Page 17
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING THE INCOME AND
EXPENDITURE ACCOUNT)
YEAR ENDED 30 JUNE 2024
Total
Funds
2024
Total
Funds
2023
Unrestricted Restricted
Funds
Funds
Note
INCOMING RESOURCES
Incoming resources from generating funds..
Voluntary income
Activ ities for gienerating fiinds
Investment income
Incomiiig resources froin cliaritable activities
Other incoming resoiirces
59,659
206,039
751
47,096
5,217
82,980
18S,928
817
165,663
9,793
5,000
211,039
751
156,873
4,027
109,777
TOTAL INCOMING RESOURCES
318,762
114,777
433,539
445,181
RESOURCF.S EXPENDED
Charilable activiti¢5
Governance costs
244,2£3
11,419
144,808
389,061
11,419
399,085
4,680
TOTAL RESOURCES EXPENDED
255,672
144,808
400,480
403,765
NET INCOMING I (OUTGOING)
RESC)URCF.S IIEFORE TRANSFERS
Transfer betwecii l uiids
63,090
(23,531)
(30,031)
23,531
41,416
OTHER RECOC.NISED LOSSES
Gain/(Loss) on revaluation of iiivestments
NET INCOMING RF.SOURCES FOR THE
YEAR
RECONCILIATION OF FUNDS
Total fiinds broughi forward
TOTAL FUNDS CARRIED FORWARD
633
633
(15J28)
40,192
(6,500)
33,059
26,088
89,152
9,000
98,152
72,064
129,344
2,500
131,211
98,153
The Statement of Financial Activities includes al I gains and losses in the year and therefore
a stateinent of total recognised gains and losscs lias not been prepared.
All of the above amounts relate to continliing activities.
The notes on pages 18 to 25 fomi part of these financial statements.

Page 18
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
BALANCE SHEET
30 JUNE 2024
2024
2023
Note
FIXED ASSETS
Tangible assets
Investments
13
14
26,655
15,759
15,126
CURRENT ASSETS
Debtors
Cash at bank and in hand
42,414
15,126
15
21,756
73,686
10,857
83,258
CREDITORS: Amounts falling due within one
year
95,442
94,115
16
6,012
11,089
NET CURRENT ASSETS
89,430
83,026
NET ASSETS
131,844
98,152
FUNDS
Restricted income fiinds
Unrestricted income funds
TOTAL FUNDS
17
18
2500
129J44
9,000
89,152
131,844
98,152
These accounts have been prepared in accordance with the provisions applicable to companies SLibject
to the small companies, regime and in accordance with Charities SORP (FRS 102).
The dlrectors are satisfied that the company is entitled to exemption from the provisions of the
Companies Act 2006 (the Act) relating to the aiidit of tlie financial statements for ilie year by virtue of
section 477(2) relating to small companies, and that no member or members have requested an aiidit
pursuant to sectton 476(1) of the Act.
The directors acknowledge their responsibilities for..
(i) ensuring that the company keeps adequate accoiinting records which comply with section 386 of
the Act, and
(li) preparing financial stateincnts which give a true and fair view of the state of affairs of the company
as at the end of the financial year and of its sui'plus or deficit for the financial year in accordance
with the requirements of section 393, and whicli otheNiise comply with the requirements of the
Act relating to fiiiancial statements, 50 far as applicable to the company.
These financial statements were approved by the meinbers of the committee on the
and are signed o
their behalf by:
RTH
Direc
DR I TAYLOR
Director
41,1¥
Date..
..24.Iql Ir.....
Company Registration Number". NJ680339

Page 19
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
STATEMENT OF CASH FLOWS
YEAR ENDED 30 JUNE 2024
2024
2023
Note
Cash flow from operating activities
Net cash flow from operating activities
20
25,144
39,111
25,144
39,111
Investing activities
Purchase of tangible fixed assets
(34,716)
Net (decrease)lincrease in cash and cash equivalents
(9,572)
39,111
Cash and cash equivalents at 30 June 2023
Cash and cash equivalents at 30 June 2024
83,258
44,147
73,686
83,258
Cash and cash equivalents consist of -
Cash at bank and in liand
73,686
83,258
Cash and cash equivalent5 at 30 June 2024
73,686
83,258

Page 20
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30 JUNE 2024
ACCOUNTING POLICIES
General information and basis of accounting
Church of Ireland and Methodisl Chaplaincy Belfast is a charitable company limited by guarantee
and does not have any sharc capital. It registered as a charity with The Charity Commission for
Northem Ireland on 20 January 2022 and it is in¢orporat¢d in Northern Ireland. The address of the
registered office is given in the charity information on page l of these financial statements.
The charitable company constitutes a public benefit entity as defined by FRS 102.
Statement of compliance
The financial statements have been prepared in compliance with Accounting and Reporting by
Charities: Statement of Recommended Practice applicable to charities preparing their accounts in
accordance with the Financial Reporting Standard applicable in the United Kingydom and Republic
of Ireland (FRS 102), the Charities Act (Northern Ireland) 2008, The Charities (Accounts and
Reports) Regulations (Northeni Ireland) 2015 aiid the Companies Act 2006 and UK Generally
Accepted Practice as it applies from l Janiiary 2015.
The financial statements are prepared on a g70ing concern basis under the historical cost convention,
modified to inLlude certain items at fair value. The financial statements are prepared in sterling
which is the functional currency of the charity and rounded to the nearest £ l.
The significant accoiinting policies are set out below. The directors consider that these accounting
policies are suitable, have been consistently applied and are supported by reasonable and prudent
judgement and estimates.
Fund accounting- unrestricted funds
The company's unrestricted funds consist of a General Fund which is expendable at the discretion
of the directors in furtherance of the charitable objects of the company. The directors may at their
discretion designate funds for specific purposes biit the designation does not legally restrict the
directors, discretion to apply th¢ funds.
Income recognition
All income is incliided in the Statement of Financial Activities (SOFA) whcn the charity is legal ly
entitled to the income after any performance conditions have been met, the amoiint can bc
measured reliably and it is probable that the income will be received.
For donatioiis to be recognis¢d the charity will have been notified of the ainounts and the settlement
date in writing. If there are conditions attached to the donation and this requires a level of
performance before entitlement can bc obtained Ihen income is deferred iintil those conditions arc
rully met or th¢ flilfilment of those conditions is within the control of the charity and it is probable
tliat they will be fulfilled.
Donated facilities and donated professional services are recognised in income at their fair value
when their economic benefit is probable, it can be measured reliably and the cliarity has control
over the item. Fair value is determined on tlie basis of tlie value of the gift to the charity. For
exaiiiple the amoiint the charity would be wil l ing to pay in tlie open market for siich facil ities and
services. A corresponding amount is recognised in expenditiire.

Page 21
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
ACCOUNTING POLICIES (conlinued)
Income recognition (conlinued)
No ainount is included in the financial statements for volunteer time in line with the SORP (FRS
102). Further detail is givcn in the Directors, Annual Report.
Where practicable, gifts in kind donated for distribution to the beneficiaries of the charity are
included in slock and donations in the financial statements upon receipt. If it is impracticable to
assess the fair value at receipt or if the costs to undertake such a valuation outweigh any benefits,
then the fair value is rccogynised as a component of donations when it is distributed and an
equivalent amount recognised as charitable expenditure.
Voluntary income received by way of donations and gift is credited to revenue on a receivable
basis.
Fixed asset gifts in kiild are recogFnised when receivable and are included at fair value. They are
not deferred over the life of the asset,
For legacies, entitlement is the earlier of the charity being notified of an impending distribLltion or
the legFacy being received. At this point income is recognised. On occasion legFacies will be notified
to the charity however it is not possible to measure the amount expected to be distributed. On tliese
occasions, the legacy is treated as a contingenl asset and disclosed.
Investmenl income is interest earned through liolding cash at bank. Interest income is recognised
when receivable.
Expendkture recognition
All expenditLire is accollllted for on an accruals basis and has been classified uiider headings that
agygiregyate all costs related to the categynry. Expenditlire is recognised wliere there is a leg7al or
coiistrLlCtive obligyalion lo make payillents to third Pi?rties, it is probable that the settleinent will be
reqLiired and the amoiinl of the obl igiltion ¢<ll) be measured reliably.
Where costs cannot be directly attribLlted to a particiilar hcading they have been allocated to
aLtivities on a basis consistent with the iise of the resources. Staff costs and overhead expenses are
allocaled io activities on tlie basis of staff lime spent on those activities.
Irrecoverable VAT is charged as an expense against the activity for which expenditure arose.
Fund-raisiiig costs are those incurred in seeking voliintary contributions and do not inclLide the
costs of disscminating infom]ation in support of the charitable activities.
Tangible fixed assets
Tangible fixed assets are measured at cost.
Depreciation is recognised to write off the costs of the assets over their useful lives on the following
basis:_
Equiptnent
Fixtures and fittings
200/0 - 33 % straight line
250/0 Straight line

Page 22
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
ACCOUNTING POLICIES (conlinued)
Value Added Tax
The charity is not registered for VAT purposes, therefore expenditure is shown gross of VAT.
Taxation
As a charity, the company bcnefits from various exemptions afforded by tax legislation. It is
thercforc not liable to corporation tax on income or gains falling due within those exemptions.
Recovery is made of tax dcducted from receipts under gift aid.
Going concern
The financial statements have been prepared on a going concern basis. The Directors consider the
basis to be appropriate assuming that the charity has adequate financial support from the bankers
and related parties.
Voluntary income
Unrestricted
Funds
Total for
year
Total Last
year
Subscriptions and tax refiind
Parish subscriptions
ChLirch activities
Utility grants
Diocesan grants Conor
Down and Droinore
Salary contribution- RCB
LCB granl
ChLirch of Resurrection FWO
37,121
6,242
37,121
6,242
34,277
5,934
908
4,200
7,344
4,190
3,000
4,190
3.000
23,331
4,000
5,106
4,000
5,106
6,986
59,657
59,657
82,980
Activities from generating funds
Unrestricted Restricted
Funds
Funds
Total for
year
Total Last
year
Resideiit students
Vacation residency
Student ministry
Worship Academy fees
Stiident bursary
193,134
7,827
193,134
7,827
178,806
3,193
3,929
5,078
5,078
5,000
5,000
206,039
5,000
211,039
185,928

Page 23
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
Investment income
Unrestricted
Funds
Total for
year
Total Last
Year
Income from Chiirch of Ircland Trustees Assts
Dividend iiicome (Boyd Bequest)
Bank interest
302
295
154
302
295
154
562
255
751
751
817
Incoming resources from charitable activities
Unrestrictcd Restricted
Funds
Funds
Total for
year
Total Last
Year
Belfast Chaplaincy development project
salary costs
Metliodist Horne Mission Grants
Iiicome for Missioii Teams
109,777
109,777
47,096
91,748
33,130
40,785
47,096
47,096
109,777
156,873
165,663
Other incoming resources
Unreslricted
Funds
Total for
year
Total Last
Year
Use of tlie Hub
Income from Archdeaconry role
Stiident committee
Siindry
4,746
4,746
6,081
259
2,873
471
471
5,217
5,217
9,793
Analysis of expenditure on charitable activities
Activities
undcrtaken
directly
Support
costs
Total for
year
Total Last
Year
Residential & outreach
389,061
11,419
400,480
403,765
389,061
11,419
400,480
403,765

Pag8 24
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
Allocation of support costs
Basis of
allocatAon
Total for
year
Total Last
Year
Ministry
Governance (note 9)
Cost
11,419
11,419
4,680
11,419
11,419
4,680
Governance costs
Unreslricted
Funds
TotAI for
yeydr
Total Last
Year
Independent examiner's fees
Legal & professional
Other financial costs
775
10,079
565
775
10,079
565
3,375
1,305
11,419
11,419
4,680
10. Net income for the year
This is stated after charging..
Total for
year
Total Last
Year
Depreciation
Operating lease rentals
8,061

Page 25
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
I l. Directors, and key manydgement personnel remuneration and expenses
The key management personnel are considered to bc the trustees.
The trustees neither received nor waived any remiineration during the year (2023 - Nil).
The trustees did not have any expenses reimbursed diiring the year (2023 - Nil).
12. Staff costs and employee benefits
Total stalT costs were as follows:
Total for
year
Total Last
Year
Wagies and salaries
SoLial seciirity costs
Otlier pension costs
191,516
10,111
14290
183,171
10,773
14,048
215,917
207,992
Al located to..
Total for
Year
Total Last
Year
Residential & outreach
215,917
207,992
215,917
207,992
Particulars of employees:
Tlie avcragyL monthly nlimber of einployees incliidingy the directors during the year, calciilated on
the basis of fiill-time eqiiivalents, was as follows..
Total for
year
Total Last
Year
Management
Resideiitial
Oiitreach
No employee received remiineration of more than £60,000 during tlie year.

Page 26
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
13. Tangible fixed assets
Fixtures and
rittings
Equipment
Total
Cost
At l July 2023
Additions
19,240
15,476
34,716
At 30 June 2024
19,240
15,476
34,716
Depr6clation
At l July 2023
Charge for the year
At 30 June 2024
4,193
4,193
3,868
3,868
8,061
8,061
Net book value
At 30 June 2024
15,047
11,608
At 30 June 2023
14. Investments
2024
2023
Market value at 30 June 2024
15,759
15,126
Investments reflect holdings in to two beqiiests held in unit trusts- Miss Annie Boyd (Ballycastle)
Memorial Liidowment & Mrs S tiraliam Bequest.
The fair value of investments is determined by reference to the valuations provided by RCB Unit
TrLlSts ai 30, Jiine 2024.
15. Debtors
2024
2023
Other debtors
21,757
10,857
16. Creditors: Amounts falling due within one year
2024
2023
PAYE and social security
Accruals
2,280
8,809
5,127
6,012
11,089

Page 27
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
17. Restricted funds
Balance at
30 June 2023
Balance as at
30 .lune 2024
Income Expenditure
Transfers
Restricted funds
9,000
114,777
(144,808)
(144,808)
23,531
2,500
9,000
114,777
23,531
2,500
Balance at
30 June 2022
Balance as at
30 June 2023
Income Expenditure
Transfers
Restricted fiinds
165,663
(191,128)
(191,128)
34,465
9,000
165,663
34,465
9,000
18. Unrestricted funds
Balance at
30 June 2023 Income Expenditure Transfers
Balance as at
Gain 30 June 2024
General Fuiids
89,152 318,762
(255,672) {23,531)
(255,672) (23,531)
633
129,344
89,152 318,762
633
129,344
Balance at
30 June 2022 Income Expenditure Transfers
Balance as at
Loss 30 June 2023
General Fiinds
72,064 278,886
(212,637)
(212,637)
(34,465) (15,328)
(34,465) (15,328)
89,152
72,064 278,886
89,152
Unre.¥tricledfiind,s.'
Geiieral fund
The unrestricted funds of the charity consist of a G¢ii¢ral Fund which is expendable at ihe
discrelion of the triistees in fiirtherance of the charitable objectives of the charity and which lias
not been designated for other purposes.
19. Transfer between funds
The transfer between unrestricted and iinrestricted funds of £23,531 (2023 £34,465) represents
that difference between the restricted fiinding received towards staffing costs and chaplaincy's
match funding from unrestricted funds.

Page 28
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 30 JUNE 2024
20. Analysis of net assets between funds
Tangible Net current
rixed assets
assets
As at 30 June 2024
Total
Unrestricted Funds
Restricted Funds
42,414
84,430
2,500
126,844
2,SOO
Total Funds
42,414
86,930
129J44
Tangible Net current
rixed assets
assets
As at 30 June 2023
Total
Unrestricted Funds
Restricted Funds
15,126
73,394
9,000
88,520
9,000
Total Funds
15,126
82,394
97,520
21. Reconciliation of net income to net cash flow from operating activities
Total for
year
Total Last
year
Net income for year
33,059
25,456
Depreciation
Decrease in creditors
Increase in debtors
Decrease in investments
8,061
(5,077)
(10,899)
(609)
(1,060)
15,324
39,111
Nct cash flow from operating activities
25,144
22. Related party transactions
With a number of trustees being nominated represciitatives from and therefore tithingF members
of - the Chiirch of the Resiirreclion (TrLlSt¢¢s Report, p.5), a total of £4,450 (2023 £311) is
recorded as collated income for tlie year to 30, June 2024.
Expenses of £1,489 were paid to one trustee- Rev Danielle Mccullagh - for costs incurred in the
course of their work on behalf of the charity as chaplain.
23. Company limited by guarantee
The company is limited by guarantee and has no share capital.
On a winding up members may be reqiiired to contribute a maximum of £1.

Page 29
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
DETAILED STATEMENT OF FINANCIAL ACTIVITIES
YEAR ENDED 30 JUNE 2024
Total for
year
Total Last
year
INCOMIING RESOURCES
VOLUNTARY INCOME
Subscriptions and tax refund
Parish SLibscriptions
Church Activities
Util ity grants
Diocesan grants Conor
Down and Dromore
Salary contribution - RCB
RCB
Church of the Resiirrection FWO
37,121
6,242
34,277
5,934
908
4,200
7,344
4,190
3,000
23,331
4,000
5,106
6,986
59,659
82,980
ACTIVITIES FOR GENERATING FUNDS
Resident students
Vacation residency
StLideiit tninistry
Worsliip Acadeiny fees
Student bursary
193,134
7,827
178,806
3,193
3,929
5,078
211,039
185,928
INVFSTMENT INCOME
Income froiii Cliurcl) ot" I reland TrLlStees Assts
Dividend income (Boyd Bequest)
Bank interest
302
295
154
562
255
751
817
INCOMING RESOURCES FROM CHARITABLE
ACTIVITIES
Belt"ast c.haplaincy development project- salary costs
Methodi.%t Horne Mission Grants
Income for Mission Teams
109,777
47,096
91,748
33,130
40,785
156,873
165,663
OTHFR INCOMING RESOURCES
Use of tlie Hub
Income from Archdeaconry role
Student committee
Sundry
4,746
6,061
259
2,873
580
471
5,217
9,773
TOTAL INCOMING RESOURCES
433,539
445,181

Page 30
CHURCH OF IRELAND AND METHODIST CHAPLAINCY BELFAST
COMPANY LIMITED BY GUARANTEE
DETAILED STATEMENT OF FINANCIAL ACTIVITIES
YEAR ENDED 30 JUNE 2024
For the
year
Total
Last year
RESOURCES EXPENDED
CHARITABLE ACTIVITIES
Costs of the l-ILib Café
Wages & salaries
Pension costs
Ground rent, rates and insurance
Light & heat
Repairs & maintenance
Telephone & internet
Computer expenses
Charitable donations
Training
Office expenses
HoLisekeepingF expenses
Outreacli and iiiission expenses
Ministry expenses
Biirsary payments
Worship Academy expenses
General expenses
Deprecialion
2,607
193,944
14,048
16,300
44,113
52,670
6,693
201,627
14,290
14,323
53,640
33,669
1,859
11,052
2,150
8,983
12,755
4,969
13,742
2,500
2,811
2,630
8,061
782
540
1,784
2,471
34,382
24,192
4,559
389,061
399,085
GOVERNANCE COSTS
Independent examiners, fees
Legal & professional
Bai)k fees and intcrcst
775
10,079
565
3,375
1,305
11,419
4,680
TOTAL RESOURCES EXPENDED
400,480
403,765
NET INCOMING REI SOURCES FOR THE YEAR BEFORE
TRANSFERS & OTHER GAINS
33,059
40,784