COMPANY REGISTRATION NUMBER: NI635301 CHARITY REGISTRATION NUMBER: 103832
Dorcas Ministries International Company Limited by Guarantee
Unaudited Financial Statements
31 December 2025
Dorcas Ministries International
Company Limited by Guarantee
Financial Statements
Year ended 31 December 2025
| Page | |
|---|---|
| Reference and administrative details | 1 |
| Trustees' annual report (incorporating the director's report) | 2 |
| Independent examiner's report to the trustees | 3 |
| Statement of financial activities (including income and | |
| expenditure account) | 5 |
| Statement of financial position | 6 |
| Statement of cash flows | 7 |
| Notes to the financial statements | 8 |
Dorcas Ministries International
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report)
Year ended 31 December 2025
The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 31 December 2025.
Reference and administrative details
Registered charity name Dorcas Ministries International Charity registration number 103832 Company registration number NI635301 Principal office and registered 38 Owenskerry Lane office Fivemiletown Co Tyrone BT75 0SP Northern Ireland
The trustees
Rev Campbell Mr Campbell Mrs Johnston Rev Russell Mr Whittaker Company secretary Rev Duane Russell Independent examiner George Johnston 19 Inishmore Road Gola Lisbellaw Co Fermanagh BT94 5DP
Structure, governance and management
The organisation is operated as a Company Limited by Guarantee. It’s governing document is it’s Memorandum & Articles of Association dated 9th December 2015. The organisation is managed by the Trustees. The operating activities of the charity are mostly carried out or organised by two non-trustee managers.
1
Dorcas Minislries International Company Limtted by Guarantee Trustees, Annual Report (Incorporating the Director's Report) (¢onttmj Year ended 31 December 2025 Objectives and activiti&s The Charlry's objects ('Dbjecis") sball und¢rtakell in a(Eordance with a Cbristian ethos alld 8 specifically restricted to the following= (a} Fw the lIef of p)verty. Sickn$, disease or humall suffering. the advancement of education and the relief of those in need in Kenya A])d its environs in Africa by, in particular but not exclusively, the proviston. or &ssistance in the provision. of schools. l)ooks, orphanages, financial assislance, medica] supplies, feeding progrdmmes. humanitsriall aid, equipmenL clothing and by any otheT as the directors shall Consider appropriate.'(b) To advance religion by promoting the theological and spiritual trailling of potential leaders of the ChUbe$ of Africa and working in njUnCtion wilh the Chrisuan tIlOgiCal IStitUtiOnS in Afric& Strategie report The followfftng s¢¢tions for achiev¢nnts aud and financial review forni the strategic report of the charity. Achievements and perforni¥nce The Charity, in conjunction with its SIS charity. Lknrc&8 Missionary Th1. continued to achieve il's goal of using donAtions eIVed to assist in the theological training and edu¢ational & orphanage funding in Africa. Finallcial review The Trustces consider that the charity is oFrating I00th]y. Most substantial costs are discretionary and depend on iucome available. As sucb the Trnsw d¢em that the level of funds held in the bank on reserve ai the end of the yw as being within the t2rg¢i range to meet its finallcial airns. The trnslees, annual report attd the stra*gic TCPOrt were approved on on iKhalf of the lJ)ard of truslees by: £3 IL IZL 8lld signed Hd,- Rev Campbell Trustee Mr5 Johnston Trustc¢
Dorcas Ministries International
Company Limited by Guarantee
Independent Examiner's Report to the Trustees of Dorcas Ministries International
Year ended 31 December 2025
I report to the trustees on my examination of the financial statements of Dorcas Ministries International ('the charity') for the year ended 31 December 2025. Which are set out on pages
Respective responsibilities of charity trustees and examiner
As the charity trustees (and also the directors of the company for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006. Having satisfied myself that the charity is not subject to audit under company law, and is eligible for independent examination, it is my responsibility to:
-
examine the accounts under section 65 of the Charities Act
-
follow the procedures laid down in the general Directions given by the Charity Commission for Northern Ireland under section 65(9)(b) of the Charities Act.
-
state whether particular matters have come to my attention.
Basis of independent examiner’s report
I have examined your charity accounts as required under section 65 of the Charities Act and my examination was carried out in accordance with the general Directions given by the Charity Commission for Northern Ireland under section 65(9)(b) of the Charities Act. The examination included a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also included consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as charity trustees concerning any such matters.
My role is to state whether any material matters have come to my attention giving me cause to believe:
-
That accounting records were not kept in accordance with section 386 of the Companies Act 2006.
-
That the accounts do not accord with those accounting records.
-
That the accounts do not comply with the accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the Charities Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland.
-
That there is further information needed for a proper understanding of the accounts to be reached.
3
Dorcas Mlnlstrles Intornatlonal Company Llmlted by Guarant Independent Examlner'• Report lo Ihe Tru•iee• ol Dorc•• Mlnl•lrle• Inlernatlonal l¢winwdJ Year ended 31 Dec•mber 2025 lftdependenl exwnlner's tement I hu%'e Lompleied my exllmin&iiun ond havc no ionLfrn in res£1 of ik ni¥ttcrs ( I I to (41 lied lltrt)i nd. in LwnncLiion wilh tollvwin¥ thc DI1.¢1v% of thc Chariiy clMI10n fsx Northcrn Ircland. I hav¢ found no mallers requi dfawing lo yr allenlion. 19 Ini¥hmorc Ro4d GDI¥ LISlIaW Cc) Fetindnu8h BT94 .SDY Daicd Li) 20
Dorcas Ministries International
Company Limited by Guarantee
Statement of Financial Activities (including income and expenditure account)
Year ended 31 December 2025
| Note Income and endowments Donations and legacies 5 Total income Expenditure Expenditure on raising funds: Costs of raising donations and legacies 6 Expenditure on charitable activities 7,8 Total expenditure Net income and net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward |
2025 Unrestricted funds Total funds £ £ 146,992 146,992 146,992 146,992 - - 123,389 123,389 123,389 123,389 23,603 23,603 23,921 23,921 47,524 47,524 |
2024 Total funds £ 187,489 187,489 - 173,089 173,089 14,399 10,072 24,471 |
|---|---|---|
The notes on pages 8 to 14 form part of these financial statements.
5
Dorcas Ministries International Company Limited by Guarantee Statement of Financial Position 31 December 2025 2025 Curren¢ assets Dcbto C&sh at bank and haad 12 45,440 2,084 20,840 3.081 Net current a 47.524 23.921 Totsl wets Iw ellrrent Ilablllttes 47.524 23,921 Creditors: amounts fg1]ing due after ¢e than olle year 13 Nee assets 47,524 23.921 Funds of the charity Unrestricted funds 47,524 (23.921) Total cbarity funds 14 47,524 (23,921) For the year ¢ndiDg 31 Decemiw 2025 the charity was ¢nuded to exemMion from audit under wuon 477 of the Companies Act 21 relaÈing to small companies. Directors, responsibilities: The memlxrs have not required the company to obtsin ats audit of its financial swements for the Ye in question in accordwKe with tion 476. The directors acknowledge their restK)nsibilities for complying with the requirements of the Act with resEtci to a¢coiiDtiDg records and the preparauon of fiDancial slatements. These financial ststements have pr¢pared in acconknce with the provisions appli¢able to Companies subieci io the small companies. tcgime. ncial statements w¢re approved by the ard of trustees gmd authorised for issue on and are signed on half of the board by.. These In Rev Campb¢]] Trustre Mrs Johnston Trustee The notes on pagès 8 to 14 form part of Ilw• nancIAl statements.
Dorcas Ministries International
Company Limited by Guarantee
Statement of Cash Flows
Year ended 31 December 2025
| Cash flows from operating activities Net income Adjustments for: Accrued expenses Changes in: Trade and other debtors Cash generated from operations Net cash (used in)/from operating activities Net (decrease)/increase in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year |
2025 2024 £ £ 23,603 14,399 - - (24,600) 7,128 |
|---|---|
| (997) 21,527 |
|
| (997) 21,527 |
|
| (997) 21,527 3,081 10,111 |
|
| 2,084 3,081 |
The notes on pages 8 to 14 form part of these financial statements.
7
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 31 December 2025
1. General information
The charity is a public benefit entity and a private company limited by guarantee, registered in Northern Ireland and a registered charity in Northern Ireland. The address of the registered office is 38 Owenskerry Lane, Fivemiletown, Co Tyrone, BT75 0SP, Northern Ireland.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Companies Act 2006.
3. 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 properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
There are no material uncertainties about the charity's ability to continue.
Judgements and key sources of estimation uncertainty
The Company assets and liabilities are based on specific calculations with the exception of it's accrual for accountancy. The accountancy accrual has been estimated in conjunction with the accountants.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
8
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
3. Accounting policies (continued)
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if 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 contractual requirement for it 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 to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, noncharitable 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 charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
9
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
3. Accounting policies (continued)
Financial instruments
A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs.
Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.
Debt instruments are subsequently measured at amortised cost.
Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment.
Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised.
For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.
Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
10
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
4. Limited by guarantee
The liability of each member is limited to £1, being the amount that every m,ember of the Company undertakes to contribute to the assets of the Company, in the event of the same being wound up while he or she is a member, or within one year after he or she or it ceases to be a member, for payment of debts and liabilities of the Company contracted before he or she or it ceases to be a member, and of the costs, charges and expenses of winding up, and for the adjustment of the rights of the contributories among themselves.
5. Donations and legacies
| Donations Donations direct from Members of the Public Donations from Dorcas Missionary Trust Costs of raising donations and legacies Costs of raising donations and legacies - Donations |
Unrestricted Funds Total Funds 2025 Unrestricted Funds Total Funds 2024 £ £ £ £ 146,992 146,992 187,489 187,489 - - - - 146,992 146,992 187,489 187,489 |
|---|---|
| Unrestricted Funds Total Funds 2025 Unrestricted Funds Total Funds 2024 £ £ £ £ - - - - |
6. Costs of raising donations and legacies
7. Expenditure on charitable activities by fund type
| Activity type 1 Support costs |
Unrestricted Funds Total Funds 2025 Unrestricted Funds Total Funds 2024 £ £ £ £ 120,827 120,827 169,558 169,558 2,562 2,562 3,531 3,531 |
|---|---|
| 123,389 123,389 173,089 173,089 |
11
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
8. Expenditure on charitable activities by activity type
| Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||||
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | ||||
| Activity type 1 | 120,827 | 2,562 | 123,389 | 169,558 | |||
| Governance costs | - | - | - | 3,531 | |||
| 120,827 | 2,562 | 123,389 | 173,089 | ||||
| . | Independent examination fees | ||||||
| 2025 | 2024 | ||||||
| £ | £ | ||||||
| Fees payable to the independent examiner for: | - | - | |||||
| Independent examination of the financial statements | - | - |
9. Independent examination fees
10. Staff costs
The average head count of employees during the year was Nil (2024: Nil).
No employee received employee benefits of more than £60,000 during the year (2024: Nil).
11. Trustee remuneration and expenses
No remuneration was paid by Dorcas Ministries International to any of its Trustees throughout the year ended 31st December 2025.
12. Debtors
| Other debtors 3. Creditors: amounts falling due after more than one year Creditors Accruals Accruals and deferred income |
2025 2024 £ £ |
|---|---|
| 45,440 20,840 |
|
| 2025 2024 £ £ - - - - |
|
| - - |
13. Creditors: amounts falling due after more than one year
12
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
14. Analysis of charitable funds
| General funds General funds 15. Analysis of net assets between funds Current assets Creditors less than 1 year Net assets Current assets Creditors less than 1 year Net assets |
At 1 January 2025 Income Expenditure At 31 December 2025 £ £ £ £ 23,921 146,992 (123,389) 47,524 At 1 January 2024 Income Expenditure At 31 December 2024 £ £ £ £ 10,072 187,489 (173,089) 24,471 Unrestricted Funds Total Funds 2025 £ £ 47,524 47,524 - - 47,524 47,524 Unrestricted Funds Total Funds 2024 £ £ 23,921 23,921 - - 23,921 23,921 |
|---|---|
| 10,072 187,489 |
|
13
Dorcas Ministries International
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 December 2025
16. Financial instruments
| Financial assets that are debt instruments measured at amortised Financial assets that are debt instruments measured at amortised cost Financial liabilities measured at amortised cost Financial liabilities measured at amortised cost |
2025 2024 £ £ cost 47,524 23,921 - - |
|---|---|
17. Analysis of changes in net debt
| Cash at bank and in hand | At 1 Jan 2025 Cash flows At 31 Dec 2025 £ £ £ 3,081 (997) 2,084 |
|---|---|
14