DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
COMPANY REGISTRATION NUMBER: 2580196 CHARITY REGISTRATION NUMBER: 1001916
SERVICE TO THE AGED
Company Limited by Guarantee FINANCIAL STATEMENTS
31 MARCH 2022
COHEN ARNOLD
Chartered accountant & statutory auditor New Burlington House 1075 Finchley Road LONDON NW11 0PU
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2022
| PAGES | |
|---|---|
| Trustees' annual report (incorporating the director's report) | 1 to 4 |
| Independent auditor's report to the members | 5 to 8 |
| Statement of financial activities (including income and expenditure | |
| account) | 9 |
| Statement of financial position | 10 |
| Statement of cash flows | 11 |
| Notes to the financial statements | 12 to 22 |
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT)
YEAR ENDED 31 MARCH 2022
The trustees, who are also the directors for the purposes of company law, present their report and the financial statements of the charity for the year ended 31 March 2022.
REFERENCE AND ADMINISTRATIVE DETAILS
Registered charity name Service to the Aged Charity registration number 1001916 Company registration number 2580196 Principal office and registered New Burlington House office 1075 Finchley Road London NW11 0PU The Trustees Mr S I Freshwater (Honorary Treasurer) Mr B S E Freshwater Mr S J Goldberg (Joint Chairman) Mr A M Jacobs BEM (Joint Chairman) (Chair: Admissions Committee) Company secretaries Mr J S Southgate Mr M D E Bale Auditor Cohen Arnold Chartered accountant & statutory auditor New Burlington House 1075 Finchley Road London NW11 0PU
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
Service to the Aged is a Company Limited by Guarantee not having a Share Capital. It is registered as a charity with the Charity Commission (Number 1001916).
Service to the Aged's governing instruments are its Memorandum and Articles of Association dated 5 February 1991.
Organisation
The day-to-day affairs of the Company are administered by a Management Committee, the joint Chairmen of which are Mr S.J. Goldberg and Mr A. M. Jacobs BEM. The Chairman of the Admissions Committee is Mr A. M. Jacobs BEM and the Chairman of the Governance Committee is Dr D. Noimark.
The Company is governed by its Governors, who are advised on the strategic direction and policy by an Executive, the joint Chairmen of which are Mr S.J. Goldberg and Mr A.M. Jacobs BEM. The Executive meets regularly and delegates the day to day operation of the organisation to a Management Committee. New members join the Management Committee at the invitation of the Executive and are chosen with a view to ensuring that it contains an appropriate balance of experience relevant to the operations of the charity. A number of other Sub-Committees operate and meet as necessary.
All Governors (Trustees) give of their time voluntarily and no benefit or expenses were paid in the year. SAGE aims to make 60% of its accommodation available at all times to persons who cannot afford to pay the full fees charged.
- 1 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 MARCH 2022
Organisation (Continued)
The Home is situated at 208 Golders Green Road, London NW11.
Risk Management
The Charity has assessed the major risks to which the Charity is exposed in particular those to the operations and finances of the Charity, and is satisfied the systems are in place to manage its exposure to those risks.
OBJECTIVES AND ACTIVITIES
Objects
SAGE is a Registered Charity (No. 1001916) and is constituted as a company limited by guarantee. Its objects and powers and other constitutional matters are set out in its Memorandum and Articles of Association and provide for the relief of the aged of the Jewish community and in particular for the provision of residential accommodation and nursing home facilities for such persons. The Charity operates under the name SAGE.
Aims
We confirm that we have complied with the duty in Section 4 of the Charities Act 2006 to have due regard to public benefit guidance published by the Charity Commission when reviewing the Charity’s aims and objectives and in planning our future activities.
ACHIEVEMENTS AND PERFORMANCE
During the year, Sage continued to provide quality care to its residents. Upon inspection by CQC in July 2021, it was found to require improvement in the areas of safety and leadership. In respect of both, Management has agreed appropriate Action Plans with CQC to improve those specific areas. In addition, the Trustees have restructured the Senior Management Team (SMT). The trustees have created a new role of Director of Operations and Human Resources (who has considerable experience within the care home industry) and the existing Deputy Manager has been allocated more specific tasks in relation to her duties. These appointments have relieved the home manger from some of her more general duties allowing her to deal specifically with clinical issues and in particular resident safety. It should be emphasized that under the headings “Effective” “Caring” and “Responsive” the Home was found to be good.
Dealing more specifically with the appointment of the Director of Operations and Human Resources, her main responsibilities and priorities will be to create processes to enhance staff and residents wellbeing. She will work closely with the Home Manager in relation to all matters relating to staff and residents
In addition, we have appointed a Manager of Religious Affairs and Events and will assist the SMT in relation to all matters pertaining to the religious ethos of the home and general administration of recruitment.
The home did go through a fairly tumultuous time when Covid was at its peak and the stresses and strains within the home resulted in difficulties with staff relations and even strikes by a small percentage of staff. The SMT however coped well during the few strike days and the safety and care provided by Sage was never at any time compromised. The fact that resident numbers, during that period had fallen, whilst no member of staff was laid off, meant that Sage had sufficient personnel to cope. Since July 2021 with the relaxation of Covid rules, residential applications have increased considerably which has allowed the Trustees to reward all Sage’s hard-working staff with a substantial wage increase such that no member of staff receives less than the London Minimum Wage. In addition, the Trustees have created a Staff Council with representatives from all sections of Sage’s employees to allow the free flow of both critical and complimentary views in a creative and positive manner. All of these measures, together with the appointment of the new director specifically tasked to deal with human resources has resulted in much improved industrial relations and the atmosphere within Sage is a much happier one.
- 2 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 MARCH 2022
ACHIEVEMENTS AND PERFORMANCE ( Continued )
The financial results of the Company for the year ended 31 March 2022 are fully reflected in the attached Financial Statements together with the Notes thereon.
During the year under review and since the Balance Sheet date admissions have been slowly increasing and over the Jewish High Holiday period the Nursing Home was full. As at 5 December 2022 there were six empty rooms although interest from potential residents has increased in recent weeks. It will take the charity some time to recover.
FINANCIAL REVIEW
Achievements and Performance
During the year there was an increase in income from fees and voluntary contributions by approximately £142,500 from £2,749,004 to £2,891,468 In the year under review Donations Received were £161,244 and the Charity received Government and Local Authority Grants of £142,000.
Reserves Policy
The Charity has of necessity to maintain Reserves in order to ensure that it is in a position to continue its activities at a level consistent with those which have been maintained in recent years and to cover contingencies.
The Restricted Reserves are £3.1m and are represented by amounts received by the Charity and reflected in the cost of the Nursing Home. The Unrestricted Reserves are in surplus by £198,906.
Future reserves will be made available for funding growth and development.
Investment Policy
Under the Memorandum and Articles of Association, the Company has the power to make investments which the Governors (Trustees) consider appropriate.
PLANS FOR THE FUTURE
The Governors (Trustees) plan to continue and enhance the objectives for which the Charity was established.
FIXED ASSETS
The movements in Fixed Assets are fully reflected in Note 15 to the Financial Statements.
The Company’s freehold premises is included in the Balance Sheet at cost. This is fully disclosed in Note 15 to the Financial Statements.
The Governors (Trustees) are of the opinion that the present open market value of the Company’s premises is at least equal to the amount at which it is included in the Financial Statements.
TRUSTEES' RESPONSIBILITIES STATEMENT
The trustees, who are also directors 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 (United Kingdom Generally Accepted Accounting Practice).
Company law requires the charity trustees to prepare financial statements for each year which give a true and fair view of the state of affairs of the charitable company and the incoming resources and application of resources, including the income and expenditure, for that period.
- 3 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 MARCH 2022
TRUSTEES' RESPONSIBILITIES STATEMENT ( Continued )
In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the applicable Charities SORP;
-
make judgments and accounting estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity's transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
AUDITOR
Each of the persons who is a trustee at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the charity's auditor is unaware; and
-
they have taken all steps that they ought to have taken as a trustee to make themselves aware of any relevant audit information and to establish that the charity's auditor is aware of that information.
The auditor is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.
SMALL COMPANY PROVISIONS
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
22/12/2022 The trustees' annual report was approved on .............................. and signed on behalf of the board of trustees by:
Mr A M Jacobs BEM Trustee
- 4 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF SERVICE TO THE AGED
YEAR ENDED 31 MARCH 2022
OPINION
We have audited the financial statements of Service to the Aged (the 'charity') for the year ended 31 March 2022 which comprise the statement of financial activities (including income and expenditure account), statement of financial position, statement of cash flows and the related notes, 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
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 and the charity's members as a body, for our audit work, for this report, or for the opinions we have formed.
In our opinion the financial statements:
-
give a true and fair view of the state of the charity's affairs as at 31 March 2022 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;
-
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.
- 5 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF SERVICE TO THE AGED ( continued )
YEAR ENDED 31 MARCH 2022
CONCLUSIONS RELATING TO GOING CONCERN (Continued)
However, due to the current macro-economic impact of the Covid-19 pandemic and the higher level of uncertainty observed in the economy we cannot predict all future events or conditions. As subsequent events may result in outcomes that are inconsistent with judgements that were reasonable at the time they were made, the absence of reference to a material uncertainty in this auditor's report is not a guarantee that the charity will continue in operation.
OTHER INFORMATION
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information. 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.
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.
OPINIONS 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 for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the trustees' report has been prepared in accordance with applicable legal requirements.
MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
In the light of the 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 in relation to which 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
- 6 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF SERVICE TO THE AGED ( continued )
YEAR ENDED 31 MARCH 2022
MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION (Continued)
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Trustees Annual Report and from the requirement to prepare a strategic report.
RESPONSIBILITIES OF TRUSTEES
As explained more fully in the trustees' responsibilities statement, the trustees (who are also the directors for the purposes of company law) 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.
AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
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.
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the trustees.
- 7 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF SERVICE TO THE AGED (continued)
YEAR ENDED 31 MARCH 2022
AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
( Continued )
-
Conclude on the appropriateness of the trustees' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the charity's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the charity to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
DAVID GOLDBERG (Senior Statutory Auditor) For and on behalf of Cohen Arnold New Burlington House Chartered accountant & statutory auditor 1075 Finchley Road LONDON NW11 0PU
22/12/2022 Date: ______
- 8 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT)
YEAR ENDED 31 MARCH 2022
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||
| funds | funds | Total funds | Total funds | ||
| Note | £ | £ | £ | £ | |
| Income and endowments | |||||
| Donations and legacies | 5 | 127,299 | 33,945 | 161,244 | 295,527 |
| Charitable activities | 6 | 2,891,468 | - | 2,891,468 | 2,749,004 |
| Investment income | 7 | 605 | - | 605 | 421 |
| Other income | 8 | 24,465 | 117,525 | 141,990 | 187,107 |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | ----------------------------------------------- | ||
| Total income | 3,043,837 | 151,470 | 3,195,307 | 3,232,059 | |
| =============================================== | ===================================== | =============================================== | =============================================== | ||
| Expenditure | |||||
| Expenditure on charitable activities: | |||||
| Provision of Residential and | |||||
| Nursing Care | 9 | (3,044,927) | (136,025) | (3,180,952) | (3,099,919) |
| Expenditure on raising funds | 10 | (3,444) | - | (3,444) | (2,339) |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | ----------------------------------------------- | ||
| Total expenditure | (3,048,371) | (136,025) | (3,184,396) | (3,102,258) | |
| =============================================== | ===================================== | =============================================== | =============================================== | ||
| Net (expenditure) / income and | |||||
| net movement in funds | (4,534) | 15,445 | 10,911 | 129,801 | |
| Transfer between funds | 15,445 | (15,445) | - | - | |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | ----------------------------------------------- | ||
| Total funds carried forward | 10,911 | - | 10,911 | 129,801 | |
| Reconciliation of funds | |||||
| Total funds brought forward | 187,995 | 3,137,824 | 3,325,819 | 3,196,018 | |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | ----------------------------------------------- | ||
| Total funds carried forward | 198,906 | 3,137,824 | 3,336,730 | 3,325,819 | |
| =============================================== | ===================================== | =============================================== | =============================================== |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The notes on pages 12 to 22 form part of these financial statements.
- 9 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL POSITION
31 MARCH 2022
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| £ | £ | £ | £ | |||
| Fixed assets | ||||||
| Tangible fixed assets | 15 | 3,146,837 | 3,209,330 | |||
| Investments | 16 | 8,000 | 8,000 | |||
| ----------------------------------------------- | ----------------------------------------------- | |||||
| 3,154,837 | 3,217,330 | |||||
| Current assets | ||||||
| Debtors | 17 | 207,789 | 286,750 | |||
| Cash at bank and in hand | 260,110 | 117,272 | ||||
| ------------------------------- | ------------------------------- | |||||
| 467,899 | 404,022 | |||||
| Creditors: amounts falling due | ||||||
| within one year | 18 | (286,006) | (295,533) | |||
| ------------------------------------- | ------------------------------------- | |||||
| Net current assets | 181,893 | 108,489 | ||||
| ----------------------------------------------- | ----------------------------------------------- | |||||
| Total assets less current liabilities | 3,336,730 | 3,325,819 | ||||
| ----------------------------------------------- | ----------------------------------------------- | |||||
| Net Assets | 3,336,730 | 3,325,819 | ||||
| =============================================== | =============================================== | |||||
| Funds of the charity | ||||||
| Restricted funds | 3,137,824 | 3,137,824 | ||||
| Unrestricted funds | 198,906 | 187,995 | ||||
| ----------------------------------------------- | ----------------------------------------------- | |||||
| Total charity funds | 19 | 3,336,730 | 3,325,819 | |||
| =============================================== | =============================================== | |||||
| These financial statements have been | prepared | in accordance with the provisions applicable to | ||||
| companies subject to the small companies' regime. | ||||||
| These financial statements were approved by the board of trustees and authorised for issue on ........................, and are signed on behalf of the board by: 22/12/2022 |
||||||
| _______ | _______ | |||||
| Mr A M Jacobs BEM | Mr | S Goldberg | ||||
| Trustee | Trustee |
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.
These financial statements were approved by the board of trustees and authorised for issue on 22/12/2022 ........................, and are signed on behalf of the board by:
The notes on pages 12 to 22 form part of these financial statements.
- 10 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF CASH FLOWS
YEAR ENDED 31 MARCH 2022
| YEAR ENDED 31 MARCH 2022 | ||
|---|---|---|
| 2022 | 2021 | |
| £ | £ | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net income | 10,911 | 129,801 |
| Adjustments for: | ||
| Depreciation of tangible fixed assets | 78,039 | 79,073 |
| Other interest receivable and similar income | (605) | (421) |
| Changes in: | ||
| Trade and other debtors | 78,961 | 47,718 |
| Trade and other creditors | (9,527) | (142,896) |
| ------------------------------------- | ------------------------------- | |
| Cash generated from operations | 157,779 | 113,275 |
| Interest received and similar income | 605 | 421 |
| ------------------------------------- | ------------------------------- | |
| Net cash from operating activities | 158,384 | 113,696 |
| Cash invested | ||
| Capital Expenditure | (15,546) | - |
| ------------------------------------- | ------------------------------- | |
| 142,838 | 113,696 | |
| ------------------------------------- | ------------------------------- | |
| NET INCREASE IN CASH AND | ||
| CASH EQUIVALENTS | 142,838 | 113,696 |
| CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 117,272 | 3,576 |
| ------------------------------------- | ------------------------------------- | |
| CASH AND CASH EQUIVALENTS AT END OF YEAR | 260,110 | 117,272 |
| ===================================== | ===================================== |
The notes on pages 12 to 22 form part of these financial statements.
- 11 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2022
1. GENERAL INFORMATION
The charity is a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is New Burlington House, 1075 Finchley Road, London NW11 0PU.
2. STATEMENT OF COMPLIANCE
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the 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) (Charities SORP (FRS 102)) and the Charities Act 2011.
3. ACCOUNTING POLICIES
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
The charity meets the definition of a public benefit entity under FRS102.
Going concern
The outbreak of the Covid-19 has resulted in a downturn in the operations of the charity. The pandemic has had a negative impact on the UK economy as a whole, including on the charity's revenue and operations. These risks are beyond the control of the charity and represent uncertainty to the revenue and cash flow of the charity for the foreseeable future.
Notwithstanding the uncertainty, the financial statements have been prepared in accordance with the accounting principles appropriate to a going concern, as the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future by meeting its liabilities as they fall due, based on the net current asset position of the charity and available sources of finance.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The Trustees do not consider there are any critical judgements or sources of estimation uncertainty requiring disclosure beyond the accounting policies listed below.
- 12 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
3. ACCOUNTING POLICIES (continued)
Incoming resources
These are included in the statement of financial activities (SOFA) when:
the charity becomes entitled to the resources;
- it is probable the charity will receive the resources; and
the monetary value can be measured with sufficient reliability
Legacies are included in the statement of financial activities when the Charity is advised by the personal representative of an estate that payment will be made or property transferred imminently and the amount involved can be quantified.
Expenditure
Expenditure is charged on an accrual basis and allocated to the appropriate headings in the accounts.
The majority of costs are directly attributable to specific activities. Costs incurred in respect of the charitable activities include elements of staff costs and attributable support costs.
Support costs
Support costs are those costs which are common to all areas of the organisation. These are allocated across all areas of activity on the basis of the number of service users for each activity.
Governance costs
Governance costs are associated with the governance arrangements of the charity and relate to the general running of the charity. These costs include audit, legal advice for Trustees and costs associated with meeting constitutional and statutory requirements such as the cost of Trustee meetings and the preparation of the statutory accounts.
Resources Expended and the Basis of Apportioning Costs
Expenditure is included in the statement of financial activities when incurred and includes any attributable VAT which cannot be recovered.
Resources expended comprise the following:
-
a. The cost of generating funds includes the salaries, direct costs and overheads associated with generating donated income and legacies.
-
b. The costs of charitable activities comprise expenditure on residential and nursing care and the depreciation of those assets used for care purposes.
-
c. Governance costs comprise those costs attributable directly to the legal procedures associated with compliance with statutory requirements.
The majority of costs are directly attributable to specific activities and any support costs have been apportioned between the above categories as described in Note 9.
Operating lease agreements
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged against profits on a straight line basis over the period of the lease.
- 13 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
3. ACCOUNTING POLICIES (continued)
Fixed assets
All fixed assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
| Freehold property (buildings only) | - 2% Straight line |
|---|---|
| Furniture, fixtures and fittings | - 20% |
| Equipment | - 20% |
| Motor vehicles | - 25% |
Repairs and Replacements
The costs of repairs and replacements of buildings, equipment and furniture, fixtures and fittings and Uniforms are charged to the Income and Expenditure Account. Costs which, in the opinion of the Governors, represent an improvement to or upgrading of existing fixed assets are capitalised.
Building Project Fund
Donations received towards the capital projects being undertaken by the Charity are credited to a Building Project Fund.
Property Held for use by Charity
Property held for charitable use is stated at cost.
The Trustees are of the opinion that the Open Market Value of the property is at least equal to the amount at which it is included in the Financial Statements.
Listed Investments
Share-holdings acquired or donated are included at Market Value at the date of acquisition.
Fund Accounting
The general fund comprises those monies which may be used towards meeting the charitable objectives of the Charity and which may be applied at the discretion of the Trustees.
The designated funds are monies or assets set aside out of general funds and designated for specific purposes by the Trustees.
The restricted funds are monies raised for, and their use restricted to, a specific purpose, or donations subject to donor imposed conditions.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.
- 14 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
3. ACCOUNTING POLICIES (continued)
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received.
Government grants are recognised using the accrual model and the performance model.
Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.
Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset.
Under the performance model, where the grant does not impose specified future performancerelated conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
4. LIMITED BY GUARANTEE
The charity is a company limited by guarantee and has no share capital. The liability of each trustee in the event of winding up is limited to £1.
5. DONATIONS AND LEGACIES
| Unrestricted | Restricted | Total Funds | Unrestricted | Total Funds | |
|---|---|---|---|---|---|
| Funds | Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | £ | |
| Donations | 77,299 | 33,945 | 111,244 | 295,527 |
295,527 |
| Legacies | 50,000 | - | 50,000 | - |
- |
| ------------------------------------------------ | ------------------------------------------------ | --------------------------------------------- | ------------------------------------- | ------------------------------------- | |
| 127,299 | 33,945 | 161,244 | 295,527 |
295,527 | |
| =============================================== | =============================================== | =============================================== | =============================================== | =============================================== |
6. CHARITABLE ACTIVITIES
| CHARITABLE ACTIVITIES | ||||
|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
| Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | |
| Fees and contributions receivable | 2,891,468 | 2,891,468 | 2,749,004 | 2,749,004 |
| =============================================== | =============================================== | =============================================== | =============================================== |
- 15 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
7. INVESTMENT INCOME
| NVESTMENT INCOME | ||||
|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
| Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | |
| Income from listed investments | 603 | 603 | 418 | 418 |
| Interest receivable | 2 | 2 | 3 | 3 |
| -------------------------------- | --------------------------------- | ------------------------------------- | ------------------------------------- | |
| 605 | 605 | 421 | 421 | |
| =============================== | =============================== | =============================== | =============================== |
8. OTHER INCOME
| OTHER INCOME | |||
|---|---|---|---|
| Restricted | Total | ||
| Unrestricted | Funds | Funds | |
| Funds | 2022 | ||
| £ | £ | £ | |
| Coronavirus Job Retention Scheme Grant | 24,465 | - | 24,465 |
| Local Authority Infection Control Fund | - | 117,525 | 117,525 |
| -------------------------------- | -------------------------------- | --------------------------------- | |
| 24,465 | 117,525 | 141,990 | |
| =============================== | =============================== | =============================== | |
| Restricted | Total | ||
| Unrestricted | Funds | Funds | |
| Funds | 2021 | ||
| £ | £ | £ | |
| Coronavirus Job Retention Scheme Grant | 54,264 | - | 54,264 |
| Local Authority Infection Control Fund | - | 132,843 | 132,843 |
| -------------------------------- | -------------------------------- | --------------------------------- | |
| 54,264 | 132,843 | 187,107 | |
| =============================== | =============================== | =============================== | |
| PROVISION OF RESIDENTIAL & NURSING | CARE | ||
| Total | |||
| Unrestricted | Restricted |
Funds | |
| Funds | Funds |
2022 | |
| £ | £ | £ | |
| Provision of Residential and Nursing Care | 3,044,927 | 136,025 | 3,180,952 |
| =============================================== | =============================================== | =============================================== | |
| Total | |||
| Unrestricted | Restricted |
Funds | |
| Funds | Funds |
2021 | |
| £ | £ | £ | |
| Provision of Residential and Nursing Care | 2,967,076 | 132,843 | 3,099,919 |
| =============================================== | =============================================== | =============================================== |
9. PROVISION OF RESIDENTIAL & NURSING CARE
- 16 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
9. PROVISION OF RESIDENTIAL & NURSING CARE ( Continued )
| Total | |||
|---|---|---|---|
| Unrestricted | Restricted | Funds | |
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Staff costs | 2,006,510 | 109,298 | 2,115,808 |
| Catering and food | 402,697 | - | 402,697 |
| Premises day to day costs | 401,470 | 18,500 | 419,970 |
| Medical, care and welfare costs | 126,276 | 8,227 | 134,503 |
| Finance costs | 347 | - | 347 |
| Support costs (Note 11) | 29,588 | - | 29,588 |
| Depreciation | 78,039 | - | 78,039 |
| ------------------------------------------------ | ------------------------------------------------ | ------------------------------------------------ | |
| Total for residential | |||
| and nursing care | 3,044,927 | 136,025 | 3,180,952 |
| =============================================== | =============================================== | =============================================== | |
| Total | |||
| Unrestricted | Restricted | Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Staff costs | 2,037,964 | 124,058 | 2,162,022 |
| Catering and food | 337,538 | - | 337,538 |
| Premises day to day costs | 375,669 | - | 375,669 |
| Medical, care and welfare costs | 117,472 | 8,785 | 126,257 |
| Finance costs | 2,392 | - | 2,392 |
| Support costs (Note 11) | 16,968 | - | 16,968 |
| Depreciation | 79,073 | - | 79,073 |
| ------------------------------------------------ | ------------------------------------------------ | ---------------------------------------------- | |
| Total for residential | |||
| and nursing care | 2,967,076 | 132,843 | 3,099,919 |
| =============================================== | =============================================== | ============================================= |
- 17 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
9. PROVISION OF RESIDENTIAL & NURSING CARE ( Continued )
Analysed between cost centres
| Analysed between cost centres | |||||
|---|---|---|---|---|---|
| 2022 | |||||
| Operating | Establishment | Administrative |
Total |
||
| Costs | Costs | Costs | |||
| £ | £ | £ | £ | ||
| Staff costs | 1,753,930 | 77,799 | 284,079 | 2,115,808 | |
| Catering and food | 402,697 | - | - | 402,697 | |
| Premises day to day costs | - | 269,957 | 150,013 | 419,970 | |
| Medical, care and welfare costs | 58,750 | 75,753 | - | 134,503 | |
| Finance costs | 347 | - | - | 347 | |
| Support costs (Note 11) | 12,254 | - | 17,334 | 29,588 | |
| Depreciation | 78,039 | - | - | 78,039 | |
| ------------------------------------- | ------------------------------------------------ | ------------------------------------------------ | --------------------------------------- | ||
| Total for residential and nursing care | 2,306,017 | 423,509 | 451,426 | 3,180,952 | |
| ======================================= | =============================================== | =============================================== | ======================================= | ||
| 2021 | |||||
| Operating | Establishment | Administrative |
Total |
||
| Costs | Costs | Costs | |||
| £ | £ | £ | £ | ||
| Staff costs | 1,805,787 | 76,462 | 279,773 | 2,162,022 | |
| Catering and food | 337,538 | - | - | 337,538 | |
| Premises day to day costs | - | 240,294 | 135,375 | 375,669 | |
| Medical, care and welfare costs | 61,864 | 64,393 | - | 126,257 | |
| Finance costs | 2,392 | - | - | 2,392 | |
| Support costs (Note 11) | 11,149 | - | 5,819 | 16,968 | |
| Depreciation | 79,073 | - | - | 79,073 | |
| ------------------------------------- | ------------------------------------------------ | ------------------------------------------------ | --------------------------------------- | ||
| Total for residential and nursing care | 2,297,803 | 381,149 | 420,967 | 3,099,919 | |
| ======================================= | =============================================== | =============================================== | ======================================= | ||
| Premises Day to Day Costs | |||||
| 2022 | 2021 | ||||
| Total | Total | ||||
| £ | £ | ||||
| Establishment Costs | |||||
| Light and Heat | 64,812 | 67,828 |
|||
| Insurance | 41,251 | 34,360 |
|||
| Repairs, Refurbishments and Maintenance | 151,052 | 120,953 |
|||
| Rates | 12,842 | 17,153 |
|||
| __ | __ |
||||
| £269,957 __ |
£240,294 __ |
- 18 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
9. PROVISION OF RESIDENTIAL & NURSING CARE ( Continued ) Premises Day to Day Costs
| Administrative Costs Telephone Motor and Travel Legal and Professional Printing, Postage and Stationery Licence and Registration Fees General Expenses Festival Expenses and Licences Computer Running Costs Bank Charges Grand Total |
2022 Total £ 3,962 3,938 92,412 5,039 8,792 11,986 5,834 11,795 6,255 _ £150,013 _ £419,970 __ |
2021 Total £ 4,187 5,163 75,401 7,353 8,792 8,252 13,277 7,551 5,399 _ £135,375 _ |
|---|---|---|
£375,669 __ |
10. EXPENDITURE ON RAISING FUNDS
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
|---|---|---|---|---|
| Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | |
| Fundraising costs | 3,444 | 3,444 | 2,339 | 2,339 |
| =============================== | =============================== | =============================== | =============================== | |
| SUPPORT COSTS | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |
| Funds | 2022 | Funds | 2021 | |
| £ | £ | £ | £ | |
| Office costs | 12,254 | 12,254 | 11,149 | 11,149 |
| Audit fees | 17,334 | 17,334 | 5,819 | 5,819 |
| ------------------------------------------------ | ------------------------------------------------ | ------------------------------------------------ | ------------------------------------------------ | |
| 29,588 | 29,588 | 16,968 | 16,968 | |
| =============================================== | =============================================== | =============================================== | =============================================== |
11. SUPPORT COSTS
Office Costs represent Professional Fees incurred on an actual basis paid to the Company’s auditor in respect of other non-audit services (Payroll).
12. NET EXPENDITURE FOR THE YEAR
Net expenditure is stated after charging:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Staff costs | 2,022,427 | 2,118,269 |
| Auditors remuneration | 17,334 | 5,819 |
| Depreciation | 78,039 | 79,073 |
| Staff pension contributions | 36,294 | 38,077 |
| =============================== | =============================== |
- 19 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
13. STAFF COSTS
| Staff Costs during the Year were as follows: Wages and Salaries Social Security Costs Employer’s pension Agency Staff, Recruitment and related costs Staff Costs by function were as follows: Residential and Nursing Care |
2022 £ 1,828,995 157,138 36,294 _ 2,022,427 93,381 _ £2,115,808 _ £2,115,808 _ |
2021 £ 1,919,270 160,922 38,077 _ 2,118,269 43,753 _ £2,162,022 _ £2,162,022 _ |
|---|---|---|
The average number of employees, excluding agency staff, analysed by function, was:
| Residential and Nursing Care Services | 2022 88 ___ |
2021 95 ___ |
|---|---|---|
14. TRUSTEE AND KEY MANAGEMENT REMUNERATION AND EXPENSES
There was no remuneration paid to the trustees. The charity did not meet any individual expenses incurred by the trustees for services provided to the charity. Remuneration paid to key management personnel totalled £178,412.
15. TANGIBLE FIXED ASSETS
| Freehold | Furniture | ||||
|---|---|---|---|---|---|
| Land and | Fixtures & | Motor | |||
| buildings | Fittings | Equipment | Vehicles | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| At 1 April 2021 | 4,287,279 | 378,237 | 303,246 | 24,000 | 4,992,762 |
| Additions | - | 8,202 | 7,344 | - | 15,546 |
| ------------------------------------- | ------------------------------------- | ------------------------------------- | ------------------------------------- | ------------------------------------- | |
| At 31 March 2022 | 4,287,279 | 386,439 | 310,590 | 24,000 | 5,008,308 |
| ===================================== | ===================================== | ===================================== | ===================================== | ===================================== | |
| Depreciation | |||||
| At 1 April 2021 | 1,102,500 | 371,450 | 286,809 | 22,673 | 1,783,432 |
| Charge for the year | 73,500 | 1,239 | 3,002 | 298 | 78,039 |
| ------------------------------------- | ------------------------------------- | ------------------------------------- | ------------------------------------- | ------------------------------------- | |
| At 31 March 2022 | 1,176,000 | 372,689 | 289,811 | 22,971 | 1,861,471 |
| ===================================== | ===================================== | ===================================== | ===================================== | ===================================== | |
| Carrying amount | |||||
| At 31 March 2022 | 3,111,279 | 13,750 | 20,779 | 1,029 | 3,146,837 |
| ===================================== | ===================================== | ===================================== | ===================================== | ===================================== | |
| At 31 March 2021 | 3,184,779 | 6,787 | 16,437 | 1,327 | 3,209,330 |
| ===================================== | ===================================== | ===================================== | ===================================== | ===================================== |
The Trustees are of the opinion that the open market value of the premises is at least equal to its carrying value in the accounts.
- 20 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
16. INVESTMENTS
Listed Investments At 1 April 2021 and 31 March 2022 £8,000 ___
The Listed Investments represent quoted shares donated to the Charity. The market value of the shares at 31 March 2022 was above its holding value.
17. DEBTORS
| DEBTORS | ||
|---|---|---|
| 2022 | 2021 | |
| £ | £ | |
| Trade debtors | 191,675 | 270,636 |
| Other debtors | 16,114 | 16,114 |
| ------------------------------------- | ------------------------------------- | |
| 207,789 | 286,750 | |
| ===================================== | ===================================== | |
| CREDITORS: amounts falling due within one year | ||
| 2022 | 2021 | |
| £ | £ | |
| Bank loans and overdraft | - | 58,424 |
| Taxation (PAYE) | 38,237 | 34,356 |
| Other creditors and accruals | 247,769 | 202,753 |
| ------------------------------------- | ------------------------------------- | |
| 286,006 | 295,533 | |
| ===================================== | ===================================== |
18. CREDITORS: amounts falling due within one year
19. ANALYSIS OF CHARITABLE FUNDS
Unrestricted funds
| Unrestricted funds | ||||
|---|---|---|---|---|
| At | At | |||
| 1 April | 31 March | |||
| 2021 | Income | Expenditure | 2022 | |
| £ | £ | £ | £ | |
| General funds | 187,995 | 3,059,282 | (3,048,371) | 198,906 |
| =============================================== | =============================================== | =============================================== | =============================================== | |
| Restricted funds | ||||
| At | At | |||
| 1 April | 31 March | |||
| 2021 | Income | Expenditure | 2022 | |
| £ | £ | £ | £ | |
| Building project fund | 3,137,824 | 151,470 | (151,470) | 3,137,824 |
| ------------------------------------- | ------------------------------------- | ------------------------------------- | ------------------------------------- | |
| 3,137,824 | 151,470 | (151,470) | 3,137,824 | |
| ===================================== | ===================================== | ===================================== | ===================================== |
- 21 -
DocuSign Envelope ID: 961AABD2-A502-4294-AAE5-D046802EAB8B
SERVICE TO THE AGED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 MARCH 2022
20. ANALYSIS OF NET ASSETS BETWEEN FUNDS
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Tangible assets | 9,013 | 3,137,824 | 3,146,837 |
| Investments | 8,000 | - | 8,000 |
| Net Current Assets | 181,893 | - | 181,893 |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | |
| Net assets | 198,906 | 3,137,824 | 3,336,730 |
| =============================================== | ===================================== | =============================================== | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Tangible assets | 71,506 | 3,137,824 | 3,209,330 |
| Investments | 8,000 | - | 8,000 |
| Net Current Assets | 108,489 | - | 108,489 |
| ----------------------------------------------- | ------------------------------------- | ----------------------------------------------- | |
| Net assets | 187,995 | 3,137,824 | 3,325,819 |
| =============================================== | ===================================== | =============================================== |
21. COMPANY LIMITED BY GUARANTEE
Every Member of the Charity has undertaken to pay such an amount as may be required not exceeding £1 towards the Charity’s assets if the Charity should be wound up.
- 22 -