Company registration number: 07431528
Charity registration number: 1139276
Annual report and unaudited financial statements
for the year ended 31 December 2025
for
Mediaserve Ltd
(limited by guarantee)
Mediaserve Ltd
(limited by guarantee)
Contents page
for the year ended 31 December 2025
Page
Trustees' report 1
Independent examiner’s report to the trustees of Mediaserve Ltd 4
Statement of financial activities 5
Balance sheet 6
Notes to the financial statements 8
Mediaserve Ltd
(limited by guarantee)
Trustees’ report
for the year ended 31 December 2025
The trustees, who are also directors of the charitable company for the purposes of the Companies Act 2006, present their report with the financial statements of the charitable company for the year ended 31 December 2025. The trustees have adopted the provisions of 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
Objectives and aims
The objects of the charity are to advance the Christian religion for the benefit of the public in such parts of the United Kingdom and the world as the trustees may from time to time think fit in accordance with the teachings of the Christian faith as expressed in the Bible, particularly, but not exclusively among Jews.
Significant activities
The charity distributes Christian literature to people in various parts of the world where there is a lack of bibles and Christian teaching material.
Public benefit
In planning our activities for the period we kept in mind the Charity Commission guidance on public benefit, at our trustee meetings. In view of the charity’s objectives to advance the Christian religion for the benefit of the public in accordance with the teachings of the Christian faith as expressed in the Bible, particularly, but not exclusively among Jews. The work of the charity has continued to operate in accordance with those aims, seeking to promote the public benefit through the charity’s activities. This has been done through the distribution of Christian literature to the local churches and partners which forwards these aims.
Achievements and performance
Financial review
Financial position
At the balance sheet date the charity’s reserves amounted to £636165 (2024 £775623), of which £301458 (2024 £359488) relates to restricted funds.
Reserves policy
The trustees consider that the charity’s reserves should be sufficient to cover the contingencies listed below to facilitate the winding down of its operations whilst minimising the inconvenience to beneficiaries in the event of the charity ceasing to operate on a permanent basis:- Sufficient funds to meet any liabilities arising from redundancies;- Three months non-staffing costs to facilitate termination of contracts with suppliers of goods and services.
Principal risks and uncertainties
The charity’s principal risk and uncertainty, in common with many charitable organisations, relates to the unpredictability of donations from generous benefactors.
1
Mediaserve Ltd
(limited by guarantee)
Trustees’ report - continued
for the year ended 31 December 2025
Financial review - continued
Future plans
The trustees intend to continue focussing on developing new and innovative ways of using literature and other means of communication to achieve its objects.
Structure, governance and management
Reference and administrative details
Company registration number
07431528
Charity registration number
1139276
Trustees
The trustees shown below have held office during the period from 1 January 2025 to the date of this report.
Mr I Faulds
B Kallimel
D Gunn
A Liljehall (resigned 1 March 2025)
U Ljunggren (appointed 8 January 2026)
Registered office
International House
12 Constance Street
London
E16 2DQ
Independent examiners
Chris Vaughan
195 Ermin Street
Stratton St Margaret
Swindon
Wiltshire
SN3 4NA
United Kingdom
2
Mediaserve Ltd
(limited by guarantee)
Trustees’ report - continued
for the year ended 31 December 2025
This report was approved by the trustees on 18 September 2026 and signed on their behalf by:
Mr I Faulds, Trustee
18 September 2026
3
Independent examiner’s report to the trustees of Mediaserve Ltd
I report on the accounts of Mediaserve Ltd (the “charitable company”) for the year ended 31 December 2025.
Responsibilities and basis of report
As trustees of the charitable company (and also its directors for the purposes of company law), you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (“the 2006 Act”).
Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charitable company’s accounts carried out under section 145 of the Charities Act 2011 (“the 2011 Act”) and in carrying out my examination, I have followed all applicable Directions given by the Charity Commission under 145(5)(b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no material 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 charitable company as required by section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair’ view which is not a matter considered as part of an independent examination; or

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


I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Christopher Vaughan
Chris Vaughan
195 Ermin Street
Stratton St Margaret
Swindon
Wiltshire
SN3 4NA
United Kingdom
Date: 18 September 2026
4
Mediaserve Ltd
(limited by guarantee)
Statement of financial activities
for the year ended 31 December 2025
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
Note £ £ £ £
Income from:
Donations and legacies 3 11,281 397,114 408,395 487,291
Investments 4 2,382 - 2,382 2,874
Total 13,663 397,114 410,777 490,165
Expenditure on:
Raising funds 5 (3,706) - (3,706) -
Charitable activities 6 (91,385) (455,145) (546,530) (523,404)
Total (95,091) (455,145) (550,236) (523,404)
Net movement in funds (81,428) (58,031) (139,459) (33,239)
Reconciliation of funds:
Total funds brought forward
416,135 359,488 775,623 808,862
Total funds carried forward
334,707 301,457 636,164 775,623
5
Company registration number: 07431528
Mediaserve Ltd
(limited by guarantee)
Balance sheet
as at 31 December 2025
2025 2024
Note £ £ £ £
Fixed assets
Tangible assets 13 546 642
546 642
Current assets
Debtors 14 2,529 2,654
Cash at bank and in hand 15 633,089 772,327
635,618 774,981
Net current assets 635,618 774,981
NET ASSETS 636,164 775,623
The funds of the charity:
Unrestricted funds 334,707 416,135
Restricted funds 301,457 359,488
TOTAL FUNDS 16 636,164 775,623
The company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies for the year ended 31 December 2025.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities to comply with the Companies Act 2006 in respect to accounting records and the preparation of financial statements.
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
6
Company registration number: 07431528
Mediaserve Ltd
(limited by guarantee)
Balance sheet - continued
as at 31 December 2025
These financial statements were approved by the Board of trustees and authorised for issue on 18 September 2026 and signed on its behalf by:
Mr I Faulds, Trustee
18 September 2026
7
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements
for the year ended 31 December 2025
1 Statutory information
Mediaserve Ltd is a charitable company registered in England and Wales. Its company registration number is 07431528 and its charity registration number is 1139276. The charitable company is limited by guarantee. Its registered office is International House, 12 Constance Street, London, E16 2DQ.
2 Accounting policies
Basis of preparing the financial statements
These financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) ‘Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)’, the Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” and the Companies Act 2006. The financial statements have been prepared under the historic cost convention.
Going concern
In preparing these financial statements, the trustees have assessed whether there are any material uncertainties related to events or conditions that cast significant doubt upon the charitable company’s ability to continue as a going concern. In making this assessment, the trustees take into account all available information about the future which is at least 12 months from the date that the financial statements are authorised for issue.
The trustees consider that the charitable company has adequate resources to continue in business for the foreseeable future and that it is appropriate to adopt the going concern basis in preparing the financial statements.
Income
All income is recognised in the Statement of financial activities once the charitable company has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charitable company to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery etc.:
Fixtures & fittings - 15% reducing balance
8
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
2 Accounting policies - continued
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charitable company. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the Statement of financial activities on a straight line basis over the period of the lease.
Retirement benefits
The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company’s pension scheme are charged to the Statement of financial activities in the period to which they relate.
3 Income from donations and legacies
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
£ £ £ £
Donations 11,281 397,114 408,395 487,291
4 Investment income
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
£ £ £ £
Rents received 1,240 - 1,240 1,411
Bank Interest 1,142 - 1,142 1,463
2,382 - 2,382 2,874
9
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
5 Expenditure on raising funds
Raising donations and legacies
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
£ £ £ £
Support costs 3,706 - 3,706 -
6 Expenditure on charitable activities
Analysis by type of fund
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
£ £ £ £
Gospel Propagation 91,385 455,145 546,530 523,404
Analysis by type of expenditure
2025 2024
Direct costs (see note 7)
Support costs (see note 8)

Total Total
£ £ £ £
Gospel Propagation 521,714 24,816 546,530 523,404
7 Direct costs
2025 2024
Unrestricted funds
Restricted funds
Total funds Total funds
£ £ £ £
Trustees’ expenses 659 - 659 -
Staff costs 157 125,119 125,276 113,182
Operating leases 11,865 - 11,865 8,349
Other costs 53,888 330,026 383,914 379,064
Interest payable and similar charges
- - - 39
66,569 455,145 521,714 500,634
10
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
8 Support costs
Support costs, grouped by function, are apportioned to activities as follows:
Managem’t Finance
£ £
Raising donations and legacies
3,706 -
Gospel Propagation 17,289 96
20,995 96
2025 2024
Other 2 Governance costs
Total Total
£ £ £ £
Raising donations and legacies
- - 3,706 -
Gospel Propagation 4,418 3,013 24,816 22,770
4,418 3,013 28,522 22,770
Support costs, grouped by function, are analysed as follows:
Managem’t Finance
£ £
Other costs 20,995 -
Depreciation of fixed assets - 96
20,995 96
2025 2024
Other 2 Governance costs
Total Total
£ £ £ £
Other costs 4,418 3,013 28,426 22,657
Depreciation of fixed assets - - 96 113
4,418 3,013 28,522 22,770
9 Independent examiner’s remuneration
2025 2024
£ £
Fees paid to the charitable company’s independent examiner for:
Independent examination of the charitable company’s annual accounts 1,164 1,146
11
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
10 Trustees’ remuneration and expenses
The trustees did not receive any remuneration or other benefits in either year.
Trustees’ expenses
2025 2024
£ £
Trustees' expenses 659 -
11 Employees
2025 2024
£ £
Wages and salaries 122,437 110,829
During the year the average number of employees was as follows:
2025 2024
Administration 3 3
No employees received emoluments exceeding £60,000 in either year.
12 Comparatives for the Statement of financial activities
Unrestricted funds
Restricted funds
Total funds
£ £ £
Income from:
Donations and legacies 12,170 475,121 487,291
Investments 2,874 - 2,874
Total 15,044 475,121 490,165
Expenditure on:
Charitable activities (152,496) (370,908) (523,404)
Net expenditure (137,452) 104,213 (33,239)
Transfers between funds 149,613 (149,613) -
Net movement in funds 12,161 (45,400) (33,239)
12
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
12 Comparatives for the Statement of financial activities - continued
Unrestricted funds
Restricted funds
Total funds
£ £ £
Reconciliation of funds:
Total funds brought forward 403,974 404,888 808,862
Total funds carried forward 416,135 359,488 775,623
13 Tangible fixed assets
Fixtures & fittings
£
Cost
At 1 January 2025 14,205
At 31 December 2025 14,205
Depreciation
At 1 January 2025 13,563
Charge for year 96
At 31 December 2025 13,659
Net book value
At 31 December 2025 546
At 31 December 2024 642
14 Debtors
2025 2024
£ £
Other debtors 2,529 2,654
15 Cash at bank and in hand
2025 2024
£ £
Other bank accounts 633,089 772,327
13
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
16 Movement in funds
At 1 January 2025
Income Expenditure At 31 December 2025

£ £ £ £
Unrestricted funds
General fund 416,135 13,663 (95,091) 334,707
At 1 January 2025
Income Expenditure At 31 December 2025

£ £ £ £
Restricted funds
Bibles 2,516 - (241) 2,275
Omega Project 24,172 3,316 (995) 26,493
India 371 18,530 (15,098) 3,803
Ethiopia - 288,657 (288,657) -
China 155,350 10,400 (4,695) 161,055
Ukraine 140 8,540 (8,540) 140
Burma 30,894 - - 30,894
Other 17,803 7,820 (8,046) 17,577
Farsi 128,242 59,851 (128,873) 59,220
359,488 397,114 (455,145) 301,457
At 1 January 2025
Income Expenditure At 31 December 2025

£ £ £ £
Total funds 775,623 410,777 (550,236) 636,164
Comparatives for movement in funds
At 1 January 2024
Income Expenditure Other movements
At 31 December 2024

£ £ £ £ £
Unrestricted funds
General fund 403,974 15,044 (152,496) 149,613 416,135
14
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
16 Movement in funds - continued
Comparatives for movement in funds - continued
At 1 January 2024
Income Expenditure Other movements
At 31 December 2024

£ £ £ £ £
Restricted funds
Bibles 2,516 - - - 2,516
Omega Project 32,070 36,291 (33,302) (10,887) 24,172
India 2,821 7,742 (11,751) 1,559 371
Ethiopia 94,306 122,872 (183,822) (33,356) -
China 148,844 11,544 (1,575) (3,463) 155,350
Ukraine 913 8,559 (21,960) 12,628 140
Burma 30,995 - (101) - 30,894
Other 18,981 16,642 (13,080) (4,740) 17,803
Farsi 73,442 271,471 (105,317) (111,354) 128,242
404,888 475,121 (370,908) (149,613) 359,488
At 1 January 2024
Income Expenditure Other movements
At 31 December 2024

£ £ £ £ £
Total funds 808,862 490,165 (523,404) - 775,623
Other movements shown above are analysed as follows:
Transfers
£
Unrestricted funds
General fund 149,613
Transfers
£
Restricted funds
Omega Project (10,887)
India 1,559
Ethiopia (33,356)
China (3,463)
Ukraine 12,628
Other (4,740)
Farsi (111,354)
(149,613)
15
Mediaserve Ltd
(limited by guarantee)
Notes to the financial statements - continued
for the year ended 31 December 2025
16 Movement in funds - continued
Total funds -
17 Analysis of net assets
At 31 December 2025
Unrestricted funds
Restricted funds
Total funds
£ £ £
Fixed assets
Tangible fixed assets 546 - 546
Current assets
Debtors 2,529 - 2,529
Cash at bank and in hand 331,632 301,457 633,089
334,161 301,457 635,618
Net current assets 334,161 301,457 635,618
Total assets less current liabilities 334,707 301,457 636,164
Net assets 334,707 301,457 636,164
At 31 December 2024
Unrestricted funds
Restricted funds
Total funds
£ £ £
Fixed assets
Tangible fixed assets 642 - 642
Current assets
Debtors 2,654 - 2,654
Cash at bank and in hand 412,839 359,488 772,327
415,493 359,488 774,981
Net current assets 415,493 359,488 774,981
Total assets less current liabilities 416,135 359,488 775,623
Net assets 416,135 359,488 775,623
16