Trustees. Annual Report for the period Period start date 01 01 Period end date 31 From 2024 To 12 2024 Section A Reference and administration details Charity name The Community Church Holtspur Trust Other names charity is known by The Community Church Registered charity number (if any) 290451 Charity's principal address 18 Cherrywood Gardens, Flackwell Heath, Bucks Postcode HP10 9AX Names of the charlty trustees who manage the charity Office lif arryl Dates acted if not for whole ear Name of pèrson lor body) entitled toa oint trustee if•n Trustee name Timothy William Andrews Trustee (Chair) Jacqueline Patricia Coles Trustee 10 12 13 14 15 16 17 Names of the trustees for the charlty, if any, (for example, any custodlan trustees) Name Dates acted if not for whole oar Names and addresses of advisers {Optional infomiation)
e of adviser Bankers Name Lloyds Bank pl Address 3 Burkes Parade, Beaconsfield, Bucks HP9 1 NR Name of chlef executive or names of Senior staff members (Optional infonnation) Section B Structure, overnance and mana ement Description of the charfty's trusts TRUST DEED DATED 10° JULY 1984 Type of governing document How the Charity is constituted TRUST Trustee selection melhods Appointed by existing trustees Additional governance issuès (Optional inforniation) You may choose to include additional information, where relevant. about.. policies and procedures adopted for the induction and training of trustees., the charity's organisational structure and any wider network wrth which the charity works", • relationship with any r81ated parties., twstees, consideration of major risks and the system and procedures to manage them. Section C ectives and activities Furtherance of religious and secular education. Advancement of the Protestant Evangelical Christian faith. Promoting missionary activity. Relief of the poor and needy. Help and comfort of the sick and aged. Summary of the objects ofthe charity set out in its governing document
Public Benefit activities during the year included.. Running a weekly coffee morning for senior citizens supply many needed IT devices for selected families at the local primary school Operating our Grace Fund to help individuals, in and OLrtside our church whose financial circumstances were affected by personal circumstances or the cost of living crisis. Summary of the main activities undertaken for the public benefit in relatson to these objects (include within this section the statutory declaration that trustees have had regard to the guidance issued by the Charity Commission on public benefit) Making our facilities available to community groups and organisations. Supporting the local Lighthouse free-tO-acGess Children's Holiday Clubs both Ihrough significant direct member input and donations. Donating to a charitable hospital in The Gambia Regularly visiting and serving a loGal Nursing home Facilitating an exciting and innovative youth engagement project based at the Chapel Serving a local school by visiting, encouraging and coaching selected pupils Th8 trustees have had due regard lo the guidan issued by the Charity Commission on ublic benefit. Additional detsils of objectives and activities (Optional information) You may choose to include further statements, where relevant, about-. policy on grantmaking; policy programme related investment; contribution made by volunteers.
Section D Achievements and performance Summary of the main achievements of the charity during the year The Trust's initiatives and activities this year included.. Sunday services took place throughout 2024. Most of these meetings were made publicly available via vanous online platforms. The 'Chapel on the Green, and associated Hall, which are owned by the Trust, were used during the year by The Community Church itself and by the wider local community for a variety of activities. The Chapel and Hall provide The Community Church with its own premises for worship and prayer. At other times the premises are used for activities for children, youth and the elderly and is also made available for hire to other local individuals and organisations. As well as using the Chapel and Hall, the Trust was able to Continue its Christian work in other areas. David Bitcheno continued his full-time leadership of The Community Church as part of a wider leadership team. Lisa Dollery was appointed as our full-time Kids and Families Community Coordinator The Trust were pleased to support the local Lighthouse Children's Holiday Clubs both through direct member input and donations. The Trust was pleased to continue its support for a missionary family involved in bible translation work. Donations were made to local, national and international charities and organisations. The largest donations, enabled by members of the Church, helped provide healthcare in a valued charitable hospital in the Gambia. The Trust also raised money to supply many needed IT devices for local school children. In Quarter 1 it also facilitated an exciting and innovative youth engagement project based at the Chapel.
Section E Financial review The Trustees note the year end reserves balance. Brief statement of the charity's policy on reserves It is not the Trust's policy to build up substantial reserves. As the Trust has appointed a full-time Children and Families Community Coordinator it is anticipated that reserves will redu in 2025 and in 2026. Details of any funds materlally in deficit Further financial review detsils (Optional Inforniation) You may choose to include additional information, where relevant about.. the charity's principal sources of funds (including any fundraising)., how expenditure has supported the key objectives of the charity-, investment policy and objectives including any ethical investment policy adopted. Section F Other optional information Section G Declaration The trustees declare that they have approved the trustees, report above. Signed on behalf of the charity's trustees Slgnature(s} Full name(s> Position (eg Secretary) Timothy William Andrews Chair of Trustees Date 16th May 2025
| The Community Church Holtspur Trust | The Community Church Holtspur Trust | The Community Church Holtspur Trust | Charity No (ifany) |
290451 | |
|---|---|---|---|---|---|
| Annualaccountsfor the period | |||||
| Period start date | 01/01/2024 | To | Period end date |
31/12/2024 |
Section A Statement of financial activities
| Recommended categories by activity Guidance Notes Incoming resources (Note 3) Income and endowments from: Donations and legacies S01 Charitable activities S02 Other trading activities S03 Interest S04 Grant Received for Youth Project S05 Other S06 S07 Resources expended (Note 6) Expenditure on: Raising funds S08 Charitable activities S09 Separate material item of expense S10 Other S11 S12 S13 Net gains/(losses) on investments S14 S15 Extraordinary items S16 S17 S18 Other gains/(losses) S19 S20 Reconciliation of funds: S21 S22 Total Net movement in funds Total funds brought forward Total funds carried forward Total Net income/(expenditure) before investment gains/(losses) Net income/(expenditure) Transfers between funds Other recognised gains/(losses): Gains and losses on revaluation of fixed assets for the charity’s own use |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year funds £ £ £ £ £ F01 F02 F03 F04 F05 |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year funds £ £ £ £ £ F01 F02 F03 F04 F05 |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year funds £ £ £ £ £ F01 F02 F03 F04 F05 |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year funds £ £ £ £ £ F01 F02 F03 F04 F05 |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year funds £ £ £ £ £ F01 F02 F03 F04 F05 |
|---|---|---|---|---|---|
| 189,027 | - | - | 189,027 | 173,312 | |
| - | - | - | |||
| - | - | - | |||
| 7,606 | - | 7,606 | 5,276 | ||
| 14,990 | - | - | 14,990 | 14,990 | |
| 1,739 | - | - | 1,739 | 1,701 | |
| 213,362 | - | - | 213,362 | 195,278 | |
| - | - | - | - | - | |
| 195,893 | - | - | 195,893 | 179,550 | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| 195,893 | - | - | 195,893 | 179,550 | |
| 17,468 | - | - | 17,468 | 15,729 | |
| - | - | - | - | - | |
| 17,468 | - | - | 17,468 | 15,729 | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| 17,468 | - | - | 17,468 | 15,729 | |
| 466,108 | - | - | 466,108 | 450,379 | |
| 483,576 | - | - | 483,576 | 466,108 |
CC17a (Excel)
1
2023
Section B Balance sheet
| Fixed assets Intangible assets (Note 15) Tangible assets (Note 14) Heritage assets (Note 16) Investments (Note 17) Total fixed assets Current assets Stocks (Note 18) Debtors (Note 19) Investments (Note 17.4) Cash at bank and in hand (Note 24) Total current assets Creditors: amounts falling due within one year (Note 20) Net current assets/(liabilities) Total assets less current liabilities Creditors: amounts falling due after one year (Note 20) Provisions for liabilities Total net assets or liabilities Funds of the Charity Endowment funds (Note 27) Restricted income funds (Note 27) Unrestricted funds Chapel Revaluation reserve Total funds Signed by one or two trustees on behalf of all the trustees |
Guidance Notes B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11 B12 B13 B14 B15 B16 B17 B18 B19 B20 B21 |
Unrestricted funds £ F01 |
Restricted income funds £ F02 |
Endowment funds Total this year £ £ F03 F04 |
Endowment funds Total this year £ £ F03 F04 |
Total last year £ F05 |
|---|---|---|---|---|---|---|
| - | - | - | - | - | ||
| 311,000 | - | - | 311,000 | 311,000 | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| 311,000 | - | - | 311,000 | 311,000 | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| 172,576 | - | - | 172,576 | 155,108 | ||
| 172,576 | - | - | 172,576 | 155,108 | ||
| - | - | - | - | - | ||
| 172,576 | - | - | 172,576 | 155,108 | ||
| 483,576 | - | - | 483,576 | 466,108 | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| 483,576 | - | - | 483,576 | 466,108 | ||
| - | - | - | ||||
| - | - | - | ||||
| 172,576 | - | 172,576 | 155,108 | |||
| 311,000 | 311,000 | 311,000 | ||||
| - | - | |||||
| 483,576 | - | - | 483,576 | 466,108 | ||
| Signature | Print Name | Date of approval dd/mm/yyyy |
||||
| Tim Andrews | 10/05/2025 | |||||
CC17a (Excel)
2
2023
Section C Notes to the accounts
Note 1 Basis of preparation
This section should be completed by all charities .
1.1 Basis of accounting
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts.
The accounts have been prepared in accordance with:
the Statement of Recommended Practice: Accounting and Reporting by Charities • and with ✓ preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 the Financial Reporting Standard applicable in the United Kingdom and Republic of • and with ✓ Ireland (FRS 102)
- and with the Charities Act 2011.
The charity constitutes a public benefit entity as defined by FRS 102.*
✓
- -Tick as appropriate
1.2 Going concern
If there are material uncertainties related to events or conditions that cast significant doubt on the charity's ability to continue as a going concern, please provide the following details or state "Not applicable", if appropriate:
An explanation as to those factors that support the conclusion that the charity is a going concern;
The Trustees are confident that the charity is a going Concern. There are no material uncertainties.
Disclosure of any uncertainties that make the going concern assumption doubtful;
Where accounts are not prepared on a going concern basis, please disclose this fact together with the basis on which the trustees prepared the accounts and the reason why the charity is not regarded as a going concern.
1.3 Change of accounting policy
The accounts present a true and fair view and the accounting policies adopted are those outlined in these accounts.
There have been no changes to accounting policies.
Please disclose:
(i) the nature of the change in accounting policy;
CC17a (Excel)
3
2023
(ii) the reasons why applying the new accounting policy provides more reliable and more relevant information; and (iii) the amount of the adjustment for each line affected in the current period, each prior period presented and the aggregate amount of the adjustment relating to periods before those presented, 3.44 FRS 102 SORP.
1.4 Changes to accounting estimates
No changes to accounting estimates have occurred in the reporting period (3.46 FRS 102 SORP).
Please disclose:
(i) the nature of any changes; (ii) the effect of the change on income and expense or assets and liabilities for the current period; and (iii) where practicable, the effect of the change in one or more future periods.
1.5 Material prior year errors
No material prior year error have been identified in the reporting period (3.47 FRS 102 SORP).
Please disclose:
(i) the nature of the prior period error; (ii) for each prior period presented in the accounts, the amount of the correction for each account line item affected; and (iii) the amount of the correction at the beginning of the earliest prior period presented in the accounts.
CC17a (Excel)
2023
4
Section C Notes to the accounts (cont)
Note 2 Accounting policies 2.2 INCOME
| Note 2 Accounting policies 2.2 INCOME |
|||
|---|---|---|---|
| This standard list of accounting policies has been applied by the charity except for those ticked "No" or "N/a". Where a different or additional policy has been adopted then this is detailed in the box below. |
Yes No N/a |
||
| Recognition of income Donated services and facilities that are consumed immediately are recognised as income with an equivalent amount recognised as an expense under the appropriate heading in the SOFA. The cost of any stock of goods donated for distribution to beneficiaries is deemed to be the fair value of those gifts at the time of their receipt and they are recognised on receipt. In the reporting period in which the stocks are distributed, they are recognised as an expense at the carrying amount of the stocks at distribution. Donated services and facilities Donated services and facilities are included in the SOFA when received at the value of the gift to the charity provided the value of the gift can be measured reliably. This includes any realised or unrealised gains or losses on the sale of investments and Income from interest, royalties and dividends This is included in the accounts when receipt is probable and the amount receivable can be measured reliably. Income from membership subscriptions Membership subscriptions received in the nature of a gift are recognised in Donations and Legacies. Membership subscriptions which gives a member the right to buy services or other benefits are recognised as income earned from the provision of goods and services as income from charitable activities. These are included in the Statement of Financial Activities (SoFA) when: • the charity becomes entitled to the resources; · it is more likely than not that the trustees will receive the resources; and • the monetary value can be measured with sufficient reliability. Donated goods Contractual income and performance related grants Offsetting There has been no offsetting of assets and liabilities, or income and expenses, unless required or permitted by the FRS 102 SORP or FRS 102. Grants and donations Grants and donations are only included in the SoFA when the general income recognition criteria are met (5.10 to 5.12 FRS102 SORP). This is only included in the SoFA once the charity has provided the related goods or services or met the performance related conditions. Donated goods are measured at fair value (the amount for which the asset could be exchanged) unless impractical to do so. In the case of performance related grants, income must only be recognised to the extent that the charity has provided the specified goods or services as entitlement to the grant only occurs when the performance related conditions are met (5.16 FRS 102 SORP). Legacies Legacies are included in the SOFA when receipt is probable, that is, when there has been grant of probate, the executors have established that there are sufficient assets in the estate and any conditions attached to the legacy are either within the control of the charity or have been met. Government grants The charity has received government grants in the reporting period Tax reclaims on donations and gifts Gift Aid receivable is included in income when there is a valid declaration from the donor. Any Gift Aid amount recovered on a donation is considered to be part of that gift and is treated as an addition to the same fund as the initial donation unless the donor or the terms of the appeal have specified otherwise except that gift aid receipts are only inlcuded in income when received.. Settlement of insurance claims Insurance claims are only included in the SoFA when the general income recognition criteria are met (5.10 to 5.12 FRS102 SORP) and are included as an item of other income in the SoFA. Gifts in kind for use by the charity are included in the SoFA as income from donations when receivable. Support costs The charity has incurred expenditure on support costs. Volunteer help Donated goods for resale are measured at fair value on initial recognition, which is the expected proceeds from sale less the expected costs of sale, and recognised in 'Income from other trading activities' with the corresponding stock recognised in the balance sheet. On its sale the value of stock is charged against 'Income from other trading activities' and the proceeds from sale are also recognised as 'Income from other trading activities'. Goods donated for on-going use by the charity are recognised as tangible fixed assets and included in the SoFA as incoming resources when receivable. The value of any voluntary help received is not included in the accounts but is described in the trustees’ annual report. |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
|||
| ✓ | |||
| Yes No N/a |
CC17a (Excel)
2023
5
| 2.4 ASSETS £5,000 Intangible fixed assets Heritage assets Current asset investments The charity has has investments which it holds for resale or pending their sale and cash and cash equivalents with a maturity date less than one year. These include cash on deposit and cash equivalents with a maturity date of less than one year held for investment purposes rather than to meet short term cash commitments as they fall due. They are valued at fair value except where they qualify as basic financial instruments. Debtors Debtors (including trade debtors and loans receivable) are measured on initial recognition at settlement amount after any trade discounts or amount advanced by the charity. Subsequently, they are measured at the cash or other consideration expected to be received. Stocks and work in progress Stocks held for sale as part of non-charitable trade are measured at the lower or cost or net realisable value. Goods or services provided as part of a charitable activity are measured at net realisable value based on the service potential provided by items of stock. Work in progress is valued at cost less any foreseeable loss that is likely to occur on the contract. Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, eg allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage. They are valued at cost. Investments Fixed asset investments in quoted shares, traded bonds and similar investments are valued at initially at cost and subsequently at fair value (their market value) at the year end. The same treatment is applied to unlisted investments unless fair value cannot be measured reliably in which case it is measured at cost less impairment. Investments held for resale or pending their sale and cash and cash equivalents with a maturity date of less than 1 year are treated as current asset investments Grants with performance conditions Where the charity gives a grant with conditions for its payment being a specific level of service or output to be provided, such grants are only recognised in the SoFA once the recipient of the grant has provided the specified service or output. Grants payable without performance conditions Where there are no conditions attaching to the grant that enables the donor charity to realistically avoid the commitment, a liability for the full funding obligation must be recognised. The charity has intangible fixed assets, that is, non-monetary assets that do not have physical substance but are identifiable and are controlled by the charity through custody or legal rights. The amortisation rates and methods used are disclosed in note 9.5 They are valued at cost. The charity has heritage assets, that is, non-monetary assets with historic, artistic, scientific, technological, geophysical or environmental qualities that are held and maintained principally for their contribution to knowledge and culture. The depreciation rates and methods used as disclosed in note 9.6.1.4. This includes any realised or unrealised gains or losses on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year except that the chapel has not been revalued and will not be in the forseeable future. 2.3 EXPENDITURE AND LIABILITIES Liability recognition Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out resources and the amount of the obligation can be measured with reasonable certainty. Investment gains and losses The charity accounts for basic financial instruments on initial recognition as per paragraph 10.7 FRS102 SORP. Subsequent measurement is as per paragraphs 11.17 to 11.19, FRS102 SORP. Tangible fixed assets for use by charity The depreciation rates and methods used are disclosed in note 9.2. Governance and support costs Support costs have been allocated between governance costs and other support. Governance costs comprise all costs involving public accountability of the charity and its compliance with regulation and good practice. They are valued at cost. These are capitalised if they can be used for more than one year, and cost at least Redundancy cost The charity made no redundancy payments during the reporting period. Deferred income No material item of deferred income has been included in the accounts. Creditors The charity has creditors which are measured at settlement amounts less any trade discounts Provisions for liabilities A liability is measured on recognition at its historical cost and then subsequently measured at the best estimate of the amount required to settle the obligation at the reporting date Basic financial instruments |
✓ | |||
|---|---|---|---|---|
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| £5,000 | ||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ | ||||
| Yes No N/a |
||||
| ✓ |
CC17a (Excel)
6
2023
Section C Notes to the accounts (cont)
Note 3 Analysis of income
| Donations andgifts Gift Aid Legacies General grants provided by government/other charities Membership subscriptions and sponsorships which are in substance donations Donatedgoods,facilities and services Other Total Other Total Other Total Interest income Dividend income Other Other Total Miscellaneous Items Total Conversion of endowment funds into income Gain on disposal of a tangible fixed asset held for charity's own use Gain on disposal of a programme related investment Other Total Other information: TOTAL INCOME Other: Other trading activities: Income from investments: Separate material item of income: Analysis Donations and legacies: Charitable activities: |
Analysis | Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
|---|---|---|---|---|---|---|
| Donations andgifts | 152,032 | - | - | 152,032 | 139,938 | |
| Gift Aid | 36,995 | - | - | 36,995 | 33,373 | |
| Legacies | - | - | - | - | ||
| General grants provided by government/other charities |
14,990 | - | - | 14,990 | 14,990 | |
| Membership subscriptions and sponsorships which are in substance donations |
- | - | - | - | ||
| Donatedgoods,facilities and services | - | - | - | - | ||
| Other | - | - | - | - | ||
| Total | 204,017 | - | - | 204,017 | 188,302 | |
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| Other | - | - | - | - | - | |
| Total | - | - | - | - | - | |
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| Other | - | - | - | - | - | |
| Total | - | - | - | - | - | |
| Interest income | 7,606 | - | - | 7,606 | 5,276 | |
| Dividend income | - | - | - | - | - | |
| Other | - | - | - | - | - | |
| Other | - | - | - | - | - | |
| Total | 7,606 | - | - | 7,606 | 5,276 | |
| - | - | - | ||||
| - | - | - | ||||
| Miscellaneous Items | 1,739 | - | - | 1,739 | 1,701 | |
| - | - | - | - | - | ||
| Total | 1,739 | - | - | 1,739 | 1,701 | |
| Conversion of endowment funds into income | - | - | - | - | - | |
| Gain on disposal of a tangible fixed asset held for charity's own use |
- | - | - | - | - | |
| Gain on disposal of a programme related investment |
- | - | - | - | - | |
| Other | - | - | - | - | - | |
| Total | - | - | - | - | - | |
| 213,362 | - | - | 213,362 | 195,278 | ||
CC17a (Excel)
2023
7
All income in the prior year was unrestricted except for: (please provide description and amounts)
Where any endowment fund is converted into income in the reporting period, please give the reason for the conversion.
Within the income items above the following items are material: (please disclose the nature, amount and any prior year amounts)
CC17a (Excel)
8
2023
Section C Notes to the accounts (cont)
Note 6 Analysis of expenditure
| Note 6 Analysis of expenditure | Analysis of expenditure | |||||
|---|---|---|---|---|---|---|
| Employment costs Premises hire Publicity & Evangelism Administration Serving Neighbours TOTAL EXPENDITURE Total other expenditure Incurred seeking donations Expenditure on charitable activities Individual grants and gifts Children and Youth work Training, Conferences , Events Chapel Total expenditure on charitable activities Other Total expenditure on raising funds Total Purchases Separate material item of expense Rent collection, property repairs and maintenance charges Analysis Expenditure on raising funds: Incurred seeking legacies |
Analysis | Unrestricted funds Restricted income funds Endowment funds Total funds Prior year £ £ |
||||
| Incurred seeking donations | - | - | - | - | - | |
| Incurred seeking legacies | - | - | - | - | - | |
| Rent collection, property repairs and maintenance charges |
- | - | - | - | - | |
| - | - | - | - | - | ||
| Total expenditure on raising funds | - | - | - | - | - | |
| Individual grants and gifts | 56,677 | - | 56,677 | 57,772 | ||
| Employment costs | 64,338 | 64,338 | 63,892 | |||
| Premises hire | - | - | - | |||
| Children and Youth work | 3,289 | 3,289 | 1,158 | |||
| Publicity & Evangelism | 2,642 | 2,642 | 1,092 | |||
| Training, Conferences , Events | 5,128 | 5,128 | 4,068 | |||
| Administration | 6,748 | 6,748 | 5,723 | |||
| Purchases | 4,748 | - | 4,748 | 42 | ||
| Serving Neighbours | 42,267 | - | 42,267 | 38,482 | ||
| Chapel | 10,057 | - | 10,057 | 7,320 | ||
| Total expenditure on charitable activities |
195,893 | - | - | 195,893 | 179,550 | |
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| Total | - | - | - | - | - | |
| - | - | - | - | - | ||
| - | - | - | - | - | ||
| Total other expenditure | - | - | - | - | - | |
| 195,893 | - | - | 195,893 | 179,550 |
Other information:
Analysis of expenditure on charitable activities
| Activity or programme |
Activities undertaken directly | Grant funding of activities |
Support Costs |
Total this year |
Total prior year |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Activity 1 |
CC17a (Excel)
9
2023
Activity 2 Other Total
Prior year expenditure on charitable activities can be analysed as follows: Within the expenditure items above the following items are material: (please disclose the nature, amount and any prior year amounts)
CC17a (Excel)
10
2023
Section C Notes to the accounts
Note 10 Details of certain items of expenditure
10.1 Fees for examination of the accounts
Please provide details of the amount paid for any statutory external scrutiny of accounts and other services provided by your independent examiner. If nothing was paid please enter '0' in the appropriate box(es).
| Please provide details of the amount paid for any statutory external scrutiny of accounts and other services provided by your independent examiner. If nothing was paid please enter '0' in the appropriate box(es). |
||
|---|---|---|
| Other fees (for example: financial advice, consultancy, accountancy services) paid to the independent examiner Independent examiner’s fees Assurance services other than audit or independent examination.(Note that no fee is charged by the examiner but a donation of £35 is made) Tax advisory fees |
This year £ |
Last year £ |
| 0 | 0 | |
| 0 | 0 | |
| 0 | 0 | |
| 0 | 0 |
CC17a (Excel)
11
2023
Section C Notes to the accounts (cont)
Note 11 Paid employees
Please complete this note if the charity has any employees.
11.1 Staff Costs
| Salaries and wages Employers National Insurance costs Other employee benefits Total staff costs Pension costs (defined contribution scheme) |
This year £ |
Last year £ |
|---|---|---|
| 59,589 | 57,862 | |
| 281 | 1,684 | |
| 4,468 | 4,347 | |
| - | ||
| 64,338 | 63,893 |
Please provide details of expenditure on staff working for the charity whose contracts are with and are paid by a related party
Please give details of the number of employees whose total employee benefits (excluding employer pension costs) fell within each band of £10,000 from £60,000 upwards. If there are no such transactions, please enter 'true' in the box provided.
No employees received employee benefits (excluding employer pension costs) for the reporting period of more than £60,000
TRUE
| Band | Number of employees |
|---|---|
| £60,000 to £69,999 | none |
| £70,000 to £79,999 | none |
| Over £80,000 | none |
| Please provide the total amount paid to key management personnel (includes trustees and senior management) for their services to the charity |
|
| The parts of the charity in which the employees work 11.2 Average head count in the year |
This year Number |
Last year Number |
|
|---|---|---|---|
| Fundraising | - | - | |
| Charitable Activities | 2 | 2 | |
| Governance | - | - | |
| Other | - | - | |
| Total | 2 | 2 |
11.3 Ex-gratia payments to employees and others (excluding trustees) Please complete if an ex-gratia payment is made.
Please explain the nature of the payment
CC17a (Excel)
12
2023
Please state the legal authority or reason for making the payment
Please state the amount of the payment (or value of any waiver of a right to an asset)
11.4 Redundancy payments
Please complete if any redundancy or termination payment is made in the period.
Total amount of payment
The nature of the payment (cash, asset etc.)
The extent of redundancy funding at the balance sheet date
Please state the accounting policy for any redundancy or termination payments
CC17a (Excel)
13
2023
Section C Notes to the accounts (cont) Note 12 Defined contribution pension scheme or defined benefit scheme accounted for as a defined contribution scheme.
12.1 Please complete this note if a defined contribution pension scheme is operated.
Amount of contributions recognised in the SOFA as an expense £4,468 Please explain the basis for allocating all our funds are unrestricted so this is not relevant. the liability and expense of defined contribution pension scheme between activities and between restricted and unrestricted funds. 12.2 Please complete this section where the charity participates in a defined benefit pension plan but is unable to ascertain its share of the underlying assets and liabilities. Please confirm that altough the scheme is accounted for as a defined contribution plan, it is a defined benefit plan. Please provide such information as is available about the plan's surplus or deficit and the implications, if any, for the reporting charity 12.3 Please complete this section where the charity participates in a multi-employer defined benefit pension plan that is accounted for as a defined contribution plan. Describe the extent to which the charity can be liable to the plan for other entities' obligations under the terms and conditions of the multi-employer plan
CC17a (Excel)
14
2023
Section C Notes to the accounts (cont)
Note 13 Grantmaking
Please complete this note if the charity made any grants or donations which in aggregate form a material part of the charitable activities undertaken.
13.1 Analysis of grants paid (included in cost of charitable activities)
| Analysis | Grants to institutions |
Grants to individuals |
Support costs | Total |
|---|---|---|---|---|
| Grants made to institutions | 36,373 | 36,373 | ||
| support for family doing bible translation work |
18,000 | - | 18,000 | |
| Miscellaneous | 2,304 | - | 2,304 | |
| Activity or project 4 | - | - | ||
| Total | 36,373 | 20,304 | - | 56,677 |
Please enter “Nil” if the charity does not identify and/or allocate support costs.
13.2 Grants made to institutions
| 13.2 Grants made to institutions | 13.2 Grants made to institutions | 13.2 Grants made to institutions | ||
|---|---|---|---|---|
| My charity has made grants to particular institutions that are material in the context of its grantmaking. Details of the institution supported, purpose of the grant and total paid to each institution is available on the charity's web site. |
Please provide details of charity's URL. |
|||
| Provide details below |
||||
| Names of institution | Purpose | Total amount of grantspaid £ |
||
| Sibanor | Alleviation of Poverty through Healthcare & Education |
20,228 |
||
| Note: Donations were received to cover this donation. Therefore the Trust is not making reference to the size of these donations on its website. |
||||
| Other Institutional Grants (none significant for accounts purposes) |
16,145 | |||
| - | ||||
| - | ||||
| - | ||||
| TOTAL GRANTS PAID to institutions Total grants to institutions in reporting period Other unanalysed grants |
36,373 | |||
| - | ||||
| 36,373 |
CC17a (Excel)
15
2023
Section C Notes to the accounts (cont)
Note 14 Tangible fixed assets
Please complete this note if the charity has any tangible fixed assets
14.1 Cost or valuation
| At the beginning of the year Additions Revaluations Disposals Transfers * At end of the year |
Freehold land & buildings £ |
Other land & buildings £ |
Plant, machinery and motor vehicles £ |
Fixtures, fittings and equipment £ |
Total £ |
|---|---|---|---|---|---|
| 311,000 | - | - | - | 311,000 | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| - | - | - | - | - | |
| 311,000 | - | - | - | 311,000 |
14.2 Depreciation and impairments
| *Basis* Rate At beginning of the year Disposals Depreciation Impairment Transfers At end of the year Net book value at the beginning of the year Net book value at the end of the year 14.3 Net book value* |
SL or RB | SL or RB | SL or RB | SL or RB | SL or RB | Straight Line ("SL") or Reducing Balance ("RB") |
|---|---|---|---|---|---|---|
| - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 311,000 - - - 311,000 311,000 - - - 311,000 |
||||||
| 311,000 | - | - | - | 311,000 | ||
| 311,000 | - | - | - | 311,000 |
14.4 Impairment
Please provide a description of the events and circumstances that led to the recognition or reversal of an impairment loss.
14.5 Revaluation
If an accounting policy of revaluation is adopted, please provide:
CC17a (Excel)
16
2023
the effective date of the revaluation
the name of independent valuer, if applicable
the methods applied and significant assumptions
the carrying amount that would have been recognised had the assets been carried under the cost model.
14.6 Other disclosures
(i) Please state the amount of borrowing costs, if any, capitalised in the construction of tangible fixed assets and the capitalisation rate used.
(ii) Please provide the amount of contractual commitments for the acquisition of tangible fixed assets.
(iii) Details of the existence and carrying amounts of property, plant and equipment to which the charity has restricted title or that are pledged as security for liabilities.
-
The "transfers" row is for movements between fixed asset categories.
-
** Please indicate the method of depreciation by deleting the method not applicable (SL = straight line;
CC17a (Excel)
17
2023
Section C Notes to the accounts (cont)
Note 24 Cash at bank and in hand
| Note 24 Cash at bank and in hand | ||
|---|---|---|
| Other Cash at bank and on hand Total Short term cash investments (less than 3 months maturity date) Short term deposits |
This year £ |
Last year £ |
| - | - | |
| - | - | |
| 172,576 | 155,108 | |
| - | - | |
| 172,576 | 155,108 |
CC17a (Excel)
18
2023
Section C Notes to the accounts (cont)
Note 28 Transactions with trustees and related parties
If the charity has any transactions with related parties (other than the trustee expenses explained in guidance notes) details of such transactions should be provided in this note. If there are no transactions to report, please enter “True” in the box or "False" if there are transactions to report.
28.1 Trustee remuneration and benefits
None of the trustees have been paid any remuneration or received any other benefits from an employment with their charity or a related entity (True or False)
TRUE
In the period the charity has paid trustees remuneration and benefits. Please give the amount of, and legal authority for, any remuneration or other benefits paid to a trustee by the charity or any institution or company connected with it.
| Name of trustee | Legal authority (eg order, governing document) |
Amounts paid or benefit value | Amounts paid or benefit value | Amounts paid or benefit value | Amounts paid or benefit value | Amounts paid or benefit value |
|---|---|---|---|---|---|---|
| This year | Last year | |||||
| Remuneration | Pension contribution |
Redundancy (including loss of office)/ex gratia |
Other | TOTAL | ||
| £ | £ | £ | £ | |||
Please give details of why remuneration or other employment benefits were paid.
Where an ex gratia payment has been made to a trustee, provide an explanation of the nature of the payment.
28.2 Trustees' expenses
If the charity has paid trustees expenses for fulfilling their duties, details of such transactions should be provided in this note. If there are no transactions to report, please enter “True” in the box below. If there are transactions to report, please enter "False".
No trustee expenses have been incurred (True or False)
| Type of expenses reimbursed | This year | Last year |
|---|---|---|
| £ | £ | |
| Travel | ||
| Subsistence | ||
| Accommodation | ||
| Other (please specify): | ||
| TOTAL |
Please provide the number of trustees reimbursed for expenses or who had expenses paid by the charity
CC17a (Excel)
19
2023
28.3 Transaction(s) with related parties
Please give details of any transaction undertaken by (or on behalf of) the charity in which a related party has a material interest, including where funds have been held as agent for related parties. If there are no such transactions, please enter 'true' in the box provided.
There have been no related party transactions in the reporting period (True or False)
| Name of the trustee or related party |
Relationship to charity |
Description of the transaction(s) |
Amount | Balance at period end |
Provision for bad debts at period end |
Amounts written off during reporting period |
|---|---|---|---|---|---|---|
| £ | £ | £ | £ | |||
In relation to the transactions above, please provide the terms and conditions, including any security and the nature of any payment (consideration) to be provided in settlement.
For any related party, please provide details of any guarantees given or received.
CC17a (Excel)
20
2023
(HARITY COMMISSION FOR ENGLAND AND WALES Independent examiner's report on the accounts Section A Independent Examiner's Report Report to the trusteesl members of COP( ITH C MkJfLCk4 HoLrrgPu C TKLJ&f Charlty no (if any) On accounts for the year ended sr ccÉM££R 2oZ* 29045 1 Sgt oul on pages Respective responsibililles of trustees and examiner The charity's trustees are responsible for the preparation of the accounts in accordance with the Charities Act 2011 1.the Act"). The charty's trustees consid8r that an audit is not required for this year under section 144 of the Act and that an independent examination is needed. he charity's gross income exceeded £250.000 and l am qLtalrfied to undertake the examination by being a qualrfied member of [named bodyll- Delete I l if not applicable. It is my responsibility to.. examine the accounts under section 145 of the Charities Act, to follow the applicable Directions given by the Charity Commission (under section 145(5}{b) of the Act, and to state whether particular matters have come to my attention Basis of independent My examination was carried out in accordance with general Directions given examinerf5 Statement by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those recA)rds. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanalions from the trustees conceming any such rnatters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a 'true and fair. view and the report is limited to those matters set out in the statement below. IER May 2018
Independent In connection with my examinalion, no material matters have come to my examiner's statement attention {other than that disclosed below '} which gives me cause to believe that in. any material respect.. the accounting records were not kept in accordance wilh section 130 of the Charities Act: or the accounts did not accord wilh the accounting records; or the accounts did not comply ¥wlh the applicable requirements conceming 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 examinatson. I have no COnmS and have come across no other matters in conr)ection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the acGounts to be reached. Please delete the words in the brackets rf they do not apply. Signed: Dato: jLisC245' Nam8: Relevant professtonal qualiflcation(s) or body (if any): Address: AI&H M1coMSr LICKS Hf 1£ Gf Section B Disclosure Only compleie If the examiner needs 10 nighiighl material matters ol concern (see CC32, Independent examination of charity accounts.. diiections and guidance lor examiners). IER May 2018
Glve here brlef detalls of any items that the examiner wishes to disclose. IER May 2018