YMCA Scarborough
Report of the Trustees and Unaudited Financial Statements for the Year Ended
30 September 2023
Registered Charity Number: 250527
Ashby Berry Coulsons
Chartered Accountants Two Belgrave Crescent Scarborough
YMCA Scarborough
Contents of the Financial Statements for the Year Ended 30 September 2023
Page Reference and Administrative Details Report of the Trustees Independent Examiner's Report Statement of Financial Activities Balance Sheet Notes to the Financial Statements
YMCA Scarborough
Reference and Administrative Details for the Year Ended 30 September 2023
Trustees S Slade (Chairman) S Bromham Mrs T Calcraft (resigned 27.6.24) M D Dresser N D Leadley (resigned 19.1.23) H Watts A Mouhiddin (appointed 16.5.23) Principal address St Thomas Street Scarborough North Yorkshire YO11 1DY Registered charity number 250527 Independent examiner Ashby Berry Coulsons 2 Belgrave Crescent Scarborough North Yorkshire YO11 1UB Bankers Barclays PO Box 13 St Nicholas Street Scarborough North Yorkshire YO11 2HS Investment managers RBC Brewin Dolphin 10 Wellington Place Leeds LS1 4AN
Page 1
YMCA Scarborough
Report of the Trustees for the Year Ended 30 September 2023
The trustees present their report with the financial statements of the charity for the year ended 30 September 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to 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).
Objectives and activities
YMCA Scarborough has the objects:
-
To advance the Christian Faith, including by:
-
a) Promoting a Christian environment inspired and motivated by the life, example and teaching of Jesus Christ, where people of faith and people of none can work together for the transformation of communities.
-
b) Enabling people of all ages and in particular young people, to flourish through experience and responding to the love of God demonstrated by the life, example and teaching of Jesus Christ.
-
To provide or assist in the provision in the interests of social welfare of facilities for recreation and other leisure time occupation for men and women with the object of improving their conditions of life.
-
To provide or assist in the provision of education for people of all ages and in particular young people, with the object of developing their physical, mental, or spiritual capacities.
-
To relieve or assist in the relief of people of all ages and in particular young people, who are in conditions of need, hardship or distress by reason of their social, physical, emotional, spiritual or economic circumstances.
-
To provide residential accommodation, including social housing, for people of all ages in particular young people who are in need, hardship or distress by reason of their social, physical, emotional, spiritual or economic circumstances.
YMCA Scarborough is open to all people of faith and those of none.
YMCA Scarborough works towards these objects by providing a range of services. Our flagship project is the YMCA Theatre, the Theatre provides a platform for our youth work as well as providing a supportive community. The Theatre is a training community theatre and as such a majority of its performances have young people primarily involved, both on and off stage. The Theatre also provides voluntary opportunities, and the social benefits of volunteering to people of all ages, primarily in the theatre space.
YMCA Scarborough provides room hire to numerous organisations such as Power Dance Company and Yorkshire Coast School of Ballet that teach young people skills in performing arts.
We operate our own activities including Camp Sandcastle, Ju-jitsu and Y-Perform. Although these activities provide training in specific skills, they have a wider purpose. All of these activities provide young people with safe spaces, places to vent, and places to develop soft skills.
In the management of the charity the trustees have given due regard to public benefit guidance issued by the Charity Commission.
Page 2
YMCA Scarborough
Report of the Trustees for the Year Ended 30 September 2023
Achievement and performance
The YMCA Theatre had some 110 performances during this year, attended by over 190,000 people. These shows had cast members of within the age range of about three years up to nearly eighty. Throughout YMCA Scarborough we an estimated footfall of over 100,000 people. We had over 20 volunteers support our paid staff team giving hundreds of hours of support. Mainly working in the theatre either front of house or backstage.
We started to build our youth working team, starting with Youth Services Manager, to ensure that young people are at the focus of what we do.
We positively impacted over 1,200 young people by providing holiday activities to keep them healthy and involved within their communities.
Financial review
The statement of Financial Activity shows a net deficit for the year of £24,393 (2022- deficit of £87,473) before unrealised loss/gains on investments. The Balance Sheet shows net unrestricted assets of £739,689 (2022- £773,796) with much of these assets attributable to the net book value of the freehold property. Unrestricted liquid assets, including the investment portfolio amounted to £102,832.
While continuing to seek new sources of finance for the key activities, the trustees will also maintain careful financial control. By doing so the unrestricted general funds can be augmented to provide the necessary resources for the enhancement and extension of the facilities with which the charity will continue to meet the changing needs of the community
The trustees gratefully acknowledge the contributions of all our donors and funders. Their grants and donations enable us to continue to provide the services and opportunities which we offer.
Our long-term reserves policy is to hold sufficient investments and current assets to cover at least six months expenditure in order to ensure as far as possible the continuation of the charity's activities in the event of a significant shortfall in expected income. The trustees consider YMCA Scarborough to be a going concern.
YMCA Scarborough recognises possible concern relating to its participation in a defined benefit pension scheme. Appropriate action has been taken: The scheme was closed to new members in 2007, and the link to final salary broken in 2011. Additional contributions continue to be made to reduce the deficit. As part of the YMCA federation, the multi-employer scheme is run by an independent board of trustees with employer representation through the Principal Employer, the National Council of YMCAs. The pension scheme trustees obtain an actuarial valuation every three years and we have considered the implications to the charity's finances from the latest available actuarial valuation. We have reviewed the charity's ability to continue to deliver its charitable objectives by ensuring budgets, forecasts and plans are available and include the impact of the deficit repayments. The trustees included the impact of pension scheme deficit repayments in considering going concern status, reserves, and the risks and uncertainties that the charity face noted elsewhere in this Report.
YMCA Scarborough benefits from the pension scheme trustees and the Principal Employer seeking suitable specialist profession advice both to manage the scheme and in the continuing effort to explore ways of reducing the overall pension deficit. The notes to the Accounts include an accounting policy and further details in Note 20.
Page 3
YMCA Scarborough
Report of the Trustees for the Year Ended 30 September 2023
Future plans
The trustees are continuing to research and develop a new business plan and strategy. Ensuring that our existing provisions are providing quality and impactful youth work alongside any financial benefits. The Trustees are working with the General Manager to create a plan. The trustees are also working with the management to ensure a fit for purpose structure that is sustainable.
Structure, governance and management
The charity is controlled by its governing document, a deed of trust, and constitutes an unincorporated charity. It is affiliated to the National Council of YMCAs which is a separate registered charity.
The administration of YMCA Scarborough is controlled and directed by the Board of Management which consists of not more than twelve trustees who are elected at the Annual General Meeting. The Board of Trustees meets monthly for ten month of the year. The board receives monthly reports from the management team of the charity and also, from time to time, from other staff members in order to monitor the performance of the charity and plan for future development as well as assess its position with regard to financial and other risks which may have an impact upon the operations or existence of the charity.
Recruitment and appointment of new Trustees
Under the requirements of the charity's Memorandum and Articles all trustees must retire after an agreed period when they can be re-elected at the next Annual General Meeting.
The Board seeks to ensure that the trustees have the necessary knowledge and experience to ensure that the operations of the charity are adequately addressed. In order to promote a broad mix, members of the Board are requested to provide a list of their skills and in the event of particular skills not being available, individuals with that particular experience are approached to offer themselves for election to the Board.
Induction and training of new Trustees
Most Trustees are already familiar with the practical work of the charity, but new Trustees are invited to attend short tours and training sessions to familiarise themselves with the workings of the charity and context withing which it operates. These are held with other Trustees of the charity and cover:
-
Obligations of the Trustees.
-
The main purpose of the charity and work undertaken.
-
Resourcing and current financial position of the charity.
-
Future plans and objectives.
Trustees' attention is drawn to the resources available from the Charity Commission.
Approved by order of the board of trustees on 14 January 2025 and signed on its behalf by:
S Slade - Chairman
Page 4
Independent Examiner's Report to the Trustees of YMCA Scarborough
Independent examiner's report to the trustees of YMCA Scarborough
I report to the charity trustees on my examination of the accounts of YMCA Scarborough (the Trust) for the year ended 30 September 2023.
Responsibilities and basis of report
As the charity trustees of the Trust 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 Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.
Independent examiner's statement
Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a member of the Association of Chartered Certified Accountants, 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:
-
accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or
-
the accounts do not accord with those records; or
-
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.
Anna Wiffen FCCA
Ashby Berry Coulsons 2 Belgrave Crescent Scarborough North Yorkshire YO11 1UB
15 January 2025
Page 5
YMCA Scarborough
Statement of Financial Activities for the Year Ended 30 September 2023
| Unrestricted fund Notes £ Income and endowments from Donations and legacies 2 66,360 Charitable activities 5 Community Hub 88,169 Other trading activities 3 184,563 Investment income 4 5,163 Other income - Total 344,255 Expenditure on Raising funds 6 194,158 Charitable activities 7 Community Hub 192,020 Total 386,178 Net gains/(losses) on investments 7,816 NET INCOME/(EXPENDITURE) (34,107) Reconciliation of funds Total funds brought forward 773,796 Total funds carried forward 739,689 |
Restricted fund £ 51,087 - - - - 51,087 1,586 31,971 33,557 - 17,530 4,575 22,105 |
2023 Total funds £ 117,447 88,169 184,563 5,163 - 395,342 195,744 223,991 419,735 7,816 (16,577) 778,371 **761,794 ** |
2022 Total funds £ 90,578 76,839 155,084 5,778 6,000 334,279 191,800 229,952 421,752 (16,798) (104,271) 882,642 778,371 |
|---|---|---|---|
Page 6
YMCA Scarborough
Balance Sheet 30 September 2023
| Notes Fixed assets Tangible assets 12 Investments 13 Current assets Stocks 14 Debtors 15 Cash at bank and in hand Creditors Amounts falling due within one year 16 Net current assets Total assets less current liabilities Creditors Amounts falling due after more than one year 17 NET ASSETS Funds 19 Unrestricted funds Restricted funds Total funds |
2023 £ 686,621 111,217 797,838 4,150 38,650 32,193 74,993 (83,378) (8,385) 789,453 (27,659) 761,794 739,689 22,105 **761,794 ** |
2022 £ 701,829 134,956 836,785 4,150 14,620 33,149 51,919 (51,077) 842 837,627 (59,256) 778,371 773,796 4,575 778,371 |
|---|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on 14 January 2025 and were signed on its behalf by:
S Slade - Chairman
H Watts – Trustee
continued...
Page 7
YMCA Scarborough
Notes to the Financial Statements for the Year Ended 30 September 2023
1. Accounting policies
Basis of preparing the financial statements
YMCA Scarborough is an unincorporated charity governed by a deed of trust. The address of the registered office is given in the charity information on page 1 of these financial statements. The charity's objects and principal activities are to advance the Christian faith and to provide facilities, activities and support for people of all ages and in particular young people, with the objects of improving their conditions of life, developing their physical, mental or spiritual capacities and relieving conditions of need, hardship or distress.
Basis of preparing the financial statements
The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Practice.
The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are presented in sterling which is the functional currency of the charity and rounded to the nearest £.
The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.
Judgements and key sources of estimation uncertainty
The trustees consider that no judgements, apart from those involving estimates, have been made in the process of applying the above accounting policies which have had a significant effect on amounts recognised in the financial statements.
The trustees consider that no key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date have been made which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
Funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The cost of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
Income
Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and the amount can be measured reliably.
continued...
Page 8
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
1. Accounting policies - continued
Income
Income from government and other grants, whether ‘capital’ grants or ‘revenue’ grants, is recognised at fair value when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably.
For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the charity that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor’s intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is a treated as a contingent asset and disclosed if material.
Income received in advance of the provision of specified services is deferred until the criteria for income recognition are met.
Donated services and facilities
Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably.
No amount is included in the financial statements for volunteer time in line with the SORP (FRS 102). Further detail is given in the Trustees' Annual Report.
On receipt, donated professional services and donated facilities are recognised on the basis of the fair value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.
Fixed asset gifts in kind are recognised when receivable and are included at fair value. The income is not deferred over the life of the asset.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that settlement will be required and the amount of the obligation can be measured reliably.
All expenditure is accounted for on an accruals basis. All expenses, including support costs and governance costs, are allocated or apportioned to the applicable expenditure headings in the statement of financial activities.
Expenditure on charitable activities includes the costs of activities undertaken to further the purposes of the charity and their associated support costs.
continued...
Page 9
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
1. Accounting policies - continued
Expenditure
Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include administrative and governance costs. Governance costs comprise all costs involving the public accountability of the charity and its compliance with regulation and good practice.
Irrecoverable VAT
Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.
Tangible fixed assets
Tangible fixed assets are stated at cost less accumulated depreciation. Depreciation is provided at rates calculated to write off the cost less residual value of each asset over its expected useful life, as follows:
Freehold property - 2% on cost Fixtures, fittings and equipment - 15% reducing balance
Investments
Investments are a form of basic financial instrument and are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing quoted mid-market price. The statement of financial activities includes the net gains and losses arising on revaluation and disposals throughout the year.
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
Debtors and creditors
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.
Provisions
Provisions are recognised when the charity has an obligation at the balance sheet date as a result of a past event, it is probable that an outflow of economic benefits will be required in settlement and the amount can be reliably estimated.
Leases
Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and the expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding lease liability using the effective interest method. The related obligations, net of future finance charges, are included in creditors.
Rentals payable and receivable under operating leases are charged to the SoFA on a straight line basis over the period of the lease.
Employee benefits
When employees have rendered service to the charity, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.
continued...
Page 10
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
1. Accounting policies - continued
Employee benefits- continued
The charity contributes to a defined contribution workplace pension plan for the benefit of its employees. Contributions are charged to the statement of financial activities in the period to which they relate.
Termination payments are recognised as a liability and an expense when the charity is committed to terminate the employment of an employee.
Defined benefit pension scheme deficit
YMCA Scarborough participated in a multi-employer defined benefit pension plan for employees of YMCAs in England, Scotland and Wales, which was closed to new members and accruals on 30 April 2007. Due to insufficient information, the plan's actuary has advised that it is not possible to separately identify the assets and liabilities relating to YMCA Scarborough
As described in note 21 YMCA Scarborough has a contractual obligation to make pension deficit payments of £11,385 pa over the period to April 2027 (2022: £12,939 pa), accordingly this is shown as a liability in these accounts. In addition, YMCA Scarborough is required to contribute £3,629 pa (2022: £3,065 pa) to the operating expenses of the Pension Plan and these costs are charged to the Statement of Comprehensive Income as made.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Going concern
The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of future income and expenditure. In their view, these are sufficient for the charity to be able to continue as a going concern for at least 12 months from the date of authorisation of these financial statements.
2. Donations and legacies
| Donations Legacies Grants |
2023 £ 40,893 5,884 70,670 117,447 |
2022 £ 45,586 - 44,992 90,578 |
|---|---|---|
£51,087 (2022: £33,160) of the above income was attributable to restricted and £66,360 (2022: £57,418) was attributable to unrestricted funds.
There were no unfulfilled conditions or other contingencies attaching to grants recognised in income for the year ended 30 September 2023.
continued...
Page 11
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
2. Donations and legacies – continued
Grants received, included in the above, are as follows:
| 2023 £ Restricted grants - see Note 20 for details 51,088 Locality Grant 3,400 North Yorkshire Together 6,500 Sidewalk Youth Project 3,520 Stronger Communities 4,162 Two Ridings Foundation 2,000 Scarborough Borough Council Covid Support - Covid SSP - Kickstart - Kickstart Training - 70,670 3. Other trading activities 2023 £ Fundraising events 1,958 Shop income 4,027 Commissions 44 Own theatre productions 85,627 Outside theatre productions 34,624 Coffee and theatre bars 57,384 Photocopying 899 184,563 |
2022 £ 33,160 - - - - - 4,000 193 6,139 1,500 |
2022 £ 33,160 - - - - - 4,000 193 6,139 1,500 |
|---|---|---|
| 44,992 | ||
| 2022 £ 258 - - 86,737 18,224 48,556 1,309 |
||
| 155,084 |
All the above income for the current and preceding year was attributable to unrestricted funds.
4. Investment income
| Interest received Investment income |
2023 £ 132 5,031 5,163 |
2022 £ 1 5,777 |
|---|---|---|
| 5,778 |
All the above income for the current and preceding year was attributable to unrestricted funds.
continued...
Page 12
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
| 5. | Income from charitable activities | Income from charitable activities | ||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Activity | £ | £ | ||
| Activities | Community Hub | 16,734 | 13,587 | |
| Lettings | Community Hub | 71,435 | 63,252 | |
| 88,169 | 76,839 | |||
| 6. | Raising funds | |||
| Other trading activities | ||||
| 2023 | 2022 | |||
| £ | £ | |||
| Own theatre production costs | 90,242 | 113,187 | ||
| Coffee and theatre bars | 39,867 | 28,170 | ||
| Licenses | 6,128 | 2,744 | ||
| Fundraising costs | 3,592 | 184 | ||
| Other theatre expenses | 54,327 | 46,060 | ||
| 194,156 | 190,345 | |||
| Investment management costs | ||||
| 2023 | 2022 | |||
| £ | £ | |||
| Investment management fees | 1,588 | 1,455 | ||
| All the above expenditure | for the current and preceding year | was attributable to unrestricted funds. | ||
| Aggregate amounts | 195,744 | 191,800 |
continued...
Page 13
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
7. Charitable activities costs
| Charitable activities costs | |||
|---|---|---|---|
| Support | |||
| Direct | costs (see | ||
| Costs | note 8) | Totals | |
| £ | £ | £ | |
| Community Hub | **219,991 ** | 4,000 | **223,991 ** |
| Comparatives for charitable activities costs | |||
| Community Hub | 225,952 | 4,000 | 229,952 |
| £31,971 (2022: £31,043) of the above costs were attributable to restricted | funds and £192,020 (2022: | ||
| £198,909) of the above costs were attributable to unrestricted funds. |
8. Support costs
| 2023 £ Independent examiner's remuneration 4,000 9. Trustees' remuneration and benefits No remuneration was paid to any of the trustees (2022: £nil). Trustees' expenses No expenses were paid to any of the trustees (2022: £nil). 10. Staff costs 2023 £ Wages and salaries 155,027 Social security costs 2,127 Other pension costs 3,440 160,594 The average monthly number of employees during the year was as follows: 2023 SLT 1 Theatre 2 Hub 8 Cleaners 3 14 |
2022 £ 4,000 |
2022 £ 4,000 |
|---|---|---|
| 2022 £ 136,065 2,581 3,226 141,872 2022 - 3 11 2 16 |
||
continued...
Page 14
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
10. Staff costs - continued
No employees received emoluments in excess of £60,000.
The full time equivalent number of staff at 30 September 2023 was 7 (2022: 10)
The total remuneration of key management personnel amounted to £26,827.
In addition to paid staff, volunteers are crucial to delivering services and keeping the charity running.
The liability and expense relating to the employer's costs of the defined contribution workplace pension scheme are allocated between restricted and unrestricted funds in line with the funding of the relevant staff members.
11. Comparatives for the statement of financial activities
| Unrestricted fund £ Income and endowments from Donations and legacies 57,418 Charitable activities Community Hub 76,839 Other trading activities 155,084 Investment income 5,778 Other income 6,000 Total 301,119 Expenditure on Raising funds 191,800 Charitable activities Community Hub 198,909 Total 390,709 Net gains/(losses) on investments (16,798) NET INCOME/(EXPENDITURE) (106,388) Reconciliation of funds Total funds brought forward 880,184 Total funds carried forward 773,796 |
Restricted fund £ 33,160 - - - - 33,160 - 31,043 31,043 - 2,117 2,458 4,575 |
Total funds £ 90,578 76,839 155,084 5,778 6,000 334,279 191,800 229,952 421,752 (16,798) (104,271) 882,642 778,371 |
|---|---|---|
Page 15
continued...
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
12. Tangible fixed assets
| Freehold property £ Cost At 1 October 2022 737,091 Additions - At 30 September 2023 737,091 Depreciation At 1 October 2022 103,225 Charge for year 14,745 At 30 September 2023 117,970 Net book value At 30 September 2023 619,121 At 30 September 2022 633,866 13. Fixed asset investments Listed investments £ Market value At 1 October 2022 131,377 Additions 54,425 Disposals (76,224) Revaluations 678 At 30 September 2023 110,256 Cost At 30 September 2023 101,110 14. Stocks Stock |
Fixtures and fittings Totals £ £ 404,249 1,141,340 11,454 11,454 415,703 1,152,794 336,286 439,511 11,917 26,662 348,203 466,173 67,500 686,621 67,963 701,829 Cash and settlements pending Totals £ £ 3,579 134,956 53,365 107,790 (55,983) (132,207) - 678 961 111,217 961 102,071 2023 2022 £ £ 4,150 4,150 |
|---|---|
Page 16
continued...
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
15. Debtors: amounts falling due within one year
| Trade debtors Other debtors VAT Prepayments 16. Creditors: amounts falling due within one year Trade creditors Social security and other taxes Other creditors Pension deficit contributions Accrued expenses 17. Creditors: amounts falling due after more than one year Pension deficit contributions due in 2-5 years Pension deficit contributions due in more than 5 years 18. Analysis of net assets between funds Unrestricted fund £ Fixed assets 686,621 Investments 111,217 Current assets 32,890 Current liabilities (63,380) Long term liabilities (27,659) 739,689 |
Restricted fund £ - - 42,103 (19,998) - 22,105 |
2023 £ 7,381 806 1,423 29,040 38,650 2023 £ 28,778 2,153 11,076 11,385 29,986 83,378 2023 £ 27,659 - 27,659 2023 Total funds £ 686,621 111,217 74,993 (83,378) (27,659) **761,794 ** |
2022 £ 4,639 445 570 8,966 14,620 2022 £ 23,105 1,105 5,882 12,939 8,046 51,077 2022 £ 48,095 11,161 59,256 2022 Total funds £ 701,829 134,956 51,919 (51,077) (59,256) 778,371 |
|---|---|---|---|
continued...
Page 17
YMCA Scarborough
Notes to the Financial Statements - continued for the Year Ended 30 September 2023
18. Analysis of net assets between funds-continued
Comparatives for analysis of net assets between funds
| 2022 | ||||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| £ | £ | £ | ||
| Fixed assets | 701,829 | - | 701,829 | |
| Investments | 134,956 | - | 134,956 | |
| Current assets | 47,344 | 4,575 | 51,919 | |
| Current liabilities | (51,077) | - | (51,077) | |
| Long term liabilities | (59,256) | - | (59,259) | |
| 773,796 | 4,575 | 778,371 |
19. Movement in funds
| Unrestricted funds General fund Restricted funds YMCA Band Youth Mental Health Project NYCC FEAST Kingspan Community Fund Million Hours Fund Comparatives Unrestricted funds General fund Restricted funds BBC Children in Need Camp Sandcastle summer holiday club YMCA Band Youth Mental Health Project New boiler |
1 October 2022 £ 773,796 1,476 3,099 - - - 4,575 £ 880,184 2,386 72 - - - 2,459 |
Incoming resources £ 344,255 40,248 1,500 9,340 51,088 £ 301,119 - 7,580 3,500 21,500 580 33,160 |
Resources expended £ (386,178) (490) (800) (29,824) - (2,443) (33,558) £ (390,709) (2,386) (5,307) (2,024) 18,401 (580) (26,312) |
Investments gains/ (losses ) 30 September 2023 £ £ 7,816 739,689 - 986 - 2,299 - 10,424 - 1,500 - 6,897 - 22,105 £ £ (16,798) 773,796 - - - - - 1,476 - 3,099 - - - 4,575 |
|---|---|---|---|---|
continued...
Page 18
YMCA Scarborough
Notes to the Financial Statements - continued
for the Year Ended 30 September 2023
20. Employee benefit obligations
Defined benefit pension scheme deficit
YMCA Scarborough participated in a contributory pension plan providing defined benefits based on final pensionable pay for employees of YMCAs in England, Scotland and Wales. The assets of the YMCA Pension Plan are held separately from those of YMCA Scarborough and at the year end these were invested in the Mercer Dynamic De-risking Solution, 65% matching portfolio and 35% in the growth portfolio and Schroder (property units only).
The most recent completed three year valuation was as at 1 May 2023. The assumptions used which have the most significant effect on the results of the valuation are those relating to the assumed rates of return on assets of 4.56%, the increase in pensions in payment of 3.18% (for RPI capped at 5% p.a.), and the average life expectancy from normal retirement age (of 65) for a current male pensioner of 21.5 years, female 24.0 years, and 23.1 years for a male pensioner, female 25.7 years, retiring in 20 years’ time. The result of the valuation showed that the actuarial value of the assets was £103.1m, which represented 92% of the benefits that had accrued to members.
The Pension Plan was closed to new members with effect from 30 April 2007. With the removal of the salary linkage for benefits all employed deferred members became deferred members as from 1 May 2011. The valuation prepared as at 1 May 2023 showed that the YMCA Pension Plan had a deficit of £9.1 million. has YMCA Scarborough has been advised that it will need to make monthly contributions of £1,078.27 from 1 May 2024. This amount is based on the current actuarial assumptions (as outlined above) and may vary in the future as a result of actual performance of the Pension Plan. Agreed future deficit contributions have been discounted using a rate of 3.75% (2023: 3%). The current recovery period is 3 years commencing 1st May 2024.
21. Related party disclosures
There were no related party transactions for the year ended 30 September 2023.
Page 19