THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF ST JOHN THE
EVANGELIST, HEATHERLANDS WITH THE CHURCH OF THE GOOD SHEPHERD
Registered Charity Number 1132310
Annual Report and Unaudited Financial Statements
For the year ended 31 December 2025

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF ST JOHN THE
EVANGELIST, HEATHERLANDS WITH THE CHURCH OF THE GOOD SHEPHERD
Trustees Annual Report and Unaudited Finoncial Statements
For the year ended 31 De￿rnher 2025
Contents
Page
Report of the Trustees
Ito4
Statement of Financial Artivities
Balance Sheet
Cashflow Statement
Notes to the Financial Statements
8t018
independent Examiners Report
19

THEP4R0CH￿Lty￿R￿MNOLOFTHEECclES￿Lb1P￿RwOF5Tj0TrWTHÉ
EVANGELtST.YÉAThERLAf4D5WThTrEtHUKMQFfHEGOOD5HEPHERD
th¢Évan¥disiTr*athErf•ndiwkhthBC￿rthUk￿eÉo￿d5hÈ￿￿d
Ftttyyearert4ed31D￿thrl0ZS
K￿￿7￿lands*0tty￿helo￿e0fJE5￿5
kia2aLO
StJohD*thurthOtlityA4le¥Ao¥&lyole 8H14
CAFBanlitd
p¢rPhrkSt￿trd
I￿AS￿leyRDt0
TonE
Dotiet
8H149DR
¢wTonWawJSLtd
Ar¢rwrtSffliFhCourt
5￿t￿nApproach
èHig8AT
Yhep3r15hol5Tloh￿￿￿¥&nE￿* Ht¥tW3Dd5withthechurthoftheGpo65hEthErd￿I￿￿1thd D*1WCh￿T1hco￿llDEC)IC*t￿h
hosemembrF5M4v￿0￿ts¢dtOkn￿Kc ThePCC h45theWSib1iity&rTr¢P¢t&bDnwrhth￿￿￿iGlfi￿pr￿￿If%wlthInthEÈ¢C1es￿￿￿Ip•lbht￿wknQ1e
￿￿*￿01the(￿r¢h. ￿510￿1,￿o￿lS￿C.sOtr&14Trdt(￿Èff￿EaI.Puttr￿1 rewrtV￿knIvfQrth1Ch￿r￿￿flheGuod5Wt¥1 &diw¢dtothÈA%toc&tE
￿￿￿ter AsCh3nlyTIusree%allPCCMefflbe￿h4*jdUtylOÈAs￿re:hEp￿fj￿￿￿ent.weI1[U￿anddel￿*￿n&rtsGN1Th￿tIEOUtf￿llle5.èftdarCè￿¢eSPDll￿Tr
T￿St1¢h￿,￿PTrsthO01HuT￿ryIvs￿￿l5(0￿II1UR¢d1sI￿rOl•￿e￿trtY1rtdthEr￿O￿0dDeSn￿tI￿t1rInthÈco￿SO1tht￿￿wlw￿￿wlts. ThEV0w¢wt￿uÈ$
ioprtArfdEphsTOral￿￿￿Itsr￿Psp1.fh￿ pD5it￿N¢ffC￿￿￿Pn'sJndFamlL￿swo￿erICIFw}ffe￿alfi￿w￿￿
w*wn￿￿￿￿IObkÈr4tefU1tDèUrfH0￿rn￿Tr*1wTer(￿IcTl￿ldlwhOu￿rdi￿èI*$th￿aE[0u￿sfQT¥eartn&￿ndI￿￿¢sWrthQur1D*pende￿tWM1nErt.)Thd
Lyr￿¥0￿￿£￿%lSIIfftL Trt•Arf¢r3tthtChurch&ih4GDodS￿p￿er￿.I¥I￿ Jaffj￿￿￿n1fv$tcrf5th(1¢¢0￿ntsfQrfm6oDdS￿É#ttEf4N￿X￿i￿prOleLl Ly(*ie
YDuniLSih￿￿Int￿¢OnTa￿WI￿the&n￿Ic1Fsankj. arQtr4WJkkn￿tIll5th￿FofflI¢fc￿￿Cl￿1iht￿ChJ￿VC0rn￿I$I1on.
TbtPfc￿I re¢451e*dUwrtyiilUthr1132aioiiThdisgw￿T￿E0*The ParOtholCtrwrchcpun¢ilslP￿￿Tr￿aS￿ l9$6153rtrthd4ndCh￿tt￿
W￿￿￿r.P.p￿vrlfft￿È1b1etcl¢hlTh￿
' mi5510narya￿￿￿[re1ch￿rrt
PCCMembEr5hl
MrthDersDfthEOCtsar0eith¢r￿0FI￿Qre1t￿edWIheDcCs￿dPccbVIh*ApC*A Ina<¢?rdanrèwihTheChurcnReWe5Entol￿￿￿lE&aréThDSe￿Lt¢ts￿tO
mbtrs
IDtwb*rnT
SI5￿￿1 MIThstEr.
O¥wd PncÈ
R¥Yueb￿￿S￿l1hl￿￿l0ci¢b￿r202SI
MichaeiCuihb*rt50nluNlilJth21b251
A%s6TancETrÈ)surer
GoodShEphtrrd.
Diputy4¥arf¢nsxt
t￿0￿￿5ht￿￿eff$..
iyThnEYo
v￿￿t
D4InerySy￿m￿rn￿".
JohnGrt¥
dShEphcr
PcCsoEfE￿ty
tknEdMtmbery.
j￿rtB￿4￿d
Grnc¢&lLo
I4￿¢5￿£￿&.15r J￿￿￿600d$￿￿hC

￿￿O(H￿L0￿#CH¢l1UP¥jI0￿ThÉEC£lÈSIA￿QéLpM￿m0$SFyWN7MÈ
EVANGELL4T.NEATHERLAI4D5¥WTTHn*tyuACNOPThEGOOD5￿PTr
Tts$￿, Annu?1kewrtofthEPar￿h1lthWthCOufdefthE£rt￿Im1t1IPlfiSb0fsljo
FtytheVeir¢ftdEd31DE￿M￿ZOl5
L¢¢&eT4Midi.STJohn'5vE￿2r
-￿*(10{￿￿￿￿T￿5[ètI D￿<￿IeTLpc¢Secre1ary
Él¢Èwdthemberswh05ENedonthePCCPthorio**APCMlThMzy￿￿1￿1hthEy$E￿Qd￿Owbjw•1¢.'
rrtrd M¢mb¢r>".
SèndThBnJwn. PthIkay¥SN¥.Rith2lNt3kTonyEyB￿.
7h¢ me1hpdof￿￿￿￿LentThtPCcrn￿M￿Ofs￿s￿t9uT1￿th￿ch￿￿Aewe$￿￿aE￿￿RU*s.MIcF￿fth￿￿eDd¢PSaTe￿￿￿￿t￿dIo1è8￿tlont￿FIe¢t0r4lA￿l
andarEwekDfAeitrSt?￿fOreleCI￿ntDthePCCSublttllOsaIlstVlr<t￿*.1llaTéPMperPe15uThS and￿￿oSItI￿￿￿(w(kntyT￿ttte5*tb1(hrtz¥
cornm1￿10n, HXIRCAndthtD1LKV￿. Dn¥pptyn[mewwhn￿wPCQrnEThb0l￿*wI￿?¢le1rbfi¢￿nE￿theIrT￿￿Tr￿*i￿￿1a%ITr￿AVllDdotth￿pnMary
puTpTh*￿1htp£C.
ShÈphetdDCC. Th5llwmThilt**$4tysr IrtSPiritruJl￿de￿ipZr￿idMlfits1rfa￿QOmatte￿ai￿ÈrEsr￿c￿1e￿rthe&R￿portlWTothep(c¥reiWOf￿Ith￿T
guikiinilsTJohn'sI. Bvi1dinB4DdFatr￿lcG¢￿￿0￿GOody￿vheraTr
ThrtfwtthWnitsp¥Ie%iThthePen￿￿B￿K￿rkb￿n￿St¢1lQD¢FCwp￿f¢rIa￿5￿￿.(IhvFl51drnIDlIl*r*d￿YTboJ￿￿hnfEn&￿r￿Pen*￿58rAII.
F.ICh￿Id&th￿CwFFl$I￿5kw￿a￿￿1r0ffjthD5eOf￿ EmOtsVEr*nOothÈtpiwc¥ariwefflploye￿.
(WpF￿$l￿0$ttti￿.
L Th¢D¢fiffled￿￿er￿s5ch￿fft￿
o adFre￿e￿JnM1r¥SetlIllokn0w￿O$Pens￿0￿lde1￿￿1EAn￿,
bIWK¢ge￿lQnkr￿naspoM￿llnBUil￿*￿EQl
Pensi0nFwWSth￿rne
BtthsC(tiUll5DlthtPert>ofi8￿￿¢rsCtr￿￿3ra(￿ssrydaSd•Èi￿¢￿De￿¢5I ￿he
l¢trn55elAnd.￿VIc￿tdtsViheChUrck￿fEngtsr￿ D15uetionaryinEryaaSQaDw>lsob*44￿.QEPPndi￿On
Pen￿onBulldor}oL40￿¢1*￿1inLeSEh￿rnEthztpDkn￿lsalU￿p$Lknm ￿￿￿￿bE￿Us￿lOPrrmdlO1r￿rn5¥t rebrernEnt.Pens
toThtribution53IepèEordèdinaOa¢¢¢vni l¢te•¢hfflembpr. Th￿l((￿nImaYUv¢ bonUx$4d￿d￿Y1h￿BU11db￿hTtrtlI￿ff0e￿t.rhaCffttVQry
unTcthKrd.from¥¢t65.
Thoro IsDosutrdMuonolA55Etsb￿￿e￿ntmpknYr￿Sine1￿serf￿￿0rthtpQn￿u￿￿*JEIsÉ1+thQ.
Ib+scheme sc0n5knl￿Te￿tOh￿# muftFÈmo0yer5cheme45th5c￿dlnSet￿0￿28o(￿R5IO2. Th￿￿￿e[aUse1tlS￿tMb￿￿Ittl1￿the1h2
PenI￿￿￿￿￿dersthtmé's1sSt￿51￿uw￿l*s105PEllfi￿trnPknV￿Tr￿naMe1h%lbII c0TrtnbU￿llTOareafE0Unt￿￿I0y•5rf￿¢Stheffl￿￿e￿3L￿1rt1
aLllthr1¢14se(uDn.the2Ql1vAhaai*hrevea￿1SUrpI￿uf£È.srnonih￿•wry*￿mM￿Y4￿sP￿Th￿[e￿rnrt4U￿¢thtnIfo1
deficrt pay￿￿t51t1hr¢u￿Q..lthtr
ThE1*8alsird￿uTÈD(TheIl￿￿mo1$s￿ch1h1i rfan0t￿¢r¢M￿pvETfall5.1hF(h￿r￿C0u￿ be¢omefe4¥nybkfllTpAy#wa5h¥t¢flf*bl
KEI

THEpAR0¢M￿ltyuRtywHoLOFTHEEcc1tsLAs71WPA1￿SHOF$r￿￿tr1
FvANSEUST,HEA7HwriDswfFHTHECWROIOFThEGOODSMEPHERD
￿￿1¢¢$'An￿u￿Repor10t￿eP0Tothwth￿[th¢O￿dlQItheÉCC￿wth1lp&￿¥hQrs¢jryh
Jthn5AndGODdshEp￿￿rdI￿3dmmISt￿redb￿￿ Sepa￿teIre1sUTer. I￿tE￿artInn b￿l￿￿e￿i￿￿1￿0Ire3￿￿W&.ewPUal1V1Iv￿ar￿￿￿￿ns￿1￿t￿O1rh￿
ItE¢urttsf¢reK4thj￿:￿. ertSufcsth•iwoikjhspfoEIKtJ4Ye¢wsi*rtttyvndti reYjrtt,4ndo¢ommOnappt¢othwDi¢rEtdur¢s￿lo0￿ed AProttdvresMDnL41
fun￿￿th￿lC(ottnts1Sh￿1dl￿th￿churth0(f￿.a￿d￿￿p￿t￿d￿llr￿. PARkaEca￿Wlrh￿eI(hU￿itI1eDrffitedtysepIrn￿SetsuF￿g￿￿￿
IaerÈbyra￿1¥Th&￿¥Itn1￿latyOo5$lts1el￿O.
PaTrShCD￿pl￿y￿d IhepAymefjlDfthef￿I1￿Je￿4lTrTrl￿￿O￿esrorth￿￿￿￿b￿lIdInBlh￿yeBr1Qd￿em1i￿s￿esp0ns￿Pf0r5￿r￿I(1￿FtheE2rrt￿&Jan rEPWDEryts10
MeiwIChIpel￿l￿ICA1.￿e&¢lIed￿ÈJ&kn￿.Y￿￿vf¥P1I¥l1¢p￿fits0fÉ￿Q1￿in¢¢T¢5tka￿ryparynTS0ye1th¢1Qv¢3[terrnQ￿t￿ebIfi Whi&Lwt
Ast￿￿5￿¥￿arO￿rpL1nnEdG1VIr%I5a￿￿Sh￿S5InodupWE1lnd￿T￿￿￿ImKE￿n￿lnd￿p￿r￿Ur￿￿￿￿Ilfftat(h￿d
Theth¢rtlh.In0¢4imth¢•rtAi¢¢thl￿dQrt41ltyfi.Th￿¢th•ttW￿ IrO￿￿￿R*¥¢D￿>￿dcVjttow. F¢rknhOt4eu￿Q
thpPGS5themP￿ht1B5J￿¥ ￿lIs￿ry.ang￿ta￿￿rBIFAn￿he1￿5lev￿Id￿hiBIpr￿￿￿MnB.5rh￿rne
rnin15trydpplDVmElltoFI 51ie Itull Incumbpntand3kn1T4lmeAs￿Uate hAIn￿tEll1r*l0SSQn￿t￿]5hkF￿nBrornrn￿ityn￿mbe￿1heShJre
reg￿￿511¢rh¢ nex1yWt¥ftet￿b¥1e%areajP1￿o￿5É1th$.4￿4lÈl2L￿￿6btf￿rebalt%l. Noielb*weirtrfiMteJ1*451&degth•Slunrel¢frfÉ*
ThpPAnsh recehydihe￿￿￿lnd¢r￿fiheleE?C¥ffrofftt￿¢>T￿t¢O[m1ry4r¢t￿thq0r￿e￿r￿hlth￿4r¢*ryth￿M1fi￿.
ha￿￿eEatedthe￿wrt￿afSenQ￿SIncidefitsthUs'.
Panshvrfl5inFfJTr.edinAWh￿2DISthIl￿mewrthl￿t￿IellDwshlp￿ere3ffettP￿bwI nathnn3ithta￿(hln1e1a￿oTrt0p￿￿￿1
The b￿0th￿5r￿￿rtQ&Loth￿ JSrVtsMththd¢dbyTh
D¢e5e.
l￿￿¢11￿¢Gu¢d5￿he
3PPtMnliwbETsucce55DTifi2016
TrÈfirt•l f¢lÈniionpèythÈrt15hav¢b•ihmad*f¢5WithutyCon5￿￿￿￿dIorT￿rtbwldO(thv￿5hevherd￿IwI￿TrEPèrtShSeTh￿e&th
li￿tI￿￿￿1￿￿nre￿ayMe￿tSInJunPandDtlErn￿Er2trI5
IhCtrW(rdm 1P*hir¢￿1F*h1N&r4%njWIn¢￿IsQJIsIh¢￿*0F￿h¢hIIk4s￿w£¢ffTesI￿¢teo H?11 u5eincluap5$11TrmTrl￿wQwIdwthfQ
*551Dr￿I￿Q￿e￿aY0Trd I5&y51n(￿V USI￿thEma￿￿lI1lcrt￿￿davsEl[h￿l￿k
St JobTh'¥
We haveri￿￿￿t￿￿pP0inI￿rnÈ￿I CYFVltr￿TrK￿d￿ofvllWQ￿d50fr2[￿ltrn￿￿t￿rthno5Ur(eS5.C￿&ITrdp1￿d8é&kl¥￿0rt￿1￿rf)nd
thésè1w￿s1rf*lÈ$rl¢1tororrh4Q￿Iw.AnoQ￿l¢*￿l￿fOrf￿r41￿(*rO￿lhe￿￿hel￿'Sml5￿￿nFUTrd15e￿￿gedtha1W￿I￿a1￿¥ ￿t00￿e
fuilt1￿lIth￿Tt￿D3part-￿-rn￿ pD5I
QveiiTheSymmefweTrff￿Q￿Tffl15anryrepalI&LQtht(h￿r£thknll￿Ir￿￿￿sEO5[I￿B[l1SL6ark10lhÈI1￿ll￿¥l￿I¢b1￿eir<1uJtdt￿￿￿1tlinI0f
Intcriwthor5￿O&5l5iw￿1hdrf4UehlC￿¢lUS￿.1h¢￿Pl￿￿￿￿￿[1d¢s￿e(e￿￿1[h￿ks￿urryh￿1vw￿inkIar￿￿dlob￿￿￿lw￿.Th1&
p3rlDfth￿￿￿rt1*IQlhech￿ch
We iectiwedi W¢vth£lKftoffl 1heestsle¢fFf?n¢e5￿￿WIjTy(oTWh0wE0￿1h1￿kf￿1.
Th¢ 5utrfflls5bnf0rgdh4￿fOrstj￿hn'srrrjU￿1oDe(Ernb￿r2o24￿I5inathtrtt￿t￿rnId￿￿Y￿t.th1&y¢￿sE¢￿e¢tedd￿1hevt1I.
WeCuntsnutd￿ wEhrri￿nDfNcw￿￿￿$oUSISInIcpC￿de￿ie￿￿i￿ry(Qr￿rPjr0h1C<¢Un
Th￿￿[e￿5￿rEthè¢a￿hwa$ls￿Èd￿ty1Y Irwsvtaru￿r￿tF1rtrSh*reI¢￿￿rntW1s£>6.261. We*￿t¢￿￿￿¥£72￿￿ShjTeih￿￿rW￿1￿Wv￿i0
¢ty¢r1*£30KM¢4l￿￿n1e￿Vrnents.fflè￿nBa5O￿t¥oI￿o￿£L02￿whl[h￿ibDW￿lhry PaThshSbart4S*SSthQrtT.
Ibi%y&ar SlJohA'spa￿£￿￿3ndth￿cWjShephP(dpèI0El8￿t0￿T￿t￿￿r1ShS￿T￿.Th￿PCC￿l1lM1k￿*rep4Vme￿￿lnt￿é¢Qrnl￿g￿a￿Brn￿n￿lv

THE?ARIXHL4iwk¢￿cO￿1cIoFTHEEttI￿￿sllcILPAR￿HoPSTJQmWy￿E
EVANG8L15F.HEATHERLV4DS￿7KC￿UR￿oFTHEGOOtsSHEPlERtr
Furth￿l￿ar(￿￿rd3ifIEEQfflb￿r2D
ThEE0ndIl￿OI1k￿￿ttql￿ft(￿rth￿NttvBW￿ IndudÈttEEwehoJd￿5￿￿I￿t54r[￿KIhfOulhtsU￿￿E2Oy￿JrpE1I￿Of￿￿￿n.￿*QNO¢*￿*￿Eohts
U￿es1ntttdfiJnds
10.301 12Q24 £2&6251
￿$￿¥10￿￿Èh￿5I5qf￿d￿dlDgtsTrIW￿tsThYwQS)*RIs￿Q5EWd￿d'
PCtstohEWzheM<tsMplywrthP>rVlo*thpCharft￿Art￿I. fitlÈ Ttr*chantV4$4￿ L99jOndthePCQ2W￿13r&edrt￿￿}-*￿IdtlDiF￿5QFPI￿s[Cw1
cOnEregJti￿n￿mb￿r5dudllgIkn¢Th￿rWÉ￿39&S4dll￿3nds03thild￿n￿L5tjQ￿￿￿.IQe3&rh¥5D*Ich￿1￿Dfth2Go￿ShEphe
st•i¢m*rtr&Pa￿￿￿l(hUrr￿CCu￿rfTh'sk¢SP¢0s1wt
trohty1{ww￿Ir05thPCQmE￿￿9r¢gPT¢ P1rtprKI)l$taTem*n￿forÉa￿rinj￿k1lye3r.￿￿cknOVeItrVtl￿￿Ilir￿￿￿1011hPsiJreuT￿ff￿i￿O(th
prepari￿1￿￿rInanQl*I5l￿IP￿￿nlsihetrUStrtesareW￿q￿ffqdr￿-.
AkeiVdBeMeTrts3ndert#￿3[O%I￿tart r¢aswb*ènd P¢udEnt
st4Ddird&5thietttD anymateri?Idewryvrtsdttl¢scda￿detylned￿thefl￿￿4lSIIlem￿4lf
TheiDuncil Isre5F￿51￿k(0Tkee￿I￿)rQQt￿att£￿nI1nBrer0Tdl￿￿iChd1s1105e.Wlth To4￿n￿b￿a¢cUWalanYt1Me.thefl￿n[￿￿￿Il1anafth
thBrrtY,anditr*nablrth¢thtOCD5UTethaiihEf￿￿Q￿l5￿ieMeN￿￿m￿￿w1lhihEch￿￿ll1￿sAtt2Oll.Thpvare3l5￿rt*DfflYb￿fQI￿(￿￿￿rth￿l
onF￿h￿f￿1th￿pccOf￿t+th¢rLlDds
#4

THE PAROCHIAL CHURCH COUNCILOFTHE ECCLESIASTICAL PARSH OF sfJoHNTHE
EVANGELIST. HEATHERLAND5 WTh THE CHURCH OF THE GOODSHEPHERD
Statement of Finanaal Attivlti@s
Forthe year ended 31 Detember 2025
Un-
restricted
Ntstes Funds
Restsicted
Fund5
Total
2025
restricted
Funds
Restricted Totcl
Funds
2024
Incoming fte50ur<e5
OoDètions and legacies
IncoTDefrom charitable artivities
Investment income
127.863
48.781
372
81,253
746
132
209,116
49,527
504
109,978
35,692
671
385.6Q5
527
836
495.583
36.219
1.5Q7
Tot4 Ih¢oming REsoufrE5
177,016
82.131
259,147
146,341
386,968
533,309
Resourtts Used
Charitable attivlties
Other
196.159
7,939
34086
359
231.045
8.298
101.676
7,304
981502 1,084.178
7,304
Total Resources Used
204.098
35,245
239.343
108.98Q
982,502 1.091482
14et Movement Funds
127.0821
46.886
19,804
37,361
1595,534J f558,173J
Transfe
io
14.7861
4.786
1586,9311
586,931
Bal￿￿ brought forward
1250,1131
28,629
1221,4841
299.457
37.232
336.689
6alan¢es earried forward
1281,9811
80,301
1201,6801
1250,1131
28.629
1221,4S41
page S

THE PAROCHIAICHURCH COUNCIL OFTHE ECCLESIASTICAL PARISH OF5fJoHNTHE
EVANGEUST. HEATHERiANOSWlIHTHE CHURCH OFTHEGOOD SHEPHERD
Balancesheetis at JI DecemlTrÈT 2025
Un-
re5trirted RestrKted
Notes Funds
Funds
1025
2024
Fixèd Assets
Tangible fixed assets
27,6Z7
27.627
29,954
27,627
27.627
29.954
CurreffttA￿ets
Debtors
Cash 3t Bank and in hand
5.036
135.3441
5,036
44.957
9.877
32.959
80.301
130,3081
80.301
49.993
42,836
L￿bilities- Imountsf311ing due
within one year
18.800
18,800
18,8C
NetCurrerttA55ets
149.1081
80.301
31,193
24,036
ab¢ltiies-amounts lallingdue
afterone yÈar
260,500
260,5(h)
275,474
Net A55etS
1281,9811
80,301
1201.6801 1221,4841
Approved bythe Parochial Church Councll o
and si8ned on its behalf by..
Date".
rhotE5 on paze5 8 to 18 Form partofthese accounts.
Page 6

THE PAROCHIAL CHURCH COUNCIL OF TH£ ECCLESIASTICAL PARISH OF STJOHN THE
EVANGELIST. H£ATHERiANDS WITH THE CHURCH OFTHE GOOD SHEPHERD
Cashflow Staternent for the yearended 31 DeceFnber 2025
2025
20Z4
Net cash from operating activitie5
11.494
1262,6451
Dividends and Interest
IPurch3sel/Dispo￿I of investments
504
1,507
504
1,507
Chènge in tash equity in the year
11.998
1261,1381
Cash 3$ at l January 2025
32,959
294,097
Cash as at 31 December 2025
44.957
32,959
Net income lexpensel
Depreciation char8e
Dividend5 and Interest
Detre3sellincreasel In debtors
IDecreaselJincre3se in creditor5
19,804
2.327
15041
4.841
114.9741
11,494
1558.1731
4.462
11.5071
99
292,474
1262.6451
page 7

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF sfJoHN THE
EVANGELIST, HEATHERL4NDS wrrH THE CHURCH OFTHE GOOD SHEPHERD
Notestothe Financial Statements
F¢rtheyeareDded 31 De¢ernbEr 2025
Accounting Poliues
Basi50f prepèr31ion
The finanoal Statements have been prepared underthe Church Accounting Regulations, the historic81 c05t
onvenrion, as modifièd by the revaluation of certain fixed assets, and in atcordance With thè st￿tt￿ent of
Recommended Prartice. Accounting and Reporting by Charities, ISORP 2019IIFRS 1021, i￿ue￿ in 2019,
applicable accountinu 5tand3rds and the Charities Act 2011. The financial statements include all
transattion5. a55ets and liabilitie50f which the PCC is re5poDsible in law. Theyd¢ not include the accounts
of rhvrch 8roupsthatowe rheir main affiliation to another body north¢se that are informal gatherinBs of
Church members.
These a¢¢ounts have been prepared on a Goin8Contem bè*$ a5 Ehere are no material uncertainties about the abilityto
tonrinue.
Presentation currency 15 pound steAing.
Fu$7d Ac<ountiTrg Policy
Unrestricted income fundsa*general funds whlch can be used for PCC ordlnary purpo5e5. Unrestntted fund5
includedesignated funds..
Resrricted funds represent income from donations orgraTrts recewed for a 5pecifi£obiettorlnvited by the
PCCfor3 spe¢lfi¢ objea. The funds may be expended on the specific objectfor which they
were given. Any balance remèinlng un5penE atthe Year end must be carried forward asa balafice on thatfund.
OesignaÉed funds ère unre*rirted funds set a￿de by the Pccfor speclfic purpo5eg.
Furtherdetsilsof each fund are disdosed in note LO.
Incoming Resouices
Voluntary incotne including collettion5, donation53nd legaries is recognised where there ÉentitlemenL ￿rtaInty
of receipt the amount ¢3n btr measured With Su*fi¢ient roliability. Grants and legicie5to the Pccare
ac¢ounted foras soon asthe PCC Is notFFied of Its leg81 entitlement tothem. their Lsltifflate receipt is considered
reisonablycertain and the amoufjts due are reliably quantifiable.
Any incorne tax recoverable on gift aid donations is reiogni5ed in the perlod which IT rel3testo.
lrtcorne derived from events is reco8ni5ed aseamed Ithat i¥ a5the related goodsor 5eFvicesare provided).
Investment income is recognised on a recelvable ba*s.
Incorne from chèrltable activities includes in¢ome rerggnised as earned13s the related gDodsor Se￿ICe5
are provided) under contratr.
There ha5 been no off5ettiTrg of assetsand IkAbilitie50r incomeand expenditure, vnle55 requires or permltted
bythe FRSI1021 SORP
Page 8

THE PAROCHIAL CHLIRCH COUNCIL OFTHE ECCLEs1￿llCAl PARISH OFSTJOHN THE
EVANGELIST. FIEATHERLANDS WtTH THECHVRCH OFTHEGOODSHEPHERO
Notesto the Finènaal Statement5-contiDued
FoTtheyeaTended 31 De(embei 20
Accountsng Policies-contsnuéd
Resource5 £¥pended
Grants and donation5 are ¥counted forwhen paid over. orwhen awarded. rfthat award create5 a binding
orconstru¢rrrfeobligation OD the PCC. The diocesan parish share experttd to be paid. 15 accounted for %vhenthe invoice 15 received.
All other expendiiure 15 generally recogni5ed when rf(15 incurred and i5accountedfor gr05S.
dl Fixed Assets
Cons￿rated and beneficial property is not included in the accounts by $1012llal and Icl of the CharklesAct 2011.
Moveable church lurnishin85 held bythe churchwardenson spea31 trust forthe PCC aDd which reo4Jjre
a facytty fordisposal are Inalienable property, listèd in the church's inventory, which be insperted lat
any re3sonable timel. For iTh31ienable property a¢ouired prior to 2005 there is insufficient cost information available
and therefore a55etsa* not valued in tbe accounts. Items acquired sinre lJanu3ry 2(N)5
are capitalised and depreciated in the èttount5 over their anticipated useful and economical Iiveson a
All expenditure incurred in the yèaron consecraEed or benefi¢ed buildings, individual Itemsunder £￿0
oroft the rtpairof moveable church fumishiogs acquSred before I january 2(OS iswritten off.
Depweoativn
Depreciation is provided on tangible fixed assets $0 as towrite off the c05t orvalu3tion, les5 any estimated residual
Value, overtheirexperted useful economic life as follows..
Fixturesand fittings. office eouipmenL audio
Imprgvements to propertv
Music equipment
20yearsstraight line
cU￿￿tA$Sets
AmoyntowiTrgto the Pccat 31 Decemb¢r 2025 In respect offees, renrsor other income are showing asdebtors
lessany prowsion foramount which may prove uncollèttable.
Current knabli ities
Amountsowed bythe Pccat 31 December 2025 are Shown as ¢reditor53nd a¢¢rual5.
Pase g

THE PAROCHIAL CHURCH COUNCIL OFTHE ECCLESIAThCAL PARISH OF STJOHN THE
EVAN6ELIST. HEATHERLAPJOS WITH THE CHURCH OF THE GOOD SHEPHERD
Notesto the Fith?nctal Ststements- continued
Forthe yeaiended 31 De¢ember 2025
ACCOUn￿ng Policies-condhued
Donated £￿$
Any material don3ted good5 are entered illto the3ccounts as a don*ion ètfairvalue atdate
of donation.
Page 10

THE PAROCHIALCHURCII CQUNCILQF THE ECCLESIASTICALPAftISH OF5fJoHN THE
£VANGELi¥f. HEATHERLANDS WITH THE CHUIICM OFTHE GOOD SHEPHERD
Notesto the Finana31 StateTnents- continued
Forthe yèar ended 31 D￿Mber2D25
Incominz Resources
Un-
restvithd ResÈrirted
Futds
F¥nd5
Un-
resrrided
Funds
Total
Re5tritted
Funds
Totul
2024
Z025
D¢n3ti0ns and legxie5
Planned Giving
Collections
DOn$t￿n5
Lega¢ies
New bulld donations
New bylld grant
Gift aid tax recovered
78,453
10.034
17.207
10,526
78,453
10,034
37,231
19,052
44,802
75,912
11.354
8,428
I,ooo
7S,912
11.354
17,775
11,0
254.3
J07,945
17.233
20,025
8.526
44.802
9,347
io,c
254,364
107.945
3.949
11.643
7,900
19.543
13,284
127.863
gL253
209.116
109,978
385,605
495.583
I￿￿Me1r0ffl CthaTitableA¢tywttes
Hall lettings
Fees
Boy5 brigade
46.459
2,322
45,459
31,922
3.780
31.912
8.780
527
746
527
48,781
746
49,527
35.692
527
36.219
Invèltment Income
372
132
$04
671
836
J.507
372
671
836
1.507
Totsi Incomin8 Resour¢es
177.016
82,131
259,147
146,341
386,968
533,309
Page 11

THE PAROCHIAL CHURCH CQLINCILOFYHE ECCLESNSTICAL PARISH OFSTJOHN THE
EVANGELIST. HEATHERLANDS WITH THECHVRCH OF THE GOOD SHEPHERD
Notes tothtr Financial Statements- Continued
FortheyeJr ended 31 De¢ember202S
Resotlrw vsed
Total
20Z5
re5tritted
Funds
Ite5tricted
Funds
rotol
2024
Fund5
Funds
ChèritsbleActivit4es
Employment costs
8ank charges
78
78
120
18.389
2.327
4,360
2,440
T2,000
1,723
58,067
3,748
18,530
19,861
27,
1.419
14,897
24,897
121
9.098
4.462
4.960
1690
J4,0110
1495
SO,220
6.229
17.964
5,6J2
950,085
120
18,389
2,327
121
9,098
Depretiation gltangiblefixed assets
Overseas mi5yOn5
Aome missions
Parish share
Jergy èxpenses
Church e¥pen5es
Church maintenance
all expenses
Hall maintenance
New build
Badminton
Boy5 Brigade and ￿rIsass0cI3t1On
Church capiial expenditure
4,462
100
4,360
2,440
4.860
2,690
72.￿0
1,723
57.859
3.748
18,530
19,861
14.WO
1495
50.02
6,229
17.9S¢
5.602
Z08
200
27.8(K)
550,085
L419
672
672
683
183
183
6.159
34.886
231,045
101.676
982.502 2,084,J78
Supportcosts
6,139
L,800
359
6.498
1.8(h)
5,504
L800
5,504
1,8
Independent eAamin3tion
7,939
359
8,298
7.3Q4
7.304
Total Resources lJsed
zo4.￿8
35,245
239,343
10&98Q
981502 1.09J.482
Page 12

THE PAROCHIAL CHIJRCH couNcfL OFThE ECCLESIASTICAL PAR15H OFsfJoHN THE
EVANGELIST, HEATHERLA14DS WITHTHE CHURCH OFTHE600DSHEPHERD
Note5 to the Finan£iol Statements-contityued
Fortheye8rended 31 December20
Staff costs
2025
2024
Salaries-youthlchildren
Social SeCur￿ry- youthlchildren
PensiDn/Lifecoverco#s- youthlchildren
Other Èxpenses
12.856
579
1,35Q
112
78
Total
78
14.897
ND employee re¢eived emoluments of morethan £60,WO duringthe yearlZ024- Nil)
Avertge numberof full tlmesi
2025
2024
Fixed Assetsfor Use bythe PCC
Audio
Music
Equiprnent
Office and other Building
Equipment
Improvements
Equipment
Tot31
Cost
At I january 2025
2.239
14,794
15.413
40,380
72.826
O￿ng balance
2.239
14,794
15,413
40.380
72,826
Depreciation
14E 113nuary2025
Charge foryear
2.239
10,671
824
13.S27
1.503
16.335
4Z.872
2,327
2,239
11,495
15.130
16.335
45,199
NeteoDkValué
315t December 2025
£ 3,299
£283
E 24,04S
£ 27,627
31st De¢wnber2024
E4.123
£ 1,786
£ 24.045
£ 29,954
Page I

THEPAROCHIALCHURCH COUNQLOFTHE ECCLESIASllCAL PARISH OF 5TJOHN THE
EVANGEL￿T. HEATHERIANDSw￿H THÉ CHURCH OFTHE GOOD SHEPHERD
ND*estothe Fin¥n￿alsta¢emert$- continued
For theytare￿￿ 31 De¢embpr Z025
Debtors
20
2024
Giftaid receivable
Prepaymenis
3,963
1.073
9,6CQ
277
5.036
9,877
liabilities- Amounts Fallin8 DuÈwthin Ong Y*ar
20
2024
Acffvals
Loan account
18
17.000
17.(
18.800
18,8(rf)
Liabilities- Amounts Falling Du¢withith One Year
2025
2Q24
Loan account
2SJ.5C
275.474
26A),5
275,474
Cohtrol aTrd rel•d p4rtie5
The PCC i52n unlncorporated charityand as such cortrol isvested in the members
There were no related partyiransactions in the year.
Page 14

ThE PAROCHIAI CHURCH CQLINCIL OF THE EC¢L￿1AsTlcAL PARISH OF STJOF¢N THE
EVANGEUST, HEATHERiANDS WITH THE CHURCH OF THE GOOD SHEPHÉRD
NotestC*the ￿nanCIal StstementS- Cohtinued
Forthe yearerlded 31 December Z025
At
At
December
2025
January
Irbcomtn8 Resour
resouro5 expended
2025
TrdnsFe¥s
10 Fund arxlysis-currentyÈar
Desi8b)ated Fund$
A8C-Ashley 8ee Club
Childrenlyouth Resources
Childrens Groups
Discretionary Fund
OU5e Maintenance
Legaci
Me55y Church
Home Irom Home
St Johns Toddler
5t lohns Badwinton
388
528
103
36
52
426
299
103
1.030
12291
11,0301
96
1,130
787
1.130
737
8,526
18.5761
iiooi
46
218
1.072
218
572
5CN)
1,330
9,217
11,4191
113.1811
89
2,mo
so.o(K)
48,036
53AOO
20.763
115,0751
17,4211
52.067
General Funds
Uftrestricted income fund
1303,9131
156,253
1189,0231
2.635
1334.0481
Re5trirted Funds
Agenty Collection
Bible Soaety
Boys Brigade with Girls Assooation
Building DeveloprnEDt
Church Pastoral Aid Sooety
Eyternal Restritted
Graduate Tr4illing
Ministry anil Évangelism
Missionaty
Opèn Door5
R2R
7.025
7,025
292
11,20DI
895
460
60,012
127.8341
11,5001
14031
32,178
122
9,439
3,082
967
5,169
2350
1.072
1.070
17.997
28,103
3.082
904
5,662
2,590
li
213
590
129
746
665
1.070
iii
17201
13001
1,000
1501
TODS
Sudan
Tear Fund
W8T
1208
IL0601
11,3001
16001
Isooi
38
326
636
96
147
28,629
82,131
135,24SI
4,786
80.301
page IS

THE PAROCNIAL CHUACH COUNCIL OF THE ECCLESJASTICAL PARISH OFfi JOHN THE
EVANGELIST, HEATHERLANDS WITH THE CHURCH OF ThE GOOD SHEPHERD
Note5tothe Fin¥n(ial statem￿tS-£0n1inuod
Forthe year ended 31 December2025
io
continued
Af
Januory
2Q24
At
December
Incoming
resources
esources
expended
Fund 0nrJl￿$- prioryeGr
TrGnsfrrs
2024
Desi4nored Funds
A8C-Ashley Bee Club
ChildrensPlouth Resoyrces
Childrens Group5
DiscretionaryFund
House Mointenance
legacies
Messy Chvrch
Homefrom Flome
StJtthn5 Toddler
SrJohn5 Bodmiyyton
Set05id8fund
293
¢131
17511
374
528
103
36
103
36
1130
1.787
27
218
2,572
1.130
787
38
219
572
11,0001
11881
199
1,322
1.392
13,3221
fl.3921
50,
50,000
7,071
3,395
16,6661
50,0(N)
53,800
Generol Funds
Unrestricted in¢omefunLI
292.386
142,946
(102,3141
1636.931)
303.913)
Restricted Funds
Agen¢v Collection
Bible Socyety
Bws 8rigode wyth Girls Associotion
Building DEvelopment
Church PosrorolAidSorlery
EATerntrl Restricred
Groduote TroiniTro
Ministry ondEvonueli5rn
i55iQnOry
Open Doors
Quinouennial Work
R2R
Stsdon
TeorFund
7,025
7,025
13
46CI
19351
167?)
1959.1531
{i.Jooi
115,5341
527
373,145
1.228
8.250
5$6,038
132
9,439
3.Q82
967
5.169
16.n3
3.082
IL0331
5,169
132
2,350
23
1,164
114001
104
2.350
99
723
729
255
11201
(8001
111251
(6001
77
392
320
WBT
25
37.232
386,968
1982.502)
586,931
28.629
pa8e 16

ThE PAROCMIALCHURCH CQVNCIIOFThE ECCIESIAsncALPARISH OFsfJoHP•THE
EVANGEU5T, HEATh£RLANDS WITFIThE CHURCH OFTHE GOOD SHEPHERD
Notss tC*the FiBancial StatÈments- continued
Forthe year ended 31 December 2025
io
contirtued
Designated Funds
ABC.. This club is led by David and R0￿mUnd Hoslerr. Uke Me55y it ha51ots of art, crèft. games and attiwties.
There Is no feetojoin thls club. all income ig donation based.
Childrens/Youth Re50urces'. Thi5 fund is used for youth resourc￿ txpenditure.
Childrens Groups.. For use byany of the Children5 Groups
Discretioftaryfund This fund is used to make small donations or ro buy food forour needy people.
House malrttenan￿-. For vse Dn costsforthe rentsl property
Leg3¢1e5'. A fund to use the le8acie5 * to the thurth
Messy Church.. Messy Church is a group led by David and Becky Price. It is ¢alled"Messy" because there are lots of art
and craft attivities leading to messiness 8tthe end QT the session. There is a don8tion feeto coverthe costs pf foocl and craft material
Home from Horne.. Tofundthe lunch club
StJohrts Toddler.. Thls Is forthe funds ot both St Irthns and COGS
Stjohns Badminton. For use by the badminton group
Set aside funLI.. This fund is used for money we ¥re savin8lor projects. Currently we are Saving for church lights.
fteslrirted Funds
Agenc¥ collection.. Are held to be QLrt to other wurce5
Biblesociety.. To make the bible he3rd. they are to show how the bibleconDects Mth life and make it more accessible
eoys Brig3de with Girl Assoclatlon.. Is for use for these clu
Building Development.. Is for use on ihè new building
hurch Pastoral Aid Society-. Is foruse by the sotiet¥onty
Exrernal Restritted..15 made up of funds received fram StAldhelms Academy and BUC4 which is used for community project5
Graduate Training. Sor funding of the graduates
Mini#ry and Evangelism For the furtherince of MiTristryand Evangelisrn inthe communtty
Mi5sionary.' For mis5i0nBrywork
Opèn Doors". To suppty bibles. leadership trainin& Iiteraty programme, livelihood support 3nd advocacy as
well as mobilizjng churches in
QLiinoueDnial Work.. Towar(ts repairs identffjied in the Quinquennial report
R2R see￿ to help all homeles5 and vulner3bly housed people ift Poole reBardle5s of f3*h
Sudan.. For collertions for the Sudan
Te3r Fund.. Providingfood, shelter, medical care. s¢hooliDg, hospitals in theworfLI's rnost deprwed and wartorn areas
WBT-. Wy¢liffe 8ible Translators for traftslatsng bibl￿ into many lanÈvage5
page 17

THE PAROCHIAL(7IURCH COUNCILOFThE ECCLESWTIC4L PARISH OF ￿30￿m￿E
EVANGEIIST, HEAThERiANDS WtTrlTHE CHURCH OF THE GOOD SHEPHERD
Notès to the Financial Statemettts- ¢antinued
Forthe yearended 31 December2025
11 NetAssets by Fund
Un-
resirfrted
Funds
Un-
restricted
Fund5
Restritted Total
Funds
2025
Restyitted
Funds
2024
27.627
130,3081
27.627
49,993
29,954
14,207
29,9)4
42.836
Current assets
Creditors Amounts falli￿8 due
within one year
Creditors Amounts falling due
after one ve3r
80.301
28,639
118,8ml
118,8001
115,$001
[18,8￿)
1260.5001
1260,5001 1275,4741
1275,4741
1281,9811
80,301
1201,6801 135fl,1131
28.629
{2214841
12 Trustees, remuneratlon attd eXPe￿eS
No trustee received any remvneratian or expens¥ during the year12024'. nil) for Se￿ng as a trusree ofthe charity.
13 TrustÈÈs' expense5
Notrustees expenses were incurred durina theye8r12024.' nill.
14 Independent Examiners rem¥neration
Totsl
2025
Trttsl
2024
Examination fee
Other services
800
i.ooo
1.800
1,000
1,800
page 18

The PaTochial Church Council of the Ecelesiastical Pzrish of Stjohn the Ev3nge1ts5t. Heatherfands with the Church ol the Good shepherd
Finakci815tatemertts Year EnLled 31 [>e￿rnber 2025
Independekt Examitherf5 Reportto theThe par￿h131 Church Countil of the EedesiastiG71 Pa[￿h of St
John the Evangelist. Heathertands wfth the Church of the fjood shepherd
I report on the financial statemenis of the P¥rochia5 Church Council of the Ecclesiastical Parish of Stjohnthe EtrangellsL HeatherliDd$ wfth
the Church of the Good Shepherd for theyear ended 31 Oe¢ember 2025, bvhich are set out on pages I to 18.
R25P@ttive responstbilitie5
The charity's trustees are responsible forthe preparation of the accoynts. The char￿5 trustees considerthat an audit is required forthis
year under section 144 of thè Charities Act 20LI Ithe Ch3rities Attl and ihat an independent e%amlnation is needed.
examinethe accounts under settion 145 of the Charitie5 Act 2011,
t¢ follow the procedures laid down in the Beneral Direction5 given bythe Charty Commtssion
lunder secrion 145lSllbl of the Charities Act. OllLI
to gt3tè whether parricular matter5 have cometo my attention.
Basis of independeni examlnerfs report
My eiarninatloD wa5 carned out in accordance wththe General Direttions given bythe Chartty Commis%oner5. An examination includes a
review of the accounting records kept by the charity and 3 comparison of the attounts presented wtth those records. tt also Indudes
consideratson of any unusual tterns or disclosures In the rinantial statements, and seekin8 explan3tiDnS from the truttees conternin8 èny suth
m3tters. The procedures undertaken do not provide all the e￿dence that would be reqUI￿d In an audit, and consequently no opinion 15 given
as to whetherthe accounts present 3-true and fairt view and the report is limited tothose matters set out in the statement below.
Independent examinerfs Statement
sn connertion with my examination, no matter has come to my attention, which gives me re8wnable cause to believe that in. afiy materi31
rEspecr. the requirements to keep accounting records in accordan￿ with section 130 of the Charities Acr.. and io prepare account5 which
accord wilh the 3ccountiTrg records and comply with the tccounting requirements ofthe Charrties Att have not been mef. or to which, in my
opinion, attention should be drawrt in order to enable a proper understsndlngof the ac¢ounts to be reached.
Date..
C Fairhall FCCA
Newton Magnu5
Chartered Certlfied Accountants
Arrowsmith cO￿rt
Station Approach
Broadstone
Dorset 6H18 8AT
P08¢19