020 and then from 1 Jan 2022) James Ashley MIDWINTER (Chairman from 1 Jan 2021 until 31 Dec 2021) Oliver David THOMPSON

Key Staff

James Ashley MIDWINTER Matthew SEYMOUR Leo LUCAS Alison COX

Governing Document

Emmanuel Church, Leamington Spa CIO Constitution and Fellowship Guide adopted by the Church Member’s Meeting on 6 July 2015 and Registered by the Charity Commission on 20 November 2015.

Charity Registration Number Principal Address

1164502

Heath Terrace Leamington Spa Warwickshire CV32 5LY

Independent Examiner

Jacob Farley ACA Stewardship 1 Lamb's Passage London EC1Y 8AB

Bankers
Barclays Bank PLC		 Nationwide Building Society Melton Mowbray BSoc
150 Parade Kings Park Road Mutual House
Leamington Spa Moulton Park Leicester Rd
Warwickshire Northampton Melton Mowbray
CV32 4AZ NN3 6NW LE13 0DB
Contents Page
Charity Information 1
Trustees' Annual Report 2-8
Independent Examiner's Report 9
Statement of Financial Activities 10
Balance Sheet 11
Notes to the Accounts 12-20
Detailed Statement of Financial Activities with Comparatives 21

Page 1

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

The Trustees have pleasure in submitting the Report and Accounts for the year to 31 March 2021.

Objects of the charity

The purposes of the CIO are:

Registration of this Charitable Incorporated Organisation (CIO)

This Charity – Emmanuel Church, Leamington Spa, CIO was registered with the Charity Commission on 20 November 2015 (Reg. No. 1164502), and by a ‘Vesting Declaration by way of Deed’, received all the assets and liabilities of the foregoing charity, Emmanuel Evangelical Church (Leamington Spa) Trust (Reg. No. 1040807) from the effective date of 1 April 2016.

The General Register Office has made the necessary changes to its registers for the continuing church congregation to have the religious description and registration of marriages recorded as Emmanuel Church, Leamington Spa, CIO. The Church operates under the Church Worship number 76821 and Marriage number is 40582.

Governance

New trustees are elected to the role as part of their eldership responsibilities as set out in the Church’s Fellowship Guide and subject to the other provisions under clause 9 of the CIO’s Constitution.

The following trustees have served during the year: Richard John COLE Andrew Paul FRY Timothy Mark FRY Bryan Roger JARVIS – Secretary Andrew Philip KIGHT (Resigned 18/08/20) James Ashley MIDWINTER - Chair from 01/01/2021 Andrew Edwin PRYCE Matthew SEYMOUR - Chair until 31/12/20 Oliver David THOMPSON

Page 2

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

Under the Constitution of the CIO and embodied in the Church's Fellowship Guide it was agreed that the elected Deacons of the Church who by virtue of their office were formerly trustees of the Charitable Trust (Reg. No. 1040807), and who still make a major contribution to the responsibilities of leadership within the Church and management of the Charity, should be identified as Associates of the Trustees of the CIO and attend the quarterly Trustees’ Meetings as non-voting advisors to the Trustees. Those Associate Trustees/Deacons which include the Church Treasurer and GDPR Compliance Officer, serving in the period being reported were:

Timothy IVE (From 15/07/21) Joseph William JARVIS

Matthew Edward LUCAS (Church Treasurer) Gareth NASH (From 15/07/21) David Neil SKIDMORE (GDPR Compliance Officer) Richard SPENCER Alastair Malcolm WHEATCROFT

Review of activities

In planning the activities the Trustees have had regard to the guidance on public benefit issued by the Charity Commission. However, the impact of the Covid 19 pandemic and Government lockdown guidance, has halted many 'in-person' activity during the various lockdowns. Activities have continued as much as possible in-person throughout the pandemic and then also through the use of Zoom, WhatsApp, and live-streaming. Public worship, home groups, special interests groups and teams, children and youth activities have only been possible through the creative skills of the leadership and willing participation by members of the church and congregation.

Meetings

During the year, the Church activity has been hampered by the pandemic restrictions, but with the aid of livestreaming and Zoom, has continued to hold regular weekly meetings for Divine Worship, prayer, teaching and evangelism. At the Autumn Church Members’ Meeting and in a published summary, reports will be received from the leaders of the following activities:

Children and teenagers

Page 3

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

Adult ministries

Senior citizens and compassion ministries

Mission and evangelism

Administration and ministry (All Teams below continued to keep in touch by Zoom and email) Eldership meetings

Diaconate meetings Trustees’ meetings

Administration Buildings and Maintenance Media Team Music Team

Relocation Team

Treasury Team The Stewarding and Welcome Teams were unable to operate whilst the restrictions prevented inperson meetings.

Membership

D uring the year there have been 4 additions to the Membership, (including 0 Associates). 17 left Membership of whom 13 held full Membership. There were 0 baptisms during the year (because of the pandemic restrictions). The total Membership at 31 March 2021 stood at 191 of whom 4 were 'Associates'.

Church Leadership: The Elders serving for the period of this Report are synonymous with the Trustees as listed above. Their role is the overall leadership of the Church. They are especially responsible for any gathering for worship on the Lord's Day and other occasions for prayer, fellowship and ministry. They have the solemn responsibility to ensure proper Church discipline according to the Biblical pattern. The Pastors are regarded as one of and one with the Elders. Pastors are elders who are recognised by the Church as those who have been especially called to the ministry of the Word.

Page 4

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

Missionary support

The Church has a practice of setting aside 20% of its income for Christian missions distributed on the recommendation of a small Missions Team and approved by the Diaconate who report to the Trustees.

Their task is to ensure that the giving is targeted on those individuals and organisations that are compatible with the church’s statement of faith and the objects of its charitable status. A Missionary Information Board provides Members with background to the various missionary endeavours supported by the Church.

The Church reviews annually its support for a number of missions with whom it has a long-standing relationship and changes are made as appropriate to the needs at that time. Though the church hopes to continue support in future years to these missions it is always subject to this annual review.

Approximately 50% of this annual sum is allocated to those missions and the remainder is to ‘ad hoc’ missions and Christian enterprises that have a specific identified need that accords with the Church’s wider missionary interests.

In addition, from time to time, specific ‘appeals’ are made for membership offerings over and above the 20% commitment to support Christian workers operating in a national or local crisis.

Occasionally folk are brought to the attention of the Church officers because of distressing and unexpected personal circumstances and they can be assisted ‘in confidence’ with financial or material support and the expenditure listed as ‘benevolence’.

Home fellowship groups

Seven geographically identified Home Fellowship Groups have continued to meet throughout the year by means of Zoom. The Elders regard Home Fellowship Groups as an important opportunity for Church Members to meet together for Christian fellowship, pastoral care and spiritual growth.

Property

The premises in Heath Terrace have been largely out of use throughout the pandemic restrictions and access to North Leamington School for Sunday morning worship was also cancelled throughout this period. The search for new premises or a building site where new church facilities could be built, has continued through the work of the Relocation Team. The possibility of realising the best value for the Heath Terrace site by working with a developer purchasing 4 Gulistan Road, was considered and explored through consultants and a 'Pre-App' meeting with the local planning authority. Sadly, the outcome reinforced and added restrictions imposed on the site and effectively reduced its potential sale value. The scheme had to be abandoned, and the informal judgements made by the planning authority diminishing the potential value of the property, now present a longer term impact on the Charity's resources to develop its work in new premises, as and when a suitable site is identified.

Page 5

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

FUTURE PLANS AND OBJECTIVES

The growth and development of the Church and its activities are kept constantly under review by the Eldership, Diaconate and the various teams with responsibility for specific areas of work. Reports on previous activity and ongoing plans are reported by each group within the Church at the quarterly Membership Meetings and an Annual Report is published to the wider membership. Specific plans currently being developed include:

Ministry: -

The Pastoral team continues to work under great pressure to meet the demands of a growing membership and congregation. The Pastors are supported by a part-time Women’s Pastoral Worker and two part-time Administrators.

James Midwinter and Matthew Seymour work together as Co-pastors, equal in responsibility and employment terms. The pastoral work and teaching ministry is driven by them together and the workload shared to reflect their respective strengths and abilities.

Growth: -

The Eldership meets regularly to prayerfully consider future needs and opportunities. This includes reviews of the membership and potential gifts that can be encouraged for leadership, existing and new ministries, and opportunities for new initiatives in Gospel outreach, home fellowship group effectiveness, and church planting possibilities. A process of reflection and consultation is currently underway around the workings of the home fellowship groups although the outbreak of the Covid19 pandemic had stalled any further development as at the end of March 2021, to which this Report refers.

Mission: -

The Mission Team will continue to explore ways in which 20% of the church’s income can be effectively invested in home and overseas missions both for the propagation of the Gospel and to support practical needs of workers and those to whom they minister. This will be further extended by the taking of specific offerings to support local and international crises that fit within the objects of the charity as they occur from time to time.

Property: -

The Relocation Team’s search continues for suitable sites for Church development through discussions with local property agents, the Local Authority, builders, land owners and property developers to find an alternative solution.

Recognising the need for a major capital investment, the Development and Relocation Fund has been established and is gradually building, through members one-off gifts and regular giving as can be seen from the attached financial statements.

Page 6

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

Financial review

Unrestricted income for the year ended 31 March 2021 was £248,314 (2020: £247,821) and income for the restricted funds was £32,415 (2019: £73,101). Total income was £280,728 (2020: £320,922), which includes gift aid tax recovery of £49,150 (2020: £48,770).

Expenditure for the year excluding expenditure from restricted funds amounted to £204,897 (2020: £262,893) the principal items being ministerial costs, missionary support, various evangelistic activities and maintenance of the church premises. The excess of expenditure over unrestricted income was £43,416 (2020: net income of £15,072).

At 31 March 2021 the restricted development and relocation fund amounted to £600,381 (2020: £574,975)

At 31 March 2021, unrestricted cash in bank accounts amounted to £132,743 (2020: £96,868). The Trustees continue to consider the most appropriate use of these funds in the furthering of the Trust's objectives.

For the financial year ending 31 March 2022, the Trustees have established a manageable but challenging budget, bearing in mind the uncertainty over income and expenditure resulting from the Covid 19 pandemic. The membership has been encouraged to increase giving to ensure the funds ‘break even’ by the end of the financial year but the Deacons will monitor income and expenditure against budget on a monthly basis. The Trustees have also established a prioritised list of minor capital expenditure items that will only be procured when the additional resources are available. The Training Fund, established in the previous financial year, has been used to support Andy Kight through his first year at London Seminary and it is anticipated that support will continue through the 2021-22 academic year.

The trustees have considered the impact of Covid-19 lockdown and recognise that whilst there has been remarkably little impact in the financial year, some loss of one-off cash giving has reduced income. Steps have been taken to encourage greater commitment to giving through monthly standing orders and on-line banking services, but the Team have also provided an application for personal giving by card donations through Church Suite software.

Reserves policy

The Trustees have reviewed their Reserves Policy in the light of changing salary and other outgoing commitments and re-calculated a nominal sum of £67,000. This would include:

Page 7

EMMANUEL CHURCH LEAMINGTON SPA CIO

TRUSTEES' ANNUAL REPORT

FOR THE YEAR ENDED 31 MARCH 2021

Risk statement

As a Christian Church the Officers try to be faithful in committing all developments, decisions and issues of Church life to the guidance and providence of God. Nonetheless, in accordance with the requirements of the SORP, the Officers of the Church have developed a document which identifies the major risks to which the charity is thought to be exposed and instigated appropriate measures to mitigate those risks. Particular attention has been given to developing clear policies and training programmes to ensure compliance in Safeguarding Children and Vulnerable Adults, Food Hygiene, and the implications of the Disability Discrimination Act 1995. Preparation of budgets followed by careful monitoring through monthly management accounts by the Deacons and the identification of a designated Development Fund ensures sufficient resources in the event of adverse financial conditions. A Reserves Policy identifies the financial needs of the Trust in the event of a financial crisis and this is kept under annual review to ensure that it matches the changing needs of the Church.

Trustees' responsibilities

Charity law requires us as Trustees to prepare financial statements for each accounting year which give a true and fair view of the state of the charity and of its income and expenditure for the year.

We are required to:

  1. Select suitable accounting policies and apply them consistently.

  2. Make judgements and estimates that are reasonable and prudent.

  3. State whether the applicable accounting standards have been followed, subject to any material departures disclosed and explained in the accounts.

  4. Prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will continue in business.

We are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and enable us to ensure that the financial statements comply with the Charities Act 2011 and follow the principles in the new edition of the Charity Governance Code’.

We also have a responsibility to safeguard the assets of the charity and to take reasonable steps to prevent fraud or any other irregularities.

Approval

This report was approved by the Trustees and signed on their behalf by:

Bryan Jarvis

Date: 23 January 2022

Page 8

INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF

Emmanuel Church Leamington Spa CIO ('the Charity')

I report to the charity trustees on my examination of the accounts of the Charity for the year ended 31 March 2021 on pages 10 to 21 following, which have been prepared on the basis of the accounting policies set out on pages 12 to 13.

Responsibilities and basis of report

As the charity’s trustees of the Emmanuel Church Leamington Spa CIO 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 Charity’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.

Independent examiner’s statement

Since the Charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants of England and Wales, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the Charity 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.

Jacob Farley ACA ICAEW

Stewardship 1 Lamb's Passage London EC1Y 8AB

Date: 25 January 2022

Page 9

Emmanuel Church Leamington Spa CIO

STATEMENT OF FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 MARCH 2021

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Investments
4
Total income and endowments
EXPENDITURE ON:
Charitable activities
5
Total expenditure
Net income/(expenditure)
Transfers between funds
12
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
12		 Unrestricted
Funds
£
248,128
186
248,314
204,897
204,897
43,416
-
43,416
166,305
209,721		 Restricted
Funds
£
28,623
3,792
32,415
7,008
7,008
25,407
-
25,407
574,974
600,381		 Total
Funds
2021
£
276,751
3,978
280,728
211,905
211,905
68,823
-
68,823
741,279
810,102		 Total
Funds
2020
£
314,342
6,580
320,922
318,763
318,763
2,159
-
2,159
739,120
741,279

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing operations.

The notes on page 12-20 form part of these accounts.

Page 10

Emmanuel Church Leamington Spa CIO

BALANCE SHEET

AS AT 31 MARCH 2021

Note
FIXED ASSETS
Tangible assets
7
CURRENT ASSETS
Debtors
8
Cash at bank and in hand
9
CREDITORS: Amounts falling
due within one year
10
Net current assets / (liabilities)
Total assets less current liabilities
TOTAL NET ASSETS
FUND BALANCES
12
Unrestricted Funds
General funds
Designated funds
Restricted Funds		 Unrestricted
Funds
£
82,497
82,497
4,624
132,743
137,367
(10,143)
127,224
209,721
209,721
198,050
11,671
209,721
-
209,721		 Restricted
Funds
£
-
-
-
600,381
600,381
-
600,381
600,381
600,381
-
-
-
600,381
600,381		 Total
Funds
2021
£
82,497
82,497
4,624
733,125
737,748
(10,143)
727,605
810,102
810,102
198,050
11,671
209,721
600,381
810,102		 Total
Funds
2020
£
87,264
87,264
5,898
671,843
677,741
(23,726)
654,015
741,279
741,279
159,141
7,164
166,305
574,975
741,280

The financial statements were approved by the Board of Trustees and were signed on its behalf by:

Bryan Jarvis

Date: 23 January 2022

Charity number: 1164502

The notes on page 12-20 form part of these accounts.

Page 11

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

1 Statutory Information

The charity is a charitable incorporated organisation registered with the Charity Commission in England & Wales. The charity's registered number and principal address can be found on the Charity Information page.

2 Accounting Policies

These financial statements are prepared on a going concern basis, under the historical cost convention.

These financial statements have been prepared in accordance with the "Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) ("the Charities SORP"), with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland ("FRS 102") and with the Charities Act 2011. The charity meets the definition of a public benefit entity as set out in FRS 102.

The Charities (Accounts and Reports) Regulations 2008 (the '2008 Regulations') requires charities to prepare their accounts in accordance with 'Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005' but this accounting standard has since been withdrawn and has been replaced by the Charities SORP mentioned in the preceding paragraph. The charity has prepared these financial statements in accordance with the new Charities SORP; this departure from the 2008 Regulations is believed to be necessary for these financial statements to give a 'true and fair view'.

The principles adopted in the preparation of the financial statements are set out below.

a) Going concern

The trustees have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the charity to continue as a going concern. The trustees have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the trustees have considered the charity's forecasts and projections and the possible implications should projected income and / or expenditure vary unexpectedly. The trustees have concluded that there is a reasonable expectation that the charity has adequate resources to continue to operate for the foreseeable future. The charity therefore continues to adopt the going concern basis in preparing its financial statements. [In making this assessment the trustees have considered how Covid-19 might affect projections].

b) Income

Income from donations and legacies includes:

The charity relies on volunteers to carry out many of its activities. However, in accordance with the SORP, the value of these services has not been included in these financial statements as they cannot be reliably measured.

Income from charitable activities represents income receivable from goods, services and facilities supplied in furtherance of the charity's charitable objects. It includes income from church retreats and other events and courses.

Investment income represents income generated by the charity's assets

c) Expenditure

Expenditure, including irrecoverable VAT, is recognised when it is incurred or, if earlier, when a legal or constructive obligation for a payment arises provided that it is probable that settlement will be required and the amount of the obligation can be measured reliably.

The charity makes grants to other institutions and individuals to further its charitable objectives. Grants payable are recognised as constructive obligations arise, which is generally when the charity expresses a commitment to the recipient that can be measured reliably and then only to the extent that any conditions associated with the grant are outside of the control of the charity.

Page 12

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

2 Accounting Policies (continued)

The cost of raising funds is not significant and has not been separately disclosed. Governance costs, which are included in expenditure on charitable activities but are identified separately in the notes to the accounts, includes costs associated with the independent examination of the financial statements, compliance with constitutional and statutory requirements and any other expenditure incurred on the strategic management of the charity.

d) Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the trustees in furtherance of the general objectives of the charity. Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. Restricted funds are donations which are to be used in accordance with specific restrictions imposed by donors; they include donations received from appeals for specific activities or projects. Endowment funds are donations that are retained as capital in accordance with the donor's wishes. The nature of the restriction determines whether the endowments represent permanent endowments or expendable endowments.

e) Tangible fixed assets

Items purchased or donated for the charity's own use are capitalised when the cost of purchased items, or the fair value of donated items, is more than £150 and the item is expected to benefit the charity over more than one accounting period. Depreciation is charged on a straight line basis so as to write down the value of each asset to its estimated residual value (if any) over its expected useful economic life. To achieve this objective the following rates of depreciation are charged:

Equipment Over 3 to 7 years

The carrying values of tangible fixed assets are reviewed for impairment in periods when events or changes in circumstances indicate that the carrying value may not be recoverable.

f) Leased assets

Leases which do not transfer substantially all the risks and rewards of ownership to the charity are classified as operating leases. Operating lease payments are recognised as an expense on a straight-line basis over the lease term (unless another systematic basis is more representative of use).

g) Pension scheme arrangements

The charity operates defined contribution pension schemes for its employees. Obligations for contributions to these schemes are recognised as an expense when the liability arises. The assets of these schemes are held separately from those of the charity in independently administered funds.

h) Taxation

i) Financial instruments

j) Exemption from preparing a cashflow statement

The charity has taken advantage of an exemption conferred by the Charities SORP and has not prepared a cash flow statement.

k) Critical accounting estimates and areas of judgement

ln preparing financial statements certain judgements, estimates and assumptions have to be made that affect the amounts recognised in the financial statements. The trustees consider the following to be significant:

Page 13

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

3 Donations

Donations of cash and similar
Income tax recoverable
4
Investment income
Bank interest
5
Charitable expenditure
a
Costs incurred directly on specific activities
Staff Costs
School Rent
Children's & Student Work
Evangelistic Activities
Church Activities
Catering
Visiting Speakers
Kenilworth Costs
Training Fund
Courses
Grants payable (note 5c)
b
Costs incurred on support & administration
Governance costs
Independent examiner's fee
Equipment
Minibus running costs
Premises (utilities & maintenance)
Depreciation of tangible fixed assets
Printing & stationery
Options for Heath Terrace
Music copyright
Memberships
Misc (inc Web Site)
Insurance
Total expenditure		 2021
227,601
49,150
276,751
2021
£
3,978
3,978
2021
£
130,409
-
(133)
1,346
(130)
23
987
-
5,200
1,619
139,322
30,946
170,267
2,460
2,460
23
1,735
6,379
10,147
1,564
1,200
1,691
6,389
8,256
1,795
41,638
211,905		 2020
£
265,572
48,770
314,342
2020
£
6,580
6,580
2020
£
151,009
10,950
4,692
2,488
2,892
1,017
2,025
19,068
-
1,860
196,001
82,982
278,983
1,986
1,986
325
1,344
5,514
11,016
2,305
-
1,122
5,648
8,763
1,757
39,780
318,763

The fee payable to the independent examiner for examining the accounts was £2,460 (2020: £1,800)

Page 14

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

5 Charitable expenditure (continued) c Grants payable

Charitable expenditure (continued)
Grants payable
Grants for UK and overseas mission
Grants for education, including ministry training
The comparatives for the previous year are as follows:
Grants for UK and overseas mission
Grants for education, including ministry training
The charity's principal grants to institutions comprised:
Latin Link
CCM
Musawenkosi
UFM Worldwide (Bussey)
Cross Teach
Just Caring
Universities and Colleges Christian Fellowships
Fellowship of Independent Evangelical Churches
Reach Across
Warwick Christian Union
SGA
OMF International
United Beach Missions
Christian Institute
Just Caring Midlands - Christmas
Release International - Harvest
Musa Christmas
Holbrook Training Fund
Grants to institutions for less than £1,000 each		 Institutions
£
29,646
1,000
30,646
Institutions
£
70,754
70,754		 Individuals
£
299
-
299
Individuals
£
11,843
385
12,228
2021
£
2,760
1,250
4,200
200
120
1,050
1,020
30
1,200
-
2,000
-
10
2,000
4,545
2,463
-
1,000
6,799
30,646		 2021
£
29,946
1,000
30,946
2020
£
82,597
385
82,982
2020
£
2,700
2,500
5,898
9,500
12,705
5,000
2,000
2,400
1,000
1,000
2,000
3,020
2,250
-
3,188
-
12,843
-
2,750
70,754

Page 15

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

6 Analysis of staff costs, the cost of key management personnel and trustee remuneration and expenses

Gross wages and salaries
Social security
Pension costs
Other employment benefits		 2021
£
112,271
6,718
10,966
454
130,409		 2020
£
128,033
9,288
11,862
1,826
151,009

The average monthly number of employees during the year was 4 (2020: 4). Most of the charity's activities are carried out by volunteers.

No staff received salaries at a rate of more than £60,000 per annum.

The charity's key management comprise the trustees and the key staff named on the Charity Information page. Total employment benefits payable to key management for the year were as follows:

Other
Employer
Wages &
employment
pension
salaries
benefits contributions
Trustees:
Matthew SEYMOUR
42,851
196
3,929
James MIDWINTER
42,851
257
3,921
Key management connected to trustees:
Leo LUCAS - Daughter of Bryan Jarvis
25,298
-
2,309
Other members of key management		 2021
£
46,976
47,029
27,607
-
-
121,613

The following amounts were payable in the previous year:

following amounts were payable in the previous year:
Other
Employer
Wages &
employment
pension
salaries
benefits contributions
Trustees:
Matthew SEYMOUR
39,143
-
3,914
James MIDWINTER
39,194
-
3,914
Key management connected to trustees:
Leo LUCAS - Daughter of Bryan Jarvis
23,005
-
2,300
Other members of key management
Marco Uliana (not Trustee)
18,667
-
931		 2020
£
43,057
43,108
25,305
19,598
131,068

Matthew SEYMOUR and James MIDWINTER served as church leaders and received the above payments for serving in that capacity, not for serving as trustees; these payments are permitted by the charity's governing document.

Page 16

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

7 Tangible fixed assets

Cost
At 1 April 2020
Additions
At 31 March 2021
Accumulated depreciation
At 1 April 2020
Charge for the year
At 31 March 2021
Net book value
At 31 March 2021
At 31 March 2020		 Freehold
Property
£
60,900
-
60,900
5,437
1,202
6,639
54,261
55,463		 Fixtures,
fittings and
equipment
£
41,794
5,380
47,174
20,982
6,747
27,729
19,445
20,812		 Vehicles
£
23,019
-
23,019
12,030
2,198
14,228
8,791
10,989		 Total
2021
£
125,713
5,380
131,093
38,449
10,147
48,596
82,497
87,264

The Church’s freehold property at Heath Terrace was acquired in 1985 and is held at historical cost. The trustees are not aware of any material changes in value since that date.

8 Debtors

Falling due within one year:
Tax recoverable
Other debtors
at Bank and in Hand
Cash at bank with immediate access
Notice deposits (with a term of three months or less)
itors: liabilities falling due within one year
Taxation and social security
Other creditors
Grant obligations		 2021
£
4,184
440
4,624
2021
£
91,890
641,235
733,125
2021
£
2,715
6,428
1,000
10,143		 2020
£
4,560
1,338
5,898
2020
£
56,562
615,281
671,843
2020
£
-
3,216
20,510
23,726

9 Cash at Bank and in Hand

10 Creditors: liabilities falling due within one year

11 Pension commitments

During the year employer’s pension contributions totalling £10,759 (2020: £10,931) were payable to defined contribution personal pension schemes. No pension contributions were owing at the balance sheet date (2020: £nil).

Page 17

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

12 Funds

During the year the movements in the charity's funds were as follows:

Designated Funds
Mission grant fund
General Unrestricted Funds
Total Unrestricted Funds
Restricted Funds
Development and relocation fund
Specific Appeals
Aggregate of funds		 Opening
balance
2021
£
7,164
7,164
159,141
166,305
574,975
-
574,975
741,280		 Incoming
resources
2021
£
47,955
47,955
200,358
248,313
25,407
7,008
32,414
280,727		 Outgoing
resources
2021
£
(43,448)
(43,448)
(161,449)
(204,897)
-
(7,008)
(7,008)
(211,905)		 Transfers
in the year
2021
£
-
-
-
-
-
-
-
-		 Gains and
losses
2021
£
-
-
-
-
-
-
-		 Closing
balance
2021
£
11,671
11,671
198,050
209,721
600,381
-
600,381
810,102

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

ysis of net assets by fund
assets and liabilities of the various funds were as follows:
Tangible fixed assets
Debtors
Cash at bank and in hand
Creditors falling due within one year		 General
Designated
funds
funds
£
£
82,497
-
4,624
-
121,072
11,671
(10,143)
-
198,050
11,671
Unrestricted Funds		 Restricted
funds
£
-
-
600,381
-
600,381		 2021
£
82,497
4,624
733,125
(10,143)
810,102

Page 18

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

12 Funds (continued)

In the previous year the movements in the charity's funds were as follows:

Designated Funds
Mission grant fund
General Unrestricted Funds
Total Unrestricted Funds
Restricted Funds
Development and relocation fund
Kenilworth fund
Specific Appeals
Aggregate of funds		 Opening
balance
2020
£
5,613
5,613
175,764
181,377
543,958
13,785
-
557,743
739,120		 Incoming
resources
2020
£
47,991
47,991
199,830
247,821
31,017
26,053
16,032
73,102
320,923		 Outgoing
resources
2020
£
(46,440)
(46,440)
(216,453)
(262,893)
-
(39,838)
(16,032)
(55,870)
(318,763)		 Transfers
in the year
2020
£
-
-
-
-
-
-
-
-
-		 Gains and
losses
2020
£
-
-
-
-
-
-
-
-
-		 Closing
balance
2020
£
7,164
7,164
159,141
166,305
574,975
-
-
574,975
741,280

Analysis of net assets by fund

In the previous year, the assets and liabilities of the various funds were as follows:

Unrestricted Funds Unrestricted Funds
General Designated Restricted
funds funds funds 2020
£ £ £ £
Tangible fixed assets 87,264 - - 87,264
Debtors 5,898 - - 5,898
Cash at bank and in hand 96,868 - 574,975 671,843
Creditors falling due within one year (23,726) - - (23,726)
166,304 - 574,975 741,279

Mission Fund - Designated - Annually the trustees set aside some of the charity's income for grant giving to institutions and individuals who undertake activities that further the charity's own objects. It is anticipated that all of the funds designated for this purpose will be distributed in the new financial year. Relocation and Development Fund - The fund was set up to allow the church to save funds towards a new building/building site for our church. Gifts can be one off gifts to contribute to the capital sum and/or regular standing orders allow us to show to a lender that we can service any mortgage payments

Page 19

Emmanuel Church Leamington Spa CIO

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 MARCH 2021

13 Operating lease commitments

The charity has an operating lease for a photocopier. The minimum amount payable in respect of this lease is as follows:

Within one year
Between one and five years
Payments falling due:		 2021
£
666
666
1,332		 2020
£
666
1,332
1,998

During the year the charity was charged £666 (2020: £666) for its operating lease.

14 Transactions with related parties

During the year the charity:

Except as disclosed in note 6 'Analysis of staff costs', there have been no other transactions with related parties during the year.

Page 20

Emmanuel Church Leamington Spa CIO

DETAILED STATEMENT OF FINANCIAL ACTIVITIES WITH COMPARATIVES

FOR THE YEAR ENDED 31 MARCH 2021

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Investments
4
Total income and endowments
EXPENDITURE ON:
Charitable activities:
5
Total Expenditure
Net income/(expenditure)
Transfers between funds
12
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
12		 General
Designated
2021
2021
£
£
200,173
47,955
186
200,359
47,955
161,449
43,448
161,449
43,448
38,909
4,507
-
-
38,909
4,507
159,141
7,164
198,050
11,671
Unrestricted funds		 Restricted
2021
£
28,623
3,792
32,415
7,008
7,008
25,407
-
25,407
574,974
600,381		 Total
2021
£
276,751
3,978
280,728
211,905
211,905
68,823
-
68,823
741,279
810,102		 General
Designated
2020
2020
£
£
199,189
47,991
642
199,831
47,991
216,454
46,440
216,454
46,440
(16,623)
1,551
-
-
(16,623)
1,551
175,764
5,613
159,141
7,164
Unrestricted funds		 Restricted
2020
£
67,162
5,938
73,100
55,869
55,869
17,231
-
17,231
557,743
574,974		 Total
2020
£
314,342
6,580
320,922
318,763
318,763
2,159
-
2,159
739,120
741,279

Page 21