Charity registration number NIC100744 (Northern Ireland)
Company registration number NI069097
EAST BELFAST MISSION
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
EAST BELFAST MISSION
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
S Curragh
L J H Hopley
G M Mercer
Mr D Jackson
Rev B B Anderson
B Maxwell
I C Colville
J M W Watson
D W Wylie
Charity number (Northern Ireland)
NIC100744
Company number
NI069097
Principal address
239 Newtownards Road
Belfast
BT4 1AF
Auditor
Miscampbell & Co
6 Annadale Avenue
Belfast
BT7 3JH
Bankers
Ulster Bank
Arches Retail Park
Belfast
BT5 4AF
Solicitors
Millar McCall Wylie
Imperial House
4-10 Donegall Square East
Belfast
Co Antrim
BT1 5HD
EAST BELFAST MISSION
CONTENTS
Page
Trustees report
1 - 12
Independent auditor's report
13 - 15
Statement of financial activities
16
Balance sheet
17
Statement of cash flows
18
Notes to the financial statements
19 - 32
EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The trustees present their annual report and financial statements for the year ended 31 December 2024.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's [governing document], 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 2019).

 

The Board expresses deep gratitude to its 90 staff and 100 volunteers for their hard work and efficiency in the day to day administration of the Mission’s programmes and services.

Objectives and activities

East Belfast Mission’s current Strategic Plan articulated our main aim, which is ‘to provide, hope, love and leadership in East Belfast. The delivery of this strategic aim, includes the following core priorities.

 

Christian Community

To respond to the spiritual and pastoral needs of the congregation and wider community.

 

Welcoming Facility

To provide a welcoming and safe space where people can find appropriate information and social support.

 

Neighbourhood Services

To ensure that individuals in the community have access to appropriate services and training to respond to their needs.

 

Homelessness Services

To ensure that people who are homeless, or at risk of homelessness have an effective response to their needs.

 

Employability Services

To support people in their progression in gaining and sustaining appropriate employment.

 

Community Initiatives

To promote the development of the whole community.

The purpose of East Belfast Mission is the advancement of the Christian Faith as understood by the Methodist Church in Ireland and for the promotion for the public benefit and social good of East Belfast, being an area of social and economic deprivation. The objectives of East Belfast Mission will have the following public benefits:

(i)    the relief of poverty in such ways as may be thought fit;

(ii)    the relief of unemployment in such ways as may be thought fit including assistance to find employment;

(iii)    the advancement of education, training or retraining, particularly among unemployed people, and providing unemployed people with work experience;

(iv)    the relief of those in need by reason of youth, age, ill health, disability financial hardship or other disadvantage.

Public benefit

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.

 

The purpose of East Belfast Mission is the advancement of the Christian Faith as understood by the Methodist Church in Ireland and for the promotion for the public benefit and social good of East Belfast, being an area of social and economic deprivation. The objectives of East Belfast Mission will have the following public benefits:

 

(i) the relief of poverty in such ways as may be thought fit;

(ii) the relief of unemployment in such ways as may be thought fit including assistance to find employment;

(iii) the advancement of education, training or retraining, particularly among unemployed people, and

providing unemployed people with work experience;

(iv) the relief of those in need by reason of youth, age, ill health, disability financial hardship or other

disadvantage.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Achievements and performance
Significant activities and achievements against objectives

The board wish to take this opportunity to review EBM’s performance over the past year and report on the work of the organisation, which continues to seek to work with everyone in the East Belfast Community.

 

In 2024 East Belfast Mission successfully pursued the third year of its current Strategic Plan to ‘provide love and leadership in East Belfast. We achieved significant milestones in 2024 against our Strategic Plan and these are set-out below under each project.

 

The Mission looks to the future with optimism and positivity, greatly encouraged by achievements in 2024. The board wishes to both provide recognition and sincere thanks to the team, staff and volunteers, who work tirelessly to help and support those using the Mission’s services. Without them it would be impossible for us to do what we do, and we are indebted to their generosity and kindness.

 

c. Church and Community Outreach

The human context for our priorities this year remains the grave impact of poverty on East Belfast’s increasingly diverse community. Many factors cause individuals and families to be in poverty and poverty leads to many negative outcomes for people, this year we have particularly noticed the increased impact on the community’s mental health. One startling statistic reveals that 1 in 2 children in East Belfast live in poverty. We see our role in two ways, to:

 

Linked to the above, academic under achievement remains stubborningly high. Our Aspire programme works to encourage engagement in education, while also providing an environment for destressing.

 

Within this overarching context, we seek to deliver on our 5 key objectives

 

1.TO SUPPORT THOSE IN POVERTY- through the provision of a community fridge

 

The Community Fridge is now well established in providing food. Open three times each week, this project is providing free food for up to 120 families a week. We are very grateful to The Joseph Rank Trust for the financial support to purchase a van for food collection, this was a real “game changer”. Also, this work has saved 12,000 metric tonnes of food waste. We work closely with local supermarkets and with the other “free Food” providers in East Belfast. We have formed supportive links with The Kings Food Foundation and the network of Community Fridges

 

We also believe in the support giving by eating together in community meals and therefore provided several opportunities for the people of East Belfast to come together to eat together. We have also used food to integrate new settlers in the East Belfast, by them providing their food for us to enjoy.

 

On Christmas Day 2024, 40 people who otherwise would have been on their own, had Christmas dinner with all the trimmings. We also provided “Christmas in a Box” a full Christmas dinner for those unable to join us at church. The Neighbours in Need Christmas Hamper programme delivered over 1,000 Christmas food hampers to those living in poverty.

 

We are also grateful to the Atkinson Fund who have granted us monies to assist those aged over 50 to transition away from poverty.

 

2. TO PROMOTE CONNECTION AND PERSONAL DEVELOPMENT- whether that is people meeting in person or remotely

 

Social Isolation, particularly when finances are stretched, is a problem we sought to address. Through food we brought together pensioners for lunch and a fun style meeting. An increasing number of our senior citizens also joined the fun at Mums and Tots, enjoyed time together at the Ladies group, and a Men’s Breakfast.

 

In 2024 EBM was deeply involved in welcoming those from ‘newcomer communities’ to East Belfast.

 

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

3. TO PROVIDE A YOUTH PROGRAMME - and continue to support families with young children

 

ASPIRE - This group, funded by BBC Children in Need and the Henry Smyth Foundation is, at its core, a service to tackle educational underachievement. Around 60 children and young people from the age of 9-14 received assistance with their homework. Many of the young people participating are on neurodiversity spectrums with the associated behavioural challenges. Trained staff engaged the children with fun projects that built the children’s personal aspiration and coping mechanisms. Aspire offers much more than just homework support including; trips to international football games, artwork, fishing trips etc. We also provided summer diversionary programmes for young people.

 

4. TO PROVIDE A FREE CONSELLING SERVICE - to include a children’s service

 

Care Counselling provides much need professional talking therapies. We now have a fully qualified staff member and 3 volunteers, which enabled us to provide Counselling to 50 people in 2024. This has been a challenging year for delivery as the number of volunteers reduced. The demand for the service continues to be high. Our unique contributions to Counselling services are:

 

The provision of a children’s service was and remains an aspiration.

 

There remains a significant funding gap on the project, despite significant fund raising efforts and work must continue to find a sustainable funding model for Care Counselling.

 

5. CHURCH AND EXPLORING FAITH

 

The EBM congregation comes from a wide range of diverse backgrounds. Some who have joined have connected with the church through having first used other EBM services. We continued with Life Groups in 2024, who share life together in social and spiritual gatherings. Contemplative Prayer continued Monday nights through this period. A new venture, the Men’s Breakfast was commenced in 2024.

 

EBM is part of the new Belfast East Methodist Circuit, consisting of 9 Methodist churches. This has allowed the EBM congregation to be part of Circuit Bible studies, Sunday Evening Circuit Praise Nights, a Circuit Book Club, and other encouraging gatherings.

 

EBM also connected with other local Church congregations in 2024 to celebrate the major annual Christian festivals. This included joint worship services at Easter and Christmas. Our church building is used by two new Christian fellowships, one from Slovakia, the other from Romania

 

We continued to use The Alpha Course, giving the wider community the opportunity to explore Christianity. We are grateful to the TB&KL Thompson Trust for their support with this. A follow-up course has grown into a lively discipleship group.

In 2024 we also commenced exploration of becoming recognised as an Eco-Friendly Church.

 

6. TO SECURE RESOURCES TO FUND THE ABOVE - and strengthen the link between the staff of community projects and the church leadership.

 

Looking forward to the next reporting period, the funding for Aspire comes to an end in 2025r, securing further funding for both Aspire and Care counselling is a priority. The funding environment is becoming increasingly challenging for two main reasons

 

EBM’s small fundraising team worked diligently in 2024 to seek alternative funding options and approaches.

 

We would like to acknowledge the support of PwC, who significantly supported our work through the pro-bono provision of programmes such as living on a budget, staff volunteering to deliver Meals on Wheels programme, and supporting volunteer help in other projects.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -

The recruitment and development of new staff continued into the first two quarters of 2024. This process underlined the damaging consequences of "cliff-edge" funding decisions, as valuable skills, knowledge, and networks were lost when staff sought more secure employment.

Despite these challenges, the newly appointed management successfully built and trained a capable team that began to meet and exceed project outcomes.

 

Momentum and Impact

By autumn 2024, tangible success began to emerge. The average number of new clients per month rose from 35 to 60—a clear indication that outreach strategies, particularly a successful social media campaign, were working. This increase also validated staff efforts in targeting the right communities and promoting the project effectively.

As client numbers grew, so too did the rates of qualifications and job outcomes, thanks to the consistent and focused support from the team.

 

Understanding Economic Inactivity

Working in the demographic of Economic Inactivity has been an educational journey for our staff. Many clients present with multiple complex barriers to employment. Insights from the project’s Person-Centred Assessments reveal that while clients often receive stable financial support through the benefits system, they also struggle with issues such as limited education, inadequate social support, and mental health challenges.

In East Belfast in particular, the complexity lies in the layered nature of these barriers rather than any single defining issue. Encouragingly, clients from East Belfast and Ards & North Down frequently report strong family ties and supportive social networks, an asset in their journey toward employment.

 

Looking Ahead to the next Reporting Period

While we are optimistic about continued progress, this has been dampened by the UK Government’s decision to increase Employer’s National Insurance contributions. Unfortunately, this increased cost of employment has not been matched by additional funding from the Department for Housing, Communities and Local Government. Combined with a 40% cut in overall project funding, the employability team will face renewed financial pressure going forward.

There is a real risk of redundancies in the team at the end of quarter one of 2025, creating further instability for a team that has recently regained momentum after the change from European Structural Funding to the UK Shared Prosperity Funding. To secure the future of the employability programme and move away from the job vulnerability that became starkly apparent in the post-Brexit funding landscape, it is essential that government deliver on the ‘Fair Funding Principals’ recently agreed between the Northern Ireland Civil Service and the Community & Voluntary Sector.

 

Hosford

 

Hosford is the homelessness service of East Belfast Mission, providing accommodation and support to people who are homeless or at risk of homelessness. The aim of the project is to support people to break out of homelessness and to prevent people becoming homeless through support in their own homes.

 

Hosford hostel provides accommodation for 26 people (single men and women aged 18 years plus) and have a stepping stone approach of single rooms and apartments which helps people to rebuild their lives and work towards living independently. We offer 24/7 support and each resident has their own Support Worker, who provides housing related support to help them to find and maintain their own home. Residents also have the opportunity to engage with all the other services Hosford and East Belfast Mission provide as well as help to link with any relevant services in the area.

 

Hosford Tenancy Support Workers provide practical and emotional support to people who are living independently but encountering problems that could result in them losing their home. The Support Workers aim to enable people to live independently through developing their skills and their ability to deal with problems. The service is about preventing homelessness by intervening in its causes.

Hosford’s Community Projects include the Garden Group, Refugee/Women Asylum Seekers Group, and the Health and Welling Project. These project gives those involved opportunities to learn new skills, make progress in their lives, meet friends, and to be part of a community.

Hosford Community Homes (HCH) is a social enterprise project providing homes in the community for people who are homeless. This is a unique and innovative project, contributing to tackling homelessness and delivering Community Wealth Building in East Belfast. HCH currently provides 22 homes in the community.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -

Hosford Community Homes Achievements during 2024:

 

Restore Charity Shops

East Belfast Mission operates seven retail shop units in Belfast, Antrim, and Larne under the brand name “Restore”. Five of the seven stores sell pre-owned furniture and homeware. The remaining two shops sell clothes. This choice of goods supports the core work of East Belfast Mission as it supports those living in poverty.

The stores are businesses, and they generate unrestricted surplus income for the Mission, which is crucial to East Belfast Mission being able to meet a rising demand from families in the community needing assistance with food and energy costs.

 

We will be actively seeking a new unit in Bangor in the next reporting period.

 

During 2024 Restore extended its supply chain for retail stock through renewing, maintaining and expanding existing partnerships with several Local Councils, including a new collaboration with Mid Ulster District Council to source bicycles. We also renewed contacts with Antrim & Newtownabbey Council. These collaborations not only increase stock for Restore but contributed significantly to the reduction of material going to landfill through increasing the recycling of furniture and other reusable goods.

 

Our Restore shops also continue to assist people who are unemployed or economically inactive to enter, or return to, employment. Restore ensures this through offering job placements and volunteering positions in our retail outlets, providing a critical element in people’s journey back to work.

 

In this reporting period Restore has engaged very successfully with Homeless Connect on a partnership, supported by the Northern Ireland Housing Executive, to deliver ‘Home Packages’ to new tenants taking possession of their new accommodation. These packages, worth £500 per tenant, include furniture and electrical goods.

 

Restore’s underlying business model remained strong in 2024, with the business performing above budget in a retail environment that continues to be challenging.

 

Café Refresh

In 2025 Refresh continued to grow the retail trade in our Café, with many new customers reporting that they heard about the great food in Refresh Café through ‘word of mouth’. During this financial reporting period we also achieved a year-on-year business increase in catering for events in the Skainos centre.

 

The year to December 2024 also saw further growth in customer numbers for our Meals on Wheels service. EBM owes a vote of thanks to PwC, whose staff using their ‘Volunteer Days’ helped to deliver the Meals on 3 days each week. This volunteering greatly assisted the Mission in keeping the price of these home delivered meals to a minimum, which is crucial for many of the customers, who are struggling with present food prices. EBM is opening conversations with Glentoran football club, who are also keen to support this service in the next financial year.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -

In 2024 we launched a range of ‘oven ready’ chilled meals, focusing on some of our most popular menu items in the Café. This product line has made a promising start.

 

In quarter 4 of 2024, working in partnership with EBM’s employability service, Refresh began the delivery of Hospitality Training programs, including Barista, Kitchen Porter and Food Safety training. In the next financial year, it is hoped that Refresh will grow its income through developing and scaling-up this training provision.

 

In 2024 Refresh kept its 5 star Scores on the Doors rating from Belfast City Council throughout the year.

 

Turas

“Turas” meaning journey or pilgrimage in both Irish and Scottish Gaelic, is an Irish language project designed to connect people from all communities with the Irish language and works to promote understanding and acceptance of the shared languages and heritages of Ulster. Turas continues to allay fears around the language and to be a healing influence.

 

Turas is the only Irish language project which exists within a PUL community. The work that has been carried out over the last 10 years has seen a softening of attitudes and a growth in the level of interest within unionist communities. A study carried our by Dr David Mitchell (Trinity College Dublin) on the Turas Project, found language classes help groups in conflict find shared heritage.

 

‘Language learning has the potential to build empathy between groups in conflict and help revise destructive understandings of history, according to researchers in Trinity College Dublin, who have conducted a study of the Turas’ Irish-language centre in East Belfast. Language-learning projects can help revise destructive understandings of history’ - Trinity News and Events (tcd.ie)

 

Classes

Turas offers both in-person and online Irish classes as well as some live streamed classes. In 2024 we registered over 700 people for classes, a rise from 500 in 2023. We provide weekly outreach classes in Cairnshill Methodist and Dundonald High School.

 

Turas supports 5 university students with bursaries that cover part of the annual course fee. Five people are undertaking degrees in Irish at both QUB and U.U.

 

New mentor groups have also been set up and they meet together regularly to support learners. There are over 60 mentees supported by more experienced learners in Turas. This scheme fosters fantastic comradery between the learners and greatly develops both langage and teaching skills

 

Naíscoil na Seolta became Scoil na Seolta

Turas is the parent organisation of the Integrated Irish-medium pre-school in east Belfast Naiscoil na Seolta (Nursery School of the Sails).

 

In 2024:

 

Library

The Turas Library (leabharlann) provides study space for individuals and groups, access to books and other resources, as well as support and advice. The staff of the library have organised various talks as well as music and cultural events for learners and visitors.

 

Schools

We teach weekly Irish classes to all pupils in Braniel Primary School.

The Con O’Neill Storytelling project visited 6 schools.

 

Merchandise

We sell in-house, online, at local markets and at our events and bus tours. We recently received funding to commission and produce new products which will be ready for the Christmas market.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -

Turas Tourism Project

Our Bus Tours of East Belfast, Gaelic East, The Story of Conn O’Neil and East Belfast Murals continued to prove popular through 2024.

 

Gaeltacht Visits

Cairde Turas (Friends of Turas) financed a Gaeltacht weekend for Turas learners in Donegal and Turas took a group of learners to the Kerry Gaeltacht for a week’s language immersion.

 

Fundraising

Fundraising performed well in 2024 while navigating the financial difficulties continuing to be caused by funding cuts, an increased number of funders closing or tightening restrictions, the ongoing ‘cost of living crisis’ and increasing costs. Both the Fundraising and Sustainability Manager and Individual Giving Officer performed over and above their 3:1 income target resulting in increased income compared to 2023. Notable successes include:

o Mournes Challenge for Hosford which raised over £8,000 for Hosford Homelessness Services

o Strictly Come Dancing for Community Groups- 10 couples, over 300 attendees at the final show,

raised over £14,000

o New “Christmas in a Box” fundraising campaign

 

The Fundraising Team look forward to further increasing the EBM’s income generation in the next financial reporting period.

Financial review

The Mission did consume some of its unrestricted financial reserves during this reporting period. Financial controls, strengthened in 2023, provided Senior Management and the Board of Trustees with detailed and timely financial information in 2024, allowing a detailed focus on finically planning and decision making during 2024. EBM moves into 2025 with a clear focus financial plan for growing its unrestricted reserves in the next reporting period.

Going concern

After making appropriate enquiries, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. For this reason they continue to adopt the going concern basis in preparing the financial statements. Further details regarding the adoption of the going concern basis can be found in the Accounting Policies.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Reserves policy

Unrestricted Reserves

Unrestricted reserves (“free reserves”) are those reserves which the East Belfast Mission can expend at the discretion of the directors to promote the objects of the charity. The directors do not believe that the company needs excessive amounts of unrestricted reserves.

 

East Belfast Mission is partially a budget financing organisation. At present expenditure and income are directly related – when the organisation contracts with a service provider to provide a service this contract is contingent on full funding, including a 12% contribution for Overhead Costs, for the service being secured.

 

However the company needs to maintain a level of unrestricted reserves in order to:

 

 

Given the above the directors have established a policy which is reviewed annually, whereby the unrestricted funds held by the charity should be a target of at least three months of average expenditure.

 

Unrestricted Designated Reserves

Unrestricted designated reserves comprise unrestricted funds designated for a particular purpose by the directors. These are typically reserves relating to individual projects which remain designated to the individual programmes of activity.

 

Restricted Reserves

Restricted reserves are those reserves which either have specific conditions attached to them as to how they are spent. It is anticipated that this amount will be utilised during the coming year.

Risk Management

The board assesses the major risks to which the charity is exposed on an ongoing basis, in particular those related to the operations and finances of the company and is satisfied that systems are in place to mitigate our exposure to the major risks. The Finance, Audit and Risk Committee will ensure a regular review of risks takes place.

 

The principal risks facing East Belfast Mission relate to safeguarding of its clients which the company manages through the deployment of appropriately qualified and trained staff and of appropriate standards. The main uncertainty facing the organisation relates to the funding environment in which the company operates. At the time of writing this report the only material threat on the horizon is the end of the UK Shared Prosperity Fund (UK SPF). This was introduced by the UK Government to replace European Structural Funds, with two funding contracts being issued for the period April 2023 to March 2025. The Mission’s Employability Service is fully funded by the UK SPF, as part of a five partner consortium providing an employability service across the city of Belfast. The Mission along with its consortium partners is actively engaging Elected Representatives and public officials in Belfast and London to secure replacement funding from 1st April 2025. Should this be unsuccessful, there will be a ‘cliff edge’ drop in employability services within the city’s most socially deprived neighbourhoods. Seventeen job positions in the Mission would also face redundancy.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Plans for future periods

During the next period EBM will continue into year 3 of its Strategic Plan to ‘Share Love and Leadership in East Belfast’. Core to delivering this will be:

 

 

EBM will seek in the next reporting period to increase efficiency and mitigate risk via:

 

Structure, governance and management

The East Belfast Mission (“EBM”) was brought into existence by the Annual Conference of the Methodist Church in Ireland under the Methodist Church in Ireland Act 1928. In 2008 the Mission was incorporated as a company limited by guarantee.

 

EBM is also governed by the Constitution (Manual of Laws) of the Methodist Church in Ireland as set out under the Methodist Church in Ireland Act 1928. The Mission has been granted charitable status by HMRC and accordingly is exempt from income tax, corporation tax and capital gains tax. Its charity reference number is XN68566 and its company reference is NI069097. EBM has successfully completed the registration process with the Charity Commission in Northern Ireland and its Northern Ireland Charity Commission number is NIC100744.

 

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

S Curragh
L J H Hopley
G M Mercer
Mr D Jackson
Rev B B Anderson
B Maxwell
I C Colville
J M W Watson
D W Wylie
Recruitment and appointment of trustees

In May 2014 the EBM board of directors approved a ‘Corporate Governance Framework’, which provides information on the arrangements, which have been established to ensure proper and effective management of EBM’s affairs. The framework made provision for and developed the ‘Terms of Reference’ of the following committees:

 

1.    Finance, Audit and Risk

2.    Governance

3.    Appointments and Remuneration

 

During 2023 the Appointments and Remuneration Committee was given a wider Human Resource remit by the EBM Board and renamed the Human Resources Committee.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Induction and training of trustees

A structured induction process has been implemented for new board members and ongoing training has been provided to existing directors. All directors have received Governance training from the company solicitor and a Director Handbook and a Conflict of Interest Policy were implemented.

Funds held as custodian trustee

No funds are held as custodian on behalf of others.

Statement of trustees responsibilities

The trustees, who are also the directors of East Belfast Mission 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; 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.

 

Auditor

In accordance with the company's articles, a resolution proposing that Miscampbell & Co be reappointed as auditor of the company will be put at a General Meeting.

Disabled employees

The company gives full consideration to applications for employment from employees with disabilities where the candidate’s particular aptitudes and abilities are consistent with adequately meeting the requirements of the job. Opportunities are available to employees with disabilities for training, career development and promotion. Where existing employees become disabled, it is the company’s policy to provide continuing employment wherever practicable in the same or an alternative position and to provide appropriate training to achieve this aim.

Employee involvement

The company operates a framework for employee information and consultation which complies with the requirements of the Information and Consultation of Employee Regulations 2004. During the year, the policy of providing information about the company has been continued through the communications framework. The CEO, Head of Finance & Corporate Services and the Project Managers meet on a monthly basis. ‘Buzz Briefings’ are compulsory for all staff three times each year. At these Senior Management brief staff on the direction and performance of the Mission and invite staff to raise ideas and issues which they believe, if addressed, would improve the impact of the Mission or the welfare of staff and volunteers.

EAST BELFAST MISSION
TRUSTEES REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -

The trustees report was approved by the Board of Trustees.

S Curragh
Trustee
8 September 2025
EAST BELFAST MISSION
INDEPENDENT AUDITOR'S REPORT
TO THE TRUSTEES OF EAST BELFAST MISSION
- 13 -

Opinion

We have audited the financial statements of East Belfast Mission (the ‘charity’) for the year ended 31 December 2024 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and notes to the financial statements, including 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:

-

give a true and fair view of the state of the charitable company's affairs as at 31 December 2024 and of its incoming resources and application of resources, for the year then ended;

-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-

have been prepared in accordance with the requirements of the Companies Act 2006.

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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.

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 Companies Act 2006 requires us to report to you if, in our opinion:

-

the information given in the financial statements is inconsistent in any material respect with the trustees report; or

-

sufficient accounting records have not been kept; or

-

the financial statements are not in agreement with the accounting records; or

-

we have not received all the information and explanations we require for our audit.

EAST BELFAST MISSION
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE TRUSTEES OF EAST BELFAST MISSION
- 14 -
Responsibilities of trustees

As explained more fully in the statement of trustees responsibilities, the trustees, who are also the directors of the charity for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they 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 charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

 

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.

 

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. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the Charitable Company and management. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by;

To address the risk of fraud, override of controls and non-compliance with laws and regulations, we performed analytical procedures to identify any unusual or unexpected related party relationships, tested journal entries to identity unusual transactions, investigated any significant or unusual transactions and assessed whether judgements and assumptions made in determining the accounting estimates were suggestive of potential bias.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

EAST BELFAST MISSION
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE TRUSTEES OF EAST BELFAST MISSION
- 15 -

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members 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 company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Jonathan R Bethel (Senior Statutory Auditor)
For and on behalf of Miscampbell & Co, Statutory Auditor
Chartered Accountants
6 Annadale Avenue
Belfast
BT7 3JH
8 September 2025

 

EAST BELFAST MISSION
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2024
2024
2024
2023
2023
2023
Notes
£
£
£
£
£
£
Income and endowments from:
Donations and legacies
3
149,848
301,183
451,031
141,752
62,181
203,933
Charitable activities
4
8,912
1,932,467
1,941,379
27,923
2,133,751
2,161,674
Other trading activities
5
905,612
102,948
1,008,560
800,843
128,801
929,644
Other income
6
3,282
-
3,282
2,498
-
2,498
Total income
1,067,654
2,336,598
3,404,252
973,016
2,324,733
3,297,749
Expenditure on:
Raising funds
7
91,266
-
91,266
68,957
-
68,957
Charitable activities
8
702,858
2,425,792
3,128,650
823,564
2,101,359
2,924,923
Other expenditure
13
363,484
-
363,484
308,458
-
308,458
Total expenditure
1,157,608
2,425,792
3,583,400
1,200,979
2,101,359
3,302,338
Net expenditure and movement in funds
(89,954)
(89,194)
(179,148)
(227,963)
223,374
(4,589)
Reconciliation of funds:
Fund balances at 1 January 2024
1,180,698
486,274
1,666,972
1,408,661
262,900
1,671,561
Fund balances at 31 December 2024
1,090,744
397,080
1,487,824
1,180,698
486,274
1,666,972

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

EAST BELFAST MISSION
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 17 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
15
1,282,762
1,292,090
Current assets
Debtors
16
178,643
295,028
Cash at bank and in hand
416,946
513,624
595,589
808,652
Creditors: amounts falling due within one year
17
(390,527)
(433,770)
Net current assets
205,062
374,882
Total assets less current liabilities
1,487,824
1,666,972
Net assets excluding pension liability
1,487,824
1,666,972
The funds of the charity
Restricted income funds
18
397,080
486,274
Unrestricted funds
1,090,744
1,180,698
1,487,824
1,666,972

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 2024.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 8 September 2025
S  Curragh
Rev B B Anderson
Trustee
Trustee
Company registration number NI069097 (Northern Ireland)
EAST BELFAST MISSION
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
23
(64,778)
197,157
Investing activities
Purchase of tangible fixed assets
(31,900)
(5,542)
Net cash used in investing activities
(31,900)
(5,542)
Financing activities
Repayment of borrowings
-
(1,100)
Net cash used in financing activities
-
(1,100)
Net (decrease)/increase in cash and cash equivalents
(96,678)
190,515
Cash and cash equivalents at beginning of year
513,624
323,109
Cash and cash equivalents at end of year
416,946
513,624
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
1
Accounting policies
Charity information

East Belfast Mission is a private company limited by guarantee incorporated in Northern Ireland. The registered office is 239 Newtownards Road, Belfast, BT4 1AF.

1.1
Accounting convention

The financial statements have been prepared in accordance with the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "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). The charity is a Public Benefit Entity as defined by FRS 102.

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 financial statements, 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 financial statements.

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 subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.
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 recognised at the time of the donation.

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.
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.5
Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.

1.6
Tangible fixed assets

Tangible fixed assets 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 bases:

Freehold land and buildings
2% Straight line
Church Developments
2% Straight line
Fixtures and fittings
33% Straight line
Computers
33% Straight line
Motor vehicles
20% Straight line

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 the statement of financial activities.

1.7
Impairment of fixed 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).

1.8
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.

1.9
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.

EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Basic financial assets

Basic financial assets, which include debtors 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 creditors 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 creditors 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 creditors 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.

1.10
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.

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.

EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
3
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2024
2024
2024
2023
2023
2023
£
£
£
£
£
£
Donations and grant
39,937
301,183
341,120
76,964
59,505
136,469

Government grant income

-
-
-
-
2,676
2,676
Donation from EBMT
109,911
-
109,911
64,788
-
64,788
149,848
301,183
451,031
141,752
62,181
203,933
Donations and gifts
Donations & Grants
18,235
279,992
298,227
36,163
9,082
45,245
Hostel Residents Fund
7,824
670
8,494
5,283
7,127
12,410
Newtownards Road Church Income
13,878
20,521
34,399
35,518
60,452
95,970
Other
-
-
-
-
(17,156)
(17,156)
39,937
301,183
341,120
76,964
59,505
136,469
4
Charitable activities

Charitable income

Charitable income

2024
2023
£
£
Turas Irish Language Program
238,482
274,935
Rental Income
7,800
6,994
Community Works Grant
185,066
102,384
Hostel Residents Cover Charge & Other
29,522
45,323
Hostel Supporting People Grant
298,175
396,048
Stepping Stone Employablity Grants
755,813
827,584
Hosford Projects
32,125
197,409
Hostel Accomodation Charges
394,396
310,997
1,941,379
2,161,674
Analysis by fund
Unrestricted funds
8,912
27,923
Restricted funds
1,932,467
2,133,751
1,941,379
2,161,674
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
5
Other trading activities
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2024
2024
2024
2023
2023
2023
£
£
£
£
£
£
Social Economy Income from Café & Shops
905,612
102,948
1,008,560
800,843
128,801
929,644
6
Other income
Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Bank interest
3,282
2,498
7

Raising funds

Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Fundraising and publicity
Fundraising costs
91,266
68,957
91,266
68,957
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
8
Charitable activities

Charitable expenditure

Charitable expenditure

2024
2023
£
£
Staff costs
1,988,539
1,591,223
Depreciation and impairment
41,228
36,793
Programme Costs
384,258
279,102
Bank Fees
8,750
9,194
Administration Costs
200,014
426,614
Governance Costs
22,977
107,981
Premises Costs
338,160
329,964
Café Refresh Costs
144,724
144,052
3,128,650
2,924,923
3,128,650
2,924,923
Analysis by fund
Unrestricted funds
702,858
823,564
Restricted funds
2,425,792
2,101,359
3,128,650
2,924,923
9
Net movement in funds
2024
2023
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable for the audit of the charity's financial statements
8,500
6,200
Depreciation of owned tangible fixed assets
41,228
36,793
10
Auditor's remuneration
Fees payable to the charity's auditor and associates:
2024
2023
£
£
For audit services
Audit of the financial statements of the charity
8,500
6,200
11
Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
Employees

The average monthly number of employees during the year was:

2024
2023
Number
Number
99
87
Employment costs
2024
2023
£
£
Wages and salaries
2,017,164
1,896,432
Social security costs
168,557
126,293
Other pension costs
41,433
26,708
2,227,154
2,049,433
There were no employees whose annual remuneration was more than £60,000.
13
Other Trading Activities
Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Shop operating costs
202,116
132,362
Shop Salaries
161,368
176,055
Facilities Management Expenses
-
41
363,484
308,458
14
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
15
Tangible fixed assets
Freehold land and buildings
Church Developments
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,022,663
1,131,053
46,133
25,741
15,920
2,241,510
Additions
-
-
1,680
9,246
20,974
31,900
Disposals
(6,103)
-
-
(20,011)
-
(26,114)
At 31 December 2024
1,016,560
1,131,053
47,813
14,976
36,894
2,247,296
Depreciation and impairment
At 1 January 2024
167,893
729,195
18,835
23,680
9,817
949,420
Depreciation charged in the year
11,309
10,891
11,159
2,588
5,281
41,228
Eliminated in respect of disposals
(6,103)
-
-
(20,011)
-
(26,114)
At 31 December 2024
173,099
740,086
29,994
6,257
15,098
964,534
Carrying amount
At 31 December 2024
843,461
390,967
17,819
8,719
21,796
1,282,762
At 31 December 2023
854,770
401,858
27,298
2,061
6,103
1,292,090

Included in the brought forward depreciation charge for Church Developments is an impairment charge of £586,514 as a result of a revaluation in 2017.

 

16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
11,237
35,439
Other debtors
114,566
221,861
Prepayments and accrued income
52,840
37,728
178,643
295,028
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
17
Creditors: amounts falling due within one year
2024
2023
£
£
Other taxation and social security
37,666
34,366
Trade creditors
228,728
165,114
Other creditors
26,014
6,354
Accruals and deferred income
98,119
227,936
390,527
433,770
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
18
Restricted funds

The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.

Movement in funds
Movement in funds
Balance at
1 January 2023
Incoming resources
Resources expended
Balance at
1 January 2024
Incoming resources
Resources expended
Balance at
31 December 2024
£
£
£
£
£
£
£
Community & Pastoral
23,193
157,344
(130,179)
50,358
294,517
(283,298)
61,577
Employability
141,529
827,584
(745,516)
223,597
833,314
(897,827)
159,084
Hosford
38,286
949,777
(807,874)
180,189
955,512
(1,013,329)
122,372
Meals on Wheels
32,962
128,801
(141,963)
19,800
-
(19,800)
-
Turas DFA
26,930
261,227
(275,827)
12,330
30,399
(28,341)
14,388
Turas Other
-
-
-
-
222,856
(183,197)
39,659
262,900
2,324,733
(2,101,359)
486,274
2,336,598
(2,425,792)
397,080
Included within Hosford Project income, is funding from Urban Villages - Health & Wellbeing Hub for £7,926 (PY: £11,506).
Included within Turas Irish Language Programme income, is funding from the following: Department Foreign Affairs £28,341 (PY: £23,441), Foras Na Gaeilge £62,992 (PY: £65,505), Community Relations Council £24,714 (PY: £49,111) and Urban Villages NI £22,711 (PY: £45,238).
19
Unrestricted funds

The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.

At 1 January 2024
Incoming resources
Resources expended
At 31 December 2024
£
£
£
£
1,180,698
1,067,654
(1,157,608)
1,090,744
Previous year:
At 1 January 2023
Incoming resources
Resources expended
At 31 December 2023
£
£
£
£
General funds
1,408,661
973,016
(1,200,979)
1,180,698
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
20
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
1,260,966
21,796
1,282,762
Current assets/(liabilities)
(170,222)
375,284
205,062
1,090,744
397,080
1,487,824
Unrestricted
Restricted
Total
funds
funds
2023
2023
2023
£
£
£
At 31 December 2023:
Tangible assets
1,285,987
6,103
1,292,090
Current assets/(liabilities)
(105,289)
480,171
374,882
1,180,698
486,274
1,666,972
EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
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:

2024
2023
£
£
Buildings
Within one year
100,297
111,116
Between two and five years
132,724
220,538
In over five years
354,388
428,058
587,409
759,712
£
£
Motor Vehicles
Within one year
7,440
17,856
Between two and five years
-
7,440
7,440
25,296

 

22
Related party transactions
Transactions with related parties

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

EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Related party transactions
(Continued)
- 31 -

Skainos Limited is regarded as a related party by virtue of common directors on both boards. During the year Skainos contracted with the company for the provision of facilities management and also to provide catering services for room hire and conferences. Skainos has leased units to East Belfast Mission under leases in return for rental income and a contribution towards service charges.

 

East Belfast Mission Trading Limited ("EBMTL"), formerly East Belfast Mission Enterprises Limited, is a subsidiary of the company which is not consolidated into the results of East Belfast Mission.

 

The Methodist Church in Ireland is regarded as a related party by virtue of the controlling influence it can exert on the selection of members and directors of the company. The following is a summary of transactions entered into during the year:

 

EAST BELFAST MISSION
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
23
Cash (absorbed by)/generated from operations
2024
2023
£
£
Deficit for the year
(179,148)
(4,589)
Adjustments for:
Depreciation and impairment of tangible fixed assets
41,228
36,793
Movements in working capital:
Decrease in debtors
116,385
34,295
(Decrease)/increase in creditors
(43,243)
130,658
Cash (absorbed by)/generated from operations
(64,778)
197,157
24
Analysis of changes in net funds

The charity had no material debt during the year.

2024-12-312024-01-01falsefalseCCH SoftwareiXBRL Review & Tag 2024.2NI0690972024-01-012024-12-31NI069097bus:Director12024-01-012024-12-31NI069097bus:Director22024-01-012024-12-31NI069097bus:Director32024-01-012024-12-31NI069097bus:Director42024-01-012024-12-31NI069097bus:Director52024-01-012024-12-31NI069097bus:Director62024-01-012024-12-31NI069097bus:Director72024-01-012024-12-31NI069097bus:Director82024-01-012024-12-31NI069097bus:Director92024-01-012024-12-31NI0690972024-12-31NI0690972023-12-31NI0690972023-01-012023-12-31NI069097bus:FRS1022024-01-012024-12-31NI069097bus:Audited2024-01-012024-12-31NI069097bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP