OpenCharities

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

2024-08-31-accounts

Culham St Gabriel’s Trust Annual Review and Accounts 2023-24

Registered Address 30, St Giles, Oxford OX1 3LE

Registered Charity No: 309671

Dr Linda Whitworth

Introduction from Culham St Gabriel’s Trust, Chair of Trustees

This year has been one of change and growth and I begin my introduction to this annual report by expressing my thanks to our Kathryn, our CEO, and Tracey, our digital manager, for managing the changes which have taken place, while growing our presence in the world of religion and worldviews education. We have expanded our employee team from three to six and this SS. has improved our capacity to develop areas of growth such as grants and develop discussions and strategy with external groups involved in Religious Education.

It has also been a year of goodbyes and welcomes and I would like to thank the consultants who worked most generously with us until part-way through this year. We value all that they did to develop the Trust’s role in the RE world and wish them well. We have also said farewell to Rev. Peter Ballard and Mrs. Deborah Weston who gave freely of their time and wisdom as trustees for many years. We welcome Mr. Paul Knappett to the trustee body and welcome his financial specialism. We are an active trustee body and I am grateful to all trustees for their guidance and support through the developments which have taken place.

As a trust we are governed by our strategic objectives, as is clear from the layout of this annual report. The trust is currently well-positioned to promote our vision for Religion and Worldviews. We continue to provide a range of opportunities for teachers and leaders in personal and professional development and are engaged in active discussions about developments to enhance our subject

Dr Kathryn Wright

Introduction from Culham St Gabriel’s Trust, Chief Executive

This has been a year of change! In the last 12 months we have made three new appointments to our staff team, and my focus has been on building and nurturing a thriving team. It has been a delight to welcome Liz, Julia and Fiona. This has enabled the Trust to become more agile and responsive, to develop new innovative pieces of work and to better support our stakeholders. However, we also said ‘goodbye’ to several of our consultants who I worked closely with over the last five years. Kate, Kevin, Claire, Justine and Stacey gave a huge amount to the Trust and we are extremely grateful to them. As I write we are in the midst of a DfE Curriculum and Assessment Review Call for Evidence. For me there has never been a more important time to advocate and support religion and worldviews education. After refining its strategic objectives in 2023-24 and enhancing its staff team capacity, the Trust is in a strong position to inform and influence decision makers and empower teachers, leaders and stakeholders into the future.

2

Our Strategic Objectives 2023-2026

1. Promoting positive public perception and understanding of religion and worldviews education

2. Influencing governments’ policies in supporting a high-quality religion and worldviews education[1] , including the implementation of a National Plan in England

  1. Advocating for the importance of high-quality religion and worldviews education within the education world

4. Empowering the current and next generation of religion and worldviews education teachers and leaders

  1. Fostering and nurturing collaborative partnerships within the religion and worldviews education community

Our vision, mission, values, and strategy are rooted in our core charitable objectives which have at their heart the promotion of higher and further education, life-long learning, research, and development of religious education.

1 By the phrase religion and worldviews education, we are including what is currently to referred in legislation as Religious Education in England, Religion Values and Ethics in Wales, Religious and Moral Education in Scotland and Religious Education in Northern Ireland.

3

Promoting positive public perception and understanding of religion and worldviews education

Our Goals in 2023-24 were:

We believe we have contributed to a culture shift in the religion and worldviews community where FoRB is now regularly discussed and on the agenda. Across the year partnerships have been developed with UK FoRB Forum, the UK FoRB Forum Education working group and through direct contact with the UK Special Envoy for FoRB, Fiona Bruce MP before the July election. An extensive literature review ~~—~~ of FoRB and education was undertaken to identify the gaps in research and practice. As a result the Trust facilitated

conversations with a range of organisations working in the FoRB space, particularly those seeking to combat antisemitism and Islamophobia. This group aims to influence policy through collaborative working in 2024-25. A primary phase project reported in November 2023 evidencing the impact of interventions to introduce FoRB principles with young children.

Our CEO has worked closely with the RE Policy Unit throughout the year. We provided insight and support in relation to a new theory of change document, as well as to specific campaigns. This led to a focus on the business world, and the REady for work initiative. Over 40 organisations have endorsed the campaign. In addition, one of our grant funded projects is seeking to develop a Religion and Belief Literacy Standard for those working in the public sector, whilst another worked with the media across different cities to build relationships between faith and belief communities, teachers and journalists.

We awarded a grant to Faith and Belief Forum to develop their Identity Unboxed project with parents of school age children. The team have presented widely about the interim findings at several conferences. The response from parents involved in the pilot has been overwhelmingly positive. During 2023-24 a new participatory grant making project with home educators was developed with St Peter Saltley Trust and All Saints Educational Foundation. Whilst eL “Pe in ag impact is yet to be assessed, the learning from this is already impacting on other eS he q aspects of the Trust’s work in terms of diversity, equity and inclusion.

Finally, in August we took an exhibition stand to the Greenbelt Festival. The aim this year to engage particularly with home educators and governors, as well as to ask festival goers what their education priorities would b for the new Labour government.

4

Influencing governments’ policies in supporting a high-quality religion and worldviews education[2] , including the implementation of a National Plan in England

Our Goals in 2023-24 were:

Our strategic partnerships with the Religious Education Council of England and Wales, (REC) and with the RE Policy Unit have continued to have an impact this year. Our CEO has worked alongside the REC to support the recommendation of the National ~~ee~~ Content Standard for RE (NCS). This provides clarification and sets a benchmark for high-quality RE in the subject for all types of school in England. It is a potential gamechanging document for the sector. Through her advocacy work our CEO has helped to ensure this document is widely welcomed by multi academy trusts, faith school providers, and organisations such as the National Governance Association. Before the election, she met with ministers in the DfE to explain the document’s importance.

The Trust has supported lobbying with all political parties regarding the importance of a National Content Standard, but also in particular in relation to teacher recruitment and retention. The Trust utilised its social media platforms creating new assets to promote recruitment. It funded an Open Letter with cross-party support about the crisis in recruitment specifically in September 2023. Bursaries were reinstated in Autumn 2023; however subject knowledge enhancement funding was removed in April. Our CEO met with the Department for Education to raise concerns over this decision. We published a ~~ee~~ briefing paper which was shared with civil servants and ministers.

The Trust funded, and attended, a conference in Scotland. The Scottish Teachers Association of Religious and Moral Education (STARME) were awarded a grant for a Festival of Learning to showcase best practice in the subject enabling participants to enhance the quality of curriculum enactment and classroom pedagogy. In addition, the Trust is funding Queen’s University Belfast for a project entitled ‘RWE for All’. The project aims to create spaces for listening, dialogue and learning around issues related to religion and worldviews education in Northern Ireland, working with educators, parents and other stakeholders.

2 By the phrase religion and worldviews education, we are including what is currently to referred in legislation as Religious Education in England, Religion Values and Ethics in Wales, Religious and Moral Education in Scotland and Religious Education in Northern Ireland.

5

Advocating for the importance of high-quality religion and worldviews education within the education world

Our Goals in 2023-24 were:

We have strengthened our relationships with a range of partners over the last year including promoting our work through The Confederation of School Trusts, National Governance Association, National Institute of Teaching and Myatt & Co. Our CEO has been on the advisory group for OAK National Academy as well as some exam boards. We have listened to the views of senior leaders and this is shaping our future programmes particularly around teachers with other specialisms and raising up leaders with UK minority ethnic and global majority heritage backgrounds. Often it is the ‘unseen’ work of the CEO such as one-toone conversations with individual school leaders that support the wider impact of the Trust.

We helped three teachers achieve the Chartered College of Teaching Evidence-Informed Practice Module. We sponsored a leader of the subject through the MTPT Coaching scheme and provided additional opportunities for them to network with other leaders. We took 11 though our Year 1 and eight through Year 2 of Leadership scholarship programme. Of these participants, five ~~a~~ ii«éhAé~%l%l ~~0~~ have taken on further leadership responsibilities locally and/or nationally. This programme is now well established and highly regarded within the religion and worldviews community.

We have worked closely with subject associations particularly in relation to advice and resourcing post October 7[th] 2023.

6

Empowering the current and next generation of religion and worldviews education teachers and leaders

Our Goals in 2023-24 were:

Over 2300 people enrolled on e-learning courses an increase of 300 on the previous year. Over 1188 course completions were recorded, an increase of 162 on the previous year. This means that the Trust had a significant impact on the professional development of teachers over the last year. Many completing our courses are undertaking initial teacher education. Some courses were reviewed in light of the Religion and Worldviews Approach Handbook launched by the RE Council in May, as well as a new course about the National Content Standard. In addition, new bitesize animations were trialled as a new way of providing professional development.

Our scholarships ran at maximum capacity during the year, with almost 40 teachers benefitting from our programmes in a variety of ways – masters, doctoral, CTeach and leadership. Scholars are increasingly writing for publication and presenting at conferences, thus demonstrating the impact of our support.

~~ns~~ RE:ONLINE had a refresh in early 2024 as part of a wider more to focus more on the Culham St Gabriel’s brand bringing consistently to our messaging and making it easier to understood who we are and what we offer. Sessions per month remain around 20,000. We have experimented with new approaches to sharing of research. The Culham St Gabriel’s website saw increased traffic due largely to job adverts and our ~~—_—~~ work around freedom of religion or belief. We have over 400 people registered for RExChange which takes place in October 2024.

Use of social media to promote our work continues to be of increasing importance but has been challenging in the last 12 months due to wider contextual factors. Although followers on platforms such as X/Twitter remain high (over 10,000) we have noticed a drop in engagement. However, our LinkedIn following has almost doubled in the last year and we are seeing more people move to this platform to interact with our work.

The Trust supports other organisations who are working in this field. Our CEO works regularly with the National Association of Teachers of RE (NATRE) and the Association of Advisers, Inspectors and Consultants (AREIAC) to promote work with Multi-Academy Trust RE leads. She has attended symposium and networking events relating to teachers with other specialisms, recruitment and retention. She recorded two podcasts on the National Content Standard (RE Podcast) and importance of the humanities (Humanities 2020). A strategic funding award to NATRE enables leading teachers to take part in vital national conversations with the Department for Education and Ofsted.

7

Fostering and nurturing collaborative partnerships within the religion and worldviews education community

Our Goals for 2023-24 were:

Our CEO and Chair of the Trust work tirelessly to network with the religion and worldviews community, and with other funders supporting this field. Having a presence and engaging in conversations at national conferences has been significant this year. Our CEO also spoke at the following events: Catholic Inspectors and Advisers Conference, Royal Wootton Basset International Conference, NASACRE conference, Joint AREIAC/AULRE conference, Ormiston Academies RE Lead Network.

We have nurtured and strengthened partnerships through advice and support with: The Woolf Institute, Faith and Belief Forum, Theos, Religion Media Centre, Association of Church College Trusts, Templeton World Charity Foundation, Jerusalem Trust, Holocaust Memorial Day Trust, Greenbelt Festival, Open University, Independent Schools Association.

The Trust continued to fund RE Hubs (Infrastructure Programme). During this year the hub leads have worked strategically to network with multi-academy trusts, learned more about CPD provision in their areas and contributed regularly their website.

A Spotlight on our Home Education Fund. A joint fund with St Peter Saltley Trust and All Saints Educational Foundation.

This fund is for home educating families in the West Midlands region. Applicants can apply for a small grant to support your children and young people to learn about different worldviews (religious and nonreligious). It can help them explore, experiment with, or adapt their approach to religion & worldviews education. The fund has been co-designed with a group of home educating families. Funding for education is often directed to formal settings, while home educators often have little access to support or grants. We wanted to set up a new fund designed for and by the home education community, in the hope that it might pave the way for similar funds in the future. At the heart of the fund is a community panel of home educators who decide on the awards to be made.

8

List of all funding awards 2024-25

Masters Scholarships

The Trust has funded nine new masters’ scholars (with additional funding from Hockerill Educational Foundation £12,000).

Doctoral Scholarships

The Trust funded three new doctoral scholars (£30,000)

Chairs Fund

The Trust made £10,000 worth of hardship fund awards.

The Trust awarded six strategic funding awards (donations)

The Religious Education Council of England and Wales to support core costs and operations over the next three years: £150,000 over three years beginning September 2024

RE Policy Unit to continue its campaigning advocacy and lobbying work: £100K over 3 years beginning September 2024.

Theos Think Tank to support their project ‘Where is religion and worldviews education?’ Awarded £33,125

NATRE Leadership Fund to enable teachers to attend meetings with high level officials, Ofsted, Ofqual and so on £1,500

RE Policy Unit to support PR work in relation to religion and worldviews in particular the work of the champions £5,000

Edge Hill University to support their summer school in 2024 £8,000

The Trust awarded eight project grants

Queen’s University Belfast for a project entitled ‘RWE for All’. Grant Awarded £20,037

Open University for a project entitled ‘The Docutube Method: Teacher training, policy and practice across the UK. Grant Awarded: £22,478

Lincoln Diocesan Board of Education for a project entitled ‘Empowering Voices, Exploring Worldviews’. Grant awarded: £5,000

The Religion and Belief Literacy Partnership for their project : The Public Sector Religion and Belief Literacy Standard (ReLit Standard). Grant Awarded: £20,000

Catholic Bishop’s Conference and Bible Society for their project: Made in God’s Image, focussing on the development of resources to support teacher and pupil engagement with the exhibition. Grant Awarded: £5,000

9

Staffordshire SACRE for their project: Developing and defining strategic leadership in RE. Grant Awarded: £6,510

The Scottish Teachers Association of Religious and Moral Education (STARME) for a Festival of Learning to showcase best practice in the subject enabling participants to enhance the quality of curriculum enactment and classroom pedagogy. Grant Awarded: £5,049

The Faith and Belief Forum for their project: North-West and West Midlands Parental Engagement Project. Grant Awarded: £29,772

Looking to the future

Whilst this report focuses on the external impact of the Trust, we have five internal objectives that support our outward facing work. Significant streamlining of our book-keeping and financial processes has occurred to enable trustees to receive more meaningful reports. We have placed a strong emphasis on staff wellbeing, including introducing a Jubilee (7 year) Service Award and employer supported volunteering. Cyber security measures and development of a CRM system are supporting operational effectiveness.

These internal foci provide firm foundations for our future work as we build capacity through our strong staff team. As we look ahead the DfE curriculum and assessment review is likely to have an impact on our work, as is the continued number of teachers without an RE specialism who are teaching the subject in secondary schools. We are also seeking to reach into new education sectors such as alternative provision and into spaces where religion and worldview literacy is of increasing importance .

As well as new colleagues we have new trustees joining us in 2024-25, ensuring a highly skilled and effective Culham St Gabriel’s Team to help us work towards fulfilling our mission.

10

Summary of Income and Expenditure

----- Start of picture text -----
Income £818,352
Investments Other income
----- End of picture text -----

Expenditure £912801 Grants Programmes and Strategy Funding Core Support Costs

11

Governance of the Trust

Trustees 2023-24

Co opted Trustees:

Ms Alysia-Lara Ayonrinde 2022-2026

Ms Susie Al-Qassab 2022-2026

Revd Canon Peter Ballard 2020-2024 (Chair Finance and General Purposes Committee, Resigned January 2024)

Professor Robert Bowie 2023-2027 Mr James Cowen 2024 – 2028 (Co-opted September 2024) Ms Nansi Ellis 2023-2027(Chair of Grants and Education Committee) Ms Gillian Georgiou 2021-2025

Canon Dr Ann Holt OBE 2020- 2024 Mr Paul Knappett 2024—2028 (Co-opted April 2024) Dr Richard Kueh 2024 – 2028 (Co-opted September 2024) Mr Krystian McInnis 2022-2026

Ms Caroline Weir 2023-2027

Mrs Deborah Weston OBE 2020-2024 (Final term ended 31[st] August 2024)

Dr Linda Whitworth 2022-2026 (Chair of Trustees, Interim Chair of Finance and General Purposes Committee)

Nominated Trustees:

Revd Mark Bennet 2020-2024 Diocese of Southwark Nomination -Vacancy Mr Tony Wilson 2023-2027

Ex Officio:

Revd Canon Nigel Genders CBE

The Trust website is updated regularly with any changes to personnel, including changes in Trustees. www.cstg.org.uk/people.

Structure of the Trust

The Trust operates with two committees with defined roles in relation to finance and general purpose, and grant-giving and education, each reporting to the Full Board of Trustees. All documentation including policies, standing orders, agendas and minutes are managed through Microsoft Teams. New trustees meet with the Chair and Chief Executive before a recommendation is made to the Board. All trustees have signed the Trustee declaration and completed the register of interests. The Chief Executive provides a termly newsletter to trustees between Board meetings as well as an operational report at each Full Board meeting.

Reserves Statement

The unrestricted investments and deposit account shall be maintained at a figure approximating to twelve months’ investment income (approximately £650K). At this level of reserves, it should be possible to absorb future Stock Exchange fluctuations, other unforeseen contingencies and any higher-than-average grant applications or programme costs in any one year. At 31st August 2024 the unrestricted funds balance was £697,451 (2023: £835,622), of which £898,239 (2023: £1,016,445) was held in investments. Trustees are ensuring that they are meeting particular areas of need within the education sector especially during these uncertain times and used £250K of cash reserves to commit to funding the RE Policy Unit and Religious Education Council of England and Wales over the next three years. The level of unrestricted reserves and the charity’s reserves policy will continue to be reviewed regularly.

12

Investments and Risks Policy

The Culham St Gabriel’s investment objectives are:

The two objectives are of equal importance.

The major risks to which the Trust is exposed, in particular those related to the operations and finances of the Trust have been reviewed in light of the impact on investments of the continued war in Ukraine and the Middle East. Systems and procedures have been established to minimise and manage risks. Insurance policies have been reviewed in light of the changing operations of the Trust.

Key Management Personnel Renumeration

The pay of all employees is reviewed annually. Two new members of staff (Finance and Administration Officer and Grants, Governance and Partnership Manager) joined the Trust in 2023-24. These were newly created roles, and their salaries were benchmarked before advertising. Renumeration is reviewed to ensure that it is fair and not out of line with similar roles. Payments to consultants are also reviewed on an annual basis.

Public Benefit Statement

The Trust furthers its charitable purposes for the public benefit by advocating for and championing an education in religion and worldviews as set out in this annual review. In setting its operational plans and activities the trustees have considered the Charity Commission’s general guidance on public benefit. During the year ended 31st August 2024, the Trust has continued to provide support through strategic funding awards, grant-making and programmes as set out in this review. It has also developed its strategic partnerships with like-minded funders and other organisations with similar purposes.

13

Charity Information

CEO: Kathryn Wright
Auditor: Wenn Townsend
Chartered Accountants
30 St Giles'
Oxford
OX1 3LE
Bankers: National Westminster Bank plc
11 Market Place
Abingdon
Oxon
OX14 3HH
Investment Managers: CCLA Investment Management Limited
Senator House, 85 Queen Victoria Street
London
EC4V 4ET
Solicitors: Winckworth Sherwood
16 Beaumont Street
Oxford
OX1 2LZ
Registered Charity No: 309671

14

Trustees’ Responsibilities

The Trustees are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). The law applicable to charities in England and Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Charity and of the incoming resources and application of resources of the Charity for that period. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and Trust Deed. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. The Trustees are responsible for the maintenance and integrity of the charity and financial information included on the charity’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

The Trustees, in exercising their powers and duties, have complied with their duty to have due regard to the guidance on public benefit published by the Charity Commission.

ON BEHALF OF THE TRUSTEES

............................................... LATA Miconth

Linda Whitworth

11[th] December 2024

15

Independent Auditor’s Report to the Trustees of Culham St Gabriel’s Trust

Opinion

We have audited the financial statements of Culham St Gabriel’s Trust (the ‘charity’) for the year ended 31st August 2024 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow Statement, and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The trustees are responsible for the other information. The other information comprises the information included in the trustees’ annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

16

Independent Auditor’s Report to the Trustees of Culham St Gabriel’s Trust (continued)

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 require us to report to you if, in our opinion:

Responsibilities of trustees

As explained more fully in the trustees’ responsibilities statement set out on page 15, the trustees are responsible for the preparation of the financial statements which give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with regulations made under section 154 of that Act.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud is detailed below:

17

Independent Auditor’s Report to the Trustees of Culham St Gabriel’s Trust (continued)

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

Use of our report

This report is made solely to the charity’s trustees, as a body, in accordance with regulations made under Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity’s trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Wenn Townsend Chartered Accountants, Statutory Auditor 30 St Giles Oxford

11th December 2024

18

Culham St Gabriel’s Trust

Statement of Financial Activities for the year ended 31st August 2024

Note
Income from:
Charitable activities
2
Investments
3
Total income
Expenditure on:
Charitable activities:
Grants payable
4
Programme costs/strategic funding
5
Core support costs
6
Total expenditure
Net income/(expenditure) before
gains on investments
Net gains on investments
12
Net income/(expenditure)
Transfer between funds
Net movement in funds
Fund balances brought forward
at 1stSeptember 2023
Fund balances carried forward
at 31st August 2024		 Endowment Restricted Unrestricted
Total
Total
Fund
Funds
Funds
2024
2023
£
£
£
£
£
-
99,617
-
99,617
91,602
-
-
706,735
706,735
696,262
-
99,617
706,735
806,352
787,864
-
64,500
492,748
557,248
341,272
-
1,500
144,650
146,150
320,443
-
-
287,403
287,403
226,404
-
66,000
924,801
990,801
888,119
-
33,617
(218,066)
(184,449)
(100,255)
1,663,168
-
79,895 1,743,063
(777,004)
1,663,168
33,617
(138,171) 1,558,614
(877,259)
-
-
-
-
-
1,663,168
33,617
(138,171) 1,558,614
(877,259)
21,554,005
-
835,622 22,389,627 23,266,886
23,217,173
33,617
697,451 23,948,241 22,389,627

All income and expenditure derive from continuing activities.

19

Culham St Gabriel’s Trust

Balance Sheet Balance Sheet
at 31st August 2024
Note 2024 2023
£ £ £ £
£
Fixed assets
Tangible fixed assets 11 10,111 6,946
Investments 12 24,115,412 22,570,450
─────── ───────
24,125,523 22,577,396
Current assets
Debtors 13 120,113 181,905
Short term deposits 14 322,638 178,095
Cash at bank and in hand 15 18,636 17,498
─────── ───────
461,387 377,498
Liabilities:amounts falling due
within one year 16 (415,048) (393,171)
─────── ───────
Net current assets/(liabilities 46,339 (15,673)
─────── ───────
Total assets less current liabilities 24,171,862 22,561,723
Liabilities:amounts falling due
after more than one year 17 (223,621) (172,096)
─────── ───────
Net assets 23,948,241 22,389,627
═══════ ═══════
Capital funds
Endowment 19 23,217,173 21,554,005
Income funds
Restricted funds 19 33,617 -
Unrestricted funds - general 19 697,451 835,622
─────── ───────
Total charity funds 23,948,241 22,389,627
═══════ ═══════

Approved by the Board of Trustees on 11th December 2024 and signed on its behalf by

.....................................………. Linda Whitworth (Chair)

The notes on pages 22 to 38 form part of the financial statements

20

Culham St Gabriel’s Trust

Statement of Cash Flows for the year ended 31st August 2024

Note 2024 2023
£ £
Net cash flow from operating activities 22 (753,570) (899,394)
Cash flow from investing activities
Purchase of tangible assets (5,585) (6,376)
Proceeds from sale of investments 198,101 -
Interest received 1,057 439
Dividends received 705,678 695,823
─────── ───────
Net cash flow from investing activities 899,251 689,886
─────── ───────
─────── ───────
Net (decrease)/increase in cash and cash equivalents 145,681 (209,508)
Cash and cash equivalents at 1st September 2023 195,593 405,101
─────── ───────
Cash and cash equivalents at 31st August 2024 341,274 195,593
═══════ ═══════
Cash and cash equivalents consist of:
Cash at bank and in hand 15 18,636 17,498
Short term deposits 14 322,638 178,095
─────── ───────
Cash and cash equivalents at 31st August 2024 341,274 195,593
═══════ ═══════

21

Culham St Gabriel’s Trust

Notes to the accounts for the year ended 31st August 2024

1. Summary of significant accounting policies

a) General information and basis of preparation

Culham St Gabriel’s Trust is a charitable Trust in the United Kingdom. The address of the registered office is 30, St Giles, Oxford, OX1 3LE. The nature of the charity’s operations and principal activities are noted in the Trustees’ report.

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are prepared in sterling which is the functional currency of the charity.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

b) Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes.

Endowment funds represent those assets which must be held permanently by the Trust, principally investments. Income arising on the endowment funds can be used in accordance with the objects of the charity and is included as unrestricted income. Any capital gains or losses arising on the endowment fund investments form part of that fund.

c) Income recognition

All incoming resources are included in the Statement of Financial Activities (SoFA) when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably and it is probable that the income will be received.

For donations to be recognised the charity will have been notified of the amounts and the settlement date in writing. If there are conditions attached to the donation and this requires a level of performance before entitlement can be obtained then income is deferred until those conditions are fully met or the fulfilment of those conditions is within the control of the charity and it is probable that they will be fulfilled.

22

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

c) Income recognition (continued)

No amount is included in the financial statements for volunteer time in line with the SORP (FRS 102).

For legacies, entitlement is the earlier of the charity being notified of an impending distribution or the legacy being received. At this point income is recognised. On occasion legacies will be notified to the charity where it is not possible to measure the amount expected to be distributed. On these occasions, the legacy is treated as a contingent asset and disclosed.

Investment income is earned through holding assets for investment purposes such as units in investment funds. It includes dividends and interest. Where it is not practicable to identify investment management costs incurred within a scheme with reasonable accuracy the investment income is reported net of these costs. It is included when the amount can be measured reliably. Interest income is recognised using the effective interest method and dividend income is recognised as the charity’s right to receive payment is established.

d) Expenditure recognition

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Expenditure is recognised where there is a legal or constructive obligation to make payments to third parties, it is probable that the settlement will be required and the amount of the obligation can be measured reliably.

Irrecoverable VAT is charged as an expense against the activity for which expenditure arose.

Grants payable to third parties are within the charitable objectives. Where unconditional grants are offered, this is accrued as soon as the recipient is notified of the grant, as this gives rise to a reasonable expectation that the recipient will receive the grants. Where grants are conditional relating to performance then the grant is only accrued when any unfulfilled conditions are outside of the control of the charity.

e) Support costs allocation

Support costs are those that assist the work of the charity but do not directly represent charitable activities and include office costs, governance costs and administrative payroll costs. They are incurred directly in support of expenditure on the objects of the charity and include project management.

The analysis of these costs is included in note 8.

f) Tangible fixed assets

Tangible fixed assets (costing more than £1,000) are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

Office equipment 25% straight line Office furniture and fittings 25% straight line

23

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

Investments in subsidiaries are measured at cost less impairment.

Current asset investments are short term highly liquid investments and are held at fair value. These include cash on deposit and cash equivalents with a maturity of less than one year.

h) Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from the impairment are recognised in expenditure.

i) Impairment

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset’s cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

j) Leases Rentals payable and receivable under operating leases are charged to the SoFA on a straight line basis over the period of the lease.

k) Employee benefits

l) Tax

The charity is an exempt charity within the meaning of schedule 3 of the Charities Act 2011 and is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes.

m) Going concern

The financial statements have been prepared on a going concern basis as the Trustees believe that no material uncertainties exist. The Trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. They have concluded that the budgeted income and expenditure is sufficient with the level of reserves held for the charity to be able to continue as a going concern.

24

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

n) Critical accounting judgements

FRS 102 makes the distinction between a group plan and a multi-employer scheme. A group plan consists of a collection of entities under common control typically with a sponsoring employer. A multi-employer scheme is a scheme for entities not under common control and represents (typically) an industry-wide scheme such as Universities Superannuation Scheme. The accounting for a multi-employer scheme where the employer has entered into an agreement with the scheme that determines how the employer will fund a deficit results in the recognition of a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) and the resulting expense in profit or loss in accordance with section 28 of FRS 102. The Trustees are satisfied that Universities Superannuation Scheme meets the definition of a multi-employer scheme and has therefore recognised the discounted fair value of the contractual contributions under the funding plan in existence at the date of approving the financial statements.

2. Income from charitable activities

Income from charitable activities
2024 2023
£ £
Funding received:
All Saints Educational Trust 4,000 -
The Hockerill Foundation and Refunds – Masters scholarships 12,000 11,700
Horizons Seminar – Participant Contributions - 402
ITT Recruitment - 15,000
Jerusalem Trust – RE Hub/ Leadership Programme 50,000 60,000
Participatory Grant Making - 4,500
St Peter’s Saltley Trust 2,500 -
Templeton World Charity Foundation – RExChange/RE Online 31,117 -
────── ──────
99,617 91,602
══════ ══════

Of the above, £12,000 (2023: £11,700) The Hockerill Foundation income, £50,000 (2023: £60,000) Jerusalem Trust income, £4,000 (2023: £ni) of All Saints Educational Trust, £31,117 (2023: £ nil) Templeton World Charity Foundation income, £nil (2023: £15,000) ITT Recruitment income, £2,500 (2023: £nil) of St Peter’s Saltley Trust, and £nil (2023: £4,500) Participatory Grant Making income is restricted.

3. Income from investments

2024 2023
£ £
Investment funds 705,678 695,823
Bank interest 1,057 439
────── ──────
706,735 696,262
══════ ══════

25

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

4a) Grants payable

Number
£ of grants
Institutions (see note 4b) 495,432 17
Individuals 93,460 28
Refunds/withdrawals/amendments to previous period grants (31,644)
────── ──────
557,248 45
══════ ══════
4b) Grants payable to institutions
2024
£
Catholic Bishops Conference 5,000
Edgehill Summer School 8,000
Faith & Belief Forum 29,772
Faith & Belief Forum London Community Awards 5,000
Lincoln Diocesan Board of Education 5,000
NATRE Chair Fund 13,960
NATRE Leadership 3,000
Queen’s University Belfast 20,037
RE Council Eng & Wales 150,000
RE Council Eng & Wales - Chair 13,500
RE Hubs (RE Today) 50,000
RE policy Unit 105,000
Religion & Belief Literacy Partnership 20,000
Staffordshire SACRE 6,510
STARME 5,049
The Open University 22,479
Theos Think Tank 33,125
──────
495,432
══════

Of the above £50,000 (2023: £120,000) of RE Today grants awarded relates to works towards a national RE Hub, £2,500 of St Peter’s Saltley Trust funding, and £12,000 (2023: £nil) of scholarships awarded to individuals is restricted expenditure.

26

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

5. Programme costs/strategic funding

Programme costs/strategic funding
2024 2023
£ £
Strategic Objective 1: Promoting public perception 222,748 54,536
Strategic Objective 2: Influencing government policy 1,568 30,275
Strategic Objective 3: Advocating for importance of RW 23,619 67,002
Strategic Objective 4: Excellent Leadership and Teaching 210,991 138,303
Strategic Objective 5: R&W community working cohesively 218,000 2,604
Strategic Objective Internal 1: Communications 13,860 -
Strategic Objective Internal 5: Grants strategy 12,612 27,723
Less amounts recognised in Grants payable (557,248) -
────── ──────
146,150 320,443
══════ ══════

During 2023-24 the charity changed the way in which it records expenditure as it relates to its strategic objectives. The Strategic Objective which each grant is designed to advance is recorded on the accounting system at the point of award. This allows for the expenditure noted in the programme costs/strategic funding note (above) to be gross of grants made, and more accurately report the levels of expenditure relating to each objective.

Of the above, the following related to restricted expenditure:

Strategic Objective 1: Promoting public perception 1,500 -
Restricted expenditure: 3-nine - Recruitment - 18,000
Strategic Objective 4: Excellent Leadership and Teaching - 22,519
Strategic Objective Internal 5: Grants strategy - 4,500
────── ──────
1,500 45,019
══════ ══════

27

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

6. Core support costs

Core support costs
2024 2023
£ £
Salaries, wages and fees (note 8) 216,496 172,451
Staff development 3,528 408
Library expenses - 18
Telephone, printing, postage, stationery and advertising 1,325 744
Equipment, repairs and renewals (including IT services) 26,457 10,032
Travel expenses and subsistence 8,316 3,547
Professional charges and consultancy 2,544 2,289
Memberships/publications 1,383 2,696
Rent 661 7,808
Depreciation 2,420 962
Insurance 3,957 3,692
Accountancy costs 8,090 -
Auditor’s remuneration - other fees 1,563 1,287
Sundry expenses 332 2,728
Governance costs (see note 7) 10,331 17,742
────── ──────
287,403 226,404
══════ ══════
Governance costs
2024 2023
£ £
Recruitment, staff welfare & training 718 -
Trustees' expenses 1,093 2,487
Trustees’ additional strategy/DEI focused work - 5,295
Auditor’s remuneration - Audit fee 8,520 9,960
────── ──────
10,331 17,742
══════ ══════

7. Governance costs

28

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

8. Staff costs and employee benefits

The total staff costs and employee benefits was as follows:

2024 2023
£ £
Gross wages 152,274 130,725
Employers NIC 9,911 6,130
Pension contributions 54,311 35,596
────── ──────
216,496 172,451
══════ ══════

The average monthly number of employees, and the average number of full-time equivalent employees during the year was 4 (2023: 3).

The number of employees who received total employee benefits (excluding employer pension costs) of more than £60,000 is as follows:

2024 2023
£60,001 - £70,000 - 1
£70,001 - £80,000 1 -
══════ ══════

9. Trustees' and key management personnel remuneration and expenses

The trustees neither received nor waived any remuneration during the year (2023: £Nil) for performing their duties as trustees.

One trustee was paid a market rate for leadership programme mentoring during the period. During the year payments totalled £1,075 (2023: £1,000).

In the period, no (2023: 4) trustees were paid an honorarium for speaking at the RExChange conference and consultation regarding the Worldview Q&A, both at a market rate. During the current year payments totalled £nil (2023: £480).

The total amount of employee benefits received by key management personnel is £103,278 (2023: £76,857). The Trust considers its key management personnel comprise the Trustees and the CEO.

9 (2023:11) Trustees received reimbursed training, travel and meeting expenses of £1,093 (2023: £953).

10. Auditor’s remuneration

Auditor’s remuneration charged during the year amounted to £7,700 plus VAT for audit and £1,302 plus VAT for other services. (2023: £8,300 plus VAT for audit and £1,073 plus VAT for other services).

29

Culham St Gabriel’s Trust
Notes to the accounts (continued)
for the year ended 31st August 2024
11. Fixed assets
Tangible Office
equipment Total
£ £
Cost
At 1st September 2023 15,326 15,326
Additions 5,585 5,585
Disposals - -
───────────── ─────
At 31st August 2024 20,911 -
──────────────────
Depreciation
At 1st September 2023 8,380 8,380
Charge for the year 2,420 2,420
Eliminated on disposals - -
───────────── ─────
At 31st August 2024 10,800 10,800
───────────── ─────
Net book value
At 31st August 2024 10,111 10,111
══════════════════
At 31st August 2023 6,946 6,946
══════════════════

30

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

12. Fixed asset investments Fixed asset investments
2024 2023
£ £
a. Movement in year
Permanent endowment
Market value 1st September 2023 21,554,005 22,302,512
Realised/unrealised gains in market value 1,663,168 (748,507)
Withdrawal from investment fund (175,000) -
─────── ───────
Market value 31st August 2023 23,042,173 21,554,005
═══════ ═══════
Unrestricted general fund
Market value 1st September 2023 1,016,445 1,044,942
Unrealised gains in market value 79,895 (28,497)
Withdrawal from investment fund (23,101) -
─────── ───────
Market value 31st August 2024 1,073,239 1,016,445
═══════ ═══════
Total market value 31st August 2024 24,115,412 22,570,450
═══════ ═══════
b. At 31st August 2024
Cost Market value
£ £
Permanent endowment
CBF Church of England:
Investment Fund 7,459,654 19,707,898
Property Fund 1,885,612 1,872,876
Global Equity Fund 611,364 1,461,399
─────── ───────
At 31st August 2024 9,956,630 23,042,173
═══════ ═══════
At 31st August 2023 10,039,745 21,554,005
═══════ ═══════
Unrestricted general fund
CBF Church of England:
Investment Fund 293,809 1,023,776
Property Fund 46,941 49,464
Global Equity Fund - -
─────── ───────
At 31st August 2024 340,750 1,073,240
═══════ ═══════
At 31st August 2023 347,444 1,016,445
═══════ ═══════

The fair value of listed investments is determined by reference to the quoted price for identical assets in an active market at the balance sheet date.

31

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

13. Debtors
2024 2023
£ £
Trade debtors - 37
Accrued investment income 116,909 115,591
Prepayments and other accrued income 3,204 66,277
────── ──────
120,113 181,905
══════ ══════
14. Short term deposits
2024 2023
£ £
CBF ordinary deposit 322,638 178,095
══════ ══════
15. Cash and bank
2024 2023
£ £
Current Account 18,636 17,498
══════ ══════
16. Liabilities: amounts falling due within one year
2024 2023
£ £
Trade creditors 7,500 212
Accruals and deferred income 11,767 17,881
Grant and programme commitments (see note 18) 395,781 375,078
────── ──────
415,048 393,171
══════ ══════

32

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

17. Liabilities: amounts falling due after more than one year

2024 2023
£ £
Grant and programme commitments (see note 18) 223,621 172,096
═════ ═════

18. Grant and programme commitments

Commitments
entered into/increased Grants (paid)/
Payable in Commitment at during the period deferred Commitment at
year 1st September 2023 (net of withdrawals) in the period 31st August 2024
£ £ £ £
2023/24 375,078 139,535 (514,613) -
2024/25 146,288 250,859 (1,366) 395,781
2025/26 17,808 106,997 (1,277) 123,528
2026/27 6,000 89,500 233 95,733
2027/28 2,000 2,000 - 4,000
───── ───── ───── ─────
547,174 588,891 (517,023) 619,402
═════ ═════ ═════ ═════

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

19. Funds - 2024

|||At 1|||-----------------Expenditure--------------|||-----------------Expenditure--------------|||-----------------Expenditure--------------||||At 31| |---|---|---|---|---|---|---|---|---|---| ||September|||Grants|Programme|Support|Investment||August| |||2023|Income|payable|costs|costs|Gains|Transfers|2024| |||£|£|£|£|£|£|£|£| |Endowment|21,554,005||-|-|-|-|1,663,168|-|23,217,173| |Restricted|||||||||| |National RE Hub||-|50,000|(50,000)|-|-|-|-|-| |Conference||-|31,117|-|-|-|-|-|31,117| |Masters Scholarships||-|12,000|(12,000)|-|-|-|-|-| |All Saints Educational Trust||
-|4,000|-|(1,500)|-|-|-|2,500| |St Peter’s Saltley Trust||-|2,500|(2,500)|-|-|-|-|-| |Total restricted||-|99,617|(64,500)|(1,500)|-|-|-|33,617| |Unrestricted|835,622||706,735|(492,748)|(144,650)|(287,403)|79,895|-|697,451| |Total funds|22,389,627||806,352|(557,248)|(146,150)|(287,403)|1,743,063|-|23,948,241| |Funds - 2023|||||||||| |||At 1|||-----------------Expenditure--------------||||||At 31| ||September|||Grants|Programme|Support|Investment||August| |||2022|Income|payable|costs|costs|Gains|Transfers|2023| |||£|£|£|£|£|£|£|£| |Endowment|22,442,512||-|-|-|-|(748,507)|(140,000)|21,554,005| |Restricted|||||||||| |National RE Hub||60,000|60,000|(120,000)|-|-|-|-|-| |Conference||10,819|-|-|(10,819)|-|-|-|-| |Masters Scholarships||-|11,700|-|(11,700)|-|-|-|-| |ITT Recruitment||-|15,000|-|(18,000)|-|-|3,000|-| |Participatory Grant Making||-|4,500|-|(4,500)|-|-|-|-| |Total restricted||70,819|91,200|(120,000)|(45,019)|-|-|3,000|-| |Unrestricted|753,555||696,664|(221,272)|(275,424)|(226,404)|(28,497)|137,000|835,622| |Total funds|23,266,886||787,864|(341,272)|(320,443)|(226,404)|(777,004)|-|22,389,627|

34

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

19. Funds (continued)

National RE Hub – Funded by the Jerusalem Trust, this fund is for a two year project to create a national RE Hub and improve communication between teachers, professional development and resource providers, and research communities.

RExChange Conference - Funded by Templeton World Charity Foundation Inc., this fund is for speakers and workshop leaders at this research exchange event.

Masters Scholarships – Funded by the Hockerill foundation, this fund supports the masters scholarships programme.

All Saints Educational Trust – Funded by All Saints Educational Trust, this was for the new home education participatory grant making project evaluation.

St Peter’s Saltley Trust - Funded by St Peter’s Saltley Trust, this was for the new home education participatory grant making project.

Participatory Grant Making – Funded by All Saints Educational Foundation and St Peter Saltley Trust, this initiative is developing a co-constructed grant funded project with home educators.

Fund Transfers

In 2023, the fund transfer of £140,000 from endowment to unrestricted funds was made to cover the cost of grant commitments previously made, the £140,000 surplus was a result of the pension liability in 2022 being less than initially expected.

20. Analysis of net assets between funds – 2024

Endowment Restricted Unrestricted Total
funds funds funds funds
£ £ £ £
Tangible fixed asset - - 10,111 10,111
Investments 23,217,173 - 898,239 24,115,412
Debtors - - 132,113 132,113
Cash at bank and in hand - 33,617 307,657 341,274
Liabilities: due within one year - - (415,048) (415,048)
Liabilities: due after one year - - (223,621) (223,621)
─────── ─────── ─────── ───────
23,217,173 33,617 697,451 23,948,241
═══════ ═══════ ═══════ ═══════
Analysis of net assets between funds – 2023
Endowment Restricted Unrestricted Total
funds funds funds funds
£ £ £ £
Tangible fixed asset - - 6,946 6,946
Investments 21,554,005 - 1,016,445 22,570,450
Debtors - 60,000 121,905 181,905
Cash at bank and in hand - - 195,593 195,593
Liabilities: due within one year - (60,000) (333,171) (393,171)
Liabilities: due after one year - - (172,096) (172,096)
─────── ─────── ─────── ───────
21,554,005 - 835,622 22,389,627
═══════ ═══════ ═══════ ═══════

35

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

21. Related party transactions

During the year the Trust undertook the following transactions:

36

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

21. Related party transactions (continued)

22. Reconciliation of net income to net cash flow from operating activities

2024 2023
£ £
Net income for year 1,558,614 (877,259)
Dividends received (705,678) (695,823)
Interest receivable (1,057) (439)
Depreciation and impairment of tangible fixed assets 2,420) 962
Loss/(gain) on investment (1,743,063) 777,004
Decrease in debtors 61,792 (57,340)
Increase in creditors 73,402 (46,499)
─────── ───────
Net cash flow from operating activities (753,570) (899,394)
═══════ ═══════

37

Culham St Gabriel’s Trust

Notes to the accounts (continued) for the year ended 31st August 2024

23. Statement of financial activities for the year ended 31st August 2023

Note
Income from:
Charitable activities
2
Investments
3
Total income
Expenditure on:
Charitable activities:
Grants payable
4
Programme costs/strategic funding
5
Core support costs
6
Total expenditure
Net income/(expenditure) before
gains on investments
Net gains on investments
12
Net income/(expenditure)

Extraordinary items
Transfer between funds
Net movement in funds
Fund balances brought forward
at 1st September 2022

Fund balances carried forward
at 31st August 2023		 Endowment Restricted Unrestricted
Total
Total
Fund
Funds
Funds
2023
2022
£
£
£
£
£
-
91,200
402
91,602
82,182
-
-
696,262
696,262
697,159
-
91,200
696,664
787,864
779,341
-
120,000
221,272
341,272
182,164
-
45,019
275,424
320,443
534,670
-
-
226,404
226,404
240,558
-
165,019
723,100
888,119
957,392
-
(73,819)
(26,436)
(100,255)
(178,051)
(748,507)
-
(28,497)
(777,004)
(863,918)
(748,507)
(73,819)
(54,933)
(877,259) (1,041,969)
-
-
-
-
(500,000)
(140,000)
3,000
137,000
-
-
(888,507)
(70,819)
82,067
(877,259) (1,541,969)
22,442,512
70,819
753,555 23,266,886 24,808,855
21,554,005
-
835,622 22,389,627 23,266,886

38