The Swan Youth Project Lfimfited
(A company limited by guaTant¢e)
Dire¢tors' report and fmaneial statements
for the year ended 311 June 2024
Con]pany registration number 02947322
Registered charity number 1039966
Bianca Permal FCA
Dux Advisory Limited
Chartered A¢¢ountants
Suite I
Amersham House
Mill Street
Berkhamsted
Hertfordshire
HP4 2DT

The Swan Youth Project Limited
Company information
Directors
MTS S SWa￿riCk Chair
Mrs J Jacques
Mr T Streater (resigned 22 March 2024)
MTS K Rogers
Mrs V Sindernw
Ms H Rognaldsen
Mr R Fr¢edman
Ms K Ashton (appointed 16 May 2024}
Company number
02947322
Register¢d charity number
1039966
Registered offic¢
1371139 High Street
Berkhamsted
H¢rtfordshire
HP4 3HH
Independent Examiner
Bianca Pennal FCA
Dux Advisory Limit¢d
Chartered AccounÉants
Suite I
Amersham House
Mill Street
Berkhamsted
Hertfordshire
HP4 2DT
Bankers
Barclays Bank PLC

The Swan Youth Project Lin)ited
Contsnts
Page
Directors, report
Independent examinevs report
stst¢ment of financial activities
Balanc¢ sheet
9-10
Notes to th¢ financial statements
11-20

The Swan Youth Project Limited
Directors, Report for the year ended 30 June 2024
The Past Year - Change, Suecesses and Challenges
The Swan Youth Project (SYP) continues lo prioritise the importance of providing youth s¢rvi¢¢s whilst so many
faciliti¢s ar¢ closing due to a lack of funding. Unfortunat¢ly many of the challenges outlined in last year's directors
report Continue whilst at th¢ same time sources of fiulding are contracting and in many cases disappearing. In
exercising our core purpose, the Swan has witnessed a tsngible impact from the cost-of-living Crisis with many
members having food at the c¢ntre as their main ¢v¢ning m¢al (we also provide healthy snacks when ¢llgag￿ in
outreach wotk). Thus, our expenditure on food has incr¢as¢d despite donations from FareShaTe and others. Since
the change in the 'best before dates,, we have also seen a drop in the number and quantlty of donations. It should
be not¢d that Waitrose in Berkhamst¢d recognise the challenges we fac¢ and continue to be generous supporters of
the SYP.
We are working closely with Schools to address issues wh¢r¢ members and families are strnggling and in
conjunction with support services we offer help where we are able. We see a range of mental health issues from
low level anxiety to serious self-harn]. all of which has required a considerable amount of input from staff, with
further training required to increase expertise.
Our work with various organisations has provided the funding and support to deliver programmes to specifically
address these changing and increased needs. our particular thanks to HertfoTdshir¢ County Council's Building Lrf¢
Chances programme which has funded two large programmes that continue into the new financial year
Collaboration and sign-posting to services has lllcr&￿ed and has b¢en successful. W¢ work very closely with our
feeder school, Ashlyns, and support students as required. We contillue to expand our reach by going into the primary
schools to talk about th¢ work of the Swan Youth Project, especially to students in Y¢ar 6 who are transitioning to
secondary school. This was a need we identifi¢d due to the impact of COVID and lack of socialisation skills amongst
this demographic. We hav¢ worked with Community Action Dacorum to help s￿dentS with their CV writing and
have signpost¢d work exp¢ri¢nce sMdents.
We have also continued to work Closely with local churches to deliver the HCF HAPpy Programme for children in
r¢ceipt of fr¢¢ school meals as well as taking part in celebrations such as Sukkot at St Peters Chur¢h. We also
w0￿¢d with the Rotary Club to raise funds for the Swan Youth Project and also empower our volunteers.
Funding from a variety of grants has enabled us to deliver a range ofprogramrnes, and activities. We have continued
running our Cookery Life skills for Year 12 students, gardening projects in our newly refurbished coutyard WAth
Hanako and tnany mor¢ life enriching experiences.
The financial support and encouragement from Berkhamsted Town Council is pivotal to provide a Programme of
services for our members. It also enables us to look at opportunities for staff training and expansion of the existing
team.
Looking ahead
We continue to see more mental health issues with the volume and complexity increasing. This means more
signposting to services and liaison with families and schools so that w¢ are involved in providing a positive circle
of support. We anticipate we will continue to see this increase into 2025 due to the increased pressures on other
youth provision services, which encourages and requires us to expand our team and its expertise.
Page I

The Swan Youth Project Limited
Dlrectors, Report for the year ended 30 June 2024 (continued)
Our Constant and greatest challenge is to secure funding as far ￿ possible into the ￿ture. Put sixnply the level of
fi￿d1Thg detern]ines the resour¢es and activities we can deliver with sustainable. secure funding being critical to
developing and delivering multi-year programm¢s.
Our Board of Trustees is currently engag¢d in seeking opportunities for local business partnerships so that w¢ can
diversify our sourc¢s of in¢ome, thus reducing our dq)¢nd¢ncy on restricted grants income. This will also enable
greater flexibility for futyre programme delivery. The directors have spent an away d&y focused on diverse areas of
funding and continue to do all possibl¢ to increase fimding streams.
As with other youth provision services. stsff re¢ruilment and retention remains difficult, however, we have refined
our r¢¢ruitment process and now hav¢ a strong team in place which giv¢s us ￿nfidence for the ￿ture.
We have and will continue to be proactive so that we can best support our members and families. We are always
working to incr¢ase the positive impact we can have addressing the macro societal ne¢ds that we encounter daily
on a micro level. Our young peopl¢ continue to be the priority and we strive to support them as b¢st w¢ can.
Structure, Governance and Management
The Swan Youth Project Limit¢d ("SYP") is a registered charity and company limited by guarantee and governed
by its Constitution. Its purpose is th¢ provision of a safe recr¢ational facility with an associated activity progranllne
for the young people of Berkhamsted and the sum)unding area.
The SYP was originally established with the aim of purchasing The Swan Inn in Berkhamsted, which at th¢ time
was a sixteenth century coaching inn in danger of becoming derelict, and to develop it for the benefit of the young
peopl¢ of Berkhamsted. The Inn was acquired with financial support from the then National Lotteries Charities
Board. The SYP legally owns the entir¢ buildiiig though most of it is le&8ed to P¢abody (fornierly Catalyst Housing
Limited and before that. Aldwyck Housing Association) on a long tern) lease which comprises of the upstairs and
part of the downstairs of the building which were th¢n developed to provide accommodation for homeless young
people of the district. The SYP uses the remainder of the building focusing its efforts on d¢v¢loping a recreational
facility for the young people of the area.
The SYP is continually looking for new, active, committed individuals to serve as trustee/directors. Most hear
about it through 'word of mouth. contact with an existing trust¢¢/director and through other routes. Potential
trust¢¢sldirectOTS are provided with infornthtion on th¢ SYP arld invited to attend som¢ meelings until they f￿allY
decide to serve. They can dien be ¢lected as trnstee or director by the existing board of directors, which effectively
ndions as its management committee.
The SYP currently ¢mploys three full time staff together with a varying number of part-tim¢ youth workers to
manage and the day to day activities of the clwity.
Our Mission
The SYP is a unique and w¢ll-eslablish¢d youth centre at th¢ heart of B¢rkhamsted- providing vital services for
all young people (11-16 years) from Berkhamsted and the Su￿ound1ng areas.
Somewhere to Go. Something to Do. Someone to Listen.
Our mission is to provide a happy, safe, supportive and engaging place for young people in the town and
surrounding areas.
Page 2

The Swan Youth Project Limited
Directors, Report for the year ended 30 June 2024 (continued)
unde￿IDning our mission ar¢ our core values of.
Empowernient: we put the needs of our young people at the heart of everything we do, remaining relevant
and engaged.
Respect: we respect each other and operdte with integrity" and
Sustainability: we will continue to athl value to our community now and in the future. Our core valu¢s go
band in hand with our planning b¢ing btsed around the holistic wellbeing principles of th¢ .5 Ways to
Wellbeing..
As an integral part of the Berkhamsted community. the SYP works in parlnership with local schools and
busin¢ss¢s, to support the community's next generation to realis¢ their potcntial and to contribute positively to its
future.
The SYP off¢rs a core daily 'dmp in. s¢rvic¢ and provides a range of structur¢d activities. It is a safe, fun. and
supportive space for young people to develop valuable skills outside of school. promoting positive mental and
physical healt￿ whilst offering more targeted support and signposting to the most vuln¢rable.
Swan Centre Management
The SYP centre is well equipped with games such as pool and table football. a computer and internet room, a chill-
out room, a fully equipped music roo￿ DJ booth, games consoles and a r¢freshments area.
Our regular activities during tenn time include after school thop-ins 3 6pm Monday to Friday, recreational
activities. gig nights, ¢tc. Apart from th¢se regular activities, the SYP has provided and offers at various times
depending on n¢¢ds and resources. stsucthred activities such as:
Enrichment opportunities such as theatre visits, pottery workshops, floristy session, and many
more. We ensure that finance is not a barrier to participation and access to activities is ma(k
possible-
Involving young people through the opportunity to volunteer at the SYP.
Support and inforn]ation to enable members to make infornied choices about issues that concern
thenL some of these being '¢oiinty lines, workshops, focus on 'lives not knives. through Billvs
Wish workshop. PCSO visit and many wellbeing discussions.
Healthy relationships and what these look lik¢- managed by third partics to provide sUp￿rt.
Cr¢ativ¢ learning through arts, music and citizcnship and encouragcment to enjoy n¢w ¢xpcricnces
by participating in activities such as drama, skate boarding and video making.
Outreach work is delivered in th¢ local schools and Community groups. and at the local skate park
and football pitch to engage wilh the harder to reach members of the community. and
Training whcre members have the opportunity to attcnd many diff¢r¢nt training workshops such
as drugs awareness, careers. first aid.
The dircctors wish to thatth all our stsff for their continued contributio]J during the past year. We also thank all the
youth workers and volunteers who help us to reach out to 11-16 year olds and to deliver a number of specific
programtnes to our Lnembers.
Page 3

The Swan Youth Project Limited
Directors, Report for the year ended 30 June 2024 (continued)
Looking forward, our priorities are to grow our membership, evolve our services and activities, rnise our profile
in the local Community, and increase and diversify our funding.
Our website
htt s:Ilwww.theswan outh
ro ect.¢o.uk) provides inforniation on our activities and a platforn] to
outreach to members, local busin¢ss¢s. other related organisations and supporters of all kinds.
Risk Management
The trustees of th¢ charlty remain v¢ry aware of the pot¢ntial risks associated with the centre. Everybody who
works with young people is subjected to Ihe appropriate DBS checks. All necessary operdting procedures have
been estsblished and are r¢gularly revlewed. Wb¢re necessary, the advic¢ of the local police, health and f￿¢
authorities is obtained.
Funding
Whilst the SYP centre does generat¢ a small an]ount of income from activities, it remains heavily dependent on
grants and donations. During this fu￿nCial year, a numb¢r of grants were r¢c¢ived and are detailed in th¢ attached
financial report. The directors are extremely grateful to all those who provided such fmancial support.
We are particularly grateful to HertfoTdshire County Council for th¢ir fimding and engagement on a number of
programmes during the year and into our next financial year.
We continue to r¢ceive fi￿dIng from BerkI￿nsted Town Council as they hav¢ done so over many years. The
continued nature of this fwiding is critical to sustaining the SYP, not just because of the amount involved but also
because of th¢ benefits of th¢ longer-tenn nature of this support.
We continue to receive financial support from the Garfield Weston Trust, Quanta, our local churches. community
organisations and schools, and Élldividuals. all of which we appreciat¢ very much.
The amount of grant funding opportunities continues to decline and ourfocus continues to be to attract new sources
of funding. Being a local charity, the Trustees have continued to focus more than ever on local organizations.
businesses and individuals.
W¢ building our network of local supporters as we see our continued funding to be mor¢ than ever dep¢nd¢nt
on such local support which can be through the provision of donations, resources or participation in projects.
Maintaining an adequate fi￿aillg pipeline ￿MaInS a key priority for the Trustees to ensure th¢ sustainability of the
centre and its progranm]e of events.
We have not employed any professional fimdraiser or commercial participator during th¢ ycar.
Page 4

The Swan Youth Project Limited
Directors, Report for the year ended 30 June 2024 (continued)
Finan¢ial Issues
Th¢ financial perforniance of the charity for ihis year is outlined in the following sch¢dul¢s, which have been
prepared so as to provide an accurate, reasonable, fair and balanced view of the financial state of the Company.
In preparing thes¢ fmancial ststements, the dir¢ctors have sought to select suitsbl¢ accounting policies and apply
them consistently, make judgements and estimates that are reasonable and prudent, and prepare the financial
statements on the going concern basis.
Following Covid, one objective has been to increase our reserves and w¢ are pleased to say that we have made
son]e progress in that regard, while furthcr progress is required over thc next few years.
Funds at year end
Total funds at the end of the year were £118,247 (2023: £110,329). of which £65,104 (2023: £67,333) were
restrictcd funds, principally represented by the freehold and long leasehold interests in buildings together with
ertain ¢quipmcnt as detailed in Note 5 to th¢ accounts. The SYP began opcrations with a grant from the National
Lotteries Charity Board in 1996 (£102,056 of capital funding and £90,010 of revenue funding with the final
payment received in Junc 1999).
AccordiDgIy, we had £53,142 of reserves being freely available unrestricted fimds at 30 June 2024 (2023.. £42,996).
Llquid Assets
The liquid assets held by the Company and projected outgoings are r¢viewed at regular intervals by the directors.
Given the increasingly volatile natur¢ of grant funding upon which it is heavily dependent. the directors will seek
to ensure that at least six months of operating expenditure is held in liquid fLmds. In the event such funds fall close
to this level, the directors will seek to Taise further as quickly as possible. Should they fall below this level,
a contingency plan will be implemente
Management Committee
The memb¢rs of the management committee who served as directors for the puLpos¢ of company law during the
ycar and to the date of this report are set out ID the Company information page. Those samc directors also scrved
as trustees tor charity law purposes during the year and to the date of this report. Adan] Hawkswood is the Cur￿llt
repTesentativc of Berkhamsted Town Council serving as d member ot.thc ￿anagement committee.
As directors we are responsible for maintaining proper accounting recor(Ls. which disclose with reasonable
accuracy at any time the financial position of the Company and enables us to ensure that the fmancial stat¢mcllts
comply with the Companies Act 2006. We ar¢ also responsibl¢ lor safeguarding the assets of the Company and
taking reasonable steps to pr¢vcllt and det￿t frau(L
In accordanc¢ with company law, as the Company's directors we certify that we are not aware of any r¢l¢vant
accounting inforn￿tiOn of which the ind¢pendent examiner is unaware and that w¢ have taken all the steps that w¢
ought to have taken to make ourselves aware of any relevant accounting informatii)n and to establish ihat the
charity's independent examiner is aware of that inforniation.
Page 5

The Swall Youth Project Limited
Direetors. Report for the y¢ar ended 30 June 2024 (￿￿tinUed)
Indepelldent Euminer
BianL&Pumal FCL aDirector with DuxAdvisory,was appoiDted as the Company's indepeodentexamin¢rth7ring
the year and has expressed her willingness to continue in that capacity.
Small Company ExemplioDs and chariti￿ SORP
This r¢port has been prepgred in accordan￿ with the Staiement of R￿OI)l￿ellded Practice: Accounting and
Rep)rtiDg by Clwiti¢s preparing their accounts in accordanc¢ with the Financial Reporting Standard applicable in
the UK and R¢public of Ireland (FRS 102) and with the CharitÈes Act 2011, aud in aco)rdance with the s¥ttial
provisioThs olPart Vll of the Compauies Act 2006 applicable to small compani&%.
Signed on b¢half <yf the Board of DI￿torS on 4 Novemb¢r 2024.
£sgiiJKbri61
SaDdr4 Swarbriek Chair
Page 6

The Swan Youth Project Limited
Independent examlner's report to the Trustees of The Swan Youth Project Limited
I report on the accowits of the Company for the year ended 30 June 2024, which are set out on pages 8 to 20.
Respe¢tive responsibillties of dlreetors and exY4miner
The Trustees (who are also the directors of the Company for the purposes of company law) are responsible for
the pr¢paration of the accounts. The charity's Trnst¢¢s consider that an audit is not required for this year under
section 144(2) of the Charities Act 2011 and that an independent examination is needed.
Having satisfied myself that the charity is not subject to audit under company law and is ¢ligible for independent
examination it is my responsibility to examine th¢ accounts under section 145 of the 2011 Charities Act, to follow
the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of
the 2011 Act, and to state wh¢th¢r particular mattets hav¢ Com¢ to my attention.
Basls of independent exan)finer's report
My examination was carried out in accordance with the general Directions given by the Charity Conm)ission. An
examination includes a review of tbe accounting records kept by the charity and a comparison of th¢ accounts
presented with those Tecords. It also includes consideration of any unusual items or disclosures in the accounts,
and seeking of explanations from you as trustees concerning any such matters. The Procedures undertaken do not
provide all of the evid¢n¢e that would be required in an audit and, consequently, no opinion is given as to whether
the accounts present a "true and fair vi¢w" and the report is limited to those matt¢rs set out in the statement below.
Independent examiner's statement
In Connection with my examination, no matter has come to my attention (l ) which gives me reasonable cause to
believe that. in any material respect the requirements to keep accounting records in accordance with section 386
of the Companies Act 2006, and to prepare accounts which accord with the accounting records, comply with the
accounting r¢quirements of section 396 of the Companies Act 2(K)6 and with the nlethods and principles of th¢
Statement of Recommended Practice.. Accounting and Reporting by Charities have not been met. or (2) to
which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be
r￿￿ed.
8P
Bianca Permal FCA
Dux Advlsory Limited
Chartered Accountants
Suite I
Am¢rsham Hous¢
Mill Street
Berkhamsted
Hertfordshire
HP4 2DT
4 November 2024
Page 7

The Swan Youth Project Limited
Statement or rinancial actlvities for the year ended 30 June 2024
Unrestrleted
funds
Restrieted
fund$
Totsl
funds
Total
funds
21124
2024
2024
2023
Notes
RESOURCES UTILISED
Incoming resources from generated funds
voluntary income..
Donations
Grants
30,187
40,072
30,187
88,076
32,922
82,769
48,004
Activities.for generatingfynds..
Lettings and premises hire
Inveslment and rental income..
2,244
2,244
1.153
1,842
1.842
1,496
IDcoming resources from charitable activities
Tuck and activity income
Total in¢oming resourees
124 059
RESOURCES EXPEINDED
Costs of generating funds
Charilable activities
Staff costs
Other expenditure
Depreciation
38,493
24,289
43.054
4,950
2,229
81,547
29,239
2,229
68.334
32,611
2229
Governance costs
Total resources expended
116 141
105
Trlet incoming resources
RECONCILIATION OF FUNDS
Funds brought forward
Result for th¢ y¢ar
42,996
67.333
110,329
96,260
Funds carried forward
The notes on pages I I to 20 fonn an integral part of these financial statements.
Page 8

The Swan Youth Project Lftmlted
Balance sheet as at 30 June 21124
Unrestrieted Restricted
funds
funds
2024
2024
Total
funds
2024
Total
funds
2023
Notes
Fixed assets
Tangible fixed assets
Current Assets
Debtors and prepayments
11,623
11,623
10,814
Cash at bank and in hand
73,622
4,882
78,504
92,409
Creditors: amount fÉilling due within
one year
Net CU￿ent assets
882
Net assets
Total fullds
io
The directors, statements r¢quired by Sections 475(2) and (3) ar¢ shown on the following page which fornis
part of this Balance Sh¢¢t.
The notes on pages I I to 20 forni an integral part of these fmancial statements.
Page 9

The Swan Youth Projeet Llmited
Balance she¢t as at 30 June 2024 (Continued)
Directors, statements required by Seelions 475(2) and (3) for the year ended 30 June 2024
Sn approving these fjnancial statemetts as directors of the Conwy, we hereby ￿nfiM1.
(a) that for the year stated above the Company was entitled to the exemption confe￿ed by Section 477 of the
Companies Act 2006.
(b) that no notice has been deposited at the registered otTice of the Company pursuant to Section 476 requesting
that an audit be conducted for the year ended 30 June 2024. and
(C) that we acknowl¢dg¢ our responsibilities for.
(l) cnsuring that the Company keeps accounting records which comply with Section 386. and
(2) preparing financial statements which give a ttue and fair vi¢w of the state of affairs of the Company as
at the end of the financial year and of its profit or loss for the year then ended ill accordance wilh the
requirements of Sections 394 and 395 and which otherwise comply with the provisions of the Companies Act
relattng to financial statement4 so far as applicable to the Company.
These fu]ancial statejnents have been prepared in accordance with the provisions applicable to ¢omydDi&S subject
to the small companies, regime.
The financial statements were approved by the Board on 4 November 2024 and signed on its behalf by:
Sandra Swarbrlck Chair
Company registered number: 02947322
The notes on pages I I to 20 forni an integral part of th¢se financial statements.
Page 10

The Swan Youth Project Limited
Notes to the financial statements for the year ended 30 June 2024
Accounting policfies
The principal accounting policies are summaris¢d below. The accounting policies have been applied
consistently throughout the year and th¢ pr¢c¢ding year.
1.1. Basis of a¢¢ounting
These accounts have been prepared under the historical Cost convention with items recogmised at cost or
transaction value unless otherwise ststed in the relevant note(s) to these accounts.
The a¢counls have been prepared in a¢¢ordance with the Statement of Recommended Practice:
Accounting and Reporting by Charities preparing thetr accounts in accordance with the Financial
Reporting Standard applicable in the UK and R¢publi¢ of Ireland (FRS 102) and with th¢ Charities Act
2011.
The presentation currency of the accounts is in Pounds Sterling.
1.2. Golng eoDcern
The accounts are based on the going conc¢rn basis on the assumption that th¢ charity is able to
secure adequate long temi finance to support its operations and the clwity's objectives.
1.3. Fund accounting
Restricted fimds represent fi]nds that are to b¢ ￿8¢d for a specific purpos¢ an(Vor ovcr a specified period
of timc as requested by the donor.
Unrestiicted funds are those funds that have not had a r¢striction placed on them by the donor and are
available for use at the discretion of the Trnstees in furtherance of the charitable objectives of The Swan
Youth Project Limited.
1.4. IDcome
Recognition of income
All incoming resources are included in the statement of financial activities wben the charity is entitled
to the income and th¢ amount can be quantified with reasonablc accuracy. The following specific
policies are applied to particular categories of income:
Offsetting
There has been no offsetting of assets and liabilities, or income and expens¢s. unless required or
perniitted.
Pagell

The Swan Youth Project Lin)ited
Notes to the finallcial statements for the year ended 30 June 2024 (continued)
1.4. Income (continued)
Grants and donations
Grants and donations (including where applicable. Gift Aid) are only included in the Statement of
Financial Activities (SOFA) when the general income recognition criteria are met.
In the case of performance related grants, income is only recognised to the extent
that the charity has provided the specified goods or seryices as entitlement to the grant
only occurs whcn the perforn]anc¢ rclated conditions ar¢ m¢t.
Contractual income and performance related grants
This is only includ¢d in the SOFA once the charity has provided the related goo(Ls or
s￿vIceS or met th¢ perfornlance relat¢d conditions.
Donated serrices and facilities
Donated servi¢es and facilities are included in th¢ SOFA when receiv¢d at the value of the gift to the
charity provided the value of the gift can be measured ￿liablY.
Donatcd services and facilities that are consumed imm¢diately are recogniscd as income with an
equivalent amount Tecognised as an expense und¢r the appropriat¢ h¢ading in the SOFA.
Volunteer help
Th¢ value of any voluntary help received is not included in the accounts but is described in the Tru5tees'
annual report.
Tradlng
tncoming resouTces from charitable trading activity are account¢d for when earn¢d.
Investment ID¢ome
Investment incom¢ is included when receivable.
l.S. Expenditure and Liabilities
Resources expended
Costs of g¢n¢rating flmds comprise the costs associated with attracting voluntary income and th¢ costs
of trading for fund raising purpos¢s.
Page 12

The Swan Youth Project Limited
Notes to the f￿anCial st4temeDts for the year ended 30 June 2024 (continued)
1.5. Expenditsre and Liabilities (contlnued)
Charitable expenditUTe compris¢s those costs incurred by the charity in the delivery of its activities and
services for its beneficiaries. It includes Ix)th costs that can be ￿l0(ated directly to such activities and
those costs of an indirect nature necessary to support them.
As the charity is not r¢gistered for VAT, it cannot r¢cover any VAT charged on ¢xp¢nscs, which are
therefor¢ accounted for inclusivc of VAT.
Liability reeognition
Liabilities are recognised wher¢ it is more likely than not that there is a legal or constructive obligation
committing the charity to pay out resources and the amount of the obligation can be measured with
reasonable certainty.
Governance and support costs
Support costs have been allocated between governance costs and other support. Governanc¢ costs
comprise all costs involving public accountability of the charity and its compliance with regulation and
good prdcti¢¢.
Creditors
The charity has creditors wbich are measured at settletnent amounts less any trad¢ discounts.
Provfisfions for liabillties
A liability is measur¢d on recognition at its historical cost and thcn subsequently measured at th¢ best
estimate of the amount required to settle the obligation at the reporting date.
Basic financial instruments
The charity accounts for basic financial instruments on initial recognition as per paragraph 11.7 FRS 102
SORP. Subsequent measurement is as per paragraphs 11.17, 11.18 and 11.19, FRS 102 SORP.
Page 13

The Swan Youth Project Limited
Notes to the finan¢Ral statements for the year ended 30 June 2024 (continued)
1.6. Assets
Fixed 2$sets
Fixed assets {excluding investm¢nts) are stafrd at cost less accumulat¢d depreciation. The freehold and
long leasehold fixed &ssets have not been r¢valued. The costs of minor additions and those costing less
than £1,000 are not capitalise(L
Depreciation is provided at rates calculated to write off the cost of ¢ach &sset over its expected useful lif¢.
Assets in the cours¢ of construction are not depreciated. Freehold land is not depreciated. Long
leaseholds are depreciated over fifty years, leasehold improvements are depreciated over periods between
five and filty years. Fixtures and equipment ar¢ written off over five years. musical equipment over three
years and electrical equipment over two years.
Debtors
Debtors (including trade debtors and loans receivable) are measured on initial recognition at settl¢ment
amount after trdde discounls or amount advanced by the charity. Subsequently, they ar¢ measured at the
cash or other consideration expected to be r¢ceived.
Page 14

The Swan Youth Project Limited
Notes to the financial statements for the year ended 30 June 2024
Incoming resources
Unrestrleted Restricted
2024
2024
Total
2024
Tot21
2023
Donations
Donations, Gift Aid and other
Revenue grants
Berkhamst¢d Town Council
Garfield Weston
HCC Family & Health Services
Home Ed Group
HCF HAPpy Holiday Activities
Delamere Dairy Foundation
HCF County Lines
Impactful Goven]m¢nt
Nigel Taylor, HCC Councillor
Coop Community Fund
Hedley Trnst
Shanly Trnst
Albert Hunt Trnst
St James's Place
30,000
10.000
30,000
10,000
36,428
72
3,321
32.000
11.500
13,339
5,930
5,608
5.000
4.850
1.480
1,000
2,062
36,428
72
3,321
495
495
460
1,000
3,000
1,000
3,000
48.004
Activities for generating funds
L¢ttings and prcmises hire
Investment income
Rents
Bank interest
933
9119
933
909
1,267
229
1,496
Incoming resources from charltable activities
Tuck and other sales
Activity incomc
551
551
998
100
Total
Page 15

The Swan Youth Project Limited
Notes to the financial Statements for the year ended 30 June 2024
Resources expended
Unrestricted Restricted
2024
2024
Total
2024
Total
2023
Charitable activities
Staff costs
Operating ¢o$ts
Actlvlty programmes and activities
Equipment, repairs and security
Insurance
IT and w¢bsite
Heat and light
Telecommunications
Water
Stationery, printing and postage
Other running Costs
3.185
6,017
3,837
992
6,405
1,229
660
227
4,950
8,135
6,017
3,837
10,295
9.744
3,158
2,382
2,091
1,144
498
326
6,405
1,229
660
227
Depre¢iatlon
Governance
Accounts Examination
Legal advice
2,635
491
2,635
491
947
Total
Page 16

oc
coin
*entmoc*
ts o o
o)uu
xx
ZXrAXXv)<Z

Th¢ Swan Youth Project Lijnited
Notes to the financlal statements for the year ended 30 June 2024
Tangible fixed assets
Land and
Long
Long
Fixtures,
buildings leasehold leasehold
fittings and
freehold property improvements equipment
Total
C(vJt
At 30 June 2023
Additions
20,000
24,239
73,747
44,237
162,223
At 30 June 2024
24
162 223
Depreciation
At 30 Junc 2023
Charge for the year
At 30 June 2024
12.812
485
46.578
40.382
593
99,772
102 001
Net book amounts
At 30 June 2024
At 30 June 2023
Restricted
Unrestricted
At 30 June 2024
20,000
10,942
26,018
3,262
60.222
Unrestricted
funds
2024
Restricted
funds
2024
Total
funds
2024
Total
funds
2023
Debtors and prepayments
Gift Aid receivabl¢
Rent, hire and services
Grant receivable
Prepayments
2,313
898
7,500
912
2,313
898
7,500
912
2,059
400
7,500
Page 18

The Swan Youth Project Limited
Notes to the financial statements for the year ended 30 June 2024
Creditors: amounts falling
due Trvithin one year
Unrestricted
funds 2024
Restricted
funds 2024
Total
2024
Tot41
2023
Creditors
A¢¢n￿lS
Deferred income
2.040
4.479
2,040
4,479
2,937
2,675
Def¢rr¢d income represents cash amounts received during this and prior financial years in respect of
project activities and rnnning costs that are planned to be executed in the next following years, when
such income will be recognised in the Statement of Financial Activities as progress is a¢hieve(L
Taxatio
The Company is a register¢d charity and did not hav¢ any liability to corporation tax during the year.
Unrestricted
funds
2024
Restri¢t¢d
funds
2024
Total
funds
2024
Total
funds
2023
Staff costs and nmmbers
Salarles and wages
There were one full time manager, one full time youth worker and two part-time senior youth workers
employed during this financial year togeth¢r with varying numbers of youth support workers. The
average number of employees during the year was 3 (2023.. 3).
io.
Reserves
Total fimds at the end ofthe year w¢re £118,247 (2023: £110.329), of which £65,104 (2023.. £67,333)
were restricted funds, principally represented by the freehold and long leasehold interests in buildings
together with c¢rtain equipment as detailed in Note 5 above. The SYP began operations with a grant from
the National Lotteries CILarity Board in 1996 (£102,056 of capital ￿ndIng and £90,010 of revenue
funding with the final payment received in June 1999).
Accordingly, we had £53,142 of reserves being freely availabl¢ unrestricted funds at 30 June 2024 {2023:
£42,996).
Page 19

The Swan Youth Project Limited
Notes to the financial statements for the year ended 30 June 21124
ii.
Transactions wlth related parties
No Director or Twst¢e received any remuneration or expenses in respect of their services during the
year {2023: £0).
12.
Company Ilmited by guarantee
The Company is a company limited by guarantee without a share capital. tn the event of a winding up
of the Company, the members have agreed to contribuk £10.00 each.
Page 20