REGISTERED CHARITY NUMBER: 1132188
Report of the Trustees and
Unaudlted Flnan¢lal Statements
for tbe Year EDded 31st December 2024
for
Johns Jones & Lo Limited
Chart￿￿ Accountants & Registered Auditors
16 Lambourne Crescent
Cardiff Business Park
Llanish¢n
Cardiff
CF14 5GF

Contents of the Fin8ndal Ststements
FOR THE YEAR EIWED 31ST DECEMBER 2024
Page
Report of the Truytce
I to 5
Independent EIamln¢r's Report
Statement of Flnancial ACtI￿(leS
Ba]ance Sheet
Not￿ to the Financial Statements
9 to 15
Detalled Statement of Financi￿ Aetivitie8
16 to 17

RHIWBINA BAwfisT CHURCH
Report of the Trustee5
FOR THE YEAR ENDED 31ST DECEMBER 2024
The trnstees present their report with the fman¢ial statements of the ¢haTity for the year ended 3 1st December 2024, The
trustees have adopted the provisions of Accounting and Rq)orting by Charities.. Ststement of Recommended Practice
applicable to charities prep￿ing their accounts in accordance with the Financial Reporting Standard applicable in the
UK alld Republic of Ireland (FRS 102) (effective l January 2019).
Alms and Objethes
Our main objects for the public benefit are set out in our constitution and are as follows:
- to advance the Chtistian faith in accordance with our Statement of Beliefs in such ways and in such parts of the Unit
Kingdom or the World as the bvsfres from linr kn time think fiL
- to relieve sickncss and financial hardship and io promote and preswvc good health by the provision of fi￿￿8. 800&8 or
senrices of any kinl including through the provision of ¢ounselling and support in such parts of the United Kingdom or
the world as the trustees fron] lim¢ to time think fit.
- to adv￿Ce education in such ways and in such part5 of the United Kingdom or the world as the tnths from time to
time may think fit.
SigllificaDt ACtMtLes
The trustees ¢on5ider the perforniance of the charity this year has been 5ucc¢ssful. Assistance was given to a number of
projects. both in the UK and overseas and the comrnurrity outreach programmes hav¢ continued.
Hardshlp fund
DuTing 2024 the tnths continued to manage a H￿dship fund set up to support individuals andlor familics 5uffrfing
financial hardship. A number of families were supported in this way over the year.
Volunteerd
The Trustees wish to acknowledge the support of the large rn]mber of willing members who give theiT lime voluntarily
and would like to express their appreciation for thaL The Charity would not be able to achieve as much as it does without
their generous efforts.
ACHIEVEMENT AND PERFORMANCE
Throughout the year we hav¢ on¢e agai￿ fillfilled our legal requirements in respe¢t of the running of the ChaLIty. All
activiti￿ hav¢ been provided in a safe and carlng environment with effective budget control.
FINANCIAL REVIEW
Principal funding sources
These continue to be:
- freewill gifts and offerings
- investment income
- gift aid refunds
- bequ¢sts and donations
These donations all Contribute to the budgeted expenditure to de]Aver the main obj¢rtive5 of the Charity.
The contributions receiveA during the year have ellabl￿ the church to continue its charitable donations and to iinprove
the facilities in, and f&bTiC of the chuwh premises. The year h&8 8e¢n the mllnber of athive members and the level of
giving remaining stable.
Re5erYes polley
The policy adopted by th¢ trustees is to hold at le&8t three months, numing costs in reserve.
At 31 December 2024 our c&8h r￿ry¢s amounted to £121,737.
These funds were held in the National Westminster Bank and the Cambridge and Counties Bank.
Page I

RHtWBINA BAFfisT CHURCH
Report of the Trustees
FOR THE YEAR EIYDED 31ST DECEMBER 2024
STRUCTUR[ GOVERNANCE AND MANAGEMENr
Governing document
The Church Tegistered as a charity with the Charities Commission on 19 October 2009. under its Constitutio￿ wbich was
adopted on 19 July 2009. It Was 8mcnded in Junc 2012. September 2018 and July 2023. The Church is governed by its
Constitiltion and the Church building is ￿der the custodianship of the Baptist Union Corporntion Limite(L
The Charity is an utiincorporated association.
OrganIsatioD￿ structure
The Charity h&$ trnstees and a spiritual leadership team, the latter being responsible for the spiritual growth and vision of
the charity. TnJstee$ are Tecruited from Thithin the Charity and appointed by the Church membersbip nornmlly at its
Annual Generdl Meeting, or, by exception, at Extraorthn8ry Church Meeting. following a recommendation from the
spiiitual leaderskllp team. The Charity ts part of the Baptist Union of Great Britsin. and the Evangelical Alliance.
The day to day running of the Charity continued to be delegated to the paid staff, including 8 Senior LeadeT. Associate
IAder. Childrcn's Work Cowordinator. Yo]rth Work Co-OTdinth. Familie5 Co.QTdinator. Finance Manager and a
Church Administrator. The role of Health & Safety Manager was absorbed illto the newly appointed rolc of Church
Owations Manager.
On appointment each tsustee takes responsibility to lead in a specific are4 with regular updatss ptovided at quarterly
m¢etAllg8 or, where ne¢essary and appropriate. by email communication. Communication5 between trnstees and the
spiritual leadership team wa5 maintained througb the year via one of the ljwtees who w&8 also a memb¢r of the spiritt￿l
leadership teanL
Page 2

RHIWBINA BAYfisT CHURCH
Report of the Trustee
FOR THE YEAR ENDED 31ST DECEMBER 2024
STRucfuRE, GOVERNANCE AND MANAGEMEIYT
Wider nelwgrk
I. PLthlic Worship
The Charity held weekly meeAin8s for public worship. prdyer. biblical teaching and evangelism with Swiday Services
open lo all members of the public. Details of our Sunday Services are Set out on OUT websits www.￿C.8c. We al80 ran
regular activities for ¢hildren and youth, both on Sundays and during the week. Monthly gatherings to f￿lIltste worship.
community. friendship and meals for the elderly were also h¢ld throughout the year.
In addition to the above we nornally hold special events during thc year. pariicularly at E&ster and chTiStt[￿. Monthly
gatherings began between the adjoining churches of the North Cardiff area.
2. Pastoral Care
We provided a wide range of pastoral support on rnany different levels including visiting people who are sick (whether
at home or in hospital) or people who aTe housebound,
3.Nursery
The charity also a day&care sessi¢)nal nursery open to all in the Community registered with the regulator (Care
Inspcctorate Wales) for up to 30 Children. It is managed by two qualified lead¢rs and a deputy wpported by staff
members and volunteers, all of whom have been DBS checked and re¢eived SafegU￿ding training. Th¢ nursery also
provides wrap-around care for a number of the childrcn who attend the adjacent state nursery for their afternoon se5siI)n.
4. Sharing of Facilities
We have a 300-seat auditorium which is available for the benefit of the local Community. During the year, our facxlity
was used by a lcd choir for their weekly practices, a f05tering agency, local schools and for weddings.
5. Children's activities
Ltttle Steps is a tern)-time wup for babies, toddler5 and pre-schoolers with free play, activities and music. Mote than 40
children attend the$¢ weemy sessions. A Tegular weekly club for primary aged school children took place each w¢¢k
during terni time. This offers the children activitieg and friendship within the community. The youth group wntinued to
meet regularly and also enjoyed a break away at a youth carnp.
6. The Over 55,$
Our Meet and Eat, is a friendship group with the aim of providing a lun¢b or ¢offeel¢ake in the ¢hur¢h for those in the
comrnunity who are of retirement ag4 i.e. 55+. A new initiative of a dementia friendly short church service also began
duTing the year. The church staff have received training in orderto make us a dementia friendly church.
7. Links with otller Charities
In addition to the above we have maintsined strong links witty and actively supported, a number of chaTities and
Community initiatives, including-:
Arabic Church _ Every foTlnight we host a church focused on th¢ Arabic community in Cardiff and the wider aTea and
we partly support one of its leaders. In addition to re￿laT all_age meetings. the Arabic ¢hurch works with refugees and
asylum seeker5 ill the south wal￿ ar¢&
Operdtion Mobilisation
charity. working in many regions of thc world (via ocean-going ships), seeks to
demonstrate and proclaim faith taking account of and adapting to local culture and coJtexL
¢. Innovista - Financi&l support is provided for the chaTity which supports young pastors by providing inspiration,
ttaining and innovative resources to communicate their faith in a changing ¢uiture. The OTganisation a180 8UPPOrts
churches working with those displaced OT affected by the war in Ukraine.
d. Starfish Kids Cwnps - part of the Starfish Alliance charity, which aims to help rebuild healthy and loving relationship5
for children who have been victims of abuse, neglect and abandonmenL through week-long summer camps.
e. Wine Cymnl - a charity that works with leaders and cburch¢s to be¢ome better equipped at communi¢ating the
Clristian message. and at caring for others and breaking down baniers,
Page 3

RrnINA BAPTIST CHURCH
Report of the Trustees
FOR THE YEAR ENDED 31ST DECEMBER 2024
STRUCTURE, GOVERNANCE AND MANAGEMEI
f. Pioneer network - the chuTch h&5 provided financial support to a church family who work with Immigrants and
refugees. offering English lessons and community. They have also been very involvcd with those who have moved to
Cardiff to escape the Ukrainian war.
& The Message Tn￿t - this is a UK-based charity which offers Me8￿g¢S of hope to young people through thcir schools,
ministy. Thc Trust is also involved in supporting poorer communities. for example through opening community shops
for lower income families.
h. Haven Home Care Tn￿ - a charity providing domiciliary care for older residents in our commwiity to sllp￿t
]lld￿endent living.
i. Cardiff Fi)odbank _ a UK charity which gathers fo(Ml by way of donations, for distribution to local farnilies in need. A
mjmber of our members continue their involvement with tbis charity and collect and distribute food from various sources
in alld around Cardiff. Members ttgularly contnl)ute to this charity by way of food donations.
Safeguardlng
We have Safeguarding Policies for children, and for adults with additional care and support needs. We run many
children and youth activities and all volunteers and staff involved receive safrwding training before commencing
. in line with the recommendations within the polici¢s. All workers are checked with the Disclosure and Barring
Service (DBS) every three years. One member of staff Overs￿ DBS Ch￿kS and Maint￿ a comprehen8iv¢ r¢￿Ster of
all checks undertsken.
Rtsk management
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate
controls are in place to provide reasonable assurdnce against fizud and error. The trustees have adopted a risk register
that sets out the main risks to which the clwity is exposed and the relevant mitigations that are in place. Thi5 Tegist¢r is
kept underregular (quarfrrly) review by the trLth5.
REFERENCE AND ADMINISTIL4TIVE DETAIIS
Regtslered Charlty number
1132188
Prlnelpal address
l Lon Ucha
RhiwbAna
CF14 6HL
Trnstees
Anne Jones (Chair from July 2023)
Andrew Rees (from June 2022)
Sian Hopkins (re<lected July 2024)
Richard Self (from Junc 2022)
Sarah Butt (from July 2023)
JanetNunnerley (from July 2023)
Gareth Paul James (from July 2024)
Jcremy Charles Yatham (from Ju]y 2024)
Our poli￿ for training and induction of trustees:
The COTJStitution requires trustees to be members of the Charity. therefore a sound knowledge of the Chatity5 ￿tiVitieS is
implicit in acceptin8 the role. Prior to app)intm¢n¢ ¢ach tN5*e meets with the Chair to clarify the Tolc,
responsibilities and way of working. Trustees Can co-opt other Church members to provide spc¢ifi¢ ¢xpertise as
necessary.
Page 4

RHIWBINA BAPTIST CHURCH
Report of the Trnit¢¢s
FOR THE YEAR ENDED 31ST DECEMBER 2024
REFERENCE AND ADMINISTRATIVE DETAILS
Independent Examiner
David Lo
Johns Jones & Lo Limited
Chartered Awountants & Registered Auditors
16 Lamboum¢ CrcsGent
Cardiff Business Park
Llanishen
Cardiff
CF14 5GF
FUNDS HELD AS CUSTODIAN FOR OTHERS
Wc do not hold funds on behalf of other charities or tn￿s. However, special offerings for specific charitable appea]s are
routed througb our bank current account.
ApprnV￿ by order of the board of ttustees on..
. and signed on its behalf by".
Ms A Jones- Trustee
Page 5

Indepffident Examiner'5 Report to the Trustees of
Rhlwbin4 Baptist Church
IndepeDdent exvaminer's report to the trustses of Rhhvblna Baptist Church
I report to the charity tn￿teeS on my examination of ihe accounts of Rhiwbina Baptist Church (the Trnst) for the year
ended 31st December 2024.
Re5POn8ibilitles and basis of report
As the charity trustees of the Ttust you are responsible for the preparation of the accounts in accordance with the
Twiirements of the Charities Act 2011 (*he Act?.
J report in respect of my examination of the Trust's accow)ts ¢arried out under Section 145 of the Act and in Carrying out
my examination I have followed all applicable Directions given by the Charity Commission under Section 145{5Xb) of
the ACL
Independent eyaminer's statement
Since your charitys gross incorne exceeded £250.000 your examiner must be a tnember of a listed body. Z can ¢onfirni
that I am qualified to uttdertake the examination because l am a member of the Association of Chart￿ed Certified
Accountants, which is one of the listed bodi¢8.
I have completed my examination. I confirni that no material rnatters bave come to rny attention in connection with the
exarnination giving me cause to bclieve that in any mafrrial respec
a￿o￿lting records were not kept in respect of the Trust &s rcquired by Section 130 of the Act" or
the accounts do not accord with those records" or
the accounts do not comply with the applicable requirements concerning the forni and content of accounts set out
in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the ac¢ounts give
tn￿ and fair view which is not a matter ¢onsider¢d as part of an indq)endent examination.
I have no concerns and have come across no other matters in Connection with tbe examination to which attention thould
in tlJi5 report in order to enable a proper understanding of the ac¢ounts to be rea¢hed.
David Lo
Johns Jones & LK) Limited
chart￿ Accountants & Registered Auditors
16 Lwnbourne Crescent
Cardiff Business Park
Llanishen
Cardiff
CF14 5GF
Date:.........
Page 6

RHIWBINA BAPTIST CHURCH
Statement of FIDan¢fi21 Actlvltles
FOR THE YEAR ENDED 31ST DECEMBER 2024
2024
Total
funits
2023
Unrestricted Restricted
fi)nd
fimds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
345,339
345,339
318.984
Investment in¢(Jm¢
Other income
2,183
11.654
2,183
11,654
1.768
463
359,176
359,176
321215
EXPENDITURE ON
Charitable activities
Mission
Nursery
Ministy
Ch￿itable expendIt￿re
34.652
103.385
34,652
103,385
29.121
87,603
1.086
205,371
220.060
220.060
Total
358,097
358,097
323,181
NET INCOMEI(EXPENDITURE)
1,079
1.079
(1,966)
RECONCILIATION OF FUNDS
Total fimds brought forward
204,069
532
204,601
206,567
TOTAL FUNDS CARRIED FORWARD
205,148
532
205,680
204,601
The notes forni part of these financial statements
Page 7

RHIWBIFIA BAPTIST CHURCH
Balance Sheet
31ST DECEMBER 2024
2024
Totsl
fim
2023
Total
fimds
Utsrestricted
fund
Restricted
funds
Notes
FIXED ASSETS
Tangible assets
95,904
95,904
108.211
CiUUiENT ASSETS
Prepayments and accrued income
C&th at bank and in hand
3.710
121,204
3.710
121,736
3,394
106.527
532
124.914
532
125,446
109,921
Amounts falling due within one year
io
(15,670)
(15,670)
(13,531)
NET CURREiYf ASSETS
109,244
532
109,776
96,390
TOTAL ASSETS LESS CURRENT
LIABttxriES
205,148
532
205.680
204,601
NET ASSETS
205.148
532
205,680
204,601
Unre$trict¢d fimd5
Restricted funds
205,148
532
204.069
532
TOTAL FUNDS
205,680
204,601
Th¢ finan¢i3l statements were approved by the Board of Trust¢gs and authoris¢d for issue
31.1.gli£................ and were signedon its behalfby:
A Jones - Trustee
The notes forni part of these financial statements
Page 8

RHIWBKNA BAPTtsr CHURCH
Notes to tbe Flnancial Statements
FOR THE YEAR ENDED 31ST DECEMBER 2024
ACCOUNfiNG POLTaES
Basis of preparing the finandal statements
Th¢ financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in
accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Clwities: Statement of
Recommended Practice applicable to ¢harities pr¢paring their accounts in accordance with the Financial
Rwrting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective l January 2019),,
Financial Reporting Standard 102 The Financial Rerrf¥rting Standard applicable in the UK and Rcpublic of
Ireland, and the ChaTÈtie5 Act 2011. The financial ststments have been prepared under the historical cost
convention.
IDcomt
All income is recognised in the Statement of Finan¢ial Acttvities once the charity has entitlement to the funds. it
is probable that the income will be received and the amount can be measured reliably.
E￿endItUre
Liabilities recogmised as expenditure as soon as there is a legal or constructive obligation committing the
charity to that expendittwe, it 18 probable that a transfer of e¢onomi¢ benefits will be required in settlemcnt and
the amount of the obligation Can be measured ieliably. Expenditure is accounted for on an ac¢Tuals 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 Iwe been allo¢ated to activities on a basis consistent with the use of
resources.
TAnOble fjxed assets
Depreciation is provided at the following annual rates in order to Mryite off eacE asset over its estimated useful
life.
lrnprovements to heritage asset
Fixtrres and fittings
41/10 straight line
2511/0 on cost
TwAation
The charity is exempt from tax on its charitable activities.
FuDd aecounthig
Unrestrictol fun(Iq can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted p￿ry￿SeS within the objects of the charity. Restrictions
arise when specified by the donor or when fim&s are raised for particular restricted PUTPOSCS.
Further explanation of the nature and purpose of each fund is included in the notes to the financial 5tat¢ments.
Pension costs and other post-retiremeDt benefits
The charity operates a defined contribution pension scheme. Contributions payable to the charitys pension
scheme are ¢harge41 to the Statement of Financial Activities in the period to which they relate.
Heritsge fixed Assets
The charity has the use of the Church premises which is considered to be a heritsge asset. No depreciation has
been ¢harged as the asset has been excluded from the balance sheet. See tangible r￿ed assets note for fillther
details.
Page 9

RHIWBINA BAPTIST CHURCH
Notes to the Flnan¢lal Statements- contiDued
FOR THE YEAR ENDED 31ST DECEMBER 2024
DONATIONS AIYD LEGACIES
2024
2023
Standing orders & offerlngs
Other income
Gift aid
Nursery fees
191,679
6208
43,683
103,769
176.097
3,662
43,631
95594
345,339
318,984
STMENf ￿COmE
2024
2023
Deposit account interest
2,183
1,768
CHARTfABLE ACTIVtrIES COSTS
Support
costs (see
note 5)
Direct
Costs
Totsls
Mission
34,652
94,406
12.821
34,652
103385
220,060
8,979
207.239
Charitable expenditure
141.879
216218
358,097
SUPPORT cO￿s
Governattce
costs
Managcment
Other 3
Totals
8,979
168,524
8.979
207,239
CE]aritable expenditure
38,708
177.503
38,708
216,218
TRUSTEES, REMUNERATION AND BENEFITS
There were no trL￿teCs, remuneration or other benefits for th¢ year ended 31 st December 2024 noT for the y
ended 3 1st December 2023.
Tru$tee4' expenses
There were no tru5tees' cxp¢nse5 paid for the year ended 31st December 2024 nor for the year ended
31st December 2023.
Page10

RHIWBINA BAPTIST CHURCH
Notes to the Flnanclsl Ststements- eontlnued
FOR THE YEAR ENDED 31ST DECEMBER 2024
STAFF COSTS
2024
2023
Wages and salaries
Social se¢urity Costs
Other pension costs
120.788
3,916
9,022
114,485
4,794
11.330
133,726
130,609
The average monthly number of employees during the year was as follows:
2024
2023
General office staff
Nursery Staff
17
17
No employees received emoluments in excess of £60,000.
COMPARATIVES FOR THE STATEMENf OF FINANCIAL ACTIVITIES I.E. 2023
Unrestricted Restricted
fund
Totsl
fimds
INCOME AND ENDOWMENTS FROM
Donations and legacies
318,984
318.984
Investment income
Oth¢r inwm¢
1,768
463
1,768
463
Total
321215
321.215
EXPENDITURE ON
Charitable ac￿￿tIeS
Mission
29,121
87.603
29,121
87,603
1,086
205,371
Ministy
Clwitable expendi
1,086
205,371
Total
322,095
1,086
323,181
IYET INCOMEI(EXPENDITURE)
(880)
(1.086)
(1.966)
RECONCILIATION OF FUIWS
Total fimd5 brought forward
204,949
1,618
206,567
TOTAL FUiWS CARRIED FORWARD
204,069
532
204,601
Page 11

RHIWBINA BAPTIST CHURCH
Notes to the Flnandal Stat¢ments- conthilled
FOR THE YEAR EIYDED 31ST DECEMBER 2024
TANGIBLE FIXED ASSETS
Improvements
Fixtures
beritage
ass
Computer
equipment
fittings
Totals
COST
At 1st January 2024
31st December 2024
170,750
106,167
19,165
296.082
DEPRECIATIOY4
At 1st January 2024
Charge for year
73,384
6,830
100,174
1,650
14,313
3,827
187,871
12,307
At 31st December 2024
80,214
101,824
18,140
200,178
NET BOOK VALUE
At 31st December 2024
90,536
4,343
1,025
95,904
At 31st December 2023
97,366
5,993
4.852
108,211
The original cost of the church premises are c4)nsidered to be a heritage asset and aTe cxcluded from the balance
h¢et because reliable cost inforniation is not available, and valuation would incw significant ¢osts which would
be onerous compared with the additional benefit gained by the user of the accounts.
The title to the church building is in the name of the Baptist Union Corporation Limited.
Any renewals or repairs to thc Church building are funded by the trustees.
io.
CREDITORS: AmOU￿s FALLING DUE WITHtN ONE YEAR
2024
2023
Trade Creditors
Social security and oth¢r tax¢8
Other Cr￿ltOrS
Accrned expenses
D¢ftTr¢d government grants
4,057
2,135
844
4,929
3,705
388
2228
986
4.835
5,094
15.670
13,531
11. MOVEMENT IN FUNDS
Net
movement
in funds
At
31.12.24
At 1.1.24
Unre8trlcted funds
General fund
204,069
1,079
205,148
Restricted fund5
Cardiff Night Shelter
Trnining Fund
393
139
393
139
532
532
TOTAL FUNDS
204,601
1,079
205.680
Page12

RHIWBINA BAPTIST CHURCH
Notes to the Flnandal Statements- eonllnued
FOR THE YEAR EIYDED 31ST DECEMBER 2024
Ji.
MOVEMENf FufiDS- eontiDued
Net movement in fun(ts, included in the above are as follows:
InLximing
r¢soutce5
Resourccs
exp¢nd¢d
Movement
UnrestrRcted funds
G¢n¢ral fimd
359.176
(358,097)
1,079
TOTAL FUPIDS
359,176
(358,097)
1,079
Comparatlves for movement In fllnds
Net
At
31.12.23
At 1.1.23
in funds
Unrestricted funds
General fund
204,949
(880)
204,069
Restritled funds
Cardiff Night Shelter
Training Fund
393
1.225
393
139
(1.086)
1,618
(1,086)
532
TOTAL FUNDS
206,567
(1,966)
204,601
Comparative Movement in fund4 included in the above are &$ follow8:
Incoming
reSoU￿eS
Resou￿¢$
expended
Movement
in
Unrestrlcted funds
General fimd
321215
(322,095)
{880)
Restrlcted fuDds
Trdining Fund
(1,086)
(1.086)
TOTAL FUNDS
321215
(323.181)
(1,966)
Page 13

RHIWBINA BAPTIST CIIURCH
Notss to the FinaDcial Statements- continued
FOR THE YEAR ENDED 31ST DECEMBER 2024
ii.
MOVEME￿ IN FUNDS . continued
A Cu￿ent year 12 rnODths and prior yw12 months combined position is &8 follows:
Net
movement
in funds
At
31.12.24
At 1.1.23
UDre8trieted hnds
General fimd
204,949
199
205,148
Restrkted funds
Cardiff Night Shelter
Trnining Fund
393
1225
393
139
(1,086)
1.618
(1.086)
532
206,567
(887)
205,680
A current year 12 months and prior year 12 month5 ¢ombined n¢t movement in funds. included in the above are
as follows:
In¢oming Resources
resources
expended
Movem¢nt
tn fimds
Unrestrfct¢d funds
General fund
680.391
(680,192)
199
R¢$tri¢ted funds
Training Fund
(1,086)
(1,086)
TOTAL FUNDS
680.391
(681278)
(887)
A new fund wa8 set up in 2012. These funds are designated specifically for the purpose of the Church's pmjert
in association with the Cardiff Night Shelter.
In 2018 two new funds were set up. A training fimd was Set up so donations could be given to help towards
training and untversity ftes. The Arabi¢ Church receivpjj funding to support the church which operates within
Rhiwbina Baptist Church, this is now fiilly spent.
12.
OTHER NOTES
tn Skwtember 2020 a 5 year lease was entered for the use of the play area behind Cremona House, this is paid by
the nursery at a sum of £3,600 p.a.
Page 14

RHIWBINA BAFfisT CHURCH
Notes to the Financial Ststem¢nts- ¢ontlnued
FOR THE YEAR ENDED 31ST DECEMBER 2024
13.
CAP￿AL COMm￿N[S
2024
2023
Contractedbut not provided for in the financial statements
14.
RELATED PARTY DISCLOSiIRES
There were no related paty transactions for the year ended 31st December 2024.
Page 15

RHIWBINA BAPTIST CHURCH
D¢tall¢d Stst¢ment of Flnandal Aetivfilles
FOR THE YEAR EIYDED 31ST DECEMBER 2024
2024
2023
INCOME AND ENDOWMEIYTS
Donadons and legaeies
Standing orders & offerings
Other tncome
Gift atd
Nursery fee5
191,679
6208
43.683
103,769
176,097
3.662
43,631
95.594
345.339
318,984
Inv¢slment Income
DqM)Sit account interest
1183
1,768
Other income
Government grants
11,654
463
Total incoming resour¢¢s
359,176
321,215
ChArltAble acllvltle8
Mission
Administration
NU￿ery salaries
Nursery- other Costs
Ministy
Nursery Sooial Security
Nutsery Pension
31.704
11,466
76,525
11007
5,000
732
4,445
24.856
13,904
75.341
8.348
6.373
455
3,459
141,879
131736
Support eoyts
Manrdgement
Wages
Social security
Pensions
Repairs & maintenance
120,788
3.916
9,022
43.777
114.485
4.794
11,330
22,415
177,503
153,024
Other 3
Interest payable
Governance costs
Insuranc¢
Utilities
Accountancy and legal fees
oiri¢e Costs
Fixtures and fittings
Carried forward
3,374
7.710
8.622
3,346
1,651
24.703
3.138
9,038
8,082
3,072
609
23,939
This page does not forn) part of the statutory financial statements
Page 16

RHIWBINA BAPTIST CHURCH
Detslled Ststement of Flnanelal Actlvfitles
FOR THE YEAR EIWED 31ST DECEMBER 2024
2024
2023
Governane¢ costs
Brought fO￿ard
Computer equiprnent
lrnprovement of Heritage Assets
Travel and PaTking
24,703
3,828
6.830
3,347
23,939
3.526
6,830
3,126
38,708
37,421
Totsl resources expended
358,097
323,181
Net lncome1{e￿endI1llr¢)
1,079
(1.966)
This page does not forn) part of the statutory financial stateM￿ts
Page17