Hillingdon Pentecostal Church - Charities report - 20.1.6

Hillingdon Pentecostal Church - Charities report - 20.1.6


PTP Accounts Production v20.1.5.71 Other Company accounts True false Pounds 1.1.19 31.12.19 31.12.19 FY J S Reid Mrs T D Hodgkinson Rev C John T F Williams D M Clements FRS 102 Independent examiner Large and medium-sized companies regime for accounts Full Charities SORP true true true true false true false false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure103126642018-12-31103126642019-12-31103126642019-01-012019-12-31103126642017-12-31103126642018-01-012018-12-31103126642018-12-3110312664ns22:CharitableCompanyLimitedByGuarantee2019-01-012019-12-3110312664ns15:PoundSterling2019-01-012019-12-3110312664ns22:Trustee12019-01-012019-12-3110312664ns22:Trustee22019-01-012019-12-3110312664ns22:Trustee32019-01-012019-12-3110312664ns22:Trustee42019-01-012019-12-3110312664ns22:Trustee52019-01-012019-12-3110312664ns11:FRS1022019-01-012019-12-3110312664ns11:IndependentExaminationCharity2019-01-012019-12-3110312664ns11:LargeMedium-sizedCompaniesRegimeForAccounts2019-01-012019-12-3110312664ns11:FullAccounts2019-01-012019-12-3110312664ns11:CharitiesSORP2019-01-012019-12-3110312664ns16:EnglandWales2019-01-012019-12-3110312664ns11:RegisteredOffice2019-01-012019-12-3110312664ns22:Activity82019-01-012019-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity82019-01-012019-12-3110312664ns22:Activity82018-01-012018-12-3110312664ns22:Activity92019-01-012019-12-3110312664ns22:Activity9ns22:TotalRestrictedIncomeFunds2019-01-012019-12-3110312664ns22:Activity92018-01-012018-12-3110312664ns22:Activity102019-01-012019-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity102019-01-012019-12-3110312664ns22:Activity102018-01-012018-12-3110312664ns22:Activity112019-01-012019-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity112019-01-012019-12-3110312664ns22:Activity112018-01-012018-12-3110312664ns22:Activity132019-01-012019-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity132019-01-012019-12-3110312664ns22:Activity132018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFunds2019-01-012019-12-3110312664ns22:TotalRestrictedIncomeFunds2018-12-3110312664ns22:TotalRestrictedIncomeFunds2019-12-3110312664ns6:WithinOneYearns22:TotalRestrictedIncomeFunds2019-12-3110312664ns6:WithinOneYear2019-12-3110312664ns6:WithinOneYear2018-12-3110312664ns22:TotalRestrictedIncomeFundsns6:AfterOneYear2019-12-3110312664ns6:AfterOneYear2019-12-3110312664ns6:AfterOneYear2018-12-3110312664ns6:LandBuildingsns6:OwnedOrFreeholdAssets2019-01-012019-12-3110312664ns6:FurnitureFittingsToolsEquipment2019-01-012019-12-311031266422019-01-012019-12-3110312664ns6:OwnedAssets2019-01-012019-12-3110312664ns6:OwnedAssets2018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity82018-01-012018-12-3110312664ns22:Activity9ns22:TotalRestrictedIncomeFunds2018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity102018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity112018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFundsns22:Activity132018-01-012018-12-3110312664ns22:TotalRestrictedIncomeFunds2018-01-012018-12-3110312664ns6:LandBuildingsns6:OwnedOrFreeholdAssets2018-12-3110312664ns6:FurnitureFittings2018-12-3110312664ns6:FurnitureFittings2019-01-012019-12-3110312664ns6:LandBuildingsns6:OwnedOrFreeholdAssets2019-12-3110312664ns6:FurnitureFittings2019-12-3110312664ns6:LandBuildingsns6:OwnedOrFreeholdAssets2018-12-3110312664ns6:FurnitureFittings2018-12-3110312664ns6:Secured2019-12-3110312664ns6:Secured2018-12-3110312664ns22:TotalUnrestrictedFunds2018-12-3110312664ns22:TotalUnrestrictedFunds2019-01-012019-12-3110312664ns22:TotalUnrestrictedFunds2019-12-31
REGISTERED COMPANY NUMBER: 10312664 (England and Wales)
REGISTERED CHARITY NUMBER: 1169334











Report of the Trustees and

Unaudited Financial Statements for the Year Ended 31 December 2019

for

Hillingdon Pentecostal Church

Hillingdon Pentecostal Church






Contents of the Financial Statements
for the Year Ended 31 December 2019




Page

Report of the Trustees 1 to 5

Independent Examiner's Report 6

Statement of Financial Activities 7 to 8

Balance Sheet 9 to 10

Notes to the Financial Statements 11 to 17

Hillingdon Pentecostal Church (Registered number: 10312664)

Report of the Trustees
for the Year Ended 31 December 2019

The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with
the financial statements of the charity for the year ended 31 December 2019. The accounts have been prepared in
accordance with the accounting policies set out on page 11.

OBJECTIVES AND ACTIVITIES
Objectives and aims
The objects of the Church ("the Objects") are for the benefit of the public:

(a) To advance the Christian faith in accordance with the Statement in such ways and in such parts of the United
Kingdom or the world as the Church Council from time to time may think fit;

(b) To relieve sickness and financial hardship and to promote and preserve good health by the provision of funds, goods
or services of any kind including through the provision of counselling and support in such parts of the United Kingdom
or the world as the Church Council from time to time think fit; and

(c) To advance education in such ways and in such parts of the United Kingdom or the world as the Church Council
from time to time may think fit.


Hillingdon Pentecostal Church (Registered number: 10312664)

Report of the Trustees
for the Year Ended 31 December 2019


OBJECTIVES AND ACTIVITIES
Significant activities
The Trustees keep in mind the Charity Commission's guidance on public benefit when planning our activities for the
year. As a matter of course, reference is made to our charitable objects and agreed objectives to aid decision-making. It
is the aim of Hillingdon Pentecostal Church to serve and meet the holistic need of the community, and we do this in
various ways as detailed below:

Weekly Services of Public Worship
We meet every Sunday morning and evening as a church community for public worship, teaching and observing the
Christian sacraments. The groups for children and young people also take place during this time. The church also meets
in five house fellowships on a twice monthly basis.
This year also marked the return of the church to its building on Kingston Lane following the completion of the building
project. The first service was designated as a celebration.
Other services include prayer breakfasts, a week every quarter dedicated to prayer and fasting, Easter, Christmas and
New year services, men and women's meetings, baptismal services and dedication services.

Christian Training and Study
The church undertook five courses that were run in the setting of the House fellowships that take place twice a month.
The church has also undertaken courses for the young people at HPC, when they meet on a Sunday. This is in addition to
teaching that takes place during the teaching time on a Sunday morning and evening service.
A Safeguarding training was also organised for the benefit of the teachers and assistants of the children and young
people's groups while a Leaders Away day was organised to equip and train House Fellowship leaders and children and
young people's workers.
As part of the Music Ministry department children and young people were invited to attend a Drum Clinic, where they
were provided with the opportunity to improve their drum playing skills with the aim to helping them become proficient
to play as part of the Sunday worship services.

Special meetings for advancement of the Christian religion
The church organised an outreach event at Christmas, in this reporting year, on our local high street. The church recently
organised a Thanksgiving Service to commemorate the completion of the extension to the existing building. This was an
opportunity to invite friends and families, professionals who were involved in the building work and local councillors.
This was an opportunity to express the Christian faith to those attending through the medium of songs, visual media,
music and choir pieces.
The community around us, family and friends were also invited to Fun in the Son, a family event which entailed games,
a concert, refreshments and poetry recitals which were centred on the Christian faith.
Children and young people had the opportunity to invite their friends and family to the Light up the Night party. The
event involved games, a bonfire, fireworks and was an opportunity for the young people to share their faith.
The church also celebrated the several cultures that are part of the congregation through the event Let the nations
rejoice. This was an opportunity to invite friends, family colleagues to an evening of Christian song, dance from the
many cultures represented in the church.

Pastoral care of the Church members, adherents and the wider community
Pastoral care for church members is organised through House fellowship leaders and the deacon for pastoral care.
Pastoral care takes the form of Home visits, emergency childcare assistance, assistance with transportation, hospital
visits and phone calls. The men's fellowship has also been engaged in providing practical support such as garden upkeep
etc when required.
A Christmas meal was organised to host those amongst the congregation who were on their own or away from family.
We also network and engage with government agencies when the particular needs of an individual member may require
us to do so.
We undertake activities for all age groups - details are in Achievements and Performance.

Volunteers
We acknowledge the valuable contribution made by volunteers from within our church community, without whom we
would be unable to offer such a wide range of activities for the public benefit.


Hillingdon Pentecostal Church (Registered number: 10312664)

Report of the Trustees
for the Year Ended 31 December 2019

ACHIEVEMENT AND PERFORMANCE
Charitable activities
Activities for all age groups including the elderly and the youth

1.Hillingdon Street Angels
Our church is an active participant of The Hillingdon Street Angels which is an initiative of churches in Hillingdon, and
volunteers its members to help to provide a safe environment on our streets on Friday and Saturday nights with support
from the Metropolitan police and the London Borough of Hillingdon.

2.Working with Children
The aim of our children's work is to not only provide a fun and practical Biblical teaching curriculum but also to create
outreach opportunities to which children in the church can invite their friends, and we can invite children from the local
community.
Some of our activities were as follows: Pre-Christmas celebration, Family service which was led by the children of the
church, Easter presentation and bi- monthly meetings for volunteers who are part of the Children's work.
A Safeguarding training was also organised for the benefit of the teachers and assistants of the children and young
people's groups.
Over the years there has been a significant increase in the number of children attending church.

3.Youth Work
Our church is sensitive to the needs of its members regardless of age, gender, race and background. We have two groups
within the youth work with ages ranging from 12 to 14 and 15 to 19. Our aim is to build faith and provide the means to
make sound life choices. The young people have enjoyed activities together to build relationships. This included going
out to "Re-boot"- a Christian event for young people, assisting with the Thanksgiving service and church clear up.
The young people are considered to be a vital part of the church community and the activities that take place on a
Sunday morning as they volunteer in the music, worship and children's work on one Sunday of the month.

4.Women's Group
The ministry to women at the church takes place through three groups- Women Together, where women of all ages meet
together for a time of fellowship, teaching, activities, worship and refreshments. This takes place once every three
months.
The second Group is Rooted which takes place every month and is a time to study the Bible together. We-Connect is a
new group which meets once in two months and aims to provide a relaxed atmosphere for older women to meet together.
In addition, women from the church have attended the Woman to Woman conference hosted by Premier Christian
Radio.

5.Men's Group
Men's Fellowship runs as a group to empower and equip men to be positive role models in the family, church,
community and work place, and to help those in need. The Men's fellowship meets monthly providing an environment
for all men to share, fellowship and grow holistically. As part of the men's fellowship, we are conscious that the
engagement of our young people, is key, and we aim to encourage, communication and bonding through different events.
This year we have also began a new initiative called "The Men's Ministry Hands-on Initiative", where We are taking
requests from families connected directly or indirectly to the church who have need of practical, physical help, for
example: garden upkeep, large DIY tasks, lifting & shifting. This initiative has really helped a few families and
individuals in our church community.

6. Students at Brunel University
The church engaged with students attending Brunel University through the hosting of student lunches through the
months of September and October. Students from Brunel University were also invited for student socials.
A few foreign students were provided assistance in getting to know the area better and with assistance to find shops and
avenues that would meet their particular needs.

7. Assisting refugees
As the church has grown we have been actively involved in assisting refugees who have made this church their own.
This included accompanying them to appointments, contacting various organisations at their request, assistance with job
applications.


Hillingdon Pentecostal Church (Registered number: 10312664)

Report of the Trustees
for the Year Ended 31 December 2019

FINANCIAL REVIEW
Reserves and investment policies and objectives and principal funding sources
The principal source of funds is through donations from church members and congregations.

The Trustees ensure that the expenditure is solely used to support the key objectives of the charity and in line with its
charitable objects.

The church keeps in its operating account a reserve of 6 months salary (£17,000) and a further £6,000 for unforeseen
expenses. An additional sum of £38,000 is kept for the year's mortgage payments. This is in keeping with the current
assets of £61,253.

Reserves and other financial policies are reviewed regularly by the Trustee Board. The church has drawn down the
remainder of its £400,000 mortgage and with most of the assets in its Building Fund paid for the building of the church's
extension and most of the refurbishing of the rest of the building. This has left us with £20,102 in our building Fund,
which covers the cost of the retention of £20,000 for the extension rebuild. A further £20,000 from our assets has been
designated to contribute towards the completion of the refurbishment in the future.

STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, the Memorandum and Articles of Association, and constitutes a
limited company, limited by guarantee, as defined by the Companies Act 2006.

Recruitment and appointment of new trustees
In accordance with clause 18.2: Senior Minister nomination and Trustee Board appointment.

Induction and training of new trustees
The Trustee Board make every effort to ensure that their knowledge and understanding of governance and compliance is
up to date, and use professional advisors and Charity Commission guidance as and when required.

Relationships with other organisations are given in Achievements and Performance.

REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
10312664 (England and Wales)

Registered Charity number
1169334

Registered office
Hillingdon Pentecostal Church
Kingston Lane
Uxbridge
Middlesex
UB8 3PW

Trustees
J S Reid - Chair
Mrs T D Hodgkinson
Rev C John - Senior Minister
T F Williams - Treasurer
D M Clements

Independent Examiner
C D Nash Limited
First Floor
15a Hill Avenue
Amersham
Buckinghamshire
HP6 5BD

Hillingdon Pentecostal Church (Registered number: 10312664)

Report of the Trustees
for the Year Ended 31 December 2019


REFERENCE AND ADMINISTRATIVE DETAILS
Advisers
Professional Advice is obtained as and when required.

Approved by order of the board of trustees on 17 September 2020 and signed on its behalf by:





T F Williams - Trustee

Independent Examiner's Report to the Trustees of
Hillingdon Pentecostal Church (Registered number: 10312664)

Independent examiner's report to the trustees of Hillingdon Pentecostal Church ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2019.

Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for
the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').

Having satisfied myself that the accounts of the Company 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 your charity's accounts as carried
out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the
Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner's statement
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:

1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts 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 accounts 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 accounts to be reached.








C D Nash ACA
C D Nash Limited
First Floor
15a Hill Avenue
Amersham
Buckinghamshire
HP6 5BD

17 September 2020

Hillingdon Pentecostal Church

Statement of Financial Activities
for the Year Ended 31 December 2019

31.12.19 31.12.18
Unrestricted Designated Restricted Total Total
fund fund fund funds funds
Notes £    £    £    £    £   
INCOME AND
ENDOWMENTS FROM
Charitable activities
Offerings Sundays 30,190 - - 30,190 32,609
Offerings Sundays gift aided 20,015 - - 20,015 34,092
Offerings standing order 9,375 - - 9,375 7,338
Offerings standing order gift aided
35,565

-

-

35,565

32,661
Gift aid tax refund due/received 17,790 - 9,339 27,129 23,816
Offerings building fund - - 30,924 30,924 16,882
Offerings building fund gift
aided

-

-

38,821

38,821

27,039

Investment income 2 784 - - 784 615
Total 113,719 - 79,084 192,803 175,052


EXPENDITURE ON
Charitable activities
Ministry and Mission 3,850 - - 3,850 3,750
Gas, electricity and water 2,700 - - 2,700 3,850
Rent of school premises 3,969 - - 3,969 16,093
Salaries and wages 35,329 - - 35,329 34,619
Insurance 2,956 - - 2,956 1,011
Gifts 1,100 - - 1,100 4,600
Telephone and internet 1,059 - - 1,059 640
Stationery - - - - 44
Administrative costs 1,890 - - 1,890 232
Equipment and materials 1,373 - - 1,373 261
Hospitality 996 - - 996 352
Expenses, including bank
charges

2,827

-

222

3,049

1,140
Magazines and teaching
materials

38

-

-

38

241
Ink - - - - 233
Maintenance and garden - - - - 1,268
Licences, fees, annual
contributions and conferences

5,890

-

-

5,890

6,173
Payroll services 468 - - 468 588
Depreciation 6,102 - - 6,102 1,145
Mortgage interest 10,761 - - 10,761 226
Mortgage valuation and
application fees

-

-

-

-

4,300
Loss on sale of tangible fixed
assets

-

-

-

-

288
Governance costs - accountancy
fees

1,689

-

-

1,689

1,383

Total 82,997 - 222 83,219 82,437

NET INCOME 30,722 - 78,862 109,584 92,615

Hillingdon Pentecostal Church

Statement of Financial Activities
for the Year Ended 31 December 2019

31.12.19 31.12.18
Unrestricted Designated Restricted Total Total
fund fund fund funds funds
Notes £    £    £    £    £   

Transfers between funds 14 278,862 (200,000 ) (78,862 ) - -
Net movement in funds 309,584 (200,000 ) - 109,584 92,615

RECONCILIATION OF
FUNDS

Total funds brought forward 1,101,809 240,000 - 1,341,809 1,249,194

TOTAL FUNDS CARRIED
FORWARD

1,411,393

40,000

-

1,451,393

1,341,809

Hillingdon Pentecostal Church (Registered number: 10312664)

Balance Sheet
31 December 2019

31.12.19 31.12.18
Unrestricted Designated Restricted Total Total
fund fund fund funds funds
Notes £    £    £    £    £   
FIXED ASSETS
Tangible assets 8 1,723,445 - - 1,723,445 1,162,434

CURRENT ASSETS
Debtors 9 27,418 - - 27,418 44,127
Cash at bank 50,874 40,000 - 90,874 294,779
78,292 40,000 - 118,292 338,906

CREDITORS
Amounts falling due within one
year

10

(17,039

)

-

-

(17,039

)

(1,585

)

NET CURRENT ASSETS 61,253 40,000 - 101,253 337,321

TOTAL ASSETS LESS
CURRENT LIABILITIES

1,784,698

40,000

-

1,824,698

1,499,755

CREDITORS
Amounts falling due after more
than one year

11

(373,305

)

-

-

(373,305

)

(157,946

)

NET ASSETS 1,411,393 40,000 - 1,451,393 1,341,809
FUNDS 14
Unrestricted funds:
General fund 1,411,393 1,101,809
Designated fund 40,000 240,000
1,451,393 1,341,809
TOTAL FUNDS 1,451,393 1,341,809

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2019.


The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2019 in accordance with Section 476 of the Companies Act 2006.


The trustees acknowledge their responsibilities for
(a)ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the charitable company as
at the end of each financial year and of its surplus or deficit for each 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 charitable company.


Hillingdon Pentecostal Church (Registered number: 10312664)

Balance Sheet - continued
31 December 2019

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


The financial statements were approved by the Board of Trustees and authorised for issue on 17 September 2020 and
were signed on its behalf by:





T F Williams - Trustee

Hillingdon Pentecostal Church

Notes to the Financial Statements
for the Year Ended 31 December 2019

1. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been
prepared in accordance with the Charities SORP (FRS 102) '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 2019)',
Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of
Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost
convention.

Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it
is probable that the income will be received and the amount can be measured reliably.

Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the
charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and
the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has
been classified under headings that aggregate all cost related to the category. Where costs cannot be directly
attributed to particular headings they have been allocated to activities on a basis consistent with the use of
resources.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful
life.


Freehold property - not provided
Fixtures and fittings - 10% on cost

Taxation
The charity is exempt from corporation tax on its charitable activities.

Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions
arise when specified by the donor or when funds are raised for particular restricted purposes.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

2. INVESTMENT INCOME
31.12.19 31.12.18
£    £   
Deposit account interest 784 615


Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

3. NET INCOME/(EXPENDITURE)

Net income/(expenditure) is stated after charging/(crediting):

31.12.19 31.12.18
£    £   
Depreciation - owned assets 6,102 1,145
Deficit on disposal of fixed assets - 288

4. TRUSTEES' REMUNERATION AND BENEFITS

The Senior Minister, Rev C John, received emoluments of £31,500 (2018 £30,500) in the year.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 December 2019 nor for the year ended
31 December 2018.


5. STAFF COSTS

The average monthly number of employees during the year was as follows:

31.12.19 31.12.18
Senior Minister 1 1

No employees received emoluments in excess of £60,000.

6. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Designated Restricted Total
fund fund fund funds
£    £    £    £   
INCOME AND ENDOWMENTS FROM
Charitable activities
Offerings Sundays 32,609 - - 32,609
Offerings Sundays gift aided 34,092 - - 34,092
Offerings standing order 7,338 - - 7,338
Offerings standing order gift aided 32,661 - - 32,661
Gift aid tax refund due/received 18,259 - 5,557 23,816
Offerings building fund - - 16,882 16,882
Offerings building fund gift aided - - 27,039 27,039

Investment income 615 - - 615
Total 125,574 - 49,478 175,052


EXPENDITURE ON
Charitable activities
Ministry and Mission 3,750 - - 3,750
Gas, electricity and water 3,850 - - 3,850
Rent of school premises 16,093 - - 16,093
Salaries and wages 34,619 - - 34,619
Insurance 1,011 - - 1,011
Gifts 4,600 - - 4,600
Telephone and internet 640 - - 640
Stationery 44 - - 44

Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

6. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Designated Restricted Total
fund fund fund funds
£    £    £    £   
Administrative costs 232 - - 232
Equipment and materials 261 - - 261
Hospitality 352 - - 352
Expenses, including bank charges 995 - 145 1,140
Magazines and teaching materials 241 - - 241
Ink 233 - - 233
Maintenance and garden 1,268 - - 1,268
Licences, fees, annual contributions and
conferences

6,173

-

-

6,173
Payroll services 588 - - 588
Depreciation 1,145 - - 1,145
Mortgage interest 226 - - 226
Mortgage valuation and application fees 4,300 - - 4,300
Loss on sale of tangible fixed assets 288 - - 288
Governance costs - accountancy fees 1,383 - - 1,383

Total 82,292 - 145 82,437

NET INCOME 43,282 - 49,333 92,615

Transfers between funds 191,883 (110,000 ) (81,883 ) -
Net movement in funds 235,165 (110,000 ) (32,550 ) 92,615

RECONCILIATION OF FUNDS

Total funds brought forward 866,644 350,000 32,550 1,249,194

TOTAL FUNDS CARRIED FORWARD 1,101,809 240,000 - 1,341,809

7. FUNDS

Building fund

Restricted funds received for the new church building have been transferred to unrestricted funds because
expenditure to date on this capital project exceeds the total donations given to the building fund.

£40,000 is the amount designated by the trustees from unrestricted funds for the cost of the retention of £20,000
for the extension rebuild and a further £20,000 towards the completion of the refurbishment in the future.


Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

8. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property fittings Totals
£    £    £   
COST
At 1 January 2019 1,153,141 11,444 1,164,585
Additions 517,519 49,594 567,113
At 31 December 2019 1,670,660 61,038 1,731,698
DEPRECIATION
At 1 January 2019 - 2,151 2,151
Charge for year - 6,102 6,102
At 31 December 2019 - 8,253 8,253
NET BOOK VALUE
At 31 December 2019 1,670,660 52,785 1,723,445
At 31 December 2018 1,153,141 9,293 1,162,434

9. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.19 31.12.18
£    £   
Other debtors 27,418 44,127

Other debtors includes a £20,000 interest free loan given on 14 November 2018 to the Senior Minister, who is
also a Trustee, to assist with his house purchase.The loan is to be repaid within 8 years of it being given.

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.19 31.12.18
£    £   
Other creditors 4,039 1,585
Loans from members 13,000 -
17,039 1,585


Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

11. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.12.19 31.12.18
£    £   
Other loans (see note 12) 373,305 157,946

12. LOANS

An analysis of the maturity of loans is given below:

31.12.19 31.12.18
£    £   
Amounts falling due in more than five years:

Repayable by instalments:
Other loans more 5yrs instal 373,305 157,946

13. SECURED DEBTS

The following secured debts are included within creditors:

31.12.19 31.12.18
£    £   
Other loans 373,305 157,946

The church has been given a mortgage to assist with the cost of the new church building. The mortgage has a
variable interest rate initially of 2.9% and is repayable every 6 months over 15 years. The mortgage is secured on
the church premises.

14. MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1.1.19 in funds funds 31.12.19
£    £    £    £   
Unrestricted funds
General fund 1,101,809 30,722 278,862 1,411,393
Designated fund 240,000 - (200,000 ) 40,000
1,341,809 30,722 78,862 1,451,393
Restricted funds
Restricted fund - 78,862 (78,862 ) -

TOTAL FUNDS 1,341,809 109,584 - 1,451,393

Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

14. MOVEMENT IN FUNDS - continued

Net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 113,719 (82,997 ) 30,722

Restricted funds
Restricted fund 79,084 (222 ) 78,862

TOTAL FUNDS 192,803 (83,219 ) 109,584


Comparatives for movement in funds

Net Transfers
movement between At
At 1.1.18 in funds funds 31.12.18
£    £    £    £   
Unrestricted funds
General fund 866,644 43,282 191,883 1,101,809
Designated fund 350,000 - (110,000 ) 240,000
1,216,644 43,282 81,883 1,341,809
Restricted funds
Restricted fund 32,550 49,333 (81,883 ) -

TOTAL FUNDS 1,249,194 92,615 - 1,341,809

Comparative net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 125,574 (82,292 ) 43,282

Restricted funds
Restricted fund 49,478 (145 ) 49,333

TOTAL FUNDS 175,052 (82,437 ) 92,615

Hillingdon Pentecostal Church

Notes to the Financial Statements - continued
for the Year Ended 31 December 2019

14. MOVEMENT IN FUNDS - continued

A current year 12 months and prior year 12 months combined position is as follows:

Net Transfers
movement between At
At 1.1.18 in funds funds 31.12.19
£    £    £    £   
Unrestricted funds
General fund 866,644 74,004 470,745 1,411,393
Designated fund 350,000 - (310,000 ) 40,000
1,216,644 74,004 160,745 1,451,393
Restricted funds
Restricted fund 32,550 128,195 (160,745 ) -

TOTAL FUNDS 1,249,194 202,199 - 1,451,393

A current year 12 months and prior year 12 months combined net movement in funds, included in the above are
as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 239,293 (165,289 ) 74,004

Restricted funds
Restricted fund 128,562 (367 ) 128,195

TOTAL FUNDS 367,855 (165,656 ) 202,199

15. RELATED PARTY DISCLOSURES

During the year Trustees' donations to the Church amounted to £11,400 (2018 - £8,860) and gifts were made by
the Church to Trustees of £3,250 (2018 - £2,450) for Ministry and Mission (preaching).