| TABLE OF CONTENTS | Page Number | |
|---|---|---|
| Foreword | ||
| Legal Objects | ||
| Strategic Aims and Objectives | ||
| Activities and Achievements | in the Year | |
| Future Plans | ||
| Financial Review |
||
| Principal Risks and Uncertainties |
13 | |
| Structure, Governance and Management |
14 | |
| Trustees' Responsibilities |
16 | |
| Administrative Details |
18 | |
| Independent Auditor's Report |
20 | |
| Statement of Financial Activities | 23 | |
| Income and Expenditure | Account | 24 |
| Balance Sheet | 25 | |
| Cash Flow Statement | 26 | |
| Notes to the Financial Statements | 27 |
| Rejuvenated strand |
ofthe strategy. The table below |
shows our progress | to date: |
|---|---|---|---|
| Target | Target | Current | |
| number | number | ||
| 2025 | 2020 | ||
| Resourcing Churches |
12 | ||
| New Congregations | Sheffield & Rotherham | 25 | |
| New Congregations | Doncaster | 25 | |
| New Congregations | Schools | 25 |
| As Restated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | funds | Restricted | Endowment | Total | Total | ||||||
| General | Designated | Funds | Funds | 2020 | 2019 | ||||||
| Note | E'000 | E'000 | E'000 | E'000 | E'000 | E'000 | |||||
| Income and endowments | from | ||||||||||
| Donations | |||||||||||
| Parish contributions | 3,974 | 5 | 3,979 | 4,618 | |||||||
| Archbishops' Council |
600 | 2,923 | 3,523 | 3,142 | |||||||
| Other donations | 176 | 154 | 335 | 665 | 450 | ||||||
| Charitable activities |
390 | 390 | 596 | ||||||||
| Other activities | 270 | 17 | 287 | 255 | |||||||
| Investments | 132 | 543 | 40 | 715 | 727 | ||||||
| 5,542 | 154 | 3,823 | 40 | 9,559 | 9,788 | ||||||
| Expenditure on |
|||||||||||
| Raising funds | 113 | 113 | 130 | ||||||||
| Charitable activities |
5,285 | 285 | 4,019 | 3 | 9,592 | 9,781 | |||||
| 5,398 | 285 | 4,019 | 3 | 9,705 | 9,911 | ||||||
| Net Income / (expenditure) | before Investment | gains | (131) | (196) | 37 | (146) | (123) | ||||
| Net gains / (losses) on investments | 241 | 447 | 476 | 1,164 | 2,758 | ||||||
| Net income / (expenditure) | for year | 385 | (131) | 251 | 513 | 1,018 | 2,635 | ||||
| Transfer between funds |
148 | (185) | 37 | ||||||||
| Other recognised gains / |
(losses) | ||||||||||
| Gains on fixed assets | 27 | 391 | 418 | 644 | |||||||
| Actuarial gain / (loss) on defined benefit scheme |
1,468 | ||||||||||
| Net movements in funds |
560 | (316) | 288 | 904 | 1,436 | 4,747 | |||||
| Total funds brought forward | 5,350 | 473 | 8,283 | 44,056 | 58,162 | 53,415 | |||||
| Total funds carried forward | 18 | 5,910 | 157 | 8,571 | 44,960 | 59,598 | 58,162 |
| Total | Total | ||
|---|---|---|---|
| 2020 | 2019 | ||
| f.'000 | 6'000 | ||
| Total income | 9,519 | 9,748 | |
| Resources expended | 9,702 | 9,911 | |
| (183) | (163) | ||
| Net gains / (loss) on investments | 688 | 1,652 | |
| 1,489 | |||
| Other comprehensive | income | ||
| Net gain on fixed assets | 27 | 342 | |
| Net assets transferred | from endowments | ||
| Actuarial gain /(loss) |
on defined benefit scheme | 1,468 | |
| 3,299 |
| Total | Total | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| 6'000 | E'000 | |||
| Incoming resources | per SoFA | 9459 | 9,788 | |
| less total endowment | additions | (40) | (40) | |
| 9,519 | 9,748 | |||
| Resources expended | per SoFA | 9,705 | 9,911 | |
| less expenditure charged to endowment |
capital | (3) | ||
| Total comprehensive | income | 9,702 | 9,911 |
| Company Nu |
mber - | 196 | 087 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As Restated | ||||||||||||
| Unrestricted | funds | Restricted | Endowment | Total | Total | |||||||
| General | Designated | Funds | Funds | 2020 | 2019 | |||||||
| Note | E'000 | E'000 | E'000 | E'000 | E'000 | E'000 | ||||||
| FIXEDASSETS | ||||||||||||
| Tangible fixed assets | 13 | 2,563 | 31.825 | 34,388 | 33,979 | |||||||
| Investments | 14 | 4,235 | 7,894 | 12,075 | 24,204 | 24,095 | ||||||
| 6,798 | 7,894 | 43,900 | 58,592 | 58,074 | ||||||||
| CURRENT ASSETS | ||||||||||||
| Debtors | 15 | 32 | 556 | 588 | 872 | |||||||
| Cash at bank | and in hand | 640 | 157 | 366 | 1,070 | 2,233 | 1,887 | |||||
| 672 | 157 | 922 | 1,070 | 2,821 | 2,759 | |||||||
| CREDITORS: | amount | faglng due | ||||||||||
| within one year | 16 | (400) | (170) | (10) | (580) | (985) | ||||||
| 272 | 157 | 752 | 1,060 | 2,241 | 1,774 | |||||||
| TOTAL ASSETS LESSCURRENT | ||||||||||||
| LIABILITIES | 7,070 | 157 | 8,646 | 44,960 | 60,833 | 59,848 | ||||||
| CREDITORS:amount after more than one |
faglng due year |
17 | (740) | (75) | (815) | (914) | ||||||
| Net assets excluding | pension | liabilities | 6,330 | 157 | 8,571 | 44,960 | 60,018 | 58,934 | ||||
| Defined benefit pension | liabilities | 23 | (420) | (420) | (772) | |||||||
| NETASSETS | 5,910 | 157 | 8,571 | 44,960 | 59,598 | 58,162 | ||||||
| FUNDS | ||||||||||||
| Endowment | funds | 44,960 | 44,960 | 44,056 | ||||||||
| Restricted funds | 8.571 | - | 8,571 | 8,283 | ||||||||
| Unrestricted | funds | 5,910 | 157 | 6,067 | 5,823 | |||||||
| 5,910 | 157 | 8,571 | 44,960 | 59,598 | 58,162 |
| As | restated | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| E'000 | E'000 | E'000 | E'000 | |||||
| Net cash (outflow) from operating | activities | |||||||
| (1,320) | (1,123) | |||||||
| Cash flow from investing activities | ||||||||
| Dividends, interest and rent |
from investments | 715 | 727 | |||||
| Interest paid | (38) | (37) | ||||||
| Proceeds from the sale of: | ||||||||
| Tangible fixed assets | 619 | 1,877 | ||||||
| Fixed assets investments | 1,298 | 196 | ||||||
| Purchase of: | ||||||||
| Tangible fixed assets for the use ofthe SDBF | (853) | (51) | ||||||
| Fixed assets investments | (14) | (1,805) | ||||||
| Net cash provided by /(used activities |
in) investing | 1,727 | 907 | |||||
| Cash flow form financing activities | ||||||||
| Loans repaid by the 5DBF | (108) | (34) | ||||||
| Loans repaid to the SDBF | 47 | 102 | ||||||
| (61) | ||||||||
| Change In cash and cash equivalents | in the | |||||||
| reporting period |
346 | (148) | ||||||
| Cash and cash equivalents at1January |
1,887 | 2,035 | ||||||
| Cash and cash equivalents at |
31December | 2,233 | 1,887 | |||||
| Recondliation ofnet income |
/ (expenditure) to | |||||||
| net cash flow from operating | activities | |||||||
| Net Income / (expenditure) | for the | year ended 31 | ||||||
| December | 1,018 | 2,635 | ||||||
| Adjustments for: |
||||||||
| Depreciation charge |
14 | 13 | ||||||
| Dividends, Interest and rent from investments |
(715) | (727) | ||||||
| Interest paid | 38 | 38 | ||||||
| Advancement ofloans |
(5) | |||||||
| (Increase) / Decrease in debtors | 237 | (136) | ||||||
| (Decrease) in creditors | (396) | (1,332) | ||||||
| (Decrease) in Pension Liability |
(352) | (370) | ||||||
| Pension scheme deficit (increase) / decrease | 1,519 | |||||||
| Unreaiised (gains) / losses on |
investments | (1,164) | (2,758) | |||||
| Net cash (used in) operating | activities | (1,320) | (1,123) | |||||
| Analysis ofcash and cash equivalents | ||||||||
| Cash at bank and in hand | 2,233 | 1,887 |
| before then. | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | funds | Restricted | Endowment | Total | Total | ||||
| General Designated |
Funds | Funds | 2020 | 2019 | |||||
| 6'000 | 6'000 | f'000 | 6'000 | 6'000 | f'000 | ||||
| Current year | |||||||||
| Parish contributions | 3,532 | 3,537 | 4,179 | ||||||
| Receipts for | previous | years | 55 | 55 | 49 | ||||
| 3,587 | 3,592 | 4,228 | |||||||
| Parish assistant staff | 387 | 387 | 390 | ||||||
| 3,974 | 3,979 | 4,618 | |||||||
| Archbishops' | Councg | ||||||||
| Unrestricted | funds | Restricted | Endowment | Total | Total | ||||
| General Designated |
Funds | Funds | 2020 | 2019 | |||||
| E'000 | 6'000 | 6'000 | f'000 | f'000 | 6'000 | ||||
| LINC and Transition | Funding' | 1,798 | 1,798 | 1,839 | |||||
| Strategic Development | Fund | 743 | 743 | 747 | |||||
| Sustainability | Fund'* | 600 | 600 | ||||||
| Capacity Funding | 114 | 114 | 211 | ||||||
| Resourcing Ministerial |
Education | 268 | 268 | 224 | |||||
| Restructuring | Fund | 121 | |||||||
| 600 | 2,923 | 3,523 | 3,142 |
| Unrestricted | funds | Restricted | Endowment | Total | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| General Designated |
Funds | Funds | 2020 | 2019 | |||||
| E'000 | E'000 | E'000 | f'000 | f'000 | 6'000 | ||||
| Allchurches | Trust grant | 154 | 154 | 148 | |||||
| Church Burgesses | 75 | 75 | 75 | ||||||
| Donations | 176 | 260 | 436 | 227 | |||||
| 176 | 154 | 335 | 665 | 450 | |||||
| 3. | CHARITABLE ACTIVITIES | Unrestricted | funds | Restricted | Endowment | Total | Total | ||
| General Designated |
Funds | Funds | 2020 | 2019 | |||||
| F.'000 | E'000 | 6'000 | E'000 | e000 | f'000 | ||||
| Statutory fees | 244 | 244 | 389 | ||||||
| Guaranteed | annuities | 1 | 1 | 1 | |||||
| Chaplaincy | and other | 105 | 105 | 135 | |||||
| Education | 40 | 40 | 71 | ||||||
| 390 | 390 | 596 | |||||||
| 30 | j | Page |
| 4. | OTHER ACllVITIES | Unrestricted | funds | Restricted | Endowment | Total | Total |
|---|---|---|---|---|---|---|---|
| General Designated |
Funds | Funds | 2020 | 2019 | |||
| E'000 | E'000 | E'000 | E'000 | E'OM | E'000 | ||
| Housing income | 270 | 17 | 287 | 255 | |||
| 270 | 17 | 287 | 255 | ||||
| 5. | INVESTMENT INCOME | Unrestdcted | funds | Restricted | Endowment | Total | |
| General Designated |
Funds | Funds | 2020 | 2019 | |||
| E'000 | E'000 | E'000 | E'000 | E'MO | 6'000 | ||
| Dividend receivable |
128 | 413 | 40 | 581 | 566 | ||
| Interest receivable | 4 | 2 | 6 | 18 | |||
| Rents receivable | 128 | 128 | 143 | ||||
| 132 | 543 | 40 | 715 | 727 | |||
| 6. | FUND RAISING COSTS | Unrestricted | funds | Restricted | Endowment | Total | Total |
| General Designated |
Fuiids | Funds | 2020 | 2019 | |||
| E'000 | E'000 | E'000 | E'000 | 6'000 | E'000 | ||
| Glebe agent's fee | 83 | 83 | |||||
| Parsonage rentai costs |
30 | 30 | 30 | ||||
| 113 | 113 | 130 |
| 7. | CHARITABLE ACTIVITIES | CHARITABLE ACTIVITIES | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted funds |
Restricted | Endowment | Total | Tots I | ||||||||
| General Designated |
Funds | Funds | 2020 | 2019 | ||||||||
| 6'000 | 6'000 | 6'000 | 6'000 | 6'000 | 6'000 | |||||||
| Contributions toArchbishops' |
Council | |||||||||||
| Training | for ministry | 188 | 188 | 188 | ||||||||
| National | church responsibilities | 141 | 141 | 149 | ||||||||
| Grants and provisions | 16 | 16 | 16 | |||||||||
| Mission | agency pension costs | 7 | 7 | 2 | ||||||||
| Retired | clergy housing costs | 67 | 67 | 64 | ||||||||
| Pooling | ofordinands maintenance |
grants | (30) | (30) | (100) | |||||||
| General | Synod expenses | 4 | 4 | 4 | ||||||||
| 393 | 393 | 323 | ||||||||||
| Resourcing Ministry and Mission |
||||||||||||
| Parish Ministry | ||||||||||||
| Stipends and national | insurance | 982 | 73 | 2,08S | — | 3,143 | 3,316 | |||||
| Pension contribution | 701 | 20 | 721 | 749 | ||||||||
| Housing costs | 1,083 | 23 | 1,106 | 959 | ||||||||
| Removal, resettlement | and | grants | 106 | 106 | 31 | |||||||
| Other expenses | 285 | 149 | 480 | 914 | 1,122 | |||||||
| 3,157 | 265 | 2,56S | 5,990 | 6,177 | ||||||||
| Support | for parish ministry |
1,510 | 20 | 15 | 3 | 1,548 | 1,558 | |||||
| 4,667 | 285 | 2,583 | 3 | 7,538 | 7,735 | |||||||
| Expenditure | ||||||||||||
| Support | for church schools | and | parishes | 136 | 104 | 240 | 319 | |||||
| Projects | 89 | 1,332 | 1,421 | 1,404 | ||||||||
| 225 | 1.436 | 1,661 | 1,723 | |||||||||
| 5,285 | 285 | 4,019 | 3 | 9,592 | 9,781 | |||||||
| S. | OTHER | RESOURCES EXPENDED | ||||||||||
| Unrestricted | funds | Restricted | Endowment | Total | Total | |||||||
| General Designated |
Funds | Funds | 2020 | 2019 | ||||||||
| 6'000 | 6'000 | 6'000 | 6'000 | 6'000 | 6'000 | |||||||
| Change | in pension liabilities |
(1,468) |
| Activities | Grant | |||||||
|---|---|---|---|---|---|---|---|---|
| Undertaken | Funding of | Support Costs |
Total Costs 2020 |
|||||
| Directly | Activities | |||||||
| E'000 | E'000 | E'000 | ||||||
| Raising funds | 113 | 113 | ||||||
| Charitable activities: |
||||||||
| Contributions | to Archbishops' | Council | 393 | 393 | ||||
| Resourcing | parish | ministry | 5,003 | 2,088 | 7,538 | |||
| schools and | Projects | 1,661 | 1,661 | |||||
| 5,116 | 4,142 | 447 | 9,705 | |||||
| Activities | Grant | |||||||
| Undertaken Directly |
Funding of Activities |
Support Costs |
Total Costs 2019 |
|||||
| E'000 | E'000 | 5'000 | E'000 | |||||
| Raising funds | 130 | 130 | ||||||
| Charitable activities: |
||||||||
| Contributions | to Archbishops' | Council | 323 | 323 | ||||
| Resourcing | padsh | ministry | 5,200 | 2,090 | 7,735 | |||
| Schools and | Projects | 1,723 | 1,723 | |||||
| 5,330 | 4,136 | 445 | 9,911 |
| ANALYSIS OF SUPPORT COSTS | |||||
|---|---|---|---|---|---|
| Unrestricted | funds | Restricted | Endowment | Total | |
| General Designated |
Funds | Funds | 2020 | ||
| E'000 | E'000 | E'000 | E'000 | E'000 | |
| Central administration | 364 | 364 | |||
| Governance: | |||||
| Externalaudit | 21 | 21 | |||
| Registrar and Chancellor | 58 | 58 | |||
| Diocesan Synodical costs | 4 | 4 | |||
| 447 |
| Unrestricted | funds | Restricted | Endowment | Total | |
|---|---|---|---|---|---|
| General Designated |
Funds | Funds | 2019 | ||
| 000 | E'000 | E'000 | E'000 | E000 | |
| Central administration | 368 | 368 | |||
| Governance: | |||||
| External audit | 16 | 16 | |||
| Registrar and Chancellor | 57 | 57 | |||
| Diocesan Synodical costs | 4 | 4 | |||
| 445 |
| 11. | ANALYSIS OFGRANTS MADE | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total | Total | |||||||||
| Nbr | Individuals | Institutions | 2020 | 2019 | ||||||
| E'000 | 6'000 | E'000 | E'000 | |||||||
| From unrestricted funds for |
||||||||||
| National Church responslbgltles |
||||||||||
| Contributions to Archbishops' |
Council | 393 | 393 | 323 | ||||||
| From unrestricted funds: |
||||||||||
| PCCs for faculty fees | 21 | 21 | 29 | |||||||
| Clergy for training | 41 | 21 | 21 | 21 | ||||||
| Ordinands in training |
15 | 127 | 127 | 117 | ||||||
| Regional Training Partnership |
1 | 7 | 7 | 7 | ||||||
| 57 | 148 | 28 | 176 | 174 | ||||||
| 12. | STAFF COSTS | |||||||||
| 2020 | 2019 | |||||||||
| E'000 | E'000 | |||||||||
| Employee costs during the year were as | follows: | |||||||||
| Wages and salaries | 1,960 | 1,801 | ||||||||
| National Insurance contributions |
170 | 156 | ||||||||
| Pension costs | 207 | 208 | ||||||||
| 2,337 | 2,165 | |||||||||
| The average number ofpersons employed | during | the year: | ||||||||
| Number | Number | |||||||||
| Administration and financial management |
17 | 20 | ||||||||
| Property | 2 | 2 | ||||||||
| Discipleship 8 Ministry, Stewardship | 12 | 13 | ||||||||
| Safeguarding and inclusion |
5 | 4 | ||||||||
| Projects staff funded from reserves | 9 | 10 | ||||||||
| Projects staff externally funded |
34 | 28 | ||||||||
| 79 | 77 | |||||||||
| The average number ofpersons employed | during | the year based on full- | ||||||||
| time equivalents: | Number | Number | ||||||||
| Administration and Rnancial management |
14.3 | 15.5 | ||||||||
| Property | 2.0 | 2.0 | ||||||||
| Discipleship &Ministry, Stewardship |
10.4 | 10.6 | ||||||||
| Safeguarding and inclusion |
3.6 | 3,4 | ||||||||
| Projects staff funded from reserves | 6.5 | 8.2 | ||||||||
| Projects staff externally funded |
27.0 | 22.8 | ||||||||
| 62.5 | ||||||||||
| The number ofstaff whose emoluments | (including | benefits in kind but | excluding | |||||||
| pension contributions) amounted to more |
than 660,000were asfollows: | Number | Number | |||||||
| F60,001- E70,000 | 1 | 2 | ||||||||
| Pension payments of E6,357were made | forthese | employees (2019:614,000(. | ||||||||
| 34 | ( Page |
| Stipend | Housing | ||
|---|---|---|---|
| The | Right Revd 5Jegey | No | Yes |
| Venerable J Iqbal | Yes | Yes | |
| Venerable M Chamberlain |
Yes | Yes | |
| Revd | I Smith | Yes | Yes |
| Revd | E M Robertshaw | Yes | Yes |
| Revd | Fiona Kouble | Yes | Yes |
| Revd | Claire Dawson | Yes | Yes |
| the dioc | ese, and th | e costs were as follows: | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| E'000 | f'000 | |||
| Stipend | 3,139 | 3,195 | ||
| National | Insurance | contributions | 267 | 272 |
| Pension | costs | 843 | 749 |
| TANGIBLE FIXEDASSETS | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | Personages | Stipend | ||||
| Freehold | Leasehold | Office | Fund | Fund | |||
| Properties | Properties | Equipment | Properties | Properties | Total | ||
| E'000 | E'000 | 6'000 | E'000 | 6'000 | E'000 | ||
| Costofvaluation | |||||||
| At 1)anuary 2020 | 2,696 | 116 | 46 | 29,357 | 1,786 | 34,001 | |
| Additions | 853 | 853 | |||||
| Disposals | (143) | (116) | (171) | (430) | |||
| Revaluation | |||||||
| At31December 2020 | 2,553 | 46 | 29,186 | 2,639 | 34,424 | ||
| Depreciation | |||||||
| At 1l an us ry 2020 | 22 | 22 | |||||
| Disposals | |||||||
| Charge for the year | 14 | 14 | |||||
| At 31December 2020 | 36 | ||||||
| Net Book Value | |||||||
| At 31December 2020 | 2,553 | 10 | 29,186 | 2,639 | 34,388 | ||
| At 31December 2019 | 2,696 | 116 | 24 | 29,357 | 1,786 | 33,979 |
| FIXEDA | SSE | TS INVESTMENTS | ||||||
|---|---|---|---|---|---|---|---|---|
| As restated | Change in |
|||||||
| At 1)an | Market | At 31Dec | ||||||
| 2020 | Additions | Disposals | Transfers | Value | 2020 | |||
| E'000 | 6'000 | E'000 | E'000 | E'000 | E'000 | |||
| Unrestricted | funds | |||||||
| Unlisted | investments | 3,994 | 241 | 4,235 | ||||
| Restricted funds | ||||||||
| Unlisted | investments | 7,433 | 14 | 447 | 7,894 | |||
| Endowment | funds | |||||||
| Investment | property | 4,863 | (592) | 71 | 4,342 | |||
| Unlisted | investments | 7,805 | (477) | 405 | 7,733 | |||
| 12,668 | (1,069) | 476 | 12,075 | |||||
| Total | 24,095 | 14 | (1,069) | 1,164 | 24,204 |
| 15.DEBTORS | |||||||
|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||
| E'000 | 6'000 | ||||||
| Due within one year | |||||||
| Current year Common | Fund | 2 | |||||
| Assigned fees | 32 | ||||||
| Loans to parishes | 27 | 33 | |||||
| Loans to schools | 13 | 15 | |||||
| Other debtors and prepayments | 96 | 300 | |||||
| 138 | 382 | ||||||
| Due after more than one year | |||||||
| Loans to parishes | 375 | 403 | |||||
| Loans to schools | 75 | 87 | |||||
| 450 | 490 | ||||||
| Total debtors | |||||||
| 16.CREDITORS:amounts | falgng | due within | one year | ||||
| 2020 | 2019 | ||||||
| 6'000 | E'000 | ||||||
| Church Commissioners | other | loans | 25 | 35 | |||
| Deferred income | 15 | 105 | |||||
| Other creditors and accruals | 540 | 845 | |||||
| 580 | 985 | ||||||
| 17.CREDITORS:amounts | falling | due after | more than | one year | |||
| 2020 | 2019 | ||||||
| E'000 | E'000 | ||||||
| Loan repavment instalments |
due after more than | one year | |||||
| Church Commissioners | value-Rnked | loans | 703 | 753 | |||
| Church Commissioners | other loans | 12 | 47 | ||||
| Otherloans | 100 | 114 | |||||
| &15 | 914 | ||||||
| The maturity ofthe above loans may be analysed | as follows: | ||||||
| Between one and two | years | 24 | 20 | ||||
| Between two and five | years | 38 | 86 | ||||
| In five years or more | 753 | 808 | |||||
| 914 |
| As restated | Gains and | At 31Dec | ||||||
|---|---|---|---|---|---|---|---|---|
| At 1fan 2020 | Income | Expenditure | Transfers | Losses | 2020 | |||
| E'000 | E000 | E'000 | E'000 | |||||
| UNRESTRICTED FUNDS | ||||||||
| General | 5,350 | 5,542 | (5398) | 148 | 268 | 5,910 | ||
| Designated Funds: |
||||||||
| Clergy Conference | 30 | 30 | ||||||
| Church House | Refurbishment | 13 | 13 | |||||
| Ituinquenmaf | Costs | 100 | (23) | (77) | ||||
| Interim 6Assist. Diocesan Secretary | match fun | 60 | (20) | (40) | ||||
| Strategy rmplementation | 65 | (65) | ||||||
| Allchurches Trust Fund |
105 | 154 | (149) | (3) | 107 | |||
| Restructuring | Fund | 100 | (93) | 7 | ||||
| 473 | 154 | (285) | (185) | 157 | ||||
| RESTRICTED FUNDS | ||||||||
| Stipend Income | 2,14S | (2,148) | ||||||
| Pastoral | 2,619 | 71 | (11) | 117 | 2,796 | |||
| Church in Action |
4,612 | 143 | (424) | 3 | 281 | 4,615 | ||
| Schools | 420 | 100 | (104) | 34 | 25 | 475 | ||
| projects | 265 | 1,361 | (1,332) | 294 | ||||
| Miscellaneous | Trusts | 367 | 24 | 391 | ||||
| 8,283 | 3,823 | l4,019) | 37 | 447 | 8,571 | |||
| ENDOWMENT | FUNDS | |||||||
| Stipend Fund | Capital | 11,090 | (3) | 486 | 11,573 | |||
| Personages | 31,478 | 40 | 328 | 31,846 | ||||
| Schools | 1,488 | 53 | 1,541 | |||||
| 44,056 | 40 | (3) | 867 | 44,960 | ||||
| TOTALFUNDS | 58,162 | 9,559 | (9,705) | 1,582 | 59,598 |
| Restated | Restated | Restated | At 1 | Gains and | As at31oec | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Jan | 2019 | Income | Expenditure | Transfers | Losses | 2019 | |||||||
| E'000 | E'000 | 6'000 | 6'000 | 6'000 | E'000 | ||||||||
| UNRESTRICTED FUNDS | |||||||||||||
| General | 2,894 | 5,570 | (5,425) | (74) | 2,385 | 5,350 | |||||||
| Designated Funds: |
|||||||||||||
| Clergy Conference | 30 | 30 | |||||||||||
| Church House Refurbishment | 13 | 13 | |||||||||||
| Deanery Mission initative | 25 | (25) | |||||||||||
| Centenary Project |
6 | (6) | |||||||||||
| Quinquennial Costs |
100 | 100 | |||||||||||
| Interim &Assist. Diocesan | Secretary match fun |
60 | 60 | ||||||||||
| Strategy implementation | 65 | 65 | |||||||||||
| Allchurches Trust Fund |
106 | 148 | (49) | (100) | 105 | ||||||||
| Restructuring Fund |
95 | 121 | (116) | 100 | |||||||||
| 275 | 269 | (196) | 125 | 473 | |||||||||
| RESTRICTED FUNDS | |||||||||||||
| Stipend income | 2,190 | (2,190) | |||||||||||
| Pastoral | 2,276 | 71 | (20) | 292 | 2,619 | ||||||||
| Church in Action |
4,371 | 148 | (128) | (451) | 672 | 4,612 | |||||||
| Schools | 477 | 123 | (184) | (54) | 58 | 420 | |||||||
| Projects | 200 | 1,377 | (1,766) | 454 | 265 | ||||||||
| Miscellaneous Trusts |
314 | (2) | 55 | 367 | |||||||||
| 7,638 | 3,909 | (4,290) | (51) | 1,077 | 8,283 | ||||||||
| ENDOWMENT FUNDS | |||||||||||||
| Stipend Fund Capital | 10,074 | 1,016 | 11,090 | ||||||||||
| Parsonages | 31,203 | 40 | 235 | 31,478 | |||||||||
| Schools | 1,331 | 157 | 1,488 | ||||||||||
| 42,608 | 1,408 | 44,056 | |||||||||||
| TOTAL FUNDS | 53,415 | 9,788 | (9,911) | 4,870 | 58,162 | ||||||||
| ANALYSIS OF TRANSFERS | BETWEEN FUNDS | ||||||||||||
| Unrestricted | funds | Restricted | Endowment | ||||||||||
| General | Designated | Funds | Funds | ||||||||||
| E'000 | E'000 | E'000 | E'000 | ||||||||||
| Togeneral from designated fund to for match funding interim &assistant Diocesan Secretary |
of | (40) | |||||||||||
| To general from designated | fund | for strategy | 65 | (65) | |||||||||
| Quinquennials works, to general |
fund from designated | fund | 77 | (77) | |||||||||
| Toschools fund from general fund for contribution costs transferred through reserves |
to | DBE | (34) | 34 | |||||||||
| From general fund to Church | in Action fund | (3) | |||||||||||
| From designated fund to general |
fund for Doncaster | ||||||||||||
| Archdeaconry project funded |
by | the Agchurches | Trust | (3) | |||||||||
| 148 | (185) | 37 |
| Current | |||||
|---|---|---|---|---|---|
| Fixed Assets | Investments | Assets | Creditors | Net Assets | |
| E'000 | 6'000 | E'000 | E'000 | E'000 | |
| UNRESTRICTED FUNDS | |||||
| General | 2,563 | 4,235 | 672 | (1,560) | 5,910 |
| Designated funds |
|||||
| Clergy Conference | 30 | 30 | |||
| Church House Refurbishment | 13 | 13 | |||
| Allchurches Trust Fund |
107 | 107 | |||
| Restructuring Fund |
7 | 7 | |||
| 157 | 157 | ||||
| RESTRICTED FUNDS | |||||
| Pastoral | 2,310 | 487 | 2,797 | ||
| Church in Action |
4,817 | (47) | (152) | 4,618 | |
| Schools | 394 | 173 | (93) | 474 | |
| Projects | 290 | 290 | |||
| Miscellaneous Trusts |
373 | 19 | 392 | ||
| 7,894 | 922 | (245) | 8,571 | ||
| ENDOWMENTFUNDS | |||||
| Stipend Fund Capital |
2,640 | 8,351 | 592 | (10) | 11,573 |
| Parsonages | 29,185 | 2,183 | 478 | - | 31,846 |
| Schools | 1,541 | 1,541 | |||
| 31,825 | 12,075 | 1,070 | (10) | 44,960 | |
| TOTAL FUNDS AS AT31DECEMBER 2020 | 34,388 | 24,204 | 2,821 | (1,815) | 59,598 |
| SUNIMARY OFAS | SETS BYFUND | As Restated | ||||
|---|---|---|---|---|---|---|
| Current | ||||||
| Fixed Assets | Investments | Assets | Creditors | Net Assets | ||
| E'000 | E'000 | E'000 | E.'000 | E'000 | ||
| UNRESTRICTED FUNDS | ||||||
| General | 2,836 | 3,994 | 479 | (1,959) | 5,350 | |
| Designated funds |
||||||
| Clergy Conference | 30 | 30 | ||||
| Church House Refurbishment | 13 | 13 | ||||
| Quinquennial Cost |
100 | 100 | ||||
| Interim Assistant | DS match funding | 60 | 60 | |||
| Strategy Implementation | 65 | 65 | ||||
| Alichurches Trust |
Fund | 105 | 105 | |||
| Restructuring Fund |
100 | 100 | ||||
| 473 | ||||||
| RESTRICTED FUNDS | ||||||
| Pastoral | 2,179 | 440 | 2,619 | |||
| Church in Action |
4,536 | 217 | (141) | 4,612 | ||
| Schools | 369 | 602 | (551) | 420 | ||
| Projects | 269 | (4) | 265 | |||
| Miscellaneous Trusts |
349 | 18 | 367 | |||
| 7,433 | 1,546 | (696) | 8,283 | |||
| ENDOWMENT FUNDS |
||||||
| Stipend Fund Capital |
1,787 | 9,156 | 163 | (16) | 11,090 | |
| Parsonages | 29,356 | 2,024 | 98 | 31,478 | ||
| Schools | 1,488 | 1,488 | ||||
| 31,143 | 12,668 | 261 | (16) | 44,056 | ||
| TOTAL FUNDS AS | AT31DECEMBER2019 | 33979 | 24,095 | 2,759 | 2,671 | 58,162 |
| RESTIIICTED FUNDS | RESTIIICTED FUNDS | RESTIIICTED FUNDS | ||
|---|---|---|---|---|
| Pastoral | Fund | The Diocesan Pastoral account was set up under the provisions ofthe Pastoral Measure 1933. | ||
| The restricted purposes for which the account may be used are: | ||||
| ~ to defray costs incurred for the purposes ofthe Measure or any scheme or order |
||||
| made under the Measure except for salaries of regular Diocesan employees | ||||
| ~ to make loans or grants forthe provision, restoration, improvement or repair |
of | |||
| churches and parsonage houses in the Diocese |
||||
| ~ other purposes ofthe Diocese or any benefice or parish in the Diocese |
||||
| to make grants or loans to any other dioceses | ||||
| to transfer funds to the Diocesan Stipends Fund income or capital accounts. | ||||
| Church | in Action | The Church in Action fund originates from an appeal by that name launched in 1945to provide |
||
| money for new churches in the Diocese. Compensation paid to the Diocese from the |
||||
| Government's War Emergencies Fund in respect ofchurches demolished in the blitz was added |
||||
| to the fund. The fund financed the building ofseveral new churches but what remains is used to |
||||
| fund grants and loans to parishes for the improvement of parish buildings. It can also be used |
||||
| for clergy training, stipends and pensions, providing Christian social workers and improvements |
||||
| to church schools. The fund is regulated by a scheme ofthe Charity Commission dated 10May |
||||
| 1974. | ||||
| Church | Schools Fund | This represents unexpended accumulations ofsale proceeds ofredundant Church of England |
||
| School properties. Its use is restricted by law to capital and maintenance work for Church of |
||||
| England schools in the Diocese and education generally at Church ofEngland schools in the |
||||
| Diocese. The SDBFisTrustee ofthese funds, which are managed on a day to day basis by and in |
||||
| consultation with the Board ofEducation. |
||||
| Projects | The projects undertaken by the SDBFare as follows: |
|||
| 1. Mission partnership Development Worker project |
||||
| 2. Centenary Project |
||||
| 3. Children' s, Youth and Families Worker project |
||||
| 4. Resourcing Churches Project |
||||
| Miscellaneous | Trusts | There are seven trust funds where the Board acts as trustee and controls the management | and | |
| use ofthe funds. These are as follows: | ||||
| Queen Victoria Fund | ||||
| Training of Ordin ands - Alice Ma rp le Trust |
||||
| Training ofOrdinands -EI Freeman Bequest |
||||
| Elizabeth Bramall Trust |
||||
| Sheffield Scripture Readers General Trusts | ||||
| Sheffield Scripture Readers Benevolent Trusts | ||||
| First Lord Grimthorpe Charity Fund |
||||
| ENDOWMENT | FUNDS | |||
| Stipend | Fund Capital | The Diocesan Stipends Capital Fund has been created from the Diocesan Stipends Fund Capital | ||
| account assets held on behalf ofthe Diocese by the Church Commissioners under the |
||||
| Endowments and Glebe Measure 1976to provide income for clergy stipends. Itrepresents |
the | |||
| accumulated sale proceeds ofglebe property, sale proceeds ofbenefice houses and surplus |
||||
| benefice endowments following pastoral reorganisation. The fund may be used for the |
||||
| purchase, capital improvement and maintenance ofglebe property and benefice houses. Funds |
||||
| can be invested m the CBF Church of England Property, Investment or Fixed Interest Securities |
||||
| Funds, or simply held on deposit. | ||||
| Parsonages | This fund represents the value ofag the benefice houses (parsonagesj in the Diocese after |
|||
| deducting loans outstanding in respect ofsuch houses. |
||||
| Church Schools | Fund | This represents unexpended accumulations ofsale proceeds ofredundant Church of England |
||
| School properties. Its use is restdicted by law to capital and maintenance work for Church of |
||||
| England schools in the Diocese and education generally at Church ofEngland schools in the |
||||
| Diocese. The SDBFis Trustee ofthese funds, which are managed on a day to day basis by and in |
||||
| consultation with the Board ofEducation. |
| contributions pay |
able (as a percentage ofpensionable stipends) |
are as set out in the table below. | |
|---|---|---|---|
| January | January | ||
| %ofpensionable | stipends | 2018to December |
2021to December |
| 2020 | 2022 | ||
| Deficit repair contributions | 21.9% | 7.1SI |
| sheet liability | over 2019 | and over 2020 isset out | in the table | below. | ||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| E'000 | E'000 | |||||
| Balance sheet | liability as | at 1January | 772 | 2,610 | ||
| Contributions | paid | (359) | (370) | |||
| Interest costs | (recognised | in the SoFA) | 7 | 51 | ||
| Remaining change to the |
balance sheet liability' | (recognised | in SoFA) | (1,519) | ||
| Balance sheet | liability as | at31December | 420 | 772 |
| December | December | December | ||
|---|---|---|---|---|
| 2020 | 2019 | 2018 | ||
| Discount rate | 0.2N p.a. | 1.1Np.a. | 2.1Np.a. | |
| Price inflation | 3.1%p.a. | 2.8%p.a. | 3.1N p.a. | |
| Increase to total pensionable | payroll | 1.6SSp.a. | 2.3y(p.a. | 1.6N p.a. |
| The financial assets hel | d in this | wa | y may be summarised as follows: |
||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| F.'000 | E'000 | ||||
| CBFChurch ofEngland | Investment | Fund Income Shares | 5,065 | 4,769 | |
| CBFChurch ofEngland | Fixed Interest Securities Fund Shares | 284 | 305 | ||
| COIF Income and Accumulation | Shares | 288 | 272 | ||
| CBFChurch of England | Deposit | Fund | 949 | 943 | |
| Other Investments | 278 | ||||
| Cash at bank | 277 | 519 | |||
| 7,141 | 6,808 |