|
Trustee
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Investments | 4 |
|
|
|
|
| Other | 5 |
|
|
|
( |
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Charitable activities: | 7 | ||||
| Religious Activities |
( |
|
( |
( |
|
| NET EXPENDITURE |
( |
|
( |
( |
|
| NET MOVEMENT IN FUNDS |
( |
|
( |
( |
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 17 |
|
|
|
|
| 2024 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Investments | 4 |
|
|
|
| Other | 5 |
( |
|
( |
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities: | 7 | |||
| Religious Activities |
( |
|
( |
|
| NET EXPENDITURE |
( |
|
( |
|
| NET MOVEMENT IN FUNDS |
( |
|
( |
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 17 |
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Debtors | 14 |
( |
|
( |
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 15 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 17 |
|
|
||
|
Trustee
|
|
|
| Plant & Machinery |
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| Member subscriptions and sponsorships |
|
|
| Legacies |
|
|
| Other |
|
|
|
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Gain on disposal of tangible fixed assets held for charity's own use |
|
( |
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 795 | 444 |
| Gain/Loss on disposal of tangible fixed assets | - | 1,544 |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Religious Activities |
|
|
|
| 2024 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 8 ) |
Total | |
| £ | £ | £ | |
| Religious Activities |
|
|
|
| 2025 | |
|---|---|
| Religious Activities | |
| £ | |
| Premises expenses | 20,401 |
| General administration | 44,746 |
| Depreciation | 795 |
| Interest payable | 169 |
| Governance costs | 8,568 |
|
|
|
| 2024 | |
|---|---|
| Religious Activities | |
| £ | |
| Employee costs | 160 |
| Premises expenses | 23,496 |
| General administration | 44,675 |
| Depreciation | 444 |
| Interest payable | 57 |
| Governance costs | 8,361 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 3,300 | 3,120 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| As at 01 January 2025 | Amounts received | Amounts paid out | As at 31 December 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| North East Wales Industrial Mission |
|
|
|
|
| Christians Against Torture |
|
|
|
|
|
|
|
|
|
|
| Plant & Machinery | |
|---|---|
| £ | |
| Cost | |
| As at 1 January 2025 |
|
| Additions |
|
| As at 31 December 2025 |
|
| Depreciation | |
| As at 1 January 2025 |
|
| Provided during the period |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
( |
|
|
| Other debtors | 2,419 | 2,419 | |
|
( |
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other taxes and social security |
|
|
|
| Accruals |
|
|
|
| Commission of Covenanted Churches |
|
|
|
|
|
|
||
| As at 1 January 2025 | Income | Expenditure | Transfers | As at 31 December 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Unrestricted funds | |||||
| General: | |||||
| General unrestricted fund |
|
|
( |
|
|
| Designated: | |||||
| Property and Development Reserve | 113,000 | - | - | (113,000) | - |
| Local Ecumenical Fund | - | 15,438 | - | - | 15,438 |
| Mission Fund Reserve | 27,029 | - | - | (27,029) | - |
| Garden Festival Reserve | 12,322 | - | - | (12,322) | - |
|
|
|
|
( |
|
|
| Total unrestricted funds |
|
|
( |
|
|
| Restricted funds | |||||
| Chaplaincy |
|
|
|
|
|
| Total funds |
|
|
( |
|
|
| As at 1 January 2024 | Income | Expenditure | As at 31 December 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Designated: | ||||
| Property and Development Reserve | 113,000 | - | - | 113,000 |
| Mission Fund Reserve | 26,502 | 527 | - | 27,029 |
| Garden Festival Reserve | 11,546 | 776 | - | 12,322 |
|
|
|
|
|
|
| Total unrestricted funds |
|
|
( |
|
| Restricted funds | ||||
| Chaplaincy |
|
|
|
|
| Total funds |
|
|
( |
|
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Assemblies of God
|
678
|
646
|
|
|
South Wales Baptist Association
|
4,000
|
5,000
|
|
|
Baptist Union of Wales
|
7,863
|
7,649
|
|
|
Church in Wales
|
51,325
|
49,827
|
|
|
Congregational Federation
|
881
|
839
|
|
|
German Speaking Lutheran Church
|
226
|
215
|
|
|
Indian Orthodox Church
|
226
|
215
|
|
|
Methodist Church
|
25,188
|
23,989
|
|
|
Presbyterian Church of Wales
|
22,726
|
21,644
|
|
|
Religious Society of Friends
|
3,607
|
3,435
|
|
|
Roman Catholic Church
|
28,968
|
27,588
|
|
|
Salvation Army
|
4,854
|
4,623
|
|
|
Union of Welsh Independents
|
12,339
|
11,752
|
|
|
United Reformed Church
|
8,811
|
8,391
|
|
|
Covenanted Baptists
|
339
|
323
|
|
|
Free Church of Wales
|
565
|
538
|
|
|
Bible Society
|
500
|
500
|
|
|
Christian Aid
|
500
|
500
|
|
|
Cyngor Ysgolion Sul
|
500
|
500
|
|
|
174,096
|
168,174
|
||
|
|
|
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 600 | 400 |
| Donations from individuals | 2,552 | 1,068 |
| Contributions and Membership Fees | 174,096 | 168,174 |
| Transfer from Cardiff Bay LEP | 15,438 | - |
| Local Council contributions | 405 | 399 |
| Income - Ecumenical training | 4,112 | 4,340 |
| Income - Leaders Gathering | 962 | 2,996 |
| Wales Council for Voluntary Action | 4,025 | 3,720 |
| 202,190 | 181,097 | |
| Investments | ||
| Bank interest receivable | 5,662 | 6,896 |
| 5,662 | 6,896 | |
| Other | ||
| Gain on disposal of tangible fixed assets held for charity's own use | - | (1,544) |
| - | (1,544) | |
| 207,852 | 186,449 | |
| EXPENDITURE ON: | ||
| Charitable Activities: | ||
| Religious Activities | ||
| Meetings, forums, conferences and networks | (1,267) | (749) |
| Wages and salaries | (117,315) | (97,222) |
| Employers NI | (3,953) | (4,858) |
| Employers pensions - defined contribution schemes | (11,482) | (7,024) |
| Travel and subsistence expenses | (12,039) | (4,326) |
| Staff training | - | (160) |
| Rent | (19,546) | (23,035) |
| Rates | (155) | (461) |
| Cleaning | (700) | - |
| Imprints, website and I.T. costs | (1,798) | (7,858) |
| Repairs, renewals and maintenance | (32) | (76) |
| Insurance | (2,225) | (2,044) |
| Postage | (24) | (28) |
| Stationery | (160) | (122) |
| Advertising and marketing costs | - | (2,398) |
| Exhibitions | (29,793) | (21,674) |
| Professional fees | - | (900) |
| Subscriptions | (563) | (470) |
| Publications and other information | (2,153) | (384) |
| Sundry expenses | (940) | (933) |
| Equipment expenses | (2,351) | (1,337) |
| Ecumenical training | (3,157) | (3,163) |
| Leaders Gathering | (1,550) | (3,288) |
| Depreciation of plant and machinery | (795) | (444) |
| Bank charges | (169) | (57) |
| Independent examiner's fees | (3,300) | (3,120) |
| Use of home | - | (21) |
| Payroll and bookkeeping costs | (5,268) | (5,220) |
| (220,735) | (191,372) | |
| (220,735) | (191,372) | |
| NET EXPENDITURE | (12,883) | (4,923) |
|---|---|---|