Reglstered Company f40. 4484589
(Engl•nd and Walu)
R•9lstord Charlty No. 1096397
LYP
-CREATH* CHAN6E-
LEATHERHEAD YOUTH PROJECT LIMITED
Directors. Report
and Financial Statements
for the year ended
31st December 2025

LEATHERHEAD YOUTH PROJECT LIMITED
Contents of Directors. Report and Flnanclal Statements
for the
ear ended 31st December 2025
Page
Reference and Admlnlstratlve Inforniatlon
Dlrectors. Report
Independent Examinerfs Report
Statement of Flnanclal Actlvltles
io
Balance Sheet
li
Notes to the Flnanclal Statements
12
Income and Expendlturn Account
21

LEATHERHEAD YOUTH PROJECT LIMITED
Directors. Re
ort for the
ear ended 31¥t December 2025
The directors present their report and finandal statements for the year ended 315t
December 2025.
Charlty Name:
Leatherhead Youth Project Ltd
Chartty number:
1096397
Company number:
4484589
Reglstered offlce and
operatlonal address:
BFree Youth Café
Klngston Road
Leatherhead
su￿eY
i(r22 75r
Webslte:
www.leatherheadyouthproject.com
Dlrectors:
Mr N Bonlface
Mrs A Chamberfaln (reslgned 24th September 2Q25)
Mr M Coffln (Flnance Dlrector)
Mrs B Eckley (reslgned 2W Aprll 2025)
MrTRHall
Mrs J Shabankareh (appolnted 23rd Aprll 2025)
Rev R C Stevens (Chalr)
Secretary..
Mr N Boniface
Accountant:
Mlchael Coffin Bsc (Socscl), ACMA
Bankers:
Barclays Bank plc
82184 Hlgh Street
Epsom
I￿19 88A

LEATHERHEAD YOUTH PROJEcf LIMITED
Directors. Report for the
ear ended 31st December 2025
The trustee5 present thelr ￿pOrt and financial statements for the year ended 31
December 2025.
The finandal statements have been prepared In accordan￿ wlth the accountlng policies
set out in note I to the financlal statements and comply wlth the chartty's
Memorandum of Assoclatlon, the Companles Att 2006 and"Accountlng and Reporting
by Charitles., Statement of Recommended Practice appllcable to charities preparlng
thelr accounts In accordance wlth the Flnanclal Reportlng Standard appllcable in the UK
and Republlc of Ireland (FRS 102)" (effectlve l January 2019).
Nature of the governlng document and constltutlon of the tharlty
The charlty Is constituted as a company Ilmlted by guarantee and 15 govemed by the
memorandum and artldes of association dated 12, July 2002 as amended by speclal
resolutlons dated 10th February 2003, 10th January 2011 and ioth February 2011.
The dlrectors of the company are also trustees of the tharlty. Ellglblllty for membershlp
of the charlty and membershlp of the board of trustees Is govemed by the
memorandum and artldes of assoclation. There are no restdrtlons In the goveming
documents on the operatlon of the chartty or on Its Investment powers, other than
those Imposed by general charfty law
The method• adopted for the r•crultm•nt and appolntm•nt of n•w trust•
At every annual general meetlng one-thlrd of the trustee5 retlre from offl￿. The
trustees to ￿tIre by mtation shall be those who have been longest In office slnce thelr
last appolntment or reappointment.
If the Charlty at the meeting at whlch a trustee retlres by rotatlon, does not fill the
vacancy the retiring trustee shall. if willing to att, be deemed to have been ￿appoInted
unless at the meeting It is resolved not to flll the vacancy or unless a re501utlon for the
reappointment of the trustee Is put to the meeting and lost.
No person other than a trustee retlrlng by rotation shall be appointed or reappolnted a
trustee at any general meetlng unless:
Helshe Is recommended by the trustees; or
noti￿ executed by a member qualified to vote at the meeting has been glven to
the Charity of the intention to propose that person for appointment or
reappointment.
Subject as aforesald, the Charlty may by ordinary resdution appolnt a person who Is
willing to act to be a trustee either to fill a vacancy or as an additlonal trustee and may
also determlne the rotatlon In whlch any addltlonal trustees a￿ to ￿tire.

LEATHERHEAD YOUTH PROJECT LIMITED
Dlrectors. Re
ort for the year ended 31rt December 2025
The trustees may appoint a person who is willlng to art to be a trustee either to fill a
vacancy or as an additional trustee provided that the appointment does not cause the
number of trustees to exceed any number fixed by or in accordance with the artlcles as
the maximum number of trustees. A trustee so appointed shall hold Offi￿ only until the
next followlng annual general meeung and shall not be taken Into account in
determining the trustees who are to ￿tIre by rotation at the meetlng. If not
reappointed at such annual general meetlng, he shall vacate the offlce at the
concluslon thereof.
A summary ol th• obJ•cts of the eharlty a• ••t out In Its gov•rnlng dKument
To further the work and share the love of Jesus Chrfst by provldlng for the educational,
tralnlng, physical, splrltual, moral, emotlonal, intellectual and/or ￿CreatiOnal needs and
general welfare of persons resident prinapally but not exclusively in Leatherhead in
such manner as may be charitable without ￿gard to religion, ethnioty, culture, age,
sex or dlsabillty and wlth speoal concem for persons who through thelr soclal or
economlc sltuatlon are in need and in particular but not so as to Ilmlt the general
natLbre of the above:
to promote the development and Improvement of young people under the age of
25 through the provlslon of recreatlonal and lelsure facllltles.
to provlde care, counselling and/or sUPPOrt for young people under the age of 25
In need thereof;
to provlde educatlon, tralnlng and Infonnatlon to young people under the age of
25.
Actlvltle• undertaken In rnlatlon to th• obJe¢t• of th• th•rlty
The chartty dellvers a counselllng & emotlonal well-belng Serv1￿ as well as youth work
projects. The focus of our youth work Is our youth cafes In Leatherhead and Bookham,
whlch are after-school drop-ln ￿ntre$. Out of these, additional projects a￿ C￿ated to
meet the needs of local young people.
2025 was always set to be a speclal year for Leatherhead Youth Project (LYP) as we
lebrated our 20th annivetsary as a chaNty. We've had a g￿at year celebrating all the
charity has achieved over the past 20 years, both at our Gala Dinner as well as wlth
the young people themselves. As an oryanisation, we have significantly grown over the
years both in size and in our ability to identify needs early and adapt our support to
address these.

LEATHERHEAD YOUTH PROJECT LIMITED
Directors. Re
ort for the
ear ended 31st December 2025
Our 2025 Impatt Report sheds Ilght on what we have athieved thi5 year worklng wlth
691 young people, delivering 2,491 youth work hours and 967 hour5 of counselllng &
emotional well-being sessions.
On top of sustaining & con501idating our already existlng projects and counselllng
5eNlce, we expanded our Bookham-based youth café from two after-school drop-ln
sesslons to three per week. We contlnued to address the rise In thildren who are
perslstently absent from school by Introduclng group work for those at rlsk, as well as
provldlng group & one-to-one tutoring sessions. We also plloted some group 5esslons
for young people around healthy relatlonship educatlon after thls was identlfied as a
factor In preventlng poverty. Thls Is somethlng we wlll be contlnuing to grow and
pursue Into 2026.
LYP has always valued belng part of the local communlty. Our relationshlps wlth other
local organisations, sthools and supporters are essential in ensurlng the work is as
effectlve as posslble and makes thls community special.
Message from th• Chalr of Trust￿•
It Is a prfvllege to serve Leathethead Youth Project {LYP) and 2025 has seen the
contlnued recognition of the value that the project brfngs to the Ilves of young
people and thelr wlder communlty.
Havlng celebrated our 20th annlversary It is rfght that we recognlse the
contrfbutlons of staff, trustee5, local partners and frlends over that ped¢)d of
tlme. We are hugely grateful for thelr contlnued support and Interest. In
particular I want to celebrate our staff, both present and past, wh) have and are
fomilng and shaplng our charfty so that It contlnues to allgn wlth our foundlng
objectives as well as meetlng the needs of young people In the p￿Sent. Our staff
are professlonal, hlghly skllled and deeply commltted to the transformatlon of
young people's lives, and we honour and thank them.
The charfty contlnues to strlve to be sustalnable In its approach to the work that
we undertake, ensurfng that we have good levels of reserves and an effectlve
fundralslng strategy. Our trustees are commltted focuslng our ￿oUrceS as
much as posslble on frontllne work with young people. They also want to the
highest posslble standards of govemance and for our policies to prr>vlde secure
structures so that our staff team can focus on excellence In the delivery of thelr
work.
The work of LYP has a Chrtstlan eth05 that values enduring commitment to
people and relatlonshlps over a long pertod of tlme. We believe In loving and
servlng for the long haul, even when that Is costly and hard work. We believe
that this transfomis young people's lives and their communities, and Vde're
grateful for your partnershlp with us in this.

LEATHERHEAD YOUTH PROJEcf LIMITED
Dlrectors. Report for the year ended 31st December 2025
Durfng the period the charity had income resources of £331,790 and a total
expenditure of £334,257 resultlng In net ￿ffi0w of resources of £2,467.
Re•ervu Pollcy
Our reserves pollcy Is deslgned to glve us 5ufflclent reserrfes to enable us to cope wlth
unforeseen events without tying up funds that could be utilised to fund projerts. With
thls in mlnd we aim to hold unrestrtcted resenies to cover between three and six
months, runnSng costs.
Our current positSon achieves thls taryet.
We have referred to the gUIdan￿ In the Charlty Commlsslon's general guldance on
public benefit when reviewing our aims and obJertlves and on plannlng our future
artivities. In particular, the trustees conslder how planned actlvltles wlll contrtbute to
the alms and obJectives they have set.
The trustees (who a￿ also the dlrectors of Leathert)ead Youth Projett knmited for the
purposes of company law) are responslble for preparfng the trustees, ￿port and the
flnanclal statements in accordano wlth the Unlted Kingdom Accounting Standards
(Unlted Klngdom Generally Accepted Accounting Prartlce) and appllcable law and
regulatlons.
The Charlties Act and the Companles Act require the Board of Trustees to prepare
flnancial statements for each financial year which glve a true and falr vlew of the state
of affalrs of the charity as at the end of the flnanclal year and of the surplus or deflclt
of the charity. In preparing those flnanclal statements the Board is requI￿d to:
selert suitable accountlng polides and then apply them corslstentlyl
observe the methods and prfnciples In the Charftles SORP;
make Judgements and estlmates that are reasonable and prudent;
prepare the financial statements on the going concem basis unless It Is
Inappropriate to presume that the charfty wlll contlnue in business.
state whether applicable accountlng standards and statements of
recommended practlce have been followed, subject to any materfal
departu￿ disc105ed and explained in the financlal statements"

LEATHERHEAD YOUTH PROJECT LIMITED
Directors. Re
ort for the
ear ended 318t December 2025
The Trustees are also responsible for malntalnlng adequate accountlng records whlch
disclose with reasonable accuracy at any time the financial posttion of the charity and
which are sufficlent to show and explaln the charity's transactions and enable them to
ensure that the finanoal statements comply wlth the Companies Act 2006 and comply
wlth regulatlons made under the Charftles Art. They are also responsible for
safeguardlng the assets of the charlty and hence for taking reasonable steps for the
preventlon and detection of fraud and other irregularib'es.
The trustees are also responsible for the contents of the trustees. report, and the
sponslbility of the Independent examlner In relation to the trustees, report Is Ilmlted
to examlnlng the report and ensurlng that, on the fa￿ of the report, there are no
Inconslstencles wlth the figures disclosed in the financlal statements.
In the preparauon of thls report the dlrectors have taken advantwJe of the exemptlons
appllcable to small companles as conferred by Part 15 of the Companles Act 2006.
Thls report was approved by the board of trustees on 3rf June 2026.
Rev
Dlrector

LEATHERHEAD YOUTH PROJECT LIMITED
Independent examlner's report to the trustees of Leatherhead Youth
Project Ltd
I report on the accounts of the company for the year ended 31 Detrmber 2025, whlch
are set out on pages 12 to 16.
R￿peCtIVe r•sponsibllltle• of trusteu and •xamlner
The trustees (who a￿ also the dirertors of the company for the purposes of company
law) are responsible for the preparation of the accounts In accordance wlth the
requirements of the Companies Att 2006 {"the 2006 Act?. The trustees conslder that
an audlt is not required for this year under section 144(2) of the Charftles Att 2011
(the 2011 Act) and that an Independent examlnatlon Is needed.
Havlng satlsfled myself that the charfty Is not subjett to audlt under Part 16 of the
2006 Companles Art and Is ellglble for Independent examlnatlon, It Is my responslblllty
to:
examlne the accounts under sectlon 145 of the 2011 Art
to frjllow the procedures lald down In the general Dlrections glven by the Charfty
Commlsslon under sectlon 145(5){b) of the 2011 A<t
to stste vthether partycular matters have come to my attentlon
Inde￿ndent examlnerf• •t•t•m•nt
If the company's gross Income exceeded £250,000 your examlner must be a member
of a body Ilsted in sectlon 145 of the 2011 Art. I conflmi that l am quallfled to
undertake the examination because I am a member of The Assodatlon of Chartered
Accountants, whlch Is one of the listed bodles.
I have completed my examlnatlon. I conflrm that no matters have come to my
attentlon In connettlon wlth the examlnatlon glvlng me cause to belleve:
(l) accountlng records were not kept In respett of the company as requlred by
sectlon 386 of the 2006 Act. or
(2} the accounts do not accord wlth those acC￿ntIng ￿OrdS. or
(3) the accounts do not comply wlth the accounting requirements of sertlon 396 of
the 2006 Art other than any ￿quIrefflent that the accounts glve a 'true and ftdirf vlew
which Is not a matter consIde￿d as part of an Independent examlnatlon. or
{4) The accounts have not been prepared In accordance with the methods and
princlples of the Statement of Recommended prartice for accounting and reportlng by
charlties appllcable to charitie5 preparing their accounts In accordance with the
Flnanclal Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

LEATHERHEAD YOUTH PROJECT LIMITED
Independent examlnerfs report to the trustees of Leatherhead Youth
Pro"ect Ltd
I have no COn￿M$ and have come across no other matters In connectlon with the
examination to which attention should be drawn In thls report, in order to enable a
proper understanding of the accounts to be reached.
Slobhan Glenlster ACA
I Park Road
Hampton Wlck
Klngston Upon Thames
KTI 4AS
Dated.. 03-06-2026

LEATHERHEAD YOUTH PROJECT LIMITED
statement of Flnancial Activltles
for the
ear ended 31st DECEMBER 2025
2025
2025
2025
2024
Atstes
Total
Funds
Total
Funds
Funds
Funds
Incomlng Rejourc
Donatlons
Commlssloning & Contrdcts
Gift Ald tax rebates
Sale of fixed assets
Fund Ralslng
Use of premlses
Interest received
Other Income
Total Incomlng Re•ourc
114,041
149,S89
3,639
34,417
148,458
149,589
3,689
148,994
125,051
2,770
50
23,462
24,462
12,801
5,592
5,592
7.510
331790
297 126
Re•ourry• Expended
Dlrert Charftable Expendlture:
Equlpment
Events & Projerts
Staff costs
Property costs
319
6,211
244,236
40
4,746
32,247
359
10,957
276,483
526
11,429
261,255
279,674
40,768
320,442
301,049
Share of support and
governance costs:
J4
12,1)61
1,754
13,815
12,653
Total Resources Expended
291 735
334 257
313 702
Surplu• / (Defidt) for
the y￿r
4,588
(7,055)
(2,467)
(16,576)
Fund balance
brought forward
9.10
115 787
131816
Fund balan￿ carrled
forward
120 375
131 816
io

LEATHERHEAD YOUTH PROJECT LIMITED
Balance Sheet as at 31*1 DECEMBER 2025
2025
2025
2024
2024
P&)tes
Flxed assets
Tangible assets
2,793
1,433
Current Juets
Debtors
Cash at bank and In hand
4,818
6,711
157 452
164,163
156.712
Creditor•: amounts falllng
due wlthln one year
Net ¢urr•nt assets
126 556
130 383
129 349
131 816
Fund• •mploy•d
Unrestrlcted funds
Restrirted fund5
120,375
8,974
129 349
115,787
131 816
For the flnanclal year ended 31 December 2025 the company was entitled to exemptlon
from audlt under sectlon 477 Companles Act 2006. No member of the company has
deposlted a notlcei pursuant to settlon 476, requirlng an audit of these financlal
statements under the requlrements of the Companles Act 2006.
The dlrertors acknowledge their responsiblllties for ensuring that the company keeps
accountlng records whlch comply wlth section 386 of the Act and for preparing financial
statements whlch give a true and fair view of the state of affairs of the company as at the
end of the flnanclal year and of its profit or loss for the financlal year in accordance with
the requirements of sections 394 and 395 and which otherwise comply wlth the
requlrements of the Companies Art 2006 relating to accounts, so far as applicable to the
company.
These financial ststements have been prepared in accordance wlth the provisions
appllcable to companles subjett to the small companies regime within Part 15 of the
Companles Act 2006.
Approved by the Board for Issue on 3nl June 2026.
M R Coffin
Flnance Dirertor
li

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Financial Statements
for the
ear ended 31st December 2025
l Accounting polici
Accountlng conventlon
The financial statements have been prepared In accordance with the charlty's
memorandum and articles of associatlon, the Companies Art 2C(16 and
"Accountlng and Reporting by Chadtles: Statement of Recommended Prattice
appllcable to charltles p￿paring thelr accounts In aCcOrda￿e wlth the Flnancial
Reportlng Standard appllcable In the UK and Republic of Ireland {FRS 102)°
(effectlve l January 2019). The charlty Is a Publlc Benefit Entity as deflned by
FRS 102.
The charfty has taken advantage of the provlslons In the SORP ft)r charftles
applying FRS 102 Update Bulletin I not to prepare a Statement of Cash Hows.
The financlal statements are prepared In sterling, which Is the functlonal
currency of the chadty. Monetary amounts In these flnanclal ststements are
rounded to the nearest £.
The flnanclal statements have been prepared under the hlstorlcal cost
convention, modified to Include the revalUa￿On of freehold propertles and to
Include Investment properties and certaln flnandal Instruments at falr value. The
pr6nclpal accountlng polldes adopted are set out below.
Golng concarn
At the tlme of approvlng the flnanclal ststements. the trustees have a
reasonable expectstlon that the charlty has adequate resources to continue in
operatlonal existence for the foreseeable future. Thus the trustees contlnue to
dopt the golng concern basls of accounting in preparing the finanaal
statements.
Charltsble funds
Unrestrltted fvnds a￿ available for use at the dlscretlon of the trustees In
furtherance of their charitable objectives unless the funds have been deslgnated
for other purposes.
Restrirted funds are subject to speclflc conditions by donors as to how they may
be used. The purpose5 and uses of the restrltted fvnds a￿ set out In the notes
to the financial statements.
Endowment funds are subject to specific conditions by donors that the capltal
must be maintained by the charity.
12

LEATHERHEAD YOUTH PROJECT LIMITED
Notes to the Financial Statements
for the
ear ended 31st December 2025
Incomlng resources
Income is recognised when the charfty Is legally entltled to It after any
performance condltlons have been met, the amounts can be measured reliablyi
and it Is probable that Income wlll be received.
Cash donauons are recognlsed on re￿IPt. Other donatlons are recognised once
the charlty has been notlfled of the donation, unless perforrnan￿ conditlons
requlre deferyal of the amount. Income tax recoverable in ￿latiOn to donations
recelved under Glft Ald or deeds of covenant Is recognlsed at the time of the
donatlon.
Re•ourca expended
Expendlture Is recognlsed In the year in whlch the Ilability 15 Incurred and Is
reported as part of the expendlture to which it relates.
Chadtable attivltles, dlrect costs and support costs are those costs Incurred
dlrertly In support of expendlture on the objects of the charlty.
T•nglbl* flx•d assets and d•pr¢d•tlon
Tanglble flxed assets are statsd at cost less depreclatlon, eX￿pt for set up costs
and Items funded entI￿lY by external restrfcted donations which have been
wrltten off In the year In whlch the expendlture was Incurred and the fundlng
celved. Depreclation Is provided at rates calculated to write off the c05t less
estlmated resldual value of each asset over Its expected useful Ilfe, as follows:
Flxtures, ffttlngs and equlpment
33% - 50% x cost
Cash and ca•h equlvalents
Cash and cash equlvalents include cash In hand, deposlts held at call wlth banks,
other short-temi liquid investments with orlglnal maturltles of three months or
less, and bank overdraft5. Bank overdrafts are shown within borrowlngs In
current liabilitie5.
Fln•ndal Instruments
The charlty has elerted to apply the provlslons of Sethon 11 'Baslc Financial
Instwments. and Section 12 '0ther Finandal Instruments Issues. of FRS 102 to
all of its financial instruments.
Flnancial instruments are recognised in the charlty's balance sheet when the
charity becomes party to the contractual provisions of the Instrument.
13

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Financlal Statements
for the year ended 31•t December 2025
Crltlal aeeountlng estimates and judgements
The preparation of the financial statements reqUI￿S management to make
judgements, estimates and assumptions that affect the amounts ￿ported for
assets and Ilabilities as at the balance sheet date and the amounts reported for
revenues and expenses durfng the year. However, the nature of estlmatlon
means that actual outcomes could differ from those estimates.
There were no key Judgements. The maln accoundng estlmates are depredatlon,
glft aid debtors and accruals.
2 Donatlon•
A totsl of £148,458 donations We￿ received during the year (2024 - £148,993).
Out of this, £33.467 donations were restricted.
Donatlons and grants of £5,000 and over during 2025 were:
Natlonal Lottery Communlty Fund (£24,714)
Garfleld Weston Foundatlon (£15.000)
st Nicolas, Church (Bookham) (£12,000)
Eastwlck Road Church (Bookham) (£11,320)
East Court Fund (£10,000)
Bookham Baptlst Church (£10,000)
Three Oaks Trust (£lO,0001
Elalne and Angus Uoyd Charftable Trust {£lO,000)
St Johns School (£8,503)
Where donatlons We￿ ￿CeIved to cover a perlod overtapplng a year end the
flgure quoted Is the amount allocated to 2025.
3 Comml••lonlng & Contracts
The total Commlsslonlng & Contracts Income durfng the year was £149,589
(2024 £125,051).
In Aprtl 2021 LYP began a new contratt wlth Surrey Wellbelng Partnershlp to
dellver emotlonal wellbelng support sesslons as part of a new alliance,
Mlndworks Surrey. It is a county wide children and young people's emotional
wellbeing and mental health service. LYP received £129,976 from Surrey
Wellbeing Partnership during 2025.
LYP also continues to provide counselling and emotional wetlbelng sessions, one
day a week during the school temi tlme, along with mentoring sessions, also one
day per week, for St Andrews School. The school paid £1 1,690 in return for this.
14

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Flnanclal Statements
for the year ended 31•t December 2025
During the year LYP also started to provide counselllng and emotional wellbelng
sessions, one day per week during Scho￿ term times, for Therfield School, for
which the school paid £5,302.
4 Surplus for the y••r
2025
2024
The sU￿u$ Is stated after charying:
Depreclatlon of tanglble assets
S Taxation
The charfty Is exempt from tax on income and galns falllng wlthln sectlon 505 of
the Taxes Act 1988 or settion 252 of the Taxation of Chargeable Galns Att 1992
to the extent that these are applied to ts charftable objects.
6 Tanglbk Flxed Asmts
Plant and
m•chln•ry
Furnlture &
Flxturn•
Equlpment
TOTAL
At l January 2025
Dlsposals
Loss on dlsposals
Addltlons
At 31 December
2025
Depreelatlon:
At l January 2025
Dlsposals
Charge for the
year
At 31 December
2025
Net book value
At 31 December
2025
At 31 December
2024
5,051
9,314
15,025
677
2,146
11.460
2,823
17,848
5.728
060
4,623
8,309
660
13,592
535
928
1,463
5,158
9,237
660
15,055
570
223
2,793
428
1,005
1,433
15-

LEATHERHEAD YOUTH PROJECT LIMITED
Notes to the Financial Ststements
for the
ear ended 31st December 2025
7 Debtors
2025
2024
Involced Debtor5
Tax Refunds Due
Other Debtors
Prepayments
615
1,869
1,512
2,904
2,334
4.818
2,295
6,711
8 Cr•dltor• (amounts falling due wlthln one y•ar)
2025
2024
Invoiced Credltorys
Other Credltors
Accruals & Deferred Income
Payroll Llabllltles
Recelpts on behalf of thlrd partles
1,750
966
20,756
6,684
288
2,084
25,564
5,800
30,156
33,780
9 Statement of movements on unre•trlcted funth
Atl
January
2025
Balance 31
Expendlture December
2025
Inc<Mne
General
115,787
296,323
291,735
120,375
115.787
296,323
291,735
120,375
16-

LEATHERHEAD YOUTH PROJECT LIMITED
Notes to the Flnancial Statements
for the
ear ended 31•t December 2025
10 Statement of movements on restricted funds
Ati
January
2025
Balance 31
Income Exp•ndltur• December
2025
BFree and BFree+
(National Lottery)
Levels of Need (The
Glve)
Mole Valley CommunSty
Fund
Grace Dear Trust (yr 6
transitlon)
Joe's Buddy ￿ne (yr 6
transltlon)
Into the Wlld
(Leatherhead Llons)
Into the Wlld
Chrfstmas Donatlons
Freestyle (Leatherhead
Parlsh Churth)
Bookham Connert
Romania Trlp
Bookham Equlpment-
(Anchor pub)
BFree (Natlonal Lottery)
Bookham Projects
Total Football
Extra Byouth Sesslon
(Eastwick Road Church)
Youth Councll
Freestyle (Stonar and
Gatwlck)
Asplre (Harrlson and
Education Grants)
Bookham Sesslonal
Worker [Dan￿r Fund)
508
24,714
24,566
656
2,100
407
1,693
512
512
512
2,753
3,265
2H
1,345
244
1,345
450
450
3,000
378
360
2,622
440
922
81)0
922
169
171
565
loo
169
171
704
250
iii
loo
1,200
400
800
41
596
596
1,897
1,897
4,643
4,643
TOTAL
16.029
35.467
4&522
8.974
17-

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Financlal Statements
for the ear ended 31st December 2025
Purposes of restrlrted funds:
Bookham Projects - Funds donated specifically to support projects in Bookham
BFree (Natlonal Lottery) - Funding from National Lottery Community Fund to
support our dally drop-in in Leatherhead.
Bookham Connect - Donation from Bookham Belles WI to support tsryeted youth
work in Bookham
Bookham Equipment (Anthor pub) - Donatlon from the Anchor pub to provide
equipment for our Bookham youth work.
Into th• Wild - Donatlon from Leathethead Communlty Assoclation to support our
outdoor adventure project
Into the Wlld (Leatherhead Uon•) - DonaUon from Leathethead Uons to support
our outdoor adventure project
Romanla Trlp - Donatlons to support our occaslonal trips to work wlth gypsy
children In Romanla
Totsl Football - Fundlng from Llquid Connectlon to support Total Football
Youth Councll - Funds recelved from the Communlty Foundatyon for Surrey to
support our youth counol
Grace Dear Tru•t (Yr 6 tr•n•ition) - Fundlng from the Grace Dear Trust for work
supporting year 6 students in the transltSon to Secondary School.
Jo•'s Buddy Llrbe (Yr 6 tr•nsltlon) - Fundlng from Joe's Buddy Une for work
supporting year 6 students in the transltlon to Secondary School.
BFree & BFrne+ (NL Communlty) - fundlng for BFree & BFree+ granted by the
Natlonal Lottery Community Fund
Level• of Need (The Blg Glve) - Funds raised uslng The Blg Glve Chrfstmas
Challenge for our Levels of Need assessment process.
Freestyle (CFS - Stonar and GatwSck) - Funding from the Stonar Brlghter
Futures Fund and Gatwlck Foundation Fund provided through Communlty
Foundatlon for Surrey for our Freestyle resldentlal camp
Asplre (Harrlson and Educatlon Grnnts) - Fundlng from Peter Harrlson
Foundatlon Community Fund and Surrey Educatlon Grants Fund vla Communlty
Foundation for Surrey for one-to-one support for over 16's through our Asplre
project.
Bookham Segslonal Work•r (Dancer Fund) - Fundlng from the Dancer Fund
through the Communlty Foundatlon for Surrey to cover the cost of employlng
Sesslonal Worker In Bookham.
Mole Valley Communlty Fund - Fundlng from the Mole Valley Communlty Fund to
enable the purchase of new seatlng for 8F￿e
Extra Byouth Ses$lon (Eastwlck Road Church) - Fundlng from Eastwlck Road
Church towards the cost of using the Pastoral Centre at St Nicolas's Church for an
additional Byouth sesslon each week
Chrlstmas Donatlons - Donats'on5 towards the costs of our Countdown to
Chrlstmas project. especially for the Christmas Dinner
Freestyle {Leatherhead Parlsh Chur¢h) - Funding towards the costs of
Freestyle, our Easter Residential
It should be noted that the 8F￿e (National Lottery) fund remained in place while the
equipment that was funded was being fully depreciated.
18-

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Financial Statements
for the
ear ended 31*t December 2025
11 Analysls of net assets between funds
Unrestrlcted
Rwtrfcted
Total
xed Assets
Debtors
Cash at bank and In hand
Current tiabllltles
2,793
4,818
142,920
(30,156)
120.375
1,433
6,711
151,894
(30,156)
129,349
8,974
8,974
12 Analysls ol staff costs
2025
2024
Salarles & Wages
Soclal Securlty Costs
Penslon Costs
Net SMP costs
251,508
17,027
5,495
(301)
237,685
14,782
5,021
273.729
257,488
There were no trustees. remuneratlon or other beneflts for the year ended 31
December 2025, nor for the year ended 31 December 2024.
No staff member was paid above £60,000 for the year ended 31 December
2025, nor for the year ended 31 December 2024.
13 Analy*l* of stsff nUm￿rI
The average monthly headcount was 11.19 (2024: 10.86) and the average
number of full-tlme equlvalent employee5 durfng the year was as follows..
2025
4.80
2024
4.66
2.00
1.76
8.42
Youth Workers
Counsellors
others
1.83
8.19
19

LEATHERHEAD YOUTH PROJEcf LIMITED
Notes to the Financial Statements
for the
ear ended 31•t December 2025
14 Share of support and governanc* costs
Support cost• Governance eo•ts 2025
Toial
2024
Totsi
Servlces
Insurance
Prfntlng/Statlonery
Depreclatlon
40
265
127
715
182
47
243
253
2.279
1,091
749
1.567
406
2,088
293
2,544
1.218
1,464
1,749
453
2,331
328
2,373
813
1,995
1,465
443
1,329
Bookkeeplng
PR & Publiclty
Legal costs
Travel
Subscriptlons
Bank Charges
Sundry Costs
60
43
li
21
1,271
373
98
176
1,331
416
109
197
1,661
385
114
187
Total Support
Co•ts
1.754 10.351
11105 11.093
Independent
Examlnatlon of the
flnanclal
statements
1,710
1,710
1,560
Total Governance
C￿ts
1.710
1,710
1,560
Total Support
and G¢>v•mane
Co$t•
1.754
10.351
1,710 13,815 1&653
20-

LEATHERHEAD YOUTH PROJECT LIMITED
Income and Expendlture Account
for the year ended 31st December 2025
2025
2024
Income
Donatlons
Commlssionlng & Contracts
Glft Aid Tax Rebates
Sale of fixed assets
Fund Raising
148,458
149,589
3,689
148,994
125.051
2,770
24,462
12,801
Interest Recelved
5,592
7,510
331 790
297 126
Expenditur•
359
473
53
526
L05$ on dIsp￿1
Total Equipment
359
Projects & Events
10.957
11,429
Wapes and Natlonol Insurance
Stsff R￿rUItmen¢ Tralnlng and Otlw Costs
Totsl Staff Costs
273.729
2.754
276,483
257,488
3,767
261,255
Rent
Utllltles
Repalts and Malntenance
Total Property Costs
23,906
4.452
4,285
32,643
19,602
4,422
3,81S
27,839
Swwlces
Insurance
prtntlng, Postage and Ststlon
Depreclatlon
293
328
2,373
813
1,995
1,465
443
1.329
1,218
1,464
1.749
453
1331
ookkeeplnp
PIVPublicity/Fundrnlslrto
Legal costs
Trnvel
SubscrlptKJns
Bank Charges
Sundry Costs
Independent Examlnauon
Total Support & Govemance Costs
1.331
416
109
197
1.710
13,815
1.661
385
114
187
1.560
12,653
334 257
313 702
Surplu• / (Defidt) for the year
21