## THE FLORENCE ELLISON TRUST 

## FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

Charity Commission Registration (England and Wales)  280824 



## THE FLORENCE ELLISON TRUST 

## FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

## Contents 

|Trustees’ Annual Report||
|---|---|
|Reference and administrative details|1|
|Structure governance and management|2|
|Objectives and activities|2 and 3|
|Achievements and performance|3 and 4|
|Financial review|4|
|Responsibilities of the Trustees|4|
|Independent Examiner’s Report to the Trustees|5|
|Statement of Financial Activities|6|
|Balance Sheet|7|
|Notes to the Financial Statements|8 to 16|





Page 1 

THE FLORENCE ELLISON TRUST 

## TRUSTEES’ ANNUAL REPORT, 31ST DECEMBER 2020 

|Reference and administrative details|Reference and administrative details|
|---|---|
|Registered name|The Florence Ellison Trust|
|Charity Commission registered number 280824||
|Jurisdiction of Charity Registration|<br>England and Wales|
|Principal address and Registered Office 40 Half Moon Lane||
||WORTHING|
||BN13 2EN|
|Trustees|Miss C J Bawtree=Jobson|
||Mrs P Blann|
||W Gander|
||G Geal|
||B W Johnson|
||Mrs P Richards|
|All Trustees served from 1|stJanuary 2020 to the date of this report.|
|Mrs P Richards is named as a nominee for the Charity on the title of two Trust premises.||
|Secretary|G Geal|
|Treasurer|B W Johnson|
|Independent Examiner|Derek Longden|
||Chartered accountant|
||47 West Parade|
||WORTHING|
||BN11 5EF|
|Bankers|CAF Bank Limited|
||25 Kings Hill Avenue|
||Kings Hill|
||WEST MALLING|
||ME19 4TA|
|Solicitors|Messrs Green Wright Chalton Annis|
||1 London Road|
||ARUNDEL|
||BN18 9AZ|
||Messrs Burnand Brazier Malcolm Wilson|
||4-5 Aldsworth Parade|
||GORING-by-SEA|
||BN12 4UA|





Page 2 

THE FLORENCE ELLISON TRUST 

## TRUSTEES’ ANNUAL REPORT, 31ST DECEMBER 2020 

Structure governance and management 

By her Will dated 8th March 1977 Miss Florence Ruth Ellison, who died on 4th April 1978, gave the residue of her Estate to The Durrington Free Church to help that church in its work among old people. The Durrington Free Church is now The New Life Church, Durrington. 

To administer that gift the Trust was established by a Trust Deed dated 14th July 1980. It was registered in England and Wales as a Charity, number 280824, on 30th September 1980. 

The Trust Deed vested power to appoint new Trustees in the Elders for the time being of the Durrington Free Church. The Durrington Free Church is now The New Life Church, Durrington. 

New Trustees are recruited from local persons who have relevant technical skills and business experience, usually within the personal acquaintance of serving Trustees and members of The New Life Church congregation. 

A Board of Trustees of not fewer than three nor more than seven meets at least twice a year and at other times as necessary to administer the Charity. 

The Trustees continue to monitor the local housing market for suitable additions to the Charity’s housing stock. 

There have been no significant changes in the Charity’s organisation or policies. 

The Charity’s social investment property is insured against loss under normal residential policies. 

Charity Trustee Indemnity insurance is maintained. 

The Trustees received neither remuneration nor, except as reported in Note 12 on page 15 of the Financial Statements, reimbursement of expenses incurred in connection with their work for the Charity. 

No Trustee nor any person connected with a Trustee received any disclosable service or any other disclosable benefit from the Charity. 

Objectives and activities 

The Trustees resolved that the intent of Miss Ellison be carried into effect by provision of homes for old persons of small means who had need of such facilities by reason of age or infirmity. 

The Trustees have bought both freehold and leasehold residential accommodation which is let at favourable rates to elderly and infirm persons. The Trust Deed requires that beneficiaries’ financial means be considered when rents and other financial matters are assessed. 

In confirming the Charity’s objectives and its activities the Trustees have given careful consideration to the Charity Commission’s general guidance on public benefit and in particular to its supplementary public benefit guidance on fee charging. 



Page 3 

THE FLORENCE ELLISON TRUST 

## TRUSTEES’ ANNUAL REPORT, 31ST DECEMBER 2020 

Objectives and activities, continued 

The Charity’s property portfolio, which during the year under review comprised twelve residential units, is concentrated in a small area in Worthing, West Sussex. 

During the year one unit fell vacant. After refurbishment it has been occupied since it was re-let in mid-November. 

During the year the Charity’s only bungalow became vacant. It offered neither the size nor the type of accommodation sought by current or recent applicants. It was, therefore, put on the market for sale and this was completed in June 2021. It is intended to use the sale proceeds to purchase units better suited to current applicants. 

The other ten units were let and were occupied throughout the year. 

Applications for accommodation are welcome from prospective residents wherever they may be located at the time but for reasons of efficient management it is not proposed to expand significantly the geographical area within which the Charity’s property is located. 

The Charity conducts no part of its activity through grant-making. 

The Charity holds no funds or other property as custodial trustee on behalf of any other entity. 

Achievements and performance 

The Charity is a Public Benefit entity which has continued to provide housing of good standard at reasonable cost to enable elderly and infirm persons of moderate means to live independent lives in comfort, dignity and security while reducing the call on publicly funded facilities. 

Trustees recognise that its investment property portfolio must be maintained to current standards both to safeguard the safety and welfare of its residents and to preserve the viability of its housing stock. 

Support is given to local tradesmen who undertake repair and refurbishment of Charity property on a commercial basis. 

Rents are set at values intended both to meet the expense of insurance, maintenance, regular refurbishment and other charges payable by the Charity and to permit access to accommodation by persons of small means. 

In considering the Charity Commission’s supplementary public benefit guidance on fee charging Trustees monitor the local housing market to ensure that rents charged to the Charity’s residents are not in excess of open=market rental values and where applicable assist them in obtaining Local Authority housing allowances. 

The Charity undertook no fundraising activity in 2020. 



The Cl)Arirfs only in￿￿¢mell￿ in prfwaJnfftreJ*d fre¢hold and leaschold re$identsaJ
property. property was acquired aod 15 l￿d iii xcordwKT with iiivL%tinent ￿>￿tr$ set out in tl
'I"rnst l)eed to meet the oF¥rts t)f the tharity.
Surplus cash is I￿ad in inteTtsi.bearllw der*Jsits. any or all of which may be wid1dr#N￿ withotsi
nL)ticr ￿?(1 withouipcnalry.
The Charity ajwilc fwjance for its expenses Pa￿b￿ oul ot revenu
The Lhi¢ rirfs poliry. whieh ha3 ehaiwd sill￿ iiittrAio.'I, is surplus inmine be
*roJmulakd in in￿res￿bearing deposits unril Uiere is sulTicient, having reg¥d ro d)e lundins
riqui¥Lmciits of rcgular opcraliiw cxi)ciises 4V]d ui coiiiunc1i￿1 widi fundiryg if Approp11￿.
to adapt <ind refurbish an additsonal lelliry un
goiy
7(J496 50590
59839 40136
1678
1582
24697.32 Y15,8620
sh * bank in ha￿1 ai31' December
Ncl currcjii asx*5 ￿ 31. D(xL'miK'r
Averw Inonthly Infl￿VI loudlowl. year to 31" Decem
All fuiids. ui)r¢strirted ￿ld Uildesi￿￿ted
RL%wiisibilitirs 1'Tustszs
The LI￿ritsC5 Art I rLwuifc5 i1￿.1 ruslcc5 iu i)rcikMrt P"TlitUILl*11 .Stsilci))ciiL% fiiuiiritJ
yrdr which givc a Ituc fair ul si3ic ol. UIL Ljwiiy * dic LIKI ol"diL yLdl ￿1(1 ()filK sUq)I￿4
dcfwieiiLy for the year tlicii eiide(l.
In preparins Fil&￿cIal s￿e￿I￿n￿ the Trnsiees required io selert suithble accDunting
policies as descnbed on 8 10 16 2nd then (o apply Eliem on a coiisisteiii basis. makinx ulima1¢5
that are pTudeni and reaKA*ble. The Trusted rn￿$t al￿ prepart the Fin%nThAI .$￿￿m￿nL% oil the soing
c()ncern Imis unlw il is inxpprn￿ kn presume d)e Llwity s1)all coiltiiiuc in busllxss.
The Trustees aye reS￿nSIble lor keeping proper accouiilinR ￿roT{b wliidi ilisclosL wid)
rL'ThMixI)k atturxry at ￿tY iiinc thc fiiwlcixl ￿sitIOn vfdie Clwity ￿)d to enable diein io ci)surc IK
IL FuiAIiLi¢il.SL*LIIILiits wniply Mrytli tlIL CliaritiLS Art 2011. IIK'I rn%tees arc Ilso resFol￿1blc. for
3afesuardii)g thc assets ofthe Charity amd he￿¢ for Lik11￿ rea5￿￿61¢ SIL￿￿ f¢)r i)rL.￿liti1)ll ￿)d
deicciion ufiraud and odKr iwl%rilics XIKI ro prrAert k>&$ from causes.
Appr¢wrtd l)y thc I"nL*L'X IUMI si￿1￿ by their order
40 Elalf Lane
w()Irri.115N
BNIJ 2F'
Au8USt 2021
GEAL

ANCI
THETRu￿[..rS
I rewt to the ThJs*cs on my ￿aMination (Jftl* ofThe Floren¢¢ Ellisoii Tntsl. tlK'
Chavity, for the yt4r endLxI 31" Dcceinber 2020 which are set Ory PO8e$ 6 to 16.
RestxJrLsibilities and Ik¥i8 olreport
AS Ch3TTIYs TTU5t¢'cs yuu arr resp01￿1bIt for the preparti¢n dthe Kcouiiis iii
with die Tequirements of the Chwities Aa 2011 Id)L 2011 Arl).
I report iri Ta%pcd vfmy exaMi￿1￿0n of the Chw7rf$ aceounts carrt￿l I>ui uiider seaion 145 of
the 2011 Art and in carryn8 Out my examinati(￿ I havc followed ajl the appli￿ble dire￿1￿1￿ Kiveii by
the Chuity CovnTni55ioI) under JertioIi 1&515)thl of the 2011 Aei.
I have eornplctrd my examin￿ I CODfrn th* i]0 ma￿[1#1 m*tthY. knvt come ￿ my
altrniioii iii LDiiiwJM)ii die examination Hliicli pves mc cauK' to belleve in any matrjial
JLYOUlltiI￿ records kept in #Lroth widi 5Lxai￿) of die SY)1 l Aa: or
the accounts do aeeord with the ¥KLY)Utiliiig recoriLs: or
the accounts do iiul L¥￿111￿y widi Llie appli￿bIr requirements miircniiiw fonii ￿ntent
of thc Acmunts set out in the Ch￿1t]eS (Accouiits ￿ld licwrt%) Regul￿10n$ %X)8 odi¥r ili¢111 4Uiy
rcquirtmciit didil the acCi￿nts givc a.trne amd fair vicrf wliicli is nol a mauer coAsidcrcd as Iwi VI'￿)
I have ￿ conc¢TrnS and have come across iio L)u￿r m*tcrs in conneflion H'idi tIIL cxamiiiation
which auenUoD sliould bc dram￿ iii dJi$ reix)rt •) (*(kr to enable a prow un&nlAJicliiw of the
ac(L)unts to bc rr¥hcd.
47 Wcsi P￿Ra¢
WORT141NG
WL5L Sussex BNII SF
AuAusi 2(Y21
Derek [A)n￿ell
Lhartctcil ALroili￿Al

Page 6 

## THE FLORENCE ELLISON TRUST 

## STATEMENT of FINANCIAL ACTIVITIES for the year ended 31ST DECEMBER 2020 

|||TOTAL FUNDS|TOTAL FUNDS|
|---|---|---|---|
||Note|2020|2019|
|||£|£|
|Incoming resources||||
|Incoming resources from generated funds||||
|Voluntary income: donations, grants and legacies|1b|0|4|
|Activities for generating funds||0|0|
|Investment income, bank interest|1d|47|71|
|Incoming resources from charitable activities, gross rents 1e, 3||64205|62465|
|Other incoming resources||0|0|
|||-------------|-------------|
|||64252|62540|
|||------------|-------------|
|Resources expended|1g|||
|Costs of generating funds||||
|Costs of generating voluntary income||0|0|
|Fundraising trading||0|0|
|Investment management costs||0|0|
|Charitable activities|3|31822|23176|
|Governance costs|4|2517|8578|
|Other resources expended||0|0|
|||------------|------------|
|||34339|31754|
|||------------|------------|
|Net incoming resources before other recognised gains and losses||<br>29913|30786|
|Other recognised gains and losses||||
|On tangible fixed assets,||||
|programme=related social investment property    1h||||
|Realised gains||0|0|
|Unrealised gains||186199|( 24004)|
|||------------|------------|
|Net movement in funds||216112|6782|
|Reconciliation of funds||||
|Total funds brought forward||2253620|2246838|
|||------------|-------------|
|Total funds carried forward||2469732|2253620|
|||=======|=======|



All movements are in undesignated unrestricted funds. 

The Statement of Financial Activities incorporates the Income and Expenditure Account and the Statement of Comprehensive Income required by Financial Reporting Standard 102. All incoming resources derive from continuing activities. 

All resources expended are in respect of continuing activities. The notes on pages 8 to 16 form part of these Financial Statements. 



P￿7
Ls
I"DE
2020
2019
Note
TANGIBI￿ FIXFJ) A55Ers
2501961
31576?
CURR￿ AssEfs
Debtots
C3sli ai b￿L￿)d.)))￿VttL..
fti.6
6177
lj,7 704￿..
76673
SCA)
LIABJUIILS
Credilors falling du¢ within
Pr￿￿$1(>ll* ff>r liKbilities
IK 8 14436
Ik9
23(J8
14114
177.3
15887
NYI" CURRtrJ+tr
401,
T(yfAL AssEfs Iiss LURREKf ￿mILl"r1E%
$6181X)
LIABIUTIE5, Crcditt>r¥ falli￿ due afier 01)c year
ILIO
102278
'r()I'AL NEI. A&SEtS
24697J¥
'W253ti20
GENERAL UNRrsrRTcfF.D FuNr)s
LlIirestridEd iiicomL ful￿¥
Rcvalualion rucThr. unrcaliwj ￿7￿5 ijn iiivL7lmLirf 11
29.189
15402
135
"lotai utwestricted ejwity fuzKIs
215,￿20
I7￿ iicAu on 16 forni i%irt of these Winawial %Li*men
"Ile Trinw](ial .8thiemei)ts were approved by the TnLStees on.f AUg￿$t 2021
and are sycd on thcir bchaJ(by
W GANDER
G GEAL
Ji

Page 8 

THE FLORENCE ELLISON TRUST 

NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

1 Accounting policies 

## 1a Bases of preparation 

The Financial Statements have been prepared: 

i  on the presumption that the entity is a going concern; 

ii  on the accruals basis under the historical cost convention at cost or transaction value, modified for the revaluation of fixed assets; 

iii  in accordance with applicable charity law for England and Wales; 

iv  in accordance with the Statement of Recommended Practice, Accounting and Reporting by Charities preparing their accounts in accordance with Financial Reporting Standard 102 applicable in the United Kingdom and the Republic of Ireland. 

The Trustees consider, having made due enquiry, that there is no uncertainty that the Charity, which is a Public Benefit entity, shall continue to function satisfactorily as a going concern because: a  rental income continues to exceed all expenses of operation; 

b  current assets continue to exceed current liabilities; 

c  long=term borrowing, ie amounts due more than one year after the reporting date, is a small proportion of net assets less current liabilities: 3.59% (2019: 4.34%, 2018: 0.17%, 2017: 0.83%, 2016: 1.49%, 2015: 0.91%, 2014: 1.75%); 

d  the Charity has a long waiting list for potential residents; 

e  for so long as the country’s supply of new and acceptably refurbished dwellings shall fail to meet the requirements of an increasing population there shall be a need for the type of modestly priced accommodation that the Charity is able to provide 

and accordingly the accounts have been prepared on the going concern basis. 

There has been no change in accounting policies nor has there been any change in the presentation of the Financial Statements except as required to comply with the aforementioned official instruction and guidance. 

1b Incoming resources: donations, grants and legacies 

Income from donations, grants and legacies, including capital grants, is included in incoming resources when it is receivable except: 

i when a donor or testator specifies that a donation, grant or legacy made to the Charity must be used in future accounting periods the income is deferred until those periods; 

ii when a donor or testator imposes conditions which must be fulfilled before the Charity becomes entitled to use a donation, grant or legacy the income is deferred until the preconditions have been met. 

Additionally income from legacies is deferred until Probate has been granted and the Executors have established that the Estate has sufficient assets. 



Page 9 

THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

- 1 Accounting policies, continued 

- 1c Incoming resources: intangible income 

Material intangible income and the corresponding expense in respect of donated services are included in the Statement of Financial Activities when a service is received on the basis of the value of the gift to the Charity where its value can be measured easily economically and reliably. 

- 1d Incoming resources: investment income, bank interest 

Interest is included when it is credited by the bank. 

- 1e Incoming resources: charitable activities 

Rental income arising on the Charity’s social investment property portfolio, which is held in furtherance of the Charity’s objects, is credited when it is receivable under the respective tenancy agreements. 

1f Incoming resources: income tax 

Recoverable income tax deducted from incoming resources is recognised on the same basis as the underlying income. 

1g Resources expended 

Resources expended, including all Value Added Tax, none of which can be recovered by the Charity, are reported in the Statement of Financial Activities and in the Balance Sheet on an accruals basis. 

1h Tangible fixed assets, programme=related social investment property 

The Charity owns both freehold and leasehold residential units. To fulfil the intent of Miss Ellison and in accordance with the Trust Deed of 14th July 1980 it lets those units at favourable rents to persons of small means who have need of such accommodation by reason of age or infirmity. 

All the residents enjoy the usual UK statutory provisions for security of tenure which could restrict the Charity’s ability to sell a unit with vacant possession. 



Page 10 

## THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

- 1 Accounting policies, continued 

- 1h Tangible fixed assets, programme=related social investment property, continued 

Programme=related social investment property is capitalised at cost. Cost includes: i the purchase contract price; 

ii all charges duties and fees payable on purchase; 

iii costs of initial refurbishment where this is required to bring an acquisition to an acceptable standard for occupation; 

iv subsequent improvements; 

v all associated Value Added Tax, none of which can be recovered by the Charity. 

Records for each property are maintained in the Charity’s books at cost. 

Since 1997 for the purpose of presentation in the Balance Sheet in compliance with the requirements of successive SORPs programme=related social investment property has been revalued annually in accordance with the House=price index for the UK Outer South=east region prepared from house price data by the Nationwide Building Society. No deduction is made for any costs that might arise on a sale. The unrealised gains from these revaluations are shown separately in the Statement of Financial Activities and in the Balance Sheet. 

1i Current assets: debtors and prepayments 

Debtors are stated at the recoverable amounts for service rendered. 

Prepayments are stated at the respective amounts paid apportioned on a time basis. 

1j Current assets: cash at bank and in hand 

Cash in hand, ie notes and coin, is no longer kept. All small items of sundry expenditure previously paid in cash are now settled by cheque or by bank transfer. 

Cash at bank is the aggregate of the balances shown at the reporting date on the Charity’s current and savings banking accounts adjusted as necessary for transactions initiated before the reporting date but not completed until the following year. Any or all of the balances can be withdrawn at any time without notice and without penalty. 

- 1k Liabilities: amounts falling due within one year 

Sundry creditors and accrued charges are recognised for the amounts that are expected to be paid for goods or services received before the reporting date but not yet settled and for the amounts received in advance for services yet to be provided at the reporting date. 



Page 11 

THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

## 1 Accounting policies, continued 

## 1k Liabilities: amounts falling due within one year, continued 

Provisions for liabilities are recognised where there is an obligation but either the timing or the amount of the settlement is uncertain. A provision has been created and is augmented from time to time in amounts recommended by the managing agent for long=term repair of one of the Charity’s leasehold units. Neither the amount payable nor the timing shall be known until the agent commissions the work. Accordingly the Provision has been treated as an amount falling due within one year. 

## 1l Liabilities: amounts falling due after one year 

The leasehold residential unit at 9 Palm Court, Franklin Road, Worthing was bought in February 2013. The purchase was funded in part by an unsecured loan from Charity Bank Limited. 

Negotiations to extend the terms of the leases of two residential units were concluded satisfactorily in 2017. The costs of these extensions and of the extension to the term of the lease of one other residential unit that was completed in 2016 were funded in part by a further advance coupled with an extension of the term to 2020 on the loan from Charity Bank Limited. 

One additional leasehold residential unit in Bakers Court Salvington Road Worthing was bought during 2019. The purchase was funded by additional borrowing from Charity Bank Limited. The opportunity was taken to consolidate this additional borrowing and the existing unsecured loan in a single secured loan at a significantly lower rate of interest. 

Borrowing from Charity Bank Limited continues to be repayable by equal monthly instalments of capital and interest. 

The loan is measured at amortised cost using the effective interest method. Amounts shown in these accounts are confirmed by statements produced by Charity Bank Limited. 

## 1m Offsetting 

There has been no offsetting of assets and liabilities or of income and expenses unless required or permitted by FRS 102 SORP or FRS 102. 

## 2 Legal status of the Charity 

The Trust was established by a Trust Deed dated 14th July 1980. Charitable registration in England and Wales under number 280824 was granted on 30th September 1980. 



-12-
-24- _34-
Bakers Coure
40
3 3 St
Green- Qjeen Mary8
landRd 6tyead Court
Dean
Court
ar•ats F•lm WTAL
Court
Blli8on Coure-_
2019
GROSS REfft 6240 5700 6240 1900 2940 6240 6360 $025 5700 5675 5225
5220 62465
BXFBNSES
Cleanlng
Councll tax
Electrlcity
Garden
Ground rent
In8Utance
Intere8t
l*gal tee8
Maintenance
Retuxb-
Bhment¥
Rèpairs
Repairs
reserve
Water
Wxndowa
94
552
646
37
232
806
277
966
332
1468
417 2769
114
844 7939
160
loo
120
112
232
468
768
72
72 2012
48
2288 19D6
196
66
969
1240
692
403
70
so
345
178
280
188
30 2402 2107
148 6201
562
186
562
L96 1842
60
448
262
206
159
198
187
60
1243 2360 2096 3068
NET REwfs 4997 3340 *144-1168 2127 3956 5108 4539 $353 5447 2534-4591 3503 39289
813 2284 1252
486
347
228 2691 4591 1717 23176
2020
GROSS RENTS 6240 5700 6240 $700 1715 6240 SIIO 4940 $700 5700 5700
0 5220 642D5
EXPENSZS
Cleaning
council Lax
Electricity
Garden
Ground rent
Insurancg
Interest
Legal £e?8
Maintenance
Ref urb-
ishments
Rèpairs
Repair8
reserve
ter
Nindow8
605
605
200
159
1723
332
1496
230 4285
200
159
1443
160
120
loo
120
112
200
485
811
40
40 3867
108
2300 1915 1915
1269
961
844 9204
8996
120
8996
65 2154
25
150
202
125
455
215
125
672
625
183
625
187 1989
54
501
254
343
139
179
303
54
886 2340 19SS $932
807 2410 10651
698
354
304
303 3744 1438 31822
53S4 3360 4285 -232
908 3830-5541 4242 $346 $396. 5397-3744 3782 32383

Page 13 

## THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

|4 Governance costs|||
|---|---|---|
||2020|2019|
||£|£|
|Financial service fees|||
|Independent examination|688|680|
|Other assurance services|0|0|
|Taxation advice|0|0|
|Consultancy|0|0|
|Financial advice|0|0|
|Accountancy|1032|1020|
||-------|-------|
||1720|1700|
|Postage, stationery and sundry expenses|494|487|
|Trustee insurance|243|193|
|Legal fees and expenses|0|4312|
|Bank charges|60|1886|
||-------|-------|
||2517|8578|
||====|====|
|The Charity employed no staff during either financial year.|||
|5 Tangible fixed assets, programme=related social investment property|||
||2020|2019|
||£|£|
|Reconciliation of market value|||
|At 1<br>stJanuary|2315762|2218682|
|Acquisitions and improvements at cost|0|121084|
|Cost eliminated on disposals|0|0|
|Net adjustment on revaluations in the year|186199|(   24004)|
||------------|------------|
|At 31<br>stDecember|2501961|2315762|
||=======|=======|
|Reconciliation of cost|||
|At 1<br>stJanuary|961718|840634|
|Acquisitions and improvements at cost|0|121084|
|Cost eliminated on disposals|0|0|
||------------|-------------|
|At 31<br>stDecember|961718|961718|
||=======|=======|





Page 14 

## THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

|6 Debtors|6 Debtors|||
|---|---|---|---|
|||2020|2019|
|||£|£|
|Income tax recoverable||0|0|
|Sundry debtors||2873|2649|
|Prepayments||3304|2784|
|||-------|-------|
|||6177|5433|
|||====|====|
|7 Cash at bank and in hand||||
|||2020|2019|
|||£|£|
|Bank|current account|1500|1500|
|Bank|savings account|68996|49090|
|Cash||0|0|
|||---------|----------|
|||70496|50590|
|||=====|======|
|8 Liabilities, creditors, amounts falling due within one year||||
|||2020|2019|
|||£|£|
|Accrued charges||4227|4341|
|Secured loan, Charity Bank Limited||10209|9773|
|||--------|--------|
|||14436|14114|
|||=====|=====|
|9 Liabilities, provisions, amounts falling due within one year||||
|||2020|2019|
|||£|£|
|Provision for leasehold property renovation||||
|At 1<br>st|January|1773|1211|
|Additional provision made in the year||625|562|
|Provision used in the year||0|0|
|||-------|-------|
|At 31|stDecember|2398|1773|
|||====|====|





Page 15 

## THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

10 Liabilities, creditors, amounts falling due after one year 

|||2020|2019|
|---|---|---|---|
|||£|£|
|Secured loan, Charity Bank Limited||92068|102278|
|||======|======|
|11 General unrestricted funds||||
|||2020|2019|
|||£|£|
|Unrestricted income fund||||
|At 1<br>st|January|899576|868790|
|Net incoming resources||29913|30786|
|Realised gains / losses on investment assets||0|0|
|||-----------|-----------|
|At 31|stDecember|929489|899576|
|||======|======|
|Revaluation reserve, unrealised gains on investment assets||||
|At 1<br>st|January|1354044|1378048|
|Unrealised gains / losses in the year||186199|(   24004)|
|||------------|--------------|
|At 31|stDecember|1540243|1354044|
|||=======|========|



## 12 Related parties 

The Trust was established as a result of Miss Ellison’s bequest to The Durrington Free Church, which is known now as the New Life Church, Durrington. The Elders for the time being of the church have the power to appoint new Trustees. Whilst several Elders were initially Trustees following the creation of the Trust as a separate body, most Trustees subsequently appointed are not Elders and there is now a minority of Trustees who are Elders. The Eldership does not seek to influence or set the policy of the Trust. 

Balances with The New Life Church 

||||2020|2019|
|---|---|---|---|---|
||||£|£|
|At 31|stDecember||0|0|
||||====|====|
|Largest amount during the year ended 31||stDecember.|0|3|
||||====|====|



During the year the Charity has made use of copying equipment owned by one of the Trustees who has been reimbursed at the rate of 5p per sheet: 2020 £17.05, 2019 £15.20. 

The Trustees received neither emoluments nor, except as noted in the previous paragraph, reimbursement of expenses incurred in respect of services rendered to the Charity. 



Page 16 

## THE FLORENCE ELLISON TRUST 

## NOTES TO THE FINANCIAL STATEMENTS, 31ST DECEMBER 2020 

- 12 Related parties, continued 

No Trustee nor any person connected with a Trustee received any disclosable service or any other disclosable benefit from the Charity. 

## 13 Taxation 

The Trust is registered as a charity in England and Wales, Register number 280824. 

Under legislation in force for the two years ended 31st December 2019 and 31st December 2020 it is not liable to Income Tax, Corporation Tax or Capital Gains Tax on any income or gains applied to charitable purposes, nor is it liable to pay Stamp Duty on acquisition of land or buildings applied to charitable purposes. It is liable to pay Value Added Tax on all taxable supplies made to it: this tax is not recoverable. 

