
## Annual Report 

for the Year Ending 31 August 2024 

|**Contents**|**Page**|
|---|---|
|Reference & Administrative Information|1|
|Report of the Trustees||
|Background|2|
|Objectives & Public Benefit|2|
|Vision|2|
|Strategy|3|
|Achievements & Performance|4|
|Impact Summary|5|
|Financial Review|16|
|Structure, Government & Management|18|
|Independent Examiner’s Report|19|
|Statements||
|Statement of Financial Activities|20|
|Balance Sheet|21|
|Notes to the Finanvial Statements|22|
|Declarations|30|





## Reference & Administrative Information 

Charity Registration Number 

Date of Registration 

Start of Financial Year 

End of Financial Year 

Trustees who served during the year 

Registered Address 

Governing Document 

Bankers 

Independent Examiner 

1185452 

23/09/2019 

01/09/2023 

31/08/2024 

Jennifer Whitehill (appointed 10/02/2020) Zoe Wallis (appointed 17/07/2019) Cheryl Hawkins (appointed 17/07/2019) 

70 Yoxall Road, Shirley, Solihull, B90 3RP 

Charitable Incorporated Organisation ‘Foundation Model’ 

Natwest, 12 Broad Street, Hereford, HP4 9AH 

Ian English 

1 



## Background 

SHINE YOUTH was founded after the youth charity the founder was working for announced at the end of June 2019 that it was going to close. The founder was the Director of the Pastoral Mentoring work and was asked by all of the schools where the mentoring services were being delivered to continue that service delivery. The schools said there was no other provision able to meet the needs of their vulnerable students in the same timely and effective way. When the other staff and existing volunteers committed to continue the work, the founder setup SHINE YOUTH immediately so that young people had no break in the support they were receiving. SHINE YOUTH was registered as a Charitable Incorporated Organisation (CIO) by the Charity Commission on 23 September 2019. 

## Objectives 

The purpose of the Charity as set out in its Governing Document is to promote and protect the positive mental health and emotional wellbeing of young people aged 11-18 years who are experiencing mental health and emotional difficulties related to experiences of grief and loss; low mood, low self-esteem; anger; stress and anxiety; childhood trauma; domestic violence and selfharm. 

The Charity does this through providing: 

- 1:1 Pastoral Mentoring & Counselling and Wellbeing Group courses for young people to reduce their distress; advance their self-care, social and emotional skills; and facilitate the growth of their positive mental health, self-identity, resilience and self-esteem. 

- Psycho-education and evidence-based tools and strategies to young people and their parents/ carers, teachers, youth workers and others so that young people are supported in mental healthand trauma-informed ways. 

In so doing, the Charity’s work supports young people to build their resilience and fulfil their potential to flourish in their relationships, education, community and future work and family life. 

## Public Benefit 

The Trustees have regard to the guidance from the Charity Commission on reporting on Public Benefit and are committed to ensuring the Charity delivers public benefit as it fulfills its objectives. The Charity offers its activities to all people of any faith or none and does so in accordance with Christian principles and unconditional positive regard, respect and empathy. 

## Vision 

SHINE YOUTH is passionately committed to ensuring that Young People: 

- experience Care, Connection, increased Confidence and positive Change when they are in need of mental health and emotional support; 

2 



are not left waiting without support; 

- can access a range of support with in-school options (where the majority spend the majority of their time) and options in their local community, particularly if they are not attending school or that is not their preferred or most suitable setting to access personalised support; and feel seen, heard, involved and are able to shape the support on offer to them. 

SHINE YOUTH envisions a landscape where all 11 -18 year olds are able to easily access the Right Support for their need, at the Right Time, in the Right Way. 

## Strategy 

Recognising the scale of the mental health crisis amongst those aged 11 – 18 years, our approach seeks to deliver innovative, responsive and integrated provision. This provision is graduated and targeted to deliver prevention, early intervention, and more specialist support in settings which young people find comfortable and easily accessible. 

It requires us to go DEEP & WIDE to provide 3 skilled, evidence-based programmes alongside Training and Youth Voice groups to have a robust positive impact on improving the mental and emotional wellbeing of this age group in Solihull: 1:1 Mentoring & Counselling, Wellbeing Groups and Youth Wellbeing Cafes (Relational Activity Spaces with wellbeing themes, workshops and activities). 


**----- Start of picture text -----**<br>
DEEP    WIDE&<br>**----- End of picture text -----**<br>


All built on the foundation of our commitment to keeping young people at the centre of all we do by providing the Right Support, at the Right Time, in the Right Way & by convening and facilitating: 

- **1:1 Pastoral Mentoring & Counselling** which works with the depth of specific stories, strengths and difficulties of individuals. 

**Wellbeing Groups** which deliver psychoeducation and self-help tools and also utilise peer support to build greater resilience. 

## **Youth Wellbeing Cafes (Relational Activity** 

- **Spaces)** which offer holistic wellbeing activities: bringing physical and spiritual elements alongside  the 1:1 and group elements listed above, and which provide larger communities of Care, Connection, Confidence-building and Celebration **& Training** to assist parents/carers, school staff and others to support young people‘s mental and emotional wellbeing. 

**Youth Voice groups** where young people who have received the support of our  programmes can be engaged to HIGHLIGHT, INFORM and SHAPE the work that we deliver and the mental health services on offer to them. 

3 



## Achievements & Performance 

This year SHINE YOUTH has supported 231 young people aged 11-18 years through the delivery of: 

- weekly 1:1 Pastoral Mentoring & Counselling to young people who are experiencing a range of mental health and emotional wellbeing difficulties (standard: 12 sessions); 

- 3 different 6/7-session Wellbeing Group courses; 

- Bi-monthlyYouth Voice groups; and 

- a weekly Youth Wellbeing Cafe. 

## 231 Beneficiaries 


**----- Start of picture text -----**<br>
Attended<br>26 1:1 Pastoral Mentoring or<br>Counselling<br>Mentoring<br>&<br>Counselling<br>168 Wellbeing Group courses<br>TARGETED<br>(6 or 7 sessions)<br>EARLY HELP 25 Youth Wellbeing Cafe<br>Youth Voice groups<br>12<br>(bi-monthly)<br>n<br>)<br>i<br>g<br>d<br>n<br>e g<br>e p<br>i<br>b<br>s r<br>G<br>C<br>e<br>o<br>ll<br>a<br>e a<br>g<br>r<br>b<br>b<br>f<br>r<br>W<br>-<br>o<br>e<br>l<br>e a<br>l<br>u<br>r m<br>e<br>t<br>p<br>n m<br>W<br>e<br>s<br>c e<br>( s<br>**----- End of picture text -----**<br>


## Referral Characteristics 


**----- Start of picture text -----**<br>
Female Male<br>77% 23%<br>Bereavement Low Self-Esteem<br>42% 46%<br>Anxiety Low Mood<br>46% 58%<br>Self-harm Suicidal Thoughts<br>23% 12%<br>SEND Were also referred to CAMHS<br>19% 23%<br>**----- End of picture text -----**<br>


4 



Our Impact in 2023-2024 

**young people benefitted from SHINE YOUTH support 231** 

**young people were supported through 96 8 Wellbeing Group Courses (6-7 sessions)** 


**10.2 point reduction in distress** (average) 


**young people were equipped 72 through 6 workshops** 



**young people attended the weekly Youth Wellbeing Cafe** 

**25** 

**young people were supported through 12 - 24 sessions of 26 Pastoral Mentoring** 


**86% meaningful improvement in wellbeing** (average) 


**12** 

**young people participated in the Youth Voice Project and surveyed 300 of their peers** 

5 



## 1:1 Mentoring & Counselling - 

## 26 young people / 400 hours of support 

SHINE YOUTH delivered 400 sessions / hours of 1:1 support to 26 young people this year. Some of the many positive comments that young people gave in their feedback at the end of their mentoring or counselling support included: 

I put it into practise the things to do to have a good sleep routine and I’m able to sleep in one long block now (instead of falling asleep after school for 3 hours and then being awake until 2am). Things have been much better. 

The day I feel most positive about going to school, and when I do go, is on Friday - after we’ve talked about it at the Wellbeing Café on Thursday. 

We were also delighted that in their feedback at the conclusion of each student’s mentoring episode, teachers’ reported that: 


of the teenagers who had received Shine Youth’s 1:1 support were exhibiting: improved understanding of their feelings; improvement in managing their emotions; increased confidence; and increased resilience. 

Will (not his real name) was referred for SHINE YOUTH Pastoral Mentoring to help him understand and express his emotions and manage them better, particularly anger. His dad and his teachers described him as lacking empathy towards others and this was thought to be connected to the neglect he had experienced as a younger child, for which he had not received support. His dad reported that Will said he doesn’t know how he is feeling and would not talk about the past. 

The YP Core assessment completed in the first session recorded a ‘severe’ clinical level of emotional distress (at 27/40).  It highlighted difficulties with sleep and that he had been engaging in self-harm and was often thinking about doing this. The mentoring sessions therefore explored: 

1.   Will’s angry feelings, which he said he kept “bottled up;” 



2.   The ways he self-harms; 

3.   The triggers at those specific times; 

4.   The thoughts he holds; 

5.   His emotions following from those thoughts,; 

6.   Physical symptoms experienced from the self-harm; and 

7.   Safe strategies as alternatives to self-harm. 

After 18 sessions, Will’s final YP-Core measure of emotional distress was 12 (mild) and his sleep had also improved. Will said he felt more confident and more ready to talk to express his concerns or grievances. 

## **Outcomes:** 

'The ‘Young Persons Clinical Outcomes in Routine Evaluation (YP-CORE)' is used to measure the effectiveness of the Charity’s 1:1 provision. It is a robust measure of psychological distress in young people aged 11-18 years old with inbuilt measures of ‘reliable’ and ‘clinical’ change. 


This quantitative outcome measures demonstrated that our work achieved an average decrease of 10.10 points in the emotional distress of all the young people we worked with in the 2023-24 academic year. This equates to a significant ‘reliable change’ reduction young people’s distress reducing from the ‘Severe’ range to the ‘Moderate’ range, or from the ‘Moderate-to-Severe’ range to the ‘Mild’ range. 

## Wellbeing Groups & Workshops - 168 young people 

The Charity’s Wellbeing Lead, Youth Worker and some volunteers have delivered 3 different group courses and 6 Workshops to a total of 168 young people which were very well received by the students who participated, the staff who watched some sessions and the parents/carers who reported the positive changes they had observed in the young people: 

7 



The **BREATHE** course teaches young people to understand and recognise the science, symptoms and triggers of anxiety; and to use breathing techniques, Cognitive-Behavioural Therapy (CBT) and a range of self-care strategies. 



The **CREATED** course builds young people's self-esteem by identifying signature strengths; managing comparison and self-criticism; using positive self-talk and exploring self-worth, belonging, relationships, purpose, meaning and self-care. It incorporates Cognitive-Behaviour Therapy (CBT), Positive Psychology and a strengths-focused resilience framework 



The **UPBEAT** healthy male wellbeing course uses music, video and creative group activities to help boys aged 11 - 14 years develop a healthier approach to their emotional wellbeing. It explores stereotypes of male expression and body image; different emotions; negative thinking styles; friendships; resilience and a selfcare toolkit. 


8 



The Warwickshire Edinburgh Mental Wellbeing Scale (WEMWBS) clinical measure was used to monitor the impact of all the courses. This questionnaire generates a score with higher scores signifying higher levels of mental wellbeing. If a participant’s score increases by **+3** or more WEMWBS points from the beginning to the end of the course, **their mental wellbeing has “meaningfully improved”** over the duration of the course. 

The Outcomes for the cohorts who completed the Wellbeing Groups this year were: 

**BREATHE: +5** with some students finishing with a score of **+13** higher than when they began. 

**CREATED: +7** with some students finishing with scores of **+16 and +17** higher than when they began. 

**UPBEAT: +7.9** higher with some students finishing with scores of **+18 and +19** higher than when they began. 

The young people’s Feedback quotes conveyed their positive experience of the courses and the benefit they experienced: 

For BREATHE: 


9 



For CREATED..
The sessions have really helped me to
think things through and I'm coping
better.
I now know that I can use my voice-
ivs as important as anyone elseNs !
77
I really enloyed talklng atx)ut the
thange5 that we'd Ilke to see. I learned
that my Vol￿ Is worth It and that I
should be more confldenL
The 5es51on made me thlnk alK)ut how I
can thrlve and the self-care that I can
Use to unwlnd.
yy
66
I felt emotlonal t￿laY as It was the last
sesslon and Ivs been really g(th for me.
Mum thlnks Ivs been gcx)d for me t(X).
I've been able to thlnk a￿ut thlngs
that I've not been able to before.
??
For UPBEAT:
GG
l enjoyed the fart Ihat I could talk to
somelx*ly who knew how to (alk a￿ut IL
Thls sesslon gets 5 starkl
I wlsh these sesslons were golng on
longer- I don't want them to en
99
l enjoyed havlng space to tslk. I
learned alM)Ut the red flags to
watch oui for In (ase someone Is
feellng down.
I really enjoyed the a(tivities and laugh&
I learned that challlng to people was
gcKNJ and ihat we should tslk more and
more actIvl￿e5.
99
66
I feli scared when w)Ilce came to my
house. Irs better now. It was hard. I can
talk to dad, to tea(her5 and I gue￿ to you
guy& IVS best to talk it OULI
I learned how to do Ix)x breathlng and
that you don't need to keep bad thlngs In
your head. Ifs ok to talk atM)ut your
feelln
99
10

## Youth Wellbeing Cafe - 25 young people 

National surveys and the feedback from our work with young people report a prevalent sense of isolation and a lack of meeting and activity spaces for 11 – 18-year-olds, which are both detrimental to mental health and emotional well-being. Many of the young people who receive our Pastoral Mentoring or group work in schools report that they don’t participate in activities outside of school and state that they wish the support they have received from SHINE YOUTH could continue. Moreover, the request from the young people surveyed in the Charity’s Youth Voice project was to be able to access mental health and wellbeing support in environments that feel “familiar” and “comfortable” to them (rather than unknown and clinical) and for this advice and activities to be “a part of youth clubs.” Additionally, the number of young people who are absent from school has stayed high since the Covid-19 pandemic, and we wish to have a welcoming place to support these young people, mitigate social isolation and assist their re-engagement with Education. 

In response to this and as a part of our strategy to offer the Right Support, in the Right Place at the Right Time, in December 2023 we launched a Youth Wellbeing Café after school to provide: 

- A relational space for the young people that SHINE YOUTH already engages with through its schools work to continue to be supported; 

- A support space for young people who are persistently absent/not attending school and/or are waiting for NHS support; 

- A setting where the Charity can offer a more holistic menu of well-being activities than it can in schools; and 

- An accessible environment for all local young people to find a community of support to improve their mental and emotional well-being, resilience and social/other skills. 

Since its launch, 13 – 25 young people aged 11 – 17 years have been attending the weekly session to engage in creative activities and games that facilitate relationship-building and support their mental and emotional resilience. Therapeutic Arts sessions have been delivered by Arts Therapies UK (registered charity 1051578) and Solihull Active ran a cycling session that was very popular. SHINE YOUTH has run Wellbeing Workshops linked to the NHS 5 Ways to Wellbeing based on the key themes of Connect, Create, Move, Give and Pause. We have also delivered our BREATHE and CREATED Wellbeing Group courses at the Cafe, which some regular attendees choose to participate in and other young people booked in to attend. 

5 of those attending are neurodivergent (are on the Autistic Spectrum, ASD, or have AttentionDeficit-Hyperactivity-Disorder, ADHD) and don’t find peer relationships easy. Others have been experiencing loneliness due to high anxiety or not attending school. 

We have seen the relationships between, and the confidence of, the young people attending grow over the 8 months of attending. Several parents have told us that the Wellbeing Café is the only activity their child has engaged in outside of school and that they love coming. Children’s Services and school staff have referred young people to the Wellbeing Cafe and we have been asked by these professionals in the north of the Solihull borough to open another Wellbeing Café in that area. We plan to do this when we have sufficient funding and staff to do so. 

11 



WHATYOU CAN EXPECT
To be listened to
To feel safe and welcome
A ¢alrn envlronment
To enloyyourself
RATE THE WEEK
GLIMMERS
• GY•b•whltsty••Yd
• •r•w•Ywvh••bxith• lutW•4k:
What gllmmer$ you ftnd from today7
They can be anythlngi Seelng a ralnbow,
th• sun5hlne, flufflng a happy do8 oran
aet of klndntrss that ma*•$ ytsu smll•.
Ithlngy•uaY••r•fthlf•T
• IhaT•wllhth•iYoxpl
Try to 5POt one 8llmm•r each day and
bulld th• hablt. Us• all of your¥•ns•S,40
where the gllmmer$ are and lot thpm
down as you Ilnd th•m.
01
02
03
4d(
•I¢•bY￿1•y
111¥•tr411•
Mlndfi
drawlng
Gratltude
Shred￿n
Whot or• you Ihonklul ond 9rot•lul fof
this week?
Wo oll hovo good tshd bod doys Affor o
bod day, or when difficuh. chollan9ln9 OF
god thin9s thv• hopp•n•d to us, olt•n
w• want Ic forget obout ihem quSckly
ond mov• on.
Thi¥ 1$ o 0 ¢r00tlv• o¢llvlty thot
•ncouro9es relaxatlon. It Isn t ubout
You con exprgsu 9lOtitude towurds oth•r
p•opl• 0$ wo110$ trov¢ards yOurn•lf.
morn•nl of ￿ts¢* ond er•otlYlty.
Wrlt• ordraw•t IM•t thr•• thlngA
m•v• ofv Irom. Shr•d11, a•a •lgn that It
no Ion9•r ha• pow•r4w•ryo¥r Ill•.
ltr mlght kn ￿mOth1￿ pu'v• don•- th￿,
okoy. M&yb&y•u to •Oy ￿rry tsr b•
12


“The stress of exams can get to me, but the cafe always gives me a moment to breathe as a safe space away from it all” 

“My favourite activity has been learning new skills (Darts, Juggling, Magic tricks). It was something new and it was fun to try and persist with something hard.” 

“I enjoy coming to the Cafe and look forward to it a lot, the people there are very helpful and supportive with my worries and struggles.” 

“I found the Glimmers workshop helpful for improving my well-being, it made me start writing down the stuff that made my day and sharing it with others” 

“Every Thursday I look forward to coming to youth club. It makes me feel happy and confident within myself and I love learning new things.” 

“I am excited to interact with people for the first time and I am ok talking to them about my mental and physical wellbeing.” 

“I enjoy coming here because it is something I look forward to each week. It’s very chill. I can connect with friends and new people.” 

## Youth Voice Groups - 12 young people 

The Charity’s Wellbeing Lead and Schools & Community Youth Worker also ran a Youth Voice project in a north and a south Solihull secondary school with groups of students who had received SHINE YOUTH Pastoral Mentoring or attended a Wellbeing Group course (have lived experience of mental health and emotional wellbeing difficulties). 

The purpose was to engage and amplify their voices to Highlight, Inform and Shape the mental health services on offer to them. They created a survey for their schools’ pupil populations to find out their ideas about the mental health and wellbeing provision they would like to be able to access; analysed its feedback; shared and sought feedback on the findings from key people in the Council and local NHS services; and presented the project and its feedback to their school Senior Leadership Teams. 


**----- Start of picture text -----**<br>
Youth<br>Voice<br>**----- End of picture text -----**<br>


13 



The project also connected to the Birmingham & Solihull NHS Children & Young People’s Mental Health Transformation Programme and the students attended one of the Ideas Forums in this programme where they communicated their views and ideas to a group of practitioners and decision-makers. The students were then invited to continue to participate in the programme and be part of shaping the new mental health provision to be rolled out across the borough of Solihull in 2025 to ensure that young people’s voices are heard. 



14 




Representing the Voluntary, Community, Faith & Social Enterprise sector & Contributing to the development of local statutory services 

The Charity’s CEO has continued to represent the VCFSE sector on the Mental Health Provider Panel within the Mental Health Provider Collaborative of the Integrated Care System (new NHS structure).  This role enable SHINE YOUTH to contribute to the development of better mental health and emotional wellbeing provision for children and young people in Solihull and Birmingham. 

15 



## Financial Review 

SHINE YOUTH completed its 2023-24 financial year on 31st August 2024 with a total income for the year of £81,199 and total expenditure of £74,055. This was a surplus of income over expenditure of £7,144. 

The Charity ended the year with funds of £26,385: £11,536 of unrestricted money and £14,849 of restricted funds. It also had £2,995 of committed income from a signed SLA for 2024-25 to be paid by 30/09/24. 

The trustees would like to express their thanks to the following who gave grants to fund the Charity’s work this year: Solihull Metropolitan Borough Council, The Heart of England Community Foundation, The Trusted Executive Charitable Trust, The National Lottery and The Cooperative Bank. 

They would also like to express their huge appreciation to Philips Church Dorridge, Solihull Christian Fellowship, Shirley Baptist Church, Dorridge Methodist Church, Knowle Parish Church and Birmingham Vineyard Church for their donations to the Charity’s work this year, as well as The Café at Bentley Heath and all of the regular and one-off donors who have invested in the SHINE YOUTH’s mission financially this year. We absolutely couldn’t do it without you! 

## Income 


**----- Start of picture text -----**<br>
Charitable Activities Church & Business Donations<br>22% 25%<br>Church & Business Donations<br>Trusts & Grants<br>Miscellaneous<br>3%<br>Individual Donors<br>Individual Donors<br>6%<br>Miscellaneous<br>Charitable Activities<br>Trusts & Grants<br>44%<br>**----- End of picture text -----**<br>


16 



## Expenditure 


**----- Start of picture text -----**<br>
Fundraising<br>4%<br>Volunteer Costs Operational Activities<br>2% 7%<br>Rent & Utilities<br>4%<br>Staff Costs<br>Rent & Utilities<br>Volunteer Costs<br>Operational Activities<br>Fundraising<br>Staff Costs<br>83%<br>**----- End of picture text -----**<br>


## Reserves Policy 

The Trustees have set a Reserves Policy to maintain free reserves in unrestricted funds at a level which equates to 3 months of fixed overheads (£16,410). At 31/08/24 the unrestricted funds were £11,536, which is equivalent to 2 months of Reserves Funds. However, £3,354 of the 3 months Reserves figure is the Wellbeing Lead salary and this is funded by the £14,849 of the restricted funds held. The Trustees consider that this level  provides sufficient funds to allow time for responses to applications for grants to be received and to ensure that support and governance costs are covered. Importantly, 3 months of Reserve funds also provides for the service delivery to be concluded over a timescale which constitutes therapeutic rather than abrupt endings of the direct work with young people. 

## Assessment of Principal Risks and Mitigating Factors 

The Trustees continuously manage the risk environment using a risk register which assesses risks in accordance with the size, potential impact and likelihood of occurrence. This scoring methodology is used to identify key risks which are then actively managed by the Charity at both executive and Trustee level. The major risks managed include young people’s safeguarding; levels of grant and fundraising income; risk of key employee loss; service delivery demand and response/ waiting times; and cash flow management. The Trustees are satisfied that all material risks have been clearly highlighted and are appropriately managed. 

17 



## Going Concern 

Having reviewed the level of available funds alongside the projected cash-flow, the Trustees have confidence that the Charity has adequate resources to continue its activities for the future. As a result, the Trustees continue to adopt the going concern basis in preparing the financial statements. 

## Structure, Governance & Management 

The organisation is led by the Board of Trustees which oversees and monitors the work of SHINE YOUTH and makes decisions on overarching issues such as vision, strategy and both the agreement and monitoring of the budget and risk register. The Board of Trustees met 7 times during this year. 

The post of CEO is also a Trustee in order to provide the Charity with a direct, effective and efficient link between its governance and operational functions. The CEO’s equal responsibility and decision-making power at the highest level of the running of the charity provides direct accountability, strengthens governance and guards against the potential for disconnect between the Charity’s management team and the Board. 

The day-to-day running of SHINE YOUTH is delegated to the CEO. Members of the Board supervise the CEO and the CEO provides supervision to the rest of the staff and volunteer team. 

## Recruitment, Appointment, Induction and Training of the Board of Trustees 

The Board of Trustees ensures that it takes into account potential contributions to the skills mix and the balance of the Board as a whole when making new appointments. Trustees are recruited by word of mouth and by direct approach to people who possess relevant skills and support the values of the Charity. 

New Trustees are provided with a Trustee Handbook and inducted to the Charity and the context within which it operates. This includes: 

- The obligations of Trustee Board members; 

- The main documents which set out the operational framework for the Charity including its Governing Document; Policy Handbook; Risk Register and Archived Minutes of Trustees’ Meetings; 

- Resourcing and the current financial position as set out in the latest published accounts; Future plans and objectives. 

As part of an ongoing recognition of the need to maintain quality standards throughout the Charity there is a commitment to source and recommend training for the Trustees to develop their understanding and abilities as Trustees. All Trustees complete Safeguarding training. 

18 



CHARITY COMMISSION
FOR ENGLAND AND WALES
Independent examinerfs report on the
accounts
Section A
Independent Examiner's Report
Report to the trustees
Shine Youth
On accounts for the year
ended
311812024
Charity no
lif any)
1185452
Set out on pages
19-31
I report to the trustees on my examinats'on of the accounts of the above
¢hanty {Ihe T￿￿￿} for ￿ year ended 31108r2024.
Responsibilities and
basls of report
As the chathls trustees, you are responsible for the preparats'on of the
accounts in accordan￿ with the requirements of the Charities Act 2011
{'the A￿).
I report in respect of my examination of the Trust's accounts carried out
under section 145 of the 2011 Act and in carrying out my examination, I
have followed all the applicable Th"rections given by Chanty Commission
under sect￿￿ 145(5)(b) of the Act.
Independent I have completed my examination. I confimi that no material matters have
oxaminer's ststement come to my attention in Connection with the examination which give me
cause to believe that in. any material respect..
th8 accounting records were not kept in accordanc£ knith s8Ctlon 130
of the Chanties Art, or
the accounts did not accord with the acwunting records. or
the accounts dK* not comply wrth the applicable wuirements
concerning the fomi and Content of accounts set out in the Charrties
(Accourrts armj Reports) Regulations 2008 other than any requirement
that the accounts give a Irue and fairf vrew whith is not a matter
considered as part of an independent examination.
I have no concems and havè ccffie across no other matters in connection
wrth the examination to which atterrtion should be drawn in this report in
or
to enable a proper understanding of the a¢wunts to be reached.
Signed:
Dats:
2110612025
Name:
lan English
Relevant profossional
qualification(sl or body
(if any):
Retired Finan￿ Manager
Address:
38 Sambourn Close
Solihull, B912SA
IER
Oct 2018


|**Shine Youth **|**Shine Youth **|**Shine Youth **|Charity No|**1185452**|
|---|---|---|---|---|
|Annual accounts for the period|||||
|Period start date|**01/09/202**<br>**3**|to|Period end date|**31/08/202**<br>**4**|



|**Section A                           Statement of financial activities**|**Section A                           Statement of financial activities**|**Section A                           Statement of financial activities**|**Section A                           Statement of financial activities**|**Section A                           Statement of financial activities**|
|---|---|---|---|---|
|**Recommended categories by activity**<br>**Incoming resources (Note 3)**<br>**Income and endowments from:**<br>Donations and legacies<br>Charitable activities<br>Other trading activities<br>Investments<br>Separate material item of income<br>Other<br>**_Total_**<br>**Resources expended (Note 6)**<br>**Expenditure on:**<br>Raising funds<br>Charitable activities<br>Separate material item of expense<br>Other<br>**_Total_**<br>**Net income/(expenditure) before**<br>**investment gains/(losses)**<br>Net gains/(losses) on investments<br>**Net income/(expenditure)**<br>**Extraordinary items**<br>**Transfers between funds**<br>**Other recognised** **gains/(losses):**<br>Gains and losses on revaluation of fixed<br>assets for the charity’s own use<br>Other gains/(losses)<br>**_Net movement in funds_**<br>**_Reconciliation of funds:_**<br>Total funds brought forward<br>**_Total funds carried forward_**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income funds**<br>**Total funds**<br>**Prior year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**<br>F01<br>F02<br>F04<br>F05||||
||29,773|31,070|60,843|73,290|
||17,966|-|<br>17,966|10,760|
||2,389|-|2,389|359|
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||-|<br>-|<br>-|<br>-|
||**50,129**|**31,070**|**81,199**|**84,409**|
||||||
||720|-|<br>720|<br>484|
||48,903|24,433|73,335|<br>79,843|
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||**49,623**|**24,433**|**74,055**|**80,327**|
||||||
||506|6,637|7,144|4,082|
||-|<br>-|<br>-|<br>-|
||506|6,637|7,144|4,082|
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||||||
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||506|6,637|7,144|4,082|
||||||
||6,871|8,212|15,082|11,001|
||**7,377**|**14,849**|**22,226**|**15,082**|





## **Section B                           Balance sheet** 

|**Fixed assets**<br>**Intangible assets**<br>**Tangible assets**<br>**Heritage assets**<br>**Investments**<br>**_Total fixed assets_**<br>**Current assets**<br>**Stocks**<br>**Debtors   (Note 9)**<br>**Investments**<br>**Cash at bank and in hand (Note 11)**<br>**_Total current assets_**<br>**Creditors: amounts falling due within**<br>**one year   (Note 10)**<br>**_Net current assets/(liabilities)_**<br>**_Total assets less current liabilities_**<br>**Creditors: amounts falling due after one**<br>**year   (Note 20)**<br>**Provisions for liabilities**<br>**_Total net assets or liabilities_**<br>**Funds of the Charity**<br>**Restricted income funds (Note 12)**<br>**Unrestricted funds**<br>**_Total funds_**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income funds**<br>**Total this**<br>**year**<br>**Total last**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**<br>F01<br>F02<br>F04<br>F05|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income funds**<br>**Total this**<br>**year**<br>**Total last**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**<br>F01<br>F02<br>F04<br>F05|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income funds**<br>**Total this**<br>**year**<br>**Total last**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**<br>F01<br>F02<br>F04<br>F05|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income funds**<br>**Total this**<br>**year**<br>**Total last**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**<br>F01<br>F02<br>F04<br>F05|
|---|---|---|---|---|
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||-|<br>-|<br>-|<br>-|
||-|<br>-|<br>-|<br>-|
||-|<br>-|<br>-|<br>-|
||||||
||-|-|-|-|
||455|-|<br>455|803|
||-|-|-|-|
||11,452|14,849|26,391|24,091|
||**11,997**|**14,849**|**26,846**|**24,894**|
||||||
||4,620|-|4,620|9,812|
||||||
||7,377|14,849|22,226|15,082|
||||||
||**7,377**|**14,849**|**22,226**|**15,082**|
||||||
||-|<br>-|<br>-|<br>-|
||-|-|-|-|
||||||
||**7,377**|**14,849**|**22,226**|**15,082**|
||||||
||-|14,849|14,849|6,989|
||7,377|-|7,377|8,094|
||**7,377**|**14,849**|**22,226**|**15,082**|



Signed by one or two trustees on behalf of all the trustees 

|Name|Signature|Date of approval|
|---|---|---|
|Zoe Wallis||12/10/2024|
|Jennifer Whitehill||12/10/2024|






## **Note 1 Basis of preparation** 

## **1.1 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 accounts 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) issued on 16 July 2014 

- the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) 

- and with the Charities Act 2011. 

The Charity constitutes a public benefit entity as defined by FRS 102. 

## **1.2 Going Concern** 

Having reviewed the level of funds available, together with the future projected cashflows, the trustees have reasonable expectation that the charity has adequate resources to continue its activities for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements. 

## **Note 2 Accounting Policies** 

The following accounting policies have been applied by the Charity: 

## **2.1 Income** 

|Recognition of Income|These are included in the Statement of Financial Activities (SoFA) when:<br>●the charity becomes entitled to the resources;<br>●it is more likely than not that the trustees will receive the resources;<br>● the monetary value can be measured with sufficient reliability.|
|---|---|
|Offsetting|There has been no offsetting of assets and liabilities, or income and expenses,<br>unless required orpermitted bythe FRS 102 SORP or FRS 102.|
|Grants and donations|Grants and donations are only included in the SOFA when the general<br>income recognition criteria are met (5.10 to 5.12 FRS102 SORP).<br>In the case of performance related grants, income must only be recognised<br>to the extent that the charity has provided the specified goods or services as<br>entitlement to the grant only occurs when the performance related<br>conditions are met (5.16 FRS 102 SORP).|
|Legacies|Legacies are included in the SOFA when receipt is probable, that is, when<br>there has been grant of probate, the executors have established that there<br>are sufficient assets in the estate and any conditions attached to the legacy<br>are either within the control of the charityor have been met.|
|Governmentgrants|The charityhas not receivedgovernmentgrants in the reporting period|
|Tax reclaims on<br>donations and gifts|Gift Aid receivable is included in income when there is a valid declaration<br>from the donor. Any Gift Aid amount recovered on a donation is considered<br>to be part of that gift and is treated as an addition to the same<br>fund as the initial donation unless the donor or the terms of the appeal have<br>specified otherwise.|





|Contractual income and<br>performance related<br>grants|This is only included in the SOFA once the charity has provided the related<br>goods or services or met the performance related conditions.|
|---|---|
|Donated goods|Gifts in kind for use by the charity are included in the SOFA as income from<br>donations when receivable.|
|Donated services and<br>facilities|Donated services and facilities are included in the SOFA when received at the<br>value of the gift to the charity provided the value of the gift can be measured<br>reliably.<br>Donated services and facilities that are consumed immediately are recognised<br>as income with an equivalent amount recognised as an expense under the<br>appropriate headingin the SOFA.|
|Support costs|The charityhas incurred expenditure on support costs.|
|Volunteer help|The value of any voluntary help received is not included in the accounts but is<br>described in the trustees’annual report.|
|Income from interest,<br>royalties and dividends|This is included in the accounts when receipt is probable and the amount<br>receivable can be measured reliably.|



## **2.2 Expenditure and Liabilities** 

|Liability recognition|Liabilities are recognised where it is more likely than not that there is a legal or<br>constructive obligation committing the charity to pay out resources and the<br>amount of the obligation can be measured with reasonable certainty.|
|---|---|
|Governance and<br>support costs|Support costs have been allocated between governance costs and other<br>support. Governance costs comprise all costs involving public accountability<br>of the charity and its compliance with regulation and good practice.<br>Support costs include central functions and have been allocated to activity cost<br>categories on a basis consistent with the use of resources, eg allocating<br>property costs by floor areas, or per capita, staff costs by the time spent and<br>other costs bytheir usage.|
|Redundancy cost|The charity made no redundancy payments during the reporting period.|
|Deferred income|No material item of deferred income has been included in the accounts.|
|Creditors|The charity has creditors which are measured at settlement amounts less any<br>trade discounts|
|Provisions for liabilities|A liability is measured on recognition at its historical cost and then<br>subsequently measured at the best estimate of the amount required to settle<br>the obligation at the reportingdate|
|Basic financial<br>instruments|The charity accounts for basic financial instruments on initial recognition as per<br>paragraph 10.7 FRS102 SORP. Subsequent measurement is as per paragraphs<br>11.17 to 11.19, FRS102 SORP.|



## **2.3 Assets** 

|Tangible fixed assets<br>for use by charity|Expenditure on acquisitions of fixed assets over £1000 are capitalised at cost.<br>Tangible fixed assets are stated at cost less depreciation. Fixed assets are<br>depreciated at rates appropriate to their useful academic life. There are<br>currently no fixed assets.|
|---|---|
|Debtors|Debtors (including trade debtors and loans receivable) are measured on initial<br>recognition at settlement amount after any trade discounts or amount<br>advanced by the charity. Subsequently, they are measured at the cash or other<br>consideration expected to be received.|





## **Note 3 Analysis of Income** 

|**Donations**<br>**and**<br>**legacies:**<br>**Charitable**<br>**activities:**<br>**Other**<br>**trading**<br>**activities:**<br>**Total Income**|**Analysis**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income**<br>**funds**<br>**Total**<br>**funds**<br>**Prior**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income**<br>**funds**<br>**Total**<br>**funds**<br>**Prior**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income**<br>**funds**<br>**Total**<br>**funds**<br>**Prior**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**|**Unrestricted**<br>**funds**<br>**Restricted**<br>**income**<br>**funds**<br>**Total**<br>**funds**<br>**Prior**<br>**year**<br>**(13 mths)**<br>**£**<br>**£**<br>**£**<br>**£**|
|---|---|---|---|---|---|
||Grants|5,000|31,070|36,070|50,812|
||Church Supporters|17,786|-|<br>17,786|7,900|
||Individual Supporters|4,039|-|<br>4,039|7,967|
||Gift Aid on Individual Supporters|804|-|<br>804|1,677|
||Business Supporters|2,145|-|<br>2,145|4,550|
||School Supporters|-|-|<br>-|348|
||Miscellaneous|-|-|<br>-|37|
||**Total**|**29,773**|**31,070**|**60,843**|**73,290**|
|||||||
||Service Level Agreements|15,785|-|15,785|10,760|
||Panel Member payments|2,000|-|2,000|-|
||Youth Café Contributions|181|-|181|-|
||**Total**|**17,966**|**-**|<br>**17,966**|**10,760**|
|||||||
||Fundraising Events|2,389|-|2,389|359|
||**Total**|**2,389**|**-**|<br>**2,389**|**359**|
|||<br>||||
|||**50,129**|**31,070**|**81,199**|**84,409**|



All income in the prior year was unrestricted except for: 

|£12,812|Wesleyan Foundation Grant|
|---|---|
|£5,000|Solihull Wellbeing Grant|





## **Note 4 Analysis of Expenditure** 

|**Analysis**<br>**Expenditure on raising funds:**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|**This year**<br>**Last year (13 months)**<br>**Unrestricte**<br>**d  funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**Unrestricte**<br>**d funds**<br>**Restricted**<br>**income funds**<br>**Total**<br>**funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|
|---|---|---|---|---|---|---|
|Incurred seekingdonations|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Incurred seekinglegacies|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Incurred seeking grants|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Stagingfundraisingevents|720|-|<br> 720|69|-|<br>69|
|Advertising, marketing, direct<br>mail andpublicity|-|-|<br>-|180|-|<br>180|
|Allocated support costs<br>(see Note 5)|||||||
|Staffing|2,068|-|<br>2,068|728|-|<br>728|
|Website|-|<br>-|<br>-||||
|Publicity|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Office Utilities|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Computer Equipment|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Computer Software &<br>Licences|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Stationery, Printing &<br>Postage|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Accounts Preparation|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|**Total expenditure on raising**<br>**funds**|**2,788**|**-**|<br>**2,788**|<br>**977**|**-**|<br>**977**|



|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|**Expenditure on charitable activities:**|
|---|---|---|---|---|---|---|
|Staff & Volunteer training &<br>Development|1,439||1,439|1,021|169|1,190|
|Resources|1,157|2,291|3,488|145|1,447|<br>1,592|
|Subscriptions|65|-|<br>65|55|-|<br>55|
|Insurance|413|-|<br>413|440|-|<br>440|
|Allocated support costs<br>(seeNote 5)|||||||
|Staffing|40,362|20,912|61,274|51,073|12,189|63,262|
|Website|103|-|<br>103|235|-|<br>235|
|Publicity|-|<br>-|<br>-|<br>-|<br>-|<br>-|
|Office Rent and Utilities|1,825|1,230|3,055|8,846|-|<br> 8,846|
|Computer Equipment|-|-|<br>-|<br>157|500|657|
|Computer Software &<br>Licences|302|-|<br>302|795|-|<br>795|
|Other Equipment|100|-|<br>100|86|-|<br>86|
|Stationery, Printing &<br>Postage|970|-|<br>970|344|-|<br>344|
|Accounts Preparation|100|-|<br>100|100|-|<br>100|
|Consultancy|-|-|<br>-|1,750|-|<br>1,750|
|**Total expenditure on**<br>**charitable activities**|**46,835**|**24,433**|**71,267**|**65,046**|**14,304**|**79,350**|
|**TOTAL EXPENDITURE**|||||||
||**49,623**|**24,433**|**74,055**|**66,023**|**14,304**|**80,327**|





## **Note 5 Support Costs** 

## This year 

|<br>**Support cost**|**Raising**<br>**funds £**|**Charitabl**<br>**e**<br>**Activities**|**Grand total**<br>**£**|**Basis of allocation**|
|---|---|---|---|---|
|Salaries & Pension|2,068|61,273|63,342|estimation of hours byrole|
|Website|-|<br>103|103|100% Charitable activities|
|Publicity|-|<br>-|<br>-||
|Office Rent & Utilities|-|<br>3,055|3,055|100% Charitable activities|
|Computer Equipment|-|<br>-|-|100% Charitable activities|
|Computer Software & Licences|-|<br>238|238|100% Charitable activities|
|Other equipment|-|<br>100|100|100% Charitable activities|
|Stationery,Printing& Postage|-|<br>970|970|byfunction of each item|
|Miscellaneous expenses|-|<br>64|64|byfunction of each item|
|Accounts Preparation|-|<br>100|100|100% Charitable activities|
|Consultancy|-|<br>-|-|100% Charitable activities|
|**Total**|**2,068**|**65,903**|**67,971**||



## Last year (13 months) 

|Last year (13 months)|||||
|---|---|---|---|---|
|**Support cost**|**Raising**<br>**funds £**|**Charitabl**<br>**e**<br>**Activities**|**Grand total**<br>**£**|**Basis of allocation**|
|Salaries & Pension|728|63,262|63,990|estimation of hours byrole|
|Website|-|<br>235|235|100% Charitable activities|
|Publicity|-|<br>-|<br>-||
|Office Rent & Utilities|-|<br>8,846|8,846|100% Charitable activities|
|Computer Equipment|-|<br>657|657|100% Charitable activities|
|Computer Software & Licences|-|<br>795|795|100% Charitable activities|
|Other equipment|-|<br>86|86|100% Charitable activities|
|Stationery,Printing& Postage|-|<br>116|116|byfunction of each item|
|Miscellaneous expenses|-|<br>53|53|byfunction of each item|
|Accounts Preparation|-|<br>100|100|100% Charitable activities|
|Consultancy|-|<br>1,750|1,750|100% Charitable activities|
|**Total**|**728**|**75,899**|**76,627**||



The apportionment of salaries is an estimation based on hours/time spent. The estimation techniques used to calculate the apportionment of other costs is the percentage of function performed by that expense for each category. 

## **Note 6 Details of certain items of expenditure** 

## **Fees for the examination of the accounts** 

|Independent examiner’s fees<br>Assurance services other than audit or independent examination<br>Tax advisory fees|**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|
||100|100|
||-|<br>-|
||-|<br>-|





## **Note 7 Paid employees** 

## **7.1 Staff Costs** 

|Salaries and wages<br>Social security costs<br>Pension costs (defined contribution scheme)<br>Other employee benefits<br>**Total staff costs**|**This year**<br>**£**|**Last year**<br>**(13 mths)**|
|---|---|---|
||61,744|62,291|
||-|<br>-|
||1,597|1,698|
||-|<br>-|
||**63,341**|**63,989**|
||||
||**This year **|**Last year **|
|Please provide details of expenditure on staff working for the charity<br>whose contracts are with and arepaid bya relatedparty|0|0|



No employees received employee benefits (excluding employer pension costs) for the reporting period of more than £60,000. 

||**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|
|Total amount paid to key management personnel for their services to<br>the charity.|27,466|27,532|



## **7.2 Average head count in the year** 

|**The parts of the charity in**<br>**which the employees work**||**This year**|**Last year**|
|---|---|---|---|
||Fundraising|-|<br>-|
||Charitable Activities|2|2|
||Governance|-|<br>-|
||Other|-|<br>-|
||**Total**|<br>**2**|**2**|



This is formatted to whole numbers.  Total staff is FTE 2.01, last year was FTE 1.99. 

## **Note 8 Defined contribution pension scheme** 

|Amount of contributions recognised in the SOFA as an expense|**This year**|**Last year**<br>**(13 mths)**|
|---|---|---|
||**£**|**£**|
||1,597|1,698|



The liability and expense of defined contribution pension scheme are allocated between activities using the same rationale as apportioning staff time between activities.   They are allocated between restricted and unrestricted funds according to the individual staff role. 



## **Note 9 Debtors and Prepayments** 

## **Analysis of debtors** 

|Trade debtors<br>Prepayments and accrued income<br>Other debtors<br>**Total**|**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|
||-|-|
||455|803|
||-|-|
||<br>**455**|**803**|



## **Note 10 Creditors and accruals** 

## **Analysis of creditors** 

|Accruals for grants payable<br>Bank loans and overdrafts<br>Trade creditors<br>Payments received on account for contracts or<br>performance-related grants<br>Accruals and deferred income<br>Taxation and social security<br>Other creditors<br>**Total**|**Amounts falling due**<br>**within oneyear**|**Amounts falling due**<br>**within oneyear**|**Amounts falling due**<br>**after more than oneyear**|**Amounts falling due**<br>**after more than oneyear**|
|---|---|---|---|---|
||**This year**<br>**£**|**Last year**<br>**£**|**This year**<br>**£**|**Last year**<br>**£**|
||-|<br>-|<br>-|<br>-|
||-|<br>-|<br>-|<br>-|
||3,330|8,325|<br>-|<br>-|
||-|<br>-|<br>-|<br>-|
||-|<br>-|<br>-|<br>-|
||646|775|<br>-|<br>-|
||644|712|<br>-|<br>-|
||<br>**4,620**|**9,812**|<br>**-**|<br>**-**|



## **Note 11 Cash in bank and at hand** 

|Short term cash investments (less than 3 months maturity date)<br>Short term deposits<br>Cash at bank and on hand<br>Other<br>**Total**|**This year**<br>**£**|**Last year**<br>**£**|
|---|---|---|
||-|-|
||-|-|
||26,391|15,082|
||-|-|
||<br>**26,391**|**15,082**|





**Note 12 Charity Funds** 

## **12.1 Details of material funds held and movements during the CURRENT reporting period** 

|**Fund name**|**Type**|**Purpose and Restrictions**|
|---|---|---|
|Wesleyan Foundation Grant|Restricted|For Wellbeing Groups including Wellbeing Lead salary<br>and materials|
|SMBC Fairer Futures Grant|Restricted|For staff time and room hire for Youth Wellbeing Hub|
|National Lottery Grant|Restricted|For office rent and Wellbeing Lead salary|
|Co-op Community Dividend<br>Fund|Restricted|For resources for Youth Wellbeing Hub|



|**Fund name**|**Fund**<br>**balances**<br>**brought**<br>**forward**<br>**£**|**Income**<br>**£**|**Expenditur**<br>**e**<br>**£**|**Transfers**<br>**£**|**Gains**<br>**and**<br>**losses**<br>**£**|**Fund**<br>**balances**<br>**carried**<br>**forward**<br>**£**|
|---|---|---|---|---|---|---|
|Wesleyan<br>Foundation Grant|8,212||-   8,212|-|<br>-|<br>-|
|SMBC Fairer<br>Futures Grant|-|<br>10,000|<br>-   10,000|-|<br>-|<br>-|
|National Lottery<br>Grant|-|<br>19,770|-   4,921|-|<br>-|<br>14,849|
|Co-op<br>Community<br>Dividend Fund|-|<br>1,300|<br>-   1,300|-|<br>-|<br>-|
|**Total Funds**|**8,212**|**31,070**|**- 24,433**|**-**|<br>**-**|<br>**14,849**|



## **12.2 Details of material funds held and movements during the PREVIOUS reporting period** 

|**Fund name**|**Fund balances**<br>**brought**<br>**forward**<br>**£**|**Income**<br>**£**|**Expenditure**<br>**£**|**Transfers**<br>**£**|**Gains**<br>**and**<br>**losses**<br>**£**|**Fund balances**<br>**carried**<br>**forward**<br>**£**|
|---|---|---|---|---|---|---|
|Wesleyan<br>Foundation Grant|-|12,812|<br>-   4,600|-|<br>-|<br>8,212|
|Training and<br>Development<br>Manager|4,204|-|<br>-   4,204|-|<br>-|<br>-|
|Solihull Wellbeing<br>Grant|-|5,000|<br>-   5,000|-|<br>-|<br>-|
|IT Fund|500|-|<br>-      500|-|<br>-|<br>-|
|**Total Funds**|**4,704**|**17,812**|<br>**- 14,304**|**-**|**-**|**8,212**|





**Note 13 Transactions with trustees and related parties** 

## **13.1 Trustee remuneration and benefits** 

## **This year:** 

|**This year:**||||||||
|---|---|---|---|---|---|---|---|
|<br>**Name of**<br>**trustee**|**Legal**<br>**authority**||**Amounts paid or benefit value**|||||
||||**Remuneration**|**Pension**<br>**contribution**|**Redundancy**|**Other**|**TOTAL**|
||||**£**|**£**|**£**|**£**|**£**|
|Cheryl<br>Hawkins|Governing<br>Document||27,466|820|-|<br>-|<br>**28,286**|



Cheryl Hawkins received remuneration from employment with the Charity. 

## **Last year:** 

|**Name of**<br>**trustee**|**Legal**<br>**authority**||**Amounts paid or benefit value**|**Amounts paid or benefit value**|**Amounts paid or benefit value**|**Amounts paid or benefit value**|**Amounts paid or benefit value**|
|---|---|---|---|---|---|---|---|
||||**Remuneration**|**Pension**<br>**contribution**|**Redundancy**|**Other**|**TOTAL**|
||||**£**|**£**|**£**|**£**|**£**|
|Cheryl<br>Hawkins|Governing<br>Document||27,533|888|-|<br>-|<br>**28,421**|



Cheryl Hawkins received remuneration from employment with the Charity. 

## **13.2 Trustee expenses** 

No trustee expenses have been incurred. 

## **13.3 Transactions with related parties** 

No transactions with related parties have occurred. 

## **Declaration** 

The Trustees declare that they have approved the Trustees’ Annual Report for 2023-2024 above. Signed on behalf of the Charity’s trustees: 

|Name|**Jennifer Whitehill**|**Zoe Wallis**|**Cheryl Hawkins**|
|---|---|---|---|
|Position|Chairperson|Treasurer|Trustee & CEO|
|Signature||||
|Date|19/11/2024|19/11/2024|19/11/2024|



