CFI_CHARITABLE_TRUST - Accounts


Charity Registration No. 1101899
Company Registration No. 04984515 (England and Wales)
CFI CHARITABLE TRUST
(A COMPANY LIMITED BY GUARANTEE)
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
CFI CHARITABLE TRUST
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
D Greer (Chairman)
D Linnell
D O'Sullivan
A Crane
(Appointed 14 February 2019)
Chief executive
J Vince
Secretary
J Caladine
Charity number
1101899
Company number
04984515
Registered office
Chantry House
22 Upperton Road
Eastbourne
East Sussex
BN21 1BF
Independent examiner
Rachel Taylor FCA
Acuity Professional Partnership LLP
Fifth Floor
11 Leadenhall Street
London
EC3V 1LP
Bankers
Lloyds Bank
104 Terminus Road
Eastbourne
East Sussex
BN21 3AH
CFI CHARITABLE TRUST
CONTENTS
Page
Trustees' report
1 - 4
Independent examiner's report
5
Statement of financial activities
6
Statement of financial position
7 - 8
Notes to the financial statements
9 - 22
CFI CHARITABLE TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The Trustees present their report and financial statements for the year ended 31 December 2019.

The accounts have been prepared in accordance with the accounting policies set out in note 1 to the accounts and comply with the Charity's Memorandum and Articles of Association, the Companies Act 2006 and “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 (FRS 102) (effective 1 January 2015)”

Objectives and activities
The twin aims of the Charity are to serve the church, particularly with teaching material, and to bless Israel. Although special emphasis is placed on the majority ethnic group of Jewish people in Israel, a specific aim is also that of serving as a reconciling influence between Jews and Arabs and other minority groups.

A major emphasis of Christian Friends of Israel is educational, that is, the provision of accurate and up-to-date information on Israel and the surrounding region, education on the Hebraic heritage of Christianity, and the need for positive Jewish-Christian relationships. This is carried out by regular news letters and other printed material, audio CDs and video DVDs, lectures, the organisation of educational conferences and promoting tourism to Israel at a study level.

 

By providing a Christian perspective on current events, the Trust endeavours to enable Christians to pray for Israel and her people intelligently.

Public benefit

The Trustees consider that the activities, as described above, fulfil all the requirements of the Charity Commissions public benefit disclosure and comply with the Charity’s objects.

Achievements and performance

 

Review of the year 2019


The education of the public concerning the country of Israel and its citizens

We added additional venues to the Christian festivals and exhibitions attended this year with our resources stall, where we met open enquirers as well as encouraged existing supporters with the provision of educational material. Whilst our regional links remained at a similar level to previous, we saw a significant increase in our church links across the regions.

 

We made good progress in refreshing our communication material to make our message more accessible across the generations, redefining our three stands as encouraging understanding, challenging prejudice and assisting cross-community. We continued to use social media and will look to target this more effectively over the coming period. We took part in an across-faith national university forum which was well received and initiated further university invitations into the future.

 

The relief of the poor, sick, handicapped, aged or otherwise needy people who either live in Israel or are seeking to emigrate to that country

Alongside our regular restricted funds going to those in need in Israel, at our board meetings we allocated funds held for ‘where most needed in Israel’ to cross-community (Jewish/Arab) needy causes in Israel, including educational, medical services and youth work.

 

 

CFI CHARITABLE TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -

The advancement of education amongst Christians, Jews and the general public of what the Bible has to say about the history of the Jews in the land of Israel through to current times and God's plans for them

Several opportunities were taken by the chief executive, senior staff and regional links to speak at a variety of church venues, with some teaching courses initiated.

 

Our annual conference featured a theological college principal and national university organisation senior staff worker, together providing helpful understanding of a biblical approach to understanding Israel better, alongside insight into and practical connection with the younger generation.

 

Staff members, regional links and church links took part in or co-organised public events to mark Holocaust remembrance week across the country.

 

We were able to identify, promote and sell educational books, booklets, audio and audio-visual resources and distribute free literature, including writing and editing a new free leaflet.

 

The advancement of the Christian faith with particular reference to its teaching about the Jewish people

Monthly subscriptions of Judaic Christian themed teaching CDs were distributed.

 

Our quarterly magazine readership benefited from articles and regular features including Israel-related biblical exposition, hebraic teaching and Hebrew word studies, plus highlighted humanitarian causes.

 

Encouragement and informed prayer for Israel and its people

We edit a monthly prayer letter written in Israel which is widely read, alongside weekly and fortnightly email updates of news and prayer items. We periodically update a prayer page resource on our website. We arrange a national residential prayer conference each year at which both staff and trustees give talks and encouraged prayer, with related resources stall provided. We used a new, central venue enabling a wider access across the UK for attendees.

 

Regional prayer groups were encouraged to work alongside our regional links and church links and our coordinator was a speaker at outside prayer-themed conferences.

Financial review

The trustees are able to report a sound financial position at 31st December 2019. The charity had an overall operating surplus of £167,689 in 2019.

Income received from regular giving was close to budget for those giving with gift aid though slightly under for those non gift aided. We had an increase in churches and trusts giving. Our legacy income was sustained similar to the previous year.

Regular outgoings were maintained under control. With certain staff moving to part time for health reasons, we sought unsuccessfully to recruit an additional staff member. During the year our requirements changed so we plan to recruit in the new year under a different job description. A few improvements were made to the premises, with others agreed to be scheduled over the coming year. Mailing costs were kept to budget.

 

In accordance with the Charity Commission best practice, we have added a further sum of £75,000 to our reserve fund equivalent to six months operating costs. In addition we have set aside a further £100,000 of a development fund to enable the trust to expand its website and e-commerce and social media work and to incorporate a new database integration system.

 

CFI CHARITABLE TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

Reserves policy

 

The trustees consider it prudent to increase the set-aside to £150,000 representing approximately six month's operating expenditure on General Fund. Our policy remains to distribute restricted funds in a timely but cost efficient manner, generally distributing these on a quarterly cycle. We continue to keep our financial resources and obligations under review, mindful of our Christian, charitable and financial responsibility to be good stewards.

The Trustees have identified the major risks to which the Charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.

Structure, governance and management

The Charity is a company limited by guarantee established by Memorandum and Articles of Association dated 3 December 2003, registration number is 04984515. The Charity is also registered with the Charity Commission in England and Wales, registration number 1101899.

 

Further information such as the business and registered office addresses, and details of professional advisors can be found on the flysheet.

The Trustees, who are also the directors for the purpose of company law, and who served during the year were:

 

D Greer (Chairman)
D Linnell
D O'Sullivan
A Crane
(Appointed 14 February 2019)

The Trustees seek to appoint additional Trustees whenever necessary following recommendations from existing Trustees or the chief executive. A potential Trustee would be invited to attend Trustees' meetings as an observer for a few meetings, before any decision is taken concerning their ongoing involvement as a Trustee.

 

Potential Trustees are provided with all the relevant guides from the Charity Commission before any appointment.

 

None of the Trustees have any beneficial interest in the company. All of the Trustees are members of the company and guarantee to contribute £1 in the event of a winding up.

The day-to-day work of the Trust is overseen by the chief executive and support staff who are accountable to the Board of Trustees. The Trustees meet regularly and are responsible for the overall direction of the Charity, and for major financial decisions. The chief executive is assisted in his work by the senior staff.

The Charity is in fellowship with other branches of Christian Friends of Israel throughout the world and particularly with the co-ordinating office in Jerusalem, Israel. The CFI Charitable Trust is however independent of the other branches and the co-ordinating office in its finances, governance and management.

Risk Management

The Trustees have assessed the major risks to which the Charity is exposed, in particular those related to the operations and finances of the Charity, and are satisfied that the systems and policies in place are adequate to mitigate the Charity’s exposure to the major risks.

CFI CHARITABLE TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -
Statement of Trustees' responsibilities

The Trustees, who are also the directors of CFI Charitable Trust for the purpose of company law, 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).

 

Company Law 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, including the income and expenditure, of the charitable company for that year.

 

In preparing these financial statements, the Trustees are required to:

 

- select suitable accounting policies and then apply them consistently;

 

- observe the methods and principles in the Charities SORP;

 

- make judgements and estimates that are reasonable and prudent;

 

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue in operation.

 

The Trustees are responsible for keeping adequate 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 Companies Act 2006. 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' report was approved by the Board of Trustees.

D Greer (Chairman)
Trustee
Dated: 18 May 2020
CFI CHARITABLE TRUST
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF CFI CHARITABLE TRUST
- 5 -

I report to the Trustees on my examination of the financial statements of CFI Charitable Trust (the Charity) for the year ended 31 December 2019.

Responsibilities and basis of report

As the Trustees of the Charity (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).

Having satisfied myself that the financial statements of the Charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the Charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act). In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

Since the Charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

 

1

accounting records were not kept in respect of the Charity as required by section 386 of the 2006 Act; or

2

the financial statements do not accord with those records; or

3

the financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or

4

the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.

Rachel Taylor FCA
Acuity Professional Partnership LLP
Fifth Floor
11 Leadenhall Street
London
EC3V 1LP
Dated: .........................
CFI CHARITABLE TRUST
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2019
2019
2019
2018
2018
2018
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
4
492,754
72,582
565,336
521,420
124,360
645,780
Charitable activities
5
36,654
24,687
61,341
44,027
20,580
64,607
Investments
6
313
-
313
144
-
144
Total income
529,721
97,269
626,990
565,591
144,940
710,531
Expenditure on:
Charitable activities
7
329,376
129,925
459,301
322,371
172,289
494,660
Gross transfers between funds
18
-
-
-
(44,962)
44,962
-
Net income/(expenditure) for the year/
Net movement in funds
200,345
(32,656)
167,689
198,258
17,613
215,871
Fund balances at 1 January 2019
485,967
40,348
526,315
287,709
22,735
310,444
Fund balances at 31 December 2019
686,312
7,692
694,004
485,967
40,348
526,315

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
CFI CHARITABLE TRUST
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2019
31 December 2019
- 7 -
2019
2018
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
12
129,330
127,344
Investments
13
5,168
6,069
134,498
133,413
Current assets
Inventories
14
5,148
4,968
Trade and other receivables
15
23,706
49,451
Cash at bank and in hand
542,659
348,409
571,513
402,828
Current liabilities
Other payables
16
12,007
9,926
Net current assets
559,506
392,902
Total assets less current liabilities
694,004
526,315
Income funds
Restricted funds
18
7,692
40,348
Unrestricted funds
Designated funds:
Reserve fund
150,000
75,000
Management fund
100,000
100,000
Development fund
100,000
-
19
350,000
175,000
General unrestricted funds
336,312
310,967
686,312
485,967
694,004
526,315
CFI CHARITABLE TRUST
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2019
31 December 2019
- 8 -

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2019.

The Trustees acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its incoming resources and application of resources, including its income and expenditure, for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Trustees on 18 May 2020
D Greer (Chairman)
D Linnell
Trustee
Trustee
Company Registration No. 04984515
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
1
Accounting policies
Company information

CFI Charitable Trust is a private company limited by guarantee incorporated in England and Wales. The registered office is Chantry House, 22 Upperton Road, Eastbourne, East Sussex, BN21 1BF.

1.1
Accounting convention

The accounts have been prepared in accordance with the Charity's Memorandum and Articles of Association, the Companies Act 2006 and “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 (FRS 102)” (as amended for accounting periods commencing from 1 January 2016). The Charity is a Public Benefit Entity as defined by FRS 102.

 

The Charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.

The financial statements are prepared in sterling, which is the functional currency of the Charity. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the accounts, the Trustees have a reasonable expectation that the Charity has adequate resources to continue in operational existence for the foreseeable future. Thus the Trustees continue to adopt the going concern basis of accounting in preparing the accounts.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the Trustees in furtherance of their charitable objectives.

Restricted funds are monies received for specific purposes laid down by the donor. Expenditure which meets these restricted funds criteria is charged to the fund.
1.4
Income
Income is recognised when the Charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the Charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is included in the donation to which it relates to and is recognised at the time of the donation.

 

Income from charitable activities is recognised when the risks and rewards have been transferred to the purchaser of services or products. It is stated net of VAT, if any.

Legacies are recognised on receipt or otherwise if the Charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 10 -
1.5
Expenditure

All expenditure is accounted for on an accruals basis and has been included under expense categories that aggregate all costs for allocation to activities. Where costs cannot be directly attributed to particular activities they have been allocated on a basis consistent with the use of the resources.

 

Charitable costs are allocated between the categories of direct charitable expenditure and support costs, such as administration, in accordance with the nature of the costs. Governance costs are those incurred in the overall governance of the charity and compliance with constitutional and statutory requirements.

 

No amounts are included for services provided by volunteers.

1.6
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following basis:

Land and buildings
2% straight line on buildings
Fixtures, fittings and equipment
25% on a straight line basis

Freehold land is not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in net income/(expenditure) for the year.

Fixed Asset additions below £250 are not capitalised.

1.7
Non-current investments

Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.

1.8
Impairment of non-current assets

At each reporting end date, the Charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.9
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. Items held for distribution at no or nominal consideration are measured the lower of replacement cost and cost.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.10
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 11 -
1.11
Financial instruments

The Charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the Charity's balance sheet when the Charity becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including trade and other payables and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Charity’s contractual obligations expire or are discharged or cancelled.

1.12
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the Charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

From 1 January 2016 the Charity set up a pension scheme for all employees with the National Employment Savings Trust (NEST). Contributions payable are charged in the General fund in the year they are payable.

1.14
Taxation
In the opinion of the trustees, the trust is not subject to United Kingdom taxation on its income.
The charity is registered for VAT and accounts for VAT on its standard rated supplies. Irrecoverable VAT, if any, is included in the cost of the expense it relates to and is charged as a cost when incurred.
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
2
Critical accounting estimates and judgements

In the application of the Charity’s accounting policies, the Trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Funds

General Fund (Unrestricted)

This oversees the day to day work of the Charity.

 

Designated Funds

Reserve fund

This represents funds put aside as a general reserve as set out in the reserves policy.

 

Where Most Needed in General

This fund represents specific gifts given to the trust to be used by the trustees at their discretion for specific needy areas of the general fund. Sums given to the trust to be disbursed where needed.

 

Change Management fund

This fund represents money set aside from legacies to provide resources to cover the costs of future changes.

 

Development fund

This fund represents money set aside from legacies to provide resources to develop our website/e-commerce/database and for social media expansion.

 

Restricted Funds

Social and Humanitarian fund

This fund incorporates monies for social and humanitarian causes mainly in Israel but also in other parts of the world. It is made up of

 

CFI Jerusalem (A separate Charity, or Amuta, in Israel).

Non-CFI Jerusalem (Various projects including Where most needed in Israel).

 

Conferences and Tours

This fund encompasses the various prayer and educational conferences of CFI and tours to Israel and is regarded as restricted. Offerings taken at the conferences are utilised to cover the costs and any surplus is regarded as given for the general purposes of the trust and transferred accordingly.

 

Ministers Tour

This fund was specifically set up to fund clergy tours to Israel.

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 13 -
4
Donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2019
2019
2019
2018
2018
2018
£
£
£
£
£
£
Donations and gifts
228,226
72,582
300,808
258,911
119,509
378,420
Legacies receivable
264,528
-
264,528
262,509
4,851
267,360
492,754
72,582
565,336
521,420
124,360
645,780
5
Charitable activities
2019
2018
£
£

Courses, conferences and tours

24,687
20,580

Product sales and fees

36,654
44,027
61,341
64,607
Analysis by fund
Unrestricted funds
36,654
44,027
Restricted funds
24,687
20,580
61,341
64,607
6
Investments
Unrestricted
Unrestricted
funds
funds
2019
2018
£
£

FA Investment Israel Bond Growth

99
69
Interest receivable
214
75
313
144
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 14 -
7
Charitable activities
2019
2018
£
£
Staff costs
176,396
171,695

Product costs (adjusted for stock)

19,910
24,852

Courses, conferences and tours

57,343
47,494

Printing, postage and stationery

37,260
39,852

Communication and contributors

14,846
11,555

Education and promotional events

17,073
14,149

Advocacy

2,335
4,027

Training, Meetings and hospitality

2,141
2,057
327,304
315,681
Grant funding of activities (see note 8)
76,082
128,595
Share of support costs (see note 9)
40,222
34,407
Share of governance costs (see note 9)
15,693
15,977
459,301
494,660
Analysis by fund
Unrestricted funds
329,376
322,371
Restricted funds
129,925
172,289
459,301
494,660
8
Grants payable
2019
2018
£
£
Grants to institutions:
CFI Jerusalem Projects
57,176
100,777
Non-CFI Projects
16,406
17,167
Other
2,500
10,651
76,082
128,595
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 15 -
9
Support costs
Support costs
Governance costs
Total
2019
Support costs
Governance costs
Total
2018
£
£
£
£
£
£
Depreciation
6,045
-
6,045
4,217
-
4,217

Premises costs, head office and north east office

16,254
-
16,254
12,450
-
12,450

Office equipment, software and consumables

9,224
-
9,224
8,936
-
8,936

IT and web consultants

4,741
-
4,741
4,809
-
4,809

Travelling and accommodation

3,071
-
3,071
2,617
-
2,617

Miscellaneous

887
-
887
1,378
-
1,378

Accountancy fees

-
9,200
9,200
-
9,255
9,255

Independent examination fees

-
1,580
1,580
-
1,300
1,300

Bank and finance charges

-
3,715
3,715
-
3,844
3,844

Board expenses

-
1,198
1,198
-
1,578
1,578
40,222
15,693
55,915
34,407
15,977
50,384
Analysed between
Charitable activities
40,222
15,693
55,915
34,407
15,977
50,384
10
Trustees

No remuneration is paid to the Trustees. Reasonable travel, accommodation and related expenses were reimbursed of £1,198 (2018: £1,578).

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 16 -
11
Employees
Number of employees

The average monthly number of full and part time employees during the year was:

2019
2018
Number
Number
Direct charitable work
7
7
Administration
2
2
9
9
Employment costs
2019
2018
£
£
Wages and salaries
163,589
159,980
Social security costs
8,939
8,586
Other pension costs
3,868
3,129
176,396
171,695
There were no employees whose annual remuneration was £60,000 or more.
12
Property, plant and equipment
Land and buildings
Fixtures, fittings and equipment
Total
£
£
£
Cost
At 1 January 2019
191,407
7,614
199,021
Additions
-
8,032
8,032
At 31 December 2019
191,407
15,646
207,053
Depreciation and impairment
At 1 January 2019
64,864
6,814
71,678
Depreciation charged in the year
3,360
2,685
6,045
At 31 December 2019
68,224
9,499
77,723
Carrying amount
At 31 December 2019
123,183
6,147
129,330
At 31 December 2018
126,543
801
127,344
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 17 -
13
Fixed asset investments

Israel Bonds

£
Cost or valuation
At 1 January 2019
6,069
Valuation changes
99
Overstatement 2018
(1,000)
At 31 December 2019
5,168
Carrying amount
At 31 December 2019
5,168
At 31 December 2018
6,069
14
Inventories
2019
2018
£
£
Finished goods and goods for resale
5,148
4,968

Stock represents books, (audio) CD's and (video) DVD's and other related products.

15
Trade and other receivables
2019
2018
Amounts falling due within one year:
£
£
Trade receivables
50
127
Legacies due
-
32,000
VAT and Gift Aid recoverable
17,626
11,289
Prepayments and accrued income
6,030
6,035
23,706
49,451
16
Other creditors falling due within one year
2019
2018
£
£
Trade payables
6,707
2,431
Accruals and deferred income
5,300
7,495
12,007
9,926
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 18 -
17
Retirement benefit schemes
Defined contribution schemes

The charge to statement of financial activities in respect of defined contribution schemes was £3,868 (2018 - £3,129).

 

No contributions were outstanding and due to the pension fund at the end of the year (2018 - £nil).

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 19 -
18
Restricted funds
The income funds of the charity include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:
Movement in funds
Movement in funds
Balance at
1 January 2018
Incoming resources
Resources expended
Transfers
Balance at
1 January 2019
Incoming resources
Resources expended
Transfers
Balance at
31 December 2019
£
£
£
£
£
£
£
£
£
Social and Humanitarian Fund
-
124,360
(124,795)
435
-
72,582
(72,582)
-
-
Conferences and Tours
-
19,580
(22,107)
17,527
15,000
24,687
(36,206)
4,211
7,692
Ministers Tour
22,735
1,000
(25,387)
27,000
25,348
-
(21,137)
(4,211)
-
22,735
144,940
(172,289)
44,962
40,348
97,269
(129,925)
-
7,692

The surplus on the Ministers Tour Fund 2019 (also funded from General resources in 2018) was transferred to the Conferences and Tours Fund.

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
19
Designated funds

The income funds of the charity include the following designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes:

Movement in funds
Movement in funds
Balance at
1 January 2018
Incoming resources
Resources expended
Transfers
Balance at
1 January 2019
Incoming resources
Resources expended
Transfers
Balance at
31 December 2019
£
£
£
£
£
£
£
£
£
Reserve Fund
50,000
-
-
25,000
75,000
-
-
75,000
150,000
Where Most Needed In General
-
8,605
(3,800)
(4,805)
-
7,551
(3,500)
(4,051)
-
Change Management Fund
-
-
-
100,000
100,000
-
-
-
100,000
Development Fund
-
-
-
-
-
-
-
100,000
100,000
50,000
8,605
(3,800)
120,195
175,000
7,551
(3,500)
170,949
350,000

Notes

1. A further £75,000 was transferred to the Reserve Fund from the General Fund.

2. A new Development Fund was established with a transfer of £100,000 from the General Fund.

3. The surplus of £4,051 from Where Most Needed in General was moved to the General Fund.

CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
20
Analysis of net assets between funds

Unrestricted & Designated funds

Restricted funds
Total

Unrestricted & Designated funds

Restricted funds
Total
2019
2019
2019
2018
2018
2018
£
£
£
£
£
£
Fund balances are represented by:
Property, plant and equipment
129,330
-
129,330
127,344
-
127,344
Investments
5,168
-
5,168
6,069
-
6,069
Current assets/(liabilities)
551,814
7,692
559,506
352,554
40,348
392,902
686,312
7,692
694,004
485,967
40,348
526,315
21
Operating lease commitments

At the reporting end date the Charity had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2019
2018
£
£
Within one year
2,197
4,247
Between two and five years
-
2,197
2,197
6,444
22
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
37,345
36,281
CFI CHARITABLE TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
22
Related party transactions
(Continued)
- 22 -
Transactions with related parties

During the year the Charity entered into the following transactions with related parties:

Accountancy services
2019
2018
£
£
Other related parties
9,200
9,255
9,200
9,255

The Charity engaged Caladine Ltd to provide accounting support to the Trustees. Caladine Ltd is a company controlled by John Caladine, who serves the Charity as Company Secretary. Details of fees paid to Caladine Ltd are shown in the table above.

The total amount of donations without conditions received from the Trustees during the year was £2,920 (2018: £0).

23
Members liabilities

CFI Charitable Trust is a company limited by guarantee and has no share capital. Under the terms of the memorandum of association every member is liable to contribute a sum not exceeding £1 in the event of the company being wound up during the time he or she is a member or one year thereafter. At 31 December 2019 there were 4 members (2018 – 4 members).

2019-12-312019-01-01falseCCH SoftwareiXBRL Review & Tag 2020.2049845152019-01-012019-12-3104984515bus:Director12019-01-012019-12-3104984515bus:Director42019-01-012019-12-3104984515bus:Director52019-01-012019-12-3104984515bus:Director62019-01-012019-12-3104984515bus:CompanySecretary12019-01-012019-12-31049845152019-12-31049845152018-12-3104984515bus:FRS1022019-01-012019-12-3104984515bus:IndependentExaminationCharity2019-01-012019-12-3104984515bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP