CAMBRAY
BAPTIST CHURCH
CHELTENHAM
LOVE + GROW + GO
2025 ANNUAL REPORT
with financial statements
for the year ended 31 December 2025
Registered charity number.. 1156858
11111:
Idk
Cambray Baptist Church, Cambray Place, Cheltenham. GL50 IIS
www.cambray.org
01242 584672
office@cambray.org

CONTENTS
REPORT OF THE TRUSTEES AND ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2025
PAGE
ACHIEVEMENTS & PERFORMANCE....
Services and Worship..........................
Community Artivities............................................
Children and Youth
Mission..........
Buildings...................................
Partnerships..................................................................
Future Plans.
STRUCTURE & GOVERNANCE....................................................... ..
Staff Team........................................................................................................-............................................................
Trustees.................................................................
FINANCIAL REVIEW ..
.10
DECLARATION ...........................-................................................................................................................................. li
REPORT OF THE INDEPENDENT EXAMINER.................-...........................................................................................-...... 12
STATEMENT OF FINANCIAL ACTIVITIES........................................................................................ .................................. 13
BALANCE SHEET.................................................... ..... ................................................................................................... 14
CASH FLOW STATEMENT.................................................. ......................... ................................................................... 15
NOTES TO THE FINANCIALSTATEMENTS.............................
.16

ACHIEVEMENTS & PERFORMANCE
The Vision of Cambray Baptist Church is to be those who Love God in every part, to Grow in Him and to Go
with the gospel into all the world. We therefore don't look back on the year and look at our income, or our
numbers in church, or our range of activities. Rather, we long to see growth in spiritual maturity and Godly
character in each person who makes us the church. and we long to see people introduced to Jesus and His
love for them. In reflecting on the year past, therefore. wè look to those things that have enabled growth in
these areas.
2025 was a year in which we saw greater consolidation compared to the rapid change5 and difficulties of the
post-COVID years. The activities restarted in 2023 and 2024 put down deeper roots and. throughout the
ministries of the church, there was greater stability. Although we still saw more newcomers. there was less
movement than previous years. And we rejoiced in being able to recruit a Church Manager who ha5 been so
effective in her role. We saw growth in depth of our internationals work, and a greater sense of family
between the 'newcomers' and those who have been among us many years. We saw greater spiritual maturity
in many, and there was a sense of being prepared for greater things to come.
In the midst of this, there were challenges. Some of these were more hidden initially but came to present
particular difficulty towards the end of the year. But, we reco8ni5e that God tells us that it is in our weakness,
when we look to Him for strength, only then are we truly strong.
Services and Worship
This year our weekly attendance wa5 largely unchanged through the year. As a church in an area with high
housing costs we always face the challenge of losing young people and families who cannot afford to stay
in the area. And the global political situation meant that we lost some of our families who had been sent
to work in the UK for a period. However, we also saw newcomers join us, and were grateful to see people
who have joined us in the past few years start to serve in various ministries in the chLtrch.
We continue to face challenges in some areas of
church where particular skills are needed and yet
those with these skills are not available. despite the
size of the church. However. we were encouraged
that retent Leadership Training has meant that
some are more ablelwilling to step up to help.
We are also encouraged that many of those who
stepped in when ministries restarted after COVID
have become committed to those areas of servÈce.
WORSHIP I GRowfH HIGHLIGHTS
JANUARy￿ARCH
Week of Prayer
Race Week Street Outreach
Women's Conference in Bath
Leadership Training starts
APRIL￿uNE
Easter Services
Youth Camp
JULY-SEPTEMBER
Holiday Bible Club
Church Away Dav
Many Mission Partner5 Wlth u5 in UK
Harvest Gift raised >£22,000
OCTO8ER.OECEMBER
Missions Sunday
Christmas Community Market
Christmas Service5
Combniy Christmus Mtsrket
Registered charity number.. 1156858
Page 13

Community ActiVTties
In 2025 we were pleased to see that the team5 which had been established to lead various ministries in
the previous year5 were well 'bedded in, and that people really 'belong' within the teams. We were
pleased to be able to replace some who had to step out/move on because of life circumstances, with
people willingly stepping in to enable key ministries to continue to run. We continued to see a lot of
interest and involvement in the sports-related activities which provide friendship and community to many,
and to see good numbers at our spring community Quiz ni8ht.
A particular blessing during the year has been the Continuing work among Internationals, with the
Conversation Cafe, the International Men's Breakfast and the special events for Internationals all being
particularly well attended. Some additional opportunities to meet up were provided for those among the
Internationals who wanted to know more about the Christian faith.
We were so pleased to see the Youth work contlnue to prosper in all the variou5 groups, even as we have
recently'lost, some to University studles in recent years. For some of these Youth Groups we had a
considerable leadership change. and we are grateful that new people were able to step in to cover those
who had to move out due to employment or family circumstance changes. We were particularly excited to
see a new monthly mid-week Children's Club started and are $0 grateful for the new team formed to help
run this- it ha5 been very well attended each month.
In 2025 we were not able to ft)Ilow-up the opportunity we had to send people to experience overseas
Mission work due to both personal circumstances and national px)litical situations. However, the year was
not wasted- a lot of preparation was put in place for not one but two Mission Trips in 20261 We look
forward to the experiences these teams will have.
In our Harvest Offering for 2025 we partnered with a charity working with a community in Uganda. Their
work required major rebuilding of their church/community centre, which included a large new roof and
new flooring for the expanded facility. Our Hatvest Offering wa5 intended to cover the cost of the roof,
but we were able to raise more than our target and this covered the cost of the flooring too. We also had
more reports back from the results of the generosity of the church in the Harvest Gifts of 2024 and 2023
Ithe latter towards important work in Tanz3nial, and it was 3 privilege to see how God had used these
gifts.
COMMUNITY HIGHLIGHTS
Our church was open to the community in both
the Heritage Open Days in the town and when we
provided the Cambray Christma5 Market stalls to
provide a shop-front for local small businesses and
to draw the community around Cambray Place
together. We saw many vi51tors into the church
for these events, among others throughout the
vear. We continue to partner with Hallowed
Grounds to provide the Coffee Cart for the
community, and the support provided to many
individuaSs through its work is very greatly
appreciated. We've not even talked of other are
of Community engagement, including our Open
Church provision each week. various Sports-
related Broups, our weekly Parents and Toddlers
group, our Older People'5 Lunch club and the
Gateway group. We are so grateful for all who
help to provide these arnaiing opportunities for
the community and the church.
Partnership with Hallowed GroLtnds Coffee Cart
Toddlers Group
Children's and Youth Clubs
Internationals Events
jANuARY￿ARCH
Community Quiz
Race-week Street Work
APRIL-JUNE
Easter Services
JULY4EPTEMBER
Summer Holiday Bible Club
Heritage Open Days
OCTOBER-DECEMBER
Christmas Market
Christmas se￿Ice5
Registered charity number.. 1156858
Page 14

Children and Youth
The lighthouse teams work well together, especially on Communion Sund3y5, when all groups are together.
Leaders are encouraged by the children engaging with God's Word and the Activities. Children have also
made some lasting friendships during their time together. Pray for the leaders, that we may continue to
work well together in Unity. Pray that God will continue to bless this work and that the children may come
to know Jesus Christ as their personal Saviour and find Faith irb Him.
Monday Youth have had an encouraging year. There has been a core group of regular attendees weekly
who have developed a strong friendship groijp. Topics studied included Firm Foundations through I
Timothy, Exploring Life with jesus. and Sharing Jesus through the Gospel of John. Over the summer there
was a change of leaders running the group, and with many of the young people due to move on in surnmer
2026 there has been and continues to be a focus on tryin8 to ready them for living for Jesus in their adult
life, working or at university.
The church has been encouraged this year through the start-up of our bfand-new kids ministry called
Dangerous Club. Dangerous Club Is a once a monrh, Friday evening children's club for ages 7-11. It is a fa5t-
paced, action-packed after school club where children join in with several activities per session, then listen
to a short bible-talk. This ministry has been heavily blessed, with a continuously growing core team who are
willing to help during our monthly sessions. The number of children attending has also been steadity
growing month by month, with approximately 25-30 children per session.
CHILDREN & YOUTH HIGHLIGHTS
JULY-SEPTEMBER
Holiday Bible Club, Youth Weekend Away
OCT08ER-DECEMBER
Dangerous Club
Dongertrus Club
Mission
In 2025 we continued to financially and prayerfully sUPPOrt 4 Mission Partners whom we sent through
Mission Agencies to work in Nigeria. Zambia, Kosovo and Italy. In 2025 we added an additional prayer-
supported Mission Partner who is working in Nigeria, and we continue to have other prayer-SUPPOrted
Mission Partners who are serving in Tanzania and in a socially needy area of the UK. Many of our Mission
Partner5 were able to visit the VK in 2025.
We held two Missions Sundays to promote Missions more widely with in the chLJrch fellowship. We were
delighted to add an additional person to the Mission Team which promotes Mi551011 Wlthin the church.
We donated a wonderful Haryest Thanksgrving of over
£22,000. which paid for 3 new roof and the floor in a
new building for a church community projert in rural
Uganda. enabling education and health care initiatives
and providing a large community and church building.
MISSION HIGHLIGHTS
Closer support for 4 long term Mission Partners
Additlonal Prayer-supported Mission Partner
Planning for Mission Teams to 2 countries in 2026
Generou5 Harvest Thanksgiving offering
Further Expansion of our Mission Team
Registered charity number.. 1156858
Pa8e IS

Buildings
2025 was a very different year tornpared to recent years in relation to doing thlngs in the church bullding5.
Regular maintenance tontinued throughout the year and thank you to all who have helped.
During the summer holiday we did the first major aesthetic change to the buildin85 Wlth the stripping and
repolishing of Rodney Hall floor. This proved to have its problems and in the following half term we had to
redo certain water damaged areas. The floor is now much nearer its original colour and the room much
lighter.
In the Autumn the second major aesthetic change took place with the replacement of the main church
carpet floor tiles. Thank5 to all who helped with the choice of colour. The work took place over two weeks,
one for the balcony area and the second for the entrance and main thurch floor. Thanks to all who helped
move chairs and many more items.
The funding ofthe two main changes came from legary money.
80th aesthetic changes have had positive comments from
V15ttor5 and helped the advancement of Gods kingdom.
BUILDING HIGHLIGHTS
Repolished Rodney Hall Floor
Replacement of main church carpets
Moin church corpet replocement
Partnerships
It is a privilege to partner beyond the church at many levels. Within Cheltenham, Cambray Baptist Church
is a key member of the Love Cheltenham initiatives for prayer and joint work of the larger churche5 in
Cheltenham, 3nd we have been involved in arranging joint church activities throughout 2025. We are also
a founding part of the Gloucestershire Gospel Partnership, which brings together churches of similar
theological conviction from a broader area, encouraging and training church leaders and seeking ways of
providing help for one another in our work.
PARTNERSHIP HIGHLIGHTS
The members of the church have wide affiliations,
some of which have been closely connected with
Cambray over many years. We were pleased, this
year, to give our Christmas Gift to the Work of the
Chaplaincy within the YMCA, an(1 to partner with
the vision for that work. We continue to have
church members involved in the work of street
Pastors, and to collaborate in provision of food
and supplies to the Food Bank in Cheltenham.
We financially SUPF)Ort the work of UCCF in
Universities in the UK, IFES in Universities across the world. and the work of Chrlstlans Agalnst Poverty in
Cheltenham. We have also had the privilege of having some refugees housed close to the church and the
privilege of some of them worshipping with us. We have provided support and help to a number of these
people who have found themselves irs difficult situations, being advocates for them with government
agencie5.
Three 'Love Cheltenham, joint churches evenings
Continued support for Gloucestershire Gospe
Partnership
Supporting students throLtgh the work of UCCF
Christmas Gift to support the new YMCA Chaplaincy
Volur4teer5 from the church enabling the work of
Street Pastors. CAP, YMCA and Food Bank.
Registered charity number: 1156858
Page 16

Future Plans
We were grateful for the consolidation of 2025 and the building upon that. which we reported we were expecting in
our last Annual Report. We are so grateful for the ongoing volunteer work of so many who enable a broad range of
ministries and activities to be run by the church. We are grateful to see the older generations who have served so
faithfully over so many years drawing alongside the younger generations who are stepping in to serve the church in
the years to come.
We have been blessed by consistently growing giving in 202S which has enabled the work of the church to respond
to the economic challenges and not be held back. We are so grateful that most of our income is committed monthly
giving which is set aside by individuals and is therefore 'predictable' income. This makes planning so much easier.
We are also so grateful that this steady income growth has enabled us to plan for the coming 2026 year to Provide
additional financial support to some of our Mission Partners who are working in countries where inflations is much
more than in the UK and who would otherwise be struggling to survive financiallv.
We would have wished 2026 to have been a year of really'stepping ouv into new opportunities. and laying the
foundation for future growth. Sadly, in the latter part of 2025 some difficulties have arisen which could considerably
threaten development and future opportunities. We are looking to God to enable LSS to work through these
difficulties and to build strong foundations for the future. We are encouraged that our God is able to transform
what looks impossible to humans into great work for His Kingdom purposes.
We are excited by new opportunities to link in with God'5 work Internationally through our Mission Trips this year,
and through the greater number of people originally from beyond the UK who are worshipping with us. We are so
grateful for a more diverse and international Community. and are excited by the opportunities this will provide in the
years to come.
We long to see deeper growth in people'5 walk with God and maturity in Him. and are grateful for the many $18n5 of
God at work amongst us. These days many of the 'Gen Z, age group are searching for purpose, meaning and love,
having lost hope in what society has to offer. This is a time of opportunity, and we long to be in a position to be used
by God to see new generations come into living faith in God. bringing hope to others in a world where hope is rare
and trouble is ever-present.
li
Registered charity number.. 1156858

STRucfuRE & GOVERNANCE
Cambray Baptist Church, Cheltenham is a Charitable Incorporated Organisation Iregistered on 30 April 20141
and 15 governed by an Approved Governing Document lour Constitution, dated 26106/2013 - see
https.'//www.c3mbray.orglresourceslchurch-constitution-and-rules/l. Our registered charity number is
1156858.
Our principal purpose is the advancement of the Christian faith according to our Basis of Faith, to include the
advancement of education and other general charitable purposes in such parts of the United Kingdom and
the world as the church shall determlne.
We provide a variety of activities to our congregation and to
the wider Cheltenham community. Our vision is that toqether
we Ilve Ilves of worshlpi lovlngJesus1 growing In discipleship*
ond boldly proclciming Jesus so thot we impart our town,
notlon and the worldfDrJesus.
OUR OBJECTIVES
LOVE - growing daily in love for God
GROW - growing daily as disciple-
making disciples
The organisation's leadership team are the Trustees,
comprised of the Pastors, Elders and Deacons, supported by a
staff team and a large number of volunteers. Trustees are
voted in by the Members of the thurch at a formal meeting.
Meetings of the members normally take place four times per
year. At a church members, meeting, the Trustees may submit matters to the members for guidance.
consideration or decisions. Members can also give notice to raise matters at meetings. Though the
Constitution permits decisions to be made at church meetings by appropriate majorities, the Church seeks to
work by consensus wherever possible.
GO- going daily in bold 8ospel witness
Staff Team
Hannah Watson
Church Manager
from January 2025
Church Cleaner
untilJuly2025
Rob & Rachael
Goldsmith
Contratt Cleaners
Arom September2025
Geraldine Luffrum
Finance Officer
Registered charity number.. 11568S8
Pa8e 18

Trustees
Alwyn Barry
Senior Pastor
Tim Martin
Associate Pastor
Andy Turnbull
Children. Youth &
Families Pastor
Paul
Montgomery
Elder
Colin Barnett
Elder
Alan Pilbeam
Elder
Peter Stojanov
Elder
Church Treasurer
David Weeks
Pastoral Care
until 4, March 2026
George Boyd
Small Groups, Lèy
Preachers
Alex Luffrum
Church Secretary
until 24th February
2026
Andrew Chan
Welcome, Newcomers,
Membership
lan Parsons
Fabric
Re8lStered charity number.. 1156858
Pa8e 19

FINANCIAL REVIEW
The church raises its own funds it needs to carry out Its artivities from within its own congregation and membership.
The church also expresse5 Its part in the life of the wider church, by making grants to national and international
Christian organisations and societies, with Christian aims and objectives compatible with the church's own charitable
purpose.
The church is heavily dependent on its congregation working as volunteers in all aspects of our activities, many of
which run with no or little impact on the churth's expendrture, but nevertheless contribute substantially to the
achievement of the church's objectives and to the public benefit.
Net income for the year is £56.77312024 £42,538), benefiting from legacy income of £70,28012024 £26,540). The
Cottage, Number 10 Rodney Road is being let out for rentsl income and its value a5 an investment property a5
required by the accounting standard is £465,500.
The trustees have agreed on a reselves policy to maintain a balance in the General fund of at least 3 months of
regular outgoings, plus an additional 3 months of Salaries and mission partner *undin8. Based on the accounts this is
£143,000.
At the 31st December 2025 the balance in the General Fund was £200,828.
Major rep1a￿rnent expenditure, including capitalised, was incurred on church carpets £16,950, Rodney Hall floor
and markings £14.480, keyboard £3,723, Rodney Hall tables and chairs £2.450.
RISKS
The main financial risks to the thurch are..
INFLATION ANO COST OF UVING - this will affect the costs of operating the church, e.g. heating and insurance bill
increases. and as rnembers of the congre8ation might face a tl8htenlng of flnances, there is the possibility that 8ivin8
could reduce.
MAINTENANCE OF OUR PREMISES- The fabric team monitor and maintain the premises to a high standard and work
to a list of priorities for maintenance as well as responding to urgent needs.
Registered charity number.. 1156858
Page 110

DECLARATION
The Trustees declare that they have approved the Trustees. Report above.
Slgned on behalf of the charitrls Trustees.
Signatures
Full Names
Peter Stojanov
lan Parsons
Posltlon
Treasurer
Trustee (Acting Church Secretary)
Date
/41
Registered charity number.. 1156858
Pa8e 111

REPORT OF THE INDEPENDENT EXAMINER
I report on the financial statements of Cambray Baptist Church, Cheltenham for the year ended 31
December 2025 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow
Statement and the related notes I to 19.
Respectlve responslbllltles of Trustees and Examlner
The charity's Trustees are responsible for the preparation of the financial statements. The charitvs Trustees
consider that an audit is not required for this year under section 144 of the Chaflties Act 2011 Ithe Charities
Act) and that an independent examination is needed.
It is my responsibility to-
examine the financial Statements under section 145 of the Charities Act,
to follow the procedures laid down in the general Directions given by the Charity Commission (under
section 1451Sllbl of the Charities Act. and
to state whether particular matters have come to my attention.
Basis of Independent Examlnerfs statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An
examination includes a review of the accounting records kept by the charity and a comparison of the
financial statements presented with those records. It also includes consideration of any unusual items or
disclosures in the financi31 statements, and seeking explanations from the Trustees concerning any such
matter5. The procedures undertaken do not provide all the evidence that would be requirèd in an audit,
and conseqLtently, I do not express an audit opinion on the accounts.
Independent Examlner's statement
In connertion with my examination, no matter has come to my attention which gives me reasonable cause
to believe that in, any material respect, the requirements:
to keep accounting records in accordance with section 130 of the Charities Act: and
to prepare financial statements whith accord with the accounting records and comply with the
accounting requirements of the Charities Act
have not been met.
Slznature
oPGloX> C
Full narne
Steven Pascoe
Quallficatlon
ACMA
Date
11/</
Registered charity number.. 1156858
Page 112

STATEMENT OF FINANCIAL ACTIVITIES
Year ended 31 December 2025
Notes
Unrestrlrted
funds
Restrlcted Endowment
funds
funds
Totsl
Total
2025
2024
Income from:
Donations and legacies
Charitable activities
364,696
14,226
27,393
406,315
24,982
389,678
14.226
27,393
431,297
323,645
16,153
25,340
365,138
Investment income
Total income
24.982
Expenditure on:
Charitable activities
350,458
350,458
24.066
24,066
374,524
374,524
322,600
322,600
Total expenditure
Net incorne
55,857
916
56,773
42,538
(Lossllgain on revaluation of
fixed assets
io
9,5001
19,5001
19,5001
47,273
475,1XJO
517,538
Net movement In funds
55,857
916
Reconciliation of funds:
Total funds brought forward
287,726
845
485,788
774.359
256,821
Total funds carrled forward
18
343,583
1,761
476,288
821,632
774,359
Registered charity number.. 1156858
Page | 13

BALANCE SHEET
Year ended 31 December 2025
Notes
2025
2024
Fixed Assets
Tangible fixed assets
io
66,567
56,340
Investment property110 Rodney Roadl
li
465,500
475,000
532,067
531,340
Current A55ets
Debtors
12
15,777
20.375
Fixed term deposit
Cash in hand and at bank
106,070
loo,000
13
174,258
129,334
296,105
249,709
Current liabilltles
Creditors: amounts falling due within one year
Net current assets
14
16,5401
289.565
16,6901
243,019
Net assets
821,632
774,359
Charltable funds
Unrestricted funds
15
343,583
287.726
Restricted funds
16
1,761
845
Endowmentfunds
17
476,288
485,788
Total lunds
821,632
774,359
The notes on pa8es 16- 23 form an integral part of these financial statements.. notes I to 19 inclusive.
These accounts were approved by the Trustees on
on thelr behalf by:
and signed
Slgnatures
Full Names
Peter Stojanov
lan Parsons
Posltlon
Church Treasurer
Trustee
Registered charity number.. 1156858
Page 114

CASH FLOW STATEMENT
Year ended 31 December 2025
Notes
2025
2024
Cash flows from operatln8 actlvltie5:
Net income for the year as
per the statement of financial activities
56,773
42,538
Adjustments for:
Finance cost pension discount unwind
Depreciation charges
Movement in pension liability
Pension deficiency payments
Decrease/lincrea5el in debtors
Decrease in creditor5
45
18,966
3,788
11,0351
iioi
14,4381
1871
40,801
4,598
11501
80.187
Net ¢osh provided by operatlng actlvltles
Cash flow5 from investing activities.
Purchase of property, plant and equipment
Amount placed on fixed term deposit
Net cash used in investing activities
129.1931
16.0701
135.2631
144,4451
IICM).0001
1144,4451
Net Increase / Idecreasel In cash and cash equivalents
44,924
1103,6441
Cash and cash equivalents at the beginning of the year
129,334
232,978
Cash and ¢ash equlvalents at the end of the year
13
174,258
129,334
Registered charity number.. 1156858
Page 115

NOTES TO THE FINANCIAL STATEMENTS
I ACCOUNTING pouaES
a. Basls of preparatlon
The accounts are prepared in accordance with the Accounting Regulations set out under The Charities Act
2011, and with the Charities Statement of Recommended Practice FRS102 20191"Charities SORP FFIS102"1.
b. Donatlons
Donations are recognised when received. Income tax recoverable on Gift Aid donations is recognised when
the income 15 recognised.
c. Legacies
Legacies are accounted for when their receipt is reasonably certain and can be properly quantified.
d. Investment Sncome
Investment income is included in the accounts in the year in which it is receivable.
e. Grants payable
The Church makes grants to other organisations, including those involved in the support of Gospel Partners
sent by the Church, whose charitable objects complement its work. Grants are accounted for when paid
over, or when awarded, if that award creates a binding obligation on the trustees.
f. Support Costs
Support costs are conSide￿d to be wholly attributable to the Establishment activity.
g. Flxed assets
Church premises and the manse built in 1952 are stated at cost. 10 Rodney Road is accounted as an
investment property and stated at market value.
These properties are held under permanent endowment constituted under the terms of the deed of
bargain and sale dated 27 January 1855. The General Vesting Declaration signed on 30 December 2014
confirms that these properties are subject to this property trust.
Depreciatlon has not been charged on the original cost price of the church premises or manse. because in
the opinion of the trustees, the residual value of the asset is not less than tost. Subsequent capitalised
buildings expenditure is included at cost less accumulated depreciation.
Furniture and fittings and computer equipment are ststed at cost less actumulated depreciation.
All assets where the cost of the item is greater than £1,000 are capitalised.
Depreciation is calculated to write off the cost down to its estimated residual value on a strai8htline ba51S
over the expected useful life of the asset, at the following rates..
8uildings
Furniture and fittings
Computers and equipment
33%
h. Financial instruments
'Financial assets are cash at bank and in hand as shown on the balance sheet. Financial liabilities are trade
creditors and accruals lor grants payable a5 shown in the note on current liabilities. All financial
instruments are payable or receivable within one year and are therefore measured at the undiscounted
amount of the cash or consideration expected to be paid or received. There are no financial instruments
measured at fair value through income and expenditure. Investrnent income in the statement of financial
activities shows the interest receivable for financial a55ets not measured at fair value through income and
expenditure. There is no expense related to financial liabilities.
Registeied charity number.. 1156858
Pa8e 116

l. Penslons
The Church participates in a number of defined contribution arrangements and in addition was until
November 2024 a participating employer in a multi-employer defined benefit scheme which is also
accounted for as a defined contribution scheme because it was not possible to identify the Church's share
of the underlying assets and liabilities. Contributions payable are charged to the statement of financial
activities in the period to which they relate.
j. Funds
Unrestricted funds consist of the general fund which represent funds that are not subject to any
restriction5 regarding their use and are available for the general purposes of the Church and designated
funds which are funds that have been designated by the trustees for a particular purpose. For certain funds
the trustee5 reflect the non-binding wishes of donors in deciding the specific purposes. Legacies and in
memoriam gifts made without restriction on their use are applied to a separate fund when designated to
be used for one-off expenditure at the trustees, discretion.
Restrirted funds are held on specific trusts under charity law. The specific trusts may be declared by the
donor when making the gift or may result from an appeal for funds. The specific trusts establish the
purpose for which a charity can lawfully use the restricted funds.
The endowment fund is the value of the buildings as explained above.
Registered charity number: 1156858
Page 117

2 Donations and Le8acie5
Unrestrlrted
Restricted
Totsl 2025
Total 2024
Offering5 and similar donations
Gift Aid tax refunds
Donations re￿IVed for meals. outings
and similar
244,140
48,312
21,316
3,416
265,456
51.728
248,059
48,216
102
250
352
480
Grants receNed
1,862
70,280
364,696
1,862
70,280
389,678
350
Bequests and legacies
26,540
323,645
24,982
3 Income from Charitable Actlvitles
Unrestricted
Restricted
Total 2025
Total 2024
Income from use of church
premises
Sale of bible study notes and
Christian magazines
Subscriptions and general sales
Profit on sale of fixed assets
Other incorne
3.570
3,570
3,620
54
10.184
8.102
410
2,144
14,226
8102
410
2,144
14,226
2,295
16,153
4 Investment Income
Unrestrirted
Restrirted
Totsl 2025
Total 2024
Income rental from 10 Rodney Road
Bank interest
19,8(X)
7,593
19,8CNJ
7,593
27,393
18,450
6,890
27.393
25.340
5 Expendlture on Chaiitable Actlvltles
Notes
Unrestrirted
Restricted
Total 2025
Total 2024
Ministry
Mission
155,543
72,192
122,723
350,458
155,543
96.258
122.723
374.524
143.599
90,521
88,480
322,600
24,066
Establishment
24,066
Ministry Costs include a finance c05t of £nil12024.. £451 relating to the pen5ioTh liability (note 191.
Registered charity number: 1156858
Page 118

6 Total Expendlture
Artlvlties
undertaken
directly
Grant
funding of
activities
Support
costs
Total 2025
Total 2024
Notes
Mlnistry
Mission
155.543
21,994
82,871
260,408
155,543
96,258
122,723
374,524
143,599
90,521
88,480
322,600
74,197
67
Establishment
39,852
39,919
74,197
7 Grant Fundlng (Over £1,000 Specified)
Unrestrlrted
Restrirted
Total 2025
Total 2024
Baptist Home Mi55ion
BMS World Mission IGeneral, Medical.
Birthday & Relief Funds)
Christmas Offerin8 for Family Space &
YMCA
1,300
1,378
1,300
1,378
1,300
1,363
1,423
1,423
1.285
Crosslinks- Andy Symons
Ha￿eSt Offering
IFES-5 Scorsone
12,726
12,726
22,576
8,820
1,200
12,600
10,080
2,094
74.197
12,000
19,195
8.400
1,200
12,1YJO
9,600
2,369
68,712
22,576
8,820
1,200
12,600
10,080
2,094
50,198
3C Church- CAP
OM- Emily & Riza Pepa - Kosovo
Wycliffe UK- T & N Kempton
Grants payable- £l.000 and less
23,999
8 Support Costs
Vnrestricted
Restricted
Total 2025
Total 2024
Adrninistrative staff
Other administrative cost5
27,319
10.304
2.229
39.852
27.319
10,371
2,229
39.919
11.758
10,499
40
22,297
67
Govemance costs
67
Support costs are considered to be fully attributable to Establlshment.
Registered charity number.. 1156858
Page 119

9 Staff Costs and Trustees, Expenses
2025
2024
Salaries
154,111
2,118
13,722
132,079
1,417
12,012
11,0351
14,359
158,832
Social security Costs
Pension costs
Decrease in pension liability
Other costs
13,859
183,810
The average number of employees during the yea¥ was 512024.. 4.251
No ernployee received emoluments in excess of £60.000 dufing the yÈar12024.' none).
A trustee. the Associate Pastor, who is under a contract for service. has entered into a leaseback agreement with the
Church on his house
Three trustees are employed by the Chufch and their remuneratton for 2025 was..
Alwyn Barry.. Salary £39.673. Pension £4.741
Tim M8rtin.. Salary £31,393, Pensiot7 £3,913
Andy Turnbull.. Salary £35,160- Pension £3,516
and £4,287 of expenses were incurred in the year for travel. hospitality, resource5 and conference costs.
Geraldine Luffrum, the wife of a trustee during the year, is employed by the Church and is considered to be a related
party under the Charities SORP FRS102. In 2025 salary paid was £11,5(X) with £575 pension contributions.
Registered charity number.. 1156858
Page 120

10 Tangible Flxed Assets
Computers
Church
premlses
Furnlture &
fittings
Manse
equipment
Total
Cost
At l January 2025
Additions/5ale of assets
Disposals
At 31 December 2025
59,100
3,688
71,300
25,470
11.6941
95,076
118.270
3.723
133,8771
88,116
252,358
29,193
135,5711
245,980
59,100
3,688
Depreclatlon
At l January 2025
Disposals
Charge for the yeai
At 31 Decernber 2025
52,0(NJ
70,048
11,6941
1,819
70,173
73,970
133,8771
17,147
57,240
196,018
35,571
18,966
179,413
52,0(X)
Net Book Value
At l January 2025
At 310ecember 2025
7,100
7.1(h)
3.688
1.252
24.903
44.300
30A76
56,340
66,567
11 Investment Property {10 Rodney Road)
At 31 December 2024
Loss from fair value adjustment
At 31 December 2025
475,000
10 Rodney Road is classed as an investment property bècause it is being used for rental income.
It was valued in 2024 by an estate agent, and the value has been updated by the trustees for the current year end.
12 Debtors
2025
2024
HM Revenue & Custom5 (Gift Aid tax reclaim)
Prepayments and accrued income
4,108
11.669
15,777
7,472
12,903
20,375
Registered charity number: 1156858
Page 121

13 Cash in hand and at Bank
2025
2024
Cash
146
35,148
138,964
174,258
143
11,034
118,157
129,334
Current atcounts
Savings accounts
14 Credltors: Amounts Falling Due Within One Year
2025
2024
Accruals and deferned income
2,484
4,056
6,540
2,548
4,142
6,690
Trade creditors
15 Unrestrirted Funds
Net Income/ Transfers
{expenditure) tollfroml At 31.12.25
At 1.1.2025
Income
Expenditure
General fund
185,476
302,777
1262,1541
40,623
125,2711
2C(),828
Desl8natèd funds:
Fellowship fund
Legacy fund
Organisations, fund
Partnership fund
Tangible fixed assets
1,030
53,836
1,830
1,623
72,161
4.556
2S,198
11,8731
115,7321
14.9871
146.7461
118,9661
1350,4581
12501
56,429
14311
121,5481
118,9661
55,857
780
12S.4701
84,795
1,399
21,548
29,193
45.552
287,726
55,779
343,583
406,315
General Fund- is used for the day-to-day income and expenditure of the church.
Fellowship Fund is available in the case of need within the fellowship on a confidential basts by our Pastors.
Leycy Fund- contains le8acie5 earmarked for specific projerts. At year end these included the Rodney Hall wall project,
the forecourt replècement and an upgrade to the elettrical supply. with expenditure anticipated over the next two
years.
Or(anlsatlon< Fund- comprisè th@ aet.ounts of Church or8anisations set up to Perform specific activlties.
Partnership Fund- supporrs our Gospel Partners, their mission agencies and sirnilar rnission artiviiies.
Tanglble Fixed Assets- the net book value of expenditu￿ fixed assets other than arising from endowment funds.
Registered charity number.. 1156858
Page 122

16 Restrlrted Funds
Net incomel
lexpendlture}
At 1.1.2025
Income
Expendlture
At 31.12.25
Appeals fvnd
845
24,982
24,982
124,0661
124.0661
916
1,761
1,761
845
916
Appeals Fund- is for special offerings taken during the year. for example at Christfftas and Harvest.
17 Endowment Funds
At 1.1.2025
Galns
Losses
Al 31.12.25
Ch¥rch and manse
buildings
485,788
19,5001
476.288
See Nott Ig Fixed Assets for background detail5.
18 Analysls of Net Assets
Flxed
Current
Current
assets
assets
Ilabilities
Total
Unrestricted funds
Is
55,779
294,344
1,761
16,5401
343,583
1,761
476,288
821,632
Restricted funds
16
Endowment funds
17
476,288
532,067
296,105
16,5401
19 Penslons
The Church operates a number ol defined ¢ontributioTh pension scheme arrangements. Contributions payable to the
schemes are charged to the statement of financial activitie5 in the period to which they relate.
The Church was also a participatin8 employer tn a defined benefit pension plan with¢n the 8aptist Pension Scheme
which is a separate legal entity and administered by the Pension Trustee (Baptist Pension Trust Limited). The defined
benefit plan closed to further accrual on 31 December 2011 and was replaced by a defined contribution plan within
the Baptist Pension Scheme.
As a result of the defic*t in the defined benefits plan participating employers were obliged to pay deficiency
contributions. These were reduced to a nominal £1 per month in July 2022. In November 2024 Baptist Pensions
announced a buy-out of the defined benelits scheme with Just Retirement Limited had been completed and therefore
the remaining pension liability was eliminated and the Church no longer had any further responsibility to the scheme.
Penslon contributions reco8nSsed as an expense in 2025 were £13.72212024.. £12.0121.
End of the Acwunts
Re8lStered charity number: 1156858
Page 123