StE
SEA MILLS
yths
COOMBE DINGLE
THE PAROCHIAL CHURCH COUNCIL OF THE
ECCLESIASTICAL PARISH OF ST EDYTH'S
known as
St Edyth's Church, Sea Mills
ANNUAL REPORT & FINANCIAL STATEMENTS
31 DECEMBER 2024
Charity Number 1141128

FINANCIAL STATEMENTS
Contents
Pages
Trustees, Annual Report
Reference and Administrative Information
Independent Examiner's Report
Receipts and Payments Account
io
Statement of Assets and Liabilities
li

TRUSTEES, ANNUAL REPORT
Objectives, Values and Activities
Objettives
Our objective5 as followers of Jesus at St Edyth's are to invite others and urge ourselves on to:
Belong- to the Way of Jesus
BelSeve- in the Truth of Jesus
Become- filled with the Life of Jesus
As a church community, our calling to be the Body of Christ in this place means that, following a vision
planning process in 2024, we are now walking forward together with..
A renewed attitude to receive newcomers as precious in God's eyes- actions focus on our
welcome process, accessibility and community engagement.
A renewed boldness to share our faith with others in the power of the Spirit and under the
authority of God's Word- actions focus on new and existi ng outreach, teaching and
training.
A renewed commitment to whole-life discipleship that impacts every part of our daily lives
actions focus on small groups, prayer and learni ng alongside each other.
Values
Our key values, which help describe how we turn plans into action are..
Loving all, above all, despite our differences
Offering generous hospitality
Being a place of sanctuary for the lost, lonely and broken
Having our roots deep in the Word of God
Being empowered by the Holy Spirit
Giving prayer a top priority
Being authentic in our relationship with God and each other.
Activities
Church Services
We have a regular pattern of Sunday services which play a key part in achieving our objertives outlined
above.
The Early Service (8.45am)- alternates between communion Isatl usually led by the vicar, and Word,
Worship and Prayer- usually led by lay members of the congregation. On average, 8-10 people attend.
The Main Service {10.30amJ- also alternate5 between Holy Communion and Morning Worship. The fourth
Sunday is an All Together Service, and this is often followed by a church family meal. On average, 55-65
people attend this service.

TRUSTEES, ANNUAL REPORT
Deeper (5pmJ- an informal joint service on the first Sunday of the month with St Andrew's Avonmouth
and St Peter'5 Laurence Weston Isome of our partners in Avonside Mission Areal. This alternates location
and leading between St Edyth's and St Andrew's.
Tuesduys (IOaml- Holy Communion service. On average 14 people attend. In Autumn 2024, a
conversation began about a change to this service, which would incorporate a Life (Bible study) Group.
Staff Teom (poidj
This primarily consists of our Parish Administrator (Katharine Wiltshirel and our Children and Families
Minister ljemima Downing) who was appointed during the year and started work in early July 2024.
Jemima has made an excellent start in her role and is developing our ministry to children and their families
in exciting new ways. Our Sunday provision for children is now called The Lighthouse Club and has on
average 7-8 children. Our toddlers group, Seedlings, is thriving and Jemima has taken various initiatives to
help children feel welcomed and accepted at St Edyth's, as well as enEaEing with them beyond our walls.
We a150 have a paid cleaner for a few hours per week, who has taken on the cleaning of the church in
addition to that of the church hall premises and we are grateful to the small team of church members who
cleaned the church so willingly over many years before that.
Leadership Teom (voluntary or placement role5J
We continue to benefit from the ministry of our Permission to Officiate retired minister (Hartmut Kopschl
and our Licensed Lay Minister IElizabeth Fry). We are also blessed by a large number of the congregation in
leadership roles. Strategic direction is initiated by the 'Standing Committee, (which comprises the Vicar,
Treasurer and Churchwardenl, which presents its proposals to the Parochial Church Council for
consideration. We miss having two wardens and acknowledge our gratitude to Heather Daw who stood
down at the APCM in April 2024.
Our worship in music has been developing over the last year or so. and Neil Thomas who carries the
leadership of this ministry has been assisted by a number of musicians and singers in leading our worship
on Sundays and at other times. Nearly twenty members of the congregation helped to lead the singing at
our Carol Service.
A number of individuals lead our home/house groups, which are now renamed Life Groups, to reflect our
core objectives, as they are groups to help people become full of the Life of jesus. Most groups are
flourishing, despite some setbacks due to ill-health or injury.
Following a Vision Day in March 2024, and subsequent planning and prayer by working parties, three
members of the PCC led us in preparing vision plans for Belong, Believe and Become, which were
presented at our Vision Action Day in September 2024 and have been preached on in that term. These
groups are tontinuing to meet for prayer, planning and leading us further on in these objettives. New
signage has been designed and rolled out across our publicity and website to reflect these objectives.
We are grateful for the work of the Fabric Team, at a time when there are Significant and expensive issues
to address regarding weather proofing our building. As ever, we are helped enormously by the time and
effort of Barrie Haven in numerous practical ways.

TRUSTEES, ANNUAL REPORT
We are extremely grateful for our Hospitality Team, led by Barbara Hewer, and acknowledge what a
strength this brings to our community. It is through them that we are able to help people feel truly
welcomed.
Following the ordination of our previous ordinand (Graham Baker), we have been delighted to welcome
two new ordinands on placement with us from Trinity College- Archie Torbett and Steffanie Nantes. We
are enjoying the different contributions they bring to our community.
Implementation of Objectives
Belong
We have introduced a new Welcome Pack, a term card and other materials, and are growing an enlarged
Welcome Team, with different responsibilities to enable newcomers to be made as welcome as they would
like to be. We are reviewing new ways to help people have a real sense of belonging and of entering a
place that is safe and a real sanctuary for those who need that.
Belleve
Alongside the Alpha course which is beginning in the Spring term 2025, we are encouraging prayer for
revival, for our community and for our outreach in the broadest sense. We are looking ahead to our
centenary in 2028 and praying about ways to celebrate this which will increase our contact with and our
mission to our neighbours. A new team is meeting to consider how we support mission beyond our own
doors- the External Mission Team, led by Rebecca Cross.
Become
We have taken various steps towards deepening our discipleship at St Edyth's, including helping our Life
Groups to find appropriate material to study, encouraging prayer triplets to spring up- there are now
several meeting monthly or more frequently- and reviewing our prayer ministry and pastoral care, as well
as developing our prayer life further. There are plans for three termly extended prayer times in 2025.
Partnerships
ASMA
We continue to enjoy the fellowship and support of the other Avonside Mission Area IASMAI churches. We
have been able to offer a venue for a Bereavement Course, have appreciated the ministry of the two ASMA
curates and the new ASMA Ministry Experience Scheme student, and we have provided, via our Parish
Administrator, some joint safeguarding training for others in the Mission Area. Two or three times a year,
we have joined in celebrating our partnership and some of us have appreciated taking part in the ASMA
Lent course.
SMCI
SMCI (Sea Mills Community Initiative) activities (including the Café on the SqLJare, whose bakers use our
kitchen on a regular basi51, Kintsugi Hope, Dancercise, and Transforming Lives for Good which offers a free
breakfast once a week during school holidays on the premises at Sea Mills Primary School, have all been
thriving as extensions of our mission to our community in Sea Mills and Coombe Dingle.

TRUSTEES, ANNUAL REPORT
Highgrove
Our relationship with Highgrove Church is flourishing as we work together in various ways, including
leading assemblie5 and lessons at Sea Mills Primary School, and for a joint service at dawn on Easter Day.
The vicar of St Edyth's and the leaders of Highgrove meet regularly to pray with one another.
Diocese of Bristol
We have a helpful partnership with the Diocese of Bristol and appreciate the support of our Archdeacon
IRev Becky Waringl who preached at our 2024 Remembrance Day service. Two members of our PCC are on
Deanery Synod. The vicar and another member of the PCC (Elizabeth Marks) became members of the
Diocesan Synod in 2024. The Diocese provided a Triennial Inspection by the Archdeacon as well as a
Quinquennial Inspection by our newly appointed Church Architect. This raised a number of issues regarding
our fabric which are being addressed by the Fabric Team.
Community outreach
Our premises are available to the community and in February 2024 we were able to respond to a tragedy
that unfolded in a property within the parish, offering a space for grieving to the whole of the
neighbourhood and to the school staff who were dramatically affected by this,. we appreciated the support
from Bristol City Council.
We have also provided space for the local health centre to help their patients access the new online
booking system,. a local dementia support group has provided information to the community- various other
groLJPS hire our halls for Pilates, Quilting and Slimming activities,. we receive a modest but helpful income
from the hire of the hall for this and for parties and other occasional events.
Financial Review
The Financial Statements for 2024 have been prepared on the Receipts & Payments basis, in line with
practice from prior years.
The total income for the year was £ 146,50512023.. £155,850) and the total expenses amounted to
£147,25512023.' £138.2921, resulting in a net deficit of £75012023.. surplus of £17,558).
Our Parish Share Contribution for 2024 amounted to £53,14812023.. £53,148) and represents our major
expense commitment. This contribution funds the salaries and other employment costs of clergy, payable
by the Church of England.
The other Designated & Restricted Funds, balances have also continued to track their balances, as
expected, in line with planned activities and expected charges/liabilities during 2024.
The Closing Balances for the various Main Funds were as follows:
General Fund £47,10012023.. £57,925)
Fabric Fund
£36,79312023.' £29,527)
CYFM Fund
£40,20412023.. £36,831)
The total Fund position as at 31" December is £129,76412023: £130,514).

TRUSTEES, ANNUAL REPORT
Reserves Policy
The policy of the PCC is to retain sufficient cash reserves in the General Fund equivalent to between 6 and
9 months projected General Expenses. For 2025, this range is estimated to be between £45,000 and
£67,500. The PCC had agreed to transfer £15,00012023.' £8,000) from the General Fund to the Fabric Fund
to pay for planned (such as repointinEI or unforeseen expenditure on the fabric of the Church.
The trustees have considered the going concern status of the charity and conclude that there are no
material uncertainties affecting the ability of the charity to continue as a going concern. This has also been
considered in the context of the cash position at the date of Signing alonE Wlth future tash projections.
Administrative Information
St Edyth's Church is situated in Sea Mills, part of the Diocese of Bristol within the Church of England. The
correspondence address is Avonleaze, Sea Mills, Bristol, BS9 2HU.
The Parochial Church Council IPCCI is a charity which is registered with the Charity Commission
No.. 1141128 as The Parochial Church Council of the Ecclesiastical Parish of St Edyth's"
Strurture, governance and management
The method of appointment of PCC members is Set out in the Church Representation Rules. All church
attendees are encouraged to register on the Electoral Roll and stand for election to the PCC.
The PCC members are the trustees of the charity.
PCC members, responsibilities in respect of the financial statements
The PCC members are responsible for keeping sufficient accounting records that disclose with reasonable
accuracy at any time the financial position of the parish and enable them to ensure that the financial
statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and
the provisions of the trLJSt deed. They are also responsible for safeguarding the assets of the parish and
hence for taking reasonable Steps for the prevention and detection of fraud and other irregularitie5.
Approved by the Parochial Church Council on 3rd March 2025
Signed on their behalf by..
Relr
rho&ia
Rev Sally Thomas, Vicar

RFERENCE AND ADMINISTRATIVE INFORMATION
Charity name
The Parochial Church Council of the Ecclesiastical Parish of
St Edyth's known as St Edyth's Church, Seo Mills
Charity registration number
1141128
Principal office
Avonleaze, Sea Mills, Bristol, BS9 2HU
Reglstered offlce
Avonleaze, Sea Mills, Bristol, BS9 2HU
Trustees
Officers
Rev Sally Thomas
Ivicarl
David Spottiswoode Ichurchwardenl
Heather Daw
Ichurchwarden, resigned April 20241
Ex Offlclo
Elizabeth Marks, Deanery Synod rep.
Chris Wright, Deanery Synod rep
Elerted members
Teresa Goodall
Zac Abraham
Peter Marks
(Treasurerl
Emma Speakman
Chris Woodhouse
Graham Baker
Mark Temple
Co-opted members
Elizabeth Fry ILicensed Lay Minister)
Appointed 21" April 2024
Resigned 21" April 2024
Resigned 21 April 2024
Independent Examiner
Joshua Kingston, BSC ACA
Burton Sweet Limited
The Clock Tower,
5 Farleigh Court,
Old Weston Road,
Flax Bourton,
Bristol BS48 IUR

INDEPENDENT EXAMINER'S REPORT
Independent examiner's report to the Trustees of The PCC St Edyth's, Sea Mills
I report to the trustees on my examination of the accounts of The PCC Sl Edyth's, Sea Mills Ilhe Charfcyl for
the year ended 31 December 2024.
Responsibilities and basis of report
As the charity Iruslees of the Charity you are responsible for the preparation of the accounts in accordance
with the requirements of the Charities Act 2011 I'the Act'}.
I report in respect of my examination of the Charity's accounts carried out under section 145 of the 2011 Act
and in carrying out my examination I have followed all the applicable Directions given by the Charity
Commission under section 14515llbl of the Act.
Independent examlnerfs statement
I have completed my examination. I confirm that no material mallers have come lo my attention in connection
with the examination giving me cause lo believe that in any material respect..
accounting records were not kept in respect of the Charity as required by section 130 of the Ad., or
the accounts do not accord with those records,. or
the accounts do not comply with the applicable requirements wnceming the form and content of
accounts sel out in the Charities <A￿OuntS and Reports) Regulations 2008 other than any requirement
that the accounts give a 'true and fair view which is not a matter considered as part of an independent
examination.
I have no concems and have come across no other matters in connection with the examination to which
attention should be drawn in this report in order to enable a proper understanding of the accounts to be
reached.
ockkn LL C
Joshua Kingston Bsc ACA
Burton Sweet Limited
The Clock Tower
5 Fa￿eIgh Court
Old Weston Road
Flax Bourton
Bristol BS48 1 UR
Dale.. 3 March, 2025

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF
ST EDYfH'S
YEAR ENDED 31 DECEMBER 2024
RECEIPTS AND PAYMENTS ACCOUNT
Unrtrstric￿d
Funds
Rètstricted Total Funds
Funds
2024
Total Funds
2023
RECEIPTS
Grants received
6.795
71,650
15.07fj
725
7,520
66,769
19.764
2,7S2
106,938
19,231
Donations
Gift Aid received
4.688
ChaiTtable aGtivities
Fees for servi￿S
Church acllvili&s
908
575
13,581
5.180
9.915
90B
2,868
13,581
5,180
9,915
656
913
10,405
2,973
11,982
2.293
Investment income
Other income- from transmitter 8nd so18r p8nds
TOTAL RECEIPTS
123.680
22,825
146,505
155,850
PAYMENTS
Ch8rltable a¢tl¥KI88
Grants mad8.'
Parish Shar8
Other giving
Ministry expenses
Capital 8xpens8È
53,148
2.740
1.704
1.651
53,148
3,92
4.106
1,651
53,148
27,914
3,187
7.795
1.180
2.402
Cost5 of charitable activities
Wages and other staff costs
Heal. light & Cleaning
Reptirs & m8inlen8nce
In$ur8nc8
Offic8 expenses
Govemance Costs
Bank charges
Miscellaneou8 8xp8nÈe8
25,262
11.633
16.602
4,936
4,295
3.880
138
1.250
15,574
627
40,B36
12,260
16,602
4,936
4,41B
3,880
17,233
9,486
2,952
4,550
4,3SS
4,074
139
3,459
123
1,360
TOTAL PAYMENTS
127.239
20.016
147,25S
138,292
NET RECEIPTSIIPAYMENTSI
13,5591
2.809
1750
17,558
Transfors bthe8n funds
C8sh fund5 1 J8nu8ry 2024
87.452
43.062
130,514
112,956
Cash funds 31 D•¢omb8r 2024
83.893
45.871
129,764
130,514
10

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF
ST EDYfH'S
YEAR ENDED 31 DECEMBER 2024
STATEMENT OF ASSETS AND LIABILITIES
unrÈ$trl¢￿d
Funds
Rètsiricted Total Funds
Funds
2024
Total Funds
2023
Cash fund6
Bank and cash balances
83,893
45.871
129,764
130,514
other mon8tary ass8ts
Gift Aid not yet claitn8d
1,213
1,213
1.213
1,213
A55ets retained for the chur¢h's own u8tr
Solar panels Icosl £20,870)
Equipment Icosl £18,570)
1,217
4.280
5.497
1.217
4.280
5.497
3,304
6,004
9,308
Cash fund balanc88 at 31 D8C8mbor 2024
Balance
1 January
2024
Balance
31 DecemL*r
2024
Income
Expenditurè
Transl*r8
Vnre5tricted funds
General fund
Fabric fund
57.925
29,527
87.452
116.835
6,845
123.680
1112,6601
114,5791
1127,2391
115.0001
15,000
47,100
36,793
83,893
Ro$trl¢tod funds
Flower fund
Mutns and lols
Solar panels
Youlhwork
777
627
1,403
915
16271
115,2461
36.831
4.446
223
18.619
1.695
208
900
22,825
40,204
4,361
391
Make Lund)
Wicar's discr8lion8ry fund
Gwing fund
900
120,0161
43,062
45,871
Total
130.514
146,SOS
1147,2551
129,764
These financial ststemenl were approved by the trustees on 3 March. 2025 and are signed on their behalf by.
Rev Sally Thomas, Wicar