OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-08-31-accounts

WESLEY MEMORIAL OXFORD METHODIST CHURCH

WESLEY MEMORIAL OXFORD METHODIST CHURCH FINANCIAL STATEMENTS

31 AUGUST 2025

Charity Number 1130966

1

WESLEY MEMORIAL OXFORD METHODIST CHURCH

CONTENTS PAGE
General information 3
Trustees’ Annual Report 4
Independent Examiner’s report to the members 10
Statement of Financial Activities 11
Balance Sheet 13
Notes to the financial statements 14

2

WESLEY MEMORIAL OXFORD METHODIST CHURCH

TRUSTEES ANNUAL REPORT

YEAR ENDED 31 AUGUST 2025

The trustees have pleasure in presenting their report and the unaudited financial statements of the charity for the year ended 31 August 2025.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered charity name

Charity registration number Address of principal office

Wesley Memorial Oxford Methodist Church

1130966 Wesley Memorial Methodist Church New Hall Inn Street, Oxford, OX1 2DH

THE TRUSTEES (Church Council)

The trustees who served the charity during the period were as follows:

Revd Miriam Moul Janet Forsaith (Secretary) Malcolm Dodds (Treasurer)

Church Stewards

Simon Blainey (elected annually at the General Church Alison Butler Meeting) Kate Dobson Lawrie Coupland Janet Forsaith Tom Ibbotson Mary Lines Joanna Tulloch

Other members of the Church Council Carolyn Clements (elected annually at the General Church Temba Dhliwayo Meeting) Anna Herriman Esther Ibbotson Chris Lane David Matthews Diana Musgrave Ying Roberts Kirstie Vreede

Secretary of the Pastoral Committee Mary Lines

Presbyters, deacons, probationers listed in SO 610(4)

Also in attendance at the Church Council Nikos Paplomatas (Church Manager) Mel McCulloch (CFO Worker)

Independent examiner Surinder Singh, Certified Public Accountant

3

WESLEY MEMORIAL OXFORD METHODIST CHURCH

TRUSTEES ANNUAL REPORT YEAR ENDED 31 AUGUST 2025

STRUCTURE, GOVERNANCE AND MANAGEMENT

Wesley Memorial Church is part of the Oxford Methodist Circuit, which in turn is a component of the Northampton District of the Methodist Church of Great Britain. The Minister, who is also the Circuit Superintendent, is supported by internal groups and committees as follows:

Church Council

The Church Council is the primary governing body of Wesley Memorial Methodist Church in accordance with the Constitutional Practice and Discipline (CPD) of the Methodist Church. Members of the Church Council are as set out in the preceding page. Church Stewards and elected representatives are elected at the annual Church General Meeting when all Church Members can attend and are entitled to vote and raise any issue for discussion. The Trustees actively seek nominations for new Trustees who can represent all aspects of the church community and its activities.

At the first Church Council meeting of each year new members receive documentation explaining their role as Trustees including information from the Charity Commission. The Trustees receive no renumeration or other financial benefits from their work. All decisions taken at Church Council are minuted. A summary is made available to Church Members and others through the Wesley Memorial Newsletter and in church service notices.

All the Committees listed below report to the Church Council which meets at least 3 times a year.

Church Stewards

6 or more stewards elected by the General Church Meeting, for a maximum of six years. Responsible, with the Minister, for leadership over the whole range of the church's life and for acting on the decisions and policies of the Church Council. Nine stewards have served over the current year.

Finance and Property Committee

Chair, Minister, Church Manager, Treasurer, Steward, Co-opted members. Prepare accounts and budget for presentation to Church Council, oversees day-to-day finance and property issues.

Pastoral Committee

Chair, Minister, Pastoral Visitors, Pastoral Secretary, Steward. Pastoral care of church members and attenders, maintenance of membership roll and promotes fellowship through church groups.

Junior Church Committee

Leaders, Children and Families Officer and Minister. Oversee Junior Church activities, makes recommendations to Church Council for appointment and training of leaders.

4

WESLEY MEMORIAL OXFORD METHODIST CHURCH

TRUSTEES ANNUAL REPORT (CONTINUED) YEAR ENDED 31 AUGUST 2025

Management

The Trustees have maintained financial management arrangements requiring dual signatures on all cheques, and prior approval for all except minor items of expenditure. Invoices are paid by bank transfer. There are controls within the Co-Op internet banking system whereby two signatories are required to approve any bank transfer – one to set up the payment and one to approve – and the original invoices are saved electronically.

The Trustees have maintained a Safeguarding policy with appropriate DBS (Disclosure and Barring Service) checks for all aspects of the work of the Church with children and vulnerable adults.

The Trustees have maintained a system of formal risk assessment and a risk register. This includes mitigation strategies and is reviewed regularly by the Trustees and by relevant sub-Committees. The key risks the Charity faced in the 12 months ending 31 August 2025 were (1) maintaining and increasing rental income to cover increased running costs; and (2) maintaining the increased level of offerings from Members to meet increased costs. The Trustees managed those risks by (1) the Church Council approving a stewardship campaign to increase offerings and to bring the reserves back to the required levels; (2) monitoring every 2 months income and expenditure to ensure offering and rental income meet expenditure’ (3) continuing to reduce expenditure e.g. continuing to use volunteers to caretake on Sundays.

The Church has TMCP trusts. Save for one trust the trusts are restricted so the Church only has access to interest income and not to capital. It is recognised that legacies are one off payments and that in the long term the Church has to increase its lettings income and/or substantially reduce its expenditure. There has been a continued drive to increase and restore lettings income which has been more than achieved. The Church has a contactless payments facility. The Church is open each day of the week for spiritual purposes and also because of its links to the origins of Methodism. The increased levels of giving arising from a 2022 stewardship campaign have been sustained and hopefully will be further increased by the new stewardship campaign authorised by the Church Council in November 2024.

Day to day management of the premises of the church and caretaking staff employed by Wesley Memorial Church, is delegated to the Church Manager. The Church Manager and other employees undergo annual appraisal and take part in regular review meetings with their line manager. Wherever practicable the arrangements for appraisal and other employment issues follow the advice issued by the Methodist Church of Great Britain.

OBJECTIVES AND ACTIVITIES

The purpose of the Wesley Memorial Methodist Church is to advance the Christian Faith. To achieve this the Church Council adopted a Church Plan covering 2018-21 which has seven priorities: 1. Nourish a worshipping community; 2. Create welcoming communities within the church; 3. Nurture children, young people and families; 4. Help people to develop their faith and discipleship; 5. Develop a more welcoming building; 6. Use our premises for witness and mission; and 7. Use our heritage to share the love of God and witness for social justice. The Church Stewards are reviewing the 2018-21 plan since it needs to be updated.

5

WESLEY MEMORIAL OXFORD METHODIST CHURCH

TRUSTEES ANNUAL REPORT (CONTINUED) YEAR ENDED 31 AUGUST 2025

ACHIEVEMENTS AND PERFORMANCE

In the year September 2024 to August 2025 Church activities have continued. Lettings income increased due to the hard work of the Church Manager and his team. Increased giving by member after the successful Stewardship campaign in 2022 was sustained. A further Stewardship Campaign was approved by the Church Council in November 2024/. The Church has provided regular services and is regularly open to the public. Rainbow House continues to provide a service to children and young families.

Nourishing a worshiping community

Church services continued for both live attendance and remote attendance. The weekly prayer meetings also continued. Weekly updates on the spiritual life of the Church were provided in the Wesley Mem News. The Wesley Mem Magazine was published quarterly with articles about the spiritual life of the Church. The Church hosted a Circuit Celebration on 1 June 2025. Seventy one adults and children attended the Church Weekend on 25-27 April 2025. The Church welcomed members of Cowley Road Methodist Church after that Church decided to cease to meet. The Church hosted a successful News Years Party on 31 January 2025.

Creating welcoming communities in Oxford

Tea, coffee and other refreshments continued after Church services. New students were invited to lunches provided by Church members. The Oxford Wesley Project (OWP) has continued to support the Palestinian family relocated from Iraq to Oxford via a Home Office community sponsorship scheme in March 2023. The Church was committed to supporting the family for two years to March 2025 but has continued to support the family. After arranging housing, benefits, schools, health provision and language training OWP have enabled the two oldest children to settle in their schools and improve their English. The Father has obtained employment and improved his English. The Mother has obtained voluntary work and improved her English. The Church worked with New Road Baptist Church and St Columba’s United Reform Church to employ a Student Outreach Worker to encourage work with students particularly those who felt excluded by other churches because of their sexuality or gender orientation. The Church continued to work towards the full inclusion of all people, The Church took part in the Oxford Gay Pride events on 7 June 2025 highlighting that the Church is Open to All.

Nurture children, young people and families

Junior Church continued to meet on Sunday mornings. Worship and learning were imaginative and fun. Fifteen young people attended the 3Generate weekend (a national Methodist weekend event for children and young people). Rainbow House continued providing a service for young families celebrating its 40[th] Anniversary in 2025. The Church continued to support Street Pastors providing volunteers who go out on Friday and Saturday evenings to help those in need.

Helping people to develop their faith and discipleship

The Wesley Mem Magazine continued to be published with reflections and news. Wesley Mem News continued to be emailed to Church members weekly with news and details of events etc. Church services in the Sanctuary continued with the option of attending remotely by Zoom.

Developing a more welcoming building

The building has proved welcoming and popular with Church members and visitors. Lettings have increased leading to a higher than budgeted lettings income. The Church building was open for the Oxford Open Doors weekend in September 2024 with over 630 people visiting the Church. The Church was open for May Day morning with large numbers coming in for fellowship and refreshments.

Using our premises for witness and mission

The premises are available for a wide range of community groups and activities. Church members engage as volunteers with many organisations. Notable among these are Rainbow House (a drop-in centre for carers and children which celebrated its 40[th] Anniversary), the Oxford PHAB (People have aBilities) Club and Wednesday Coffee (a drop-in for adults). The sanctuary was open during the week to welcome visitors and to provide space for prayer, reflection and rest. The Church also hosts the Oxford Zimbabwe Fellowship which meets twice a month.

Use our heritage to support the love of God

The WesleysOxford website continues including audio stories in which Church members shared their life stories and reflected on faith. There were regular heritage updates in the Wesley Mem News. The radical redesign of the Atrium continues to provide an exciting and vibrant link between Methodism’s historic links to Oxford and the present day.

Witness for social justice

The Church supports the Gatehouse (drop-in centre for the homeless) providing food and money. The Church hosted the Winter Night Shelter each Saturday evening January to March 2025. The Church supports the Rose Hill Community Cupboard with donations and volunteers. There was a successful Christian Aid weekend in May 2025. The Church arranged other charitable collections and hosted events raising money for charity. Sermons and the Wesley Mem Weekly have encouraged Church members to take up issues of social justice and contribute funds. There were regular Zoom and live meetings of the Eco-Church group to help the Church function more ecologically. The Church achieved a Gold Eco Award. The Church has commissioned expert reports for the installation of solar panels and/or a heat pump. There was an eco-garden project. The Church supports the work of the Oxford Street Pastors. Of the team of 16 Oxford Street Pastors three are from Wesley Mem.

6

WESLEY MEMORIAL OXFORD METHODIST CHURCH

TRUSTEES ANNUAL REPORT (CONTINUED)

YEAR ENDED 31 AUGUST 2025

FINANCIAL REVIEW

Total incoming resources in the year to 31 August 2025 were £544k (2024: £389). Total outgoing resources were £654k in the year to 31 August 2024 (2024: £511k).

The overall position for the year was a deficit of £105k (2024: deficit of £97k) [see Statement of Financial Activities]. Before transfers between funds, this comprises a balance position on restricted funds and a deficit on unrestricted funds of £111k. Offerings increased by £133k compared to 2024. In addition, there has been an unrealised gain on the endowment investments of £5k in the year to 31 August 2025 (2024: £25k gain).

A steady programme of maintenance has continued through the year. The Church received a grant from the Westminster College Oxford Trust in 2023 and much of this money was spent in 2024-25 hence the larger than expected deficit.

Risk Management

The key risks the charity faced in the 12 months ending 31 August 2025 were: (1) Increasing and maintaining rental income to meet increased expenditure; (2) maintaining and increasing giving income; (3) meeting expenditure that increased by more than predicted e.g. energy prices.

Investment Policy

The Church’s investment policy is to (a) transfer funds from the Church Co-Op bank account to the Central Finance Board (CFB) account for which there is a higher rate of interest; and (b) hold funds with the Trust for Methodist Church Purposes (TMCP) and allow TMCP to invest any of those funds. Since the CFB and TMCP are bodies responsible to the central governing body of the Methodist Church it is assumed that any investments are prudently managed.

Reserves policy

The Church’s policy is to hold a general reserve of 25% of total annual expenditure (excluding endowments, designated and restricted funds) for that year. In addition, the property repairs and major works fund is set aside to be used for large or unexpected maintenance expenditure. The balance of this fund, at the end of each year, should be 25% of general funds expenditure for that year. Should this be insufficient, or if the church were to face unexpected large expenditure of a different nature, or other unexpected shortfalls in income, it would appeal to church members to cover the gap.

Total reserves for the year ended 31 August 2025 amounted to £2,502k (2024: £2,507k). However, this includes endowment funds of £392k (2024: £386k), and a number of designated and restricted funds, including those held for Rainbow House of £18k (deficit), Open Doors Depreciation fund of £1,758k, and Property Repairs and Major Works of £23k. Separate funds have again been used for the depreciation of the new Open Doors building work and the kitchen equipment. The general fund reserves at 31 August 2025 were £235k (see note 15).

Going Concern

The trustees (Church Council) have considered the charity's financial position and are satisfied that, notwithstanding the loss incurred in the year, the charity believes that it has sufficient reserves to enable it to continue as a going concern for at least 12 months from the date of signing their report.

PLANS FOR FUTURE PERIODS

The trustees would wish to maintain the present activities of the church, as described elsewhere, with a focus as set out in the Church Plan.

Statement of Public Benefit: the Church has set out the activities undertaken to further its charitable purposes for the public benefit. The trustees have complied with the duty in section 4 of the Charities Act 2006 to have due regard to the public benefit guidance published by the Charity Commission. The Church provided public worship for Church members and members of the public wishing to practice their Christian faith both in person when conditions permitted and remotely. The Church continued to provide pastoral support both in person when conditions permitted and remotely. The Church continued to support activities with a wider benefit to the community in the UK and abroad e.g. via the arrangements to raise money for Christian Aid.

Criteria to measure success: the Church is grounded in faith in the grace of God which does not readily lend itself to specific, measurable, achievable, relevant and timely objectives. The Church monitors (a) Church membership; and (b) Church attendance (normally in October each year).

Short-term and long-term objectives: the short-term objectives are set out in the Church Plan 2018-21. The Church Stewards are currently reviewing this plan in order to issue a fresh one.

7

WESLEY MEMORIAL OXFORD METHODIST CHURCH TRUSTEES ANNUAL REPORT YEAR ENDED 31 AUGUST 2025

Use of volunteers: a great many of the Church roles and activities are carried out by volunteers. Voluntary service is an important element of Christian faith and duty. Church Council members are volunteers elected by the Church as are the Church Stewards. Many Church services are conducted by lay preachers who are volunteers appointed by the Church. The Church has a safeguarding policy and a safeguarding lead to ensure that children and vulnerable adults are protected. Training is provided to volunteers who work with children and vulnerable adults.

Policy on setting employee’s pay: the Church takes advice from the central Methodist Church in recruiting and settling the terms and conditions of those whom the Church employs. The central Methodist Church at its annual conference agrees on any annual increase in pay and any nationally applicable guidance and/or changes to terms and conditions which the Church then takes into account. The Church adopts the annual pay increase agreed by the Methodist Church conference each year and applies that to its employees each year.

8

WESLEY MEMORIAL OXFORD METHODIST CHURCH TRUSTEES ANNUAL REPORT YEAR ENDED 31 AUGUST 2025

RESPONSIBILITIES OF THE TRUSTEES

The charity's trustees are responsible for preparing the Trustees Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011 and the Charity (Accounts and Reports) Regulations 2015. The trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Signed:

Dated: 27[th] April 2026 Revd. Miriam Moul

Signed:

Dated: 25 April 2026 Malcolm Dodds (Treasurer 2024-25)

9

WESLEY MEMORIAL OXFORD METHODIST CHURCH

INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF WESLEY MEMORIAL OXFORD METHODIST CHURCH

YEAR ENDED 31 AUGUST 2025

I report on the accounts of the charity for the year ended 31 August 2025 which are set out on pages 11 to 23.

RESPECTIVE RESPONSIBILITIES OF TRUSTEES AND EXAMINER

The charity’s trustees are responsible for the preparation of the accounts. The charity’s trustees consider than an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.

The charity’s gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of Association of Chartered Certified Accountants.

It is my responsibility to:

BASIS OF INDEPENDENT EXAMINER’S REPORT

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes 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 trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.

INDEPENDENT EXAMINER’S STATEMENT

In connection with my examination, no matter has come to my attention:

(1) which gives me reasonable cause to believe that in any material respect the requirements:

have not been met; or

(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Surinder Singh ACCA

Date: 06 May 2026

10

WESLEY MEMORIAL OXFORD METHODIST CHURCH

STATEMENT OF FINANCIAL ACTIVITIES YEAR ENDED 31 AUGUST 2025

Note
INCOME FROM:
Donations and legacies
2
Charitable activities
3
Investment income
4
TOTAL INCOME
EXPENDITURE ON:
Charitable activities
5-6
TOTAL EXPENDITURE
Net gains/losses on investments
NET
INCOME/EXPENDITURE
BEFORE TRANSFERS
TRANSFERS BETWEEN FUNDS
NET MOVEMENT IN FUNDS
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD		 Unrestricted
Funds
(Note 15)
£
180,010
221,077
8,073
409,160
519,818
519,818
-
- 110,658
711
- 109,947
2,106,674
1,996,727		 Restricted
Funds
£
131,580
-
3,094
134,674
134,281
134,281
-
393
- 711
- 318
14,111
13,793		 Endowment
Funds
£
-
-
-
-
-
-
5,410
5,410
-
5,410
386,252
391,662		 Total
Funds
2025
£
311,590
221,077
11,167
543,834
654,099
654,099
5,410
- 104,855
-
- 104,855
2,507,037
2,402,182		 Unrestricted
Funds
(Note 15)
£
200,820
167,832
9,937
378,589
502,315
502,315
-
- 123,726
4,321
- 119,405
2,226,079
2,106,674		 Restricted
Funds
£
6,843
-
3,562
10,405
8,344
8,344
-
2,061
- 4,321
- 2,260
16,371
14,111		 Endowment
Funds
£
-
-
-
-
-
-
24,831
24,831
-
24,831
361,421
386,252		 Total
Funds
2024
£
207,663
167,832
13,499
388,994
510,659
510,659
24,831
- 96,834
-
- 96,834
2,603,871
2,507,037

The Statement of Financial Activities includes all gains and losses in the year and therefore a statement of total recognised gains and losses has not been prepared. All of the above amounts relate to continuing activities

11

WESLEY MEMORIAL OXFORD METHODIST CHURCH

BALANCE SHEET 31 AUGUST 2025

Note
FIXED ASSETS
Tangible assets
9
Investments
10
CURRENT ASSETS
Debtors
11
Cash at bank
CREDITORS: Amounts falling due within
one year
12
NET CURRENT ASSETS
TOTAL ASSETS LESS CURRENT LIABILITIES
FUNDS
Endowment funds
13
Restricted income funds
14
Unrestricted income funds
15		 2025
£
£
1,863,797
391,662
2,255,459
52,153
100,780
152,933
- 6,210
146,723
2,402,182
391,662
13,793
1,996,727
2,402,182		 2024
£
1,955,501
386,252
2,341,753
69,829
105,186
175,015
- 9,731
165,284
2,507,037
386,252
14,111
2,106,674
2,507,037

These financial statements were approved by the members of the Church Council and authorised for issue on 25 April 2026 and are signed on their behalf by:

Revd Miriam Moul Chair

Mr M Dodds (signed electronically) Treasurer 2024-25

12

WESLEY MEMORIAL OXFORD METHODIST CHURCH

STATEMENT OF CASH FLOWS

YEAR ENDED 31 AUGUST 2025

Notes
Cash used in operating activities
18
Cash flows from investing activities
Interest income
Proceeds from sale of investments
Purchase of investments
Purchase of tangible fixed assets
Cash provided by (used in) investing activities
Increase (decrease) in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Total cash and cash equivalents at the end of the year		 2025
£
- 14,852
11,167
-
-
- 721
10,446
- 4,406
105,186
100,780		 2024
£
- 100,281
13,499
-
-
- 58,384
44,885
- 145,166
250,353
105,186

13

WESLEY MEMORIAL OXFORD METHODIST CHURCH NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 AUGUST 2025

1. ACCOUNTING POLICIES

(a) Basis of preparation and assessment of going concern

The financial statements have been prepared under the historical cost convention, except for the investments which are included at market value. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Revised 2019) and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.

As indicated in their report, the trustees are satisfied that, even on worst case scenario, the charity remains a going financial concern for at least the next 12 months, given its ability to appeal for extra funds from church members and to cut costs if necessary.

(b) Fixed assets

All fixed assets costing over £500 are initially recorded at cost.

(c) Depreciation

Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:

Equipment 10% - 20% Straight line Land and buildings 2% Straight line

Assets are depreciated for a whole year in their first year of life.

(d) Investments

Income from investments and deposit interest is included in the statement of financial activities when it becomes receivable. Investment income is included gross of recoverable taxation.

(e) Cash at bank and in hand

Cash at bank and in hand includes cash in hand, deposits with banks and funds that are readily convertible into cash at, or close to, their carrying values, but are not held for investment purposes.

(f) Debtors and prepayments

Trade and other debtors are recognised at the settlement amount after any trade discount is applied. Prepayments are valued at the amount prepaid net of any trade discounts due.

(g) Creditors

Creditors are recognised where the Charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party, and the amount due to settle the obligation can be measured or estimated reliably.

14

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

(h) Income

Income is recognised when the Charity has entitlement to the funds, any performance indicators attached to the item(s) of income have been met, it is probable that the income will be received, and the amount can be measured reliably.

Donations are recognised in full in the Statement of Financial Activities when entitled, receipt is probable and when the amount can be quantified with reasonable accuracy. Gift Aid receivable is included when claimable.

Grant income is credited to the Statement of Financial Activities when received or receivable whichever is earlier, unless the grant relates to a future period, in which case it is deferred.

Income from charitable activities is credited to the Statement of Financial Activities when received or receivable, whichever is earlier, unless it relates to a specific future period or event, in which case it is deferred.

2. DONATIONS AND LEGACIES

Donations and legacies
Offerings
Tax recoveries
Grants from external donors
Funds raised for other charities		 Unrestricted
Funds
£
161,833
7,945
10,000
232
180,010		 Restricted
Funds
£
125,182
25
-
6,373
131,580		 Total Funds
2025
£
287,015
7,970
10,000
6,605
311,590		 Total Funds
2024
£
154,269
38,473
11,200
3,721
207,663

3. INCOME FROM CHARITABLE ACTIVITIES

NCOME FROM CHARITABLE ACTIVITIES
Contributions for services Unrestricted
Funds
£
221,077
221,077		 Restricted
Funds
£
-
-		 Total Funds
2025
£
221,077
221,077		 Total Funds
2024
£
167,832
167,832

15

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued)

YEAR ENDED 31 AUGUST 2025

4. INVESTMENT INCOME

NVESTMENT INCOME
Unrestricted
Funds		 Restricted
Funds		 Total Funds
2025		 Total Funds
2024
£ £ £ £
Bank interest receivable 8,073 3,094 11,167 13,499
8,073 3,094 11,167 13,499

5. COSTS OF CHARITABLE ACTIVITIES BY FUND TYPE

Unrestricted
Funds		 Restricted
Funds		 Total Funds
2025		 Total Funds
2024
£ £ £ £
Church activities 519,818 134,281 654,099 510,659
519,818 134,281 654,099 510,659

6. COSTS OF CHARITABLE ACTIVITIES BY ACTIVITY TYPE

Circuit assessment
Sunday services and church community
Youth work
Office costs
Caretaking and cleaning
Heat, light and water
Insurance
Repairs and major works
Rainbow House
Website
Other expenditure
Depreciation
Governance costs
Special Purposes Expenditure		 Church
activities
£
145,300
3,032
2,271
119,392
80,099
39,496
7,678
146,331
932
1,030
1,317
92,425
3,066
11,730
654,099		 Total Funds
2025
£
145,300
3,032
2,271
119,392
80,099
39,496
7,678
146,331
932
1,030
1,317
92,425
3,066
11,730
654,099		 Church
activities
£
136,400
2,553
3,453
110,824
77,839
39,422
9,510
18,558
898
1,175
283
100,579
2,147
7,018
510,659		 Total Funds
2024
£
136,400
2,553
3,453
110,824
77,839
39,422
9,510
18,558
898
1,175
283
100,579
2,147
7,018
510,659

16

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

7. GOVERNANCE COSTS

OVERNANCE COSTS
Accountancy fees
Independent Examination		 Unrestricted
Funds
£
2,466
600
3,066		 Restricted
Funds
£
-
-
-		 Total Funds
2025
£
2,466
600
3,066		 Total Funds
2024
£
1,797
350
2,147

8. STAFF COSTS AND EMOLUMENTS

Total staff costs were as follows:

TAFF COSTS AND EMOLUMENTS
otal staff costs were as follows:
Wages and salaries
Social security costs
Pension contributions		 2025
£
141,309
6,726
5,693
153,728		 2024
£
137,745
6,412
4,029
148,186

Particulars of employees:

The average number of employees during the year, calculated on the basis of full-time equivalents, was as follows:

llows:
2025 2024
No No
Number of staff 6 6

No employee received remuneration of more than £60,000 during the year (2024: Nil).

The charity considers its key management personnel to be the trustees and the Minister. The trustees give their time freely and the Minister’s salary is paid by the Circuit, so there are no costs of key management personnel to report (2024: Nil).

17

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

9. TANGIBLE FIXED ASSETS

COST
At 1 September 2024
Disposals
Additions
At 31 August 2025
DEPRECIATION
At 1 September 2024
Disposals
Charge for the year
At 31 August 2025
NET BOOK VALUE
At 31 August 2025
At 1 September 2024		 Land and
Buildings
£
2,041,053
-
-
2,041,053
242,658
-
40,821
283,479
1,757,574
1,798,395		 General
fixed assets
£
158,343
-
721
159,064
98,984
-
8,375
107,359
51,705
59,359		 Open Door
Fixtures,
Fittings and
Equipment
£
398,231
-
-
398,231
300,484
-
43,229
343,713
54,518
97,747		 Total
£
2,597,627
-
721
2,598,348
642,126
-
92,425
734,551
1,863,797
1,955,501

The additions are shown net of any VAT refund.

18

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

10. INVESTMENTS

NVESTMENTS
Market value at 1 September 2024
Legacy received
Net gains/loss on revaluations in the year ended 31 August 2025
Disposal of investment to go towards Open Doors fund
Market value at 31 August 2025
Historical cost at 31 August 2025		 2025
£
386,252
-
5,410
-
391,662
282,023		 2024
£
361,421
-
24,831
-
386,252
282,023

11. DEBTORS

Prepayments
Other debtors		 2025
£
44,593
7,560
52,153

12. CREDITORS: Amounts falling due within one year

Accruals
Income received in advance
Other creditors		 2025
£
2,749
-
3,461
6,210		 2024
£
8,496
-
1,235
9,731

19

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

13. ENDOWMENT FUNDS

NDOWMENT FUNDS
Permanent endowments
JH Brashour and other endowments
Anonymous bequest
Other bequests		 Balance
at 1 Sept
2024

£
270,895
110,450
4,907
386,252		 Gains and
losses
£
500
4,910
-
5,410		 Additions
-
-
-
-		 Transfers
£
-
-
-
-		 Balance
at 31 Aug
2025
£
271,395
115,360
4,907
391,662

These endowment funds are held by the Trustees for Methodist Church Purposes. Interest from them is available for the church’s general funds. Two small funds are specifically for church flowers and support of people in need.

20

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

14. RESTRICTED INCOME FUNDS

Special Purposes Fund
Open Doors Fund
Gibbs Library
Oxford Wesley Project
Lighting Sanctuary
revious year:
Special Purposes Fund
Open Doors Fund
Oxford Wesley Project
Atrium appeal
Lighting Sanctuary		 Balance
at 1 Sept
2024
Income
Expenditure
£
£
£
256
9,066
- 11,730
-
3,119
-
-
122,489
- 122,489
1,855
-
- 62
12,000
-
-
14,111
134,674
- 134,281
Balance at
1 Sept
2023
Income
Expenditure
£
£
£
480
6,794
- 7,018
-
3,562
-
3,131
50
- 1,326
759
-
-
12,000
-
-
16,370
10,406
- 8,344		 Transfers
£
2,408
- 3,119
-
-
-
- 711
Transfers
£
-
- 3,562
-
- 759
-
- 4,321		 Balance at
31 Aug
2025
£
-
-
-
1,793
12,000
13,793
Balance at
31 Aug
2025
£
256
-
1,855
-
12,000
14,111

Previous year:

Special purposes funds: funds relating to appeals, which are then transferred to other charities or causes. Open Doors: a fundraising initiative to refurbish the premises, modernising existing facilities, and making the building more welcoming and flexible . This fund is now closed.

Oxford Wesley Project: this is Project to resettle a Palestinian refugee family from Iraq to Oxford via a Home Office Scheme. The Church raised over £29,000. The family arrived in the UK on 23 March 2023. The Church is committed to supporting the family for their first two years in the UK. The long term aim is to enable the adult family members to find work and become self-sufficient. The Church continues to support the family even though the two years has expired.

Atrium appeal: this was part of the Open Doors Project. This fund is now closed

Lighting Sanctuary: This was a fund to instal new lighting in the Sanctuary. The lighting has been installed. This fund is now closed.

21

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

15. UNRESTRICTED INCOME FUNDS

General Funds
Designated Funds
Rainbow House
Property Repairs and
Major Works Account
Open Doors Building
Depreciation Fund
 Balance
at 1 Sept
2024
£
297,744
- 12,169
22,704
1,798,395
2,106,674		 Income
£
398,634
10,526
-
-
409,160		 Expenditure
£
- 461,959
- 17,038
-
- 40,821
- 519,818		 Transfers

£
711
-
-
-
711		 Movement
in year
£
- 62,614
- 6,512
-
- 40,821
- 109,947		 Balance
at 31 Aug
2025
£
235,130
- 18,681
22,704
1,757,574
1,996,727

`

Prior year:

General Funds
Designated Funds
Rainbow House
Property Repairs and
Major Works Account
Open Doors Building
Depreciation Fund
Open Doors Fixtures,
Fittings and Equipment
Depreciation Fund
 Balance
at 1 Sept
2023
£
365,534
- 7,306
22,704
1,839,216
5,931
2,226,079		 Income
£
366,783
11,806
-
-
-
378,589		 Expenditure
£
- 438,894
- 16,668
-
- 40,821
- 5,931
- 502,314		 Transfers

£
4,321
-
-
-
-
4,321		 Movement
in year
£
- 67,790
- 4,863
-
- 40,821
- 5,931
- 119,405		 Balance
at 31 Aug
2024
£
297,744
- 12,169
22,704
1,798,395
-
2,106,674

General funds: funds held for general church purposes.

Rainbow House: funds held on behalf of Rainbow House, a drop-in centre for anyone with a small child who is in the centre of Oxford and needs a break. It is based at the church.

Property repairs and major works: to equalise the expenditure from year to year. See Note 9.

Open Doors Building Depreciation Fund: a fund set up to offset depreciation on the capitalised building costs in future years.

Open Doors Kitchen Equipment Fund: a fund set up to offset depreciation on the capitalised kitchen equipment costs in future years

22

WESLEY MEMORIAL OXFORD METHODIST CHURCH

NOTES TO THE FINANCIAL STATEMENTS (Continued) YEAR ENDED 31 AUGUST 2025

16.RELATED PARTY TRANSACTIONS AND TRUSTEES’ EXPENSES AND REMUNERATION

The trustees all give their time and expertise freely without any form of remuneration or other benefit in cash or kind (2024: nil). No expenses were paid to the trustees (2023: nil). There were no related party transactions during the year (2024: nil).

17. ANALYSIS OF NET ASSETS BETWEEN FUNDS

Tangible
fixed assets		 Investments Net current
assets /
liabilities		 Total
£ £ £ £
Restricted Income Funds
Special Purposes Fund - - - -
Oxford Wesley Project - - 1,793 1,793
Lighting Sanctuary - - 12,000 12,000
- - 13,793 13,793
Endowment Funds:
JH Bashour and other endowments - 391,662 - 391,662
Unrestricted Income Funds
Designated Funds 1,757,574 - 4,023 1,761,597
General Funds 106,223 - 128,907 235,130
1,863,797 - 132,930 1,996,727
Total Funds 1,863,797 391,662 146,723 2,402,182

18. CASH USED IN OPERATING ACTIVITIES

Net movement in funds
Add back depreciation charge
(Gains) / Losses on investments
Deduct interest income shown in investing activities
Decrease (increase) in debtors
Increase (decrease) in creditors
Net cash used in operating activities		 2025
£
- 104,855
92,425
- 5,410
- 11,167
17,676
- 3,521
- 14,852		 2024
£
- 96,834
100,579
- 24,831
- 13,499
- 3,992
- 61,704
- 100,281

23