CHARITY REGISTRATION NUMBER: NIC103473
Christ Church Kilkeel
Unaudited Financial Statements
31 December 2024
PURDY
UINN
Chartered Accountants
Northem Bank House
42 Greencastle Street
KILKEEL
Co Down
BT34 4BH

Christ Church Kilkeel
Financial Statements
Year ended 31 December 2024
Page
Trustees, annual report
Independent exarninerfs report to the trustees
Statement of financial activities
Statement of financial position
Notes to the financial statements
The following pages do not forrn part of the financial ststements
Detailed statement of financial activities
23
Notes to the detailed statement of financial activities
25

Christ Church Kilkeel
Trustees. Annual Report
Year ended 31 December 2024
The trustees present their report and the unaudited financial statements of the charity for the year
ended 31 December 2024.
Reference and administrative details
Registered charily name
Christ Church Kilkeel
Charity registration number
NIC103473
Princlpal office
Clo Ms Joan Linden
24 Millvale
KILKEEL
Co Down
The trustees
Rev A Calvin
Mrs S Johnston
Mr l J Henderson
Mr D O Henderson
Mr S Henderson
Mrs K A Campbell
Mr A E Chadeton
Mr D J Charleton
Mr T O Hanna
Mr J E Henderson
Mr A Graham
Miss E McAlee
Mr A McBride
Mr R Myers
Mr G Wilson
Ms J Linden
Mr G McAtee
(Appointed 30 April 2025)
Independent examiner
Gareth Evans FCA
Structure, governance and management
Governing Document and Constitution of the Charity
Chapter 111 of the Constitution of the Church of Ireland governs Parishes and Parochial Organisation.
The Select Vestry members are the Charity Trustees.

Christ Church Kilkeel
Trustees. Annual Report fcontiTnuedJ
Year ended 31 December 2024
Structurej governance and management (continued)
Recruitment and Appointment of Select Vestry rrrustees)
All members of the Church of Ireland who are over the age of 18 and are eilher resident within the
parish or live elsewhere but have been accustomed members of the congregalion for at leasl Ihree
months, may register as members of the general vestry of the parish, allowing them to attend and vote
at meetings of the general vestry ané to stand for election to the Select Vestry. Meetings of the
general vestry are held at least once a year. The Select Vestry is elected as part of this General
Vestry meeting. The Select Vestry will hold their positions for a period of one year. Select Vestry
members may be re-elected annually and there is no limil on the number of terms which may be
served.
Organisational Structure
The Selecl Vestry is responsible for the day-lo-day management of the parish. The Select Veslry
consists of the member of the clergy serving in the parish. Rector's Warden, Hon. Treasurer. Hon.
Secretary, People's Warden and generally nol more than ￿e1ve other members of the General Vestry
elected at the General Vestry tneeting. The Select Vestry is chaired by the incumbent or other
member of the clergy officiating in the parish. Select Vestry members are responsible for making
decisions on malters of general concern and importance to the parish including deciding how parish
funds are to be applied.
The Select Vestry meets at times fixed by the members or by the diocesan synod. Special meetings
may be convened at any time by the Chairperson or the churchwardens. In 2024 the Select Vestry
met 10 times during the year.
Compliance with Public Benefrt
The Parish has given careful consideration to the Charity Commission for Northern Ireland's guidance
on public benefit to ensure that the activities entered into during the year have helped to achieve the
Parish's objectives and activities. as well as providing public benefit.
Objectives and activities
The charitable purpose of the Church of Ireland is the advancement of religion.
The principal function of the Church of Ireland is lo supporl the advancement of Ihe Christian religion
by promoting, through the work of the Chrisl Church Kilkeel the whole mission of the Church, pastoral.
evangelistic, social and ecumenical. Being open lo and engaging with society as a whole and offering
support for those needing help are fundamental to the practical delivery of the benefits of Christianity.
As a result of activity in the pursuit of Ihe advancement of the Christian religion, the Church Of Ireland
Kilkeel Parish has custody of property and of records, materials and artefacts of significance to Ihe
cultural 2nd religious heritage and maintenance of which is underlaken by the select vestry of the
Christ Church Kilkeel.

Christ Church Kilkeel
Trustees. Annual Report {continued)
Year ended 31 December 2024
Achievements and performance
The Church of Ireland in general and Christ Church Kilkeel in particular meels the public benefit
requiremenl by providing benefit to its members and Ihe general public by making known the Christian
Gospel of the Lord Jesus Christ through the advancement of religion. The éirect benefits which flow
from the purposes of the Church include the gaining of an understanding in Chrislian beliefs as set out
in the Bible and in the Church's subordinate teachings at times such as baptism, confirmation and
marriage leading to spirttual and moral development and opportunities for response to Bible teaching.
In tum, this framework leads to practical expressions of Christian beliefs and standards in the local
community such as through the care of those in need (including the sick. disabled and bereaved).
Generally, the above benefits are delivered locally in a parish context but from time to time a Diocesan
context will be in place. Local delNery can be facilitated by central resources in some cases. Public
access is made known through the use of noticeboards, printed material, press advertisement,
websites, social media, personal invitation or in other ways. The benefits are demonstraled through
regular feedback (formal and ad-hoc) from members. their families, and members of the public. The
beneficiaries of this purpose are members. their families. other individuals Ihal Ihe Church of Ireland is
in direct and indirect contact with, the community in which pastoral services are provided and other
communities throughout the world via missionary agencies and individuals reached and benefiling
from the work of Christ Church Kilkeel.
While prayer is a part of our worship services: other prayer activities such as prayer ministry, prayer
triplets and occasionally prayer on the street are all activities available to 2nd benefiting the whole
community. The prayer triplets, inilialive is a recent development and over 50 triplets have been
formed and are being nurtured currently.
Children, Young People. the Elderly and Families attending and not attending the regular services
offered by the parish are welcomed along to activities and organisations held in our facilities. Links
with statutory groups and other community groups is also prominent in the parish, and a reflection of
our ability and desire to integrate with and serve the whole community in the distinctive manner that
being a Church of Ireland Parish lends itself to. Full attention is given to relevant Child ProteGlion and
Vulnerable Adult legislation - compliance with the Church of Ireland Safeguarding Trust policy is given.
An archive of records is available to the public on request for no fee. Public enjoyment of cultural and
historic buildings and artefacts, such as church plate. furnishings and materials as well as an overall
improved appreciation of longstanding Christian heritage is a real public benefil and something Christ
Church Kilkeel promotes, for example: visiling local schools and local schools visiting our church
buildings.
Through conservation efforts in respect of records. property and artefacts, links wilh the past are
saved and greatly appreciated by many in the wider society we itlhabit.
The beneficiaries are the congregation and Ihe general public. The public valuation of the benefits can
be evidenced through allendance at public worship and the activities and organisations linked directly
and indirectly to Christ Church Kilkeel. Any private benefit arising out of the fulfilment of our Christian
Ministry or to our lay staff is essential lo the fulfilment of the purpose of the advancement of religion.
No member of the Select Vestry receives remuneration. reward or other privale benefit for carrying out
their Select Vestry responsibilities.

Christ Church Kilkeel
Trustees. Annual Report (Continued)
Year ended 31 December 2024
Financial review
The congregation's main source of income is members. contributions through the Weekly Freewill
Offering.
Total Income of the congregation during the year was £248,972 (2023 - £269,728}.
The expendilure for Ihe year was £229.641 (2023 - £231,049).
The reserves of the Charity at 31 December 2024 totalled £951,217 {2023 - £922,932).
Reserdes Policy
The Trustees have considered the level of unreslricled reserves that is appropriate to hold, taking
account of current and ongoing commitments. 11 is the policy of the Trustees to hold at least three
month's normal expenditure. At the year end unrestricted reserves were £137,676 (2023 £132,963}
which represents a higher level of reserves. The Trustees however, consider it prudenl to hold
reserves at this level as the funding of lis present activities is dependent on Ihe ongoing financial
support of its members.
Going Concern
The Select Vestry have reviewed the finances for the year ahead and are satisfied that there are
adequate funds in place to ensure that the Parish can continue its activilies and the financial
statements for the year ended 31 December 2024 can be signed off as a going concern.
The trustees. annual report was approved on 21 October 2025 and signed on behalf of the board of
trustees by:
Rev A Calvin
Truslee
Ms J Linden
Trustee

Christ Church Kilkeel
Independent Examiner's Report to the Trustees of Christ Church Kilkeel
Year ended 31 December 2024
I report to the Irustees on my examination of the financial statements of Christ Church Kilkeel ('the
charity,) for the year ended 31 December 2024.
This report is made solely to the charity's Trustees, as a body, in accordance with section 65(31{a) of
the Charilies Act Northern Ireland 2008 and r￿ulationS made under section 66 of Ihat Act. My work
has been undertaken so that I might state lo the charity's Trustees those mallers l am required to state
to them in an independent examiner's report and for no olher purpose. To the fullest extent permitted
by law, I do not accept or assume responsibility to anyone other than the charity and the charity's
Trustees as a body, for my work or for this report. Responsibilities and basis of report.
Responsibilities and basis of report
As the trustees of the charity. you are responsible for the preparation of the financial statements in
accordance with the requiremenls of the Charities Act (Northern Ireland) 2008 (the '2008 Act'l. You
are satisfied Ihal your charity is not required by charity law to be audited and have chosen instead to
have an independent examination.
It is my responsibilily lo:
examine the financial statements under section 65 of the Charities Act,.
follow the procedures laid down in the general Directions given by Ihe Charity Commission for
Northern Ireland under section 6519)(b) of the Act- ar)d
slate whether particular matters have COTne to my atlention.
Basis of independent examiner's report
I have examined your charity financial statements as required under section 65 of the Charities Acl
and my examinalion was carried out in accordan￿ with the general Directions given by the Charity
Commission for Northern Ireland under section 65{9){b} of the Charities Act.
My examination included a review of the accounting records kept by the charity and a comparison of
the accounls presented wilh those records. It also included consideration of any unusual items or
disclosures in Ihe financial statements. and seeking explanations from you as charity Trustees
concerning any such matters
Independent examiner's statemenl
I have completed my examination. I confirm that no matters have come to my attention in connection
with my examination giving me cause to believe Ihal in any material respect-
1 . accounting records were not kepl as required by with seclion 63 of the 2008 Act-, or
2. the financial stalements éo not accord with those records- or
3. the financial statements do not comply with the accounting requirements of the 2008 Act", or
4. the financial slalements do not comply with the applicable requirements concerning the form and
content of accounts set out in the Charities {Accounts and Reports) Regulations 2008 other than any
requirement Ihat the accounts give a 'true and fairf view which is not a matter considered as part of an
independenl examination.

Christ Church Kilkeel
Independent Examiner's Report to the Trustees of Christ Church Kilkeelfcontlnued)
Year ended 31 December 2024
I confirm that there are no other matters to which your attention should be drawn to enable a proper
understanding of the accounts lo be reached.
Gar
Indepe
vans FCA
ent Examiner
PURDY QUINN
Chartered Accountants
42 Greencastle Street
Kilkeel
Co Down
BT34 4BH

Christ Church Kilkeel
Statement of Financial Activities
Year ended 31 December 2024
2024
Restricted Endowment
funds
funds Total funds
2023
Unrestricted
funds
Total funds
Note
Income and endowments
Donations and legacies
Charitable activities
Investment income
Olher income
187,630
9,350
41.153
7.320
3.516
228,782
16,670
3.520
224,584
39,694
3,450
2,000
Total income
196,984
51,989
248,972
269,728
Expenditure
Expenditure on
charitable activities
195,237
34.404
229,641
231.049
Total expenditure
195.237
34,404
229.641
231,049
Transfers bel￿een funds
2,967
(2:967}
Net gains on
investments
11
(8,951)
(8,9511
<4.329)
Net income and net
movement in funds
4,714
14.618
8.951
28,283
43,008
Reconciliation of funds
Total funds brought forward
Total funds carried forward
132,962
688,622
101.350
922,934
879,926
137.676
703,240
110,301
951,217
922,934
The statement of financial activities includes all gains and losses recognised in the year.
All income and expendilure derive from continuing aclivities.
The notes on pages 9 to 21 form part of these financial slatements.

Christ Church Kilkeel
Statement of Financial Position
31 December 2024
2024
2023
Note
Fixed assets
Tangible fixed assets
Investments
16
17
597,943
140,301
600,312
131.350
738,244
731,662
Current assets
Debtors
Cash al bank and in hand
18
30.145
186,089
28,416
167,052
216.234
195,468
Creditors: amounts falling due within one year
Nel current assets
19
3,261
4,198
212.973
191.270
Total assets le55 current liabilities
951.217
922,932
Funds of the charity
Endowment funds
Restricted funds
Unreslricted funds
110,301
703,240
137,676
101,350
688,622
132,960
Total charity funds
21
951,217
922,932
These financial statements were approved by the board of trustees and authorised for issue on 21
October 2025: and are signed on behalf of the board by..
Rev A Calvin
Trustee
Ms J Linden
Trustee
The notes on pages 9 to 21 form part of Ihese financial statements.

Christ Church Kilkeel
Notes to the Financial Statements
Year ended 31 December 2024
General information
The charity is a public benefit entity and a registered charity in Northern Ireland and is
unincorporated. The address of the principal office is 24 Newry Street, Kilkeel, Co Down. BT34
4DN.
Statement of compliance
These financial slatemenls have been prepared in compliance with FRS 102. The Financial
Reporling Standard applicable in the UK and the Republic of Ireland,, the Statement of
Recomfflended Practice applicable to Charities preparing their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charilies
SORP (FRS 102)} and the Charities Act {Northern Ireland} 2008.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the
revaluation of certain financial assets and liabilities and investment properlies measured at fair
value through income or expenditure.
The financial stslemenls are prepared in slerling. which is the functional currency of the entity.
Going concem
There are no material uncertainties about the charity's ability to continue.
Transition to FRS102
The enlity transitioned from previous UK GA4P to FRS102 as at 1 January 2020.
Judgemenls and key sources of estimation uncertainty
The preparation of the financial statements requires management and trustees to make
judgements, estimates and assumptions that affect the amounts reported. Tliese eslimates and
judgements are continually reviewed and are based on experience and other faclors. including
expectations of future events that are believed to be reasonable under the circumstances.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to furlher any of the
charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or
commitment.
Reslricled funds are subjected to restrictions on Iheir expendilure declared by the donor or
through the terms of an appeal and fall into one of two sub<lasses.' restricted income funds or
endowment funds.

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
Accounting policies (Continued)
Incoming resources
All incoming resources are included in the statemenl of financial aclivities when entitlement has
passed to the charity.. il is probable that the economic benefits associated with the transaction
will flow to the charity and the amount can be reliably MeaSu￿d. The following specific policies
are applied to parlicular categories of income..
income from donations or grants is recognised when there is evidence of entillement to the
gift. receipl is probable and its amount can be measured reliably.
legacy income is recognised when receipt is probable and enlitlemenl is established.
income from donated goods is measured at the fair value of the goods unless this is
impracliGal to measure reliably. in which case the value is derived from the cost lo the donor
or the estimated resale value. Donated facilities and services are recognised in the
accounts when received rf the value can be reliably measured. No amounts are included for
the contribution of general volunteers.
income from contracts for the supply of services is recognised with the delivery of the
contracted service. This is classified as unrestricted funds unless there is a contraclual
requirement for rt to be spent on a particular purpose and returned if unspent. in which case
it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any
VAT which cannot be fully recovered. and is classified under headings of the statement of
financial activities lo which it relates".
expenditure on raising funds includes the ￿)StS of all fundraising activities, evenls,
non-charilable trading activities, and the sale of donated goods.
expenditure on charitable activities includes all costs incurred by a charity in undertaking
activities that further its charitsble aims for the benefit of its beneficiaries, including those
support costs and costs relating to the governance of Ihe charity apportioned to charitable
activities.
other expenditure includes all expendilure thal is neither related to raising funds for the
charity nor part of its expenditure on charilable activities.
All costs are allocaled to expenditure categories reflecting the use of the resource. Direct costs
attribLJtable to a single activity are allocated directly to that activity. Shared cosls are apportioned
between the activities they contribute to on a reasonable. justifiable and consistent basis.
10

Christ Church Kilkeel
Notes to the Financial Statements (¢ontinuedJ
Year ended 31 December 2024
Accounting policies (continued)
Tangible assets
The assets of the Parish, retained for its own use. comprise the following..
The Church Building and Graveyard are deemed to be Heritage assets as defined by Ihe
Charities SORP {FRS102). These Heritage assels are not included in the statement of
assels and liabilities as information on Ihe cost or valuation is not available and such
information cannot be obtained al a cost commensurate with the benefil to the users of
the accounts and to the parish.
Carginagh Church is deemed to be Heritage assets as defined by the Charities SORP
(FRS102}. These Heritage assets are not induded in the statement of assels and
liabilities as information on the cost or valuation is not available and such information
cannot be obtained at a cost commensurate with the benefit to the users of the accounls
and to the parish.
The Parish Church Hall is physically not attached to the heritage assels but is centred
within the church grounds. Given its location it is the opinion of the Selecl Vestry that
valuation approach for such a builéing lacks sufficient reliability. As a result, Ihis
building is not recognised in the parish statement of assets and liabilities.
Cornerstone House is not physically attached to the heritage assets but is connected to
the church grounds. It is the opinion of the Select Vestry that valuation approach for such
a building lacks sufficient reliability. As a result. this building is not recognised in the
parish statement of assets and liabilities.
Rectory - this property stands on its own grounds and could be placed on the open
market without breaching any lerffls of Trust governing Ihat property. Hence the rectory
is valued at a deemed cost equivalent to the market value of similar type properties in the
locality as determined by the Select Vestry.
Fixtures, Fittings & Minibus are recognised at C05t and are deprecialed at 15% on a
slraighl line basis over a period of 6.67 years
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset. less its residual
value, over the useful economic lrfe of that asset as follows=
Fixtures and fittings
Motor vehicles
150/0 straight line
15 % straight line
The Rectory is recognised at deemed cost. being the estimated fair value of the property at 31
December 2024. No depreciation has been provided on the rectory as Ihe current estimated
residual value is nol less than it's carrying value and the remaining useful life currently exceeds
50 years.
Investments
Unlisted equty investments are initially recorded at cost and subsequently measured at fair
value. If fair value cannot be reliably measured. assels are measured at cost less impairment.
Listed investmenls are measured at fair value with changes in fair value being recognised in
income or expenditure.

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
Accounting policies {continued)
Investment property
Investment property is stated at fair value at each reporting éate alld any changes in fair value
are recognised in income or expenditure. inFtially recorded al cost, which includes purchase price
and any directly attributable expendilure.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting dale, with the recoverable
amount beirTg estimated where such indicalors exist. Where the carrying value exceeds Ihe
recoverable amount, Ihe asset is impaired accordingly. Prior impairments are also reviewed for
possible reversal at each reporting date.
For Ihe purposes of impairmenl lesting. when it is not possible to estimate Ihe recoverable
amounl of an individual asset, an estimale is made of Ihe recoverable amount of Ihe
cash_generating unit lo which the asset belongs. The cash-generating unil is the smallest
identifiable group of assets that includes the asset and generates cash inflows that largely
independent of the cash inflows from other assets or groups of assels.
For impairment testing of goodwill. the goodwill acquired in a business combination is, from the
acquisition date, allocated to each of the cash-generaling units that are expected to benefit from
the synergies of the combination, irrespective of whether other assets or liabilities of the charity
are assigned to those units.
Government grants
Government granls are recognised at the fair value of the asset received or receivable. Grants
are not recognised until there is reasonable assurance that the charity will comply with the
conditions attaching to them and the grants will be received.
Where the grant does not impose specified future performance-related conditions on the
recipient, il is recognised in income when the grant proceeds are received or receivable. Where
the grant does impose specified future performance-related conditions on the recipient, it is
recognised in income only when the performance-related conditions have been mel. Where
grants received are prior to satisfying the revenue recognition criteria. they are recognised as a
Financial instruments
The charity only has financial assets and financial liabilities of a kind that qualify as basic
financial instruments. Basic financial inslrumenls are initially recognised at transaction value
and subsequently measured at their settlement value with Ihe exception of bank loans which are
subsequently measured al amortised cost using the effective interest method
Defined contribution plans
The charity operates a defined contribution perlsion scheme, and the pension charge represents
the amounts payable by the charity to the fund in respect of the year.
12

Christ Church Kilkeel
Notes to the Financial Statements (continu•d)
Year ended 31 December 2024
Donations and legacies
Unrestricled
Funds
Restricted Total Funds
Funds
2024
Donations
Freewill
Gift Aid
Offertories
Gift Day
Sundry donations
Money in lieu of flowers
Graveyard fees
Missions
Harvest
Gift Aid Interesl
129,947
25,487
2,862
129.947
30,150
2,862
14,995
30,452
4,664
14,995
13,876
16.576
1.320
1,320
648
10,635
917
648
10.635
803
114
Grants
Sundry Grants receivable
6,856
6,856
187,630
41.153
228,782
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Donations
Freewill
Gift Aid
Offertories
Gift Day
Sundry donations
Money in lieu of flowers
Graveyard fees
Missions
Harvest
Gift Aid Interest
129,171
24.965
2,744
129,171
28,616
2,744
7,775
41,530
100
2,015
825
8.673
535
3,651
7.775
23,919
100
17,610
2,015
825
8,673
535
Grants
Sundry Grants receivable
2,600
2,600
185,713
38,870
224,584
13

Christ Church Kilkeel
Notes to the Financial Statements (¢ontffnued)
Year ended 31 December 2024
Charitable activities
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Hall rental income
Sunflower Fields & Crafts
Funeral Teas
Boys Brigade
Girls Brigade
Insurance claim hall
847
250
1,440
5,435
1,378
7,320
250
1,440
5,435
1,378
7,320
9.350
7,320
16,670
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Hall rental income
Sunflower Fields & Crafts
Fvneral Teas
Boys Brigade
Girls Brigade
Insurance claim - hall
704
17.396
3,920
3,280
2.020
704
27.770
3,920
3,280
4,020
10,374
2,000
27,320
12,374
39,694
Investment income
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Income from listed investments- Dividends &
Carginagh Investment
Bank interest receivable
3.516
3,516
3,516
3,520
Unrestricted
Funds
Reslricled Total Funds
Funds
2023
Income from li51ed irivestmenls- Dividends &
Carginagh Investment
Bank interest receivable
3,449
3,449
3,449
3,450
Other income
Restricted Total Funds
Funds
2024
Restricted Total Funds
Funds
2023
Gain on disposal of tangible fixed
assets held for charity's own use
2.000
2,000
14

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
Expenditure on charitable activities by fund type
Unrestricted
Funds
Restricted Total Funds
Funds
2024
Advancing Christianity
Support costs
190.427
4.810
34,127
277
224,556
5,085
195,237
34,404
229,641
Unrestricted
Funds
Restricted Total Funds
Funds
2023
Advancing Christianity
Support costs
184,331
4.144
41,979
594
226,313
4,736
188,475
42,573
231,049
Expenditure on charitable activities by activity type
Activities
unéertaken
directly Support costs
Total funds
2024
Tolal fund
2023
Advancing Christianity
Governance costs
224,556
2,507
2,578
227,063
2,578
228,573
2,476
224,556
5,085
229,641
231,049
10. Analysis of support costs
Analysis of
supporl costs
Total 2024 Total 2023
Premises
Communications and IT
General office
Finance Costs
Governance costs
716
432
716
432
844
515
2,580
256
388
786
1.830
2,474
515
2,580
5,087
5,087
5.734
11. Net gains on investments
Endowment Total Funds Endowmenl Total Funds
Funds
2024
Funds
2023
Gain51(losses) on listed investments
8.951
8,951
4,329
4,32g

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
12. Net income
Nel income is stated after chargingl(crediting)=
2024
2023
Depreciation of tangible fixed assets
Gains on disposal of tangible fixed assets
6.675
5,117
{2,000)
13. Independent examination fees
2024
2023
Fees payable to the independent examiner for".
Independent examination of the financial statements
600
600
14. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows..
2024
2023
Wages and salaries
Employer contributions lo pension plans
73.691
9,145
69.487
6,441
82,836
75.928
The average head count of employees during the year was 4 (2023: 4). The average number of
full-time equivalent employees during the year is analysed as follows:
2024
2023
No.
Rector
Office staff
Other support staff
No employee received employee benefits of more than £60,000 during the year {2023: Nil).
15. Trustee Temuneration and expenses
The Minister of the congregation, Rev Alison Calvin, is a trustee of the charity. The Minisler
received remuneration of £51,767 {2023: £42,478) which includes locomotary allowances of
£7,000 (2023 - £7,000), office allowan￿ £800 (2023 £800) and a pension contribution of
£3,292 (2023 £3,051) under Net Pay arrangement in her capacity as the Minister of the
congregation. An employers pension contribution of £9.144 (2023 - £6.441 } was also paid to the
Church of Ireland Pension Scheme in respect of Rev A Calvin.
The trustee D Henderson {through his IT & Design company) received 8 total of £210 (2023
£210} on a commercial basis.
No other trustees received any remuneration. and no olher trustees claimed any expenses
during the year in connection with their duties.

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
16. Tangible fixed assets
Freehold Fixtures and
property
fittings
Motor
vehicles
Total
Cost
At 1 January 2024
Additions
574,298
52,133
4,306
4,000
630,431
4,306
At 31 December 2024
574.298
56,439
4,000
634.737
Depreciation
At 1 January 2024
Charge for the year
At 31 December 2024
26,453
6.341
3,666
334
30,119
6,675
32,794
4,000
36,794
Carrying amount
At 31 December 2024
574,298
23.645
597,943
Al 31 December 2023
574,298
25,680
334
600.312
17. Investments
Shares in
Inveslment
group
properties undertakings
Total
Cost or valuation
At 1 January 2024
Additions
Fair value movements
30,000
101.350
131,350
8.951
8,951
At 31 December 2024
30,000
110,301
140,301
Impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
30,000
110,301
140,301
At 31 December 2023
30,000
101,350
131,350
All investments shown above are held at valuation.
Listed investments
The aggregate market value of lisled investments is £110.301 (2023= £101,350).
Investment properties
Investment property consists of farmland. approximately 3 acres, which was bequeathed lo Ihe
church many years ago. The Trustees have valued this properly at £10,000 per acre i.e £30,000
in total. The Trustees consider this net book value has not changed in the past few years and is
not in excess of the open market value for the property.
17

Christ Church Kilkeel
Notes to the Financial Statements Icontinuedj
Year ended 31 Decernber 2024
18. Debtors
2024
2023
Other debtors
30,145
28.416
19. Creditors: amounts falling due within one year
2024
2023
Trade credilors
3.261
4,198
20. Pensions and other post retirement benefits
The Rector of the congregation is a member of the Church of Ireland DC Pension Scheme for
Clergy in Northern Ireland. In addition lo the current years contributions to this pension fund. in
order lo secure the solvency of the Fund a levy has been paid by each Dioscese with effect from
1 June 2013. The total amount paid is as follows=
2024
2023
Employers contributions
Pension Levy
Total pension contributions paid
3,021
3,925
2,380
4,076
6,946
6,456
18

Christ Church Kilkeel
Notes to the Financial Statements (continu8d)
Yearended 31 December 2024
21. Analysis of charitable funds
Unrestricted funds
At
1 Jan 2024
Gains and
At
losses 31 Dec 2024
IncoTne Expenditure
Transfers
General funds
Youth Fellowship
Fund
Mums & Toddlers
Fund
Bowling Club
Fund
Building Fund
Graveyard Fund
88.283
178,164
(176,681)
3.517
95,450
1.770
1,250
(19)
3,001
1,590
4,787
(4,218)
2,159
232
1,264
8,992
232
1,264
10.276
1.320
(36)
Funeral Teas
Fund
Sick & Poor Fund
Motor vehicle
Fixtures & Fittings
Boys Brigade
Girls Brigade
Community
Allotments
Ladies Fellowship
6,763
22
334
10.596
1.406
3,888
1.440
(1.825)
6,378
22
{334)
(2.834)
(4.327)
{4,031)
7,762
2,514
1,235
5.435
1.378
4,405
3,418
755
2,455
(1.998)
{1.524)
(197,827)
550
2,612
4,349
132,963
196,984
2,967
137,676
At
1 Jan 2023
Gains and
At
losses 31 Dec 2023
Income Expenditure
Transfers
General funds
Youth Fellowship
Fund
Mums & Toddlers
Fund
Bowling Club
Fund
Building Fund
Graveyard Fund
Funeral Teas
Fund
Sick & Poor Fund
Motor vehicle
Fixtures & Fittings
Boys Brigade
Girls Brigade
Community
Allotfflenls
Ladies Fellowship
78.271
188.119
(172.044)
{800)
93,548
1.290
500
(20)
1,770
1.497
3,820
(3.727)
1,590
232
1,264
7,027
232
1,264
8,992
2.015
{50)
4,598
22
934
7,405
2.919
3.742
3,920
(1.755)
6,763
22
334
5,029
1,049
4,546
(6001
(2.376)
(5.149)
(1.276)
3,279
2.080
4.476
4.825
{71)
(1,407)
(188.475)
4,405
3,418
109,201
213,034
{800)
132,962
19

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
21. Analysis of charitable funds (continuedj
Restricted funds
At
1 Jan 2024
Gains and
At
losses 31 Dec 2024
Income Expendilure
Transfers
General
Building Fund
Carginagh Land
Church Property
Fixtures & Fittings
Gift Aid - Building
Fund
Donations
Foodbank
Investment
income
Boys Brigade
Girls Brigade
3,517
(19.771)
(3.517)
{3,756)
58,346
30.000
574.299
15,084
35,485
70,304
30,000
574,299
15,883
{3,507)
4,306
3.451
1.213
648
4.271
4,664
(648)
(3.623)
7,442
8,090
3,516
2.981
3.875
{3.516)
(2.981)
(3,875)
688,622
51.989
(34,404)
(2,967)
703,240
At
1 Jan 2023
Gains and
At
losses 31 Dec 2023
Income Expenditure
Transfers
General
Building Fund
Carginagh Land
Church Property
Fixtures & Fittings
Gift Aid- Building
Fund
Donations
Foodbank
Investment
income
Boys Brigade
Girls Brigade
40,772
30,000
574,299
17,225
26,638
(17.763)
8,701
58,348
30,000
574,299
15,084
(2,141)
7,901
3,451
11.199
7.356
(7,901)
3,451
(11.199)
(3.421)
3,505
7,440
3.449
2.600
2.000
{3,449}
(2.600)
(2.000)
(42,573)
673.702
56.693
800
688,622
20

Christ Church Kilkeel
Notes to the Financial Ststements (contsnued)
Year ended 31 December 2024
21. Analysis of charitable funds (continued)
Endowment funds
At
1 Jan 2024
Gains and
At
losses 31 Dec 2024
Income Expenditure
Transfers
Diocesan Board
Educ. Inv
101,350
8,951
110.301
At
1 Jan 2023
Gains and
At
losses 31 Dec 2023
Income Expenditure
Transfers
Diocesan Board
Educ. Inv
97.021
4,329
101,350
Investments are made up of the following .
2024
2023
RBC Investments - RB General Unit Trust (Nl)
Church of Ireland Trustees - CIT Unit Trust
Diocesan Board of Education - Educational
Endowmenls (Irelandl Scheme 89- pro rata
share of units
10,662
432
10,467
395
99,207
90,488
Valuations as at 31 Decetnber
110.301
101,350
22. Analysis of net assets between funds
Unrestricted
Funds
Restricted Endowment Total Funds
Funds
Funds
2024
Tangible fixed assets
Investments
Current assets
Creditors less Ihan 1 year
Net assets
7.762
590182
30,000
83.058
597,944
140,301
216,235
(3.263)
110,301
133.177
(3.263)
137.696
703,240
110,301
951,217
Unrestricled
Funds
Restricted Endowment Total Funds
Funds
Funds
2023
Tangible fixed as5els
Investments
Current assets
Creditors less than 1 year
Creditors greater than 1 year
Net assets
10,931
589.381
30,000
69,239
600.312
131.350
195,468
(4,198)
101,350
126,229
(4.198)
132.962
688,620
101,350
922,932
21

Christ Church Kilkeel
Notes to the Financial Statements (continued)
Year ended 31 December 2024
23. Capital commitments
As at 31 December 2024 all construction work undertaken in connection with Ihe building of a
new annex to the church. which commenced in 2021, was fully completed and fully paid up. As
at 31 December 2024, there are no capttal commitments.
21

Christ Church Kilkeel
Management Inf0rn7ation
Year ended 31 December 2024
The following pages do not fonn part of the financial statements.
22

Christ Church Kilkeel
Detailed Statement of Financial Activities
Yearended 31 December 2024
2024
2023
Income and endowments
Donations and legacies
Freewill
Gift Aid
Offertories
Gift Day
Sundry donalions
Money in lieu of fflowers
Graveyard fees
Missions
Harvest
Gift Aid Interest
Sundry Grants receivable
129,947
30,150
2,862
14,995
30,452
129.171
28,616
2.744
7.775
41,530
100
2,015
825
8.673
535
2,600
1,320
648
10.635
917
6,856
228,782
224,584
Charitable activities
Hall rental income
Sunflower Fields & Crafts
Funeral Teas
Boys Brigade
Girls Brigade
Insurance claim hall
704
27,770
3,920
3,280
4.020
250
1,440
5,435
1,378
7,320
16,670
39.694
Investment income
Income from listed investments- Dividends & Carginagh Investment
Bank interest receivable
3,516
3,449
3,520
3,450
Other income
Gain on disposal of tangible fixed assets held for charity's own use
2.000
Total income
248,972
269,728
23

Christ Church Kilkeel
Detailed Statement of Financial Activities (¢onfrnuedJ
Year ended 31 December 202a
2024
2023
Expenditure
Expenditure on Charitable activities
Wages and s21aries
Pension costs
Rates and water
Lighl and heal
Repairs and maintenance
Insurance
Motor vehicle expenses
Legal and professional fees
Telephone
Other office costs
Depreciation
Other interest payable and similar charges
Web & Inlernet costs
Subscriplions to Missions & Charities
Speaker5
FWO Envelopes
Sunday School Costs
Girls Brigade
Boys Brigade
CCI Licencing
Photocopier Charge
Diocesan CostslAssessment
Sundry Expenses
Mum5 & Toddlers
Sundry donations to charities
Funeral Teas costs
Sunflower Fields Expenses
Graveyard Expenses
Foodbank costs
73,691
9,145
2,670
12.727
23,421
7,526
2,139
2,578
792
1.989
6,675
1,975
210
23,203
915
979
950
8,047
13,886
657
858
12.216
7,200
3,430
2,720
1,774
200
794
6,274
69.487
6.441
2,560
12,340
22.811
7,387
2,726
2,476
723
2,652
5,117
2,423
210
36,681
435
1,180
1,444
4,414
9,520
630
1,018
12,228
12,839
2,625
2,758
1,718
1,736
1,120
3,350
(229,641) (231,049)
Total expenditure
229,641
231,049
Net gains on investments
Gainsl(losses} on listed investments
(8,952}
(4,329)
Net income
28,283
43,008
24

Christ Church Kilkeel
Notes to the Detailed Statement of Financial Activities
Year ended 31 December 2024
2024
2023
Expenditure on charitable activities
Advancement of Christianity
Activities undertaken directly
Wages & salaries
Pension costs
Rates & water
Light & heal
Repairs & maintenance
Insurance
Motor vehicle expenses
Telephone
Other office costs
Depreciation
Bank charges
Web & Internet costs
Subscriptions to Missions & Charities
Speakers
FWO Envelopes
Sunday School Cost5
Girls Brigade
Boys Brigade
CCI Licencing
Photocopier Charge
Diocesan CoslslAssessment
Sundry Expenses
Mums & Toddlers
Sundry donations to charities
Funeral Teas costs
Sunflower Fields Expenses
Graveyard Expenses
Foodbank costs
73,691
9,145
2,670
12,727
22,705
7,526
2,139
360
1,145
6.675
1,460
210
23,203
915
979
950
8,047
13.886
657
858
12,216
7,200
3,430
2,720
1,774
200
794
6,274
69.487
6.441
2,560
12,340
22,555
7,387
2,726
335
1,866
5,117
1,593
210
36,681
435
1,180
1.444
4.414
9.520
630
1,018
12,228
12,839
2,625
2,758
1,718
1,736
1.120
3,350
224,556
226,313
Support costs
Repairs & maintenan
Telephone
Other office costs
Interest payable and similar charges
716
432
844
515
256
388
786
830
2,507
2,260
Governance costs
Governance costs and other professional fees
2,578
2,476
Expenditure on charitable activities
229.641
231,049
25