2021-12-31-accounts - Creative Youth Network

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

Creative Youth Network (A company limited by guarantee) Annual Report and Financial Statements for the year ended 31 December 2021

Company registration number: 01099684 Charity registration number: 266318

Creative Youth Network

`Contents` Contents	`Page` Page
`Trustees'Report` Trustees' Report	`3` 3
`StatementofTrustees'Responsibilities` Statement of Trustees' Responsibilities	`10` 10
`IndependentAuditorsReport` Independent Auditors Report	`12` 12
`StatementofFinancialActivitiesincludingincomeandexpenditureaccount` Statement of Financial Activities including income and expenditure account	`16` 16
`BalanceSheet` Balance Sheet	`17` 17
`StatementofCashFlows` Statement of Cash Flows	`18` 18
`NotestotheFinancialStatements` Notes to the Financial Statements	`19` 19

Page 1

[Filepath]

Creative Youth Network

Board of Trustees and Advisors

Chief Executive Officer

Sandy Hore-Ruthven (until 31 December 2021) Mark Coates (from 1 January 2022)

Trustees Michael David Lea, Chair (resigned 7 September 2021) William Howard Robert Durie OBE Margaret Lily Curtis (resigned 8 June 2021) Joanna Grant Raj Kakar-Clayton Robert Nye, acting Chair (from 9 September 2021), Treasurer Kirsty Swan Deepraj Singh (resigned 7 September 2021) Maria Imran Lucio Mesquita Andrew Smith Katherine Ward James Foreman (appointed 2 March 2021) Akilah Walton (appointed 1 March 2022) Kayleigh Wainwright (appointed 1 March 2022) Kyra Neubauer (appointed 1 March 2022) Mohammed Rashid (appointed 1 March 2022)

Principal address and Registered Office 20, Old School House Kingswood Foundation Estate Britannia Road Kingswood Bristol, BS15 8DB The charity is incorporated in England and Wales.

Company Registration Number 01099684

Charity Registration Number 266318

Bankers Unity Trust Bank Nine Brindleyplace Birmingham, B1 2HB

Auditor Saffery Champness LLP St Catherine’s Court Berkeley Place Bristol, BS8 1BQ

Page 2

[Filepath]

Creative Youth Network

Trustees' Report

The trustees present their report and the audited financial statements for the year ended 31 December 2021.

The accounts have been drawn up in compliance with the 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) (‘SORP’), the Companies Act 2006 and in accordance with the charity’s Memorandum and Articles of Association.

Achievements and performance

2021 was a challenging year, starting as it did with the third national covid-19 lockdown and requiring Creative Youth Network to again (as it had in 2020) go above and beyond in supporting our region’s young people through the impacts of the pandemic. Once again the team stepped up, adapted and was a vital source of support for the 5,724 young people that we supported in 2021.

Working with some of the most vulnerable 11-25 year olds, our dedicated staff team makes sure young people get the right support at the right time – overcoming the barriers they face, offering opportunities they would not otherwise have, and empowering them to shape their own futures.

Young People reaching their potential

At the heart of our success are the strong relationships we create between our staff and young people. A good relationship means young people are more willing to share their hopes and fears for the future and we are better able to help them achieve their goals. We now ask young people about the relationship they have with our staff and 95% say their worker is someone who listens to and understands them. This is vital to helping them rebuild family relationships, find a home, learn a new skill or have their say. Whatever the situation a young person finds themselves in, our staff are there to walk the journey with them. We know young people are progressing in their lives as a result of our work with over 23,000 outcomes recorded (2020: 13,000 – increase partially due to better monitoring & evaluation). These include measurable improvements in self-confidence, physical and mental health, social and family relationships, teamwork and communication and young people understanding their rights and responsibilities as citizens. Many have learned new skills and made new friends as a result.

Page 3

[Filepath]

Creative Youth Network

Our theory of change

----- Start of picture text -----
Run activities young people will enjoy – youth clubs, courses, 121, small groups
5,724 young people in 2021 Attended 21,951 times
Build relationships
95% say they have a trusted adult at Creative Youth Network
Young people achieve outcomes
23,448 in 2021 59% are vulnerable or under-represented
We have impact
720 from NEET to EET 337 improved mental health
----- End of picture text -----

Our impact in 2021

During 2021 Creative Youth Network –

Worked with 5,724 young people, who collectively attended our programmes 21,951 times
• Increased to 59% the proportion of young people we support who are disadvantaged, seldom heard or from an under-represented background.
• Created effective and trusted relationships with young people – an average of 89% on our suite of “trusted youth worker” reporting.
• Recorded 23,448 outcomes by young people – a significant increase on the previous year. • Amplified the voices of young people – with a reach of 237,000 through our website, social media and other channels.

The impact of our work in 2021 is set out more fully in our separate Impact Report.

Safeguarding

At the heart of all we do is keeping young people safe. We work tirelessly with statutory agencies to ensure young people who are at risk of harm by family, friends or others get the support they need. We monitor our caseloads and see an average of 22 new safeguarding cases each month – the number sharply increased during the first 6 months of the year (we believe as a result of the pandemic/lockdown), before beginning to settle to more normal levels towards the end of the year. The top three risks were consistently mental health, suicide risk and self-harm by young people.

Page 4

[Filepath]

Creative Youth Network

Objectives and activities

Objectives

Creative Youth Network (CYN) seeks to promote:

The ‘relief, care and protection’ of children in need
The promotion of education of children and young persons
The furtherance of the material, physical, mental and spiritual welfare of any child
The advancement of education

In setting the above objectives and the charity’s activities to deliver them, the trustees have complied with the duty in the Charities Act 2011 to have due regard to public benefit guidance published by the Charity Commission.

Public benefit relating to our objects

i) The relief and care and protection of children and young persons who are in need. CYN runs a range of courses, programmes and support for young people considered to be from disadvantaged backgrounds. These programmes provide care and protection for young people, enabling them to care better for themselves.
ii) The promotion of the education of children and young persons. CYN’s programmes include education in the arts, accreditation and academic learning.
iii) The furtherance of the material, physical, mental, and spiritual welfare of any child or young person who is in need or is being ill- treated or abused or otherwise is exposed to moral or physical or other danger or who is beyond the control of his parent or guardian or who has no parent or who is not receiving adequate education or training suitable to his age, ability or aptitude either by rendering care, advice, assistance, support or friendship directly or through any person whether or not the father or mother or other relative of any such child or young person, the expression father to include a natural father. CYN works with young people from areas of poverty, black and minority ethnic, in care, excluded from school, lesbian, gay, bisexual and transgender (LGBT) and those with Special Educational Needs. The programmes outlined in these annual accounts develop the physical welfare of these young people through performance arts such as dance and circus, mental welfare through personal development and conflict resolution programmes and through mentoring and one-to-one support. The material needs of young people are met through high quality buildings, food and facilities when required on all programmes.
iv) To educate and train persons in the theory and practice of the education and care of such children and young persons. All staff receive regular training in the theory and practice of supporting young people.
v) To promote and/or carry out research into any or all of the matters hereinbefore referred to and to publish the useful results thereof. Regular monitoring and evaluation enables improved service delivery.

Strategic Plans for the Future

The Board have set the following priorities during the current 5 year strategy (2018-22):

Page 5

[Filepath]

Creative Youth Network

Providing leadership and growth 2. Amplifying the voice of young people 3. Delivering high quality services, with real impact 4. Being sustainable and resilient

As at the date of writing (summer 2022) work is beginning to set a new 5 year strategy to take effect from early 2023. Note: it was reported in the 2020 annual report that work was beginning in summer 2021 to develop a new strategy from 2022. This did not proceed due to the resignation of the CEO and the fact that there was a year still to run on the existing strategy.

Aim 1 – Providing leadership and growth

CYN has the scale and ambition to begin rectifying some of the problems outlined above and create new and sustainable solutions. Our track record and continued high quality services give us the base from which to begin to change the context within which we work.

This may mean geographical expansion into areas where there are limited services and it may mean taking a strategic lead in planning services to better meet the needs of young people. We do not seek to expand into areas where there is already good leadership or other strong organisations. We will look to work in partnership where possible, strengthening existing organisations through sub-contracts, mergers, joint bids and consortia. We will step forward to resolve an issue not being tackled by others and aim to provide opportunities to those who don’t have them.

We must be led by the needs young people have and the opportunities they are looking for.

Objectives:

Eliminating the fragmentation and inconsistencies in services
• Creating new and innovative spaces for young people • Stemming the decline in quality and number of services • Creating new models of work that improve support and opportunities for young people • Inspiring further investment in the creative arts and services for young people • Creating systemic change Aim 2 – Amplifying the voice of young people

The most powerful agent of change are the voices of those who are affected by the issues outlined above. CYN aims to amplify these voices through its projects and network to highlight the issues they face. CYN will use all possible avenues to achieve this aim - media, online, performances and exhibitions, individual advocacy, representation and political engagement. CYN is mindful that young people also trust the views of their peers far more than other age groups, so we will facilitate peer-to-peer conversation and engagement.

Our reputation should be such that parents, young people, funders, policy makers and other stakeholders trust our work and know that all projects are high quality and adhere to our core values.

Page 6

[Filepath]

Creative Youth Network

Our role is not to campaign on individual issues but to promote the solutions we offer and the voices of young people.

Objectives:

Amplifying young peoples’ voices and stories
• Promoting programmes directly to young people • Promoting our work widely to key decision makers Aim 3 - Delivering high quality services, with real impact

At the heart of all we do is a commitment to quality. We have a reputation for, and evidence of, high quality work, and it is vital we maintain and improve that. The quality of our work is underpinned by great staff, good training, high quality buildings and clear feedback mechanisms (including independent evaluations and outcomes measurement).

Objectives:

Building long term relationships
• Responding to young peoples' ideas and needs in our delivery • Monitoring and improving our work ensuring our work has tangible benefits for young people and is of the highest quality
• Delivering safe creative spaces for young people Aim 4 – Being sustainable and resilient

None of the above can be achieved if we are not financially and structurally robust and invest in our most valuable resource – our staff and volunteers. Training, supervision and support and robust HR systems allow the organisation to get the most from its staff and volunteers and inspire them to achieve their best. A resilient and efficient infrastructure creates transparency and effective decision making. Proper investment in fundraising and marketing functions will ensure the resources are available to meet young peoples’ emerging needs quickly and flexibly. Finally, adequate reserves and a broad range of income streams allow for financial resilience in times of uncertainty and the means to take opportunities as they present themselves. Fundamentally, if CYN is to build long term relationships with young people and effect systemic change it must structure itself for the long term.

Objectives:

Investing in our people
• Improving the way we work, and are structured • Diversifying and securing longer term funding streams Growing our reserves

Priorities for 2022

In December 2021 the board of trustees agreed the following priorities for 2022, the final year of the existing strategic plan: • Securing the future of Bristol’s Youth Services following the end of the current Targeted Youth Service (TYS) contracts.
• Securing National Portfolio Organisation (NPO) status with Arts Council England. Page 7
[Filepath]

Creative Youth Network

• Delivering the project to refurbish the Old Magistrates Courts as a Creative Enterprise Hub. • Staff wellbeing. The 2022 workplan also allows for the completion of a number of existing workstreams from prior years of the strategy (including where impacted by the pandemic), for example embedding the new evaluation framework and continuing to improve our internal systems and processes.

Financial review

2021 saw a continuation of the financial challenges created by the pandemic, in particular a continued significant reduction in our venue hire business. As previously reported, the trustees took a two-year view when setting the 2021 budget and allowed for an expected deficit. This reflected that the charity could reasonably expect to incur losses in relation to its rental and venue hire income, and an increasingly difficult fundraising environment given the significant expenditure by trusts & foundations on emergency covid-19 grants during 2020. In fact we were able to significantly outperform budget, ending the year with a £266,539 surplus (although it should be noted that a significant proportion of this surplus reflects grants recognisable as income during 2021 but in relation to which delivery/expenditure will occur in 2022). This resulted from a combination of better than expected fundraising and other income generation, and proactive budget management from the staff team.

For 2022 the board of trustees have again agreed a deficit budget. Again, this was a planned and carefully considered judgment, reflecting the range of risks and opportunities facing the charity and a desire to reinvest surpluses from 2020 and 2021 into delivery of agreed strategic objectives. This includes additional investments into the charity’s efforts on equity, diversity & inclusion, on environmental sustainability, and on a range of system and infrastructure upgrades including a new database.

At 31 December 2021, total funds were £13,785,069 (2020: £13,518,530), unrestricted funds were £6,436,477 (2020: £6,235,721), restricted funds were £202,722 (2020: 136,939) and endowment funds were £7,145,870 (2020: £7,145,870). Reserves policy It is the policy of the charity to maintain unrestricted funds not invested in fixed assets or forming part of designated reserves (the ‘free' reserves of the charity) of 3-6 months running costs, which were approximately a minimum of £1,059,300 in 2021 (2020: £1,058,000). At 31 December 2021, 'free' reserves were £1,545,446 (2020: £1,309,560) which is 145% (2020: 124%) of the minimum target level (i.e. 3 months running costs). Creative Youth Network continues to build general reserves in line with its policy (i.e. up to 6 months running costs), whilst expanding and developing new ventures and services. It is anticipated that a significant proportion of the charity’s free reserves will be required for the Courts redevelopment project in 2022 and 2023.

The designated capital fund of £2,396,217 (2020: £2,403,857) represents the Kingswood Estate, held in fixed assets. The trustees consider that this asset is being held for the long term activity of the charity and as such should be held in a designated capital fund. The fixed asset designated fund of £36,140 (2020: £63,630) represents the fixtures, fittings and equipment held by the charity which were not funded by endowment funding. These funds will reduce as depreciation is charged against the assets.

Investment Powers

Under the Memorandum and Articles of Association, the charity has the power to make any investment which the trustees see fit.

Page 8

[Filepath]

Creative Youth Network

Investment Policy

Due to current economic climate and corresponding low level of return on investments, the organisation does not currently have an active investment portfolio.

Risk Review

The trustees have undertaken a review of the major risks to which the charity is exposed and have prepared a complete list of the major risks and systems in place to manage these risks.

Plans for future periods

The charity’s plans for future periods are as detailed above in the ‘Strategic Plans for the Future’ section of this report.

Structure, governance and management

Governing document

Creative Youth Network, which changed its name from Kingswood Foundation Limited on 6 September 2011, is a company limited by guarantee, which became incorporated on 1 March 1973. It became a registered charity on 16 November 1973. Its charity registration number is 266318 and the company registration number is 01099684.

The charity is governed by the Memorandum and Articles of Association dated 1 March 1973.

A full list of trustees who have been members during the year is provided on page 2.

Organisation

The organisation is led by a Senior Management Team consisting of the Chief Executive Officer, the Chief Financial Officer, Chief Operating Officer and six heads of service.

In 2021, the Senior Management Team consisted of:

`Post` Post	`Postholder` `FTE` Post holder FTE
`ChiefExecutiveOfficer` Chief Executive Officer	`SandyHore-Ruthven` `Fulltime` Sandy Hore-Ruthven Full time
`ChiefFinancialOfficer` Chief Financial Officer	`MarkCoates` `Parttime` Mark Coates Part time
`ChiefOperatingOfficer` Chief Operating Officer	`JackBeech` `Parttime` Jack Beech Part time
`HeadofFinance& Operations` Head of Finance & Operations	`DeborahGee` `Parttime` Deborah Gee Part time
`CreativeProducer` Creative Producer	`EmilyBull` `Fulltime` Emily Bull Full time
`CreativeDirector` Creative Director	`NicholasYoung` `Parttime` Nicholas Young Part time
`HeadofYouthServices(Bristol)` Head of Youth Services (Bristol)	`KateGough` `Parttime` Kate Gough Part time
`HeadofYouthServices(SouthGloucestershire)` Head of Youth Services (South Gloucestershire)	`HannahPanes` `Fulltime` Hannah Panes Full time
`HeadofFundraising& Communications` Head of Fundraising & Communications	`MelissaHenry(untilJune2021)` `Parttime` Melissa Henry (until June 2021) Part time
	`JonRodriguez(fromJune2021)` Jon Rodriguez (from June 2021)

Sandy Hore-Ruthven resigned with effect from 31[st] December 2021, and Mark Coates took up post as CEO with effect from 1[st] January 2022.

Page 9

[Filepath]

Creative Youth Network

The organisation is led by the Chief Executive Officer (CEO), reporting to the Board of Trustees, who are responsible for the governance of the organisation. The Senior Management Team support the CEO in the running of the organisation. The Trustees, CEO and SMT jointly set the strategy and business plan, which is reviewed annually. The Board of Trustees appoint a Chair and a Treasurer, who have specific responsibilities for monitoring the operational and financial performance the charity. Day to day leadership and operational management is delegated to the CEO and SMT.

Trustee induction and training

The trustees are recruited in line with the Memorandum and Articles of Association. In summary, a trustee will express an interest, meet the Chair and CEO, and observe a board meeting, and if the prospective trustee wishes to join, and is deemed suitable by the board, she/he will be co-opted.

Key management personnel

Key management personnel are considered to be the trustees and Senior Management Team. Salary of all personnel, including that of the SMT, is derived through a scoring and benchmarking policy based on the tasks and responsibilities in each role. A salary scale is used to ensure fair and equitable remuneration for all staff within CYN. It is reviewed when necessary to update for any cost of living inflationary increases and changes within the sector. The objective of the policy is to attract and retain a highly qualified and experienced staff team, with stable leadership, able to respond to changes in the external environment and to foster a staff culture of involvement and participation within the organisation.

Fundraising

CYN did not employ professional fundraisers or commercial participators during this or previous periods. For this reason, CYN is not currently registered with The Fundraising Regulator. The charity did not receive any complaints about its fundraising.

Statement of Trustees' Responsibilities

The trustees (who are also directors of the charity for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice). Company law requires the trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charity and of the income and expenditure of the charity for that period. In preparing those financial statements the trustees are required to:

select suitable accounting policies and then apply them consistently;
• observe the methods and principles in the Charities SORP; • make judgements and accounting estimates that are reasonable and prudent; • state whether applicable UK accounting standards and statements of recommended practice have been followed, subject to any material departures disclosed and explained in the financial statements; and
• prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.

Page 10

[Filepath]

Creative Youth Network

Independent Auditors Report to the Members of Creative Youth Network

Opinion

We have audited the financial statements of Creative Youth Network (the 'charity') for the year ended 31 December 2021, which comprise the statement of financial activities, balance sheet, statement of cash flows and the related notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements: • give a true and fair view of the state of the charity's affairs as at 31 December 2021 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
• have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
• have been prepared in accordance with the requirements of the Companies Act 2006. Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

the trustees use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
• the trustees have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the charity’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The trustees are responsible for the other information. The other information comprises the information included in the annual report other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

Page 12

[Filepath]

Creative Youth Network

Independent Auditors Report to the Members of Creative Youth Network

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinion on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

the information given in the trustees’ report (incorporating the directors’ report) for the financial year for which the financial statements are prepared is consistent with the financial statements; and
• the trustees’ report (incorporating the directors’ report) has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception

In the light of our knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the trustees’ report.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
• the financial statements are not in agreement with the accounting records and returns; or • certain disclosures of trustees' remuneration specified by law are not made; or • we have not received all the information and explanations we require for our audit. Responsibilities of the trustees

As explained more fully in the trustees’ responsibilities statement set out in the trustees’ report, the trustees are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Page 13

[Filepath]

Creative Youth Network

Independent Auditors Report to the Members of Creative Youth Network

Our responsibilities for the audit of the financial statements

We have been appointed as auditors under the Companies Act 2006 and report in accordance with that Act.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud are detailed below.

Identifying and assessing risks related to irregularities: We assessed the susceptibility of the charitable company’s financial statements to material misstatement and how fraud might occur, including through discussions with the trustees, discussions within our audit team planning meeting, updating our record of internal controls and ensuring these controls operated as intended. We evaluated possible incentives and opportunities for fraudulent manipulation of the financial statements. We identified laws and regulations that are of significance in the context of the charitable company by discussions with trustees and updating our understanding of the sector in which the charitable company operates.

Laws and regulations of direct significance in the context of the charitable company include The Companies Act 2006 and guidance issued by the Charity Commission for England and Wales.

Audit response to risks identified: We considered the extent of compliance with these laws and regulations as part of our audit procedures on the related financial statement items including a review of financial statement disclosures. We reviewed the charitable company’s records of breaches of laws and regulations, minutes of meetings and correspondence with relevant authorities to identify potential material misstatements arising. We discussed the charitable company’s policies and procedures for compliance with laws and regulations with members of management responsible for compliance. During the planning meeting with the audit team, the engagement partner drew attention to the key areas which might involve non-compliance with laws and regulations or fraud. We enquired of management whether they were aware of any instances of non-compliance with laws and regulations or knowledge of any actual, suspected or alleged fraud. We addressed the risk of fraud through management override of controls by testing the appropriateness of journal entries and identifying any significant transactions that were unusual or outside the normal course of business. We assessed whether judgements made in making accounting estimates gave rise to a possible indication of management bias. At the completion stage of the audit, the engagement partner’s review included ensuring that the team had approached their work with appropriate professional scepticism and thus the capacity to identify non-compliance with laws and regulations and fraud.

Page 14

[Filepath]

Creative Youth Network

There are inherent limitations in the audit procedures described above and the further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the charity's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charity's members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity's members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................

Michael Strong (Senior Statutory Auditor) For and on behalf of: Saffery Champness LLP Chartered accountants and statutory auditors St Catherine’s Court Berkeley Place Bristol BS8 1BQ

Date:...27/09/2022.....

Saffery Champness LLP is eligible to act as an auditor in terms of section 1212 of the Companies Act 2006.

Page 15

[Filepath]

Creative Youth Network

Statement of Financial Activities Year Ended 31 December 2021

`YearEnded31December2021` Year Ended 31 December 2021
	`Unrestricted` `Endowment` `Total` `Unrestricted` `Restricted` `Endowment` `Total` Unrestricted Endowment Total Unrestricted Restricted Endowment Total
	`fundsRestrictedfunds` `funds` `2021` `funds` `funds` `funds` `2020` funds Restricted funds funds 2021 funds funds funds 2020
`Note` Note	`£` `£` `£` `£` `£` `£` `£` `£` £ £ £ £ £ £ £ £
`IncomeandEndowmentsfrom:` Income and Endowments from:
`Donationsandlegacies` Donations and legacies	`18,145` `-` `-` `18,145` `13,987` `-` `-` `13,987` `3,802,812` `577,753` `-` `4,380,565` `3,372,179` `954,429` `-` `4,326,608` `103,773` `-` `-` `103,773` `912` `-` `-` `912` `1,408` `-` `-` `1,408` `2,644` `-` `-` `2,644` 18,145 - - 18,145 13,987 - - 13,987 3,802,812 577,753 - 4,380,565 3,372,179 954,429 - 4,326,608 103,773 - - 103,773 912 - - 912 1,408 - - 1,408 2,644 - - 2,644
`Charitableactivities` `3` Charitable activities 3
`Othertradingactivities` Other trading activities
`Investmentincome` Investment income
`TotalIncome` Total Income	`3,926,138` `577,753` `-` `4,503,891` `3,389,722` `954,429` `-` `4,344,151` 3,926,138 577,753 - 4,503,891 3,389,722 954,429 - 4,344,151
`Expenditureon:` Expenditure on:
`Charitableactivities` `4` Charitable activities 4	`(3,725,382)` `(511,970)` `-` `(4,237,352)` `(3,203,429)` `(992,926)` `(35,980)` `(4,232,335)` (3,725,382) (511,970) - (4,237,352) (3,203,429) (992,926) (35,980) (4,232,335)
`TotalExpenditure` Total Expenditure	`(3,725,382)` `(511,970)` `-` `(4,237,352)` `(3,203,429)` `(992,926)` `(35,980)` `(4,232,335)` (3,725,382) (511,970) - (4,237,352) (3,203,429) (992,926) (35,980) (4,232,335)
`Netincome/(expenditure)` Net income/(expenditure)	`200,756` `65,783` `-` `266,539` `186,293` `(38,497)` `(35,980)` `111,816` `-` `-` `-` `-` `-` `-` `-` `-` 200,756 65,783 - 266,539 186,293 (38,497) (35,980) 111,816 - - - - - - - -
`Transfersbetweenfunds` `15` Transfers between funds 15
`Netmovementinfunds` Net movement in funds	`200,756` `65,783` `-` `266,539` `186,293` `(38,497)` `(35,980)` `111,816` 200,756 65,783 - 266,539 186,293 (38,497) (35,980) 111,816
`Reconciliationoffunds` Reconciliation of funds
`Totalfundsbrought forward` Total funds brought forward	`6,235,721` `136,939` `7,145,870` `13,518,530` `6,049,428` `175,436` `7,181,850` `13,406,714` 6,235,721 136,939 7,145,870 13,518,530 6,049,428 175,436 7,181,850 13,406,714
`Totalfundscarriedforward` Total funds carried forward	`6,436,477` `202,722` `7,145,870` `13,785,069` `6,235,721` `136,939` `7,145,870` `13,518,530` 6,436,477 202,722 7,145,870 13,785,069 6,235,721 136,939 7,145,870 13,518,530

Page 16

		`2021`	`2020`
	`Note`	`£`	`£`
`Fixedassets`
`Intangibleassets`	`9`	`-`	`-`
`Tangibleassets`	`10`	`12,151,573`	`11,958,188`
		`12,151,573`	`11,958,188`
`Currentassets`
`Stocks`		`852`	`1,168`
`Debtors`	`11`	`365,788`	`69,592`
`Cashatbankandinhand`		`2,403,126`	`2,445,748`
		`2,769,766`	`2,516,508`
`Creditors:Amountsfallingduewithinoneyear`	`12`	`(1,136,270)`	`(956,166)`
`Netcurrentassets`		`1,633,496`	`1,560,342`
`Netassets`		`13,785,069`	`13,518,530`
`Fundsofthecharity:`
`Endowmentfunds`	`15`	`7,145,870`	`7,145,870`
`Restrictedfunds`	`15`	`202,722`	`136,939`
`Unrestrictedincomefunds`
`Unrestrictedfunds`	`15`	`6,436,477`	`6,235,721`
`Totalfunds`		`13,785,069`	`13,518,530`

Creative Youth Network

Statement of Cash Flows

Year Ended 31 December 2021

`2021` `2020` `Note` `£` `£` `Cashflowsfromoperatingactivities` `Netincome` `266,539` `111,816` `Adjustmentstocashflowsfromnon-cashitems` `Depreciation` `35,130` `78,374` `Amortisation` `-` `10,956` `Investmentincome` `(1,408)` `(2,644)` `Interestpayable` `-` `1,792` `300,261` `200,294` `Workingcapitaladjustments` `(Increase)/decreaseinstocks` `316` `(597)` `(Increase)/decreaseindebtors` `11` `(296,196)` `166,999` `Increase/(decrease)increditors` `12` `180,104` `396,272` `Netcashflowsfromoperatingactivities` `(115,776)` `562,674` `Cashflowsfrominvestingactivities` `Interestreceivableandsimilarincome` `1,408` `2,644` `Purchaseoftangiblefixedassets` `10` `(228,515)` `(7,610)` `Netcashflowsfrominvestingactivities` `(227,107)` `(4,966)` `Cashflowsfromfinancingactivities` `Interestpayableandsimilarcharges` `-` `(1,792)` `Netincreaseincashandcashequivalents` `(42,622)` `756,210` `Cashandcashequivalentsat1 January` `2,445,748` `1,689,538` `Cashandcashequivalentsat31December` `2,403,126` `2,445,748` `Allofthecashflowsarederivedfromcontinuingoperationsduringtheabovetwoperiods.` Note 2021 £ 2020 £ Cash flows from operating activities Net income 266,539 111,816 Adjustments to cash flows from non-cash items Depreciation 35,130 78,374 Amortisation - 10,956 Investment income (1,408) (2,644) Interestpayable - 1,792 300,261 200,294 Working capital adjustments (Increase)/decrease in stocks 316 (597) (Increase)/decrease in debtors 11 (296,196) 166,999 Increase/(decrease)in creditors 12 180,104 396,272 Net cash flows from operatingactivities (115,776) 562,674 Cash flows from investing activities Interest receivable and similar income 1,408 2,644 Purchase of tangible fixed assets 10 (228,515) (7,610) Net cash flows from investing activities (227,107) (4,966) Cash flows from financing activities Interestpayable and similar charges - (1,792) Net increase in cash and cash equivalents (42,622) 756,210 Cash and cash equivalents at 1 January 2,445,748 1,689,538 Cash and cash equivalents at 31 December 2,403,126 2,445,748 All of the cash flows are derived from continuing operations during the above two periods.	`2021` `2020` `Note` `£` `£` `Cashflowsfromoperatingactivities` `Netincome` `266,539` `111,816` `Adjustmentstocashflowsfromnon-cashitems` `Depreciation` `35,130` `78,374` `Amortisation` `-` `10,956` `Investmentincome` `(1,408)` `(2,644)` `Interestpayable` `-` `1,792` `300,261` `200,294` `Workingcapitaladjustments` `(Increase)/decreaseinstocks` `316` `(597)` `(Increase)/decreaseindebtors` `11` `(296,196)` `166,999` `Increase/(decrease)increditors` `12` `180,104` `396,272` `Netcashflowsfromoperatingactivities` `(115,776)` `562,674` `Cashflowsfrominvestingactivities` `Interestreceivableandsimilarincome` `1,408` `2,644` `Purchaseoftangiblefixedassets` `10` `(228,515)` `(7,610)` `Netcashflowsfrominvestingactivities` `(227,107)` `(4,966)` `Cashflowsfromfinancingactivities` `Interestpayableandsimilarcharges` `-` `(1,792)` `Netincreaseincashandcashequivalents` `(42,622)` `756,210` `Cashandcashequivalentsat1 January` `2,445,748` `1,689,538` `Cashandcashequivalentsat31December` `2,403,126` `2,445,748` `Allofthecashflowsarederivedfromcontinuingoperationsduringtheabovetwoperiods.` Note 2021 £ 2020 £ Cash flows from operating activities Net income 266,539 111,816 Adjustments to cash flows from non-cash items Depreciation 35,130 78,374 Amortisation - 10,956 Investment income (1,408) (2,644) Interestpayable - 1,792 300,261 200,294 Working capital adjustments (Increase)/decrease in stocks 316 (597) (Increase)/decrease in debtors 11 (296,196) 166,999 Increase/(decrease)in creditors 12 180,104 396,272 Net cash flows from operatingactivities (115,776) 562,674 Cash flows from investing activities Interest receivable and similar income 1,408 2,644 Purchase of tangible fixed assets 10 (228,515) (7,610) Net cash flows from investing activities (227,107) (4,966) Cash flows from financing activities Interestpayable and similar charges - (1,792) Net increase in cash and cash equivalents (42,622) 756,210 Cash and cash equivalents at 1 January 2,445,748 1,689,538 Cash and cash equivalents at 31 December 2,403,126 2,445,748 All of the cash flows are derived from continuing operations during the above two periods.	`2021` `2020` `Note` `£` `£` `Cashflowsfromoperatingactivities` `Netincome` `266,539` `111,816` `Adjustmentstocashflowsfromnon-cashitems` `Depreciation` `35,130` `78,374` `Amortisation` `-` `10,956` `Investmentincome` `(1,408)` `(2,644)` `Interestpayable` `-` `1,792` `300,261` `200,294` `Workingcapitaladjustments` `(Increase)/decreaseinstocks` `316` `(597)` `(Increase)/decreaseindebtors` `11` `(296,196)` `166,999` `Increase/(decrease)increditors` `12` `180,104` `396,272` `Netcashflowsfromoperatingactivities` `(115,776)` `562,674` `Cashflowsfrominvestingactivities` `Interestreceivableandsimilarincome` `1,408` `2,644` `Purchaseoftangiblefixedassets` `10` `(228,515)` `(7,610)` `Netcashflowsfrominvestingactivities` `(227,107)` `(4,966)` `Cashflowsfromfinancingactivities` `Interestpayableandsimilarcharges` `-` `(1,792)` `Netincreaseincashandcashequivalents` `(42,622)` `756,210` `Cashandcashequivalentsat1 January` `2,445,748` `1,689,538` `Cashandcashequivalentsat31December` `2,403,126` `2,445,748` `Allofthecashflowsarederivedfromcontinuingoperationsduringtheabovetwoperiods.` Note 2021 £ 2020 £ Cash flows from operating activities Net income 266,539 111,816 Adjustments to cash flows from non-cash items Depreciation 35,130 78,374 Amortisation - 10,956 Investment income (1,408) (2,644) Interestpayable - 1,792 300,261 200,294 Working capital adjustments (Increase)/decrease in stocks 316 (597) (Increase)/decrease in debtors 11 (296,196) 166,999 Increase/(decrease)in creditors 12 180,104 396,272 Net cash flows from operatingactivities (115,776) 562,674 Cash flows from investing activities Interest receivable and similar income 1,408 2,644 Purchase of tangible fixed assets 10 (228,515) (7,610) Net cash flows from investing activities (227,107) (4,966) Cash flows from financing activities Interestpayable and similar charges - (1,792) Net increase in cash and cash equivalents (42,622) 756,210 Cash and cash equivalents at 1 January 2,445,748 1,689,538 Cash and cash equivalents at 31 December 2,403,126 2,445,748 All of the cash flows are derived from continuing operations during the above two periods.
`Cashflowsfromoperatingactivities` Cash flows from operating activities
`Netincome` Net income
`Adjustmentstocashflowsfromnon-cashitems` Adjustments to cash flows from non-cash items
`Depreciation` Depreciation
`Amortisation` Amortisation
`Investmentincome` Investment income
`Interestpayable` Interestpayable

`Workingcapitaladjustments` Working capital adjustments
`(Increase)/decreaseinstocks` (Increase)/decrease in stocks
`(Increase)/decreaseindebtors` `11` (Increase)/decrease in debtors 11
`Increase/(decrease)increditors` `12` Increase/(decrease)in creditors 12
`Netcashflowsfromoperatingactivities` Net cash flows from operatingactivities
`Cashflowsfrominvestingactivities` Cash flows from investing activities
`Interestreceivableandsimilarincome` Interest receivable and similar income
`Purchaseoftangiblefixedassets` `10` Purchase of tangible fixed assets 10
`Netcashflowsfrominvestingactivities` Net cash flows from investing activities
`Cashflowsfromfinancingactivities` Cash flows from financing activities
`Interestpayableandsimilarcharges` Interestpayable and similar charges
`Netincreaseincashandcashequivalents` Net increase in cash and cash equivalents
`Cashandcashequivalentsat1 January` Cash and cash equivalents at 1 January
`Cashandcashequivalentsat31December` Cash and cash equivalents at 31 December
`Allofthecashflowsarederivedfromcontinuingoperationsduring` All of the cash flows are derived from continuing operations during
	`At1 January` `2021` `Cashflows` At 1 January 2021 Cashflows	`Othernon-` `At31December` Other non- At 31 December
`Analysisofnetdebt` Analysis of net debt
		`cashchanges` `2021` cash changes 2021

`Cash` Cash
	`2,445,748` `(42,622)` 2,445,748 (42,622)	`-` `2,403,126` - 2,403,126
`Loansfallingduewithinoneyear` Loans fallingdue within oneyear
	`(93,669)` `-` (93,669) -	`-` `(93,669)` - (93,669)
`Total` Total
	`2,352,079` `(42,622)` 2,352,079 (42,622)	`-` `2,309,457` - 2,309,457

Page 18

[Filepath]

Creative Youth Network

Notes to the Financial Statements

Year Ended 31 December 2021

1. Company status

The company is a registered charity and a company limited by guarantee without share capital incorporated in England and Wales. The guarantors are the members of the charity to the extent of £1 each.

The address of its registered office is:

20 Old School House Kingswood Foundation Estate Britannia Road Kingswood Bristol BS15 8DB 2. Accounting policies Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

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 (FRS102) (effective 1 January 2015) – (Charities SORP (FRS102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102), the Companies Act 2006 and the Charities Act 2011.

Creative Youth Network meets the definition of a public benefit entity under FRS102. Assets and liabilities are initially recognised at historical cost or transaction value, unless otherwise stated in the relevant accounting policy note(s).

The accounts are presented in sterling which is also the functional currency of the charity.

Going concern

The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the charity.

Page 19

[Filepath]

Creative Youth Network

Key sources of estimation uncertainty

In the application of the charity’s accounting policies, which are described above, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The following are the critical judgements and estimates that the trustees have made in the process of applying the charity’s accounting policies and that have the most significant effect on the amounts recognised in the financial statements.

The charity's freehold properties are held at valuation. The valuations are prepared by independent qualified valuers and based either on fair market value or a depreciated replacement cost (DRC) basis as appropriate. The carrying amount of freehold property at the year end is £12,033,516 (2020 - £11,805,000).

Income and endowments

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item of income have been met, it is probable that the income will be received and the amount can be measured reliably.

Contract income is recognised as the charity performs the services to which the income relates.

Income from grants, whether 'capital' grants or 'revenue' grants, is recognised 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 and is not deferred.

Oher trading income is recognised when the relevant event or club takes place.

Income from rental or room hire is recognised in the period to which the income relates.

Expenditure

Resources expended are accounted for on an accruals basis and have been classified under headings that aggregate all costs related to that activity. Resources expended include attributable VAT which cannot be recovered. Where costs cannot be directly attributed, they have been allocated to activities on a basis consistent with the use of the resource, specifically on the basis of the proportion of direct costs per activity.

Direct costs, including directly attributable salaries, are allocated on an actual basis to the activities. Overheads and other salaries are allocated between activities in proportion to income.

Governance costs include the costs of governance arrangements which relate to the general running of the charity. These costs are associated with constitutional and statutory requirements and include costs associated with the strategic management of the charity’s activities.

Page 20

[Filepath]

Creative Youth Network

Taxation

The Charity is exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.

Intangible assets

Intangible fixed assets are included in the balance sheet at historical cost. The cost of intangible fixed assets includes any incidental expenses of acquisition.

Amortisation

Amortisation is provided on intangible fixed assets so as to write off the cost, less any estimated residual value, over their expected useful economic life as follows. Amortisation commences from the date at which the intangible asset is in use.

Asset class Amortisation method and rate

Software 25% straight line

Tangible fixed assets

Tangible fixed assets, other than freehold properties, are included in the balance sheet at historical cost. The cost of tangible fixed assets includes any incidental expenses of acquisition.

Freehold property is carried at valuation. All properties are revalued on a periodic basis, with sufficient regularity to ensure that the carrying amount does not differ materially from the fair value of each property at the financial year end. The cost of work carried out on the modernisation and improvements between valuations is capitalised. Freehold properties are reviewed every year for impairment.

Depreciation

Depreciation is provided on tangible fixed assets so as to write off the cost, less estimated residual value, on a straight-line basis over their expected useful lives. The applicable depreciation rates are as follows:

Asset class Depreciation method and rate Fixtures, fittings and equipment 12.5 - 25% straight line Leasehold improvements 4% straight line Freehold property nil

Nil depreciation is charged on freehold properties due to their high residual values.

Stock

Stock is valued at the lower of cost and estimated selling price less costs to complete and sell, after due regard for obsolete and slow-moving stocks. Cost is determined using the first-in, first-out method (FIFO).

Fund structure

General funds are unrestricted funds which are available for use at the discretion of the trustees in furtherance of the objectives of the charity and which have not been designated for other purposes. Page 21

[Filepath]

Creative Youth Network

Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim 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.

Expendable endowment funds are grant funding and donations for tangible fixed assets for the charity's own continuing use. The depreciation on the related asset is charged against the fund as it is recognised as expenditure in the statement of financial activities.

Operating leases

Rentals applicable to operating lease agreements where substantially all of the benefits and risks of ownership remain with the lessor are charged to the Statement of Financial Activities on a straight-line basis over the period of the lease.

Pensions

The charity operates a defined contribution scheme as well as a defined benefit scheme for employees. The assets of the schemes are held separately from those of the charity.

The defined benefit pension scheme is a multi-employer scheme. The charity only has one employee included in the scheme. As the charity is unable to identify its share of the assets and liabilities of the scheme on a consistent and reliable basis, the scheme is treated by the charity as if it were a defined benefit contribution scheme, in accordance with FRS 102. The latest actuarial valuation was conducted in March 2021; the next valuation date is March 2023.

The charity also offers a defined contribution contractual workplace pension scheme through a multiemployer trust, The People's Pension Trust. Payments are charged to the statement of financial activities in the accounting period in which they are paid.

Financial instruments

Classification

The charity holds the following financial instruments:

Short term trade and other debtors and creditors; and
• Cash and bank balances.

All financial instruments are classified as basic.

Page 22

[Filepath]

Creative Youth Network

Recognition and measurement

Financial instruments are recognised when the charity becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the charity’s obligations are discharged, expire or are cancelled.

Such instruments are initially measured at transaction price, including transaction costs, and are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments.

3. Income from charitable activities

`3.` `Incomefromcharitableactivities` 3. Income from charitable activities
	`Unrestricted` `Restricted` `Total` `Total` `funds` `funds` `2021` `2020` `£` `£` `£` `£` `980,418` `177,730` `1,158,148` `1,259,429` `90,984` `147,541` `238,525` `242,268` `2,731,410` `252,482` `2,983,892` `2,824,911` Unrestricted funds £ Restricted funds £ Total 2021 £ Total 2020 £ 980,418 177,730 1,158,148 1,259,429 90,984 147,541 238,525 242,268 2,731,410 252,482 2,983,892 2,824,911

`EstatesandtheStation` Estates and the Station
`CreativeDepartment` Creative Department
`YouthServices` Youth Services
	`3,802,812` `577,753` `4,380,565` `4,326,608` 3,802,812 577,753 4,380,565 4,326,608

The charitable company receives government grants, defined as funding from Bristol City Council, South Gloucestershire Council and Arts Council England to fund charitable activities. The total value of such grants in the period ending 31 December 2021 was £385k (2020: £268k). There are no unfulfilled conditions or contingencies attaching to these grants.

Unrestricted funds relate to income generated through charitable trading activity, including rental and hire income, contracts and fees. Restricted income relates to grants and income from charitable trusts.

Income as reported above relates to the following:

Estates and the Station Income from the charity’s land and buildings, primarily rent, licence fees, hire fees and associated charges

Creative Department Contract income and grants for the work of our Creative department

Youth Services Contract income and grants for the work of our Youth Services department

Page 23

[Filepath]

Creative Youth Network

4. Expenditure on charitable activities

`4.` `Expenditureoncharitableactivities` 4. Expenditure on charitable activities
`Activity` Activity
`undertaken` `Activity` `Total` `Total` undertaken Activity Total Total
`directlysupportcosts` `2021` `2020` directly support costs 2021 2020
`£` `£` `£` `£` £ £ £ £
`EstatesandtheStation` `869,532` `13,797` `883,329` `646,071` Estates and the Station 869,532 13,797 883,329 646,071
`CreativeDepartment` `212,948` `94,305` `307,253` `250,615` Creative Department 212,948 94,305 307,253 250,615
`YouthServices` `2,330,418` `716,352` `3,046,770` `3,335,649` Youth Services 2,330,418 716,352 3,046,770 3,335,649
`3,412,898` `824,454` `4,237,352` `4,232,335` 3,412,898 824,454 4,237,352 4,232,335
`Inpreviousyearsincome/expenditurefortheStationhadbeenreportedseparatelyfromthecharity’sother` In previous years income/expenditure for the Station had been reported separately from the charity’s other
`Estates.TheactivitiescarriedoutattheStationareofa similarnaturetothoseofourotherbuildingsand` Estates. The activities carried out at the Station are of a similar nature to those of our other buildings and
`havethereforebeencombinedtoreflectthefullcostsandrevenueincomeofallofourEstatesmanagement` have therefore been combined to reflect the full costs and revenue income of all of our Estates management
`acrossourvarioussites.` across our various sites.
`Expenditureasreportedaboverelatestothefollowing:` Expenditure as reported above relates to the following:
`EstatesandtheStation` `Expenditureonthecharity’slandandbuildings,primarilymaintenance,` Estates and the Station Expenditure on the charity’s land and buildings, primarily maintenance,
`runningcosts,andstaffingtodeliverservicesfortenantsandhirers` running costs, and staffing to deliver services for tenants and hirers
`CreativeDepartment` `ExpendituredeliveringourCreativeprogrammeforyoungpeople` Creative Department Expenditure delivering our Creative programme for young people
`YouthServices` `ExpendituredeliveringourYouthServicesincludingopenaccessyouth` Youth Services Expenditure delivering our Youth Services including open access youth
`clubsandtargetedsupportprogrammes` clubs and targeted support programmes
`5.` `Analysisofsupportcosts` 5. Analysis of support costs
`Supportcostsallocatedtocharitableactivities` Support costs allocated to charitable activities
`Premisescosts` Premises costs
`Governance` `Human` `including` `Total` `Total` Governance Human including Total Total
`costs` `Office/IT` `Resources` `depreciation` `2021` `2020` costs Office/IT Resources depreciation 2021 2020
`£` `£` `£` `£` `£` `£` £ £ £ £ £ £
`EstatesandtheStation` `2,910` `18,781` `140,185` `(148,079)` `13,797` `(1,112)` Estates and the Station 2,910 18,781 140,185 (148,079) 13,797 (1,112)
`CreativeDepartment` `1,277` `8,250` `61,577` `23,201` `94,305` `75,190` Creative Department 1,277 8,250 61,577 23,201 94,305 75,190
`YouthServices` `10,633` `68,623` `512,218` `124,878` `716,352` `685,162` Youth Services 10,633 68,623 512,218 124,878 716,352 685,162
`14,820` `95,654` `713,980` `-` `824,454` `759,240` 14,820 95,654 713,980 - 824,454 759,240

Page 24

[Filepath]

Creative Youth Network

6. Net incoming/outgoing resources Net outgoing resources for the year include:

	`2021` `£` `20,875` `9,675` `2,100` `35,130` `2020` `£` `17,581` `9,650` `2,000` `78,374` `10,956` 2021 £ 2020 £ 20,875 17,581 9,675 9,650 2,100 2,000 35,130 78,374 - 10,956

`Operatingleaseexpense` Operating lease expense
`Auditors'remuneration- audit` Auditors' remuneration - audit
`Auditors'remuneration- other` Auditors' remuneration - other
`Depreciationoftangiblefixedassets` Depreciation of tangible fixed assets
`Amortisationofintangiblefixedassets` Amortisation of intangible fixed assets

7. Trustees’ remuneration and expenses

During the year the charity made the following transactions with trustees:

Deepraj Singh rented a space from the charity for £75 which was paid in full during the year.

Expenses re-imbursed to Trustees totalled £225 (2020: nil).

No remuneration was paid to trustees in the current or prior year.

8. Staff costs The aggregate payroll costs were as follows:

`Theaggregatepayrollcostswereasfollows:` The aggregate payroll costs were as follows:
	`2021` `2020` 2021 2020
	`£` `£` £ £
`Wagesandsalaries` Wages and salaries	`2,426,726` `2,274,140` 2,426,726 2,274,140
`Socialsecuritycosts` Social security costs	`205,946` `183,951` 205,946 183,951
`Pensioncosts` Pension costs	`76,929` `68,114` 76,929 68,114
`Terminationpayments` Terminationpayments	`1,263` `443` 1,263 443
	`2,710,864` `2,526,648` 2,710,864 2,526,648

The monthly average number of persons (including senior management team) employed by the charity during the year was as follows:

`duringtheyearwasasfollows:` during the year was as follows:
	`2021` `2020` 2021 2020

	`No` `No` No No

`Averagenumberofemployees` Average number of employees	`129` `122` 129 122

Page 25

[Filepath]

Creative Youth Network

The monthly average number of persons (including senior management team) employed by the charity during the year expressed as full-time equivalents was as follows:

`duringtheyearexpressedasfull-timeequivalentswasasfollows:` during the year expressed as full-time equivalents was as follows:
	`2021` `2020` 2021 2020
	`No` `No` No No
`Fundraising` Fundraising	`3` `3` `14` `13` `5` `4` `14` `13` `56` `53` 3 3 14 13 5 4 14 13 56 53
`Estates` Estates
`Creative` Creative
`Finance,HR,ITandMarketing` Finance, HR, IT and Marketing
`YouthServices` Youth Services
	`92` `86` 92 86

The number of employees whose emoluments fell within the following bands was:

	`2021` 2021	`2020` 2020
	`No` No	`No` No
`£80,001- £90,000` £80,001 - £90,000	`1` 1	`1` 1
`£90,001- £100,000` £90,001 - £100,000	`-` -	`-` -
`Thetotalemployeebenefitsofthekeymanagementpersonnelofthecharitywere£441,853(2020` `-` The total employee benefits of the key management personnel of the charity were £441,853 (2020 -
`£422,012).` `KeymanagementpersonnelareconsideredtobetheninemembersoftheSeniorManagement` £422,012). Key management personnel are considered to be the nine members of the Senior Management
`Teamaslistedonpage9 (2020:ninemembersofstaffwereconsideredkeymanagementpersonnel).` Team as listed on page 9 (2020: nine members of staff were considered key management personnel).
`9.` `Intangiblefixedassets` 9. Intangible fixed assets
	`Softwareassets` Software assets	`Total` Total
	`£` £	`£` £
`Cost` Cost
`At1 January2021` At 1 January2021	`43,822` 43,822	`43,822` 43,822
`At31December2021` At 31 December 2021	`43,822` 43,822	`43,822` 43,822
`Amortisation` Amortisation
`At1 January2021` At 1 January 2021	`43,822` 43,822	`43,822` 43,822
`Chargefortheyear` Charge for theyear	`-` -	`-` -
`At31December2021` At 31 December 2021	`43,822` 43,822	`43,822` 43,822
`Netbookvalue` Net book value
`At31December2021` At 31 December 2021	`-` -	`-` -
`At31December2020` At 31 December 2020	`-` -	`-` -

Page 26

[Filepath]

Creative Youth Network

----- Start of picture text -----
10. Tangible fixed assets
----- End of picture text -----

	`Leasehold` `Fixtures,` `property` `fittingsand` `Freeholdpropertyimprovements` `equipment` `Total` `£` `£` `£` `£` `11,805,000` `190,993` `647,292` `12,643,285` `228,515` `-` `-` `228,515` `-` `-` `-` `-` `-` `-` `-` `-` `12,033,515` `190,993` `647,292` `12,871,800` `-` `87,136` `597,961` `685,097` `-` `7,640` `27,490` `35,130` `-` `-` `-` `-` `-` `94,776` `625,451` `720,227` `12,033,515` `96,217` `21,841` `12,151,573` `11,805,000` `103,857` `49,331` `11,958,188` Freehold property £ Leasehold property improvements £ Fixtures, fittings and equipment £ Total £ 11,805,000 190,993 647,292 12,643,285 228,515 - - 228,515 - - - - - - - - 12,033,515 190,993 647,292 12,871,800 - 87,136 597,961 685,097 - 7,640 27,490 35,130 - - - - - 94,776 625,451 720,227 12,033,515 96,217 21,841 12,151,573 11,805,000 103,857 49,331 11,958,188

`Costorvaluation` Cost or valuation
`At1 January2021` At 1 January 2021
`Additions` Additions
`Disposals` Disposals
`Revaluation` Revaluation
`At31December2021` At 31 December 2021
`Depreciation` Depreciation
`At1 January2021` At 1 January 2021
`Chargefortheyear` Charge for the year
`Eliminatedondisposals` Eliminated on disposals
`At31December2021` At 31 December 2021
`Netbookvalue` Net book value
`At31December2021` At 31 December 2021
`At31December2020` At 31 December 2020

Kingswood Estate, The Station and Bridewell were revalued as at 31 December 2019, by means of an external formal independent professional valuation by Alder King, Chartered Surveyors.

Kingswood Estate is valued on an open market basis, on the basis of its existing use and subject to the tenancies and licences currently in place. The historic cost of the Kingswood site is £2,331,857. The revalued cost of the Kingswood site is £2,300,000. The Station and Bridewell are considered to be properties of a specialist nature and have been valued using the Depreciated Replacement Cost method of valuation. The Station was acquired and subsequently refurbished utilising a Lottery Grant. As such, there is currently a charge over the property, preventing a sale within a period of twenty years from the commencement of funding. The historic cost of the Station is £4,954,482 and Bridewell is £906,326. The revalued cost of the Station is £6,140,000 and that of Bridewell is £3,365,000.

The trustees are satisfied that the valuations remain appropriate in light of current market conditions.

Page 27

[Filepath]

Creative Youth Network

11. Debtors

`11.` `Debtors` 11. Debtors
	`2021` `2020` 2021 2020
	`£` `£` £ £
`Trade debtors` Trade debtors	`194,711` `9,839` 194,711 9,839
`Otherdebtors` Other debtors	`69,353` `16,078` 69,353 16,078
`Prepayments` Prepayments	`37,624` `43,675` 37,624 43,675
`Accruedincome` Accrued income	`64,100` `-` 64,100 -
	`365,788` `69,592` 365,788 69,592
`12.` `Creditors:amountsfallingduewithinoneyear` 12. Creditors: amounts falling due within one year
	`2021` `2020` 2021 2020
	`£` `£` £ £
`Tradecreditors` Trade creditors	`219,669` `247,902` 219,669 247,902
`Othertaxationandsocialsecurity` Other taxation and social security	`237,312` `225,799` 237,312 225,799
`Othercreditors` Other creditors	`113,678` `111,994` 113,678 111,994
`Accruals` Accruals	`48,619` `59,760` 48,619 59,760
`Deferredincome` Deferred income	`516,992` `310,711` 516,992 310,711
	`1,136,270` `956,166` 1,136,270 956,166
`Includedwithinothercreditorsis£93,669(2020- £93,669)inrespectofloanfinancereceivedbythecharit` Included within other creditors is £93,669 (2020 - £93,669) in respect of loan finance received by the chari		`y` t
`Theloanisdenominatedinsterling,with` `anominalinterestrateof1.95%andisrepayableondemand.` The loan is denominated in sterling, with a nominal interest rate of 1.95% and is repayable on demand.
`13.` `Obligationsunderleasesandhirepurchasecontracts` 13. Obligations under leases and hire purchase contracts
`Operatingleasecommitments` Operating lease commitments
`Totalfutureminimumleasepaymentsundernon-cancellableoperatingleasesareasfollows:` Total future minimum lease payments under non-cancellable operating leases are as follows:
	`2020` `2020` 2020 2020
	`£` `£` £ £
`Withinoneyear` Within one year	`24,209` `20,785` 24,209 20,785
`Betweenoneandfiveyears` Between one and fiveyears	`44,024` `59,166` 44,024 59,166
	`68,223` `79,951` 68,223 79,951

Included within other creditors is £93,669 (2020 - £93,669) in respect of loan finance received by the charity. The loan is denominated in sterling, with a nominal interest rate of 1.95% and is repayable on demand.

Page 28

[Filepath]

Creative Youth Network

14. Amounts receivable under operating leases

At the year end, the future minimum lease payments under non-cancellable operating leases on land and buildings due to the charity were:

`buildingsduetothecharitywere:` buildings due to the charity were:
	`2021` `2020` 2021 2020
	`£` `£` £ £
`Duewithinoneyear` Due within one year	`437,675` `390,196` `453,019` `509,792` `43,589` `-` 437,675 390,196 453,019 509,792 43,589 -
`Duebetweenoneandfiveyears` Due between one and five years
`Dueafterfiveyears` Due after five years

	`934,283` `899,988` 934,283 899,988

`15.` `Funds` 15. Funds	`Balanceat1` `Incoming` `Resources` `Balanceat` `Transfers31December` `January2021` `resources` `expended` `2021` `£` `£` `£` `£` `5,974,648` `-` `-` `5,974,648` `1,171,222` `-` `-` `1,171,222` `7,145,870` `-` `-` `7,145,870` `2,403,857` `-` `(7,640)` `2,396,217` `2,458,674` `-` `-` `2,458,674` `63,630` `-` `(27,490)` `36,140` `4,926,161` `-` `(35,130)` `4,891,031` `1,309,560` `3,926,138` `(3,690,252)` `1,545,446` `6,235,721` `3,926,138` `(3,725,382)` `6,436,477` Balance at 1 January 2021 Incoming resources Resources expended Transfers Balance at 31 December 2021 £ £ £ £ £ 5,974,648 - - - 5,974,648 1,171,222 - - - 1,171,222 7,145,870 - - - 7,145,870 2,403,857 - (7,640) - 2,396,217 2,458,674 - - - 2,458,674 63,630 - (27,490) - 36,140 4,926,161 - (35,130) - 4,891,031 1,309,560 3,926,138 (3,690,252) - 1,545,446 6,235,721 3,926,138 (3,725,382) - 6,436,477




`Endowmentfunds` Endowment funds
`Expendableendowment` Expendable endowment
`Revaluationreserve— theStation` Revaluation reserve – the Station

`Totalendowmentfunds` Total endowment funds
`Unrestrictedfunds` Unrestricted funds
`Designatedcapitalfund- Kingswood` Designated capital fund - Kingswood
`Revaluationreserve- Bridewell` Revaluation reserve - Bridewell
`Fixedassetdesignatedfund` Fixed asset designated fund

`Generalunrestrictedfund` General unrestricted fund

`Totalunrestrictedfunds` Total unrestricted funds

Page 29

[Filepath]

Creative Youth Network

	`Balanceat1` `January2021` Balance at 1 January 2021	`Incoming` `resources` Incoming resources	`Resources` `expended` Resources expended	`Balanceat` `Transfers31December` `2021` Transfers Balance at 31 December 2021	`Balanceat` `Transfers31December` `2021` Transfers Balance at 31 December 2021
`Restrictedfunds` Restricted funds
`Estates` `HonorableCompanyofGloucestershire` *Estates* Honorable Company of Gloucestershire	`1,000` 1,000	-	`(1,000)` (1,000)	-	-
`OldhamFoundation` Oldham Foundation	`1,000` 1,000	-	`(1,000)` (1,000)	-	-
`SouthGlosCouncilAccess` `West/KingswoodCommTransport` South Glos Council Access West/Kingswood Comm Transport	`3,000` 3,000	-	`(3,000)` (3,000)	-	-
`SouthGlosCouncilMAF` South Glos Council MAF	`710` 710	-	`(710)` (710)	-	-
`StJamesPlace` St James Place	`167` 167	-	`(167)` (167)	-	-
`StJamesPlaceStationButy andCrisis` `Fund` St James Place Station Buty and Crisis Fund	`i` -	24,730	`(16,487)` (16,487)	-	8,243
`VanNesteFoundation` Van Neste Foundation	`1,667` 1,667	-	`(1,667)` (1,667)	-	-
`LeonardLaityStoateFoundation` Leonard Laity Stoate Foundation	`1,000` 1,000	-	-	-	1,000
`Barclays` Barclays	`-` -	100,000	`(8,333)` (8,333)	-	91,667
`Youthservices` *Youth services*
`EsmeeFairbairn` Esmee Fairbairn	`-` -	74,113	`(54,880)` (54,880)	-	19,233
`onan` `cestersnireCouncil- Big` South Gloucestershire Council - Big Lottery	`26,197` 26,197	-	`(26,197)` (26,197)	-	-
`BigLotteryYouthInvestmentFund` Big Lottery Youth Investment Fund	`-` -	78,581	`(39,290)` (39,290)	`;` -	`39,291` 39,291
`BBCChildreninNeed` BBC Children in Need	`12,883` 12,883	-	`(29,500)` (29,500)	`.` -	`(16,617)` (16,617)
`UniversityofExeter` University of Exeter	`11,000` 11,000	52,000	`(63,000)` (63,000)	-	-
`Hanham/HanhamAbbotsParish` `Councils` Hanham/Hanham Abbots Parish Councils	`1` 1	-	`(1)` (1)	-	-
`SGlosCouncilWellbeing` S Glos Council Wellbeing	`6,140` 6,140	-	`(6,140)` (6,140)	-	-
`Julia& HansRausing` Julia & Hans Rausing	`-` -	47,788	`(47,788)` (47,788)	-	-
`CreativeDepartment` *Creative Department*
`ArtsCouncilEngland` Arts Council England	`-` -	39,655	`(39,655)` (39,655)	-	-
`Arts` `Council` `EnglandTakeoverACPG` `00473461` Arts Council England Takeover ACPG 00473461	-	14,778	`(14,778)` (14,778)	-	-
`Arts` `Council` `England` `Touring` `ACPG` `00205944` Arts Council England Touring ACPG 00205944	-	14,236	`(14,236)` (14,236)	-	-
`Austin& HopePikington` Austin & Hope Pikington	`-` -	5,000	`(417)` (417)	-	4,583
`ComicRelief` Comic Relief	`2,248` 2,248	8,893	`(11,141)` (11,141)	-	-
`BBCChildreninNeedInspiringFutures` BBC Children in Need Inspiring Futures	`-` -	53,221	`(30,247)` (30,247)	-	22,974
`NationalFoundationforYouthMusic` National Foundation for Youth Music	`14,698` 14,698	11,758	`(19,108)` (19,108)	-	7,348
`JohnThawFoundation` John Thaw Foundation	`1,000` 1,000	-	`(1,000)` (1,000)	-	-

Page 30

[Filepath]

Creative Youth Network

`JoyceFletcherCharitableTrust` `#000` `)` `(4.800)` `)` `Solon` `5,000` `-` `(5,000)` `-` `-` `UnityTheatre` `300` `-` `(300)` `-` `-` `DerekHillFoundation` `5,000` `-` `(5,000)` `-` `-` `Core` `A` `Megreewy` `No` `5` `Charitable` `i` `15,000` `(15,000)` `i` `i` `ComicRelief` `-` `8,000` `(8,000)` `-` `-` `Julia& HansRausing` `12,500` `-` `(12,500)` `-` `-` `NationalLottery` `12,428` `-` `(12,428)` `-` `-` `PaulHamlyn` `15,000` `-` `(15,000)` `-` `-` `PaulHamlynFollowonFunding` `-` `30,000` `(5,000)` `-` `25,000` Joyce Fletcher Charitable Trust 4,000 - (4,000) - - Solon 5,000 - (5,000) - - Unity Theatre 300 - (300) - - Derek Hill Foundation 5,000 - (5,000) - - *Core* A M Mcgreevy No 5 Charitable Settlement - 15,000 (15,000) - - Comic Relief - 8,000 (8,000) - - Julia & Hans Rausing 12,500 - (12,500) - - National Lottery 12,428 - (12,428) - - Paul Hamlyn 15,000 - (15,000) - - Paul Hamlyn Follow on Funding - 30,000 (5,000) - 25,000	`JoyceFletcherCharitableTrust` `#000` `)` `(4.800)` `)` `Solon` `5,000` `-` `(5,000)` `-` `-` `UnityTheatre` `300` `-` `(300)` `-` `-` `DerekHillFoundation` `5,000` `-` `(5,000)` `-` `-` `Core` `A` `Megreewy` `No` `5` `Charitable` `i` `15,000` `(15,000)` `i` `i` `ComicRelief` `-` `8,000` `(8,000)` `-` `-` `Julia& HansRausing` `12,500` `-` `(12,500)` `-` `-` `NationalLottery` `12,428` `-` `(12,428)` `-` `-` `PaulHamlyn` `15,000` `-` `(15,000)` `-` `-` `PaulHamlynFollowonFunding` `-` `30,000` `(5,000)` `-` `25,000` Joyce Fletcher Charitable Trust 4,000 - (4,000) - - Solon 5,000 - (5,000) - - Unity Theatre 300 - (300) - - Derek Hill Foundation 5,000 - (5,000) - - *Core* A M Mcgreevy No 5 Charitable Settlement - 15,000 (15,000) - - Comic Relief - 8,000 (8,000) - - Julia & Hans Rausing 12,500 - (12,500) - - National Lottery 12,428 - (12,428) - - Paul Hamlyn 15,000 - (15,000) - - Paul Hamlyn Follow on Funding - 30,000 (5,000) - 25,000
Settlement
`ComicRelief` Comic Relief
`Julia& HansRausing` Julia & Hans Rausing
`NationalLottery` National Lottery
`PaulHamlyn` Paul Hamlyn
`PaulHamlynFollowonFunding` Paul Hamlyn Follow on Funding

`Totalrestrictedfunds` Total restricted funds	`©` `136939` `577,753` `(511,970)`~~`~~`~~ `-` `202,722` 136,939 577,753 (511,970) - 202,722

`Totalfunds` Total funds	`13,518,530` `4,503,891` `(4,237,352)` `-` `13,785,069` 13,518,530 4,503,891 (4,237,352) - 13,785,069

Endowment funds

Grant funding and donations for tangible fixed assets for the charity's own continuing use are accounted for as expendable endowment, with the depreciation on the related asset charged against the fund as it is recognised as expenditure in the statement of financial activities.

The revaluation reserve relates to the revaluation of The Station.

Designated funds

The designated capital fund represents the Kingswood Estate, held in fixed assets. The trustees consider that this asset is being held for the long-term activity of the charity and as such should be held in a designated capital fund.

The fixed asset designated fund represents the fixtures, fittings and equipment held by the charity which have not been funded through endowment funding.

A separate revaluation reserve is included here for the uplift in valuation related to Bridewell.

Restricted funds

The purposes of the restricted funds are as follows:

Page 31

[Filepath]

Creative Youth Network

Estates

Estates funding is used to maintain and improve the land and property, to provide quality space to tenants and users. Creative Department

Artistic Excellence is supported by Arts Council England and supports talented young people (aged between 11-24) across Bristol, in the areas of Dance, Fashion, Visual Arts and Music.

Artistic in Residence is supported by Comic Relief and the Big Lottery Fund and is a three-year programme to encourage young people from disadvantaged backgrounds to participate in and lead youth social action.

Creative Courses was a programme of open access arts activities for young people, providing evening sessions and summer schools in a range of art-forms.

Youth Services

Youth Services offers opportunities and support to young people, particularly those from a disadvantaged background. Based around youth hubs, the engagement teams run one to one support for individuals and small groups, giving advice and guidance on drugs and alcohol, home and housing issues, school and careers, as well as relationship and sexual health.

	`Balanceat1` `.` `Balanceat31` `January` `Incoming` `ended` `Transfers` `December` `2020` `2020` Balance at 1 January 2020 Incoming resources Resources expended Transfers Balance at 31 December 2020


	`£` `£` `£` `£` `£` £ £ £ £ £
`Endowmentfunds` Endowment funds
`Expendableendowment` Expendable endowment	`6,010,628` `-` `(35,980)` `-` `5,974,648` 6,010,628 - (35,980) - 5,974,648
`Revaluationreserve` Revaluation reserve	`1,171,222` `-` `-` `-` `1,171,222` 1,171,222 - - - 1,171,222

`Totalendowmentfunds` Total endowment funds	`©7,181,850` `-` `(35980)` `-` `7,145,870` 7,181,850 - (35,980) - 7,145,870
`Unrestrictedfunds` Unrestricted funds
`Designatedcapitalfund- Kingswood` Designated capital fund - Kingswood	`2,411,497` `-` `(7,640)` `-` `2,403,857` 2,411,497 - (7,640) - 2,403,857
`Revaluationreserve- Bridewell` Revaluation reserve - Bridewell	`2,458,674` `-` `-` `-` `2,458,674` 2,458,674 - - - 2,458,674
`Fixedassetdesignatedfund` Fixed asset designated fund	`98,384` `-` `(34,754)` `-` `63,630` 98,384 - (34,754) - 63,630
	4,968,555 - (42,394) - 4,926,161
`Generalunrestrictedfund` General unrestricted fund	`1,080,873` `3,389,722` `(3,161,035)` `-` `1,309,560` 1,080,873 3,389,722 (3,161,035) - 1,309,560

`Totalunrestrictedfunds` Total unrestricted funds	`©6,049,428` `3,389,722(3,203,429)` `-` `6,235,721` 6,049,428 3,389,722 (3,203,429) - 6,235,721

Page 32

[Filepath]

Creative Youth Network

		`Balanceat1` `January2020` Balance at 1 January 2020	`Incoming` `resources` Incoming resources	`Resources` `expended` Resources expended	`Balanceat` `Transfers31December` `2020` Transfers Balance at 31 December 2020	`Balanceat` `Transfers31December` `2020` Transfers Balance at 31 December 2020
`Restrictedfunds` Restricted funds
`Estates` `BristolCityCouncil` `-Retail,Leisure&` *Estates* Bristol City Council - Retail, Leisure &			`20,000` 20,000	`(20,000)` (20,000)	-	-
`Hospitality` Hospitality		-
`DameVioletWillsTrust` Dame Violet Wills Trust		`-` -	`1,500` 1,500	`(1,500)` (1,500)	-	-
`HonorableCompanyofGloucestershire` Honorable Company of Gloucestershire		`-` -	`1,000` 1,000	-	-	1,000
`NationalLotteryHeritageFund` National Lottery Heritage Fund		`-` -	`4,814` 4,814	`(4,814)` (4,814)	-	-
`McGreevyNo5` McGreevy No 5		`-` -	`5,000` 5,000	`(5,000)` (5,000)	-	-
`OldhamFoundation` Oldham Foundation		`1,000` 1,000	`1,000` 1,000	`(1,000)` (1,000)	-	1,000
`PercyBilton` Percy Bilton		`-` -	`3,008` 3,008	`(3,008)` (3,008)	-	-
`South` `Glos` `Council` `Access` South Glos Council Access			`8,000` 8,000	`(5,000)` (5,000)	-	3,000
`West/KingswoodCommTransport` West/Kingswood Comm Transport		-
`South` `Glos` `Council` `Retail,` `Leisure` South Glos Council Retail, Leisure	`&` &		`65,000` 65,000	`(65,000)` (65,000)	-	-
`Hospitality` Hospitality		-
`SouthGlosCouncilMAF` South Glos Council MAF		`-` -	`710` 710	-	-	710
`StJamesPlace` St James Place		`-` -	`22,958` 22,958	`(22,791)` (22,791)	-	167
`VanNesteFoundation` Van Neste Foundation		`1,667` 1,667	`10,000` 10,000	`(10,000)` (10,000)	-	1,667
`J& M Britton` J & M Britton		`2,000` 2,000	-	`(2,000)` (2,000)	-	-
`LeonardLaityStoateFoundation` Leonard Laity Stoate Foundation		`1,000` 1,000	-	-	-	1,000
`Youthservices` *Youth services*
`WestofEnglandWorks` West of England Works		`39,138` 39,138	-	`(39,138)` (39,138)	-	-
`South` `Gloucestershire` `Council` `+` South Gloucestershire Council +	`Big` Big
`Lottery` Lottery
`SGlosCouncil` S Glos Council		`41,500` 41,500	`124,500` 124,500	`(166,000)` (166,000)	-	-
`BigLottery` Big Lottery		`24,789` 24,789	`104,788` 104,788	`(103,380)` (103,380)	`-` -	`26,197` 26,197
`NEET- Nisbets` `BigLotteryYouthInvestmentFund` `BBCChildreninNeed` `UniversityofExeter` `Hanham/Hanham` `Abbots` `Parish` NEET - Nisbets Big Lottery Youth Investment Fund BBC Children in Need University of Exeter Hanham/Hanham Abbots Parish		`30,000` `(2,702)` `3,004` `2,000` `i` 30,000 (2,702) 3,004 2,000	`30,100` `48,000` `8,064` - - 30,100 48,000 8,064	`(30,000)` `2,702` `(20,221)` `(39,000)` `(8,063)` (30,000) 2,702 (20,221) (39,000) (8,063)	`-` `-` `-` - - - - -	`12,883` `11,000` `1` - - 12,883 11,000 1
`Councils` Councils		-
`Quartet` Quartet		`-` -	`7,500` 7,500	`(7,500)` (7,500)	-	-
`SouthernBrooks` Southern Brooks		`-` -	`10,000` 10,000	`(10,000)` (10,000)	-	-
`SGlosCouncil` S Glos Council		`-` -	`3,000` 3,000	`(3,000)` (3,000)	-	-
`SGlosCouncilYEF` S Glos Council YEF		`-` -	`1,200` 1,200	`(1,200)` (1,200)	-	-

Page 33

[Filepath]

Creative Youth Network

`SGlosCouncilWellbeing` S Glos Council Wellbeing	`-` `6,140` `-` `6,140` `-` `18,000` `(18,000)` `-` `-` `3,238` `(3,238)` `-` `967` `900` `(1,867)` `-` `-` `39,655` `(39,655)` `-` `-` `1,000` `(1,000)` `-` `4,250` `4,250` `(8,500)` `-` `4,823` `11,116` `(13,691)` `2,248` `-` `14,698` `-` `14,698` `-` `1,000` `-` `1,000` `2,000` `2,000` `-` `4,000` `-` `5,000` `-` `5,000` `-` `300` `-` `300` `-` `65813` `(65,813)` `-` `5,000` `-` `-` `5,000` `-` `32,000` `(32,000)` `-` `-` `56,787` `(56,787)` `-` `-` `13,000` `(13,000)` `-` `-` `25,000` `(12,500)` `12,500` `-` `74,569` `(62,141)` `12,428` `-` `20,000` `(20,000)` `-` `15,000` `30,000` `(30,000)` `15,000` `-` `4,702` `(4,702)` `-` `-` `15,000` `(15,000)` `-` `-` `30,119` `(30,119)` `-` `175,436` `954,429` `(992,926)` `136,939` `13,406,714` `4,344,151` `(4,232,335)` `13,518,530` - 6,140 - - 6,140 - 18,000 (18,000) - - - 3,238 (3,238) - - 967 900 (1,867) - - - 39,655 (39,655) - - - 1,000 (1,000) - - 4,250 4,250 (8,500) - 4,823 11,116 (13,691) 2,248 - 14,698 - - 14,698 - 1,000 - - 1,000 2,000 2,000 - - 4,000 - 5,000 - - 5,000 - 300 - - 300 - 65,813 (65,813) - - 5,000 - - - 5,000 - 32,000 (32,000) - - - 56,787 (56,787) - - - 13,000 (13,000) - - - 25,000 (12,500) - 12,500 - 74,569 (62,141) - 12,428 - 20,000 (20,000) - - 15,000 30,000 (30,000) - 15,000 - 4,702 (4,702) - - - 15,000 (15,000) - - - 30,119 (30,119) - - 175,436 954,429 (992,926) - 136,939 13,406,714 4,344,151 (4,232,335) - 13,518,530
`StokeGiffordParishCouncil` Stoke Gifford Parish Council
`WesportScootfit` Wesport Scootfit
`Wesport` Wesport
`CreativeDepartment` *Creative Department*
`ArtsCouncilEngland` Arts Council England
`Austin& HopePikington` Austin & Hope Pikington
`BristolCityCouncil- CIP` Bristol City Council - CIP
`ComicRelief` Comic Relief
`NationalFoundationforYouthMusic` National Foundation for Youth Music
`JohnThawFoundation` John Thaw Foundation
`JoyceFletcherCharitableTrust` Joyce Fletcher Charitable Trust
`Solon` Solon
`UnityTheatre` Unity Theatre
`UWE/WECA` UWE/WECA
`DerekHillFoundation` Derek Hill Foundation
`Core` *Core*
`ComicRelief` Comic Relief
`HMRCFurloughGrant` HMRC Furlough Grant
`JohnJamesFoundation` John James Foundation
`Julia& HansRausing` Julia & Hans Rausing
`NationalLottery` National Lottery
`PaulHamlynEmergencyFunding` Paul Hamlyn Emergency Funding
`PaulHamlyn` Paul Hamlyn
`Quartet` Quartet
`SpielmanCharitableTrust` Spielman Charitable Trust
`YEFCapacityBuilding` YEF Capacity Building

`Totalrestrictedfunds` Total restricted funds

`Totalfunds` Total funds

Page 34

[Filepath]

16. Analysis of net assets between funds

Creative Youth Network

	`Endowment` `Unrestricted Unrestricted` `funds-` `Expendable` `general` `designated` `Restricted` `revaluationendowment` `funds` `funds` `funds` `reserve` `funds` `Totalfunds` `£` `£` `£` `£` `£` `£` `-` `-` `-` `-` `-` `-` `-` `5,119,546` `-` `1,171,222` `5,860,805` `12,151,573` `2,453,200` `-` `202,722` `-` `113,843` `2,769,765` `(1,136,270)` `-` `-` `-` `-` `(1,136,270)` `1,316,930` `5,119,546` `202,722` `1,171,222` `5,974,648` `13,785,068` `Unrestricted Unrestricted` `.` `Endowment` `Expendable` `.` `Restricted` `funds-` `general` `designated` `.` `endowment` `Totalfunds` `funds` `revaluation` `funds` `funds` `funds` `reserve` `£` `£` `£` `£` `£` `£` `}` `}` `}` `}` `}` `}` `-` `4,926,161` `-` `1,171,222` `5,860,805` `11,958,188` `2,265,726` `-` `136,939` `_` `113,843` `2,516,508` `(956,166)` `_` `-` `-` `-` `(956,166)` `1,309,560` `4,926,161` `136,939` `1,171,222` `5,974,648` `13,518,530` Unrestricted general funds £ Unrestricted designated funds £ Restricted funds £ Endowment funds - revaluation reserve £ Expendable endowment funds £ Total funds £ - - - - - - - 5,119,546 - 1,171,222 5,860,805 12,151,573 2,453,200 - 202,722 - 113,843 2,769,765 (1,136,270) - - - - (1,136,270) 1,316,930 5,119,546 202,722 1,171,222 5,974,648 13,785,068 Unrestricted general funds Unrestricted designated funds Restricted funds Endowment funds - revaluation reserve Expendable endowment funds Total funds £ £ £ £ £ £ - - - - - - - 4,926,161 - 1,171,222 5,860,805 11,958,188 2,265,726 - 136,939 - 113,843 2,516,508 (956,166) - - - - (956,166) 1,309,560 4,926,161 136,939 1,171,222 5,974,648 13,518,530
`2021` 2021
`Intangiblefixedassets` Intangible fixed assets
`Fixedassets` Fixed assets
`Currentassets` Current assets
`Currentliabilities` Current liabilities
`Totalnetassets` Total net assets



`2020` 2020
`Intangiblefixedassets` Intangible fixed assets
`Fixedassets` Fixed assets
`Currentassets` Current assets
`Currentliabilities` Current liabilities
`Totalnetassets` Total net assets

17. Related party transactions

During the year the charity made the following related party transactions:

Key management personnel

Expenses paid to key management personnel totalled £614 (2020: £495).

The remuneration of key management personnel is disclosed in Note 8. At the balance sheet date, the amount due to key management personnel was £nil (2020 - £2,032).

Other related party transactions

Joshua Hore-Ruthven, the son of the CEO, received remuneration of £11,881 during the year for services provided (2020: £12,410). Nil (2020: £263) was owed by the charity as at the year end.

A total of £754 was paid to CVS South Gloucester for services provided at arm’s length in the year (2020: nil). Nil was owed by the charity as at the year end. CVS is connected by nature of Deborah Gee acting as a Trustee for CVS as a representative of Creative Youth Network.

Page 35

[Filepath]

Creative Youth Network

18. Financial instruments Categorisation of financial instruments

`Categorisationoffinancialinstruments` Categorisation of financial instruments
	`2021` `2020` `£` `£` `2,731,290` `2,471,665` `898,958` `730,367` 2021 £ 2020 £ 2,731,290 2,471,665 898,958 730,367

`Financialassetsthataredebtinstrumentsmeasuredatamortisedcost` Financial assets that are debt instruments measured at amortised cost
`Financialliabilitiesmeasuredatamortisedcost` Financial liabilities measured at amortised cost

Financial assets measured at amortised cost comprise cash and cash equivalents, trade debtors, accrued income and other debtors.

Financial liabilities measured at amortised cost comprise trade creditors, accruals, grants payable and other creditors.

19. Post balance sheet events

Sandy Hore-Ruthven resigned with effect from 31st December 2021, and Mark Coates took up post as CEO with effect from 1st January 2022.

In June 2022, Creative Youth Network were pleased to be awarded an additional £453,870 by the National Lottery Heritage Fund to refurbish the Magistrates Court building at Bridewell. This brings the total award for this project to £4,704,170.

In August 2022 Creative Youth Network entered into contract with refurbishment contractors Bray & Slaughter for the refurbishment of the Old Magistrates Courts, with a contract value of £5,686,483 (inclusive of £500,000 contingency). Works commenced in September 2022 and are expected to complete in autumn/winter 2023.

Page 36

[Filepath]