WESTBOURNE PARK BAPTIST CHURCH
FINANCIAL STATEMENTS FOR THE YEAR ENDED
31 MARCH 2025
Charity Number 1143988
Company Number 07775348

WESTBOURNE PARK BAPTIST CHURCH
FINANCIAL STATEMENTS FOR THE YEAR ENDED
31 MARCH 2026
Contents
Page
Directors, Report
Independent Auditorfs report
Statement of Financial Activities
Balance Sheet
Statement of Cash Flows
Notes to the Financial Statements
10

(1)
WESTBOURNE PARK BAPTIST CHURCH
DIRECTORS, REPORT
FOR THE YEAR ENDED 31 MARCH 2025
The trustees have pleasure in submitting their report together with the financial statements for the year ended
31 March 2025. These financial stalements have been prepared in accordance with statulory requirements, the
Memorandum & Articles of Association, the Companies Act, FRS 102 and the Charities, Statement of
Recommended Practice (Charities SORP (FRS 102)).
Reference and Administrative Information
Charity registration number
1143988
Company registration number
07775348
Registered office
Porchester Road, London, W2 5DX
TrusteeslDirectors
Stuart Elmes (Pastor)
Abena Boateng
Elizabeth Wel¢h (Assistant Pastor)
Geoffrey Biggs
Kenneth Asiedu
The kay management personnel are the Trustees.
Deacons
Iretiola Badamosi
Lorna Glasgow
Bankers
CAF Bank Ltd. 25 Kings Hill Avenue. Kings Hill. West Malling. Kent,
ME19 4JQ
Auditor
Xeinadin Audit Limited. 5 Robin Hood Lane. Sutton, Surrey SM12SW
Wellers Law Group, 65 Leadenhall Street, London, EC3A 2AD
Solicitors
Pensions
Lucas Fettes Financial Planning, Lakeside 500, Old Chapel Way.
Broadland Business Park,Norwich, NR7 OWG

(2)
WESTBOURNE PARK BAPTIST CHURCH
DIRECTORS, REPORT
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
Objectives and Activities
Objects of the charity
Westboume Park Baptist Church seeks to advance the Kingdom of God wherever we are, through loving God
and loving people. The formal objects in the goveming document are the advancement of the Christian Faith
in accordance with the principles of the Baptist denomination and the advancement of education and other
charitable purposes.
The church is registered as a Charitable Company with the Charity Commission. registered number 1143988.
t is also registered with Companies House, registered number 07775348.
Achievements and perfomiance
A visible way that we show our love for God is our Worship Services on a Sunday morning.
We have seen a growth in attendance across the year, and our services have been a blessing for us as a
Church.
This growth has been directly linked lo our new Pastor, Rev Stuart Elmes, joining us from 1$1 October 2024.
This has brought a reset to the church following the impact of COVID-19 and the following 3 years of
interregnum. There has been increased attendance at church, b8Ptism services, new church members. and a
relaunch of small groups that had not fully recovered from the disruption of the pandemic.
The church continues to live stream our worship services, and there has also been a growth in the number of
people who watch via YouTube.
We have continued to have an active prayerteam, who pray together 5 days a week on Zoom to enable people
to join from home. The once a month 'in person, prayer meeting in the church building. has also grown in
attendance and in ils impact on the spiritual life of the church. We continued to use our pr8yer text service to
communicate urgent requests for prayer, and a weekly em8il communication goes out to the church family and
wider friends.
Financially. Church members, including the trustees. make a significant contribution to the running of the
church's activities. Around 70 % of the church membership remain actively involved in the church.
In planning Ihe activities the tnjstees have had regard to the guidance on public benefit issued by the Charity
Commission. Westbourne Park Food Pantry, which started in March 2021, has grown as an activity that
Connects with Ihe local community, providing food support and offering dignity, choice and hope for people
challenged by the rising cost of living.
Grant making policy
Westboume Park Baptist Church gives away a tithe of its donated income. The approach for this is to support
International, National and Local organisations. Members of the church can propose causes for this money to
go towards, and this is reviewed every few years by the membership, to ensure money is being directed in the
right ways. Part of the donation is given to the Baptist World Mission and also to Baptist Home Mission, as
part of the church's identificalion with the worldwide Baptist family. On occasions the church will also support
pastoral needs for people in the church where a need is made known, seeking to notjust give money, but 81so
to help people to sustain change in areas of their life that may need support. such as budgeting skills and
money management.
Risks and uncertainties
The tnjstees have identified that the princrpal risk affecting the church is the continued impact on income due
to the bookings for the building being less than planned for. This risk is being managed by minimal contracted
staff with casual contract staff working for evenings and weekend bookings.

{3)
WESTBOURNE PARK BAPTIST CHURCH
DIRECTORS, REPORT
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
Risks and uncertainties (continued)
The budget setting process for 202512026 has been done by separating the 3 entities of the church, the venue
and the food pantry, providing greater clarity of where there is shortfall. The church budget is covering its
costs, with the venue needing increased income from bookings and the food pantry needing more funding to
support its costs.
Fundraising
The Church does not employ outside or commercial fund-raisers, and does not make appeals for funds
beyond its members. The Church has not subscribed to any fund-raising regulator and has received no
complaints about its fundraising activities. Other than publicly inviting an offering at every service when the
building is open, we do not engage in persistent fundraising or intrusive fundraising praclices with any of our
donors, including vulnerable people, and we never have private or coercive discussions with individuals about
their giving. The church has re￿iVed funding for the Food Panty from Westminster City Council, who asked
the church to set up and provide this servlce.
Financlal review
The accounts for the ye8r show a deficit of £1,559 compared to a deficit of £112,956 in 2024. Total income
has increased due to the increase in activity of the Food Pantry. supported by funding from Westminster City
Council as mentioned above.
The budget for the year was Monitored and reviewed throughout the year. The tithes and offerings from the
church members and attenders has been maintained.
Reserves
The totsl funds held by the church at the end of the year were £7,034,39612024.' £7,035,955) of which
£7,052.059 (2024'.£7.058,402) is invested in fixed assets. The free reserves, defined as the amounts held in
general funds excluding the amount invested in propety and equipment were £23,657 (2024.. £18,276). The
Trustees have established a policy whereby free reserves held by charity should be between 2 and 4 months
of committed operating expenses. The free reserves were within this policy at the year end.
Structure. Governance and Management
Governing Document
Memorandum and Articles of Association dated 15 September 2011.
Government
The policy and operating decision of the charity rest with the trustees who meet regularly to monitor the
activities of the church. New trustees are appointed by church members by the passing of an ordinary
resolution at a general meeting. Trustees receive induction and training during their meetings and through
ongoing updates as guidance is received.
The Pastors are part of the key management personnel of the church and receive a stipend which is set with
reference to recommendations from the Baptist Union. From 1. October 2024 this has applied to the Pastor
and Assistant Pastor.
The church works closely with the Westboume Park Family Centre which runs its activities in the church
building but is constituted as a separate charity.
Propety
The Baptist Union Corporation Limited are the custodian trustees for the manse and the church propety that
belong to the church.

(4)
WESTBOURNE PARK BAPTIST CHURCH
DIRECTORS, REPORT
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
Statement of trustees, responsibilities
The trustees who are also the directors are responsible for preparing Ihe Annual Report and the financial
statements in accordance with applicable law and United Kingdom Accounting Standards, including Financial
Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland
(United Kingdom Generally Accepted Accounting Practice).
Company law 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 charitable company and of the income and expenditure, of the
charitable company for that period.
In preparing these financial statements, the trustees are required to..
select suitable accounting policies and then apply them consistently.,
observe the methods and principles in the Charities SORP;
make judgments and accounting estimates that are reasonable and prudent;
state whether 8ppIic8ble UK Accounting Standards have been followed. subject to any material
departures disclosed and explained in the financial statements-, and
prepare the financial slatements on a going con￿rn basis unless it is inappropriate to assume that
the company will be able to continue in operation.
The trustees are responsible for maintaining proper accounting record5 which disclose with reasonable
accuracy at any time the financial position of the charitable company and enable them to ensure that the
financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the
assets of the charitable company and hence for taking reasonable steps for the prevention and detection of
fraud and other irregularities.
In so far as the trustees are aware..
there is no relevant audit information of which the charitable company's auditors are unaware. and
the trustees have taken all steps that they ought to have taken to make themselves aware of any
relevant audit information and to eslablish that the auditors are aware of that infomation.
The above report is prepared in accordance with the special provisions relating to small companies wilhin
Part 15 ofthe Companies Act 2006.
Approved by the trustees and signed on their behalf
Elizabeth Welch
Stuart Elmes
Date: 18 November 2025

(5)
WESTBOURNE PARK BAPTIST CHURCH
INDEPENDENT AUDITOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025
Opinion
We hava audited the financial statements of Westboume Park Baptist Church (the'chartty,) for the yearended
31 March 2025 which comprise the Statement of Financial Activities, the Balance Sheet, the Statement of
Cash Flows and the notes to the financial statem8nts. including a summary of significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and United
Kingdom Accounting Standards, including Financial Reporting Standard 102 The FinanGial Reporting
Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting
Practice).
In our opinion the financial statements-
give a true and fair view of the state of the charitable company's affairs as at 31 March 2025 and of
its incoming resources and application of resources for the year then ended.,
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting
Practice,. and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with Intemational Standards on Auditing (UK) (ISAS (UK)) and
applicable law. Our responsibilities under those standards are further described in the Auditorfs
responsibilities for the audit of the financial statements section of our report. We are independent of the
charitable company in accordance with the ethic81 requirements that are relevant to our audit of the financial
statements in the UK, including the FRC'S Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained
is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees, use of the going concem basis of
accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events
or conditions that. individually or collectively, may cast significant doubl on the Charity's ability to continue as
a going concem for a period of at least 12 months from when the financial statements are authorised for
issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the
relevant sections of this report.
Other Information
The other information comprises the information included in the annual report, including the trustees, report,
other than the financial statements and our auditor's report thereon. The trustees are responsible for the
other information contained within the 8nnual report. Our opinion on Ihe financial statements does not cover
the other information and, except to the extent otherwise explicitly stated in our report, we do not express
any form of assurance conclusion thereon.
Our responsibility is lo read the other information and, in doing so, consider whether the other information is
materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or
otherwise appears to be materrally misstated. If we identify such material inconsistencies or apparent material
misstatements, we are required to determine whether this gives rise to a material misstatement in the financial
statements themselves. If. based on the work we have performed, we conclude that there is a material
misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.

(6)
WESTBOURNE PARK BAPTIST CHURCH
INDEPENDENT AUDITOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025 (continued)
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the WOTk undertaken in the course of our audit..
the information given in the trustees, report. which includes the directors, report prepared for the
purposes of company law, for the financial year for which the financial statements are prepared is
consistent with the financial statements: and
the directors, report included within the truslees, report has been prepared in accordance with
applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the course of
the audit. we have not identified material misstatements in the directors, report included with the trustees,
report.
We have nothing to report in respect of the following matters in relation to which the Comp8nies Act 2006
requires us to report to you if. in our opinion..
adequate and proper accounting records have not been kept, or returns adequate for our 8udit have
not been received from branches not visited by us. or
the financial statements are not in agreement with the accounting records and returns: or
certain disclosures of trustees. remuneration specified by law are not made,. or
we have not received all the information and explanations we require for our audil,. or
the trustees were not entitled to prepare the financial st£tements in accordance with the small
companies regime and take advantage of the small companies exemptions in preparing the trustees,
report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the trustees. responsibilities statement, the trustees, (who are also the directors of
the charitable company for the purposes of company lawl are responsible for the preparation of th6 financial
statements and for being satisfied that they give a true and fair view, and for such internal control as the
trustees determine is necessary to enable the preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charity's ability to
continue as a going concem, disclosing, as applicable, matters related to going concern and using the going
concern basis of accounting unless the trustees either intend to liquidate the company orto cease operations,
or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are
free from material misstatement, whether due to fraud or error, and lo issue sn auditor's report that includes
our opinion. Reason8ble assuran￿ is a high level of assurance. but is not a guarantee that an audit
conducted in accordance wilh ISAS (UK) will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate.
they could reasonably be expected to influence the economic decisions of users taken on Ihe basis of these
financial slatements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Based on our understanding of the company. we identified that the principal risks of non-compliance with
laws and regulations related to employment and financial reporting legislation and we considered the extent
to which non-compliance might have a material effect on the financial statements. We also considered those
laws and regulations that have a direct impact on the preparation of the financial statements such as the
Companies Act 2006 and the Charities Act 2011.
We assessed the susceptibility of the company's financial statements to material misstatement, including
obtaining an understanding of how fr8ud might occur, by making enquiries of management, Considering the
intemal controls in pla￿ and discussion amongst the engagement team.

(7)
WESTBOURNE PARK BAPTIST CHURCH
INDEPENDENT AUDITOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025 (continued)
We determined that the principal risks were related to presentation of separately disclosed items, revenug
recognition including venue hire, donaled and restricted income and management override of controls.
In response to the risks identified we designed procedures which included, but were not limited to, agreeing
financial statement disclosures to underlying supporting documentation, testing income from source
documenlation to accounting records. reviewing trustees minutes, evaluating the internal cx)ntrols and
identifying and testing joumal entries.
There are inherent limitations in the audit procedures described above. The more removed that laws and
regulations are from financial transactions, the less likely it is that we would become aware of non-
complian￿. Material misstatements that arise due lo fraud can be harder to detect than those that arise from
error as they may involve deliberate con￿alMent or collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial
Reporting Council's website at.. http.'/lwww.frc.org.ukJauditorsresponsibilities. This description forms part of
our auditorfs report.
Use of our report
This report is made solely to the charitable companvs members, as a body, in accordance with Chapter 3 of
Part 16 of the Companies Act 2006 and regulations made underthatAct. Our audit work has been underlaken
so that we might state to the charitable company's members those matters we are required to state to them
in an auditors, report and for no other purpose. To the fullest extent permilted by law, we do not ac￿pt or
assume responsibility to anyone other than the charitable company and its members as a body. for our audit
work, for this report, or for the opinions we have formed.
Miriam Hickson FCA (Senior Ststutory Auditor)
for and on behalf of Xeinadin Audit Limited
Statutory Auditor
Chartered Accountants
5 Robln Hood Lane
Sutton
Surrey
SM12SW
Dated:
2025

(8)
WESTBOURNE PARK BAPTIST CHURCH
STATEMENT OF FINANCIAL ACTIVITIES
(INCORPORATING THE INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 MARCH 2025
2025
2024
Unrestricted Restricted
Funds
Funds
Unrestricted Restricted
Funds
Funds
Total
Total
Note
Income from:
Donations and legacies
Charitable activities
Other Income
110,689 225,322 336.011 100,951 139,974 240,925
254,602
19.718 274,320 239,640
239,640
782
782
Total income
366073 245040 611 113 348249 163432 511681
Expenditure on..
Charitable activities
377102 235570 612672 439176 185461 624637
Total expenditure
377102 235570 612672 439176 185461 624637
Net (expenditure)lincome
11029)
112 956)
Transfers between funds
262
Net rnovemant In funds
(10,767)
9,208
(1,559) (91.189) (21,767) (112.956)
Reconciliation of funds
Total funds brought forward 10 7 035 955
7 035 955 7 127 144
21767 7 148911
Total funds carrled forward 10 A2Qfi LQ1£￿ LQI&
The statement of financial activities includes all gains and losses in both years. These figures above relate to
continuing operations in both years.
The notes on pages 11 to 18 form part of these financial statements.

(9)
WESTBOURNE PARK BAPTIST CHURCH
BALANCE SHEET
AS AT 31 MARCH 2025
2025
2024
Note
Fixed assets
Tangible fixed assets
7,052,059
7,058,402
Current assets
Stock
Dabtors
Cash at bank
4.507
42,103
2,709
44,683
95,282
89,562
Creditors: Amounts falling
due within one year
9a
62 417)
(71286)
Net current assets
Total assets less current liabilities
7,084.924
7,076,678
Creditors: Amounts falling
due after more than one year
9b
50 528)
40 723)
Net assets
Funds
Unrestricted Funds
Restricted Funds
10
10
7,025,188
7,035,955
35
These financial statements have been prepared in accordanc8 Wlth the special provisions of Part 15 of the
Companies Act 2006 re5aling to small compani8S.
These financial statements were approved by the Trustees on 18 November 2025 and signed on their behalf
by
Elizabeth Welch
Director
The notes on pages 11 to 18 form part of these financial statements.
Company Number 07775348

(10)
WESTBOURNE PARK BAPTIST CHURCH
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
2025
2024
Cash used for operating activities
(8.267)
(69,610)
Cash flows from investing activities
Payments to acquire tangible fixed assets
Cash used by investing activities
(1503)
Cash flows from financing activities
Proceeds on new loans
Repayment of loans
Cash {used)Iprovided by financing activities
18,778
45,000
16,272
43,500
Net cash Inflowl(ouffiow)
6,502
(30,100)
Cash and cash equivalents at 1 April 2024
Cash and cash equivalents at 31 March 2025
Cash used for operating activitles:
Net expenditure
Depreciation
Increase in stock
Decrease in debtors
Increase in creditors
Cash used for operatlng actlvlties
(1,559)
7,846
(1.798)
2,580
(15 336)
(112,956)
9,202
117)
3,724
Analysls of changes in net debt
1 April Cash flows Non<ash 31 March
2024
changes
2025
Cash and cash equivalents
Cash
Borrowings
Loans falling due within one year
(4,533)
Loans falling due after more than one year ￿40 723)
08
42.170
6,502
48,672
(6,467)
(11,000)
50 5281

(11)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ACCOUNTING POLICIES
Westboume Park Baptist Church is a private company limited by guarantee incorporated in England and
Wales and a registered charity. The registered office is 65 Porchester Road. London W2 5DX.
la. Basis of accounting
These financial statements have been prepared in accordance with FRS 102 "The Financial Reporting
Standard applicable in the UK and Republic of Ireland" ("FRS 102"), -Accounting and Reporting by
Charities" the Statement of Recommended Practice for charities applying FRS 102, the Companies Act
2006 and UK Generally Accepted Accounting Practice. The charity is a Public Benefit Entity as defined by
FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary
amounts in these financial statements are rounded to the nearest £,
The financial statements have been prepared on the histOriC81 cost convention. The principal accounting
policies adopted are set out below.
1 b. Going concern
Preparation of the accounts is on a going concern basis. The trustees consider that there are no material
uncertainties about the charity's ability to continue as a going concern.
1c. Donations and grant income
Donated income is recognised when received. Grants receivable are taken into account when the charity
is entitled to the income. Income received in circumstances where a claim for repayment of tax has been
or will be made to HM Revenue & Customs is grossed up for tax recoverable. Any amount of tax reclaimed
from HM Revenue & Customs but not yet received is shown within the charity's debtors.
Donated food is recognised as income when received. Takings from the Food Pantry are accounted for
gross.
The church is heavily dependent on activity carried out by volunteers. No value is attributed to this in the
financial statements.
1d. Income from charitable activities
Income from charitable activities is recognised in the period in which Ihe charity is entitled to the income, it
is probable that income will be received and the amount of income can be measured reliably.
le. Expenditure
Expenditure, including irrecoverable VAT, when incurred by the ch8rity. regardless or when payment is
made. Grants payable are taken into account at the earlier of when they are paid or become constructive
obligations. Grants for the support of overseas missionaries are accounted for on the basis of support that
relates to the financial year.

(12)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
1 ACCOUNTING POLICIES (continued)
1f. Funds
Unrestricted funds are donations and other income received or generated for the objects of the charity
without specified purpose and are available for purposes as directed by the trustees. Restricted funds are
amounts received where the donors have specified the purposes for which they should be used.
lg. Tangible fixed assets
Fixed assets acquired for use by the charity are capitalised at cost and deprecialed either over their
estimated usefijl lives or by reducing balance unless they cost less than £500 when they are written off on
purchase.
Depreciation periods and calculations are as follows:
Freehold buildings
Over 50 years, on a straight line basis
Equipment
200/0 300/0 reducing balance basis
No amortisation is provided on leasehold property as the residual value is considered sufficiently high to
render depreciation immaterial.
1h. Penslon costs
The charity is a participating employer in the Baptist Union Pension Scheme which, prior to J8nu8ry 2012.
was a multi-employer defined benefit pension scheme. The charity is unable to identify its share of the
scheme's assets and liabilities therefore, as permitted by FRS 102, the entire scheme is being treated as if
it Were a defined contribution scheme. Further information about this defined benefits scheme, and the
charity's obligation to contribute towards its funding deficit, is disclosed elsewhere in the notes to these
accounts.
The charity also pays contributions to Friends Life and Aviva for the personal pension schemes of certain
other employees. These cnsis are recognised when they fall due.
11. Stock
Donated stock is valued at £2.77per kg.
1j. Debtors
Tax recoverable and other debtors are induded at the settlement amounl due. Prepayments are valued at
the amount prepaid.
1k. Cash at bank and in hand
Cash at bank and in hand includes cash and short temi highly liquid investments with a short rnaturity of
three months or less from the date of the opening of the deposit.
11. Creditors and provisions
Creditors and provisions are recognised where the charity has a present obligation arising 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 m8asured or estimated reliably. Creditors and provisions are recognised at their settlement amount.
Income relats'ng to grants that has been re￿iVed but not yet eamed is treated as defeffed income.

(13)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
1 ACCOUNTING POLICIES (continued)
lm. Financial instruments
The tharity only has financial assets and liabilities of a kind that qualify as basic financial instruments.
Basic financial instruments are initially recognised at transaction value and subsequently measured at
their settlement value.
INCOME
2025
2024
a Donations and legacies
Donations
Tax recoverable
Food Pantry Restricted Income:
Grants
Other
94,221
20,443
80,478
20,473
113.159
108 188
57,100
b Charitable activities
Lettings
Grants
Salary recharges
240,267 225,669
19,718
274 320 239 640
EXPENDITURE
Actlvlties undertaken directly
2025
2024
Salary and pension costs {see note 5)
Other staff costs
Cost of ministries
Manse & flat running costs
Venue running costs
Subscriptions
Depreciation
275,986 251.865
4,654
7.750
165,399 164,503
11,650
69.604
76,087
57,418
3,785
3,646
545 407 563 988
Support & AdminAstration
Bank charges
Loan interest
Printing, postage and stationery
Telephone and internet
Accounting software
Sundry expenses
Governance costs
Audit fee
Accounts preparation
555
2,748
5,282
7,130
1.069
3.131
442
256
2,189
7,465
885
2,085
6,372
6,000
Grant funding of activities (see note 4)
Total
6_12 6_7_2 624 637

(14)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
4 GRANTS PAYABLE
2025
2024
Worfd Mission
Baptist Missionary Society
Wycliffe Bible Translation
Margaya Fellowship (Sri Lanka)
Romaine Jossph
Michael Mahon
Tearfund
Iranian Ministry
3,150
2,062
3,900
2,700
750
750
150
500
Home Mission
Westminster Street Pastors
Agape Arabic Christian Centre
Partsh Nursing
BU Home Mission
Westbourne Park Family Centre
500
500
1,200
3.600
3,100
5 STAFF COSTS
2025
2024
Gross salaries
Social security costs
Ernployers contribution lo defined contribution pension schemes
247,398 226,108
10,418
8.723
The average number of employees during the year was 19 (2024.. 18). No employee12024: nil) was paid
more than £60,000.
E Welch and S Elmes each received a stipend of £25,035 and £31.735 respectively (2024.. E Welch..
£25,382 S Elm8s £15.900) in their capacily as assistant pastor and pastor, and not as trustees. Pension
contributions of £6,460 (2024: £4,485) were paid on their behalf. Payments are permitted in the
company's goveming document.
E Welch and S Elmes both represent the key management of the company and the total employee
benefits (including employer's national insurance and pension contributions) were £73.197 (2024:
£51,362).
No remuneration was paid to any other trustee during the year. No trustee expenses were claimed by
trustees.

(15)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
TANGIBLE FIXED ASSETS
Freehold Leasehold Equipment
Properties Propety & Furniture Computers Total
Cost
At l April 2024
Additions
At 31 March 2025
56,302
6,976,011
121,483
874
122 357
13,172 7.166,968
629
13801 7 168471
6976011
Depreciation
At 1 April 2024
Charge for the year
At 31 March 2025
5.472
g1.454
11,640
648
108,566
116412
Net book value
At 31 March 2025
At 31 March 2024
Freehold properties
The church property was acquired by the predecessor trust in 1875 and the original cost is considered to
have been fully depreciated prior to the building project. 2 Westbourne Park Villas (Manse and flat) were
acquired by the pred8￿sSOr trust in 1920.
Leasehold pmpety
The new church premises were funded by Dolphin Square Foundation in return for a long lease of the
church site, from 2019.
7 STOCK
2025
2024
Stock
DEBTORS
2025
2024
Trade debtors
Income tax recoverable
Prepayments and accrued income
Other deblors
16.949
20,373
4,781
13,855
18,506
5.891

(16)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
9 CREDITORS:
9a Amounts falling due within one year
2025
2024
Trade creditors
Accruals and deferred income
Other taxes and social security
Other creditors - LBPB loan
Other creditors - other loan
1,975
48,823
20,823
44,198
1,732
4.533
4,500
9b Amounts falling due after one year
2025
2024
Other creditors- L8PB108n
Other creditors - other loan
38,250
40,723
The108n from the London Baptist Property Board is charged interest at a variable rate. At 31 M8rch 2025
the interest rate was 6.50 %. The loan is repayable over 10 years to be fully repaid by 28 February 2034.
The other108n is interest free.
10 FUNDS
Balance as at
1 April
2024
Balance as at
31 March
2025
Income Expendlture
Transfers
Restricted Funds
Food Panty
Warm Welcome Café
Paddington Welfare
Iran
Sabbatical
Funeral
221.347
19,718
900
995
1,780
300
245.040
(213,272)
(19,718)
390)
995)
895)
(262)
7,813
510
885
(235,570)
(262)
9,208
Unrestricted Funds
General
Designated fixed assets fund
9,114
7 026 841
366,073
(377,102)
1,279
(636)
(1017) 7 025 824
67
The F¢)od Pantry fund represents grants and other income received to run a food pantry. There was a small
shortfall in the prior year which has been covered by a transfer from the general fund and was repaid this
year.
The Warm Welcome Cafe fund r8presents grants and other income received to run a café alongside the
food pantry.
The Paddington Development Trust fund represents funding an apprentice in premises management.
The Paddinglon Wetfare fijnd and Iran fund relate to specific donations received which have been passed
on to the relevant charity.
The Flat Refurbishment fijnd represents income received for the refurbishmentof the flat held by the charity.
The Sabbatical fund is donations given to support the pastor whilst on sabbatical.

WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
(17)
10 FUNDS (continued)
Balance as at
1 April
2023
Balance as at
31 March
2024
Income Expenditure
Transfers
Restricted Funds
Food Pantry
Warm Welcome Café
Paddington Development Trust
Paddington Welfare
Flat Refurbishment
Iran
21,767
139,974
15,519
2,486
200
4,662
591
163,432
(162,003)
( 15,519)
{ 2,486)
200)
( 4,662)
262
21.767
(185,461)
262
Unrestricted Funds
General
Designated fixed assets fund
99,266
7 027 878
348,249
(439.176)
775
9,114
1037) 7 026 841
11 ANALYSIS OF NET ASSETS
Net
Long
Current
Term
Assets Llabilities
Fixed
Assets
Total
2025
Designated fixed assets fund
Restricted Funds
General
Total
7,025,824
7,025,824
9,208
9.208
Net
Long
Current
Term
Assets Liabilities
Fixed
Assets
Total
2024
Designated fixed assets fund
General
Total
7,026,841
7,026,841
27
12 PENSIONS
The Church is a participating employer the Baptist Pension Scheme I'the Scheme.). which is a separate
legal enlity administered by the Pension Trustee (Baplist Pension Trust Limited). The Scheme,
previously known as the Baptist Ministers Pension Fund, started in 1925. At Ihe beginning of the financial
year, the scheme comprised of a defined benefits scheme which was closed to future accrual on 31
December 2011 and a defined contribution plan which was opened in January 2012,The assets of the
Scheme are held separately from those of the Employer and the other participating employers.

(18)
WESTBOURNE PARK BAPTIST CHURCH
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
(continued)
12 PENSIONS (continued)
For the current financial year. the pension provision for members of the Scheme is being made through
the Defined Contribution (DC) Plan. In general, members pay 8% of their Pensionable Income and
employers pay 6% of members, Pensionable Income into individual pension accounts, which are
operated and managed on behalf of the Pension Trustee by Broadstone Corporate Benefits Ltd. In
addition. the employer pays a further 40h of Pensionable Income to cover Death in Service Benefits,
administration costs, and an associated insurance policy which provides income protection for Scheme
Members if they are unable to work due to long-term irscapacity. This income protection policy has been
insured by the Baptist Union of Great Britain with Aviva Limiled. Furthermore, members of the Basic
Section pay redU￿d contributions of 50/0 of Pensionable Income, and their employers also pay a total of
50/0.
In October 2024, the insurance company Just Group completed a buy out of the liabilities of the Closed
defined benefit scheme. From that date any remaining liability of the participating scheme members to
d8fined benefit scheme ceased and the £1 per month d8ficit contributions payable by the participating
employers which were agreed in the recovery plan approved in August 2022 also ceased from that date.
Administration of the closed defined benefit scheme transfe￿ed from the pension trustees to Just Group
from that date.
13 NET INCOMEI(EXPENDITURE)
This is stated after charging..
2025
2024
Depreciation
Operating L8ases
7,846
9,202
14 OPERATING LEASE COMMITMENTS
2025
2024
Within 1 year
After one y8ar but within five years
4,080
1,272
15 RELATED PARTY TRANSACTIONS
The trustees donated a total of £23.110 (2024.. £19,920) without any restrictions lo the church.
One of the trustees is the CEO, and another is the trustee of Westboume Park Family Centre (WPFC) from
which the church received rental income of £64,461 (2024.. £49,871) and bookkeeping 8nd photocopier
contributions of£15,020 (2024.. £14,671). The church also granted WPFC £27,00012024: £27,107) towards
their work in the community, as part of the church's own ministry work.
The church owed E Welch £18,500 (2024:£18,778) in respect of expenditure that she had paid on behalf
ofthe church.
B Wright, brother-in-law of E Welch, received £6,218 in 2024 for restoration works to the church flat. No
balance was outstanding at year end.
Remuneration of £1,875 (2024.. £3,328) was paid to family members of trustees.