Company registration number.. 03684583
Charity registration number.. 1073674
YMCA Cornwall
(A company limited by guarantee)
Annual Report and Financial Statements
for the Year Ended 31 March 2023

YMCA Cornwall
Contents
Trustees Report
1109
Referen￿ and Administmb've Delails
Slalement of Trustees, Responsibilities
10
Independent Auditors, Report
111014
Slalemenl of FinanrAal Activities
151016
Balance Sheet
171018
Statement of Cash Flows
191020
Notès to the Financial Statements
21to43

YMCA Cornwall
Trustees Report
The Iruslees, who are directors for the purposes of company law. present the annual report together
with the financial slalemenls of the charitable company for the year ended 31 March 2023.
Objectives and activities
YMCA Cornwall Misslon Statement
"To provide or assist in the provision in the interests of social welfare of fa¢ilits'es for recreation and
other leisure time occupation for all with the object of improving their conditions of life. YMCA
Cornwall is part of an International Christian Movement which recognises the equal value of all
people. It seeks lo serve the community in Cornwall with an emphasis on the young, by providing
them with a stimulating and supportive environment, enabling them lo enrich their lives and the lives
of others."
Objects and aims
The objects of the charity as deflned in the Memorandum and Articles of As80¢ialion Irevised
De￿mber 20221 are..
1.To advance, enable and empower people of 811 ages and In particular young people, to flourish
throLFgh experiencing and responding lo the care and SUPFX)rt.
2.To provide residential accommodation, including Social Housing, for people of all ages and in
particular young people, who are in need, hardship, or distress by reason of their social, physical,
emotional, or economic circumstances.
3.To advance and enabling people of all ages and in particular young people, lo be empowered lo
thrive through experiencing high quality support.
4.To provide or assist in the provision in the interests of social welfare of facilities for recreation and
other leisure lime occupation for all with the object of improving their conditions of life.
5.To promde or as51sI in the provision of education for people of all ages and in particular yotjng
people, with the object of developing their physical, mental. or emotional health.
6.To ielieve or asslst in the relief of people of all ages and in particular young people, who are in
conditions of need, hardship, or distress by reason of their social, physical, emotional. or economic
circumstances.
Page 1

YMCA Cornwall
Trustees Report
The YMCA is a Christian Federation and welcomes into ils fellowship persons of all religious faFths
and ol none.
In accordance wth its Chr6slian values the YMCA stands for.
A worldwide fellowship based on the equal valve of all persons.,
Respect and freedom for all, IDlerance and understanding between people of different opinions.,
. Active concern for the needs of the community.,
United effort by Chrtslians of different Iradilions.
As the expression of ils Christian purposes the YMCA aims lo..
Provide a welcome lo ils members for themselves in a meeting place which is theirs to share. where
friendships can be made and counsel sought",
Develop activities which slimulale and challenge members in an environment that enables them lo
take responsibility to find a sense of achievement.,
Involve all member8 In the care and work of olher8',
Create opportunities for exchanging views so that members can improve their understsnding of the
world, of themselves and of one another.
Objectlves, strategles and activlties
YMCA Cornwall has developed two main areas of service in order lo achieve its aims,.
11 Youth Housing
21 Youth and Community
Public benefit
The main areas of charitable activity undertaken lo further public benefit are the provision as follows..
Youth Housing
Resettlement..
Youlh and Community work- involving youth clubs and adult actwities, including providing affordable
room hire facilities for other community groups.
The trustees confirm that they have complied with the requirements of section 17 of the Charities Act
2011 to have due regard lo the public benefit guidance published by the Charity Commission for
England and Wales.
involves Social Housing for 18-25 year-olds. Housing Advice, Counselling and
Structurei governance and management
Nature of governing document
The charity is registered as a charitable company limited by guarantee and was sel up by a
Memorandum of Association dated 4 December 1998 (revised December 20221 and is registered
charity number 1073674. In the event of the company being wound up members are required lo
contribute an amount not exceeding £1 each.
Page 2

YMCA Cornwall
Trustees Report
Recruitment and appointment of trustses
The Directors of the company are also Charity Trustees for the purposes of charity law and under the
compansls Articles are known as members of the Management Committee. Under Ihe Requirements
of the Memorandum and Articles of Association the members of the Management Committee are
elected lo serve for a period of three years after which they musl be re-elected 21 the next Annual
General Meeting.
Due to the nature of focus, social housing lor young people and youth activities make Ltp much of the
chaiills work and, inevitably, the organisalion's focus is on young people. The Management
Committee seeks to ensure that the needs of these groups are appropriately reflected through the
diversity of the Ir(Jslee body.
Induction and training of truste8S
New trustees are invited and encouraged lo attend 8 short training session lof no more than an hour)
to familiarise themselves with the charity and the eonlexl wlhin which il operates. The Chair of the
Management Committee or the Chief Executive of the charity can cover and lead these..
The obligations of Management Committee members.,
The main d￿UmentS which set out the operational framework for the charity including the
Memorandum and Articles.,
Resourcing and the current finandal position as sel out in Ihe18test published accounts-
FutLJre plans and objectives.
The YMCA Cornwall Trustee Induction pack, last reviewed in 2022, draws information from the
various Charity Commission publications signp051ed through the Commission's guide The Essential
Trustee" as a follow up to these sessions. Thi5 is distributed to all new Iruslees 21ong with the
Memorandum and Articles and the latest financial statements.
Organisational structure
YMCA Cornw811 hss a Management Committee consisting of a body of mett)bers who meet quarterly
and are responsible for the strategic direction and policy of the charity. The ThAembers are from a
variety of professional backgrounds relevant to the work of the Ch2rity. The Secretary also sils on the
Committee but has no voting r¢ghts.
A scheme of delegation is in place and day lo day responsibility for the provlsion of the services rest
with the Chief Executive along with the senior leadership team eonsi81ing of Finance Manager, the
Housing Manager, and the Corporate SeNices Manager. The Chief Execulive is responsible for
ensuring that the Charity delivers the services speafied and that key performance indicators are mel.
After the post year-end resignation of the Chief Executive Officer, these duties are now carried ovl by
the senior leadership team. The senior team have responsibility for the day to-day operational
management ol their departments within the organisalion, individual supeNision of the staff le8m and
also ensuring that the team continues lo develop their skills and working practices in line wlh good
practi￿.
Relationships wlth related partles
In so far as il is complimentary lo the Charity's objects, the Charity is guided by both local and
national policy.
Page 3

YMCA Cornwall
Trustees Report
Reference and Administrative Details
Chief Executive Offleer
David Hall-Davies (Resigned Q611012023)
TrLEStees
Derek Tilby (Chairl
Penny Marns
Hudson Smith
Chris Seamarks ITreasurerl
lan Hurst (Resigned 16101120231
Nicola Hemsley
Chiislopher Weavill (Resigned 05101120231
David Leah {Resigned 0110W2023)
David Hall-Davies IReslgned 06110120231
Secretary
Charity Registratlon Number
1073674
Company Registration Number 03684583
Principal Officè
The Orchard
Alverton Road
Penzance
Cornwall
TR18 4TE
PKF Francis Clark
statutory Auditor
Lowin House
Tregolls Road
Truro
Cornwall
TR12NA
Auditor
Solicitors:
C(K)des Soliulors
49-50 Morrab Road
Penzan
Cornwall
TR184EX
Bankers
CAF Bank Limited
25 Kings Hill Avenue
Kings Hill
Wesl Malling
Kent
E19 4JQ
Page 4

YMCA Cornwall
Trustees Report
Achlevements and perfomlance
YOUTH HOUSING
Cherrytree House, Appletree House, St Levan, Morri5 House (Supported Houslng Projects)
Applelree and Che¥rytree Houses are purpose-built, self-conlained accommodation offering SUPFX)rted
housing for 22 young people aged 18.25 years. Appletree House was opened in 1994 in partnership
with YMCA England and Cherrylree House in 2004 in partnership with Penwilh Housing Association
(now Livewesll. In March 2023 we managed lo purchase Cherrylree House from Livewesl which has
secured il's use lor the future and will allow us lo develop the property for the benefit of the young
people in our ¢are. Our Sl Levan flats are four short term rooms with shared kitchen and bathri)om
that are used lo house young people at risk ot being homeless while a suitable place to stsy 18 found.
Morris House was created by converting an old sports hall on our main site into self-conl2ined Ilals,
supporting 20 fials ￿th tenants across three floors on the ground and upper levels. The project was
completed in July 2021 with work Lieing done by our skilled in-house maintenance team. Support
Workers continue lo work with these young people to prepare them for independent living within the
community. Young people can remain at these projects for up lo years.
Move-on Flats
Starting in October 2006, Penwith Housing Association, now part of L TrieWe81, seamlessly inlegraled
four fials from their general needs stock into the management agreement with YMCA Cornwall. These
flats serve a crucial role as move-on accommodations for young indivKluals transitioning out of the
supported housing projects following their ￿0-year stay. As part of a strategic plan lo within Livewesl
one of the flats was retuined to Livewest. lacililaling the demolition 2nd subsequent reconstruction, In
a commitment to maintaining support services. an additional Ilal was generously provided lo YMCA
Cornwall as a replacement. This collaborative effort ensLJres a continuum of care for young people as
they progress from supported housing lo more independent living arrangements, fostering a smooth
and sustainable Ir8llSition.
Atl the aforementioned projects are financially Sustained through the income generated from the rents
charged. Thtoughoul this financial year these initiatives have played a crucial role in supporting and
offering accommodation lo a lolal 0191 young individuals, including those who remained residents al
the conclusion of the financial year. The financial sustainability of these projects underscores their
commitment to providing vital services and ensuring a stable living environment for young people in
need.
Housing AdvicelReseltlement
The YMCA Cornwall Housing Advice and Resettlement Sewice has grown again during the past
financAal year. The post has been incorporated inlo the general services available lo young people
and predominantly Se￿eS the 16-25 year-old client group. From April 2022 until March 2023 advice
and assistance has been given lo 131 young people.
Page 5

YMCA Cornwall
Trustees Report
Room Hire
YMCA Cornwall is ded￿ated lo offering excellent, affordable room hire facilities for various community
group5 and local organizalions. Additionally, we provide office rental spaces for respected partners
such as the Liberal Democrats and Citizens Advice. Our commitment lo providing accessible and
high.quality facilities supports the diverse needs of our community, fostering collaboration and
engagement
Financial Revlew
During the year the Charity continued to develop ils services. This year il has generated an overall
deficit for the year ending 31 March 2023, which has created a nel decrease in funds of £105,691
12022.. £336,769 surplus). A surplus of £17,193 related lo r6Stricled funds has been generated and
will be carried forward for ongoing projects.
Unreslricled funds have created a deficit of £122,88412022'. £317,790 surplus) during the year.
As at 31 March 2023 unrestricted general funds stood al £429,170 12022.- £552,054) including a
designated Un￿strICted fund of £54,472 12022.. £54,472). Reslricled funds lolalled £257.461 {2022.'
£240,268) at 31 March 2023,
During the year £25,580 was spent on fundraising in respect of purchasing Cafe supplies. Income
raised from the cafe lotalled £33.093 resulting in a £7,513 profil for the year.
Reserves Pollcy
The Management Committee has examined the ¢haritWs requirements for reserves in light of the main
risks lo the organisalion. 11 has established a policy whereby the unrestricted funds not commilled or
invested in tangible fixed assets held by the charity should lje between three and six months of the
core expenditure. The reserves are needed lo meet the working capital ￿qUIrementS for the charity
and the Management Committee are confident that al this level they would be able to conts'nue the
current activities of the charity in the event ol a significant drop in funding.
Budgeted core expenditure for 2024125 is £467.406 and therefore the laigel is £116,851 10 £233,703
in free unreslricled reserves. Curienl, free unrestricted reserves (excluding tangible fixed assets and
long lemi loans over 1 yearl are £12,040 and therefore not within the target range. During the year
funds were used lo purchase Cherrytree House and we believe the increased income generated over
the coming financial years will bring the free rEserves back in lo the agreed largel range.
Page 6

YMCA Cornwall
Trustees Report
Investment Pollcles and Objectives
Under the Memorandum and Articles of Asgo¢ialion the Charity ha8 the power to invest in any way
the Trvslees wish.
The Trustees, having regard lo the liability requirements of operating the organisation and lo the
reserves policy, have operated a policy of keeping available funds in an inleresl-bearing deposit
account.
Risk Management
The Management Committee h8s conducted a review of the major risks to which the charity is
exposed. A risk ￿gIster is in place 8nd is regularly reviewed by the Board. Where appropriate,
systems or procedures have been established to mitigate the risks the charity faces. Significant
external risks lo funding have led lo the development of a strategic plan, which will allow for the
diversifi￿tion of fvnding and activities. Internal control risks are minimised by the implementalion of
procedures for aulhorisalion of all transactions and projects.
Procedures are in place lo ensure compliance wllh health and safety of staff, volunteers, clients and
visiloTS to the ￿ntre. The organisation obtained the Investors in People award in June 2014 and a
Silver standard in 2017, and has been successful in maintaining ils Local ALtlhority health and safely
recognition standards ICHASI as well as maintaining ils Gold standard in the He211hy Workplace
award.
Going Concarn
YMCA Cornwall like many organis21ions has been affected by the current high inflation and cost of
living crisis, however we reviewed staff salaries before the current crisis and compared ourselves lo
others in the market and decided lo raise all staff pay by 10QA for the financial year ending March
2023, a further review is undetway lo look at the year ahead. We have also been protected from the
current energy price rise due being locked into eleclrialy deals lill summer 2024 and gas until January
2026. we have secured our eleclricity piices from summer 2024 for a further 30 months and although
they are ￿l¢e our current rates they are not the 3300/0 we were originally seeing al the start of the
UKS energy crisis.
The charity was fortunate enough lo sell a property asset in February 2022, which has given us the
capital lo reinvest in the current site and purchase Cherrylree House, along with other improvements
around the site. This has had a negative effect on our cash flow in the short term,. however. after
conducting a comprehensive analysis of our financial projections, we project a subslanlial
enhancement in our financial standing toward the end of the financial year ending 31st March 2024.
After condLtcling thorough enqLFiries, the Iruslees hold a reasonable expectation that the charity
possesses sufficient resources to sustsin operational viability for the foreseeable future.
Consequently, they have chosen lo maintain the going concern basis in the prepar81ion of the
financial ststemenls. Additional information pertaining lo the adoption of the going concern basis is
available in the Accounting Policies.
Page 7

YMCA Cornwall
Trustees Report
Plans for future periods
Aims and key objectives for future periods
YMCA Cornwall continues to provide a high quality seNice within all of its projects with a dedi￿ted
staff team of 29 and a tLtmover of £972,359. The range and quality of services has developed
considerably and YMCA Cornwall is seen as a market leader in Housing and Reselllemenl. The
YMCA Cornwall h8s also joined a group of YMCA'S headed by One YMCA lo run youth servies for the
RAF Benevolent Fund, these services provide youth acltvily clubs on RAF bases across the country.
This expansion and development has been achieved through a planned and coordinated approach.
However, the work of YMCA Cornwall is far from complete. There are still large numbers of people
who are soaally excluded and the organisalion's future focus musl be on housing which is going to be
thè biggest issue ol the next len years.
YMCA Cornwall now has a strong track record of successful project management on a multitude of
different projects.
In 2019, YMCA Cornwall reviewed and rewrote its Strategic Business Plan with an emphasis on
developing measurable targets in order to influence slratagy and continue the Llevelopmenl of the
Organisalion into a dynamic and successful Charity serving the needs of the young people of
Cornwall. The plan wll be reviewed in late 2024 and will provide a foundation that will benefit the
Association, its members and the youth of Cornwall, for many years lo come. It will also form the
basis by which we can measure our impact on the public we seek lo se￿e and prove our public
benefit lo which the Trustees have due regard when deciding on the adivilies that the Charity
ndertakes.
The Iruslees Confirm that they have referred lo the guidance contained in the Charity Commission's
general guidance on public benefit when reviewing the Association's objectives and activities and in
planning future activities and projects. The charity's main activities are listed above.
Overall Strategy
YMCA Cornwall seeks to be a county-wide significant organi58tion that is valued for ils
responsiveness lo local need. We shall endeavour lo continue lo increase the quality and quantity of
our programmes and activity by..
Researching and developing new programmes and areas of income generation.,
Offering attractive programme and activity opportunities.
Investing in staff, premises and resources-,
Building a secure financial foundation for future growth and development.
We wll..
Promote and enhance our profile and Influen￿ as a county-wide organisation.,
Encourage responsiveness locally lo meet the needs of individuals and communities.,
Build relationships with partner agencies and other stakeholders.,
Proactively implement new business, programme and activity ideas based on need..
Manage risk effectively and respond to changing environments.
Page 8

YMCA Cornwall
Trustees Report
Dlsclosure of information to audltor
Each Iruslee has taken slops that they ought lo have taken as a Irusl8e in order lo make Ihem8elves
aware of any relevant audlt information and lo establish that the charity's auditor is aware of that
Information, The Iruslees conflrm that there is no relevant informallon that they know of and of whlGh
they know the auditor is unaware.
Small companles provlslon statement
This report has been prepared in accordan￿ wlth the small companies regime under the Companles
Act 2006.
The annual report was approved by the trustees of the oharity on
behalf by.,
and signed on ils
Derek Tilby (Ciiairj
Tru8lee
Chris Seamara(s (Treasurer)
Trustee
Page 9

YMCA Cornwall
Statement of Trustees, Responsibilities
Thè trustees (who are also the dlrectors of YMCA Cornwall for the purposes of company lawl are
responslble for preparing the trustees, report and the financial slaloments in accordance with
appliaable law and United lfjngdom AccounlSng Standards (Unilod Kingdom Generally Accepted
Acoounling Praclicel, including FRS 102 "The Flnancial Reporting Standard applicable in th& UK and
Republic of Ireland"
Company law requlres the Iruslees lo prepare flnanclal statèments for each financial year. Under
ompany law the trustees musl not approve the flnancial 8latemenls unless they are salislied that
they glve a true and fair view of the siale of affairs of the charitable company and of the incomlng
resour￿8 and appllcation of resources, includinu ils Income and expendllure, of the charitable
Gompany for that period. In preparing these financlal slalemenls, the trustees are required lo..
select suitable accounting pollcies and apply them conslslenlly,.
observe the methods and prlnclples In the Charities SORP.,
make judgements and estimates th21 are reasonable and prudent-
stale whether applicable accounting standards, comprislng FRS 102 have been followed, sublecl
lo any material departures disclosed and explainèd in the financial slalements,. 8nd
prepare the flnancial slalemenls on th& golng concern basls unless il is inapproprlate to presume
that the chaTltable company will oontinue in buslness.
The Iruslees are responsihle for keeping proper accounllng records that can disclose with re8sonable
accuracy 81 any Ilme the financial posS1ion of the charitable company and enable them lo ensure that
the Ilnancial stalemenls comply with the Companies Act 20￿. They are also responsible for
safeguarding the assets of the chari12ble company and hence for laklng reasonable steps for the
prevention and detection of fraud and other Irffgularllles.
The Iruslees are responslble for the malnlenance and integrity of the corporate and Ilnanclal
information induded on the ¢harilable company's website. Legislation govtsrnlng the preparallon and
dissemination of financial statements may differ from legislation In other lurlsdlcllons.
Approved by the INglees of the Charity on
IIIIL.Igu&3
and slgned on Ils behalf by..
Deielc Tllby jchalrj
Trustee
Chrls Seamarks jTreasurei}
Trustee
Page 10

YMCA Cornwall
Independent Auditor's Report to the Members of YMCA Cornwall
Opinion
We have audited the financtal statements of YMCA Comwall {Ihe 'charily'l for the year ended 31
March 2023. which comprise the Slalemenl of Financial Aclniilies, Balance Sheet, Statement of Cash
Flows, and Notes lo the Financial Stslements, including a summary of Significant accounting policies.
The financial reporting framework that has been applied in their preparation is United Kingdom
Accounting Standards, comprising Charities SORP - FRS 102 'The Financial Reporb'ng Standard
applicable in the UK and Republic of Ireland. and applicable law Iunited Kingdom Generally Accepted
Accounting Practice).
In our opinion the financial slalements..
give a true and fair view of the slate of the charity's affairs as al 31 March 2023 and of ils incoming
resources and application of resources, including its income and expenditur8. for the year then
ended.,
have been properly prepared in accordance wlh United Kingdom Generally Accepted Accounting
practi￿,. and
have been prepared in aceordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with Inlemalional Standards on Auditing (UK) {ISAs (UKI) and
applicable law. Our responsibilities under those standards are further described in the auditor
responsibilities for the 8udil of the financial slalemenls section of our report. We are independenl of
the charity in accordance with the ethical requirements that are relevant lo our audit of the financial
slalemenls in the UK, including the FRC'S Ethical Standard, and we have fullilled our other ethical
responsibilities in accordanee with these requirements. We believe that the audit evidence we have
obtained is sufficient 2nd appropriate lo provide a basis for our opinion,
Concluslons relating to going concern
In auditing the financial stalemenls, we have concluded that the trustees use of the going concern
basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material Un￿rtaInlieS relating lo
events or conditions that, individually or collectively, may cast significalll doubl on the charity's ability
lo continue as a going concern foT a period of al least twelve months from when the original financial
statements were authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are
described in the relevant sections of this report.
Other information
The trustees are responsible for the other information. The other information comprises Ihe
information included in the annual report, other than the financial statements 2nd our audilovs report
thereon. Our opinion on the financial statements does not cover the other inform21ion and, except lo
the extent otherwise explicitly s18ted in our report, we do not express any form of assurance
conclusion thereon.
Page 11

YMCA Cornwall
Independent Auditor's Report to the Members of YMCA Cornwall
In connection with our audit of the fi'nancial slalements, our responsibility is lo read the other
information and, in doing so, consider whether the other informalK>n is materially inconsistent with the
financial statements or our knowledge obtained in the audit or otherwise appears lo be materially
misstated. If we identify such material inconsistencies or apparent material misslalemenls, we are
required lo determine whether there is a material misstatement in the financial statements or a
material misslatemenl of the other inforn7ation, If. based on the work we have performed, we conclude
that there is a material misstatement of this other information, we are required lo report that fact.
We have nothing to report in this reg£rd.
Oplnlon on other matter prescrlbed by the Companles Act 2006
In our opinK)n, based on the work undertaken in the course of the audit..
the information given in the Trustees Report for the financial year lor which the financial
slalements are prepared is consistent with the financial statements., and
the Trustees Report has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light ol our knowledge and understanding of the charity and its environment obtained in the
course of the audit, we have not identified material misslatemenls in the Trustees Report.
We have nothing lo report in respect of the following matters where the Companies Act 2006 requires
us to report to you if, in our opinion..
adequ21e a(LOLJnling records have not been kept, or returns adequate for our audit have not been
received from branches not visited by us", or
the financial statements are not in agreement with the accounting records and returns., or
certain disclosures of trustees remuneration specified by law are not made,. or
we have not received all the Information and explanaiions we require for our audit.
the direclors were not ents'lled lo prepare the financial slalements in accordance with the small
companies regime and lake advantage of the small companies, exemptions in preparing the
directors, report and from the requirement lo prepare a strategic report.
Responsibilities of trustees
As explained more fully in the Stslement of Trustees, Responsibilities (set out on page 101, the
Iruslees are responsible for the preparation of the financial statements and for being satisfied that
they give a true and fair view, and for such internal control as the trustees determine is necessary lo
enable the preparation of financial slalements that are free from material misslalement, whether due
lo fraud or error.
In preparing the financial slalemenls, the Iruslees are responsible for assessing the charity's ability lo
continue as a going concern, disclosing, as applicable, mallers related to going concern and using the
going concern basis of accounting unless the Iruslees either intend to liquidate the charity or lo coase
operations, or have no realistic altemative but lo do so.
Page12

YMCA Cornwall
Independent Auditor's Report to the Members of YMCA Cornwall
Auditor responsibilities for the audit of the financial statements
Our objectives are lo obtain reasonable assuran￿ about whether the fln2ncial 8talements as a whole
are free from material misslatemenl, whether due lo fraud or error, and lo issue an aLJdilor's report
that includes our opinion. Reasonable assuran￿ is a high level of assurance, bul 18 not a guarantee
that an audit conducted in accordance with ISAS (UK) will always detect a material misslalement
when il exists. Misslatemenls can arise from fraud or error and are considered 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 slalemenls.
Irregularities, including Iraud, are instances of non-compliance with laws and regulations. We design
procedures in line wth our responsibilities, outlined above, to detect material misstalemenls in respect
of irregularities, including fraud. The extent lo which our procedures are capable of detecting
irregularities, including fraud is detailed below..
As part of our audit planning we obtained an understanding of the legal and regulatory framework that
is applicable to the charity and the sector in which il operates lo identify the key laws and regulations
affecting the entity. The key laws and regulations we identified were health and safely, gafeguarding,
data protection, employment law and compliance with grant funding conditions. We also considered
those laws and regulations that have a direct impact on the preparation of the financial slalements,
primarily the Companies Act 2006, Charities Act 2011 and wmpliance with the Charities Statement of
Recommended Practice.
We discussed with management how the compliance with these laws and regulations is monitored
and discussed policies and procedures in place. We also identified the individuals who have
responsibility for ensuring that the entity complies with laws and regulations and deals with reporting
any issues if they 8rise.
We assessed the susceplibilily of the charity's financial slalemenls to material mislatement, including
how fraud might occur as part of the audit planning process. We determined that these risks are low
considering the fact that the charity operates on a not for profil basis and so there would be no
motivation for management to influence perfomiance for Individual gain.
Based on this understanding we designed our audit prO￿dureS to identify non-compliance with such
laws and regulations. Our proGedures involved the following..
We reviewed legal and professional costs to identify any non-compliance or legal costs in relation lo
non-compliance.
We reviewed the board minutes for anything L*nusual.
We made enquires lo management regarding their knowledge of any non-compliance with laws and
regulations that Could affect the financial statements.
We reviewed a sample gf expenditure lo confirm il has been incurred and allacaled lo the
appropriate fund.
We reviewed the risk register for anything unusual.
We audited the risk of management override of controls through lestlng journal entries and other
adjuslmenls for appropriateness.
As part of our enquiries we discussed with management whether there have been any known
instances, allegations or suspicions of fraud of which there were none.
Page 13

YMCA Cornwall
Independent Auditor's Report to the Members of YMCA Cornwall
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities,
including those leading to a material misstalemenl in the financial slalements. This risk increases the
furlher removed non-compliance with laws and regulations is from the events and transactions
reflected in the financial statements 8s we are less likely lo become aware of instances of
non-compliance. The risk of not detecting a material misslalemenl due lo fraud is higher than the rtsk
of not detecting one resulting from error. as fraud may involve deliberate COn￿alMent. collusion,
omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council's website
at". ww.frc.org.uklauditorsresponsibililies. This doscriplion forms part of our audito¢s report.
Use of our report
This tEport is made solely lo the charitable company's members , as a body, in accordance with
Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so Ihal we
might slate lo the charity's members those matters we are required lo stale to them in gn auditoff s
report ancl for no other purpose. To the fullest extent permilled by law. we do not ac￿p1 or assume
responsibility lo anyone other than the charitable company and ils members as a *)dy, for our audit
work, for this report, or for the opinions we have formed.
Ptp Q(rL
Darren Perry BA {Honsj ACA DChA (Senior Slatulory Audilorl
PKF Francis Clark, Slalutory Auditor
Lowin House
Tregolls Road
Truro
Comwall
TR12NA
Date.. 18 December 2023
Page 14

YMCA Cornwall
Statement of Financial Activities for the Year Ended 31 March 2023
{Including Income and Expenditure Account and Statement of Total
Recognised Gains and Losses)
Unrestrlcted
funds
Restrlcted
funds
Total
2023
Note
Income and Endowments from:
Donations and legacies
Charitable activities
Other trading activities
Investment income
6,323
853.405
33,093
1.999
6,323
930,944
33.Q93
1,999
77.539
Total Income
894,820
77.539
972.359
Expenditure on:
Raising funds
Charitable activities
{25,5801
992,1241
125.5801
1.052,470
{60,346
Total expendilu
Nel lexpenditurellincome
1,017,704)
{60,348
1,078,050
122.8841
17.193
1105,6911
Nel movement in funds
1122,884)
17,193
1105,6911
Reconcillatlon of funds
Total funds brought forward
Total funds carried fotward
552,054
240,268
792,322
21
429,170
257.461
686.631
The note8 on pauès 21 to 43 form an integral part ol these financial slalemenl8.
Page 15

YMCA Cornwall
Statement of Financial Activities for the Year Ended 31 March 2023
(Including Income and Expenditure Account and Statement of Total
Recognised Gains and Losses)
Comparative Statement of Flnancial Activities for the year ended 31 March 2022
Unrestricted
Restrlctèd
funds
funds
Total
2022
Note
Incomè and Endowménts from.,
Donations and legacies
Ch8ritsble activities
Other trading aclivilies
Investment income
5.569
807,384
21.617
38
5.56g
913,241
21,617
38
105,857
Tot81 income
834,608
105,857
940,465
Expenditure on:
Raising funds
Charitable aolivilies
119.1171
497,7011
(19.1171
584.5791
86.878
Total expenditure
516,818
86.878
603,696
Nel income
317,790
18,979
336,769
Net movement in funds
317,790
18,979
336,769
Reconciliation of funds
Total funds brought forward
Total funds carried fonmard
234,264
221,289
455,553
21
552.054
240,268
792,322
All of the charity's aclivilies derive from continuing operations during the above bNo periods.
The funds breakdown for 2022 is shown in note 21.
The notes tsn pages 21 to 43 fom an inlegral part of these financial slalemenls.
Page 16

YMCA Cornwall
(Registration number: 03684583)
Balance Sheet as at 31 March 2023
2023
2Q22
Note
Fixed assets
Tangible assets
975.472
507,562
Current assets
Stocks
Debtors
Investments
Cash al hank and in hand
12
13
14
15
1,322
66,850
230
423,448
70,496
230
102,858
173,584
491,850
Creditors: Amounts falling due withln one year
Net current assets
16
120,157
111,946
53.427
379,904
Total assets lèss current liabilities
1,028,899
887,466
Creditors: Amounts falling due after mora than ono year 17
Net assets
(342,2681
686,631
95,144
792,322
Funds of the charity..
Reslricled
Unresliicled
257,461
429,170
240,268
552,054
Total funds
21
686,631
792,322
For the financial year ending 31 March 2023 the charity was entitled to exemption from audit under
section 477 of the Companies Act 2006 relating lo sm811 companies. The Trustees have however
elected to be audited on a voluntary basis.
Directors, responsibilities=
The members have not required the charity lo obtain an audit of its accounts for the year in
question in a¢Gordance with section 476., and
The directors acknowledge their responsibilities for complying with the requirements of the Act with
respect lo accounting records and the preparation of accoijnts.
These financial statements have been prepared in accordance with the special provisions relating to
companies subject lo the small companies regime Mrilhin Part 15 of the Companies Act 2006.
The note5 on pages 21 to 43 form an inlegral part of those financial slalements.
Page 17

YMCA Cornwall
(Registration number: 03684583>
Balance Sheet as at 31 March 2023
The financia
on
slatemenls on pages 15 to 43 were approved by the Irusiees, and auihorised for issue
2 3￿d 81gned on thelr behalf by.
Derek Tllby IChaSrj
Trustètt
Chrjs Sfygm8rks ITrag$urerJ
Trustee
Tha noto8 on pages 21 to 43 fomi an Integral part of thsBe flnanclal 8tatemenis.
Page 18

YMCA Cornwall
Statement of Cash Flows for the Year Ended 31 March 2023
2023
2022
Note
Cash flows from operating aetivltlès
Nel cash lexpendilurellincome
Adjustments to cash flows from non-cash items
Depreciation
Investment income
Interest payable
Profil on disposal of tangible fixed assets
{105.6911
338,769
71,654
11,9991
1,953
57,689
1381
678,394
1283,9741
134,0831
Working capital adjustments
DecTeasellincreasel in stocks
Increase in debtors
Incre8se in creditors
Decrease in deferred income
12
13
16
17
1,322
13.6461
12,887
113,889
1396)
144,4271
3U,840
Nel cash flows from operating activities
137,409
1297,9571
Cash flows from Investlng activities
Interest receivable and similar income
Purchase of tangible fixed assets
Sale of tangible fixed assets
Purchase of investments
1,999
1539,5641
38
145,735)
679,197
101
11
Nel cash flows from investing activities
537,565
633,490
Cash flows Irom financing activities
Value of new loans obtained during the period
Repayment of loans and borrowings
Repayment of Gapilal element of finance leases and HP
contracts
29g,000
137,5401
16
134,4261
18
7,076
Net cash flows from financing activities
Net {decreasellincrease in cash and cash equivalents
Cash and cash equivalents at 1 April
Cash and cash equivalents at 31 Thlarch
254,384
134,4261
1320,5901
423,448
301.107
122,341
423,448
102,858
The notes on pages 2110 43 form an Integral part of these financlal statements.
Page 19

YMCA Cornwall
Statement of Cash Flows for the Year Ended 31 March 2023
Reconclliation of net cash flow to movement in net funds
IDecrease)lincrease in cash
Cash inflow from increase in loans
Cash outflow from repayment of loans
Change in net Ideblllfunds resulting from cash flows
New finance leases
1320,5901
1259,0001
37.540
301,107
34,426
1542,0501
34,877
335,533
Movement in nel Ideblllfunds
Nel fundslldebtl al 1 April 2022
Net Idebtlllunijs al 31 March 2023
1576,9271
290,764
335,533
44,769
1286,1631
290.764
All of the cash flows are derived from continuing operations during the above iwo periods.
The notes on pages 21 to 43 form an integrxl part of these financi81 stalements.
Page 20

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
1 Charity status
The charity is limited by guarantee, incorporated in England & Wales, and consequently does not
have share capital. Each of the members is liable lo contribute an amount not exceeding £1 towards
the assets of Ihe charity in the event of liquidaliot).
The address of ils r￿IStered office is..
The Orchard
Alverton Road
Penzance
Cornwall
TR18 4TE
2 Accounting pollcies
Summary of significant accounting policies and key accounting estimates
The princ4pal accounting policies applied in the preparation of these financial slalemenl8 are sel out
below. These policies have been consislenlly applied to all the years presented, unless otherwise
stated.
Statement of compliance
The financial statements have been prepared in accordan￿ with Accounting and Fleporting by
Charities.. Statement of Recommended Practice 8pplicable to charities preparing their accounts in
a￿Ordan￿ with the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS
1021 {Charilies SORP IFRS 10211, the Financial Reporting Standard applicable in the UK and
Republic of Ireland {FRS 1021. They also comply with the Companies Act 2006 and Charities Act
2011.
Basis of preparation
YMCA Cornwall meets the definition of a public benefit entity under FRS 102. Assets and liabilities are
initially recognised al historical cost or transach'on value unless otherwise slated in the relevant
accounting policy notes.
Going conce¥n
The financial statements have been prepared on a going concern basis.
The trustees 2ssess whether the use of going concern is appropriate i.e. whether there are any
material Un￿rtaInlieS related to events or conditions that may cast Significant doubl on the ability of
the charity to continue as a going concern. The Iruslees make this assessment in respect of a period
of one year from the d21e of approval of the financial sl8lements,
Having considered the future impact of inflation. losn covenants, cashflow and projected housing
seNices income, the trustees consider that there are no material uncertaintie5 about the charity's
ability lo continue as 8 going concern nor any signilicanl areas of Un￿rtainlY that affect the carrying
value of assets held by the charity.
P39e 21

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Income and endowments
All income is recognised once the charity has entillemenl lo the income, it is probable that the income
wll be rettived and the amount of the income receivable can be measured reliably.
Donations and legacles
Donations are recognised when the certalnty of receipt and the amount re￿1vable has been
established. Where the donated go￿ is a fixed asset, il is measured al fair value, unless il is
impractiC21 to measure this reliably, in which case the cost of the item lo the donDI ghould be used.
The gain is recognised as income from donations and a corresponding amount is included in the
appropriate fixed asset class and deprec121ed over the useful economic life in accordance with the
charitable Company's accounting policies.
On receipt, donated professional services and facilities are recognised on the basis of thè value of the
gift lo the charitable company which is the amount il would have been willing lo pay lo obtain servi￿$
or facilities of equivalent economic benefit on the open mart<el'. a ¢OTresponding amount is then
recognised in expenditure in the period of receipt.
Grants receivable
Glanls receivable are recagnised in the year lo which they relate. Grants are deferred when they
relale to a specified future period.
Grft ald
Incoming resources from lax reclaims are included In the Statement ol Financial Activities at the same
lime as the gift lo which they relate.
Investment Income
Interest on funds held on deposit is included when receivable and the amount can be measured
reliably by the charitable company., this is normally upon nolificalion of the interest paid or payable by
the institution with whom the funds are deposited.
Income tax recoverable in relation lo investment income is rec￿niSed at the lime the investment
income is receivable.
Expenditure
Expenditure is recognised once there is a legal or conslruclive obligation lo transfer economic beneftl
to a third party, it is probable that a transfer of economic benefits will be required in settlement and the
amount of the obligation can be measured reliat)ly. Expenditure is classified by aclivily. The costs of
each aclNity are made up of the total of direct costs 8nd shared costs. including supwrt costs
involved in undertaking each activity. Direct costs athibulable lo a single adivity are allocated directly
to that activity. Shared costs which ¢onlribule to more than one activity and support costs which are
not atlribulable lo a single activity are apportioned between those activities on a basis consistent with
the use of resources. Central staff costs are allocated on the basis of lime spent and depreciatio
charges allocated on the portion of the asset's use.
All expenditure ig inclusive of irrecoverable VAT.
Page 22

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Raislng funds
These are costs incurred in attractlng voluntary income, the management of investrnent8 and those
incurred in trading activities that raise funds.
Charltable actlvlties
Charitable expenéilure comprises those costs incurred by the charity in the delivery of ils activities
and services for ils b$neficiaries. 11 includes both costs that can be alloc21ed directly to such activities
2nd those costs ol an indirect nature necessary to support them.
Support costs
SupF)Ort costs include central functions and have been allocated to activity cost categories on a basis
consistent with the use of resources, foT example, allocating propety costs by floor areas, or per
capila, staff costs by the lime spent and other costs by their usage.
Taxation
The charity is considered lo pass the tests sel out in Pafftgraph 1 Schedule 6 of the Finance Act 2010
and therefore il rneels the definition of a chatitahle company for UK corporation lax purFxJses.
Accordingly, the charity is potentially exempl from tsxation in respect of income or capital gains
received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section
256 of the Taxation of Chargeable Gains Act 1992, to the extent that such incomè or gains are
applied exclusively lo charitable purposes.
Tangible flxed assets
Tangible fixed assets costing £1,000 or more are capitalised and recognised when future economic
benelils ale probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets are initially recognised al cost. After recognition. under the cost model, tangible
fixed assets are measured al cost less accumulated depreciation and any accumulated impairment
losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be
included in the measurement of cost.
Depreciation and amortisation
Depreciation is provideLI on langible fixed assets so as to write off the cost or valuation, less any
estimated residual value, over their expe¢led useful econoTnic life as follows..
Asset class
Freehold property
Motor vehicles
Fixtures and fillings
Office equipment
Depreciation method and rate
50 and 10 years straight line
5 years 8lraight line
5 years straight line
3 years slraighl line
stock
stocks are valued at the lower of cost and nel realisable value after making due allowance for
obsolete and slow-moving stocks. Cost inclijdes all direct ￿SIS and an appropriate proportion of fixed
and variable overheads.
Page 23

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Debtors
Tr2de and other debtors are recognised at the selllemenl amount after atky trade discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash al bank and in hand includes cash and short-lerm highly liquid investments with a short malurily
of three months or less from the dale of acquisition or opening of the deposit or similar accotjnt.
Liabilities
Liabilities are recognised when the￿ is an obligation at the Balance Sheet dale as a result of a past
event, il is probable that a transfer of economic benefil will be required in selllemenl, and the amount
of the selllemenl can be eslimaled reliably.
Liabilities are recognised al the amount that the charitable company anticipates it will pay lo settle the
debt or the amount il has re￿iVed as advanced payments for the goods or services il must provide.
Provisions
Provisions are measured al the best estimate of the amounts required to sellle the obligation. Where
the effect of the lime value of money is material, the provision is based on the present value of those
amounts, discounted al the pre-tax discount rate that reflects the risks specific lo the liabilty. The
unwinding of the discount is recognised In the Statement of Financial Activities as a finance Gost.
Fund accounting
General funds are unreslricled funds which are available for use at the discretion of the Trustees in
furtherance of the general objectives of the charitable company and which have not been designated
ft)r other purposes.
Dosignated funds comprise unrestrtcled funds that have been sel aside by the Trustees for particular
purposes. The aim and use of each designated fund is sel out In the notes lo the finallcial Statements.
Restricted funds are funijs which are lo be used in 8ccordance with speciftc reslriclions imposed by
donors or which have been raised by the charitable company for particular purposes. The costs of
raising and adininistering such funds are charged against the specilio fund. The aim and use of each
restricted fund is set out in the notes to the financial stalemenls.
Investment income, gains and losses are allocated to the appropriate fund.
Pensions and other post retlrement obllgatlons
The charitable company operates a defined contribution pension scheme and the pension Charye
represents the amounts payable by the charitable company lo the ftjnd in respect of the year.
FinancSal instruments
Classifieatlon
The charitable company only has financial assets and flnanclal liabilities of a kind that q￿alIfy as basic
financial instruments.
Page 24

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Recognition and measurement
Basic financial instruments are initially recogllised al transaction v81ue and subsequently measured al
their selllemenl value ￿th the eX￿ptiOn of bank loans which are subsequently measured al
amortised cost using the effective interest method.
3 Income from donations and legacies
Unrestrlcted
funds
Total
funds
Donations and legacies.,
Donations
6,323
6,323
Total for 2023
6,323
6,323
Total for 2022
5,569
5,569
4 Income from charltable activities
Unrestricted
funds
Restricted
funds
Total
funds
Grant income
Housing support selv1￿8
Rent
Other servI￿S
500
545,274
251.599
56,032
77,539
78.039
545.274
251,599
56.032
Total for 2023
853.405
77,539
930,944
Total for 2022
807,384
105,857
913,241
Page 25

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
5 Income from other trading activities
Income from fundraising activities
Unrestricted
funds
Total
funds
Trading income.,
Cafe income
33,093
33,093
Total for 2023
33.093
33,093
Total for 2022
21.617
21,617
6 Investment Income
Unrestri¢t8d
funds
Total
funds
Investment income
1,999
1,999
Total for 2023
1,999
1,999
Total for 2022
38
38
Page 26

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
7 Expenditure on charitable activities
Activity
undertaken
directly
Aetivily
support
costs
Total
expenditure
Expended in pursuance of charitable objects
709.149
343,321
1,052,470
Total for 2022
581,384
3,195
584,579
£992,124 12022 £497,701 l of the above expenditure was attributable lo unreslricled funds and
£60.346 12Q22 - £86,878) to restricted funds.
Page 27

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Analysis of expenditure on charitable activities
Totsl funds
2023
Total funds
2022
Dlrect Costs
Payroll costs
Other staff costs
Outings, activities and welfare
Security cover
Motor and travel
Consultancy
623,064
6,089
9,297
64,676
6,023
510,882
4,081
3,730
57.264
5,184
243
709,149
581,384
Support Costs
Depreciation
Rent & rates
Water
Light and heal
Communications
Office supplies
Audit fees
Legal & professioftal
Affiliation & memberships
Insurance
Irrecoverable VAT
Sundry expenses
Rep2irs & maintenance
Cleaning & refLJse
Finan￿ costs
Bad debts
Profivloss on disposal of fixed assets
Head office re-charge
71,655
3,971
14,491
26,465
10,964
26,654
6,988
3,523
4.159
7.175
49,331
2.711
59,749
16,694
15.168
57.690
5.344
12,563
28,613
9,976
25,190
6,888
25,634
2,892
8,909
41,043
1,844
68,691
12,753
12,562
11,775}
1339,1971
23,575
23,633
343,321
3.195
Incltsded within the expenditure analysed above, there are governance costs of £6,988 12022
£6,888) which relate directly lo charilable aclivilies.
Paue 28

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
8 Net incomingloutgoing resources
Nel loulgoingl/incoming resour￿$ for the year inclLJde'.
2023
2022
Audit fees
Other non-audil services
Profil on disposal of tangible fixed assets
Depreciation of fixed assets
4.320
2,668
4.000
2,888
1339,1971
57,689
71,655
9 Trustees remuneration and expanses
No trustees. nor any persons connected with them, have r￿1Ve￿ any remuneration from the charity
during the year.
Dire¢lly incurred Trustee expenses borne by the Charity in the year totalled £855 12022.. £5601 and
were paid lo 2 Truslees12022.' 21, Ail expenses related lo travel.
10 Staff costs
The aggregate payroll costs were as follows..
2023
2022
Wages and Salaries
Social security costs
Pension costs
549,789
46,827
26.448
462,510
27,637
20,735
623,064
510,882
In addition lo the above staff costs wages and salaries, social securily costs and pension costs
lolalling £Nil12022.' £11,421) were capilalised during the year with regard to the conversion of Morris
House into flats. These costs are included within additions in the tangible fixed assets nole.
Page 29

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
The average number of persons employed by the chaiity during the year was as follows..
2023
No
2022
Management and adminislralion
Housing seNices and support
Airplay Youth
19
18
28
26
The number of employees whose emoluments fell within the following bands was..
2023
£60,001- £70,000
The key management personnel of the charity are the Chief Executive Officer, Finance Manager,
Housing Manager and Corporate Services Manager. The lolal employee benefits of the key
managemenl personnel were £210,07412022 - £175,084).
11 Tangible fixed assets
Freehold
property
Fixtures and
fittings
Motor
vehicles
Office
equlpment
Total
Cost
Al 1 April 2022
Additions
844,143
466.668
32,009
4,235
15,828
50,000
32,013
18,661
923,993
529,564
Al 31 March 2023
1,310,811
36,244
65,828
50,674 1,463,557
Depreciatlon
At 1 April 2022
Charge for the
year
350,037
27,395
15,828
23,171
416.431
54,240
1,386
7,500
8,528
71,654
At 31 March 2023
404,277
28,781
23,328
31,699
488,085
Net book value
Al 31 March 2023
906.534
7,463
42,500
18,975
975,472
Al 31 March 2022
494,106
4,e14
8,842
507,562
12 Stock
2023
2022
stocks
1,322
Page 30

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
13 Debtors
2023
2022
Trade debtors
Prepayments
Accrued income
Other debtors
18.015
20,392
32,089
2,853
16,927
37,070
10,000
66,850
70,496
14 Current asset Investments
2023
2022
Unlisted investments
230
230
15 Cash and cash equivalents
2023
2022
Cash on hand
Cash al bank
3.666
99,192
102,858
13,962
409,486
423,448
Pago 31

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
16 Creditors" amounts falling due within one year
2023
2022
Bank loans
Trade creditors
Other loang
Hire purchase and finance leases
Other taxation and social security
VAT liability
Other creditors
Accruals
Deferred income
5,640
47,247
33,859
7,254
11,918
663
11,0591
14,635
34,716
37,540
11,478
1485}
828
13,980
13.889
120,157
111.946
Creditors due wthin one year includes the following liabilities, on which security has been given by the
charity..
2023
2022
Other loans
Bank loans
27,400
5.640
25.575
33,040
25,575
2023
2022
DeferTed income al 1 April 2022
Resources deferred in the period
Amounts released from previous periods
13,889
13,889
13,889
13,889
13.889
Deferred income at year end
13,889
2023
2022
Deferred income Iby granti
Lloyds Bank Foundats'on
13,889
Total deferred income
13.889
Page 32

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
17 Cr8ditors: amounts falling due after one year
2023
2022
Bank loans
Other loans
Hire purchase and finance leases
253,360
61,285
27,623
342.268
95,144
95.144
Creditors amounts falling due after more than one year includes the following liabilities. on which
security has been given by the charity:
2023
2022
Other loans
Bank loans
52,814
253.360
80,214
306,174
80.214
During the year a loan covenant was breached in respect of interest cover on the bank loan with a
carrying amount of £259,000. The loan provider has confimied the breach will not result in repayment
or penalities.
18 Obligations under leases and hire purchase contracts
The total value of future minimum lease payments related lo the electric minivan was as follows..
2023
Within one year
In bmo to five years
19,434)
30,662
140.0961
5,501
34,595
Less fin8nce charges allocated lo future periods
Page 33

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Assets held under finance leases
Electric mlnlvan
A £10,000 deposit has been paid towards the purchase of the electric minivan. The remaining
£40,000 is held under 8 5 year finance lease which commenced in June 2022. The APR is 6.9°A and
monthly payments are £786.20. The nel carrying amount of the vehicle al 31 M8rch 2023 is £42,500
and included in the Motor asset class in the fixed assets note.
19 Penslon and other schemes
Defined contribution pension scheme
The charity operates a defined contribution pension scheme. Tre pension cost charge lor the year
represents ￿￿trIbutIonS payable by the charity lo the scheme and amounted 10 £28,448 12022
£20,735).
Contributions totalling £1153112022 £1321 were payable to the scheme al the end of the year and
are included in creditors.
20 Commitments
Capital commitment5
Purchase of mini bus..
The total amount contraGled for bul not provided in the financial statements was £Nil 12022
£40,000).
Operating leases
Al the year end the company had annual commitments under non-cancellable operating leases of
£5,27812022 - £1,334).
Page 34

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
21 Funds
Unrestricted funds
Balance at 1
Aprll 2022
Incoming
resources
Resources Balance at 31
expended
March 2023
Unrestricted funds
General
General unrestr¢olecl fullds
497.582
894,820
11,017,704)
374,698
Designated
Major repairs fund
Project development fijnd
48,390
6.082
48,390
6,082
54,472
54.472
Total unrestricted funds
552,054
894,820
11,017.704
429,170
Restrleted funds
Capital fund
Homeless Link
Coffee shop refurbishment
Housing and resettlement
support service
Refurbishment of hostel
Appletree House
refurbishment
Cornwall Independent Poverty
bursaries
Tesco Bag5 for Life
Morris House conversion
Lloyds Bank Foundation core
grant
Big Lottery Funding
CCF Emergency Fund
B&Q Foundation
Other reslricled funds
Bertrice Laing Trust
streèlsmart- Resident
Activities
Ludgvan Church - Residenl
Activities
Land Aid
Shekhinah - Welcome packs
136,465
1,247
2,627
136,465
873
1,127
{3741
11,5001
1,770
2,138
1,770
2,138
3,463
11,0781
2.375
1.986
612
23,147
1,986
612
20,647
12,5001
7,794
14,246
2,108
4.625
11,653
1.979
13,889
{20,0961
12,1371
12,9001
15001
(5.0031
12001
1,587
12,109
2.008
4,125
6,650
1,779
2.800
3,000
12,1071
893
350
15,271
195
400
23,750
{3421
{12,4521
1821
408
26,569
113
Page 35

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Balance at 1
April 2022
Incoming
resources
Resourcès Balance at 31
expended
March 2023
Rotary Club
SW Trust Fund
Big Lottery WIFI & CCTV
Upgrade
Claire Milne - Stairlift
CCF Upper St Levan Boiler
Cornwall Community Crisis
Fund
Leonard Laity - Resident
starter Packs
Skiplon Building Society
Re8idenls Activities
4,702
900
9,200
11,8421
1800)
12.060
100
10,000
6,000
5,000
13,478)
1801
1731
6,522
5,920
4,927
2,500
12,500)
1,000
12381
762
3,000
{641
2,936
Total restricted funds
240.268
77,539
60,346
257,481
Total funds
792,322
972,359
1,078,050)
686,631
Pago 36

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Balance at 1
April 2021
Ineoming
resources
Resources Balance at 31
expended
March 2022
Unrestricted funds
General
General unrestricted funds
178,759
834,608
1515,7851
497.582
Designated
Major repairs fund
Project development fund
49,423
6,082
{1,033)
48,390
6,082
54,472
55,505
1,033
Total unr8Stricted funds
234,264
834,608
516,818
552,054
Restricted
Capital fund
Homeless Link
Coffee shop refurbishment
Housing and reselllemenl
support service
Refurbishment of hostel
Applelree House
refurbishment
Cornwall Independent Povety
bursaries
Tesco Bags for Life
Morris HoLJse conversion
Lloyds Bank Foundation core
grant
Big Lottery Funding
CGF Emergency Fund
B&Q Foundation
Other restricted funds
Bertrice Laing Trust
Vicar's relief fund
Slreetsmart- Resident
Activities
Ludgvan Church - Resident
Activities
Land Aid
Shekhinah- Welcome packs
Rotary Club
SW Trust Fund
Y-Housing Apple tree
refurbishment
136,465
1,870
2,627
136,465
1,247
2,627
16231
1,770
6,401
1,770
2,138
14,2631
5,609
12,1561
3,453
1,986
1,297
25,022
1,986
612
23,147
16851
{1,8751
7,007
14,246
2,108
5,000
9,881
33,333
(32,5461
7.794
14,246
2,108
4,625
11,653
1.979
13751
(8,8541
1211
{1,0001
10.626
2,000
1,000
3,000
3,OOJ
350
23,750
195
5.000
900
350
15,271
195
4,702
900
18,4791
12981
25,703
25,703)
Page 37

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Balance at 1
April 2021
Incomlng
resources
Resources Balance at 31
expended
March 2022
Total restritted funds
221,289
105,857
186,8781
240.268
Total funds
455,553
940,465
603,696
792,322
Page 38

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
The specific purposes for which the funds are ta be applled are as follows..
Designated fijnds
Major repairs fund - The Trustees have designated funds for major repairs whlch may be required al
Applelree House, Chenytree House 8nd St Levan irk the lulure. Included in the balance of this fund is
the nel book value ol capital assets purchased as part of the works and as such in future years
depreciation on these assets will be allocated lo this fund.
Project development reseNe - The Trustees have designated funds for the Start-up costs and ongoing
costs of projects around Cornwall.
Reslricled funds
Capital fund The freehold property is held wthin this fund which is being depreciated over the
expected life of the building al 2D/o per annum. The balance al the year-end is equal to the nel book
value of the property.
Homeless Link- The funds were provided as part of Homeless Link's Covid-19 emergency funding lo
help alleviate losses and additional expenditure related to the Covid-19 pandemic.
Coffee shop refurbishment - These funds were fftceived from the Big Lottery Awards for All schemè
and Beatrice Laing Charitable Trust in order to create an open to all catering facility within YMCA
Cornwall in the existing dining area which was in serious need of modernisalion. Expenditure in the
year is on depreciation tsf capi185 assets purGh8sed dLtring this project.
Housing and resettlement support serviGe - These funds were received from the Henry Smith Charity,
The Keslrelman trust, Masonic Charitable Trust and Sl James Place in order lo enable staff to work lo
settle and help inlegr8te young housing clients into the community by helping them move on lo
secure, independent Accommodation, enter training or employment or secure benefits.
Motor vehide - Funds were received from Beatrice Laing Charitable Tmsl, Nineveh Gharilable trust
and Ihe Clolhworkers, Fotjndation lo purchase a Renault Traffic Motor vehicle and assist with its
running costs. The balance at the year-end is equal to the nel book value of the vehicle which is now
fully depreciald.
Refurbishment of hostel - Funding was received from the Big Lollery fund in order lo refLsrbish the
Backpackers. Hostel 2t YMCA Cornwall.
Applelree House refurbishment - This grant was awarded by The Garfield Weston Foundation
towards the refurbishment of Applelree House.
Cornwall Independent Poverty bursaries These funds are received lor the general running costs of
providing accommod21ion for the homeless young people of Cornwall.
Tesco Bags for Life funding Funds were received from the Tesco Bags for Life initiative lor the
provision of small items of furniture and other household equipment for Morris House residents.
Page 39

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
CCF Emergency Fund - This grant was awarded lo cover part-time salary costs for the frontline
housing staff working directly with the young people on sile for 12 months.
Morris House Conversion Funds were received from CRASH Charity. Land Aid Charitable Trust, The
Sylvia Waddilove Foundation and The Albert Hunt Trust towards the conversion of Morris House into
20 new flats for young people.
Lloyd8 Foundation - The grant was awarded to fund an addition81 housing support officer lo help with
increased case loan upon the creation of the Morris House conversion.
Big Lollery Fund - This grant was awarded to cover financial impact of Coronavirus crisis for 6 months
which included stsffing costs, addilional cleaning provision and IT equipment and support to enable
home working.
B&Q Foundation
This grant is lo help with material costs for the final phase of the Morris House
conversion project lo enable us lo house more residents on sile.
Bertice laing Bike Shed - This grant is lo fund a new bike shed for YMCA visitors.
Vicals Relief Fund This granl was to provide a deposit for a resident moving into thier own ￿nted
accommodation after moving on from the YMCA.
Slreelsmart Resident Activities To fund residents events and aclivilès, including organised days out
and events on sile.
Ludgvan Church Resident Activities
organised days out and events on site.
To be used on residents events and acliviles, including
Land Aid - Grant lo fvnd Applelree building extemal renovations.
Y-Housing Applelree refurbishment - Head Office support grant lo ￿1mbUrSe expenditure incurred for
Applelree refurbishment W81s.
Shekhinah Welcome Packs - This grant was to provide welctsme packs for new residents joining
YMCA.
Rotary Club- Funding from the Rotary Club was lo help residents onsite and those moving on through
the cost of living crisis, help ranged from paying for carpels for an ex residents new flat, deposits for
residents Tnoving on, crisis vouchers and activities. The Rotary Club has also provided fund5 for the
internal refurbishment of Cherrylree as the building had been badly neglected by the previous owners.
Post year end, the funds have since been spent on bringing two Ilals lo a standard in line with our
other building8.
SW Trust Fund - To fund staff training in fundraising department.
P8ge 40

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
Cornwall Community Crisis F*Jnd - CCF have provided on going support to residents in need of crisis
SUPPOrt vouchers. The funds are used by the YMCA Cornwall lo purchase Tesco vouchers to be used
on food groceries and toiletries.
Big Lottery WIFI & CCTV Upgrade - Funding from the National Lottery Awards lor All scheme was lo
upgrade our Wi-Fi around the building and integrate CCTV into the same system. Prior lo the new
Wi-Fi system from Ubiquiti we had a number of black spots around the site which often affected
residents flats and their ability to get a stable connection lor college work, the new system offers
superfast broadband Wi-Fi for the whole sile. This was phase one of the project and we intend lo
integrate Ubiquili CCTV cameras during the next financial year which will improve the quality of
recording including sound if needed.
Skipton Buidling Society Residents Activities
Skiplon Building Soclety have provided funds for
resident actiwlies which include off sile days out along with in house cooking and arts clubs plus a
monthly residents social pizza & pool night.
Leonard Laity Resident Slarter Packs - The Leonard Laity Sloale Charitable Trust provided funding
for residents starter packs for essentials that many of our resident do not have when they arrive al the
YMCA Comwall. items include bedroom lurnishings, cooking utensils and kitchen items.
Claire Milne StaiTlift -The Claire Milne Trust provided us with funding to install and maintain a stair lift
to our studio downstairs a8 il was difficult for visitors and residents with disabilities lo access.
CCF Upper St Levan Boiler - The Cornwall Community Foundatlon provided funding for a new boiler
in our admin office after the old unil was condemned after its annual inspection, the funding was a
massive help as we had already had an unexpected issue with a hot water cylinder in another part of
the building in December and had not budgeted for a second large expense.
Page 41

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
22 Analysis of net assels between funds
Unrestricted
funds
Restricted
Total funds
Tangible fixed assets
Current assets
Current liabilities
Creditors over 1 year
Total t7el assets
759,398
105,629
193,5891
342,2681
429,170
216,074
67,955
126,568}
975,472
173.584
1120,1571
342,268
686.631
257,461
Total funds
at 31 March
2022
Unrestricted
funds
Restricted
Tangible fixed assets
Current assets
Current liabilities
Creditors over 1 year
Total nel assets
337,867
398,273
{88,9421
95,1441
552,054
169,695
93,577
123.0041
507,562
491,850
1111,9461
{95,144
792,322
240,268
Page 42

YMCA Cornwall
Notes to the Financial Statements for the Year Ended 31 March 2023
23 Related party transactlons
During the year the charity made the following related party transactions..
Alverton Holdlngs Limited
(Derek Tilby is a director of the dormant company)
YMGA paid for Ihe confirmation statement lo be filed at a cost of £13 12022.. £131. At the balance
sheet dale the amount due tolfrom Alverton Holdings Limited was £Nil12022 - £NIII-
P8ge 43