REGISTERED CHARITY NUMBER: 108322
Report of the Trustees and
Financial Statements
for the Year Ended 31 December 2023
for
Portstewart Baptist Church
Mccleary & Company Ltd
Chartered Accountants and Registered Auditors
Garv¢y S￿d10s
14 Longstone Strect
Lisburn
Co. Antrim
BT28 ITP

Portstewart Baptist Church
Contents of the Financial Statements
for the Year Ended 31 December 2023
Page
Report of the Trustees
Report of the Independent Auditors
Statement of Financial Activities
Balance Sheet
10
Cash Flow Statement
Notes to the Cash Flow Statement
12
INotes to the Financial Statements
13 to 21
Detailed Statement of Financial Activities
22 to 23

Portstewart Baptist Church
Report of the Trustees
for the Year Ended 31 December 2023
The trustees present their report with the financial statements of the charity for the year ended
31 December 2023. The tNstees have adopted the provisions of Accounting and Reporting by Charities..
Statement of Recommended Practic¢ applicable to charities preparing their accounts in accordance with the
Financial Reporting Standatd applicable in the UK and R¢public of Ireland (FRS 102) (¢ff¢ctive l January
2019).
OBJECTIVES AND ACTIVITIES
Objectives and aims
Portstewart Baptist Church ("the Church") acknowledges the headship of Jesus Christ over his Church and
exists to glorify the triune God by maintaining and promoting His worship both individually and CO￿OratelY.
The principal charitable object of the Church is the advancement of the Christian faith according to the teaching
of scripture, understood in its historical and evangelical sens¢, the Doctrinal Statement and Baptist principles.
Its members d¢vote themselves to the teaching of scripture, to fellowship, breaking of bread, prayer and
evangelism.
The activities carried out by the Church include:
* holding regular services for public worship, prayeT, Bible study, preaching and teaching for all age groups.
providing pastoral car¢ to the members of the church through visitation and prayer-
organising meetings and events that promote our charitable purpose-
participating in the life of the local community.
supporting other Christian organisations and charities tbrough volunteering, financial gifts and prayer.
The trustees have paid due regard to guidance issued by the Charity Commission of Northern Ireland in
deciding what activities the church should undertake
Page I

Portstewart Baptist Church
Report of the Trustees
for the Year Ended 31 December 2023
OBJECTtVES AND ACTIVITIES
Achievements and performance
The Church meets the public benefit requirement by providing benefit to its members and the general public
by making known the Christian gosp¢l of the Lord Jesus Christ tI￿ough the advancement of th¢ Christian faith.
Sunda
Services
We hold 2 services each Sunday, with an average attendance of 600. At p¢ak holiday season, this increases to
3 services on a Sunday due to the large influx of holidaymakers when we have more than 1.000 in attendance
each Sunday.
Small Grou
15 small groups meet weekly across the areas of Portrush, Portstewart, Bushmills, Coleraine and Ballymoney,
for Bible study and prayer, with 2 meetings in the church building and the rest in homes. Th¢ average
attendance in each group is 20 people.
Youth Grou
sISummer Bible Clubs
Holiday Bible Club.. 128 children of primary school age attend¢d our Holiday Bible Club each morning for a
week during the Easter holidays. This wa5 run by our Youth Coordinator and a team of volunteers alongside a
Baptist Youth team. Each day consist¢d of Bible stories, crafi, snacks and games and finisbed on Fiiday with
a BBQ for the children and their parents.
Easter Youth Camp: 43 young people of hi(rh school ag¢ attended our 3 day Easter Camp and enjoyed a Tange
of activities including a day out to a water park and games on the beach.
Football and Hockey Camp.. 143 children in P3-P7 attended each evening for a week, learning and improving
their football and hockey skills and enjoying a Bible message from the leaders.
Ba tisms
27 people were baptised during 2023, some in the sea and some in the baptistry in the church building.
Membershi
314
Financial Review
The church recorded a net surplus of income over expenditure for the year of £77.729 (2022.. £72,401).
Closing unrestricted reserves at 31 December 2023 were £4,658,912, including a General Revaluation Fund
of £257,471.
Closing restricted reserves at 31 December 2023 w¢re £2,837 (2022.. £7,840). This represents funds held for
other specifi¢d funds and Baby Basics fund.
There are no funds held by the Church that are in deficit.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unin¢oTporat¢d charity.
REFERENCE AND ADMIIYISTRATIVE DETAILS
Registered Charity number
108322
Page 2

Portstewart Baptist Church
Report of the Trustees
for the Year Ended 31 December 2023
Principal address
1721174 Coleraine Road
Portstewart
Co. Londonderry
BT55 7PL
Trustees
Mr Jonathan McGreevy
Mr Jonathan Dixon
Mr Gibson Evans
Mr Kris Fairfield
Mr Robert Kane
Mr Garth Mahood
Mr Stephen McKenzie
Mr Michael Williams
Mr Derek Leighton
Ms Brenda Blair
Mr David Barnett
Ms Kim Berrisford
Mr Paul Decock
Mr David Johnston
Mr Mark Sheridan
Mr Graham Stirling
Ms Loreen Williams
Ms Anne Witherow
Mr Matthew Wright
Mr David FTazer (appointed 23.4.23)
Mr L¢¢ J¢nnings (appointed 4.11.23)
Auditors
Mccleary & Company Ltd
Chartered Accountants and Registered Auditors
Garvey Studios
14 Longstone Str¢¢t
Lisburn
Co. Antrim
BT28 ITP
Bankers
AIB NI
78 Wellington Street
Ballymena
BT43 6AF
Page 3

Portstewart Baptist Church
Report of the Trustees
for the Year Ended 31 December 2023
STATEMEIYT OF TRUSTEES, RESPONSIBILITIES
The trustees ar¢ responsible for prepartng the Annual Report and the financial statements in accordance with
applicable law and United Kingdom Generally Accepted Accounting Practice.
The trustees are required to pr¢pare financial statements for each financial year which give a true and fair view
of the state of affairs of the congregation and the financial activities for that year. In preparing the financial
statements the trustees are required lo..
select suitable accounting policies and then apply them consistently
make judgements and estimates that are reasonable and prudent
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the funds
will continue in operation.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain
the fimds transactions and disclose with reasonable accuracy at any time the financial position of the
congregation and enable them to ensure that the financial statements comply with the Statement of
Recommended Practice Accounting and Reporting by Charilies { l January 2019) They are also responsible
foT safeguarding the assets of the congregation and hence for takn'ng reasonable steps for tbe prevention and
detection of fraud and other irregularities.
Approved by order of the board of trustees on 25 September 2024 and signed on its behalf by:
Mr Derek Leigh
Trustce
Pag¢ 4

Report of the Independent Auditors to the Trustees of
Portstewart Baptist Church
Opinion
We have audited the financial statements of Portstewart Baptist Church (the 'charity') for the year ended
31 December 2023 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow
Statement and notes to th¢ financial statements. including a summary of significant accounting policies. The
financial reporting framework that has been applied in their preparation is applicable law and United Kingdom
Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements..
give a true and fair view of the state of the charity's affairs as at 31 Decemb¢r 2023 and of its incoming
resources and application of resources, for the year then ¢nded.
have been properly prepared in accordanc¢ with United Kingdom Generally Accepted Accounting Practice.
and
have been prepared in accordance with the requirements of the Charities Act (Northern Ireland) 2008.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAS (UK)) and
applicable law. Our responsibilities under those standards are further described in the Auditors, responsibilities
for the audit of the financial statements section of our report. We are independent of the charity in accordance
with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the
FRC'S Ethical Standar<L and we have ￿lfilled our other ethical responsibilities in accordance with these
requirements. We believe that the audit evidence w¢ have obtained is sufficient and appropriate to provide a
basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trnstees, use of th¢ going concern basis of
accounting in tbe preparation of the financial statements is appropriate.
Based on the work w¢ have perfornied, we have not identified any material uncertainties relating to events or
conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a
going concern for a period of at least twelv¢ months from when the financial statements are autliorised for
issue.
Our responsibilities and the responsibiliti¢s of the trustees with respect to going roncem are described in the
relevant sections of this report.
Other infornlation
The trustees are responsible for the other inforn]ation. The other information comprises the infom]ation
included in the Annual Report, other than the financial statements and our Report of the Independent Auditors
thereon.
OUT opinion on the financial statements does not cover the other infonnation and, except to the extent otherwise
explicitly stated in our report. we do not ¢xpress any fonn of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other infonnation and,
in doing so. consider whether the other inforn]ation is materially incon51Stent with the financial statements OT
our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such
matcrial inconsistencies or apparent material misstatements, we are required to detern]ine whether this gives
rise to a material misstatement in the fmancial statem¢nts th¢ms¢lv¢s. If, based on the work we have p¢rforn]ed,
we conclude that th¢[¢ is a material misstatement of this other inforniation, w¢ ar¢ required to report that fact.
We hav¢ nothing to report in this regard.
Page 5

Report of the Independent Auditors to the Trustees of
Portstewart Baptist Church
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where the Charities (Accounts and Reports)
Regulations 2008 requires us to report to you if, in our opinion-.
the infonnation given in the Report of the Trustees is inconsistent in any material respect with the financial
statements. or
sufficient accounting records have not been kept. or
the financial statements are not in agreement with the accounting records and re￿rns. or
we have not received all the infonnation and explanations we require for our audit.
Responsibilities of trustees
As explained more fully in the Statement of Trustees, Responsibilities, the trustees are responsible for the
preparation of the financial statements which give a tru¢ and fair view, and for such internal control as the
trustees determine is necessary to enable the preparation of financial statements that are free from material
misstatement, whether due to fraud or ¢rror.
In preparing the financial statements, the trustees are responsible for assessing the charity's ability to continue
as a going concern, disclosing. as applicable, matters related to going concern and using the going concern
basis of accounting unless the trustccs either intend to liquidate the charity or to cease operations, or have no
realistic alternative but to do so.
Page 6

Report of the Independent Auditors to the Trustees of
Portstewart Baptist Church
Our responsibilities for the audit of the fInancial statements
We have been appoiiiced as auditors under Section 65(2) of the Charities Act (Northern Ireland) 2008 and
report in accordance with regulations made under Section 66 of that Act.
Our objectives are to obtain reasonable assurance about whether the fmancial statements as a whole are free
from material misstatement, whetheT due to fraud or e￿Or, and to issue a Report of th¢ Independent Auditors
that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an
audit conducted in accordance with ISAS (UK) will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and ar¢ ¢onsid¢r¢d material if, individually or in the aggregate,
they Could reasonably be expected to influence the economic decisions of users taken on the basis of these
financial statements.
The extent to which our procedures arc capable of d¢t¢cting irregularities, including fraud is detailed below..
Having considered the nattlre of the Charity and the sector in which it operates, we identified that the principal
risks of non-compliance with laws and regulations related to breaches of health and safety laws, employment
law and environmental regulations. We considered the extent to which non-compliance might have a material
effect on the financial statements.
We evaluated management's incentives and opportunities for fraudulent manipulation of the financial
statements (including the risk of override of controls) and determined that the principal risks were related to
incompleteness of income. Audit procedures perfonned included..
Assessment of compLianc¢ with key laws and regulations.
- Enquiry of those charged with governance including any known or suspected instances of non-compliance
with laws and regulations, potential litigation, and fraud.
Identifying and testing transactions for appropriat¢n¢s5, evaluating the rationale for significant transactions
outside what is normal for the charity and assessing whether th¢ judgments made in making accounting
¢stimates are indicative of potential bias, in order to assess thc risk of fraud through management ove￿Ide of
controls.
Analytical procedures to identify any unusual or unexpected relationships that may indicat¢ risks of material
misstatement due to fraud.
Challenging assumptions and judgments made by management in significant accounting estimates.
Reviewing the disclosures in the financial statements against the specific legal requirements.
Substantive t¢sting of Balance Sh¢¢t items, tog¢th¢r with a high l¢v¢l of individual account analysis.
Comparison of income disclos¢d in Financial Statements to original Bank Statements
We communicated relevant identified laws and regulations and potential fraud risks to all engagement team
members and remained alert to any indications of fraud or non-complianc¢ with laws and T¢gulations
throughout the audit.
There aTe inherent limitations in the audit procedures outlined above. We are less likely to b¢come aware of
instances with laws and regulations that are not closely related to events and transactions reflected in the
financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the
risk of not detecting on¢ resulting from erTor, as fraud may involve d¢liberate concealm¢nt.
A further description of our responsibilities for the audit of the financial statements is located on the Financial
Reporting Council's website at www.frc.org.uk/auditorsrcsponsibiliti¢s. This description fonns part of our
Report of the Indep¢ndent Auditors.
Page 7

Report of the Independent Auditors to the Trustees of
Portstewart Baptist Church
Use of our report
This report is made solely to the charity's trustees, as a body, in accordance with Part 4 of the Charities
(Accounts and Reports) Regulations (Northern Ireland) 2015. Our audit work has be¢n undertaken so that we
might state to the charity's trustees those matters we are r¢quir¢d to state to them in an auditors, report and for
no otheT puIpos¢. To the fullest extent perniitted by law, we do not accept or assume responsibility to anyone
other than the charity and the charity's trustees as a body, for our audit work, for this report, or for the opinions
we have fonned.
John Mccleary (Senior Statutory Auditor)
for and on behalf of Mccleary & Company Ltd
Chartered Accountants and Registered Auditors
Garvey Studios
14 Longstone Street
Lisburn
Co. Antrim
BT28 ITP
Date.. 25 September 2024
Pag¢ 8

Portstewart Baptist Church
Statement of Financial Activities
for the Year Ended 31 December 2023
31.12.23
Total
nds
31.12.22
Total
funds
Unrestricted Restricted
funds
funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
523.017
14,770
537,787
502,752
Oth¢r trading activities
Other incon]e
22,400
31,107
22,400
33,409
29,772
2,302
Total
576.524
17,072
593,596
584.255
EXPENDITURE ON
Charitable activities
Direct Costs
Support Costs
450,050
40,742
25,075
475.125
40,742
471,997
39,857
Total
490,792
25.075
515,867
511,854
NET IIYCOMEI(EXPENDITURE)
Transfers between funds
85,732
3,000
82,732
(8,003)
3,000
{5,003)
77,729
72,401
14
77,729
72,401
Other recognised gains1(losses)
Gains on revaluation of fixed assets
257,471
257,471
Net movement Èn funds
340,203
(5,003)
335,200
72,401
RECONCILIATION OF FUNDS
Total funds brought forward
4.318,709
7,840
4,326,549
4,254.148
TOTAL FUNDS CARRIED FORWARD
4,658,912
2,837
4,661,749
4.326.549
The notes fomi part of th¢sc financial statements
Page 9

Portstewart Baptist Church
Balance Sheet
31 December 2023
31.12.23
Total
funds
31.12.22
Total
funds
Unrestricted Restricted
funds
funds
Notes
FIXED ASSETS
Tangible assets
Investment property
10 3,856,967
11
550.000
3,856,967
550,000
3,705,603
466,851
4,406,967
4,406,967
4,172,454
CURRENT ASSETS
Debtors
Cash at bank
12
29,566
228,655
29,566
231.492
6,135
153.360
2,837
258,221
2,837
261,058
159,495
CREDITORS
Amounts falling due within one year
13
(6,276)
(6,276)
(5,400)
NET CURRENT ASSETS
251,945
2.837
254,782
154,095
TOTAL ASSETS LESS CURREIYT
LIABILITIES
4,658,912
2,837
4,661.749
4,326,549
NET ASSETS
4,658,912
2,837
4,661,749
4,326,549
14
Unrestricted thnd5
Restricted funds
4,658,912
2,837
4,318,709
7.840
TOTAL FUNDS
4,661,749
4.326.549
The financial statements were approved by the Board of Trustees and authorised for issu¢ on 25 S¢pt¢mb¢r
2024 and were signed on its behalf by:
Mr Derek Leighton - Trustee
Ms Brenda Blair - Trnstee
The notes fomi part of th¢s¢ fU￿n(la1 statements
Page 10

Portstewart Baptist Church
Cash Flow Statement
for the Year Ended 31 December 2023
31.12.23
31.12.22
Notes
Cash flows from operating activities
Cash generated from operations
78,132
103,454
Net cash provided by operating activities
78.132
103.454
Cash flows from investing aetivities
Purchase of tangible fixed assets
62,160
N¢t cash provided by/(used in) investing activities
62.160)
Change in Cash and cash equivalents
in the reporting period
Cash and cash equivalents at the
beginning of the reporting period
78,132
41,294
153.360
112,066
Cash and cash equivalents at the end
of the reporting period
231,492
153,360
The notes fonn part of these fll]ancial statements
Page 11

Portstewart Baptist Church
Notes to the Cash Flow Statement
for the Year Ended 31 December 2023
RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING
ACTIVITIES
31.12.23
31.12.22
Net income for the reporting period (as per the Statement of
Financial Activities}
Adjustments for:
D¢pr¢ciation charges
(IncTease)/decrease in debtOTS
Increase/(decrease) in creditors
77,729
72,401
22,958
(23,431)
876
20,928
12.725
2,600
Net cash provided by operations
78.132
103,454
ANALYSIS OF CHANGES IN NET FUNDS
At 1.1.23
Cash flow
At31.12.23
Net cash
Cash at bank and in hand
153,360
78,132
231,492
153,360
78.132
231,492
Total
153,360
78,132
231,492
The notes fonn part of these fu￿nCIal statements
Page 12

Portstewart Baptist Church
Note5 to the Financial Statements
for the Year Ended 31 December 2023
ACCOUNTING POLICIES
Basis of preparing the fInancial statements
The financial statements of the charity, which is a public benefit entity under FRS 102. have been
prepared in accordarAce with the Charities SORP (FRS102) 'Accounting and Reporting by Charities..
Statement of Recommended Practice applicable to charities prepaiing their accounts in accordance with
Financial Reporting Standards applicable in the UK and Republic of Ireland (FRS102) (effective I
January 2019), and the Charities Act (Northern Ireland) 2008.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the
funds, it is probable that the in¢om¢ will be received and the amount can be measured r¢liably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing
the charity to that expenditure, it is probable that a transfer of economic benefits will be required in
settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on
an accruals basis and has been classifi¢d under headings that aggregate all cost related to the category.
Where costs cannot be directly attributed to particular headings they have been allocated to activities
on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is providcd at the following annual Tates in order to ￿lte off each asset over its estimated
useful life.
Fixtures and fittings
20 /0 on r¢ducing balance
Investment property
Investment propety is shown at most recent valuation. Any aggregate surplus or deficit arising from
changes in fair valu¢ is recognised in the Statement of Financial Activities.
Taxation
The charity is exempt from tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with th¢ charitable objectives at the discretion of th¢
trnstees.
Restricted funds can only be used for particular r¢strict¢d purposes within the objects of the charity.
Restrictions ari5¢ when specified by the donor or when fund5 are raised for partÉcular restricted
purposes.
Pension costs and other post-retirement benefit5
The charity operates a d¢fined contribution pension schen]e. Contributions payabl¢ to the charity's
pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Page 13
continued...

Portstewart Baptist Church
Iyotes to the Financial Statements - continued
for the Year Ended 31 December 2023
DONATIONS AND LEGACIES
31.12.23
31.12.22
Donations
Gift aid
463,474
74,313
437,177
65,575
537,787
502,752
OTHER TRADING ACTIVITIES
31.12.23
31.12.22
Chalet income
Premises and propety rental
7.889
14,511
16,357
13,415
22,400
29,772
OTHER INCOME
31.12.23
31.12.22
Other income
Special event income
Baby basics donations
Insurance claims
7,455
23,652
2.302
2,782
38,900
2.462
7,587
33,409
51,731
CHARITABLE ACTIVITIES COSTS
Support
costs (see
note 6)
Direct
Costs
Totals
Direct Costs
Support Costs
475,125
475,125
40,742
40,742
475,125
40,742
515,867
Pag¢ 14
continued...

Portstewart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
SUPPORT COSTS
Governance
costs
Finan¢¢
Other
Totals
Support Costs
3,982
29,909
6.851
40,742
TRUSTEES, REMUNERATION AND BENEFITS
31.12.23
31.12.22
Trustees, salaries
Trustees, social security
Trustees, pension contributions to defined benefit schemes
62,873
3,612
5.135
72,343
5.209
5.755
71,620
83,307
Trustees, expenses
31.12.23
31.12.22
Trustees, expenses
2,676
4,721
STAFF COSTS
31.12.23
31.12.22
Wages and salaries
Social security costs
Other pension costs
139,105
8,129
136,967
8,330
9.343
156,729
l54,640
The average monthly number of employees during tb¢ year was as follows:
31.12.23
31.12.22
Pastoral and Administration
No employees received emoluments in excess of £60,000.
Page 15
ontinued...

Portstewart Baptist Church
Notes to the Financial Statements - contxnued
for the Year Ended 31 December 2023
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted
funds
funds
Total
funds
INCOME AND ENDOWMENTS FROM
Donations and legacies
471.705
31.047
502,752
Other trading activities
Oth¢r income
29,772
49,269
29,772
51,731
2.462
Total
550,746
33,509
584,255
EXPENDITURE ON
Charitable activities
Dir¢¢t Costs
Support Costs
448,422
39,857
23,575
471,997
39,857
Total
488,279
23,575
511,854
NET INCOME
Transfers betiveen funds
62.467
22,997
9.934
22,997)
72,401
Net movement in funds
85,464
(13,063)
72.401
RECOIYCILIATION OF FUNDS
Total funds bTought forward
4,233,245
20,903
4,254.148
TOTAL FUNDS CARRIED
FORWARD
4,318,709
7,840
4,326,549
Page 16
continued...

Portsteivart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
10. TANGIBLE FIXED ASSETS
Fixtures
Freehold
property
fittings
Totals
COST
At l January 2023
Reclassification
3.590.813
174,322
176,493
3.767,306
174.322
At 31 December 2023
3,765,135
176,493
3,941,628
DEPRECIATION
At l January 2023
Charge for year
61,703
22,958
61,703
22.958
At 31 December 2023
84,661
84.661
NET BOOK VALUE
At 31 December 2023
3,765.135
91,832
3,856,967
At 31 December 2022
3.590,813
114,790
3,705,603
11.
INVESTMENT PROPERTY
FAIR VALUE
At l January 2023
Reclassification
Revaluation
466,851
(174,322)
257 471
At 31 December 2023
550 000
NET BOOK VALUE
At 31 December 2023
At 31 December 2022
51
12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23
31.12.22
Accrued income
Prepayments
22,107
7,459
6,135
29.566
6,135
Page 17
continued...

Portsteivart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23
31.12.22
Other Creditors
6.276
5,400
14. MOVEMENT IN FUNDS
Net
movement
in fimds
Transfers
between
funds
At
31.12.23
At 1.1.23
Unrestricted funds
General Fund
GeneTal Revaluation Fund
Missionary Fund
4,318,709
145,235
257,471
59,503)
(62,503)
4,401,441
257,471
59,503
4,318,709
343,203
(3,000) 4,658,912
Restricted funds
Retiring Offering
Other Restricted Funds
Baby Basics Fund
5,175
746
1,919
(5,175)
(659)
(2,169)
87
2,750
3,000
7,840
8,003
3,000
2,837
TOTAL FUNDS
4,326,549
335,200
4,661,749
Net movement in funds. included in the above are as follows:
Incoming Resources
resources
expended
Gains & Movement
Losses
in ￿llds
Unrestricted funds
G¢neral Funds
General Revaluation Fund
Missionary Fund
567.906 (422,671)
145,235
257,471
257,471
576,524
(490,792) 257,471
343,203
Restricted Funds
Retiring Offering
Other Restricted Funds
Baby Basics Fund
6,603
8,167
(11,778)
(8.826)
(5,175)
(659)
TOTAL FUNDS
Page 18
continued...

Portstewart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
14. MOVEMENT IN FUNDS - continued
Comparatives for movement in funds
Net
movement
in funds
Transfers
bettveen
funds
At
31.12.22
At 1.1.22
Unrestricted funds
General Fund
Missionary Fund
4,179,998
53,247
115,714
53,247)
22,997
4,318,709
4,233,245
62,467
22,997
4,318,709
Restricted funds
Building Fund
Retiring Offering
Other Restricted Funds
Baby Basics Fund
17,308
7,545
5,175
526
(24,853)
5,175
746
1,919
364
(144)
2,000
20,903
9,934
22.997
7,840
TOTAL FUNDS
4,254,148
72,401
4.326,549
Comparative net movement in funds, included in the above are as follows:
Incoming
Tesources
Resources
expended
Movement
in funds
Unrestricted funds
General Fund
Missionary Fund
543.519
7.227
(427,805)
115,714
550,746
(488,279)
62.467
Restricted funds
Building Fund
Retiring Offering
Other Restricted Funds
Baby Basics Fund
7,545
20,677
2,825
2,462
7,545
5,175
526
3,3 12)
(15,502)
(2,299}
(5,774)
33,509
23,575)
9,934
TOTAL FUNDS
584.255
511.854)
72,401
Page 19
ontinued...

Portsteivart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
14. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined position is as follows:
Net
movement
in funds
Transfers
between
funds
At
31.12.23
At 1.1.22
Unrestricted funds
General Fund
General Rcvaluation Fund
Missionary Fund
4,179,998
260,949
257,471
112,750)
(39,506)
4,401,441
257,471
53,247
59,503
4,233,245
405,670
19,997
4,658,912
Restricted funds
Building Fund
Other Restricted Funds
Baby Basics Fund
17,308
364
3,231
7,545
(133)
(24,853)
(144}
5,000
87
2,750
20,903
1,931
19,997
2,837
TOTAL FUNDS
4,254,148
407,601
4,661,749
A current year 12 months and prior year 12 months combined net movement in funds. included in the
above are as follows..
Incoming Resources
resources
expended
Gains & Movement
Losses
in funds
Unrestricted funds
General Funds
General Revaluation Fund
Missionary Fund
1,111,425
{850,476)
260,949
257,471
112750
257,471
128 595
1,127,270
(979,071)
257,471
405,670
Restricted Funds
Building Fund
Retiring Offering
Other R¢stricted Funds
Baby Basics Fund
7,545
27,280
10,992
7.545
(27,280)
(11,125)
10 245)
(133)
TOTAL FUNDS
1027 721
407
Page 20
continued...

Portstewart Baptist Church
Notes to the Financial Statements - continued
for the Year Ended 31 December 2023
15. RELATED PARTY DISCLOSURES
Trustees, remuneration and expenses are detailed in note 7. Remuneration and expenses paid to
trustees relates solely to their duties as employee5. These were the only related paty transactions in the
yeaT ended 31 December 2023.
Page 21

Portstewart Baptist Church
Detailed Statement of Financial Activities
for the Year Ended 31 December 2023
31.12.23
31.12.22
INCOME AND ENDOWMENTS
Donations and legacies
Donations
Gift aid
463,474
74,313
437,177
65,575
537,787
502,752
Other trading activities
Chalet income
Premises and house rental
7,889
14,511
16,357
13,415
22,400
29,772
Other income
Other income
Special ¢v¢nt income
Baby basics donations
Insurance claims
7,455
23.652
2,302
2,782
38.900
2,462
7,587
33,409
51,731
Total incoming resources
593,596
584,255
EXPENDITURE
Charitable activities
Trustees, salaries
Trustees, social security
Trustees, pension contributions
Trustees, expenses
Wages
Social security
P¢nsions
62,873
3,612
5,135
2,676
76,232
4,517
4.360
72,343
5,209
5,755
4,721
64,624
3,121
3,588
f 13
Light and heat
Insurance
Telephone
Advertising
Chalet costs
Other donations and subscriptions
Youth organisation costs
Food and diink costs
Carried forward
36,814
7,569
3,047
2,893
4,070
20,593
12.278
14,397
261,066
48,016
8,030
3.588
7,822
3,331
13.196
9,296
9,420
262,060
Page 22

Portstewart Baptist Church
Detailed Statement of Financial Activities
for the Year Ended 31 December 2023
31.12.23
31.12.22
Charitable activities
Brought forward
Audio visual expenses
Visiting speakers
Staff expenses
Repairs and maintenanc¢
Specified expendimre
Other ministry expenses
Missionary fund distribution5
Retiring offerings distributions
Special event expenses
Baby basics expenditure
261,066
1,691
4,455
3,672
52,381
8,826
13,261
68,121
11.778
45,403
4,471
262,060
10,524
2,950
1,123
44,626
2,299
10,106
60,474
15,502
56,559
5,774
475,125
471,997
Support costs
Finance
Bank charges
3,982
2,069
Other
Insurance
Postage and stationery
Sundiies
Fixtures and fittings depreciation
915
4,936
I,ioo
22,958
661
3,960
4,853
20,928
29,909
30,402
Governance costs
Accountancy and legal fees
6,851
7,386
Total resources expended
515,867
511,854
Net income
77,729
72.401
This page does not fom part of the statutory financial statements
Page 23