Company registration number 4490276 (England and Wales)
Charity registration number 1093931 (England and Wales)
KINMEL BAY CHURCH
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
KINMEL BAY CHURCH
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr W C Hammons
Mrs K H Fernandes
Mrs A J Hughes
Mr G D Hulson
Mr P D Shepherd
Mr S F Moore
Ms J S Casson
(Appointed 1 March 2025)
Secretary
Mrs K H Fernandes
Country of incorporation
United Kingdom
4490276
(England and Wales)
Charity registration
England and Wales
1093931
Principal address
Kinmel Bay Church
83 St Asaph Avenue
Kinmel Bay
LL18 5EY
Registered office
Kinmel Bay Church
83 St Asaph Avenue
Kinmel Bay
LL18 5EY
Independent examiner
Christopher Henderson BSc BFP FCA
Harold Smith Chartered Accountants
Unit 32, Llys Edmund Prys
St Asaph Business Park
St Asaph
Denbighshire
LL17 0JA
Bankers
Lloyds Bank plc
22 Mostyn Street
Llandudno
Conwy
LL30 2RU
KINMEL BAY CHURCH
CONTENTS
Page
Trustees' report
1 - 3
Independent examiner's report
4
Statement of financial activities
5
Balance sheet
6
Notes to the financial statements
7 - 17
KINMEL BAY CHURCH
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The trustees present their annual report and financial statements for the year ended 31 December 2025.

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, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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)".

Objectives and activities

The charity's objective continues to be the advancement of the Christian faith and the relief of need and distress in Kinmel Bay and elsewhere.

Strategies for achieving aims and objectives

The trustees ensured that the church continued to benefit the community holistically by providing spiritual, social and practical help and advice. Regular opportunities are provided for all ages to explore the Christian faith in both formal and informal non-confrontational ways.

Public benefit

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

The church continues to provide:

Achievements and performance
Significant activities and achievements against objectives

Church business

The trustees continued to review all aspects of the church's management.

 

The church continues to be encouraged by growth, pastoral care and leadership development under Pastor Gordon.

 

 

An Assistant Pastor was appointed in April 2025 (32 hours), who, along with the Children & Families Worker (full-time), Administrator (16 hours) and a Pastoral Worker (13 hours) continued to fulfil their roles satisfactorily. All children, youth and family camps are well attended not only by church members but by families in the community.

 

In addition to financial support of UK and overseas missions, the church again organised a visit to a Christian social enterprise charity near Leeds (Caring for Life).

KINMEL BAY CHURCH
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Financial review

The trustees are pleased to report that the performance of the charity this year has been most satisfactory. The church was able to continue to fund all five members of staff.

 

The ministry teams of the Charity were able to adhere to their budgets from the General Fund, set after a comprehensive review at a total of £144,950.

 

The church has made charitable donations to a variety of needy causes throughout 2025 amounting to 25% of total church income (excluding Building Fund Income).

Major risks

The trustees actively review the major risks which the charity faces on a regular basis and believe that maintaining reserves at current levels combined with an annual review of the controls over financial systems will provide sufficient resources in the event of adverse conditions.

Plans for future periods

The main development in 2026 is anticipated to be the continued growth and outreach to the community under the direction of the Pastor.

 

Plans have been drawn up for alterations to the church building to accommodate the growing needs of the church. It is anticipated this work will be completed in the summer of 2026.

 

A church weekend away is planned for May 2026, to provide dedicated time for spiritual refreshment, deeper fellowship and shared learning for the whole congregation.

 

A mission trip is being planned to Albania in the Autumn of 2026.

Structure, governance and management

The charity is a company limited by guarantee and is therefore governed by a memorandum and articles of association.

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:

Mrs J A Foden
(Resigned 1 March 2025)
Mr W C Hammons
Mrs K H Fernandes
Mrs A J Hughes
Mr G D Hulson
Mr P D Shepherd
Mr S F Moore
Ms J S Casson
(Appointed 1 March 2025)
Recruitment and appointment of trustees
Qualifying third party indemnity provisions

None of the trustees have any beneficial interest in the company.

Organisational structure

The charity is organised so that the trustees meet regularly to manage its affairs. The trustees and members of the charity donate their time and efforts voluntarily.

KINMEL BAY CHURCH
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The trustees' report was approved by the Board of Trustees.

Ms J S Casson
Trustee
14 September 2026
KINMEL BAY CHURCH
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF KINMEL BAY CHURCH
- 4 -

I report to the trustees on my examination of the financial statements of Kinmel Bay Church (the charity) for the year ended 31 December 2025.

Responsibilities and basis of report

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

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

Independent examiner's statement

Since the charity’s gross income exceeded £250,000, the independent examiner must be a member of a body listed in section 145 of the Charities Act 2011. I confirm that I am qualified to undertake the examination because I am a member of ICAEW, which is one of the listed bodies.

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

1

accounting records were not kept in respect of the charity as required by section 386 of the Companies Act 2006.

2

the financial statements do not accord with those records; or

3

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

4

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

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

Christopher Henderson BSc BFP FCA
Harold Smith Chartered Accountants
Unit 32, Llys Edmund Prys
St Asaph Business Park
St Asaph
Denbighshire
LL17 0JA
14 September 2026
KINMEL BAY CHURCH
STATEMENT OF FINANCIAL ACTIVITIES
(INCLUDING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
3
149,778
120,206
269,984
147,137
25,902
173,039
Investments
4
7,698
-
7,698
7,507
-
7,507
Total income
157,476
120,206
277,682
154,644
25,902
180,546
Expenditure on:
Charitable activities
5
15,336
29,992
45,328
13,853
33,671
47,524
Other expenditure
9
137,643
-
137,643
111,787
-
111,787
Total expenditure
152,979
29,992
182,971
125,640
33,671
159,311
Net gains on investments
10
-
-
-
95,000
-
95,000
Net income/(expenditure)
4,497
90,214
94,711
124,004
(7,769)
116,235
Transfers between funds
(9,996)
9,996
-
(9,996)
9,996
-
Other recognised gains and losses:
Revaluation of tangible fixed assets
-
-
-
-
(140,434)
(140,434)
Net movement in funds
6
(5,499)
100,210
94,711
114,008
(138,207)
(24,199)
Reconciliation of funds:
Fund balances at 1 January 2025
430,019
454,693
884,712
316,011
592,900
908,911
Fund balances at 31 December 2025
424,520
554,903
979,423
430,019
454,693
884,712

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

KINMEL BAY CHURCH
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 6 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
445,000
445,000
Investment property
14
245,000
245,000
690,000
690,000
Current assets
Debtors
15
9,099
9,447
Cash at bank and in hand
289,277
189,872
298,376
199,319
Creditors: amounts falling due within one year
16
(8,953)
(4,607)
Net current assets
289,423
194,712
Total assets less current liabilities
979,423
884,712
The funds of the charity
Restricted income funds
18
554,903
454,693
Unrestricted funds
19
424,520
430,019
979,423
884,712

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 2025.

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.

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

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

The financial statements were approved by the trustees on 14 September 2026
Ms J S Casson
Trustee
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
1
Accounting policies
Charity information

Kinmel Bay Church is a private company limited by guarantee incorporated in England and Wales. The registered office is Kinmel Bay Church, 83 St Asaph Avenue, Kinmel Bay, LL18 5EY.

1.1
Basis of preparation

The financial statements have been prepared in accordance with the charity's governing document, 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 charity has taken advantage of the provisions in the SORP for charities not to prepare a Statement of Cash Flows.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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.
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 8 -
1.5
Expenditure

Resources expended are included in the Statement of Financial Activities on an accrual basis, inclusive of any VAT which cannot be recovered. Expenditure which is directly attributable to specific activities has been included in these cost categories. Where costs are attributable to more than one activity they have been apportioned across the cost categories on a basis consistent with the use of these resources.

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
Nil
Furniture and equipment
25% straight line basis

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
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

1.8
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).

1.9
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.

1.10
Financial instruments

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

 

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

 

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

Basic financial assets

Basic financial assets, which include 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.

KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 9 -
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.

1.11
Employee benefits

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

 

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

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13

Fund raising costs

Fund raising expenditure comprises costs incurred in inducing people and organisations to contribute financially to the charity's work. Theses include the cost of advertising for donations and the staging of special fund raising events.

1.14

Expenditure on management and administration of the charity

Administration expenditure includes all expenditure not directly related to the charitable activity or fund raising ventures. This includes costs and maintenance of the charity's properties together with office and other administrative expenditure.

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.

KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
3
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Donations and gifts
149,778
101,348
251,126
147,137
25,902
173,039
Legacies
-
18,858
18,858
-
-
-
149,778
120,206
269,984
147,137
25,902
173,039
4
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Rental income
2,230
5,760
Interest receivable
5,468
1,747
7,698
7,507
5
Expenditure on charitable activities
Church activities
Church activities
2025
2024
£
£
Direct costs
Charitable Activities
45,328
47,524
Analysis by fund
Unrestricted funds
15,336
13,853
Restricted funds
29,992
33,671
45,328
47,524
6
Net movement in funds
2025
2024
£
£
The net movement in funds is stated after charging/(crediting):
Impairment of owned tangible fixed assets
-
140,434
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
7
Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.
8
Employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
5
4
Employment costs
2025
2024
£
£
Wages and salaries
109,040
83,248
Social security costs
1,717
1,146
Other pension costs
1,955
1,486
112,712
85,880
There were no employees whose annual remuneration was more than £60,000.
9
Other
Unrestricted
Unrestricted
funds
funds
2025
2024

Salaries

112,712
85,880

Maintenance and upkeep of assets

14,865
18,257

Office expenditure

1,745
2,335
Financing costs
7,021
4,065
Other expenditure
1,300
1,250
137,643
111,787
10
Gains and losses on investments
Unrestricted
Unrestricted
funds
funds
2025
2024
Gains/(losses) arising on:
£
£
Revaluation of investments
-
95,000
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
11
Taxation

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

12
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2025
2024
£
£
In respect of:
Property, plant and equipment
-
140,434
13
Tangible fixed assets
Freehold land and buildings
Furniture and equipment
Total
£
£
£
Cost
At 1 January 2025
445,000
9,176
454,176
At 31 December 2025
445,000
9,176
454,176
Depreciation and impairment
At 1 January 2025
-
9,176
9,176
At 31 December 2025
-
9,176
9,176
Carrying amount
At 31 December 2025
445,000
-
445,000
At 31 December 2024
445,000
-
445,000

More information on the impairment arising in the year is given in note 12.

14
Investment property
2025
£
Fair value
At 1 January 2025 and 31 December 2025
245,000

Investment property comprises a residential property used as a residential property.

KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
500
Other debtors
8,849
8,697
Prepayments and accrued income
250
250
9,099
9,447
16
Creditors: amounts falling due within one year
2025
2024
£
£
Other taxation and social security
1,259
747
Trade creditors
5,994
2,250
Accruals and deferred income
1,700
1,610
8,953
4,607
17
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
1,955
1,486

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

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.

At 1 January 2025
Incoming resources
Resources expended
Transfers
Gains and losses
At 31 December 2025
£
£
£
£
£
£
Mission fund reserve
8,443
30,776
(29,992)
-
-
9,227
Church building reserve
446,250
89,430
-
9,996
-
545,676
454,693
120,206
(29,992)
9,996
-
554,903
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
18
Restricted funds
(Continued)
- 14 -
Previous year:
At 1 January 2024
Incoming resources
Resources expended
Transfers
Gains and losses
At 31 December 2024
£
£
£
£
£
£
Mission fund reserve
6,966
25,152
(33,671)
9,996
-
8,443
Church building reserve
585,934
750
-
-
-
586,684
592,900
25,902
(33,671)
9,996
-
595,127
Revaluation reserve
-
-
-
-
(140,434)
(140,434)
592,900
25,902
(33,671)
9,996
(140,434)
454,693
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 2025
Incoming resources
Resources expended
Transfers
Gains and losses
At 31 December 2025
£
£
£
£
£
£
Revaluation reserve
245,000
-
-
-
-
245,000
Contingency reserve
30,000
-
-
-
-
30,000
Capital assets reserve - general
5,000
-
-
-
-
5,000
Capital assets reserve - kitchen
3,000
-
-
-
-
3,000
Transport reserve
12,770
-
(1,145)
-
-
11,625
Staff salaries reserve
65,000
-
(19,937)
-
-
45,063
General funds
69,249
157,476
(131,897)
(9,996)
-
84,832
430,019
157,476
(152,979)
(9,996)
-
424,520
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Unrestricted funds
(Continued)
- 15 -
Previous year:
At 1 January 2024
Incoming resources
Resources expended
Transfers
Gains and losses
At 31 December 2024
£
£
£
£
£
£
Revaluation reserve
150,000
-
-
-
95,000
245,000
Contingency reserve
30,000
-
-
-
-
30,000
Capital assets reserve - general
5,000
-
-
-
-
5,000
Capital assets reserve - kitchen
3,000
-
-
-
-
3,000
Transport reserve
14,137
-
(1,367)
-
-
12,770
Staff salaries reserve
44,700
20,300
-
-
-
65,000
General funds
69,174
134,344
(124,273)
(9,996)
-
69,249
316,011
154,644
(125,640)
(9,996)
95,000
430,019
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
20
Designated 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.

Movement in funds
Balance at
1 January 2024
Incoming resources
Resources expended

Gains and losses

Balance at
1 January 2025
Resources expended
Balance at
31 December 2025
£
£
£
£
£
£
£
Revaluation reserve
150,000
-
-
95,000
245,000
-
245,000
Contingency reserve
30,000
-
-
-
30,000
-
30,000
Capital assets reserve - general
5,000
-
-
-
5,000
-
5,000
Capital assets reserve - kitchen
3,000
-
-
-
3,000
-
3,000
Transport reserve
14,137
-
(1,367)
-
12,770
(1,145)
11,625
Staff salaries reserve
44,700
20,300
-
-
65,000
(19,937)
45,063
246,837
20,300
(1,367)
95,000
360,770
(21,082)
339,688
21
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
At 31 December 2025:
Tangible assets
-
445,000
445,000
Investment properties
245,000
-
245,000
Current assets/(liabilities)
179,520
109,903
289,423
424,520
554,903
979,423
KINMEL BAY CHURCH
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
21
Analysis of net assets between funds
(Continued)
- 17 -
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
-
445,000
445,000
Investment properties
245,000
-
245,000
Current assets/(liabilities)
185,019
9,693
194,712
430,019
454,693
884,712
22
Fund Details

Contingency reserve     A proportion of annual overheads to cover a potential reduction in income

 

Capital asset reserve     Funds set aside to cover future requirements for capital assets

 

Staff salaries reserve     A fund set aside to cover staff salary commitments

 

Transport reserve      A fund set aside to cover transport costs incurred on charitable activities

 

Revaluation reserve     The reserve created by the revaluation of the investment property

 

Youth worker reserve     A fund set aside to cover the costs of a youth worker

 

Mission fund reserve     Funds set aside for mission and humanitarian expenditure

 

Church building reserve     A reserve represented by the freehold property and funds for building

             improvements.

23
Related party transactions

There were no disclosable related party transactions during the year (2024 - none).

2025-12-312025-01-01CCH Accounts Production 2026.200falsefalsefalseCCH Software44902762025-01-012025-12-314490276bus:Director22025-01-012025-12-314490276bus:CompanySecretary12025-01-012025-12-314490276bus:Director32025-01-012025-12-314490276bus:Director42025-01-012025-12-314490276bus:Director52025-01-012025-12-314490276bus:Director62025-01-012025-12-314490276bus:Director72025-01-012025-12-314490276bus:Director12025-01-012025-12-3144902762025-12-3144902762024-12-3144902762024-01-012024-12-314490276bus:FRS1022025-01-012025-12-314490276char:IndependentExaminationCharity2025-01-012025-12-314490276bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP