|
|
|
Company Limited by Guarantee |
|
|
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Pages |
|
|
Trustees' annual report (incorporating the director's report) |
1 to 6 |
|
Independent examiner's report to the trustees |
7 to 8 |
|
Statement of financial activities (including income and expenditure account) |
9 |
|
Statement of financial position |
10 |
|
Notes to the financial statements |
11 to 23 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Director's Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
|
|
Principal office and registered |
The U-Mix Centre |
|
office |
17 Asline Road |
|
Lowfield |
|
|
Sheffield |
|
|
S2 4UJ |
|
|
|
||
|
|
||
|
|
||
|
|
(Retired
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
J Callaghan |
||
|
A Hood |
(Retired 8 July 2025) |
|
|
A Khan |
||
|
M Raouf |
||
|
J Ahmed |
||
|
Independent examiner |
|
|
Omega Court |
|
|
364-366 Cemetery Road |
|
|
Sheffield |
|
|
S11 8FT |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2025 |
2024 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations and legacies |
5 |
|
|
|
|
|
Other trading activities |
6 |
|
|
|
|
|
Investment income |
7 |
|
– |
|
|
|
------- |
--------- |
--------- |
--------- |
||
|
Total income |
|
|
|
|
|
|
------- |
--------- |
--------- |
--------- |
||
|
Expenditure on charitable activities |
8,9 |
|
|
|
|
|
------- |
--------- |
--------- |
--------- |
||
|
Total expenditure |
|
|
|
|
|
|
------- |
--------- |
--------- |
--------- |
||
|
------- |
--------- |
--------- |
--------- |
|
|
Net income and net movement in funds |
|
(
|
|
|
|
------- |
--------- |
--------- |
--------- |
|
|
Total funds brought forward |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Total funds carried forward |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2025 |
2024 |
||
|
Note |
£ |
£ |
£ |
|
Debtors |
14 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
15 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
--------- |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
--------- |
--------- |
|||
|
Net assets |
|
|
||
|
--------- |
--------- |
|||
|
Restricted funds |
|
|
||
|
Unrestricted funds |
|
|
||
|
--------- |
--------- |
|||
|
Total charity funds |
18 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Donations |
5,065 |
700 |
5,765 |
|
|
Children in Need |
– |
– |
– |
|
|
Reaching Communities TNLCF YH |
– |
131,086 |
131,086 |
|
|
VRU Youth Tgthr Film Project |
– |
1,821 |
1,821 |
|
|
Street Games UK - Youth Endowment Fund |
– |
1,496 |
1,496 |
|
|
Youth Activities - FURD |
10,205 |
– |
10,205 |
|
|
Henry Smith Flex Fund |
– |
19,467 |
19,467 |
|
|
Mears Foundation |
– |
7,500 |
7,500 |
|
|
Henry Smith Project |
– |
40,074 |
40,074 |
|
|
Cohesion Work |
– |
5,000 |
5,000 |
|
|
Healthy Holiday Programme |
– |
2,318 |
2,318 |
|
|
Music Unites - Youth Music |
– |
18,776 |
18,776 |
|
|
Other Grants |
3,385 |
12,419 |
15,804 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Donations |
3,757 |
– |
3,757 |
|
|
Children in Need |
– |
20,511 |
20,511 |
|
|
Reaching Communities TNLCF YH |
– |
125,677 |
125,677 |
|
|
VRU Youth Tgthr Film Project |
– |
12,150 |
12,150 |
|
|
Street Games UK - Youth Endowment Fund |
– |
– |
– |
|
|
Youth Activities - FURD |
6,852 |
– |
6,852 |
|
|
Henry Smith Flex Fund |
– |
– |
– |
|
|
Mears Foundation |
– |
– |
– |
|
|
Henry Smith Project |
– |
58,891 |
58,891 |
|
|
Cohesion Work |
– |
– |
– |
|
|
Healthy Holiday Programme |
– |
9,051 |
9,051 |
|
|
Music Unites - Youth Music |
– |
5,709 |
5,709 |
|
|
Other Grants |
2,040 |
3,886 |
5,926 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Room hire |
– |
114,567 |
114,567 |
|
|
Contributions received |
16,588 |
1,784 |
18,372 |
|
|
Income miscellaneous |
– |
670 |
670 |
|
|
Book sales |
– |
– |
– |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Room hire |
– |
118,819 |
118,819 |
|
|
Contributions received |
15,357 |
3,789 |
19,146 |
|
|
Income miscellaneous |
300 |
– |
300 |
|
|
Book sales |
35 |
– |
35 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Total Funds 2025 |
Unrestricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Bank interest receivable |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Direct costs |
21,905 |
304,738 |
326,643 |
|
|
Support costs |
– |
80,631 |
80,631 |
|
|
------- |
--------- |
--------- |
||
|
|
|
|
||
|
------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Direct costs |
6,143 |
266,845 |
272,988 |
|
|
Support costs |
– |
71,591 |
71,591 |
|
|
------ |
--------- |
--------- |
||
|
|
|
|
||
|
------ |
--------- |
--------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2025 |
Total fund 2024 |
||
|
£ |
£ |
£ |
£ |
||
|
Direct costs |
326,643 |
77,631 |
404,274 |
341,829 |
|
|
Governance costs |
– |
3,000 |
3,000 |
2,750 |
|
|
--------- |
------- |
--------- |
--------- |
||
|
|
|
|
|
||
|
--------- |
------- |
--------- |
--------- |
||
|
Analysis of support costs |
Total 2025 |
Total 2024 |
||
|
£ |
£ |
£ |
||
|
Premises |
3,693 |
3,693 |
3,741 |
|
|
Finance costs |
1,011 |
1,011 |
996 |
|
|
Governance costs |
3,000 |
3,000 |
2,750 |
|
|
Support costs - Other costs |
72,927 |
72,927 |
64,104 |
|
|
------- |
------- |
------- |
||
|
80,631 |
80,631 |
71,591 |
||
|
------- |
------- |
------- |
||
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
3,000 |
2,500 |
|
------ |
------ |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
11,584 |
10,076 |
|
Other employee benefits |
1,557 |
1,133 |
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
No. |
No. |
|
|
Number of staff |
20 |
24 |
|
---- |
---- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
– |
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Other creditors |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
Amount deferred in year |
99,116 |
57,136 |
|
------- |
------- |
|
|
At 1 Oct 2024 |
Income |
Expenditure |
Transfers |
At 30 Sep 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
295,359 |
51,038 |
(21,905) |
– |
324,492 |
|
--------- |
------- |
------- |
---- |
--------- |
|
|
At 1 Oct 2023 |
Income |
Expenditure |
Transfers |
At 30 Sep 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
250,041 |
44,457 |
(6,143) |
7,004 |
295,359 |
|
--------- |
------- |
------ |
------ |
--------- |
|
|
At 1 Oct 2024 |
Income |
Expenditure |
Transfers |
At 30 Sep 2025 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Children in Need |
– |
– |
– |
– |
– |
|
Henry Smith Project |
(2,202) |
40,074 |
(37,872) |
– |
– |
|
U-Mix/MyPlaces/Lowfield Project |
139,015 |
114,567 |
(142,190) |
– |
111,392 |
|
Healthy Holiday Programme |
15,157 |
2,318 |
(2,442) |
– |
15,033 |
|
Belonging Group |
3,980 |
– |
(1,744) |
– |
2,236 |
|
Shipshape - Just Play |
– |
– |
– |
– |
– |
|
Mears Foundation |
– |
7,500 |
(7,500) |
– |
– |
|
Sheffield Girl Can |
– |
– |
– |
– |
– |
|
Reaching Communities TNLCF YH |
4,506 |
131,786 |
(137,326) |
– |
(1,034) |
|
Together Fund |
– |
– |
– |
– |
– |
|
Universal Youth Grants |
– |
4,171 |
(4,171) |
– |
– |
|
VRU 2023 Youth Tgthr Film Project |
– |
– |
– |
– |
– |
|
Music Unites - Youth Music |
2,606 |
18,776 |
(18,649) |
– |
2,733 |
|
Women FC (FURD) |
– |
670 |
(310) |
– |
360 |
|
VRU 2025 |
– |
1,821 |
(336) |
– |
1,485 |
|
Henry Smith Flex Fund |
– |
19,467 |
(18,523) |
– |
944 |
|
SCC LAC Youth Support |
– |
1,784 |
(1,109) |
– |
675 |
|
SCC Cohesion Fund 2025 |
– |
5,000 |
(5,000) |
– |
– |
|
Men's Health |
– |
7,248 |
(7,248) |
– |
– |
|
SHC FA Kickstart |
– |
1,000 |
(949) |
– |
51 |
|
Street Games UK - Youth Endowment Fund |
– |
1,496 |
– |
– |
1,496 |
|
--------- |
--------- |
--------- |
---- |
--------- |
|
|
163,062 |
357,678 |
(385,369) |
– |
135,371 |
|
|
--------- |
--------- |
--------- |
---- |
--------- |
|
|
At 1 Oct 2023 |
Income |
Expenditure |
Transfers |
At 30 Sep 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Children in Need |
(409) |
20,511 |
(20,102) |
– |
– |
|
Henry Smith Project |
(3,081) |
58,891 |
(58,012) |
– |
(2,202) |
|
U-Mix/MyPlaces/Lowfield Project |
120,000 |
122,608 |
(103,593) |
– |
139,015 |
|
Healthy Holiday Programme |
13,258 |
9,051 |
(7,152) |
– |
15,157 |
|
Belonging Group |
5,098 |
1,142 |
(2,260) |
– |
3,980 |
|
Shipshape - Just Play |
9 |
– |
– |
(9) |
– |
|
Mears Foundation |
420 |
– |
– |
(420) |
– |
|
Sheffield Girl Can |
1,925 |
– |
– |
(1,925) |
– |
|
Reaching Communities TNLCF YH |
3,880 |
125,677 |
(125,051) |
– |
4,506 |
|
Together Fund |
4,363 |
– |
– |
(4,363) |
– |
|
Universal Youth Grants |
71 |
2,744 |
(2,744) |
(71) |
– |
|
VRU 2023 Youth Tgthr Film Project |
4,485 |
12,150 |
(16,419) |
(216) |
– |
|
Music Unites - Youth Music |
– |
5,709 |
(3,103) |
– |
2,606 |
|
Women FC (FURD) |
– |
– |
– |
– |
– |
|
VRU 2025 |
– |
– |
– |
– |
– |
|
Henry Smith Flex Fund |
– |
– |
– |
– |
– |
|
SCC LAC Youth Support |
– |
– |
– |
– |
– |
|
SCC Cohesion Fund 2025 |
– |
– |
– |
– |
– |
|
Men's Health |
– |
– |
– |
– |
– |
|
SHC FA Kickstart |
– |
– |
– |
– |
– |
|
Street Games UK - Youth Endowment Fund |
– |
– |
– |
– |
– |
|
--------- |
--------- |
--------- |
------ |
--------- |
|
|
150,019 |
358,483 |
(338,436) |
(7,004) |
163,062 |
|
|
--------- |
--------- |
--------- |
------ |
--------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2025 |
||
|
£ |
£ |
£ |
||
|
Current assets |
331,920 |
463,815 |
795,735 |
|
|
Creditors less than 1 year |
(7,428) |
(328,444) |
(335,872) |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
324,492 |
135,371 |
459,863 |
|
|
--------- |
--------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Current assets |
302,667 |
402,349 |
705,016 |
|
|
Creditors less than 1 year |
(7,308) |
(239,287) |
(246,595) |
|
|
--------- |
--------- |
--------- |
||
|
Net assets |
295,359 |
163,062 |
458,421 |
|
|
--------- |
--------- |
--------- |
||