REGISTERED CHARITY NUMBER: 1192426
Report of the Trustees and Unaudited Financial Statements for the Year Ended 5 April 2025
for
Epsom Christian Fellowship Trust
Ark Accountancy Limited Chartered Certified Accountant 56-58 High Street Ewell Epsom Surrey KT17 1RW
Epsom Christian Fellowship Trust
Contents of the Financial Statements for the Year Ended 5 April 2025
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 3 |
| Independent Examiner's Report | 4 | ||
| Statement of Financial Activities | 5 | ||
| Balance Sheet | 6 | ||
| Notes to the Financial Statements | 7 | to | 11 |
| Detailed Statement of Financial Activities | 12 |
Epsom Christian Fellowship Trust
Report of the Trustees for the Year Ended 5 April 2025
The trustees present their report with the financial statements of the charity for the year ended 5 April 2025. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Significant activities
ECFT was established by members of the Epsom Christian Fellowship (ECF) with the following principal objects: to hold upon trust the Epsom Christian Fellowship Hall, 22 West Hill, Epsom and to permit the same to be used for religious purposes for the advancement of the Christian faith; for the advancement of the Christian faith through:
-
Evangelism and teaching of the Christian doctrine;
-
Support of Christian missionaries operating in Great Britain or elsewhere;
-
Relief of people in special poverty or need;
-
Support of itinerant Christian preachers and expositors of the Bible;
-
Printing and distribution of the Bible and Christian literature;
-
Other charitable acts necessary for the aforesaid purposes.
These objects are in part achieved by the use of the hall for Christian worship, prayer, meetings, clubs and activities and are funded predominately by the contributions of members of ECF.
ECFT aims to use a substantial part of its income in order to make grants to individuals and organisations which share the objects of the charity. The effectiveness of the grants is monitored by direct contact with the recipients. Where the recipients are abroad, written communications are encouraged and individuals from the ECF make overseas visits from time to time.
ECFT enjoys links with other churches in the Epsom area and many long-standing connections with Christians and Christian groups overseas.
Public benefit
The trustees have considered the guidance of the Charity Commission on public benefit. The provision of public benefit is given at no charge and is made available to all people including those on low incomes. During the year ECFT has maintained its core values of the supremacy of Jesus Christ and the priority of the apostles' teaching and fellowship, the breaking of bread and prayer as set out in the Bible - Acts Chapter 2 verse 42.
The Review of Activities below shows the benefit that the wider community gains from ECFT initiatives. The Christian Faith has been promoted by gatherings in the Epsom Christian Fellowship Hall and in homes, for worship, prayer, Bible study and fellowship. The meetings are open to all and without charge. £18,698 (2024: £13,214) was granted to support visiting ministers of the Christian faith, missionaries, mission and the relief of poverty in the wider community.
FINANCIAL REVIEW
Financial position
The Trust is funded by the freewill offerings of members.
The Trust's cash resources decreased by £1,052 during the year to £43,425.
Page 1
Epsom Christian Fellowship Trust
Report of the Trustees for the Year Ended 5 April 2025
FINANCIAL REVIEW
Reserves policy
The Trustees consider that, given the nature of the Trust's work, free reserves should be equivalent to approximately 3 months' routine general fund expenditure, plus committed future expenditure on other projects, where funds permit. The Trustees are of the opinion that this provides sufficient flexibility to cover temporary shortfalls in incoming resources and will allow the Trust to cope and respond to unforeseen emergencies whilst specific action plans are implemented. At 5 April 2025 the Trust had net free reserves of £40,501 (2024: £40,688).
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Total cash reserves | 43,425 | 44,477 |
| Less designated toddler fund | (1,565) | (885) |
| Less restricted funds | (1,359) | (2,904) |
| Free reserves | 40,501 | 40,688 |
| Free reserves requirement: | ||
| 3 months budgeted routine unrestricted expenditure |
5,000 | 5,000 |
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The Epsom Christian Fellowship Trust ("ECFT") was established by members of the Epsom Christian Fellowship and constituted by declaration of trust in 1986.
The status of the trust has been changed to a Charitable Incorporated Organisation (CIO). It is registered with the Charity Commission (No. 1192426) and HMRC (No. ZD32252). The trust maintains at least four trustees in post at any one time. Trustees have responsibility over all trust-related matters.
Church elders hold responsibility for spiritual and pastoral matters. Some trustees are also church elders. The current church elders are Andrew Deaville, Michael Houghton and Colin Davies.
ECFT aims to keep its costs, in particular its governance costs, to a minimum and so all activities are carried out by volunteers. Volunteers are drawn from the membership of the ECFT. There are no salaried positions. Where required, volunteers are DBS checked for their roles and receive appropriate safeguarding training.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number
1192426
Principal address
22 West Hill Epsom Surrey KT19 8JD
Page 2
Epsom Christian Fellowship Trust
Report of the Trustees for the Year Ended 5 April 2025
Trustees
A J Deaville A J Forbes C R Davies G R Davies J K K Wright M Houghton
Independent Examiner
Mary E Ryan FCCA, Cert PFS, DChA Ark Accountancy Limited Chartered Certified Accountant 56-58 High Street Ewell Epsom Surrey KT17 1RW
Approved by order of the board of trustees on 9 January 2026 and signed on its behalf by:
G R Davies - Trustee
Page 3
Independent Examiner's Report to the Trustees of Epsom Christian Fellowship Trust
Independent examiner's report to the trustees of Epsom Christian Fellowship Trust
I report to the charity trustees on my examination of the accounts of Epsom Christian Fellowship Trust (the Trust) for the year ended 5 April 2025.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or
-
the accounts do not accord with those records; or
-
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.
Mary E Ryan FCCA, Cert PFS, DChA
Ark Accountancy Limited Chartered Certified Accountant 56-58 High Street Ewell Epsom Surrey KT17 1RW
12 January 2026
Page 4
Epsom Christian Fellowship Trust
Statement of Financial Activities
for the Year Ended 5 April 2025
| Unrestricted funds Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 17,280 Investment income 2 3,733 Total 21,013 EXPENDITURE ON Charitable activities Charitable Activities 20,078 NET INCOME/(EXPENDITURE) 935 RECONCILIATION OF FUNDS Total funds brought forward 210,924 TOTAL FUNDS CARRIED FORWARD 211,859 |
Restricted funds £ 11,420 - 11,420 12,965 (1,545) 2,904 1,359 |
5.4.25 Total funds £ 28,700 3,733 32,433 33,043 (610) 213,828 213,218 |
5.4.24 Total funds £ 261,461 1,360 |
|---|---|---|---|
| 262,821 | |||
| 48,993 | |||
| 213,828 - |
|||
| 213,828 |
The notes form part of these financial statements
Page 5
Epsom Christian Fellowship Trust
Balance Sheet
5 April 2025
| Unrestricted funds Notes £ FIXED ASSETS Tangible assets 5 168,345 CURRENT ASSETS Debtors 6 2,205 Cash at bank and in hand 42,065 44,270 CREDITORS Amounts falling due within one year 7 (756) NET CURRENT ASSETS 43,514 TOTAL ASSETS LESS CURRENT LIABILITIES 211,859 NET ASSETS 211,859 FUNDS 8 Unrestricted funds Restricted funds TOTAL FUNDS |
Restricted funds £ - 500 1,359 1,859 (500) 1,359 1,359 1,359 |
5.4.25 Total funds £ 168,345 2,705 43,424 46,129 (1,256) 44,873 213,218 213,218 211,859 1,359 213,218 |
5.4.24 Total funds £ 168,345 1,726 44,477 46,203 (720) 45,483 213,828 213,828 210,924 2,904 213,828 |
|---|---|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on 9 January 2026 and were signed on its behalf by:
G R Davies - Trustee
The notes form part of these financial statements
Page 6
Epsom Christian Fellowship Trust
Notes to the Financial Statements for the Year Ended 5 April 2025
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Grants offered subject to conditions which have not been met at the year end date are noted as a commitment but not accrued as expenditure.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Taxation
The charity is exempt from tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
2. INVESTMENT INCOME
| INVESTMENT INCOME | ||
|---|---|---|
| 5.4.25 | 5.4.24 | |
| £ | £ | |
| Rents received | 3,327 | 956 |
| Deposit account interest | 406 | 404 |
| 3,733 | 1,360 |
continued...
Page 7
Epsom Christian Fellowship Trust
Notes to the Financial Statements - continued for the Year Ended 5 April 2025
3. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 5 April 2025 nor for the year ended 5 April 2024.
Trustees' expenses
There were no trustees' expenses paid for the year ended 5 April 2025 nor for the year ended 5 April 2024.
4. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
5.
| Unrestricted funds £ INCOME AND ENDOWMENTS FROM Donations and legacies 223,205 Investment income 1,360 Total 224,565 EXPENDITURE ON Charitable activities Charitable Activities 13,076 NET INCOME 211,489 Transfers between funds (565) Net movement in funds 210,924 TOTAL FUNDS CARRIED FORWARD 210,924 TANGIBLE FIXED ASSETS COST At 6 April 2024 and 5 April 2025 NET BOOK VALUE At 5 April 2025 At 5 April 2024 |
Restricted funds £ 38,256 - 38,256 35,917 2,339 565 2,904 2,904 |
Total funds £ 261,461 1,360 262,821 48,993 213,828 - 213,828 213,828 Freehold property £ 168,345 168,345 168,345 |
Total funds £ 261,461 1,360 |
|---|---|---|---|
| 262,821 | |||
| 48,993 | |||
| 213,828 - |
|||
| 213,828 | |||
| 213,828 |
continued...
Page 8
Epsom Christian Fellowship Trust
Notes to the Financial Statements - continued
for the Year Ended 5 April 2025
6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Other debtors Gift aid tax refunds receivable 7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Other creditors 8. MOVEMENT IN FUNDS Net movement At 6.4.24 in funds £ £ Unrestricted funds General fund 210,039 2,495 Toddlers designated fund 885 680 Spinnaker Trust - (1,320) Wheeldons - (620) Mission Life Grace - (300) 210,924 935 Restricted funds Cloverley - 500 Youth & children's work 131 - Missionaries (V Crowhurst Fund) 468 (468) Hannah & Jessica (Uganda) 1,418 (1,390) Repairs (front of building) 500 - Kimilili Orphans (Kenya) 200 - Women of Hope 187 (187) 2,904 (1,545) TOTAL FUNDS 213,828 (610) |
5.4.25 £ 500 2,205 2,705 5.4.25 £ 1,256 Transfers between funds £ (2,240) - 1,320 620 300 - - - - - - - - - - |
5.4.24 £ - 1,726 1,726 5.4.24 £ 720 At 5.4.25 £ 210,294 1,565 - - - |
|---|---|---|
| 211,859 500 131 - 28 500 200 - |
||
| 1,359 | ||
| 213,218 |
continued...
Page 9
Epsom Christian Fellowship Trust
Notes to the Financial Statements - continued for the Year Ended 5 April 2025
8. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 19,771 | (17,276) | 2,495 |
| Toddlers designated fund | 1,022 | (342) | 680 |
| Spinnaker Trust | - | (1,320) | (1,320) |
| Wheeldons | 220 | (840) | (620) |
| Mission Life Grace | - | (300) | (300) |
| 21,013 | (20,078) | 935 | |
| Restricted funds | |||
| Cloverley | 500 | - | 500 |
| Missionaries (V Crowhurst Fund) | 4,500 | (4,968) | (468) |
| Hannah & Jessica (Uganda) | 2,265 | (3,655) | (1,390) |
| Kimilili Orphans (Kenya) | 2,290 | (2,290) | - |
| Women of Hope | 225 | (412) | (187) |
| Wheeldon Family | 1,640 | (1,640) | - |
| 11,420 | (12,965) | (1,545) | |
| TOTAL FUNDS | 32,433 | (33,043) | (610) |
Comparatives for movement in funds
| Unrestricted funds General fund Toddlers designated fund Restricted funds Youth & children's work Missionaries (V Crowhurst Fund) Hannah & Jessica (Uganda) Repairs (front of building) Kimilili Orphans (Kenya) Women of Hope TOTAL FUNDS |
At 6.4.23 £ - - - - - - - - - - - |
Net movement in funds £ 210,604 885 211,489 300 468 684 500 200 187 2,339 213,828 |
Transfers between funds £ (565) - (565) (169) - 734 - - - 565 - |
At 5.4.24 £ 210,039 885 |
|---|---|---|---|---|
| 210,924 131 468 1,418 500 200 187 |
||||
| 2,904 | ||||
| 213,828 |
continued...
Page 10
Epsom Christian Fellowship Trust
Notes to the Financial Statements - continued for the Year Ended 5 April 2025
8. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Toddlers designated fund Restricted funds Cloverley Youth & children's work Missionaries (V Crowhurst Fund) Hannah & Jessica (Uganda) Repairs (front of building) Kimilili Orphans (Kenya) Women of Hope Wheeldon Family Nadmid (Mongolia) TOTAL FUNDS |
Incoming resources £ 221,897 2,668 224,565 26,732 300 1,320 2,652 500 2,240 442 500 3,570 38,256 262,821 |
Resources Movement expended in funds £ £ (11,293) 210,604 (1,783) 885 (13,076) 211,489 (26,732) - - 300 (852) 468 (1,968) 684 - 500 (2,040) 200 (255) 187 (500) - (3,570) - (35,917) 2,339 (48,993) 213,828 |
|---|---|---|
9. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 5 April 2025.
Page 11
Epsom Christian Fellowship Trust
Detailed Statement of Financial Activities for the Year Ended 5 April 2025
| INCOME AND ENDOWMENTS Donations and legacies Donations Gift aid tax refunds receivable Designated toddler subscriptions Assets transferred from charity 1001869 Investment income Rents received Deposit account interest Total incoming resources EXPENDITURE Charitable activities Insurance Utilities Telephone & broadband Website costs Safeguarding Toddlers Outreach Activities Cloverley conference Household supplies Bank charges Copyright licence Maintenance of premises & equipment Computer costs Subscriptions Grants to institutions Grants to individuals Support costs Governance costs Accountancy and legal fees Total resources expended Net (expenditure)/income |
5.4.25 £ 25,473 2,205 1,022 - 28,700 3,327 406 3,733 32,433 1,675 7,683 360 252 548 342 - - 349 33 338 1,959 - 50 4,791 13,907 32,287 756 33,043 (610) |
5.4.24 £ 37,508 1,726 1,643 220,584 |
|---|---|---|
| 261,461 956 404 |
||
| 1,360 | ||
| 262,821 1,516 8,949 613 252 157 1,783 216 14,814 505 33 321 5,166 734 - 5,087 8,127 |
||
| 48,273 720 |
||
| 48,993 | ||
| 213,828 |
This page does not form part of the statutory financial statements
Page 12