Step 2 Young People's Health
Charity number 1161921
Annual Report and Financial Statements
for the year ended 31 December 2021
Step 2 Young People's Health
Annual Report and Financial Statements for the year ended 31 December 2021
| Contents | Page |
|---|---|
| Trustees' report | 2 to 7 |
| Examiner's report | 8 |
| Statement of financial activities | 9 |
| Balance sheet | 10 |
| Notes to the accounts | 11 to 17 |
Prepared by West Yorkshire Community Accountancy Service CIO
1
Step 2 Young People's Health
Trustees' report for the year ended 31 December 2021
Reference and administrative details of the charity, its trustees and advisors
The trustees during the financial year and up to and including the date the report was approved were: Name Position Dates
Name Position Dates Pippa Jones Chair Lesley Bartlett Treasurer Sunjay Chauhan Treasurer Julie Walker Secretary Caroline Coombes Helen Hodgson Nikita Evans Resigned November 2021 Javed Khan Charity number 1161921 Registered in England and Wales Registered and principal address Bankers 102 Tong Street Unity Trust Bank plc Triodos Bank Bradford Nine Brindley place Deanery Road BD4 6HD Birmingham Bristol B1 2HB BS1 5AS
Independent examiner
Simon Bostrom FCIE West Yorkshire Community Accountancy Service CIO Stringer House 34 Lupton Street Leeds LS10 2QW
Structure, governance and management
The charity is a Charitable Incorporated Organisation (CIO) association formed on 1 June 2015 and is governed by a constitution as amended 13 June 2018 and 2 January 2020.
Method of recruitment and appointment of trustees
The trustees of the charity are appointed by the members at the AGM.
2
Step 2 Young People's Health
Trustees' report (continued) for the year ended 31 December 2021
Objectives and activities
The charity's objects
The objects of the charitable incorporated organisation are to protect and promote the good health of children and young people by the provision of information and a range of services. This may include working with their families and other professionals.
The charity's main activities
Step 2 works with young people in a variety of ways, including drop-ins, educational programmes, individual support and counselling young people in the Bradford Metropolitan District.
Public benefit statement
In setting our objectives and planning our activities our trustees have given serious consideration to the Charity Commission’s general guidance on public benefit.
Our vision
Young people will be healthy in every way, supported by quality services and each other.
Our mission
Our mission is to enable children and young people to live healthy lives by providing information and delivering services to them, to their families, or to other professionals who work with them.
Achievements and performance
2021 presented fresh challenges, as we continued with lockdowns and further impacts of the Covid-19 pandemic.
However, there have been many exciting opportunities, and we end the year in a good place, having physically moved to bigger and better premises, with a solid staff team still delivering support to many young people. The future is looking positive.
We were very proud to have been able to continue to support so many children and young people for whom the pandemic has brought great challenges.
Partnerships have continued to be key, and our partners in Bradford Counselling Collaborative, and the RSE delivery group have been all important ..
As always, our vision and mission has remained in focus to ensure we can continue to support young people to live healthy lives.
3
Step 2 Young People's Health
Trustees' report (continued) for the year ended 31 December 2021
RSE Programme
We were delighted to be awarded two contracts from Bradford Council to deliver Relationships and Sex Education (RSE) across Bradford Schools, and in Specialist settings targeting children who are looked after. This is a partnership with us, HALE and JAMES, and has started extremely well.
Between April and December 2021, we provided training to five different settings under the Specialist RSE contract and one under the Targeted RSE contract. Some of these settings have had multiple different training sessions, which have all been well received by staff.
Content has been delivered to over 1,700 pupils across the Bradford district, with bookings continuing to be made by schools. This has been done through a combination of ‘one off’ sessions, assemblies and drop-down days. Up to December 2021, 8 of the 13 priority need schools (those in postcodes with high teenage pregnancy rates) have accepted support in one form or another.
Twenty-five videos, with a wide range of content, have also now been produced for our YouTube channel. These are produced based on content requested by schools.. During the period April – December 2021, the videos had been viewed 235 times, with 10 new subscribers and a total watch time of 11 hours.
The following examples show pupil progress across a single lesson at one school:
The following examples show pupil progress at another school on a single session relating to Sexual Violence & Sexual Harassment – a key Ofsted focus:
This feedback is from one of the schools that has received a high level of support with delivery:
'The support provided by Step 2 has been absolutely outstanding over the course of the year. School A has benefited from the specialist expertise brought by Step 2, which has supplemented our Personal Development programme through the delivery of key elements of the Relationships, Sex and Health Education curriculum and through the delivery of CPD sessions for staff. The support provided has been highly impactful and very effective, as evidenced by student evaluations. It has been invaluable in preparation for Ofsted.'
The targeted RSE contract allowed us to deliver face to face sessions in Alternative Education settings with specific sessions created for more vulnerable students. We are aware these students face challenging lives, and so alongside CPD to staff members, we have also delivered sessions to parents and carers, encouraging them to talk with their young people about topics that can often be seen as taboo or awkward. This has received some really positive feedback and has been enjoyed by all.
4
Step 2 Young People's Health
Trustees' report (continued) for the year ended 31 December 2021
Safe Group
This happens in Buttershaw Youth Club before the main youth club, funded by Leeds Community Foundation, and is a quiet safe space, where young people can explore a range of topics and make new friends. Step 2 run this in partnership with the youth service.
Young people also get the chance to engage in a range of activities during school holidays.
Learning Disabilities Work
Over the past year we have worked with several adults with a learning disability. Funding was provided by the Local Authority, and we took referrals mainly from Social Care to undertake one-to-one sessions. The work was to support the service-users with their capacity around understanding healthy relationships and sexual health. This was tailored to individuals needs and learning styles so we used a variety of specialist resources to ensure the best learning outcomes were achieved.
LAC Parents Work
This year Step 2 has continued to receive funding from Bradford Council to work with pregnant young women who have Social Care intervention. This could mean they are a Looked After Child, Leaving Care or are having a Pre-birth Assessment being completed on their unborn child. All the young people had Social Care involvement, were under the age of 25yrs and lived within the Bradford District. One of the males moved away towards the end of our involvement and one of the females, by her own choice, was accomodated along with her baby at birth, in a placement outside the local authority.
During the sessions we were able to support young people by working with them on a voluntary basis and helping them understand their pre-birth assessments. As we are fully aware Bradford Social Care are incredibly stretched at the moment so our involvement was to also support and sign-post the service users to places like Bradford Doulas, Baby Basics and Gianna Baby Bank. We were also able to attend Social Care meetings to support young people and share our involvement.
C-Card Scheme
This is a free programme allowing young people aged 13-24 to access condoms and sexual health information in a range of locations. In partnership with HALE, we deliver training to staff and offer support to services delivering this programme. ………..People have attended training with us in the last year.
Counselling
-
l Our counselling service continues to thrive as we deliver counselling to children and young people aged between 5-25yrs as follows:
-
l Counselling for 5-11yr olds in primary schools
-
l Counselling for 11-18yr olds in secondary schools.
-
l Counselling service for 11-18yrs, based in the community, funded by Children in Need.
-
l Counselling for 16-25yr olds, offered through the CCG’s Extended Access Service at a number of health centres across the district.
-
l The CALM Service continues in partnership with Relate Bradford and Family Action offering play therapy/counselling for children aged 5-11yrs who have been particularly impacted by trauma and Adverse Childhood Experiences
In addition, we have delivered:
-
l Counselling for staff and supervision for safeguarding leads at St Stephen’s Primary School.
-
l A series of therapeutic groups offering psychoeducative work and support with parenting teenagers for parents in small groups.
-
l Individual counselling sessions for parents.
-
l Therapeutic Check In sessions for young people waiting for counselling, offering them the opportunity to meet their counsellor for six brief sessions whist they are waiting for full counselling sessions to become available.
5
Step 2 Young People's Health
Trustees' report (continued) for the year ended 31 December 2021
Referrals continue to come from school nursing teams, social workers, children’s services, GP surgeries, Early Help, schools, families and individual young people themselves.
Our counselling team has comprised of 15 counsellors this year who have continued to work with deep compassion and commitment throughout another very challenging year. All our counsellors are qualified to minimum Diploma level and are all members of a professional body, usually the BACP (British Association of Counselling and Psychotherapy). In order to quality assure and safeguard their work, they all attend independent monthly supervision in addition to monthly internal supervision at Step 2.
We have been grateful for the support of and partnership with schools receiving a counselling service from Step 2. These have included Merlin Top Primary School, St Oswald’s Primary School, Atlas Primary School, Greenlane Primary School, Margaret McMillan Primary School, Westbourne Primary School, Grove House Primary School, Crossley Hall Primary School, St Stephen’s Primary School, St Bede’s and St Joseph’s Secondary School, Coop, Grange Secondary School, Buttershaw Business and Enterprise College, Queensbury Secondary School, Beckfoot Thornton School, Bronte Secondary School and Feversham Academy.
Staff News
Our team has gone through several personnel changes over the year.
-
l We said goodbye to a number of part time counsellors: Paulina and Yvonne joined and left us during the year, and we also said goodbye to Natasha, Lil, Katy, Lisa, Emma and Julia.
-
l We were grateful to have had Nic Hudson spend 7 months working with us as HR and Data administrator.
We are extremely grateful for all they have contributed to the organisation over the years, and we miss them all.
Additions to our team:
-
l Chris Hancox joined us in April, as Business Development Manager, and Rachel Lee came on board as RSE Teacher.
-
l We recruited a further 7 counsellors to cope with the increase in demand: Lisa Norfolk, Matt Merritt, Nicola Frost, Björn Suttka, Bradley Lyman, Rachel Bradbury and Yolanda Black.
-
l Beth Webber joined us as a volunteer counsellor on student placement, and Nika Homayoon as a volunteer who supported our RSE delivery.
6
Step 2 Young People's Health
Trustees' report (continued) for the year ended 31 December 2021
We held a staff planning day, facilitated by our Business Development Manager, bringing together a range of staff members to start to dream about our future. The ideas generated have helped us to plan for the work post Covid, and will be taken into next year, when we will be reviewing our strategic framework.
We have established teams with specific focus areas this year, and have working groups progressing our marketing strategy and our approach to inclusivity.
Fundraising
This area is particularly challenging at present, with substantially increased demand on funders due to the Covid 19 pandemic with many of them restricting bids in a variety of different ways.
Despite this we have managed to identify a range of possible funders and secure funding for additional counselling sessions, IT support, an Outdoor Therapy pilot project and sessions for parents.
Note from Trustees
In common with so many organisations and individuals around the world, 2020 was a very challenging year for Step 2. I am immensely proud of the way the team was able to adapt to the restrictions on the way services were, and continue to be, delivered and to find other ways to support young people and their communities. I would like to thank everyone in the team for their contribution and their flexibility this year and also my fellow trustees, who willingly met more frequently than they would have ordinarily to ensure Liz and the team were wellsupported.
Financial review
The net expenditure for the year was £223, including net expenditure of £15,239 on unrestricted funds and net income of £15,016 on restricted funds after transfers.
Reserves policy
Step 2 will aim to keep between three and six months running costs in reserve in order to ensure the medium to long term future of the Project and to enable us:
To provide continuity of activities in the event of a large variation in income (e.g. a large funder withdrawing their commitment unexpectedly).
To deal with short-term fluctuations in cash-flow (e.g. a funder who pays in arrears).
To be able to develop new projects and grasp new opportunities as they arise and to take advantage of any suitable changes and opportunities that may occur.
We will also keep an additional £5,000 in reserves to cover the event that, for whatever reason, Step 2 needs to cease providing services. This will cover paying staff redundancies, and any other costs involved in closing the project.
The level of reserves will be reviewed annually by the trustees to ensure they are fit for purpose.
The charity's free reserves, excluding fixed assets, at the year end were £133,917 which represents approximately 3.8 months of annual budgeted expenditure.
Signed on behalf of the board of trustees on 19/05/2022
Pippa Jones (Trustee)
7
Step 2 Young People's Health
Independent examiner's report to the trustees of Step 2 Young People's Health
I report to the charity trustees on my examination of the accounts of the CIO for the year ended 31 December 2021, which are set out on pages 9 to 17.
Responsibilities and basis of report
As the charity trustees of the CIO you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the CIO's accounts as carried out under section 145 of the 2011 Act. In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
Since the CIO's gross income exceeded £250,000 your examiner must be a fellow of a body listed in section 145 of the 2011 Act.
I confirm that I am qualified to undertake the examination because I am a fellow of ACIE which is one of the listed bodies.
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
1 accounting records were not kept in respect of the charity as required by section 130 of the Charities Act;
-
2 the accounts do not accord with those records; or
-
3 the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Simon Bostrom FCIE
11/08/2022
West Yorkshire Community Accountancy Service CIO
Stringer House 34 Lupton Street Leeds LS10 2QW
8
Step 2 Young People's Health
Statement of Financial Activities
(including summary income and expenditure account) for the year ended 31 December 2021
| Notes 2021 Unrestricted funds £ Income from: Grants and donations (2) - Sales and fees 384,930 Other income 357 Bank interest 27 Total income 385,314 Expenditure on: Salaries, NIC and pensions (3) 250,031 Payroll and pension charges 2,764 Staff travel and subsistence 3,516 Staff training and supervision 1,451 AGM and meeting costs 13 Volunteer expenses 38 Rent and rates 5,637 Utilities 1,118 Premises costs 843 Website, computers and connection 4,401 Subscriptions 315 Printing, postage and stationery 586 Phone and internet 1,774 Resources and programme expenses 4,228 Delivery partners 70,522 Sessional workers 39,559 Advertising and publicity 2,349 Insurance 1,536 Independent examination 1,200 Other professional fees 4,929 Bank charges 160 Depreciation 3,069 Other expenses 514 Total expenditure 400,553 Net income / (expenditure) (15,239) Fund balances brought forward 152,525 Fund balances carried forward (4) 137,286 |
2021 Restricted funds £ 113,756 - - - 113,756 84,426 284 - - - - 2,180 - 1,552 - 275 37 167 610 - 8,305 - 379 - 525 - - - 98,740 15,016 18,285 33,301 |
2021 Total funds £ 113,756 384,930 357 27 499,070 334,457 3,048 3,516 1,451 13 38 7,817 1,118 2,395 4,401 590 623 1,941 4,838 70,522 47,864 2,349 1,915 1,200 5,454 160 3,069 514 499,293 (223) 170,810 170,587 |
2020 Total funds £ 153,285 238,987 1,439 115 393,826 249,265 2,648 1,411 1,310 18 - 6,249 2,403 3,558 1,045 310 560 1,870 4,955 - 38,368 295 1,331 1,200 3,094 147 2,769 1,013 323,819 70,007 100,803 170,810 |
|---|---|---|---|
All incoming resources and resources expended derive from continuing activities.
9
Step 2 Young People's Health
Balance sheet
| as at 31 December 2021 2021 Unrestricted £ Fixed assets Tangible assets (5) 3,369 Total fixed assets 3,369 Current assets Debtors and prepayments (6) 122,655 Cash at bank and in hand (7) 39,284 Total current assets 161,939 Current liabilities: amounts falling due within one year Creditors and accruals (8) 28,022 Total current liabilities 28,022 Net current assets / (liabilities) 133,917 Net assets 137,286 Funds Unrestricted funds 137,286 Restricted funds - Total funds 137,286 |
2021 Restricted £ - - - 33,301 33,301 - - 33,301 33,301 - 33,301 33,301 |
2021 Total £ 3,369 3,369 122,655 72,585 195,240 28,022 28,022 167,218 170,587 137,286 33,301 170,587 |
2020 Total £ 5,539 5,539 44,015 126,285 170,300 5,029 5,029 165,271 170,810 152,525 18,285 170,810 |
|---|---|---|---|
The financial statements were approved by the board of trustees on 19/05/2022
Pippa Jones (Trustee)
10
Step 2 Young People's Health
Notes to the accounts
for the year ended 31 December 2021
1 Accounting policies
Basis of accounting
These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) and with the Charities Act 2011.
The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. No changes have been made to the accounts for previous years.
Going concern
The trustees are satisfied that there are no material uncertainties about the charity's ability to continue.
Incoming resources
All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability.
Grants and donations
Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources.
Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance.
Expenditure and liabilities
Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty.
Taxation
As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates.
Tangible fixed assets
Tangible fixed assets costing more than £500 are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows:
Equipment: over 3 years Computer equipment: over 3 years
11
Step 2 Young People's Health
Notes to the accounts
for the year ended 31 December 2021
1 Accounting policies continued
Pensions
The charity operates a defined contribution scheme for the benefit of its employees. The costs of contributions are recognised in the year they are payable.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity.
Designated funds are unrestricted funds earmarked by the trustees for particular purposes.
Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal.
Further explanation of the nature and purpose of each fund is included in the notes to the accounts.
Leases
Rents under operating leases are charged on a straight line basis over the lease term or to an earlier date if the lease can be determined without financial penalty.
12
Step 2 Young People's Health
Notes to the accounts continued
for the year ended 31 December 2021
| 2 Grants and donations BBC Children in Need Bradford Metropolitan District Council (BDMC) Bradford VCS Alliance City Challenge Cnet Groundwork UK HMRC Job Retention Scheme Leeds Community Foundation Sir George Martin Trust Sovereign Health Care The National Lottery Community Fund Clothworkers Foundation The Brelms Trust CIO Transforming Lives for Good Donations 3 Staff costs and numbers Gross salaries Social security costs Employment allowance Pensions |
2021 Unrestricted funds £ - - - - - - - - - - - - - - - - |
2021 Restricted funds £ 51,086 23,762 750 1,500 4,767 2,400 10,052 3,259 1,280 5,000 9,900 - - - - 113,756 |
2021 Total funds £ 51,086 23,762 750 1,500 4,767 2,400 10,052 3,259 1,280 5,000 9,900 - - - - 113,756 2021 £ 304,510 21,294 (4,000) 12,653 334,457 |
2020 Total funds £ 52,652 44,466 - - - 2,500 22,387 7,000 - 5,400 7,200 2,330 5,000 3,000 1,350 153,285 2020 £ 230,554 16,542 (4,000) 6,169 249,265 |
|---|---|---|---|---|
The average number of employees during the year was 17.2, being an average of 10.3 full time equivalent (2020: 12, 6.7 FTE). There were no employees with emoluments above £60,000.
| Defined contribution pension scheme | 2021 | 2020 |
|---|---|---|
| £ | £ | |
| Costs of the scheme to the charity for the year | 12,653 | 6,169 |
| Amount of any contributions outstanding at the year end | - | 1,789 |
13
Step 2 Young People's Health
Notes to the accounts continued
for the year ended 31 December 2021
| 4 Restricted funds BBC Children in Need BBC Children in Need - Keighley BDMC Healthy Holidays BDMC Schools Counselling Groundwork UK HMRC Job Retention Scheme Leeds Community Foundation Awards for All 2021 Awards for All 2022 Sovereign Health Care BMDC Easter BMDC Holiday break City Challenge BVCS Alliance Cnet Sire George Martin Trust |
Balance b/f £ 6,846 5,832 432 3,375 - - - 1,800 - - - - - - - - 18,285 |
Incoming £ 41,238 9,848 2,496 18,602 2,400 10,052 3,259 - 9,900 5,000 1,664 1,000 1,500 750 4,767 1,280 113,756 |
Outgoing £ 36,816 8,836 2,928 21,977 2,400 10,052 - 1,800 - 5,000 1,664 1,000 1,500 - 4,767 - 98,740 |
Transfers £ - - - - - - - - - - - - - - - - - |
Balance c/f £ 11,268 6,844 - - - - 3,259 - 9,900 - - - - 750 - 1,280 33,301 |
|---|---|---|---|---|---|
Fund name
Purpose of restriction
BBC Children in Need
BBC Children in Need - Keighley BDMC Healthy Holidays BDMC Schools Counselling Groundwork UK HMRC Job Retention Scheme Leeds Community Foundation Awards for All 2021
Awards for All 2022
Sovereign Health Care BMDC Easter BMDC Holiday break City Challenge BVCS Alliance Cnet Sire George Martin Trust
Counselling project including salaries and expenses of 3 counsellors plus a contribution towards the salary of a counselling manager.
Counselling project including salary and expenses of a worker in Keighley. Towards costs of food hampers and staffing to deliver.
Towards costs of counselling services in schools.
For the provision of emotional wellbeing group work in schools. Towards staffing costs of furloughed staff as a result of Covid-19. Towards salary costs for the hub worker
Towards costs of community outreach to young people struggling with consequences of Covid-19.
For a pilot project, developing an outdoor therapy offer in schools for children and young people.
Towards costs of community counselling service. Towards Easter holiday activities Towards holiday activities Towards refurbishment costs of the Tong St premises Towards the cost of insight courses Towards parent counselling costs Towards parent sessions to be delivered in 2022
14
Step 2 Young People's Health
Notes to the accounts continued
for the year ended 31 December 2021
| 5 6 7 **8 ** |
Tangible assets Cost At 1 January 2021 Additions At 31 December 2021 Depreciation At 1 January 2021 Charge for year At 31 December 2021 Net book value At 31 December 2021 At 31 December 2020 Debtors and prepayments Trade debtors Prepayments Accrued income Other debtors Cash at bank and in hand Cash at bank Cash in hand Creditors and accruals Trade creditors Accruals Deferred income |
£ 3,309 899 4,208 1,103 1,403 2,506 1,702 2,206 Equipment |
£ 4,999 - 4,999 1,666 1,666 3,332 1,667 3,333 2021 £ 65,075 645 25,027 31,908 122,655 2021 £ 72,554 31 72,585 2021 £ 26,822 1,200 - 28,022 Computer equipment |
Total £ 8,308 899 9,207 2,769 3,069 5,838 3,369 5,539 2020 £ 29,584 591 13,840 - 44,015 2020 £ 126,171 114 126,285 2020 £ 1,829 1,200 2,000 5,029 |
|---|---|---|---|---|
9 Related party transactions
Trustee expenses
No trustee received any expenses during this year or the previous year.
Trustee remuneration and benefits
No trustee received any remuneration or benefit during this or the previous year.
Remuneration and benefits received by key management personnel
The key management personnel of the charity include the trustees and Chief Officer. The total employee benefits received were £39,290 (previous year: £39,751).
No trustee received any remuneration or benefit in this capacity during this or the previous year.
15
Step 2 Young People's Health
Notes to the accounts continued
for the year ended 31 December 2021
| 10 Operating leases Within one year In the second to fifth years inclusive Over five years from the balance sheet date Expected future minimum lease payments over the remaining life of the lease, analysed into the period in which the commitment falls due: |
2021 £ 13,200 - - 13,200 |
2020 £ 6,050 - - 6,050 |
|---|---|---|
16
Step 2 Young People's Health
Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 31 December 2021
| 2021 2020 Unrestricted Unrestricted funds funds £ £ Income Grants and donations - 21,350 Sales and fees 384,930 238,987 Other income 357 1,439 Bank interest 27 115 Total income 385,314 261,891 Expenditure Salaries, NIC and pensions 250,031 157,368 Payroll and pension charges 2,764 2,365 Staff travel and subsistence 3,516 1,411 Staff training and supervision 1,451 1,140 AGM and meeting costs 13 18 Volunteer expenses 38 - Rent and rates 5,637 3,803 Utilities 1,118 2,403 Premises costs 843 3,558 Website, computers and connection 4,401 1,045 Subscriptions 315 255 Printing, postage and stationery 586 560 Phone and internet 1,774 1,320 Resources and programme expenses 4,228 789 Delivery partners 70,522 - Sessional workers 39,559 27,968 Advertising and publicity 2,349 295 Insurance 1,536 928 Independent examination 1,200 1,200 Other professional fees 4,929 2,644 Bank charges 160 147 Depreciation 3,069 2,769 Other expenses 514 1,013 Total expenditure 400,553 212,999 Net income / (expenditure) (15,239) 48,892 Transfers between funds - 2,830 Net movement in funds (15,239) 51,722 Fund balances brought forward 152,525 100,803 Fund balances carried forward 137,286 152,525 |
2021 Restricted funds £ 113,756 - - - 113,756 84,426 284 - - - - 2,180 - 1,552 - 275 37 167 610 - 8,305 - 379 - 525 - - - 98,740 15,016 - 15,016 18,285 33,301 |
2020 Restricted funds £ 131,935 - - - 131,935 91,897 283 - 170 - - 2,446 - - - 55 - 550 4,166 - 10,400 - 403 - 450 - - - 110,820 21,115 (2,830) 18,285 - 18,285 |
2021 Total funds £ 113,756 384,930 357 27 499,070 334,457 3,048 3,516 1,451 13 38 7,817 1,118 2,395 4,401 590 623 1,941 4,838 70,522 47,864 2,349 1,915 1,200 5,454 160 3,069 514 499,293 (223) - (223) 170,810 170,587 |
2020 Total funds £ 153,285 238,987 1,439 115 393,826 249,265 2,648 1,411 1,310 18 - 6,249 2,403 3,558 1,045 310 560 1,870 4,955 - 38,368 295 1,331 1,200 3,094 147 2,769 1,013 323,819 70,007 - 70,007 100,803 170,810 |
|---|---|---|---|---|
17