Registered Comp*ny Number: 03646202
Registered Charity Number: 1077798
BURTON UPON TRENT AND DISTRICT YMCA
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

BURTON UPON TREINT AND DISTRICT YMCA
CONTENTS
Pages
Legal and administrative information
Tnste¢s' armual report (including direetOTS' Teport)
4- 11
Ststement of Trustees, r¢5ponsibilities
12
Independent Auditor's report
13- 16
Statement of financial activities
17
Balance sheet
18
Statement of cash flows
19
Notes to the finan¢ial statements
20-35

BURTON UPON TRENT AND DISTRICT YMCA
LEGAL AND ADMINISTRA TtVE INFORMA TION
FOR THE YEAR TO 31 DECEMBER 2025
Legal and administrative iDform2tlon
Full name
Burton upon Trent and District YMCA
Registered eompaDy number
03646202
Registered charity number
1077798
Registered O￿lee
Northside House
Northside Business Park
Hawkins Lane
Burton upon Trent
stsffordshire
DE14 IDB
Bankers
The Royal Bank of Scotland plc
Bede House, I I Westem Boulevard
Leicester
LE2 7EJ
Lloyds TSB Bank plc
Ariel House, 2138 Coventy Road,
Bimiingham
B26 3JW
Auditor
UHY H￿ker Young
14 Park Row
Nottinghaln
NGI 6GR

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
The Trustees present their report and th¢ audited financial statements of the charity for the year ended 31
December 2025. The Trustees have adopted the provisions of the Statement of Recominended Practice
(SORP}"Accounting and Reporting by Charitie5" {FRS 102) in preparing the annual report and financial
statements of the eharity.
The finaneial staternent5 have been Prepared in accordance with the accountin8 policies set out in not¢5 to
the accounts and comply with the charity's governing documenl th¢ Charitie5 Act 201 l and Accounting
and Reporting by Charities.. Statement of Recommended Practice applicable to charities preparing their
a¢counts in 8¢cordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland
(FRS 102) published in October 2019.
Trustees of the cbarity
The Direetors of th¢ ¢haritable company are its Trustees for the purposes of charity law. The Trustees who
have served during the year and sinee the year end were as follows..
Board of management
MTS P Ackroyd
Mrs A Blockley
Ms L Chapman (Chair)
Mr R Dougan (retired 2 June 20251
Mr D Lambourne
Mr D Noakes (elected 2 June 2025)
Dr C Pidsley
Ms C Sherratt (elected June 2025)
Mr B Taylor (el¢¢t¢d 2 June 2025)
Mr D Williams (Treasurer)
rtd
Company se¢re¢ary
Mr P Laffey
Senior m4nagement team
Mr P Laffey
Mr A Horsnail
Ms Catherine Miles
Chief Executive
Operations Manager
Senior Development Manager
Stru¢ture? governance and mattagemtrtt
Governing document
Burton upon Trent and District YMCA was incorporated as a eharitabl¢ ¢ompany limited by guarantee, on
7 October 1998 and registered 2$ a ¢harity on 14 O¢tobeT 1999. It is governed by a Memorandum and
Arti¢les of Association.
Reerllitmertt #nd Appointment of Management Committee
The Directors of the company are a]so ¢harity twstees for the purpose of charity law and under the
¢ompany'5 articles are known as members of the Board of Managernent, there are no other directors or
trustees. Under the requirernents of the rnemorandum and articles of association the members of the Board
of Management ar¢ ¢le¢ted to serve for a period of three years, after which they must b¢ put forward for re-
election at the next Annual General Meeting.

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORD
FOR THE YEAR TO 31 DECEMBER 2025
The Board of Management seeks to ensure that the diverse Tange of services and activities provided by the
charity are represented by a broad skill mix of it5 members. The Board is made up of mernber5 that have
backgrounds in business, finance, legal. health, marketing and ¢ommunications. human resouTces and
experi¢we of working with young people. In the event of skills being lost due to retirements, individuals
are approached to off¢T themselves for eleciion to the Board of Management.
Trustee induetion and training
Existing trustees are already familiar with the prdctical work of the charity. New trustees are invited and
enctsurdged to attend short induction sessions to f￿ni1larlst themselves with ihe charity and the context
within which it operates. These ate jointly led by the Chair of the Board of Management and the Chief
Executive of the charity and ¢over.'
Ihe obligations of the Board of Management members.
the main doeuments whi¢h set out the operational fratnework for th¢ ¢harity including the
M¢morandum and Articles of Association,. and
resourcing and the Current financial p05ltion as set out in the latest published accounts. and
futhre plans and objectives.
Information and new51etters are also provided through the Charity Commission and YMCA Et]gland and
Wales for all trustees. Trustees receive a copy of the Governance & Leade]ship publi¢ation.
Risk m8Dagement
The Board of Manag¢m¢nt has conducted a review of the major risks to which the charity is exposed. A
risk register is in place and IS UEKiated and approved by the BoaTd of Trustees.
In th¢ opinion of the Trustees, the key risks to which the charity is exix)sed are extemal funding Sources
being unavailable.
Where appropriate. systems or proc¢dures have been established to mitigate the risks the ¢harity faces.
Internal control risks are minimised by the implementation of procedures for the authorisation of all
transactions and projects. Procedures are in place to ensure compliance with health and safety and
safeguarding of staff, volunt¢eT5, clients and visitors to the projects. Polici¢5 and pr(￿edureS are regularly
reviewed to ensuTe that they continue to meet the n¢eds of the charity and comply with statutory regulations.
Orgxnisationsl structure
Burton Upon Trent YMCA has a Board of Management of up to ten m¢mb¢rs who meet seven times a year.
They are responsible for the strategic direction, govemance and policies of the charity. The Board of
Managemeni also ha5 two Sub-committees, which tonsist of a personnel Committee, and a Finance &
Fundraising Committee. Each sub-committee reports to the mwn Board of Management. The Chief
Executive. OpeTations Mknager and Senior Development Manger also sit on the Board of Management but
have no voting rights.
A scheme of delegation is in place and day-to-day responsibility for the provision of the services rests with
the Chief Executive, Paul Laffey, along with the Operations Manager, Andy Horsnail and S¢nioT
Development MarwgeT, Catherine Miles.

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
The Board of Trustees reviews pay for staff on an annual basis. These are measured and eonsidered against
a rang¢ of factors such as goveTtunent legislation. company perf0M￿n¢t, and affordability.
Our aims and objectives
Purpos¢s and *ims
The ¢haTity's objectives and principal activiti¢5 aTe to benefit the public by promoting..
housing and support for young people and adult ho￿elesS people.
the redistribution or sale of d(>nated furniture,.
an em¢rgen¢y food bank for people in crisis. and
family mediation and wunselling.
Vision
Our Vision is that everyone in our area will have enough to live on and a place to eall home. Thi5 YMCA
will work with others, defeating homelessness. povety, disadvantage, and intolerance. We will achieve
this through enteTpfi5ing solutions. promoting fAith a[￿ hope.
Mission
We are a Christian charity ¢ornmitted to making a positive difference to people's lives aThJ providing a
safe and supportive environment for those who are homeless.
Values
We seek out- We actively look for opportunities to make a transfomiative impact on lives in the
cojnmunities where we work and believe that every person is of equal valu¢.
We welcome- We offer people the space they need to feel secure. respe¢ted, heard and valued. We look
to serve other5 through faith, hope. inspiration 2nd enterpTiSe.
We iDspirt- We strive to inspire each person we meet to nurture their iK)dy, mind and SPiTit, and to
realise their full potential in all they do.
W¢ Speak out- We stand up for people, speak out on issues that afyeet their lives, and help them to find
confidence in their own voice.
We serve othern- We are committed to the w¢llb¢ing of the communities we serve.
EnsuriDg our work delivers aims
The Board has taken some time to review its strategy and have d¢veloped plans for the coming three ye2TS.
This review looks at what we aim to achieve and the success of each key aetivity. The review also helps us
ensure our aims, objectives and activities remain focused on our stated purposes. We have referred to the
guidance contsined in the Charity Commission's general guidanee on public benefit when reviewing our
strategy and platll)ing our future a¢tivities. The Trustees will ¢ontinue to monitor the strategic objeciiyes
and achievements.
The trustees are of th¢ opinion ihat all the purw)ses of Burton upon Trent and District YMCA are for the
benefit of the public. The trustees consider that they have Complied with their duties under section 4 of the
Charities Aci 2011 to hav¢ due regard to public bencfLI guidance published by the Charities Commission.

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORD
FOR THE YEAR TO 31 DECEMBER 2025
AebievetneDts and performance
Furniture redistribulion (Happy Homes)
During the ye2T our furnitUTe Tedistribution service has continued to m¢¢t familie5, needs in the E&st
Staffordshire, South Derbyshire, Tamworth and Derby communities.
During opening times, the furniture staff and volunteer5 handled a large volume of items of furniture and
visited local homes for collections and deliveries. After safety testing, we provided tnany iterns including
cooker5, washing machines and fridges to families and individua15 in need. Additional efforts have again
been Tequired to support a laTger base of familie5 in need of essential household furniture and effe¢ts.
Food bank for the homeless
The Charity was able to assist with the provision of basic food, which had been donated by local churches,
schools. businesses. community groups and individuals. Many families and single people do not have
anywhere to turn in times of ¢TIS15 and although support is restricted to 2-3 food bags per person. the charity
endeavors to help in an etnergency. Toil¢tri¢s ond sleeping bags are also supplied to people who are sleeping
rough.
In 2025 we distributed 2,924 einergency food parcels to 3,921 people. of which 747 were under 18.
Changes in benefits, sanctions, new benefit claims. unemployrnent, irnpaot of the cost-of-living crisis and
iwjges to family and individuals, income were cited as to why the food parcels were needed.
The food bank could not operate without the generosity of ihe local community with individuals, churches,
schools, local businesses, and superniarkets regularly donating food. We have a large quantity of food
donated during the 'Harvest Fesiival. and Christrnas period. We also purchased food items thai people
could not afford to donate fTom donations and funds given to the Charity.
Mediation for families and young people
Discovering potential and supporting young people describes what the chority's supported housing WOTk is
all about. It carries with it the idea of transforming a young person's life through a journey of discovery
and of hope. The charity supports young residents (18-35) at its two ho￿51n8 projects.. Milton House and
George Williams House.
We understand that to help end homelessness we need to offer more than just accommodation and thai w¢
need to tsckle the underlying Cause of homelessness. During 2025 we met with many young people who
were in danger of becoming homeless. We sup￿rted them wiih h¢lp from OUT Outreach team and working
with Housing Options.
The aim of Family Mediation is to stTength¢n and rebuild family relationships so that young people ¢an
remain living in the family home. The success of the program is for our mediation to be able to facilitate
the adult and young person having that 'difficult Conversation,.
Early. and strategic, intervention can stop family disputes from escalating to the tK)int when a young p¢rson
is asked to leave home. The ages of ihe young people range from I I to 24 years old. The types of issues
that families were dealing with include.. Unexplained development of violent outbursts, the afterrnath of the
experience of family break-up. Young person retUTning to the family home, Tensions in single-parent
families, Young peTson running away, the impart of safeguarding incidents on relationships, and the impa¢t
of the cost-of-IiviTtg ¢risis.

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
The mediation sessions help people communicate effectively, allowing foT honest and open di5CUSsion, in
a non-judgmental and neutral environment. Mediation keeps fa]nilies together and helps them to
communicate and build 5trongeT relationships leading to a stable and secure home life. As well as being
ble to stay at home, in a stable and loving environment, we also notice improv¢rn¢nts in behavior and
school attendance following family m¢diation.
There are some circumstance5 when it isn't safe for a young person to remain at home. Mediation is noi
offered in these cases and th¢ appropriate organisations are informed io ensure the relevant support 15 in
pl￿e.
When a young person is still living at home but the ￿latIonShIp between parent, stepparent or carer has
become strained. we ¢an offer Fainily Mediation to help keep the young person at home. where it is safe to
do $0. Our Mediators spend an average of five and a half hours wÉth ¢J¢h family and 9￿/0 of our mediations
have had a positive outcome.
Supported housing
The charity houses people with a genuine need and always explains the project set up to them. In order that
the young people are aware from the start, of what they can expect, it is explained that there are rules with
which they need to comply. and equaily the chaTity has obligations to them, a¢ting on behalf of our Social
Housing Landlord. under a license agree￿ent. Onc£ hous¢d, the housing staff assists with benefit
applications. Tegistering with a do¢tor, obtaining a bank account. paying utiliiy bills, addres5 changes, and
making friends. They talk with and encouTage the young person to work out their plans openly and honestly.
This enables the best means of support to be determined, so that they can fully discover and achieve their
goals. Regular SuP￿rt, usually one to one. is given and the support programmes vary to meet each person's
needs. Most critical life skills, which include cooking, cleaning and budgeting. are covered and referral to
more speeialised support services arranged where applicable. Close liai50ri with other agencies is
maintained to ensure people are receiving ihe extemal expertise they ne¢d to progress with their lives. The
support staff and the Chaplain are available, so if a young person has a problem or issue, or just needs to
see a friendly face, they always have someone they can approach. They are learning to live a]one and stsnd
on their own ttvo feet. but if they 51ip, they have support staff to turn to. Three volunteer counsellors offer
Counselling Support on a weekly b￿1$ to those young people that need the service. Activities are provided,
T¢sidents with mental health is5ue5 are supported and a 'pathway' is developed to support young people
grow, thrive. and belong.
Support for the young residents in preparing to Tnov¢ on a￿Mmodation is given. Many apply for Local
Housing Association accommodation. and support is provided with 2ppli¢ation5. At thi5 Stage, many are
successfully engaged in education, Iraining or employment, and again. help to think about the next step ig
provided.
Reeonneet- adult supported 5ervic¢s
At James Court Housing Project and in partnership with our Landlord Midland Heart. we operate a housing
and sUPPOrt r￿l]ity ¢alled Reconnect. This project addresses the complex need5 of homeless p¢ople Coming
directly off the streets. With thi5 Special facality in East StaffordshiTe homeless people have one locatson
where they can have a shower, a Change of clothing, a food parcel and a friendly person to talk to. We aTe
grateful to all our funders and the many individua15 that hav¢ supported our community fundraising for the
development and running of the Reconnect Centre. Reconnect also offers 31 units of accommodation to
single homeless people.

BURTOIY UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
Financial review
The Net ineorne of £1 10,1190 arose from unrestricted activities.
The shortfall in restri¢¢¢d funds of £92.774 refleets our commitment to delivering initiatives that
exceeded available restTlCted grant income, together With the drawdown of restricted reserves io support
this work.
The Henry Smith Foundation grant, which funded our mediation service over the past Six year5, expired
in November 2025. The three-year grant frorn The National Lottery Comjnunity Fund (Reaching
Communities- Midland5 Region) is due to expire in June 2026. We extend our heartfelt thanks to both
funders for their generous and sustained support. We are actively pursuing replaceinent funding to ensure
these vital projects continue without interruption.
The Surplus in llnr¢$tricted funds of £202,864 includes amounts designated for specific purposes. This
primarily covers our extended commitrncnts under operating leases for George Williams House and
James Court (now extended to the 2029 break clause) and the renewed le&%e for our office space at
Northside Business Park, whieh secures our o¢¢upation until November 2031.
Fundraising and donation income totalled approximately £142K in 2025. a reduction from the strong
£174K achieved in 2024. This decline was largely due to reduced staffing levels throughout the year. A
new team member joined at the start of 2026, and w¢ are optimisti¢ aix)ut a recovery in perfomiance. Our
track record in this ar¢a continues to demonstrate the strength of our partnerships with local businesses.
charities. and individuals.
P¢rfomiance ￿ our Hgppy Hornes furniture stores improved significantly in 2025, rnore than covering
direct costs and contributing meaningfully to central overheads. However, early 2026 trading has been
challenging, particularly at our Burt(Trn store, where major roadworks have restricted access, resulting in
turnover well below both the 2026 budget and 2025 levels. We are exploring a range of solutions.
including diversifying sale5 channels and launching online trading.
Our social boysing services delivered outstanding ￿sU[ts in 2025, mainiaiDing full 0￿￿panCY
throughout the year. This success reflects the dedi¢alion and skill of the team in minimising voids and
tUTning around properties quickly.
The 10-year operating leases for George Williams House and James Court provide lower short-term
operating costs than the Previous management arrangements. We rernain fully cornmitted to investing in
our housing properties to secure their long-term sustainability. This in¢ludes Milton House, which
currently operates under a management agreement with Midland Heart. our aitn 15 to transitson this to an
operating lease in due course.
Re$erv¢s Policy
The Trustees hav¢ a policy whereby the unrestricted funds not committed in long term lease commitments
or invested in tangible fixed assets (the free reserves) held by the ¢harity would be up to 3 months average
annual expenditure as defined in the following financial year's budgeL excluding depreciation and doubtfvl
d¢bt provision. which equates to £538,393 {2024 - £513,776). At pr¢5¢nt the free reserves, as shown in
note 23, stand at £356,979 (2024- £288,683).

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
The Trustees acknowledge that current free reserves are below the policy target. reflecting recent
operational demands. They will seek to rebuild reserves to the desired level as circumstances allow, with
ongoing monitoring and review.
ImvestmeDt Policy:
Scope:
This policy applies to all cash reserves and snvestments held by B YMCA. including funds pla¢¢d in
savings or deposit accounts, which are considered investments as per Ch2rity Commission guidance.
Objectives
l. Preservation of C4pital.. Protect the B YMCA'5 cash r¢s¢rves to ensure funds are available for
operational and progratnrnatio needs.
2. Liquidity.. Maintain suffjcient liquidity to meet short-term operational requirements and
unforeseen ¢ircum5tances.
3. In¢ome Generation.. M&ximize inierest in¢ome on cash reserves within low-risk parameters to
support the ehaTity'S aCtivitie5.
4. Risk M3nagemen¢'. Diversify deposit5 across rnultiple institutions to m￿lMize Finaneial
Services Compensation Scheme {FSCS) protection and minimize risk.
Prlnelpal funding sources
The Charity is registered with the Fundraising Regulator and complies with their code of practice. Income
15 g¢neTated by the furniture showrtK)Tns with the prtncipal funding sources for the charity are currently by
dy of gTants, housing rentals, contract income from East Staffordshire Borough Council and a number of
Charitable Tr￿t5. Our fundraising strategy now includes a whole range of activities that involve the
Community in local fundraising. A5 a result ofthe diverse services, we provide with the need to continually
generate income, the charity will continue to identify new opportunities for a much wider t8nge of
¢ommunity fundraising initiatives. The Charity has received no eomplaints related to fundraising. The
Charity works lo protect vulnerable people and will not conduct behavior which is an unreasonable intrusion
on i person's privacy, is unreasonably persistent or place5 undue pressure on a person to give money or
other property.
Volunteers
VolunteeTS, including our Trustees, form th¢ backb)ne of our service, and of our cornmunity, providing
dedicated hours of their time to support people transfonning their lives. During our operational activities
the YMCA is tremendously privileged to benefjt from over 50 dedicated volunteers. Their valu¢, whilst
difficult to measure in Strict financial iernis, must be seen to be fully appr￿lated. Visit our shops. for
exatnple, and you will no doubt experience the ￿nefit of what these amazing people offer.
We held an xward5 cer¢mony that presented loog seryi¢e awards to volunteers at our annual staff and
volunt¢¢T Christmas Party.
10

BURTON UPON TRENT AND DISTRICT YMCA
TRUSTEES, ANNUAL REPORT (INCLUDING DIRECTORS REPORT)
FOR THE YEAR TO 31 DECEMBER 2025
Current and future periods
The charity plans to continue the activities outlined above in the forthcoming years, subject to satisfactory
funding arrangements. The Trustees are reviewing our strategic plan and, in the meantime, the following
area5 of development remain a priority..
We will continue to deliver on our strategio plan approved by the Board.
2. We will eontinue to consider and embed our'values, in everything we do,.
3. We will review our offer of accommodation and support for homeless people through recognL5in8
that statutory funding is time limited, and welfare reforni continues to impact the client gTOUP'
4. With East Staffordshire Borough Council, we will ¢ontinue lo develop a partnership to tackle
homelessne55 at a strategic level.
5. We will Continue working with the w)licy team at YMCA England & Wales in responding
strategically to government policy that impacts supported housing, young people and homele55ne55
and vulnerable lives.
6. We will continue to review our risk register and mitigate where we can.
7. We will ¢ontinue to monitor the growing nttds of the free emerg¢n¢y food service in Burton and
supported by a network of churches, sch(x)Is, community groups and individuals.
8. We will continu¢ to re¢ruiL develop and equip the board of Trustees to ensur¢ il meets the diverse
and changing needs of our community.
9. Our local fundTai5ing plans require imaginative ways of engaging with a wide and diverse supporter
base. We will continue to develop new fundTaising initiatiyes linked to wid¢ning the
¢ommuni¢ation of our plans in tneeting local people's needs. and
10. With our 18th annual fundraising sleep out planned we will look to attrnct a diverse range of
supporters, ra*sang awareness of homelessness and vital fuTtds for the charity.
Auditor
The auditor, UHY Hacker Young, will be Proposed for reappointment in accordance with se¢tion 485 of
the Cornpanies Act 2006.

BURTON UPON TRENT AND DISTRICT YMCA
STATEMENT OF TRUSTEES, RESPONSIBILITIES
FOR THE YEAR TO 31 DECEMBER 2025
The Trustees (who ar¢ a150 directors of the charity for the purposes of company law) are responsible for
preparing the Tru5tees' Annual Report and the fEnancial statements in accordance with applicable law and
United Kingdom Accounting Standards {United Kingdom Generally Accepted A¢¢ounting Practice).
Company law requires the Trustees to prepare financial statetnents for each financial year, which give a
true aTKI fair view of the state of affairs of the charitable company and of the incoming resource5 aT
application of resources, including the incom¢ and expenditure. of the charitable cornpany for that period.
In preparing thes¢ fJnan¢ial statements. the Trustees are required to..
select suitable accounting policies and apply them consistently.
observe the methods and principles in the Charities SORP.
make judgments and estimates that are reasonable and prudenl,.
stste whethei applicable UK Accowiting Standards have been followed, subjeet to any material
departure5 diw105ed and explained in the financial statements; and
prepare the financial slatements on the going concern basis unless It is inappropriate to presume
that the charitabl¢ company will continue in operatLOn.
The Trustees are responsible for keeping adequate accounting Tecords that disclose with reasonable
accuracy at any time the financial position of the charitable company and enable them to ensure that the
rinancial statements cotnply with the Companies Act 2006. They are also responsible for safeguarding the
assets of the charitable company and hence for taking reasonable Steps for the Prevention and detection of
fraud and other irregularities.
In so far as the Trustees are aware:
th¢r¢ is no relevant audit information of which ihe charitable ¢ompany's auditor is unaware. and
the trustees, having made enquiries of fellow directOTS and the ¥roup'5 auditor that they ought to
have individually taken, have each taken 211 steps that helshe 15 obliged to take &$ a director in
order to make themselves awar¢ of any relevant audit inf0m￿tiOrt and to establish that the auditor
is awar¢ of that information.
Approved by the Board of Trustees on and signed on its behalf by..
Date: I S May 2026
Ms
Chai
Chapm
12

7/UHY
UHYH•¢k•rY•ung
14PaFkRow
Nolbn9h•thF4G16tsft
BURTON UPON TRENT AND DISTRICT YMCA
INDEPENDENT AUDITOR'S REPORT TO THE TRUSTEES
FOR THE YEAR TO 31 DECEMBER 2025
Opinion
We have audited the fil￿nCial statements of Burton upon Trent and Distri¢t YMCA (the 'charitable
company,) for the y&v ended 31 st December 2025 which cornpri5e the Statement of Financial A¢tivitie5,
the Ba]ance Sheet, Statement of Cash Flows and notes to the financial statements, including significant
accounting policies. The financial reporting framework that has been applied in their preparation is
appltcabl¢ law and United Kingdoffl Accounting Standards, including FRS 102 The Finan¢ial Reporting
StandaTd applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting
PTactice).
In our opinion the financial ststements..
give a true and fair view of the state of the charitable company's affair5 as at 31 December 2025. and
of its incoming resources and application of resources, including income and expenditure, foT the year
then ended.
have been properly preEydred in accordan¢¢ wilh United Kingdom Generally Accepted A¢counting
Practice. and
have been prepared in accordance with the requirements of the Companies Act 21)06.
Basis for OPiDion
We conducted our audit in accordance with International Standards on Auditing {UKI {ISAs {UK)} and
applicable law. Our responsibilities under those standards are further described in the Auditor's
responsibilities for the audit of the financial Statements section of our report. We are independent of the
haritable company in accordance with the ethical requirements that aTe relevant to our audit ofthe financial
ststetnents in the UK, including the FRC'S Ethietl Standard and we have fulfilled our other ethi¢al
responsibilities in accordance with these requiTesnents. We believe thal the audit evidence w¢ have obtained
is sufficient and appropriate to provide a basis for our opinion.
Conelusions relating to going ¢oncer
In auditing the financial 5tal¢ments, we have concluded that the trust¢es' use of the going con¢em ba515 of
a¢¢ounting in the preparation of the fjtwicial 5tat¢ment is appropriate.
B&sed on the work we have perfomed, we have not identifjed any material uncertainties relating to
events or condition5 that, individually or collectively, may cast significant doubt on the charitable
¢ompany'5 ability to continue ￿ a going concern for a period of at least twelve months fTom when the
finan¢iai statements are 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 other inforniation comprises the infoTmation included in the annual report otheT than the financi81
statements and our auditor's repoTtthereon. The trustees are responsible for the other infomiation ¢onlained
within the fInancial statement5. Our opinion on the financial statements does not cover the other information
a[￿, except to the extent otherwise explicitly stated in OUT repor¢ we do not express any forni of assurance
onclusion theteon.

•gUHY
uHY￿￿k•rYwft•
14Patk flow
Noititsgham N616GA
BURTON UPON TRENT AND DISTRICT YMCA
INDEPENDENT AUDtTOR'S REPORT TO THE TRUSTEES (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Our responsibility is to read the other information and, in doing so, consider whether the other information
is mateTially inconsistent with the financial statements, or our knowledge obtained in the COUTse of the audit,
or otherwise appears to be materially misstated. If we identify such material inconsistencies or appaTent
materia] misstatements, we are required to deiermine whether theTe 15 a material misstatement in the
financial 5tateinents or a material misstatement of the other inforniation. If. based on the work we have
perfomied, we conclude that ther¢ is a mateTial misstatement of this other informatton, we are required to
report thai fact.
We have nothing IQ T¢POrt in this regard.
Opinions on other matters prescribed by the Companie5 Act 21b06
In our opinion, based on the work undertaken in the course of OUT audit:
the information given in the trustees, report for the financial year for which the finan¢ial
statements are prepared is ¢onsistent with the financial statements. and
the trustees, report has been prepared in accordance with applicable legal requirernents.
Matters on which we are required to report by exceptlOD
In the light of the knowledge and understanding of the charitable company and its environment obtained in
the course of the audit, we have not ideniifjed material misstatem¢nt5 in the trustees, report. We have
nothing to report in respect of the following matter5 wher¢ the Companies Act 2006 requires us to report to
you if. in our opinion=
adequate accounting records have not been kept, or returns adequate for our audit have not been
received frorn branche5 not visited by us. or
the financial statements are not Èn agreement with the accounting records 2nd returns; OT
certain disclosures of trustees, r¢muneration specified by law are not rnade,. or
we hkve n(Trt received all the infom)aiion and explanations we require for our audit- or
the trustees were not entitled to preparc the financial statements in accordance with the small
companies, regime and take advantage of the stnall companies, exemption in preparing the
trustees, report and from the requirement to prepare a strategic report.
Responsibiliti¢s of trustees
As explained more fully in the tru5te¢5' responsibilities statement set out on pag¢ 12, the trustees are
responsible for the preparation of the financial State￿entS and for being satisfied that they give a true and
fair view. and for such intertfdl control as the trustees determine is necessary to enable th¢ preparation of
financial staternents that ar¢ free from material misstatement, wheth¢r due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charitable company's
ability to continue as a going concern. disclosing, as applicable, matters related to going concern and using
the going concem b&8is of accounting unless the trustees either intend to liquidate the charitable Company
or to ¢¢￿t operations, or have no realistic alternative but to do g).
14-

UHY
UHYH•¢k•rY4lU*O
14Pèfk Row
NottbnthamNGI6GR
BURTON UPON TRENT AND DISTRICT YMCA
INDEPENDENT AUDITOR'S REPORT TO THE TRUSTEES (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Auditor's responsÉbilitie5 for the audit ofthe fittancial statements
Our objectives aTe to obtain iea50nable assurance about whether the financia] statements &q a whole are fre¢
from material mi5Statement, whether due to fraud or error. and to issue an auditor's report that includes our
opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in
accordance with ISAS {UK} will always detect a material misslatement when it exists. Misstatements Can
arise from fraud OT e￿Or and are considered material if, individua]ly or in the aggregate. they could
reasonably be expected to influ¢nce the economic decisions of useTS taken on the basis of these financial
statement5.
IrregulaTilies, including fraud, are instances of non-complianee with laws and regulations. We design
procedures in line with our responsibilities, outlined above, to dete¢t material misstatements in respect of
irregularities, including fraud. The exlent to which our procedures are capable of dete£ting irregularities,
including fraud is detailed below..
Based on our understanding of the charitable company and the industry in whi¢h it operates, we identified
that the principal risks of non-compliance with laws and regulations related to the acts by the charitable
company, whieh were eontrary to applicable laws and regulations including fraud. and we considered the
extent to which non-cornpliance might have a material effect on the financial statements. We also
considered those laws and regulations that have a direct impact on the prepaTation of the financial
slatementg such as the Companies Act 2006. We evaluated management's in¢¢ntives and opportunities for
fraudulent manipulation of the financial statements (including the risk of override of conirols} and
detsrniined that the principal risks were related to rent income, debtors and grant income.
Audit procedures perfomjed by the engag¢ment team included..
Teviewing the systems, contro15 and procedures of the charity relevant to the preparntion of the
fin&n¢ial statetnents to ¢n5ure these were in place throughout the year;
evaluating management's ¢ontrols designed to prevent and detect irregularilie5'
review of the financial statement disclosures to underlying supporting documeRtation,'
review of corr¢5pondence with and report% to the r¢gulator& including correspondence with the
Charity Commission;
enquiries of management in so far as they related to the financial statements.
testing of journals in particular joumal entries posted by Un￿Ual users, P05tings with unusual
descriptions, postings with unusual times and dates and p05tings with unusual and material
evaluating whether there wL8 eviden¢e of bias by the trustees that represented a risk of ￿at¢ri#l
misstatement due to fraud.
challenging assumptions and judg¢ments made by management in their critical accounting
estimates,.
reviewing the 8rant terrns and conditions to ensure grant income is being r¢¢ognised in line with
the r¢l¢vant perfonnance obligations and corre¢tly ¢1ossified in line with the applicable financial
reporting standards;
reperforming bad debt calculations to ensure bad debt provisions are appropriate. and
perlorming a detailed analytical review olincome in total to ensure the eomplet¢ness of rent, stOTe
and other r¢venue.
15

<JUHY
Tr4ParkR(wJ
trl0tbn￿&mNGl6SP
BURTON UPON TRENT AND DISTRICT YMCA
INDEPENDENT AUDrroR'S REPORT TO THE TRUSTEES (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
There are inherent limitations in the audit procedure5 described above and the further removed non-
compliance with laws and regulations is from the events and tran5action5 reflected in the financial
stateTnents, the less likely we would become aware of it. A150, the risk of not detecting a maierial
misstatement due io fraud 15 higher than the risk of not detecting one resulting from eTror. as fraud may
involve deliberate ¢on¢ealment by. for example. forgery OT intentional mi5representation5, or through
ollusion.
A lurther description of our responsibilities for th¢ audit of the financia] ststements is located on the
Financial Reporting Council's website at- http'.l/ww.frc.org.uk/auditorsresponsibilitie5. Thi5 description
form5 part of our auditor's report.
Use of our report
This report is made solely to the charitabl¢ ￿MpanY'S members, as a body. in accordance with Chapter 3
of Pari 16 of the Companies Act 2006. Our audit work has been undertaken so that we rnight state to the
company's members those matter5 we are required to State to them in an auditor's repoTt and foT no other
purpose. To the fullest extent petmitted by law, we do noi accept or assume Tesponsibility to anyone other
than the charitable company and the charitable company's members as a body. for our audit worl foi this
reporL or for the opinions we have forffled.
Chrls M¢Kain (Senior Statutory Auditor)
for and on behalfofUHY Haeker Young
Cbartered Accountants
Statutory Auditor
Date.. 18 May 2026
16

BURTON UPON TRENT AND DISTRICT YMCA
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING THE INCOME AND
EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 DECEMBER 2025
2025
2024
Unroitrftted
fvnd5
Total
knd5
Jfidj
Totsl
Ineorning rttouree$:
from 8en¢rnted
fund$:
Don31ions and
1¢8acies
A¢iivitie5 for raising
runds..
Fundraising &
Comjns
Non housirt8 iental
in£om¢
Investment incomc
13.218
13.Zl8
9.241
9,241
131.373
131.373
164,984
164,984
5.850
5,850
5,963
5,963
33,615
184,056
33.615
184.056
12.634
192,822
12,614
192,822
Frorn eh•rlt•bl¢
Happy Ilomes
Housing
FoodbBnk
457.369
1,261.658
457.369
1,460,285
26.404
2,128.114
447,650
1.262.694
455,650
1.510,468
25,146
2.183,986
198,627
26,404
225,031
247,674
25,146
280,820
Tofal incording r¢sourt
I,￿3.083
1,903,166
ReSOUTces exptnded..
Raising fuvds..
Fundraising &
Comms
Cbirft4ble A¢tiviti¢s
Goverttan¢¢ tD5ts
Total eXpendIt￿r¢
48,LlS
48,115
64,339
64.339
1.628.613
24,LN)3
1.700,731
317.805
1,946,418
24.W3
2,018.536
1.634,008
22,164
1,720,511
298,045
1,932,053
22,164
2,018,556
317,805
298,045
tt incom¢ll¢xpe#$¢l
202,352
192,7741
109.578
182,655
117,2251
165,430
UrJreali$ed 8airt on
investm¢ni
512
512
39
39
12
Transfeis between
funds
Net move￿ent fund$
133,0611
33,061
14,LixII
169.803
159,7131
110,090
178,694
113.2251
165.469
Retollelll¥ilon of
fuDds'.
Toial funds brought forward
1,556,659
158,053
1,714,712
1,377.965
171,278
1,549,243
Tot*1 fuDd5 carried forwird
1,726,462
98,340
1.824,802
1.556.659
158.053
1.714,712
All incom¢ and ¢xpcndilurc d¢riv¢ frotn continu￿g activities. The ehAriiy h&s rew8niscd gains 01 losses oiher thaD the net
oVe￿ent in funds for the y¢ar.
17

BURTON UPON TRENT AND DISTRICT YMCA
BALANCE SHEET
AS AT 31 DECEMBER 2025
2025
2024
No¢e
Flxed #ssets
Tangible assets
Investment5
475,464
881
490.433
369
12
476,345
490,802
Current asstt$
Debtors
Investments
Cash & cash equivalents
13
14
14
251,637
724,726
680,630
290,998
200,000
1,029,728
1,656,993
1,520,726
Creditors: amounts falling due
within one yvdr
Is
270,375
253.097
Net f urrent assets
1.386,618
1,267,029
Total a95ets less current
1,862,963
1.757,831
Creditors: amounts falling due
after more one year
16
(38,161)
(43,119)
Net gssets
1,824,802
,714,712
Charity funds
Unrestricted funds
Restrict¢d funds
23
23
1,726.462
98,340
I,S56,659
158,053
Total eharity funds
.824,802
1,714,712
These financial staternenls were appToved by the Truste¢5 on 18 May 2026 and were signed on their behalf
yllll Chap
8TyI Williams
Treasurer
Ch
18

BURTON UPON TRENf AND DISTRICT YMCA
STATEMENT OF CASH FLOWS
FOR THE YEAR TO 31 DECELVIBER 2025
2025
2024
Not¢
Casb flow Irom operating
attavitie5
Cash generated from O￿TationS
19
158,858
213.375
Ntt eash flow from operating
activities
158,858
213,37S
Cash flow from investing
aetivities
Investment income
Proceeds from rnaturity of
investments
Purchase of current investments
Purehase of tangible fixed assets
33,615
12,634
200.00
(724,726)
8,331
(200,000)
38,439
Net e*5h flow from investing
activitie5
{499,442}
{225,805)
Casb flow from fiDaneing
activities
Mtsrtgage interest paid
Mortgage repayments
{3,556)
(4,958)
(8,545)
(144,626)
Net cash flow from fiD•n¢ing
etivities
(8,5141
(153,1711
Net ID¢r¢a$el{Decrease) in cash
and Cash equivalents
(349,098)
(165.601)
Cash and eash equivalents #t
beginning of the ye8T
1,029,728
1,195,329
Cash and cash equivalettts at
ethd ofthe year
680,630
1,029,728
Cash and e#$b equiv*lents
eonsists of:
Cash at bank and in hand
Maturing within 3 months
Total casb cash equivalents
471,820
208,810
680.630
1,029,728
1,029,728
19

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR TO 31 DECEMBER 2024
Accounting policies
The following accounting policies have been applied consistently in dealing with items which aTe eonsideTed
material in relation to the Charity's financial statements.
(a) Basls of prepara¢ion
The charity constitutes a public benefit entity as defined by FRS 102. The financial staternents have been
prepared under the historieal cost convention and in accordance with Accounting and Reporting by Charities..
Statement of Recommended Prwtice applicable io charities pr¢paring their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of ITeland {FRS 102} published in (kiober 2019
affecting reporting periods beginning on or after l January 2019, the Financial Reporting Standard applicable in
the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Cofflpanies Act 2006 and
UK Generally Accepted Accounting Practice as it applies from l January 2015.
The financial statements are prepared on a going concern basis under the historical cost convention. modified to
include tertain Èteffts at fair value. The financial statement5 are presented in sterling which is th¢ fvnctional
currency of the charity and rounded to th¢ nearest £.
The significant accounting policies applied in the preparation of these fitmncial statements aTe set out below.
These policies have been consistently applied to all years presented unle%5 Otherwise stated.
(b) Going foTr£ern
The trustees consider that there are no material uncertaintie5 about the charitable company's ability to continue
as a going concern. The most significarrt area of consideration is the level of incom¢ which needs to be raised
each and every year and is covered in more detsil in the financial review and risk managernent sections of the
trustees, annual report for more information. Ac¢ordingly. they continue to adopt the going concern concept in
preparing these financia] statements.
(¢) Fund A¢COilllting
Unre51ricledfunds
Unrestricted funds are available for use at the discTetion of the Trustee5 in fvrtherance of the general objectives
of the charity and which have not been designated for other purposes.
Designuledfunds
Designated funds comprise unrestricted funds that have been set &ide by the Trustees for particular purposes.
The aim and use of each designated fund is set out in the notes to the financial statements. The Tru5tee5 have
d¢signated a value equai to fixd assets I¢ss Telated loang, to refleet th¢ ¢apital of the organisation. This will
move annually in line with the rnovement of the capitsl assets of lh¢ ¢twity.
Reslridedfunds
Re5tri¢ted funds are fvnds which are io b¢ used in accordance with specific restrictions imposed by donors or
which have been raised by the charity for particular purposes. The cost of raising and administering such funds
are charged against the specifi¢ fund. The aim and use of each Teslricted fijnd is set out in the notes to th¢ financial
statements. They are accounted for separately and the ￿ndS are held in the g¢n¢ra] bank account.
-20-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
(d) In¢ome
All income is included in the Siaternent of Financial Activities ("SOFA") when the charity is legally entitled to
the income after any performance conditions have been met, the amount can be measured reliably. and it is
probable that the income will be received.
Legacies- entitlement is the earlier of the charity being notified of an impending distribution of the legacy. or
the legacy being received.
Donal¢d f￿llItIeS are included ai the value to the charity where this Can be quantifjed, and a third party is bearing
the cost. No amounts are included in the financial statements for services donated by volunteers.
Grants for immediate expenditUTe are accounted for when they be¢ome receivable. Grants received for specifi
purposes are treated as restricted funds. Grants restri¢t¢d to future accounting periods are deferred and recognised
in those periods through restricted funds.
Happy Homes shop income 15 recorded within the accounts on receipt of payment.
Donatjor15, fundraising and voluntary income are accounted for gross when reeeived.
(e) Eipenditure
All expenditure is ac¢ounted for on an accruals basis.
(D Allocation of eost$
Costs are allocated between expenditure categories according to the t￿t￿re of the cost. Where items involv¢
more than one category, they are apportioned between the categories on a basis consistent with the staff time.
(g) Operating leases
Rentals applicable to operating leases are Charged to the SOFA over the peTiod in which the cost is incu￿ed.
(b) Support eosts
Support costs include the cost of the governance arrangements of the charity such as external audit, legal advice
for Trustees and costs associated with constitutional and 5tatulory compliance, &8 well a5 marketing
communications, PR and management accounting support.
Support wsts are allocated across the association'5 oli¢ni facin8 actiYitie5 based consid¢Tation of the
Support function's time and effort involved with ¢a¢h departMentIa￿]vlty. This tak¢s place during the budgeting
process.
{i) Tangible fixed assets and depreciatloll
Fixed assets for use by the charity are Capitalised at cost. where aCqUiTed, or market Yalue as deterniined by the
Trustee5 wh¢T¢ donated. They are slated in the a¢¢ounts at cost or original value less depreciation.
Depreeiaiion is ¢al¢ulated to write off the cost of valuation of the fixed assets, less their e%tiTnated residual value,
over their expected usetul lives on the following basis:
21

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
(i) Tangible fixed *s$ets and depTe£iation (continued)
Freehold land
Freehold property
Housing project equiprnent
Equiptnent (excluding computers)
Computer and networking equipment
Furniture, fixtures al￿ fittings
Motor vehicles
Happy home5 Equipment
Not depreciated
1 /0 Straight lin¢ basis
IOO/o Straight line basis
10/0 Straight line basis or life of the project if projeet Telated
250/0 siraight line basis or life of the project if project Telated
4/. 20Q/D Straight line basis on asset by asset basis
I ￿/0 slraight line basis
4 /ts- 20Q/o gtrydight line basis on asset by asset basis
(i) Pensiorts
The charity operates defIned ¢ontribution pension scheme. The assets of this scheme are held separately from
those of the charity in independently administered funds. Contributions for the year are charged in the Statement
of Financial Aetivities.
(k) Taxation
The company is considered to pass the iests set out in Sch. 6, para. l of the Finance Act 2010 and therefore it
meets the definition of a eharitable company for UK corporation t&Y purpose5. A￿OrdIngly, the company is
)tenlially exempt from taxation in respect of income or capital gains Teceived within categories eovered by Pt.
I I, Ch. 3 of the Corwraiion T&x Act 2010 OT s. 256 of the Taxation of Chargeable Gains Act 1992, to the extent
that such income or gains are applied exclusively to charitable purposes.
(l) Cash at bank and in hand
Cash at bank and cash in hand includes cash and short temi highly liquid investments with a short maturity of
three months or less from the date of acquisition or opening of the dep)sit or similar account.
(m)
Current asset inve5tm¢Thts
Current asset investments repr¢sent amounts on fixed term deposits maiuring in six months or less, they're never
placed for more ihan six months.
Donations and Leg#¢ies
2025
2024
Unrestrieted RestTlCted
fuMd5
funds
Unrestricted Restricted
funds
funds
Total
Total
Donations & Le8acies
Fo(MJbaAk donabons
3,093
10,125
3,093
10,125
999
8,242
999
8,242
13,218
13,218
9.241
9,241
Gift aid on furniture donations is included within income from charitable activities in note 4 below
22-

BURTON UPON TREIYT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Gr#Dts receivable
2025
2024
UArMtrl¢lcO
ItMtfi¢t•d
Umrutritt
Totsl
Totsl
Commllnity Foundaiicd- J&0
Lloyd fund
Participation
Leatheiselleys
Wellbeing H&b
National LoTtery Community
Fund- RC Midlund5 RcBion
Flouiing SupwTI & R¢cgtTNfcI
servtces
H￿ry Smith Foundation
Iniwovirig Lives
29 MAY 1961 Charitabl¢ TN81
Coinplex Needsswpori
ESBC Navs8alorEtner8ency
b¢ds grani
To1￿1 HousiDE
5.(K)O
25,0(Kl
25,01
109.217
109.217
104.674
104,674
1,410
60.000
60.0(K)
5.000
5.000
5.(X)O
78.000
78.0
78.000
78.OtJ)
198.627
198.627
25.000
247.674
272.674
ba
To assisi Foodbank
National Loiiery Cornmunity
Fund- RC Midlands R¢gion
26.404
26.404
25.146
25.146
ToiAI Foodb*nk
26.404
26.404
25,146
25.146
Consolidated ChariEie5 of
Burton- Van Purchase
Tot*1 H*ppy Ilomes
8.IM)O
8.000
8.(N)O
8.000
Tot*1 GrAnls Rteeivablt
225.031
225,031
25.(XK)
280.820
305.820
23-

BURTON UPOIY TRENT AND DISTRICT YMCA
LYOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Income from charitable activities
2025
2014
UDrEitri¢t¢
*Aods
Rrtstrlti￿ fullth
Totsl
RMlrl¢t•d SJKd
Total
Housing".
J*mes Court
Milton Hou$¢
Georg¢ Willia￿3 House
Grants
S¢rVi¢¢ Lcvrl AgTeem¢nls
Othci Income
551.798
335,944
337,011
551.798
335,944
337,01
537.761
324,162
325.568
25,000
49.903
300
1,262,694
537,761
324,102
325.568
48,524
49,903
300
1,286218
23.524
36,552
353
1,261,658
36,552
353
1,261,658
23,524
Free to r￿Ident 5ervLIt5'.
Wellbeing hub grants
Oih¢r resident seTvi¢es
grnnts
11.410
11,410
65,000
65,000
187,217
198,627
187,217
198,627
159 150
224,150
159 150
224,150
Tot*1 Housing
Happy homes:
1,261,658
198,627 1,460.285
1,262,694
247,674
1,510,368
SIoTe sales
GranL%
S¢tvicc Level agreement5
Gift aid on furniture
donaiions
Oih¢T Income
Total 11gppy bomes
Foodb*nk:
GTants
434,980
434,980
429,538
429,538
8,000
1.418
8.000
1,503
1.503
1,418
19,336
19,336
1,550
457,309
16.414
280
447,650
16,414
280
455,650
457,369
8,0(X)
26.404
225.031
26.404
1,944,058
25.146
280.820
1,719,027
1,710,344
1,991,164
Investmettt Irteomt
2025
2024
UDrtitfitted
AMtri¢¢ed
TotAI
Re¥¢ri¢¢4d funds
Total
Interest on dep95it5
Inveslrn¢nt dividend
33,589
26
33,589
26
12,612
22
12,612
22
33,615
33.615
12,634
12.634
24-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Totsl Resourees Expended on charitable *etivities & governan¢t
HDusln8
Happy
hornes
FtsDdbaThk
Totsl 2025
Tot*12D24
Directly ineurred:
People related
Outsoureed servi¢es
Premises related
Housing charges
Vehicl¢ related
Office support costs
Overh¢ads
Other expenses
Depreciation
Direct
Direct
Direct
Direct
DiTect
DiTect
Direct
Direct
Direct
793,845
3,069
194,977
30.323
6,466
20,146
4,645
29.611
6.697
1,089,779
Support eo$ts allocated to activities:
233,431
15,942
1,043,218 1,026,944
3.069
16,052
282,874
260.882
30,323
30,279
32,253
20,842
29,075
26,265
30,424
33.611
104,958
212,554
87,897
25,787
8,929
8,533
67,440
9,661
441,678
17,246
7,907
23,849
17,246 1.572,552 1,644.766
People related
Premises related
Office support costs
Overheads
Other expenses
Depreciation
headcount
headcount
headcount
headcount
headcollnt
head¢ount
179.655
10,851
8,589
74,425
6,622
4,447
284.589
59.646
3,603
2.852
24,709
2,198
1.476
94,484
7,600
459
363
3,149
280
188
12,039
6,757
253.658
14.913
11,804
102,283
9,100
184,149
13,907
13,982
84,886
6,762
6,757
397,869
309,451
Total
1,374.368
536,162
35,888
24,003 1,970,421 1,954,217
Restricted exp¢nditure
Unrestricted expenditure
294,643
1,079.725
23,162
12,726
317,805
298,045
24,￿￿3 1.652.616 1,656.172
536.162
Total resources exptnded on raising funds:
2025
2024
Albc•tsd
Incirr¢d
Totsl
Tothl
People related
Outsourced Services
Premises related
Office support costs
Overhead5
Other expenses
Depreciation
Time
33,820
1,800
26
1,069
9.728
33,820
1.800
26
1,069
9,728
841
831
48,115
52,316
2,440
1.190
7,147
498
748
64.339
831
48,115
Restricted expenditure
Unr¢stri¢ted expenditure
Activities for raisitlg funds are als(Tr involved in securing grant irteome, See not¢ 3 above.
64.339
-25.

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL ST ATEMENTS (CONTINUED)
FOR THE YEAR TO JI DECEMBER 2025
Staff costs
2025
2024
Salaries and wages
Social security costs
Pension Costs
1,163,369
117.275
22,135
1,121,407
83,690
23.579
Total direet tmployment fosts
1,302,779
1,228,676
Other staff related costs:
Recruitment and trainin8
Travel expenses
23,173
4.744
27,071
7,662
27,917
34,733
Average nurnber of employees
52
55
l employee received emoluments of more than £60,000 but less than £69,999 {2024- 1).
Four (2024 - 2) metnber5 of the Senior Leadership Team served during the year. The aggregate payrg11,
social security and pension eost of the Senior Leadership Team was £171,701 (2024- £120,908).
One trustee. appointed in June 2025 had a eonn¢cted person in employment with the charity. See note 9
below.
Trustee5 rem￿￿tratIon and expens¢s
During the year, the charity employed the sp(TrU5¢ of a trustee in a service delivery role. The Gross salary
paid in respeci of thi5 employment amounted to £19.523. No compar2tiv¢ amount is shown for the prior
yeai because the related party relationship did noi exist at that time. The employment was on the ¢harity's
Standard terms and conditions. The trustee t4)ok no part in the decision relating to the ap￿1]ntMent. which
occurred much earlier, nor relating to remuneration. There were no outstanding balances in the yekr.
Apart from the above there were no other related paty transactigr15 (2024- nil)
Trustee indemnity insurance is maintained by the chaTity.
-26.

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS {CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
10 Net In¢ome/(expenditure)
N•te
2025
2024
Nei income/(expenditure) for the year is stated aft¢r charging:
Rent due under operating l¢as¢s
Auditors, remuneration- audit services {ex¢luding VAT)
Depr¢¢iation of fixed assets
Loss on disposal of fixed assets
150,295
7,800
23,300
148,488
7,600
23,850
16,784
196,722
li
181.395
11 T#ngible fixed asset$
otR(t & H*ppy
hornt
Freeboid
property
Comp¥ttr
oqryipmei¢
equlpmtDt
Motor Vebkn￿
Total
Cost
At l January 2025
Additions
390,000
28,281
4,608
74,278
900
52,802
2,823
82,344
627,705
8,331
At 31 Decernlxr 2025
390,000
32,889
75.178
55,625
82,344
636,036
Depreciation
At l January 2025
Charge for the year
1,951
1,951
20,359
1,944
52,420
4,609
37,342
7,345
25200
7.451
137,272
23,300
At 31 December 2025
3,902
22.303
57,029
44,687
32,651
160.572
Net book value
Al 31 D¢¢ernber 2025
386,098
10,586
18,149
10,938
49,693
475,464
Ai 31 D¢¢¢mber 2024
388.049
7,922
21,858
15.460
57.144
490,433
Includ¢d in the cost of freehold property is land with an estimated cosi of £194,866 (2024 - £194.866)
which is not depreciated.
Assets are all used for charitable purposes.
A revaluation of the freehold property took place on 6 December 2023 and WAS undertaken by Rushton
Hickman Limited, property agcnts and chartered surveyors based in Burton upon Trent and is based on
vacant possession.
27-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL ST ATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Underthe historic cost convention. the carrying value of the freehold property at D￿eMber 31" 2025 would
be £510,503.
12
lttvestments
Listed Investments- Valuation
2025
2024
At l January
Revaluation
369
512
330
39
At 31 December
881
369
13 Debtors
2025
2024
Trade debtors
Other debttsTS
Prepayments and a¢¢rued income
86,304
128,509
36,824
84.852
169,679
36,467
251.637
290,998
14 Cash & Short-Ttrm Investments
The charity invested Cash in short-temi fixed deposits to generate additional interest income. These deposit
investments amounted tg £933,536 at the year end. which ar¢ analysed below.
2025
2024
Cash Equivalents
Maturing in March 2026 {m￿h 2025)
Cash on deposit
208.810
471,820
200,000
829,728
680,630
1,029,728
Current asset investments
Maturing between 3 and 6 months
Cash on 30-day and 95-day notice
310,805
413,921
724,726
200,000
200.000
28-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
15 Creditors: amouthts falling due within One year
2025
2024
Mortgage loan
Trade creditors
Other Creditors
Other taxation and Social security
Accruals and deferred income
4,88)
9.494
168,085
26.906
61,007
4,375
12,268
158,165
21,075
57,814
270,375
253.697
The tnortgage 15 secured against the property to which it relates.
16
Creditor$: amounts falling due after more than one year
2025
2024
Mortgage loan
38,161
43,119
Mortgage maturity analysis..
Due between one and two years
Due between two and five yeajs
Due after five years
5,276
18,290
14,595
4,733
16,845
21.541
38,161
43,119
The mortgage has an interest rate of 3.5/0 above base and is due to be fully repaid in Deceinber 2032. The
mortgage loan is secured on the charity's freehold property at 24 Borough Road, Burton upon Trent. In
April 2024, an additional payment of £137,378 was made to reduce the total interest payable over the loan
period, substantially reducing monthly repaytnents. The total interest paid in the year amounted to £3,556.
{2024-£8,5451
17 Operating Lea$e Commitments
Non-cancellable operating leases relate to land and buildings and equipment.
At 31 December 2025 the charity htd minimum lease payments under non-cancellable operating leases as
set out below..
2025
2024
Within one year
Within two and five years
Greater than 5 years
153,213
369,596
10.254
142.007
279,031
533,063
421,038
-29-

BURTON UPON TRENT AND DISTRICT YMCA
Y40TES TO THE FINANCIAL ST ATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
In 2024, lease commitments were assessed based on the assumption Ihat two property leases would expire
in 2027 if their respective bTeak clauses were exercised. However, following a recent review the trustees
and management now expect the leases to continue to the next break clause in 2029.
18 Pensions
Defined ContriblltloD Seheme
Contributions charged during the year totol £22,135 (2024-£23,579). £6,036 is outstanding as at the year-
end (2024- £5,593). The balance is included within other creditors.
19 Reeonclliation of net income to net cash flow frozD operating activities
2025
2024
Net movement in funds for the year
110,090
165,469
Depreciation
L05s on disposals and write offs
Inv¢s¢ment income
Mortgag¢ inteTest paid
Gain on investment
Decrease/(Increase) in debtors
Incre8s¢)/(De¢rease} in creditors and provisions
23,300
23,850
16,784
(12,634)
8,545
{39)
143,721)
55,121
{33.615)
3.556
(512)
39,361
16,678
158.858
213.375
20 Change in net debi
Otltr
3] DErrnber
J•D¥iry IKS
C*&h
2025
Cash & equivalents
1.029.728
{349,0981
680,630
1,029,728
(349,0981
680,630
Loans falling due within one year
Loan5 failing due after more than one year
(4,3751
(43,119)
4,958
{508)
(5,4661
5,466
{4,883)
(38,161)
982,234
(344.648)
637,586
21
Tran$sction$ with Trustees or other related parties
One trusiee, appointed in June 2025 had a related person in employment with the charity. See note 9 abov¢.
30-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTllYUED)
FOR THE YEAR TO 31 DECEMBER 2025
22
Company limited by guarantet
The charity is a ¢ompany limited by guarantee and as such does not have a share capital. The liability of
the members is liinited.
Every member of the company undertakes to eontribute to the a55¢ts of the cornpany in the event of the
same being wound up while he is a member. or within one year after he cease5 to be a member, for paymenl
of the debts and liabilities of the company contracted before helshe ceased to be a member, and of the costs.
char¥es and expenses of winding up, and for the adjustment of the rights of the contribuioTies atnong
themselv￿. such amount as may be required, not exeeeding £1.
23 Movement in funds
D¢signat¢d funds- capital assets
The Trustee5 have designated a value equa] to fixed assets less related loans to refleet the capital of the
organisation. This will move annually in line with the movements of th¢ Capital assets of the charity. The
transfeTS between the designated and unrestricted funds are in order to reflect this.
Deslgnated funds- lease eommitrnents
These reflect the minimum future eommitments on existing operating leases per note 17. The transfeTS
between the designated and unT¢Strided funds are in order to reflect this.
Designated funds- development projects
The Trustees have set aside £404,000 towards future planned developments. This could include a possible
eontribution towards the purchase of existing leased properties by a partner YMCA to secure Burton upon
Trent YMCA'S housing services for the long tertn.
Re5tri¢t¢d funds
These funds can only be applied for purposes, as specified by the funders. They are accounted for separately
and the funds are held in the geneTal bank 2CCOUnt. See below for detai15 of each restricted fund.
Tr*nsf¢rs between funds
A net transfer of £33,061 was made from unrestricted to restricted funds during the year. This was required
to cover the full cost of meeting our residents, additional complex needs, which were partly supported by
a grant fr(Trm the 29 May 1961 Charitable Trust.
31

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
23 Movement in funds-summary
Current ye8r
t I￿5
¢ipeided
Transfers
Jl Dee2025
Unr￿triCted funds
General funds ("fTee Teserves,)
Total free reserves
288,683
288,683
1.903.595
1.700731
134,568
1,903,595 (1,700,731) (134,568)
356,979
356.979
Designated funds
Capiial assets
Lease cornmiknents
D¢v¢lopment Projects
442,938
421,038
404,000
(10,5181
112,025
432,420
533.063
404,000
Total unrestricted fund5 2025
1,556.659
1,903.595 {1,700,731)
(33,061)
1.726.462
Restrleted funds
Community Foundation {J&O Lloyd
Trust)
Positive Paihw(rys
ESBC grant
New Emergency beds & AfavEgalor
grant
National Lottery Cotnrnunity Fund-
RC Midlands region
Henry Smith Foundation
Improving Lives
Community Foundation (J&0 Lloyd)
Pariicipaiion
29 May 1961 Charitable Trust
Stspporiing Compldy needs provision
Total restricted fund5 2025
7,205
(402)
6.803
15,928
78,000
(72,605)
21.323
60,118
13S,621
(146.369)
49,370
74,802
1,410
{60,368)
15,844
5,000
5,0(M)
5.000
(38,061)
33,061
158,053
225,031
{317,805)
33,061
98,340
Total funds 2025
1,714,712
2,128,626 (2.018.536)
1,824,802
-32-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STA TEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Movement in funds (contlnued)
Comp4rative
2•2
IF￿4¢￿
Tr*JslE
3l D*t2024
Unrestricted funds
GeneTal fund5 {'"'free reserves")
Total free res¢rves
283,532
283,532
1.903.205
1.720.511
177.543
,903,205 (1,720,511) {177,543}
288,683
288,683
Designated fund$
Capital assets
Lease commitments
Development Projects
300,508
389,925
404,000
142.430
442,938
421.038
404,000
Total UDrestricted fllnds 2024
1,377,965
1,903,205 {1,720,511)
{4,000)
1.556,659
Restricted fuDds
Community Foundation (J&0 Lloyd
Trust)
Positive PalhW￿S
East Staffordshire County Council
Rough sleeper autreach
ESBC grant
New Emergency beds & Navigalor
granl
National Lottery Community Fund -
RC Midlands region
Henry Smith Foundation
Improvinx Lives
Consolidated Charities of burton
Van purchase
29 May 1961 Charitable Trust
Supporiing Compla¥ Aeeds provision
Total restricted funds 2024
10,o(x)
(2,795)
7,205
9,806
(9.806)
16,281
78,000
(78,3531
15,928
67,565
129,820
(138,1981
931
60,118
67,626
00,O(K)
(52,824)
74,802
8,000
(8.1X)01
5.000
125,875)
20,875
171,278
280,820
1298,045)
4,000
158,053
Total fund5 2024
1,549,243
2,184,025 (2,018,556)
1,714.712
33

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL ST ATEMENTS {CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
24 Analysls of Fund$
Current year
Cirrtlll
NDM-r4rrew¢
Flxwj ￿1¢15
Unrestricted
Designated
Restricted
881
475,464
621,590 (265,492)
937,063
(4.883)
98,340
356,979
(38,161) 1.369.483
98,340
476,345
1.656.993
(270,375)
138,161)
1.824,802
Comparative
T•lal
Unrestri¢t¢d
Designated
Restricted
369
490.433
537,636 (249,3221
825,037
(4,375)
158,053
288.683
1,267.976
158,053
(43,119)
490,802
1.520.726
(253,697)
(43,119)
1,714,712
25 Descriptiort of funds
Tb¢ Community foundation for Staffordshir¢- The J and O Lloyd fund - Positive Pathways
The fund generously allocated £10,000 in 2023 to EK)Ister our focused efforts in engaging with young
individuals for favorable outcome5 and in 2025 contributed a further £5,(J)O. Research indicates that the
youngeT someone experiences homelessness. the higher the likelihiM)d of recurring insiances. Early
intervention is vital in breaking thi5 cycle, and it involves offersng a variety of activities. Through Positive
Pathways and Participatiou, we will actively collaborate with young individuals io transition froin
supported housing to independent living. Thi5 Inittative aims to diminish the risk of hom¢le55ness becoming
a persistent issue.
East Stafford5hire Borough Council- Housing Navigator and Emergemey Bed Space
The charity is Contr￿ted to provide an emergency bed and intensive supwjrt to homeless peopl¢ including
entrenched rough sleepeis. The airn is to be able to enable a move Énto suitabl¢ a¢¢ommodation while
ptoviding support for 12 weeks, or longer if in supported ac¢ommodation.
National Lottery Community Fund- RC Midlands Reglon
This funding, secured in July 2023 for a ihree-year terni. bolsters BYMCA'S essenlial services to the most
vulnerable members of our community. It empowers us to enhance our support for rough sleepers and
homeless individuals. facilitating crucial evening and weekend as%Èstance for residents. Moreover, it
enables the deployrnent of a floating support worker across our accommodation5, alon8 Wlth a Fo¢xlbank
eoordinator and provisions to address the growing demand for fo(d aid.
34-

BURTON UPON TRENT AND DISTRICT YMCA
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR TO 31 DECEMBER 2025
Henry Smith FouRdatlOD- Improving Lives
This valued family mediation and counselling service is us¢d extensively by YMCA clients L% well as
mejnbers of the wider community.
The mediation servi¢e works closely with referring #gen¢ies, local family suptx)rt services, and
Stafyordshire Police.
The counselling s¢rvice is delivered by a qualified counsellor 5upporled by volunteers who aTe developing
Iheir professional skills and expertise.
The original grant was awarded for three years and covered mediation and ¢ounselling staff costs, along
with a550ciated volunteer expenses for the project.
The current funding persod expired in November 2025. Having supported th¢ proje¢t for six years since
July 2019, we wish to place on record our heartfelt appreciation forthe Foundation's generou5 and 5UStained
support.
29 May 1961 Charitable Tru5t- Complex need$
The trust 5UPPOrted our investment in residents tn 2024 and 2025 by helping us to provide peTsonalized
development opportunities for residents, tackling their complex ne¢ds and helping to build Self-eSte￿n.
connections with others and determine a sense of purpos¢ for a brighter future. Whilst no promis¢s are
given, the trust have signaled their intent to support our work for a furth¢r year.
35-