OpenCharities

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

2020-12-31-accounts

Pages
Referenceandadministrativeinformation 2-3
Chair'sreport 4—6
ReportoftheCouncil 7—14
Independentauditor'sreport 15—18
Consolidatedstatementoffinancialactivities 19
Balancesheets 20
Consolidatedstatementofcashflows 21
Notestothefinancialstatements 22-43

18 June 2021

2020 2019
Note £ £
Incomefrom:
Investmentsandbankdeposits 3 309,755 541,786
Othertradingactivities—ConferenceCentre 17(b) 1,002,252 4,141,213
Charitableactivities
.Rentalincomeandservicecharge 2,845,519 2,945,339
Donationsandlegacies 500
Other
.CoronavirusJobRetentionSchemeGrant 180,293
.Dilapidationreceipts 25,000
.Managementfeesreceivable 6,667 6,667
.Profitondisposaloftangiblefixedassets 555
Totalincome 4,370,541 7,635,005
Expenditureon:
Raisingfunds
.Investmentmanagementfees 96,384 100,185
.ConferenceCentrecosts 17(b) 1,556,261 3,050,112
.Taxation (11,940) 11,940
Charitableactivities
.GrantsawardedtotheNationalChurchInstitutionsofthe
ChurchofEngland 4 1,752,000 1,752,000
.Corporationoperatingcosts 5 3,045,984 3,287,978
Other
.Interestpayable 8(a) 8,000 16,000
.Lossondisposaloftangiblefixedassets 4,415
Totalexpenditure 6,446,689 8,222,630
Netexpenditurebeforegainsoninvestments (2,076,148) (587,625)
Netgainsoninvestments 10 1,563 2,561,081
Net(expenditure)income (2,074,585) 1,973,456
Otherrecognisedgains(losses)
Actuarialgains(losses)ondefinedbenefitpensionscheme 8(a) 206,000 (18,000)
Netmovementinfunds 6 (1,868,585) 1,955,456
Reconciliationoffunds:
Fundbalancesbroughtforwardat1January 13 25,287,603 23,332,147
Fundbalancescarriedforwardat31December 13 23,419,018 25,287,603

asat31December202 0
Group TheCorporation
2020 2019 2020 2019
Note
Fixedassets
Tangibleassets 9 3,749,444 4,893,780 3,468,418 4,506,319
Investments 10 21,170,261 21,022,257 21,670,261 21,522,257
Totalfixedassets 24,919,705 25,916,037 25,138,679 26,028,576
Currentassets
Debtors:dueaftermorethanoneyear 11(a) 500,628
Debtors:duewithinoneyear 11(b) 1,062,940 608,402 1,012,315 155,859
Cashatbankandinhand 1,497,047 3,608,729 1,467,488 2,591,001
Totalcurrentassets 2,559,987 4,217,131 2,980,431 2,746,860
Liabilities
Creditors:amountsfallingduewithin
oneyear 12 (3,684,700) (4,129,578) (3,231,176) (3,089,462)
Netcurrent(liabilities)assets (1,124,713) 87,553 (250,745) (342,602)
Totalassetslesscurrentliabilities 23,794,992 26,003,590 24,887,934 25,685,974
Provisionsforliabilitiesandcharges 8(a) (375,974) (715,987) (375,974) (715,987)
Totalnetassets 23,419,018 25,287,603 24,511,960 24,969,987
Thefundsofthecharity
Restrictedincomefunds 13 9,254 9,254 9,254 9,254
Unrestrictedincomefunds 13
.Tangiblefixedassetsfund 3,468,418 4,506,319 3,468,418 4,506,319
.Designatedfunds
..Refurbishmentreserve 6,405,011 6,537,504 6,405,011 6,537,504
..Grant-makingreserve 12,005,251 11,632,897 12,005,251 11,632,897
.Generalfunds
. .Freereserves 3,000,000 3,000,000 3,000,000 3,000,000
. .Pensionreserve (375,974) (715,987) (375,974) (715,987)
.Non-charitabletradingfunds (1,092,942) 317,616
Totalcharityfunds 14 23,419,018 25,287,603 24,511,960 24,969,987

2020 2019
Note £ £
Cashflowsfromoperatingactivities
Netcash(usedin)providedbyoperatingactivities A (2,131,284) 1,269,739
Cashflowsfrominvestingactivities
Incomefromlistedinvestments 303,924 525,100
Interestreceived 5,831 16,686
Purchaseoftangiblefixedassets (144,267) (589,926)
Proceedsfromthesaleoftangiblefixedassets 555
Purchaseoffixedassetinvestments (3,818,739) (3,636,980)
Proceedsfromthedisposaloffixedassetinvestments 4,623,443 4,453,496
Netcashprovidedbyinvestingactivities 970,747 768,376
Changeincashandcashequivalents (1,160,537) 2,038,115
Cashandcashequivalentsat1January B 4,351,975 2,313,860
Cashandcashequivalentsat31December B 3,191,438 4,351,975
Notestotheconsolidatedstatementofcashflowsfortheyea rto 31Dece mber2020
AReconciliationofnetmovementinfundstonetcash(used in)
provided
byoperating
activities
2020 2019
£ £
Netmovementinfunds(asperconsolidatedstatementoffinancial
activities) (1,868,585) 1,955,456
Adjustmentsfor:
Depreciationoftangiblefixedassets 1,288,603 1,502,922
Gainsoninvestments (1,563) (2,561,081)
(Profit)lossondisposaloftangiblefixedassets (555) 4,415
Investmentincome (309,755) (541,786)
(Increase)decreaseindebtors (454,538) 1,234,348
(Decrease)increditors (444,878) (216,522)
(Decrease)inprovisions (340,013) (108,013)
Netcash(usedin)providedbyoperatingactivities (2,131,284) 1,269,739
BAnalysisofcashandcashequivalents
2020 2019
£ £
Cashatbankandinhand 1,497,047 3,608,729
Cashheldbyinvestmentmanagers 1,694,391 743,246
Totalcashandcashequivalents 3,191,438 4,351,975

Theannualratesusedforthispurposeare:
Freeholdbuildings 5.00—10.00
Furnitureandfittings 6.50—15.00
Telephoneandofficeequipment 10.00—33.33
Plantandequipment 5.00—20.00
Freeholdlandisnotdepreciated.

2020 2019
£ £
Incomefromlistedinvestments 303,924 525,100
Bankinterestreceivable 5,831 16,686
309,755 541,786
4
Grantspayable
2020 2019
£ £
Grantsawardedintheyear
.Archbishops'Council—NationalSafeguardingTeam 1,752,000 1,752,000

2020 2019
£ £
Staffcosts(note7) 886,351 899,152
Houseexpensesandcleaning 364,768 410,759
Rates,insuranceandheating 254,678 292,279
Officeandadministrativeexpenses 59,226 44,362
Repairsandmaintenance 206,115 241,829
Marketing 3,558 1,530
Professionalfees 88,275 16,366
Depreciation—ownedassets 1,174,188 1,370,676
Auditor'sremuneration—TheCorporation 8,800 11,000
Donationsandpresentations 25 25
3,045,984 3,287,978

2020 2019
£ £
Auditor'sremuneration
.Audit 22,000 22,000
.Non-auditservices—taxationandadvisoryservices 8,675 2,200
Depreciation 1,288,603 1,502,922
Hireofequipment 10,312 15,772
Group TheCorporation TheCorporation
2020 2019 2020 2019
Number Number Number Number
Maintenanceandsecurity 11 11 11 11
Administration 23 25 6 6
34 36 17 17
Group TheCorporation TheCorporation
2020 2019 2020 2019
£ £ £ £
Wagesandsalaries 1,434,940 1,442,738 753,026 717,612
Socialsecuritycosts 148,136 152,676 82,492 77,525
Otherpensioncosts 190,690 311,420 50,833 104,015
1,773,766 1,906,834 886,351 899,152

Group TheCorporation TheCorporation
2020 2019 2020 2019
Number Number Number Number
£60,000to£69,999 1 1
£70,000to£79,999 3 2 3 2
£80,000to£89,999 1
£90,000to£99,999 1
£100,000to£109,999 1
£110,000to£119,999

2020 2019
£ £
Balancesheetliabilityat1January 715,987 824,000
Deficitcontributionpaid (142,013) (142,013)
Charged(credited)tothestatementoffinancialactivities
.Interestcost 8,000 16,000
.Changetothebalancesheetliability (206,000) 18,000
Balancesheetliabilityat31December 375,974 715,987
31 31 31
December December December
2020 2019 2018
Discountrate 1.12 1.30 2.10

Freehold Furniture Telephone Plant
landand and andoffice and
buildings fittings equipment equipment Total
Group £ £ £ £ £
Cost
At1January2020 5,965,026 7,203,992 1,151,548 7,621,249 21,941,815
Additions 56,459 11,774 76,034 144,267
Disposals (11,566) (11,566)
At31December2020 6,021,485 7,203,992 1,151,756 7,697,283 22,074,516
Depreciation
At1January2020 3,535,056 6,232,427 862,545 6,418,007 17,048,035
Disposals (11,566) (11,566)
Chargefortheyear 515,963 422,324 91,218 259,098 1,288,603
At31December2020 4,051,019 6,654,751 942,197 6,677,105 18,325,072
Netbookvalues
At31December2020 1,970,466 549,241 209,559 1,020,178 3,749,444
At31December2019 2,429,970 971,565 289,003 1,203,242 4,893,780

Freehold Furniture Telephone Plant
landand and andoffice and
buildings fittings equipment equipment Total
TheCorporation £ £ £ £ £
Cost
At1January2020 5,965,023 6,739,337 426,622 7,621,249 20,752,231
Additions 56,459 3,794 76,034 136,287
At31December2020 6,021,482 6,739,337 430,416 7,697,283 20,888,518
Depreciation
At1January2020 3,535,058 5,880,508 412,339 6,418,007 16,245,912
Chargefortheyear 515,963 391,398 7,729 259,098 1,174,188
At31December2020 4,051,021 6,271,906 420,068 6,677,105 17,420,100
Netbookvalues
At31December2020 1,970,461 467,431 10,348 1,020,178 3,468,418
At31December2019 2,429,965 858,829 14,283 1,203,242 4,506,319

10Investments
Listed 2020 2019
investments Cash Total Total
Group £ £ £ £
Costorvaluation
At1January 20,279,011 743,246 21,022,257 19,461,356
Additions 3,818,739 - 3,818,739 3,636,980
Disposalsatopeningbookvalue (proceeds
£4,623,443;losses£405,862) (5,029,305) (5,029,305) (4,316,976)
Netunrealisedgains 407,425 407,425 2,424,561
Netmovementinyear 951,145 951,145 (183,664)
At31December 19,475,870 1,694,391 21,170,261 21,022,257
Investment
insubsidiary Listed 2020 2019
undertaking investments Cash Total Total
TheCorporation £ £ £ £ £
Costorvaluation
At1January 500,000 20,279,011 743,246 21,522,257 19,961,356
Additions 3,818,739 3,818,739 3,636,980
Disposalsatopeningbook
value(proceeds£4,623,443;
losses£405,862) (5,029,305) (5,029,305) (4,316,976)
Netunrealisedgains 407,425 407,425 2,424,561
Netmovementinyear 951,145 951,145 (183,664)
At31December 500,000 19,475,870 1,694,391 21,670,261 21,522,257
Listedinvestmentsheldat31December2020comprised:
2020 2019
Group £ £
UKbonds 774,827 1,080,785
Internationalbonds 1,747,293 1,989,926
UKequities 7,780,730 9,370,821
Internationalequities 7,073,410 6,158,487
Privateequityandalternatives 2,099,610 1,678,992
Totallistedinvestments 19,475,870 20,279,011
Cashwithinvestmentmanagers 1,694,391 743,246
21,170,261 21,022,257
Historiccostoflistedinvestments(excludingcash) 15,182,272 15,381,593

2020 2019
%of %of
Value investment Value investment
£ portfolio £ portfolio
FindlayParkAmericanFund 1,047,690 5.38 1,175,206 5.80
BlackRockEuropeanDynamicFund 855,750 4.39 511,560 2.52
MerianUKSmallerCompaniesFund 853,211 4.38 795,230 3.92
WilliamBlairUSSmallMidCap 754,867 3.88 633,838 3.13
TMTellworthUKSmallerCompanies 625,924 3.21
WellingtonGlobalHealthCare 623,267 3.20 218,990 1.08
EgertonCapitalInvestmentFund 557,208 2.86 504,622 2.49
FidelityEmergingMarketsFund 525,207 2.70 424,403 2.09
TrojanInvestmentFunds 500,448 2.57 467,408 2.30
PolarCapitalTechnologyTrustPlc 495,575 2.54 379,133 1.87

Group TheCorporation
2020 2019 2020 2019
£ £ £ £
Amounts owed by subsidiary
undertaking 500,628

Group TheCorporation TheCorporation
2020 2019 2020 2019
£ £ £ £
Tradedebtors 92,822 447,851 72,020 43,560
Rentaldebtors 823,447 20,137 823,447 20,137
Otherdebtors 15,025 22,023 15,025 18,477
Prepaymentsandaccruedincome 131,646 118,391 101,823 73,685
1,062,940 608,402 1,012,315 155,859

Group TheCorporation TheCorporation
2020 2019 2020 2019
£ £ £ £
Tradeandexpensecreditors 100,463 609,257 81,242 109,716
Taxationandsocialsecuritycosts 39,166 52,159 39,166 52,159
Amountsowedtosubsidiary
undertaking 19,825 25,606
Othercreditors 3,817 16,524 3,817 16,524
Depositsheld 335,288 421,321
GrantspayabletotheNationalChurch
InstitutionsoftheChurchofEngland 1,752,000 1,752,000 1,752,000 1,752,000
Accruals 455,022 258,187 406,983 191,739
VATpayable 302,043 181,029 231,242 102,617
Deferredincome(seebelow) 696,901 839,101 696,901 839,101
3,684,700 4,129,578 3,231,176 3,089,462
Group TheCorporation
2020 2019 2020 2019
Deferredincome: £ £ £ £
At1January2020 839,101 738,034 839,101 738,034
Releasedintheyear (839,101) (738,034) (839,101) (738,034)
Deferredintheyear 696,901 839,101 696,901 839,101
At31December2020 696,901 839,101 696,901 839,101

Netgainson
Netincome revaluation At31
At1January (expenditure) of Actuarial December
Group 2020
£
fortheyear
£
investments
£
gains
£
Transfers
£
2020
Restrictedfunds 9,254 9,254
Unrestrictedincomefunds
.Tangiblefixedassetsfund 4,506,319 (1,174,188) - 136,287 3,468,418
.Designatedfunds
. .Refurbishmentreserve 6,537,504 (132,493) 6,405,011
..Grant-makingreserve 11,632,897 (1,752,000) 2,124,354 12,005,251
.Generalfunds
. .Freereserves 3,000,000 2,268,598 1,563 (2,270,161) 3,000,000
. .Pensionreserve (715,987) (8,000) 206,000 142,013 (375,974)
. .Non-charitabletradingfunds 317,616 (1,410,558) (1,092,942)
Total 25,287,603 (2,076,148) 1,563 206,000 - 23,419,018
Netgainson
Netincome revaluation At31
At1January (expenditure) of Actuarial December
TheCorporation 2020
£
fortheyear
£
investments
£
gains
£
Transfers
£
2020
Restrictedfunds 9,254 9,254
Unrestrictedincomefunds
.Tangiblefixedassetsfund 4,506,319 (1,174,188) 136,287 3,468,418
.Designatedfunds
..Refurbishmentreserve 6,537,504 (132,493) 6,405,011
.Grant-makingreserve 11,632,897 (1,752,000) 2,124,354 12,005,251
.Generalfunds
..Freereserves 3,000,000 2,268,598 1,563 (2,270,161) 3,000,000
..Pensionreserve (715,987) (8,000) 206,000 142,013 (375,974)
Total 24,969,987 (665,590) 1,563 206,000 - 24,511,960

Tangible Designated Non-
fixed fundsand charitable
assets restricted Free Pension
trading

Total
fund funds reserves reserve
funds

funds
Group £ £ £ £
£
£
Fundbalancesat31
December2020are
representedby:
Tangiblefixedassets 3,468,418 281,026
3,749,444
Investments - 18,410,262 2,759,999 21,170,261
Netcurrentassets(liabilities) 9,254 240,001 - (1,373,968) (1,124,713)
Provisionsforliabilities (375,974)

(375,974)
Totalnetassets 3,468,418 18,419,516 3,000,000 (375,974) (1,092,942) 23,419,018
Tangible Designated
fixed fundsand
assets restricted Free Pension Total
fund funds reserves reserve funds
TheCorporation £ £ £ £ £
Fundbalancesat31
December2020are
representedby:
Tangiblefixedassets 3,468,418 3,468,418
Investments - 18,410,262 3,259,999 21,670,261
Netcurrentassets(liabilities) 9,254 (259,999) (250,745)
Provisionsforliabilities (375,974) (375,974)
Totalnetassets 3,468,418 18,419,516 3,000,000 (375,974) 24,511,960
2020 2019
£ £
Unrealisedgainsincludedabove:
Oninvestments 4,096,108 4,897,418
Reconciliationofmovementsinunrealisedgains
Unrealisedgainsat1January 4,897,418 3,273,114
Less:inrespecttodisposalsintheyear (1,208,735) (800,257)
3,688,683 2,472,857
Netgainsarisingonrevaluation 407,425 2,424,561
Totalunrealisedgainsat31December 4,096,108 4,897,418

operatingleases.Theminimumrentalspayableund ertheseleasesareasfollows:
2020 2019
Equipment
Withinoneyear 8,142 8,142
Betweenoneandtwoyears 9,386 15,602
Betweenthreeandfiveyears 1,926
17,528 25,670

Group TheCorporation TheCorporation
2020 2019 2020 2019
Authorisedandcontractedfor: £ £ £ £
Capitalexpenditure:Buildings 26,000 42,000 26,000 42,000
Capitalexpenditure:Plantandequipment 129,000 29,000 129,000 29,000
Revenueexpenditure:Cyclicalmaintenance 500,000 8,000 500,000
Group TheCorporation TheCorporation
2020 2019 2020 2019
Authorisedbut notcontractedfor: £ £ £ £
Capitalexpenditure:Buildings 785,000 1,000,000 785,000 1,000,000
Capitalexpenditure:Plantandequipment 156,000 279,000 156,000 279,000
Capitalexpenditure:Officeequipment 5,000 53,000 5,000 16,500
Capitalexpenditure:Fixturesandfittings 41,500
Revenueexpenditure:Cyclicalmaintenance 64,000 577,000 64,000 577,000

17Tradingsubsidiary—ChurchHouseConferenceCentr eLimited
2020 2019
£ £
a)Summaryofresultsoftradingsubsidiary
Turnover 1,006,676 4,149,830
Operatingcosts (2,543,748) (4,102,886)
Operating(loss)profit (1,537,072) 46,944
CoronavirusJobRetentionSchemegrants 113,301
Bankinterestreceivable 1,346 4,940
Interestpayable (628)
Profit(loss)ondisposaloffixedassets 555 (3,614)
(Loss)profitonordinaryactivitiesbeforetaxation (1,422,498) 48,270
Taxation 11,940 (11,940)
(Loss)profitforthefinancialyear (1,410,558) 36,330
Paymentsunderdeedofcovenant
Provisionforpaymentunderdeedofcovenant
Underprovisionforpaymentunderdeedofcovenantinprioryear
Movementin(accumulatedlosses)retainedearningsfortheyear (1,410,558) 36,330
b)Intergrouptransactions
Turnover 1,006,676 4,149,830
Less:salestoTheCorporation (4,424) (8,617)
Netturnover 1,002,252 4,141,213
Operatingcosts 2,543,748 4,102,886
Less:salesfromTheCorporation (12,586) (21,769)
Less:rentandservicechargepaidtoTheCorporation (974,901) (1,031,005)
Netoperatingcosts 1,556,261 3,050,112
c)Netassetsoftradingsubsidiary
Totalassets 389,856 1,883,338
Totalliabilities (982,798) (1,065,722)
Net(liabilities)assets (592,942) 817,616