THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE FINANCIAL STATEMENTS FOR 31 MARCH 2025 Company Registr&tion Number 05758432 Charity Number 1117141 DERBY COMMUNITY ACCOUNTANCY SERVICE Babington Lodge 128 Green Lane D¢rby DEI IRY
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE FINANCIAL STATEMENTS YEAR EI NDED 31 MARCH 2025 Contents Page Members ofthe board and professional advisers Trustees, annual report Independent Examiner's Report Stalement of financial activities Balance sheet Statement of cash flows 10 Notes to the financlal statements 11-20
THE DERBYSFIIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE MEMBEI RS of4 THE BOARD AND PROFEI SSIONAL ADVISERS The Board of Trustees Helen Boocock Robert Merriinan Nigel Taylor Pain Gregory Jonathan Hai'i-is Lee Mellor Andrew Martin Sarah Carter Jaiie fvIitchell Rachel Icelly Julie Laiie Cliair Foriii¢r Vice Cliair Resigned July 2024 CuiTent Vicc Chair Resigned Jan 2025 Appointcd Nov 2024 Appointed Nov 2024 Senior/Princip841 Employees Shai'on Williams Andrea Lyons Dawii Hall Cliief Executive Officei. Head of SeLVi¢¢ Business supportlHR Maiiager {Resign¢d July 2024) Registered office Greenaway Wcllbeing Hub Old School Close Matlock Derbyshire DE4 2PT Independent Examiner Mark Newey ACMA Commuiiity Accountwit Derby Community A¢counlancy Service Babington Lane 128 Green Laiie Derby DEI IRY
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE IVIEI IWBERS OF THE BOARD AND PROFEI SSIONAL ADVISERS Bankers HSBC Bank plc Marliet Place Chesterfield S40 ITN Royal Bank of Scotland Drummond House l Redheiighs Ave Edinburgh EH12 9JN Nationwide Buildiiig Society Northanipton NN3 6NW Cambridge & Counti¢s Banlc Charnwood Court 5B New Wallc Leicester LEI 6TE
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE TRUSTEI ES? ANNUAL REPORT YEAR ENDEI D 31 MARCH 2025 Introduction The Trustees of Derbyshire Federation for Mental Health (DFMH) present their AnnLial Report and audited financial statements for the year ended 31 March 2025. The Trustees confirin that the report coinplies with tlie requirements of the Charities Act 2022. Charitable Objectives To promote and support good mental health for the benefit of the public, particularly through the provision of practical support and advice. Our Vision To promote and support good mental health for everyone. Our Purpose To make a positive difference to the lives of those who access our mental health and wellbeing services. Our Values Respect- We respect every person's individuality and believe everyone has the right to choose their own path to wellbeing. Integrity- We uphold strong iiioral principles built on honesty aiid trust within our tcaiiis and partnersliips. Resilience- We adapt and respond to the challenges faced by those affected by mental ill health. Innovation and Creativity - We proinote learning and trial new approaches to coiitinually iinprove our Iiieiital health serviocs, Empowerment - We inspire individuals to use their streiigths to Jnakc informed choices about their wellbeing. Strategic Objectives l. To eiisiire DFMH remaiiis financially sustainable. 2. To altract, retain, and develop a slcilled aiid experieiiced worlcforce capable of deliveriiig high-quality, non-clfinical iiiental health services across Derby and Derbysliire. 3. To cvidence and coininunicate the impact of out. services on individuals and coinmuliily wellbeiiig.
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE TRUSTEES, AINNUAL REI PORT YEAR EI NDED 31 MARCH 2025 4. To grow our Independeiit Support Services (ISS) and Wellbeing Preventative PrOgrn[ne, 5. To strengthen relationships with partners and cominuniti¢s to ensure that our services align with local needs. Chair's Statement This year has been one of significant challenge. Rising operational costs, particularly the tliird major increase in the National Living Wage and the change to National Insurance thresholds coincided wilh reductions in sector funding. Despite this, l am proud to report tliat DFMH ended the year in a finaiicially stable position, achieving a surplus of £1 I,000.This result reflects the Commitment and collaborative effort of our Board and operational staff. We had begun the financial year expecting stability following the challenges of 2023 -2024, However, the continued cost increases again tested our rcsili¢nc¢. In response, we remod611ed services, ¢nh&nced staff terms and conditions, and made structural adjustments to safeguard sustainability without further reliance on re8erv¢s. Th¢s¢ efforts enabled us to stsrt the 2025-2026 year with a balaiiced budget. The response of stsff and the management team in particular was both determined and creative with inaintenance of service delivery at its heart. Jn addition to navigating financial pressures, we welcomed two new Trustees while bidding far¢w¢ll to Rob and Pam, two longstanding and de¢ply valued Board members. Our Trustee Developinent Day led to meaningful govcrnanoe improvements, including a revised comiiiittee strLlCture, updated governance docuinents, and a new appraisal sYstn that is now fully itnpleinented. Looking ahead, uncertainty remains. However, I have full confid¢nc¢ in our staff, CEO, and Trustees to meet future challenges with detennination. Thanli you lo everyoiie who continues to support our vision for better mental health for all, Helen Boocock Chair of the Board of Trustees Staffing and Structure (2024-2025) As of 31 March 2025, DFMII ¢mploy¢d 34 staff aiid had 6 active volunteeis. Wc recorded 16 staff lcavers this year, up froin 14 in the previous ycar. At year-end, 9 Trustees wcre in post, Professioiial developinenl reinains a Iiey focus, All st&ff receive annual mandatory and refresher traiiiing, which we continually refine based on teain feedback. We've enhanced our sta'ff wellbcing tools, supporting botli personal and professional resilience. Two staff away days were lield in the year, both receiving oveiwheliningly positive feedback. In our staff survey, 920/1> of einploy¢es said they would recoinineiid DFMH as a great place to worl<, and 820/ felt appreciated and recognised.
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE TRUSTEES, ANNUAL REPORT YEAR ENDED 31 MARCH 2025 Highlights and Achievements Relocated and refurbished the Greenaway Wellbeing Hub, now a vibrant space for staff and community events including the Hope Café and wellbeing sessions, Awarded a £1.5 million, 5-year contract for the Young Adult Service (YAS), launched in December 2024. Re-lnodelled and restructured services in preparation for the new financial year. Significantly increased eiigagement with external partners and attendancc at coinmunity events. Wellbeing Hub attendance rose by 450/0 for courses and sessions. Achieved NHS accreditation for GDPR coinpliance. Delivered a Successful Trustee Development Day and iinplemented strengthened governance measures. Welcomed two new Trustees witli expertise in data management and finance. Launched a new two-year strategic plan focused on b¢st practice and sustainability. Rolled out a new Case Maiiagement System (CRM). 10. Fundraising and Grant5 We are extremely grateful for th¢ ongoing support of our funders aiid partncrs. Thi5 year, oui. work was supported by: Derbyshiie County Council NHS Iiit¢giat¢d Car¢ Board Sport England The National Loltery Derbyshire Dales CVS Public Health Derbyshire Toyota YMCA We also extend our heartfelt thanlcs to private donors and individuals who raised funds in suppori ofDFMH.
THE DERBYSHIRE FEDERATION FOR IVIENTAL HEALTH COMPANY LIMITED BY GUARANTEE TRUSTEES, ANNUAL REPORT YEAR ENDED 31 MARCH 2025 11. Future Charity Rislis Long-term impact on staff wellbeing due to a rediiction in the number of fiiiided posts needed to deliver essential services. Potential cost increases beyond 2025, such as fiirther rises in the minimum wage and general cost of living. Limited opportunity to build up DFMH'S financial reserves, reducing 'Financial resi l ience, Future service development is dependent on succ¢ssfvl incoine generation and fundraising, both of which are highly competitive and constrained by limited fuiiding sourccs. Restricted opportunitles to secure funding for core operational costs? placing pressure on unr¢stricted incoine. Ongoing need to supplement the cost of DCC ISS "fully funded" mental health contracts, which are not fully cost-recoverable. Risk of further funding reductions, which would jeopardise servic¢ delivery and organisational sustainability. INDEPENDEI NT EXAMINERS Derby Colniiiiiiiity Accoiintaiicy Services were appoinl¢d as indepejident exaniiners diiring tlie year aiid have expressed their willingiiess to continue in office. A resoliition to re-appoint theiT] as aiiditors wi I I be put to tlie meiiibers at the atlliual general meeting. SMALL COMPANY PROVISIONS This report lias be¢n prepai-ed in accordaiice with tlie special provisioiis for sniall coiiipaiii¢s uiider section 477 of the Companies Act 2006. Registered 01Cc. Gre¢naway Wellbeiiig Hub Old School Close Matlocli Derbyshire DE4 2PT Signed on behalf of the trustees.. FIelen Boocock Trustee Approved by the tnistees on 7th August 2025
THE DERBYSHIRE FEDERATION FOR MENTAL HE4 ALTH COMPANY LIMITED BY GUARANTEE INDEPE4 NDENT EXAMINER'S RKPORT TO THE TRUSTEES YEAR ENDEI D 31 MARCH 2025 I report oli th¢ accounts of the company for the year ended 31 March 2025 which are set out on pages 8 to 20. Respective responsibilities of trustees and examiner The trustees (who are also tlie directors of the compaiiy for the purposes of coinpany law) are r¢sponsibl¢ for the preparation of the accounts. The trustees consider that an audit is not reqLiired for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that ali independent examination is needed. Having satisfied Inyself that the charity is not subject to an audit under colliplY law and is eligible for indepeiident exmInatIon, it is niy responsibility to,. examine the coUnt5 under section 145 of the 2011 Act. follow the procedures laid down in the genernl Directions given by the Charity Commission under section 145(5)(b) of th¢ 2011 Act. and state whether particular matters have come to niy attention. Basis of independent examiner s report My examination was carried out iii accordanc¢ with general Directions given by tlie Charity Comniission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures iii tlie accounts, and seeliing explanations from you as trustees concerning any such iiiatters. The procedures undcrtalcen do iiot provide all tlie ¢videncc that would be reqLiired in an audit, and consequently iio opiiiion is given as to whetlier tlie accounts preseiil a 'true and fair vicw" and the report is liinited to those iiiatters set out iii tlie ststement below. Independent examiner s statement In ooiiiiectioii with my exaniination, no matter has come to Iny atteiilion., which gives me rcasonable cause to believe tliat, in any Inaterial respect, the reqiiirements,. to keep accounling records in accordance with sectioii 3 86 of the Companies Act 2006. aiid to prepare accouiits which accord with the accountiiig records, coinply with the accouiiting requii'einents of section 396 of the Compaiiies Act 2006 and witli the methods aiid principles of the Statement of Recoiniiiended Practice: Accouiiting aiid Rcpoitiiig by Cliarities have not becn met. or to wliicli, in my opinion, attention should be drawn in order to enable a proper Linderstaiiding of the accounts to be reached. Lty 202 Mark Newey ACMA Derby Cominunity Accolllltancy Service Babington Lodge 128 Green Derby DEI I RY Date 7th August 2025
THE DERBYSHIRE FEDIRATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTKE STATEMENT OF FINANCIAL ACTIVITIES YEAR ENDED 31 MARCH 2025 Unrestricted Funds Restricted Funds Total Funds Year to 31 Mar 2025 Total Funds Yearto31 Mar 2024 Note Income from: .Donations Charitable activities Investment income 1,353 270,150 6,370 500 555,124 1,853 825,274 6,370 16,860 784,023 4,504 Total incoming resources 277,873 555,624 833,497 805,387 enditure on: Raising funds Charitable activities 266,706 555,454 822,160 836,832 Total expenditure 266,706 555,454 822,160 836,832 Net income (expenditure) 11,167 170 11,337 (31,445) Transter between funds Net movement in funds 11,167 170 11,337 (31,445) Fuiid balances at l Apr 2024 234,274 234,274 265,719 Fund balances at 31 March 2025 245,441 170 245,611 234,274 The company had iio new or discontiiiued actlVLties duriiig ilie year. The notes on pages 11 to 20 form part of these fiiiancial statements.
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE BALANCEI SHEET YEAR ENDED 31 MARCH 2025 2025 2024 Note Fixed assets Tangible assets Current assets Debtors Cash at banlc and in hand 10 11 20,662 277,721 84,175 217,459 298,383 301,634 Creditors: amounts falling due wAthin one year 12 (52,772) (67,360) Lyet current assets 234,274 Total assets less current liabilities 245,611 234,274 Net assets 245,611 234,274 The funds of the charlty: R¢strictcd Unrestricted - general reserves Designated Reserves 14 14 14 170 133,059 112,382 90,274 144,000 TOTAL CHARITY FUNDS 245,611 234.274 For the year ending 31 March 2025 the company was eiilitl¢d to ex¢inption from audit under section 477 of tlie Companies Act 2006 relating to siiiall compaiiies. Directors, respoiisibilities:_ The rnenibers have not required tlie company to obtain an audit of its acoounts for the year in question in accordaiice with section 476. The directors acknowledge tlieit responsibility for complying with the reqLiirements of the Act witli I'espect to accollliting records aiid the preparation of accounts. These financial statemeiits have been prepared in accordance with th¢ provisions applicable to comp11¢8 subject to th¢ Small ¢0iiipanies regini¢, These fiiiancial statements were approved by the directors and authorised for issue 011 7tli August 2025 and are signed on iheir b¢haifby: Helen Boocock Director Company Registratioii Number., 0575 8432 The notes on pagcs I I to 20 form part of these finaiiciAI stAtemeiits.
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COIIIPANY LIMITED BY GUARANTEE STATEMENT OF CASH FLOWS AT 31 MARCH 2025 2025 2024 Note Cash(oufflows)/inflows from operating activities Cash generated froin operations 17 53,892 (27,809) Investing activities Interest received 6,370 4,504 Net cash provided by investing activities 6,370 4,504 Net(decrease)lincrease in cash and cash equivalents 60,262 (23,305) CyAsh and cash equivalents at beginning of year 217,459 240,764 277.721 217,459 Cash and cash equivalellts at end of year 277,721 217,459 Cash at bank and in hand 277,721 217,459 Net eash and cash equivalents 277,721 217,459 The notes on pages I I to 20 forn) part of these finaneial statements. 10-
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE NOTES TO THE FINANCIAL STATEMEI NTS YEI AR ENDED 31 IARCH 2025 Accounting policies Tlie principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial ststements are as follows; Company information Derbyshire Federation for Mental Health (DFMH) is a company limited by guarantee not having a share capital. The company's registered office is at Greenaway Wellbeing Hub, Old School Close, Matlock, Derbyshire, DE4 2PT, At t'he eiid of the year there were 9 TrLlStees, eacli of whom, uiider the terins of the Memoranduiii and Articles of Association, had undertalcen to Contribute the suin not exceeding £1 in the event of a winding up of the coinpany. 1.1 Accounting convention These accounts have been prepared in accordance with FRS 102: "Tlie Financial R¢portiiig Standard applicable in the UK and Republic of Ireland" ("FRS 102"), "Accouiiting and Reportiiig by Charities" the Statemenl of Recoimmeiided PraGtice for charities applying FRS 102, the Coiiipanies Act 2006 ]d UK Gen¢rally Accepted Accouiiting Practice as it applics from l January 2015, The charity is a Public Benefit Entity as defined by FRS 102. Tlie accounts are prepared in Stcrling which is the functional curreiicy of the coinpany Monetary ainounts in these financial stalements to the nearest £. The accounts have been prepared on historical cost convention apart froin freehold properly that is carried at marlcet value. Tlie priii¢ipal accounting policies adopted are set out below. These are accounts for the year ended 31 Marcli 2025 prepaied in a¢cordanc¢ witli FRS 102, The Finaiicial Reporting Standard &pplicable in the UIC and Republic of Ireland. The dale of transition to FRS 102 was l April 2014. The inipact on the reported finaiicial position and financial performance for th¢ previous period are not affected by the transition to FRS 102. 1.2 Going concern At the tiine of &pproving the accouiits, the directors have a reasonable expectation that tlie cliarity has adequate resources to continue in operational ¢xistence for the for¢s¢¢able fiiture. Tlius, the Trustces continue to adopt the going concern basis of accounting in preparing the accoiints. 1.3 Cliaritable Funds Uiiiestricted fLinds are avai lable for use al the discretion of the trustees iii fuitherance of the geiieral objectives of the charily. Designated fuiids are unrestricted funds earinarked by tlie trustees for particular piirposes. Restricted funds are subjected to restrictioiis on their expenditure imposed by the donor oi. through the terms of an appeal. 11-
THE DERBYSHIRE FEDERATION FOR IIIENTAL HEALTH COMPANY LIMITED BY GUARANTEE NOTES TO THE FINANCIAL STATEMENTS YEAR IIIYDEI D 31 MARCH 2025 1.4 Illcoming resources All incoming resources are included in th¢ SOFA when the charity is legally entitled to tlie income and the aniount cm be quantified with reasonable accuracy. Gifts in kind hav¢ been included at marlcet value of gifts received and in assets acquired. No amounts are included in tlie financial statenieiits for services donated by volunteers. 1.5 Resources expended All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs relating to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with use of tlie resources. Fund-raising costs arc those incurred in seeking voluntary contributions and do not include the costs of disseminating information iii the support of the charitable activitics. 1.6 Debtors Trade and other debtors are recognised at the settlement moUnt due after any trade discoLiiIts offered. Prepayinents are valued at th¢ amount prepaid net of any trade discounts due. 1.7 Cash and cash equivalents Cash and cash equivalents include cash iii hand, deposits held at call witli banks, otlier short- term liqiiid investments witli original maturities of three montlis or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities. 1.8 Creditors and provisions Creditors and provisions are recognised wliere the charily lias a present obligation resultiiig rroiii a past event that will probably result in th¢ transfer of funds to a third party and the amount due to settle the obligation can be measured or estiinated reliably. Creditors and provisions are normally recognised at their seltleinent amount after allowiiig for ]Y trade discounts due, 1.9 Financial iiistruments The charity has financial assets aiid financial licibilities of a kind that qualify as basic fi nanoial instrumenls. Basic financial instruiiieiits are initial ly recognised at transaGtioii valiie (Ind subsequently ineasiired at dieii. settl¢m¢nt value. Derecognilion o/.'financial liabililie.v rinaiicial liabilities are derecogiiised wheii tlie coinpany's contractual oblig'ations expire or are discharged or cancelled, 1.10 Kmployec benefits I"he cost o'f any uiiused holiday entitlement is recognised in the period in whi¢li thc employee's services are received. Termiiiatioii benefits are recognised ilnlT]ediat¢ly as an expeiise when the coinpany is deiiionstrably cominitted to teriniiiate the employinent of an einployee or to provide terinination benefits. 12-
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE NOTES TO THEI FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2025 1.11 Taxation The charity is exeinpt from tax on income and gains falling with section 505 of the Taxes Act 1988 or sectioii 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects. 2. Critical accounting estimates and judgements In the application of the charity's accounting policies, the directors are required to make jLidgeinents, estimates and assumptions about the carrying amount of assets and liabilities tliat are not readily apparent from other sources. The estimated and associated assumptions are based on liistorical experi¢n¢e and other factors that are considered to be relevant. Actual results may differ froni these estimates. Donations Total Funds Total Funds Unrestricted Restricted Year to 31 Illar Year to 31 .Mar Funds Funds 2025 2024 Donations and fuiidraisiiig Donation relating to Greeiiaway 1,353 500 1,853 10,860 6,000 1,353 500 1,853 16,860 13-
THE DERBYSHIRE FEDE4 RATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTII NOTES TO TIIE FINANCIAL STATEI MENTS YKIIR ENDED 31 MARCH 2025 Income from charitable activities Total Funds Total Funds Unrestricted Restricted Year to 31 Year to 31 Mar Funds Funds Mllr 2025 2024 Rethinlc-DRPSS Rethink-Derbyshire Llving Well P3- Triage Service Building Sound Minds Trd Chcsterfield Youth Young Adult Services Derbyshire Dales CVS Derbyshire Dales Locality Fund Group Developineiit Foundation D6rbyshire Erewash Voluntary Action MH Small Grants Derbyshire Dalcs District Couiicil Sport England Wallcing Groups Derbyshire Dales Rolary Living Well Sinall Grants for Allotmeiit DCC Warm Spaces Grant Derbyshir¢ County co]G11-ErnCst Bailey Grlt University of Derby-Employinent Incentive Wellbeing Enterprise DVA Dcrbyshirc Dales CVS Living Well Grant Chargeablc Support Services Travel Social Mileage Siippori Costs Other Incoine 282,878 1,667 282,878 1,667 234,342 10,000 20,167 226,460 12,000 20,167 226,460 12,000 121,QQO 125,900 5,249 2,500 5,249 2,500 1,649 900 854 500 300 1,649 900 854 500 300 1,900 1,900 999 1,000 2,000 23,137 2,949 855 199,751 30,886 7,003 1,442 22,759 214,805 38,664 9,894 3,582 1,305 214,805 38,664 9,894 1,305 270,150 555,124 825,274 784,023 14-
THE DERBYSHIRE FEDERATION FOR MENTAL HEI ALTH coiItPANY LIMITED BY GUARANTEE NOTES TO THE FINANCIAL STATEMENTS YEAR EIYDED 31 MARCH 2025 Investment income Total Funds Year to 31 Mar 2025 Total Funds Yearto31 Mar 2024 Banlc interest receivable (unrestricted) 6,370 4,504 Analysis of expenditure (unrestricted) Employment Costs Travelling aiid Support Costs HR Costs Training & Recruitment relephoiie Utilities & Water Stationery & Suppli¢s Rent & Insurance Professional Fees Subscriptions Coinputers & Equipmenl CRM Syst¢m Repairs & Maintenance Greenaway Bank Service chg¢S Advertising & Piiblicity Wellbeing activity costs HR settleineiit Repayinent of grant Miscellaneous Expenses 676J75 39,551 5,545 4,181 720,017 34,279 3,298 3,972 12,034 6,007 4,850 14,372 5,580 1,698 8,925 3,177 2,545 25,.125 4,034 3,144 7,125 12,500 21,768 1,253 5,792 755 245 335 675 816 6,500 10,000 1,352 2,403 264 822,160 836,832 Expenditure on chaiitable activities was £822,160 (2024: £836,832) of whicli £555,454 was restricted (2024: £496,045). 15-
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTE NOTES TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2025 Net (expenditure)lincorne Net {expenditur¢)/incoine for tlie year is stated after chargingl(crediting}: 2025 2024 Indepeiident EXMiner, s f4ees 1,500 1,500 Directors and l<ey management personnel During the year trustees did not receive reinuneration The Icey management personnel of the charity consist of the trLlStees. Employees The average monthly number of persons einployed during the yeai" was 31 Year to 31 Mar 2025 Yearto31 Mar 2024 Charitable Staff Management aiid Administration 19 26 24 31 Employment costs Year to 31 Mar 2025 Yeai. to 31 Mar 2024 Wages and salaries Travelling & Support Costs Social security costs Pension costs 622,242 39,551 36,475 17,658 667,049 34,279 34,777 18,191 715,926 754,296 No einployee eariied inore than £60,000 per annum. 16
THE DKRBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIMITED BY GUARANTEE NOTEI S TO THE FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2025 10. Fixed Asset Investments Fixtures & Fittings Total Cost At l April 2024 Additions At 31" March 2025 10,381 10,381 Depreciation At l April 2024 Charge for year At 31 March 2025 10,381 10,381 Net book value At 31 March 2025 At 31 March 2024 11. Debtors 2025 2024 Trade debtors Prepayments Suiidry Debior AccrLied Iiicome 3,874 1,788 53,629 2,546 i 0,000 18,000 15,000 20,662 84,175 12. Creditors: Amounts falling due within ODe ye&r 2025 2024 Tradc creditors Accruals Pension Creditor HMRC Other Creditors DeferLed Iiicome 6,034 2,078 3,390 7,956 5,059 28,255 2,641 l2,778 500 8,380 43,061 52,772 67,360 17-
THE DERBYSHIRE FIDERATION FOR MENTAL HEALTH COIVIPANY LIMITED BY GUARANTEE IYOTE4 S TO THE FINANCIAL STATEMENTS YEI AR ENDED 31 TrWICH 2025 13. Analysis of charitable funds Analysis of movements in unrestricted funds At IApr 2024 Incoming Outgoing Transfers At 31Mar 2025 Unrestricted- General Reserves Designated Reserve 90,274 144,000 277,873 (266,706) 31,618 133,059 (31,618) 112,382 Totsl unrestricted funds 234,274 277,873 (266,706) 245,441 Rethink-Derbyshire Living Well P3- Triage Service Actioii For Children- Building Sound Minds and Chesterfield YAS Young Adult Services Derbyshire Dales CVS Dcrbyshirc Dales Locality Fund Group Developinent Foundation Derbyshire Erewash Voluntary Action MH Small Graiits D¢rbyshire Dales District Council Sport Englaiid Walking Groups Derbysliire Dales Rotary LivÉng Well Sinall Granls f4 or Allotmcnt Co-op¢rative Award for Allotinent 282,878 {282,878) 1,667 {1,667) 20,167 226,460 12,000 (20,167) (226,460) (12,000) 5,249 2,500 1,649 900 854 500 300 500 (5,249) (2,500) (1,649) (900) (854) (500) (130) (500) 170 Total restricted funds 555,624 (555,454) 170 Total funds 234274 833,497 (822,160) 245,611 Charitable funds, contracts, and grlIS awarded in this financial y¢ar are listed below. Th¢s¢ funds have sti¢ngtheiied DFMH'S ability to deliver inore specialist non-cliiiical wellbeing support across Derbyshirc aiid Dcrby: Young Adult Services - Reinoves the cliff edge of care tor young people in Dei'by aiid Derbyshire. A 5-yeEW contract with the ICB to deliver non-cliiiical mental healtli peer support aiid a wellbeing coaching progLzinine. The Derbysliii'e Dales CVS Gi"ant- used to suppoit the Greenaway Wellbeing Hub to dclivcr wellbeingy COLirs¢s iiicluding., trauma iiiformed, Inaiiaging rncnlal healt]I through the seasons, mindfulness and anxiety sessions in year. 18-
THE DERBYSHIRE FEDERATION FOR MENTAL HEALTH COMPANY LIIIIITED BY GUARANTEE NOTES TO THEI FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2025 The Derbyshire Dales Locality Fund Group Developinent- awarded to deliver a suite of life slcills aiid wellbeiiig sessionsl courses at the DFMH Gre¢naway Flub, targeting people across The Dales living with poor mental health. Foundation Derbyshire- funds awarded to part pay towards the cost of a Support Services Co-ordinator post. Erewash Voluntary Action MH Small Graiits - This grant provided funds lo buy equipment for the Greenaway Wellbeing Hub such as. paint aiid inarketing materials and cabinets. Derbyshire Dales District Council - Grant funding contribuled to supporting people in their own coinmunities through our Independent Support Service. Sport Engl]d Walking Groups - A grant awarded to deliver a programme that would eiicourage people in isolation and living with poor mental health to get active througli activities such as wallang groups. Derbyshire Dales Rotary - Charitable fuiiding to support our wellbeing services in Darley Dales. Living Well Sinall Grants for the DFMH Allotsnent- Awarded to fund tli¢ purchase of tools and gardcning equipment to enliance the allotsncnt space, Co-operativ¢ Award for Allotment - To fund a bench in the wellbeing area of tlie allotment. 14. Analysis of net assets between funds Tangible fixed assets Other et assets Total Unrestricted funds Unr¢stricted Reserves Designated Reserve 133,059 112,382 J33,059 112,382 Restricted funds 170 170 Total funds 245,611 245,611 15. Related party transactions Tlic charity Iiad no related party trtllisactions that required disclosure. 19-
THE DERBYSHIRE FEDERATION FOR MENTAL HEI ALTH COMPANY LIMITED BY GUARANTEE NOTES TO TIIE FINANCIAL STATEMENTS YEAR ENDEI D 31 MARCH 2025 16. Company limited by guarantee The Coinpany is a company limited by guarantee, At the end of the year there wer¢ ninc Trustees, each of whoiii, under the terms of the NIemoranduin and Articles of Association, had undertaken to contribute the sum not ¢xc¢ediiig £1 in the event of a winding up of tlie company. 17. Cash generllted from operations 2025 2024 Surplus/(Deficit) for the year Adjustments for". Investment incom¢ shown in iiivestiiig activiti¢s Movements in Trvorking capital: Decrease/(increase) in debtors (Decrease)/increase in creditors Cash generated from operations 11,337 (31,445) {6,370) (4,504) 63,513 (14,588) 53,892 (34,181) 42,321 (27,809) 20-