Company registration number NI639093 (Northern Ireland)
Charity registration number NIC 105856 (Northern Ireland)
BCM INTERNATIONAL NI
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BCM INTERNATIONAL NI
LEGAL AND ADMINISTRATIVE INFORMATION
Directors
Mrs J Girvan
Mr K Parker
Mrs A McGrath
Mrs J Larmour
Mr J D Martin
Secretary
Mrs J Larmour
Country of incorporation
United Kingdom
NI639093
(Northern Ireland)
Charity registration
Northern Ireland
NIC 105856
Principal address
41 Seymour Street
Lisburn
Co Antrim
BT27 4SY
Registered office
41 Seymour Street
Lisburn
Co Antrim
BT27 4SY
Independent examiner
GMcG Lisburn
Century House
40 Crescent Business Park
Lisburn
BT28 2GN
Bankers
Danske Bank
Belfast Finance Centre
PO Box 183
Donegall Square West
Belfast
BT1 6GE
Solicitors
W G Maginess & Son
68 Bow Street
Lisburn
Co. Antrim
BT28 1AL
BCM INTERNATIONAL NI
CONTENTS
Page
Directors' report
1 - 4
Independent examiner's report
5 - 6
Statement of financial activities
7
Statement of financial position
8
Notes to the financial statements
9 - 19
BCM INTERNATIONAL NI
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors 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 Memorandum and Articles of Association, the Companies Act 2006 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)".

Objectives and activities

The principle objectives of the charity are to advance and promote in Northern Ireland and elsewhere the Christian Faith in accordance with the statement of doctrine set out in the Second Schedule of the Company's Memorandum and Articles of Association and include;

- To proclaim the Gospel in order that children, teenagers and adults might come to faith in Jesus Christ as Saviour and Lord.

- To establish believers in the Christian life, service and local church involvement through constructive, consistent teaching of the Word of God.

- To serve the local Bible believing Church.

- To maintain fellowship with all sections of BCM International and the advancement of fellowship with any group of believers having a similar purpose and activity in any part of the United Kingdom and overseas.

The charity carries out residential events which enable it to teach the Word of God to children, young people and adults throughout the year. It provides opportunities for believers who ascribe to the values and principles of BCM International NI to volunteer with us. It provides training for its volunteers and for local bible believing churches who work with children and young people. It also provides residential facilities for local bible believing churches and other groups of believers in order that they may be taught the Word of God.

 

BCM International NI relies heavily on the commitment and support of its vast number of volunteers across Northern Ireland who faithfully pray, serve on camps, run and maintain Mullartown House and for the general running of the charity. The time given by volunteers, without which we simply could not achieve what we do, is to be celebrated. The Directors are very grateful to the hundreds of volunteers who have helped over the last year. We give thanks to God for each volunteer and their service.

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

Achievements and performance

The directors believe they have been successful in achieving the objectives of the charity throughout the year by the operation of the following core activities. Through these activities, children, young people and adults were reached with the Gospel and Christians established in their faith.

Summer Camps

During July and August eight 6-day residential camps were hosted by Mullartown House, Annalong. There were 4 children’s camps, 1 pre-teen camp, 1 junior teens camp, 1 senior teens camp and 1 family week with a total of 591 campers attending and 253 volunteers. One of the children’s camps is targeted towards disadvantaged young people from the Belfast area, a number of whom are referred by Social Services.

We ran an additional 4-day residential summer camp at the Ganaway Centre for teens; 42 campers and 15 volunteers were involved.

Each camp is run by a Programme Director who with their team of leaders work hard to ensure that the young people have an enjoyable physical, mental and spiritual experience while at camp.

 

BCM INTERNATIONAL NI
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

BCM Residential Weekends

In 2025 Mullartown House hosted 4 weekend reunions from the summer camps – Kids/Merge, Family Camp, Junior Teens/Merge, and Senior Teens. There were also 2 City Kids’ residential weekends and 3 City Teens’ residential weekends, primarily attracting children and young people from inner city areas of Belfast. In total 527 campers attended BCM weekend camps in 2025 and were served by 209 volunteers.

In addition, we had a Summer Camp Volunteer Training Weekend and a Ladies’ weekend, both run by BCM NI at Mullartown House. Mullartown House also hosted BCM UK & Ireland conference in January 2025 bringing together 50 BCM missionaries and Board members from NI, RoI, Scotland and England.

Supporting local churches

Residential weekends: Our property in Annalong hosts weekends for church-based groups and school and university Christian Unions, enabling us to serve the local Bible believing Church. In 2025, 28 different residential groups used our facilities, meaning we welcomed over 1,336 visitors to Mullartown House over the course of the year. These visitors were served by around 100 volunteers.

The BCM Centre was closed for renovations during 2025, but 2 parachurch groups continued to meet for Bible studies and prayer meetings in our temporary premises on Railway Street.

Bible Clubs

These clubs are held during term time and enable us to reach children and encourage them to pursue a deeper relationship with God. Our Bible clubs were run by around 40 volunteers.

Bible Clubs ran weekly during term-time (21-27 weeks) in Stoneyford, Ballygowan and Lurgan, attracting 9-16 children each week in each area. A new Bible Club commenced in Coleraine, running 5 weeks and attracting an average of 8 children.

We also ran shorter spells of Bible Clubs in various areas during term-time: 15 clubs in West Belfast, 14 clubs in the Markets area of Belfast, and 7 clubs in Downpatrick. Attendance at these clubs ranged 13 to 25 children.

3 discipleship groups for teenagers ran weekly (approx. 35 weeks) at Mullartown House with an average attendance of 72 teens per week, a third group ran monthly in Lisburn with an average attendance of 25 teens. An additional bible study group for junior teens met monthly in Railway Street.

Summer Outreach:

Hello Life seeks to reach into the local communities through different forms of outreach including Bible Clubs, visitation, practical help and family fun days. There were 4 teams in July and August, each made up of an average of 12-19 volunteers; in Lurgan, Lisburn, Downpatrick and Belfast. 2 of the teams were residential. For several of the volunteers this was the first time they had participated in this type of outreach.

During the Hello Life weeks 55 individual bible clubs took place, mostly as part of 3-day, 4-day or 5-day series in various housing estates, with attendance ranging from 12 to 25 children.

Other activities: A number of other activities were held throughout the year to reach children, young people and adults with the gospel and to encourage them in their faith. These included the missionaries speaking in schools on over 20 occasions. We also ran a 4-week mentoring programme for some of our summer volunteers.

Training

Volunteers are at the core of BCM NI’s ministry and training sessions are offered to equip them in serving effectively with us. All of our volunteers receive Child Protection, Health and Safety and Data Protection training.

Camp volunteers attended a training weekend in April 2025, receiving relevant training on various aspects of camp ministry. Hello Life volunteers attended a training day in May 2025 looking at how to reach out most effectively into various communities.

BCM INTERNATIONAL NI
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

Full time missionaries

Jason and Gemma Hill continue to manage the facility at Mullartown House and the annual programme. They also direct the BCM programme of camps and weekends.

Jason Nicholl continues as the Assistant Camp Director at Mullartown, focusing particularly on bookings from non-BCM groups, and looking after volunteers.

Nate Heater continues in his role as Development and Support Officer, overseeing the development of Hello Life and discipleship, and supporting existing ministries.

Anne Martin continued in the role of Admin and Finance Assistant. She also assists with catering at Mullartown House on occassions.

 

Judith Rogers continues in her role as CEO with the aim of the supporting the BCM NI Board in their governance responsibilities, and the missionaries in their ministry.

 

In spring 2025 BCM NI advertised for some roles and as a result Maureen Dundas was appointed as the Catering Manager for Mullartown House, and Helen Dempster as the Catering Supervisor.

 

Following advertisements for the internship programme, Alana Gilmore took up this opportunity in October 2025.

 

Admin volunteers

Elizabeth Spence and Avril McGrath helped Anne to keep the administration up-to-date, especially during the summer months.

Property

Mullartown House: During 2025 the cottage at Mullartown was demolished and re-built, re-opening in October 2025. Other projects included: new car park lighting, the installation of a sound system in the dining room, and the commencement of the McKinstry Lounge bathroom project, and the old-end bathroom renovations.

 

BCM Centre: The renovations to the BCM Centre in Lisburn continued throughout 2025, finishing in December. A disabled bathroom was installed, new windows at the front, new skylights, some new doors, new signage, gas heating, a fire alarm system, and the whole building was re-plastered, painted, and the front re-rendered.

 

Links with BCM International

We maintained links with the wider BCM International body through membership of the UK Anchor Trust. The BCM UK & Ireland Conference in January was a good opportunity to connect with the wider BCM family, as was the BCM European Conference in the Netherlands in October - Jason Nicholl, Nate Heather, Gemma Hill, Judith Rodgers, Anne Martin attended the full conference; Judith Girvan (Board member) and Emma Kelso (volunteer) attended a few days each.

Financial review

The results for the period are as set out on pages 7 to 19. The charity returned net incoming resources of £172,049 (2024 net incoming resources - £83,126) of which there were unrestricted net incoming resources of £27,945 (2024 net incoming resources - £34,734) and restricted net incoming resources of £144,104 (2024 - £48,392). At 31 December 2025, the level of unrestricted reserves held was £1,110,441 (2024 - £1,082,496).

It is the policy of the charity that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to between three and six month’s expenditure. The directors consider that reserves at this level will ensure that, in the event of a significant drop in funding, they will be able to continue the charity’s current activities while consideration is given to ways in which additional funds may be raised. This level of reserves has been maintained throughout the year.

The directors have assessed the major risks to which the charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.

BCM INTERNATIONAL NI
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
Structure, governance and management

BCM International NI is a company limited by guarantee, the liability of the members is limited to £1, and it is governed by its Memorandum and Articles of Association.

 

BCM International NI is part of the wider BCM International network. Bible Centered Ministries is a global nondenominational ministry dedicated to Reaching Children and Developing Churches worldwide. BCM has more than 700 missionaries serving in 50 countries across five continents as well as Pacific and Caribbean islands.

 

BCM International NI is registered as a Charity with The Charity Commission for Northern Ireland (NIC 105856).

The directors who served during the year and up to the date of signature of the financial statements were:

Mrs J Girvan
Mr K Parker
Mrs M Dundas
(Resigned 25 November 2025)
Mrs A McGrath
Mrs J Larmour
Mr J D Martin

New directors are appointed by the members of the charity at the annual general meeting.

All directors are required to participate in training e.g. Good Governance course organised by NICVA. Directors are regularly updated on legislation that impacts upon the running of a charitable organisation e.g. recent changes in legislation introduced by the Charities Commission.

 

BCM International NI is managed by a voluntary board of directors who are responsible for the management of the charity. The board of directors comprises at least 6 directors who meet bi-monthly to oversee the management of the charity. The board of directors conduct regular reviews of the charity's strategic plan, with policies and procedures reviewed and updated on an ongoing basis.

 

The day to day management of Mullartown House is delegated to Mr Jason and Mrs Gemma Hill.

This report has been prepared in accordance with the provision applicable to companies entitled to the small companies exemption.

The directors' report was approved by the Board of Directors.

Mrs J Larmour
Director
Dated: 15 September 2026
BCM INTERNATIONAL NI
INDEPENDENT EXAMINER'S REPORT
TO THE DIRECTORS OF BCM INTERNATIONAL NI
- 5 -

We report to the directors on our examination of the financial statements of BCM International NI (the charity) for the year ended 31 December 2025.

Responsibilities and basis of report

As the directors of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006.

Having satisfied ourselves that the charity is not subject to audit under company law, and is eligible for independent examination, it is our responsibility to:

Basis of independent examiner's report

We have examined your charity accounts as required under section 65 of the Charities Act and our examination was carried out in accordance with the general Directions given by the Charity Commission for Northern Ireland under section 65(9)(b) of the Charities Act. The examination included a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as charity trustees concerning any such matters.

 

Our role is to state whether any material matters have come to our attention giving us cause to believe:

 

1

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

2

That the accounts do not accord with those accounting records

3

That the accounts do not comply with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the 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

4

That there is further information needed for a proper understanding of the accounts to be reached.

BCM INTERNATIONAL NI
INDEPENDENT EXAMINER'S REPORT (CONTINUED)
TO THE DIRECTORS OF BCM INTERNATIONAL NI
- 6 -
Independent examiner's statement

Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. We confirm that we are qualified to undertake the examination because we are a member of Chartered Accountants Ireland, which is one of the listed bodies.

We have completed our examination and have no concerns in respect of the matters (1) to (4) listed above and, in connection with following the Directions of the Charity Commission for Northern Ireland, we have found no matters that require drawing to your attention.

GMcG Lisburn

Chartered Accountants

Century House
40 Crescent Business Park
Lisburn
BT28 2GN
Dated: 15 September 2026
BCM INTERNATIONAL NI
STATEMENT OF FINANCIAL ACTIVITIES
(INCLUDING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income and endowments from:
Donations and legacies
2
57,991
187,611
245,602
63,615
72,353
135,968
Charitable activities
3
185,266
-
185,266
179,297
-
179,297
Investments
4
2,178
-
2,178
3,334
-
3,334
Other income
5
14,680
-
14,680
15,779
-
15,779
Total income
260,115
187,611
447,726
262,025
72,353
334,378
Expenditure on:
Charitable activities
6
231,844
43,507
275,351
226,679
23,961
250,640
Other expenditure
10
326
-
326
612
-
612
Total expenditure
232,170
43,507
275,677
227,291
23,961
251,252
Net income and movement in funds
27,945
144,104
172,049
34,734
48,392
83,126
Reconciliation of funds:
Fund balances at 1 January 2025
1,082,496
307,953
1,390,449
1,047,762
259,561
1,307,323
Fund balances at 31 December 2025
1,110,441
452,057
1,562,498
1,082,496
307,953
1,390,449

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

BCM INTERNATIONAL NI
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025
31 December 2025
- 8 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,568,974
1,076,996
Current assets
Debtors
13
11,230
16,999
Cash at bank and in hand
52,870
312,176
64,100
329,175
Creditors: amounts falling due within one year
14
(70,576)
(15,722)
Net current (liabilities)/assets
(6,476)
313,453
Total assets less current liabilities
1,562,498
1,390,449
Income funds
Restricted funds
16
452,057
307,953
Unrestricted funds
17
1,110,441
1,082,496
1,562,498
1,390,449

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 directors on
15 September 2026
15 September 2026
and signed on their behalf by
Mrs J Girvan
Mr K Parker
Director
Director
Company Registration No. NI639093
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
1
Accounting policies
Charity information

BCM International NI is a private company limited by guarantee incorporated in Northern Ireland. The registered office is 41 Seymour Street, Lisburn, Co Antrim, BT27 4SY.

1.1
Basis of preparation

The financial statements have been prepared in accordance with the charity's Memorandum and Articles of Association, the Companies Act 2006 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (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 applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.

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

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

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the directors 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 directors 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.

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.
1.5
Expenditure

All expenditure is accounted for on an accruals basis and has been classified under headings that

aggregate all costs related to the category. Expenditure is recognised where there is a legal or

constructive obligation to make payments to third parties, it is probable that the settlement will be required and the amount of the obligation can be measured reliably. It is categorised under one of the following headings: Costs of raising funds, Expenditure on charitable activities and Other expenditure.

 

Irrecoverable VAT is charged as an expense against the activity for which expenditure arose.

BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies (Continued)
- 10 -
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
Fixtures and fittings
20% reducing balance

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
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.

1.8
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.

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.

BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies (Continued)
- 11 -
1.9
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
Donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Donations and gifts
57,991
187,611
245,602
63,615
72,353
135,968
3
Charitable activities
2025
2024
£
£

Weekend and other fees

31,055
29,936

Outside Group fees

66,967
68,942

Camp fees

87,244
80,419
185,266
179,297
4
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Other income
2,178
3,334
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
5
Other income
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Other income
1,142
1,793
Tuck shop income
4,044
4,787
T-shirt income
4,223
3,779
Rental income
4,953
4,925
Access NI income
318
495
14,680
15,779
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
6
Expenditure on charitable activities
2025
2024
£
£
Direct costs
Staff costs
45,160
41,804
Depreciation and impairment
21,166
18,003

Camp expenditure

94,283
94,084

Hello Life expenditure

3,710
4,462

BCM Missionaries expenditure

20,590
5,627
Club expenses
2,090
1,063

Telephone

1,461
1,298

Insurance

7,623
6,055

Rates

3,344
3,073

Heat and light

18,311
22,100

Postage. stationary and printing

3,153
4,785

Repairs, maintenance and cleaning

26,779
26,590

Gifts

2,574
2,456

Sundry expenses

2,983
2,426

Bank charges

1,482
536
Legal and professional fees
95
195
Accountancy
1,530
1,620
Cottage
13,070
10,845
Seymour Street development
3,152
930
Isaiah camp funding
2,495
2,580
Candy Bible Club
300
108
275,351
250,640
Analysis by fund
Unrestricted funds
231,844
226,679
Restricted funds
43,507
23,961
275,351
250,640
7
Net movement in funds
2025
2024
£
£
The net movement in funds is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
21,166
18,003
Loss on disposal of tangible fixed assets
326
612
8
Directors
None of the directors (or any persons connected with them) received any remuneration or benefits from the charity during the year.
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
9
Employees
2025
2024
Number
Number
2
2
Employment costs
2025
2024
£
£
Wages and salaries
45,160
41,804
There were no employees whose annual remuneration was more than £60,000.
10
Other expenditure
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Net loss on disposal of tangible fixed assets
326
612
11
Taxation

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

BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
12
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2025
1,126,104
71,612
1,197,716
Additions
498,194
15,276
513,470
Disposals
-
(999)
(999)
At 31 December 2025
1,624,298
85,889
1,710,187
Depreciation and impairment
At 1 January 2025
81,372
39,348
120,720
Depreciation charged in the year
11,714
9,452
21,166
Eliminated in respect of disposals
-
(673)
(673)
At 31 December 2025
93,086
48,127
141,213
Carrying amount
At 31 December 2025
1,531,212
37,762
1,568,974
At 31 December 2024
1,044,732
32,264
1,076,996
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
3,987
10,745
Other debtors
6,938
5,812
Prepayments and accrued income
305
442
11,230
16,999
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank overdrafts
15
43,825
-
Other taxation and social security
641
539
Trade creditors
8,348
5,945
Other creditors
7,106
5,075
Accruals and deferred income
10,656
4,163
70,576
15,722
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
15
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
43,825
-
Payable within one year
43,825
-

The loan is secured against the asset to which it relates to.

BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
16
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 2024
Incoming resources
Resources expended
Balance at
1 January 2025
Incoming resources
Resources expended
Balance at
31 December 2025
£
£
£
£
£
£
£
Missionary Fund
2,409
5,525
(5,627)
2,307
19,658
(20,590)
1,375
Deed and truth
640
-
-
640
-
-
640
Mullartown Building Fund
156,276
-
(2,959)
153,317
-
(2,960)
150,357
Candy Club Fund
358
50
(108)
300
-
(300)
-
Mullartown House Kitchen
4,556
-
(912)
3,644
-
(730)
2,914
Seymour Street Development Fund
237
12,500
(930)
11,807
20,000
(3,362)
28,445
Cottage
95,085
44,278
(10,845)
128,518
145,478
(13,070)
260,926
Isaiah Fund
-
10,000
(2,580)
7,420
475
(2,495)
5,400
Mattress
-
-
-
-
2,000
-
2,000
259,561
72,353
(23,961)
307,953
187,611
(43,507)
452,057
BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
16
Restricted funds (Continued)
- 18 -

Missionary Fund

The Missionary Fund represents funds received for the benefit of the work of specific missionaries.

 

Deed & Truth

Deed & Truth seeks to support people with intellectual disabilities and their families by advocating for their meaningful inclusion in Churches.

 

Mullartown Building Fund

Represents specific donations received for the construction of a new sports hall development on the existing Mullartown site.

 

Candy Club Fund

Donations received in relation to hosting and facilitating a weekly bible club meeting.

 

Mullartown House Kitchen

Improvement to the kitchen at Mullartown House.

 

Seymour Street Development Fund

Improvements to outdoor area including existing outhouse at Seymour Street premises.

 

 

Cottage

Donations received to enable the charity to demolish the existing cottage and engage in the construction of a new purpose built cottage.

 

Isaiah Fund

Donations received to offer financial assistance to partially cover the cost of camp fees, ensuring that every camper, regardless of financial constraints, can participate in camps without hindrance.

 

Mattress

Donations received for purchase of mattresses for use in properties.

 

 

BCM INTERNATIONAL NI
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
17
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
At 31 December 2025
£
£
£
£
General funds
1,082,496
260,115
(232,170)
1,110,441
Previous year:
At 1 January 2024
Incoming resources
Resources expended
At 31 December 2024
£
£
£
£
General funds
1,047,762
262,025
(227,291)
1,082,496
18
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
At 31 December 2025:
Tangible assets
1,130,872
438,102
1,568,974
Current assets/(liabilities)
(20,431)
13,955
(6,476)
1,110,441
452,057
1,562,498
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
920,035
156,961
1,076,996
Current assets/(liabilities)
162,461
150,992
313,453
1,082,496
307,953
1,390,449
19
Related party transactions

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

2025-12-312025-01-01CCH Accounts Production 2026.200falsefalsefalseCCH SoftwareNI6390932025-01-012025-12-31NI639093bus:Director12025-01-012025-12-31NI639093bus:Director22025-01-012025-12-31NI639093bus:Director42025-01-012025-12-31NI639093bus:CompanySecretary12025-01-012025-12-31NI639093bus:Director52025-01-012025-12-31NI639093bus:CompanySecretaryDirector12025-01-012025-12-31NI639093bus:Director32025-01-012025-12-31NI6390932025-12-31NI6390932024-12-31NI6390932024-01-012024-12-31NI639093bus:FRS1022025-01-012025-12-31NI639093char:IndependentExaminationCharity2025-01-012025-12-31NI639093bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP