OpenCharities

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

2023-03-31-accounts

2022 - 2023

ANNUAL REPORT

Company number: 2650043 (England and Wales) Charity number: 1004432

For the year ended 31st March 2023

Introduction

Page

02 Contents

03 Introduction

Hamelin Trust Annual Report 2022/23

02

Introduction

Welcome

In this the first year of our new strategy, we are delighted to announce that we have significantly grown our support to upward of 400 individuals plus their families. This is important because although it’s a challenging environment for charities, it’s also a difficult time for our communities, the people we support, and those we wish to support.

Hamelin Trust has started to collect and analyse data and KPIs in a new format in this financial year, therefore comparable date for previous years is not available for this report.

This year we have invested in our staff, IT and the strategy itself, whilst being mindful of cost control. With net assets of £2.515M, and reserves in cash of £1M, our accounts show a planned deficit, which has enabled growth and investment for the 23/24 year. We look to come out of deficit for the first time in many years, whilst also having achieved further growth and support to our communities.

As we continue to diversify our income streams, 92% of our income is directed at services. Importantly, we are not calling on our reserves to achieve the resilience and growth that we have planned for as we move to a more agile charity which is more connected with the community.

This change in our service delivery, so badly needed and asked for in our communities, has been supported by colleagues in the statutory sector comprising the Integrated Care System (ICS), Essex County Council (ECC) and unitary authorities as well as partners in the voluntary sector.

Working differently, the charity has set up new programmes to support the learning disability community across the county, including our befriending and mentoring project ‘Bfriends’. We have also increased support in existing services such as at Gowlands where crisis beds have been established. Our strategy recognises that we cannot do this alone, and as we grow our reach, so we spend more time listening and working with the people we support, families and partners to achieve the outcome they wish.

We have already achieved an increase in our reach and impact with the charity now working across the whole of Mid and South East Essex and unitary authorities and we intend on improving on that intent. Through our strategy, we wish to build a sustainable and resilient organisation which continues to be trusted by disabled people, their families and our partner organisations across Essex.

Ru Watkins Chief Executive

Graham Woodham, Chair of Trustees

Hamelin Trust Annual Report 2022/23 03

Introduction

----- Start of picture text -----
Our mission and values
Our mission:
Developing inclusive, caring and
compassionate communities where
people live the life they choose.
Our values:
Have fun
We care
Be curious
Embrace change
Seek collaboration
Show leadership
Hamelin Trust Annual Report 2022/23 04
----- End of picture text -----

Strategic report

Key activities

The key building blocks of our strategy are delivery, community and partnership, impact and resilience and culture. Objectives within these building blocks have enabled the charity to provide support to an ever growing community as well as developing our workforce.

~~B~~ raintree district

Local Authority districts Residential support Community support

Bfriends offers mentoring, befriending and peer group support for people needing to overcome barriers in order to lead the life they wish to lead. Bfriends operates across Braintree and Chelmsford districts.

----- Start of picture text -----
Chelmsford district
----- End of picture text -----

~~Rochford district~~ Sutton ~~Farm Gowlands is our~~ 9 bedroom holiday home where disabled people can come and experience exciting activities, whilst offering a break Basildon district from caring for families. Billericay is home to our The Bungalow in Wickford is our Roots & Shoots is our horticultural community support services 5 bed purpose built home for training project, which supports where individuals can learn young people and adults with improvement of physical and key life skills, build friendships, profound and multiple learning mental wellbeing whilst enabling and have fun. and physical disabilities. people to develop skills for life and work. Hamelin Trust has a physical presence in the highlighted districts Our Hydrotherapy pool enables above, however, families across the grey districts also benefit from people to rehabilitate foll ~~o~~ wing our outreach services. trauma and manage long-term health conditions. Bespoke services are led by experienced physiotherapists.

Hamelin Trust Annual Report 2022/23

05

Strategic report

What we achieved 22-23

As part of our evolution, professionalisation and investment, we've started to gather pertinent data and can now better understand and analyse the services that we offer. This helps us to evaluate the impact that we have in the communities we support and check we are addressing the unmet need.

This year we delivered:

----- Start of picture text -----
70,080 hours of short 54,750 hours of 24-
breaks and overnight stays hour residential care
40,908 hours of 11,648 hours of
training & support hydrotherapy care
1,462.5 hours 364 hours of joint
of support to working with
refugees Health Sector
208 hours of joint
260 hours of joint working
working with local
with VCSFE
authorities
----- End of picture text -----

*Hamelin Trust has started to collect and analyse data and KPIs in a new format in this financial year, therefore comparable date for previous years is not available for this report.

people supported by a mentor or peer to access their community (Bfriends, 48 Roots & Shoots, and Outreach)

new volunteer and lived experience peer roles created

Hamelin Trust Annual Report 2022/23 06

Strategic report

Impact and Resilience

In setting the conditions for growth and developing the impact and resilience of the charity, our investment in IT programmes continues. A new training system is now in place with a management information system and most importantly an integrated IT care system planned for 2023. Digitalisation will enable staff to communicate across sites and within in the community. We are future-proofing our systems to be able to intergrate with health and social care IT systems (such as System1). We will be in a position to provide seamless information and support to all stakeholders and speed up care and health pathways.

Culture and Workforce

We operate in a challenging environment, with post-pandemic fatigue, labour shortages and retention issues making it harder to ensure a stable and high quality staff team. During this last year, we have transformed our people team to better support the organisation, enabling us to focus on cultural change, resourcing and colleague welfare and development.

With an investment made into dedicated internal recruitment and volunteer management roles, we are working hard to attract high-quality talent into the organisation. By working with voluntary sector partners, we aim to reduce temporary labour use through creating rotational and shared roles.

Work is underway to overcome the predicted continued labour shortage challenges, with our aim to create multigenerational and diverse workforces. We will foster a supportive and dynamic work environment where our teams are given the opportunity to develop, innovate and thrive.

To keep up with demand for our services, during 2022/23 we increased the average number of paid roles from 110 to 113 and supplemented this with an additional eight volunteer and peer lead roles and extra relief staff.

Hamelin Trust Annual Report 2022/23

07

Strategic report

Thank you

The board of trustees is very conscious of the energy, passion and professionalism required to take Hamelin on this journey and would like to thank all staff for their work and their willingness to embrace positive change.

Furthermore, the board would like to thank all partners that the charity works with for their support over the last 12 months. The wider community of people and businesses that we operate with is critical to amplifying our reach and impact. Our work is only possible because of our funders, who this year included:

Plus many other generous individuals that we cannot thank in full here.

Finally, the board is hugely grateful for the support of the families and individuals in developing and supporting the charity and truly believes that this support is what has helped the charity move into this new era.

Hamelin Trust Annual Report 2022/23 08

Strategic report

What we want to achieve 23-24

Hamelin Trust Annual Report 2022/23 09

Strategic report

Social, Public Benefit & Environmental Impact

Social

In setting objectives and planning activities, the board has given careful consideration to the Charity Commission’s guidance on public benefit requirements. The board considers that the charity meets the principles of these requirements. The case studies below identify and support its role in providing public benefit.

‘Kevin’

Kevin is a keen angler and often spent many happy hours with his dad at his local lakes to enjoy some father-son time.

When his dad sadly passed away, he lost his way with fishing because he had nobody to go with. He became isolated and felt alone. He didn't leave the house much or see other people.

Kevin wanted to be able to connect with his local community but because of his support needs he was unable to do this independently. He didn't know where to start, so he was referred to our Bfriends project for help.

The team reconnected him with his local angling club, partnered him with a volunteer who accompanies him on visits and was even able to fund some new equipment.

Kevin’s self-confidence has increased significantly and he’s even now started to attend a Bfriends peer support group based around online gaming.

He said: “Bfriends is good because I get to go out, meet new people, and do things I enjoy. Fishing is really important to me because I used to go with my dad before he passed away and I really wanted to get back into it. Andy who supports me is a lovely person and really helps me.”

Hamelin Trust Annual Report 2022/23

10

Strategic report

Jon & Sue

Sue looked after her son Jon at home but when her husband died she spoke to us about her options for residential support.

Jon is now a resident at the Bungalow, our five bed purpose built home for people with profound and multiple learning and physical disabilities.

Sue said the Bungalow has been a ‘lifeline’ and added: “I knew I couldn’t carry on without some support, and I was worried about what would happen to Jon if anything happened to me. I feel so lucky to have found the Bungalow as there really is nowhere else like it. The team here are amazing. I love coming to visit Jon because it is so relaxed, just like being at home.”

Hamelin Trust Annual Report 2022/23 11

Strategic report

Wider Public Benefit

Hamelin Trust delivers a range of personalised care and support services in residential and community settings. The charity's services are partly funded by statutory authority commissioners. However, the charity also raises its own funds to further develop and enhance those services and consequently the experience of beneficiaries.

The charity has committed resources to working in conjunction with anchor organisations including Essex County Council and the NHS in order to ensure that the voice of disabled people and their families is heard during the design and review of services.

This year has seen the charity co-chair the Mid and South Essex Voluntary, Community and Social Enterprise (VCSE) Integrated Care System (ICS) Assembly as well as represent the learning disability community by hosting the Women and Equalities Select Committee, and supporting Voluntary Organisations Disability Group (VODG) in their continued lobbying of parliament. In this way, Hamelin Trust is able to meet its public benefit obligations by influencing the broader system.

“Hamelin Trust provides a critical service; creating compassionate communities for residents of Mid and South Essex, which generates substantial positive health outcomes.”

Pam Green, Basildon & Brentwood Alliance Director, Mid & South Essex Integrated Care Board.

“I value the support given to the newly formed Mid and South Essex Integrated Care Partnership by Hamelin Trust.

They have used their influence and networks to full effect, connecting the voluntary sector across the health and social care eco-system, and leading on the establishment of the muchneeded VCSE Alliance.

In this regard, Hamelin Trust has shown good system leadership, improving opportunities for all community members who receive services from charities such as their own.”

Jeff Banks, Director of Strategic partnerships, Mid and South Essex Integrated Care System.

Hamelin Trust hosts Women and Equalities Select Committee workshop.

Hamelin Trust Annual Report 2022/23

12

Strategic report

Environmental

We are committed to responsible carbon management and the efficient use of utilities. We understand that it is not only carbon emissions but also the use of water and plastics that affect our environment. To that end we have conducted energy surveys across all of our three sites and have put in place action plans to improve our efficient use of fuels, as well as explore potential alternative forms of energy to support our infrastructure.

In 2023/24 we will look at alternative travel and water usage, especially at the Gowlands site which has its own natural water supplies. Conscious of the requirement for staff to travel, we will look to implement car share and more localised recruitment as well as continued use of video conferencing to offset travel.

Hamelin Trust Annual Report 2022/23

13

Strategic report

Legal and Administrative Information

Trustees and Directors: Mr Graham Woodham (Chair) Mr David Firth Mrs Sheila Peskett Mr Simon Pitts Mr Tom Sterry MBE Mrs Sally Froment Mrs Vicky Waldon Mrs Collette Black (resigned December 2022) Chief Executive & Company Secretary: Mr Mark Watkins Company Number: 2650043 (England and Wales) Charity Number: 1004432 Registered Office: 19 Radford Crescent Billericay Essex, CM12 0DU Banker: National Westminster Bank PLC 29 East Walk Basildon Essex, SS14 1HD Auditors: Price Bailey LLP 3rd Floor, 24 Old Bond St, Mayfair, London W1S 4AP Legal Advisor: Mrs Ellen Petersen Fisher Jones Greenwood LLP 102 High Street Billericay Essex, CM12 9BY

Hamelin Trust Annual Report 2022/23

14

Strategic report

Trustees Responsibilities Statement

Trustees Responsibilities

The trustees (who are also directors of Hamelin Trust 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 trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, including the income and expenditure of the charitable group for that period. In preparing the financial statements, the trustees are required to:

The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time, the financial position of the charitable company, 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 company (and the group), and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

In so far as the trustees are aware:

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ In other jurisdictions.

The accounts have been prepared in accordance with the Companies Act 2006, the Charities Act and the new SORP under FRS 102.

Hamelin Trust Annual Report 2022/23

15

Strategic report

Structure, Governance & Management

The trustee board oversees the work of the charity and agrees strategic direction. The new structure is in place and allowing the full board to concentrate on strategic issues.

Trustees have a formal induction, which includes introductions to all services of the charity, in addition to a comprehensive induction pack. A trustee training log has now been implemented, furthermore, trustees access external courses dedicated to developing knowledge of their roles and responsibilities and at year end it is the intention of the board to conduct trustee appraisals.

The Chief Executive (CE) has the delegated operational responsibility for the day-to-day management of the organisation. The Senior Leadership Team (SLT) supports the CE in implementing charity strategy and delivery of business plans.

Objectives & Activities

Trustees and the SLT review the charity’s principal objects and strategy each year, capturing targets and objectives in annual business plans. Activities outlined in the plans ensure that the charity remains focused on stated charitable purpose and public benefit as well as delivering on the strategic goals. Trustees monitor performance against the operating plan regularly via the quarterly board meetings.

Each committee oversees a distinct aspect of the charity’s overall performance. The chair of each committee (structure outlined below) is responsible for holding the SLT to delivery of key performance indicators and highlighting identified risks and successes to the full board of trustees.

Governance structure

Board of Trustees Chair Graham Woodham

Finance, Audit, Risk, and Governance Committee Income Generation and Communications Committee Chair Tom Sterry MBE Chair Simon Pitts Trustee rep David Firth Trustee rep David Firth SLT reps Ru Watkins, Chris Debond SLT rep Andy Archer Care Committee People Committee Chair Sheila Peskett Chair Sally Froment Trustee rep Vicky Waldon Trustee rep Vicky Waldon SLT rep Shoenagh Mackay SLT rep Grace Osborne

Hamelin Trust Annual Report 2022/23

16

Strategic report

Financial review

The operating deficit delivered by the charity for the year ended 31st March 2023 on unrestricted fund income and expenditure is £447,173 (2022: £273,735).

The overall position for 2022/23 shows an operating deficit of £422,446 (2022: deficit of £289,081). However, this deficit is comprised of investment of £260,400 in the following areas; £161,000 in new senior management structure, £30,400 in workforce & restructuring and £69,000 in IT and service expansion. The charity is committed to reducing the operating deficit and developing its financial resilience over the next 24 months.

It is the policy of the trustees to ensure that all funds spent are for the purposes of promoting the relief of people who are autistic, or have a learning or physical disability.

Restricted funds are limited to the use for which they were given and cannot be spent until the project is available. Amounts in the restricted funds relate mainly to specific donations for equipment.

Designated Funds

Strategic funds have been earmarked by the trustees for particular future projects and these are detailed in note 10 to the accounts. The charity takes decisions on the timing of the actual commitment and spending of the funds in line with organisational priorities and cash flow considerations.

Part of the charity’s income is from charges made to a number of local authorities for care services provided, for example, the social care departments of Essex, Southend, Thurrock, the London Boroughs of Havering and Barking & Dagenham. Funding is also received from the NHS. Increasingly, the people we support, their carers and advocates are taking social care personal budgets as direct payments, which they commit to the services that Hamelin Trust provides. The charity continues to develop wider funding routes into new markets and also from non-statutory funders, enabling Hamelin Trust to further develop and deliver support and services across East Anglia.

The charity’s assets are the buildings, furniture, fixtures/fittings, and vehicles in daily use by the people the charity supports. Details and movements in fixed assets are set out in note 6.

The unrestricted funds are required to finance the fixed assets of the charity and to provide a working reserve for running the organisation. The trustees believe that this should be no less than three months of the general running costs where possible. As of 31st March 2023, the group had £1,749,292 unrestricted reserves of which £1,247,782 is free reserves. The free reserves are equivalent to 4 months general running costs based on current monthly expenditure.

Hamelin Trust Annual Report 2022/23

17

Strategic report

Risk

The charity continues to develop the risk matrix which has been agreed by the board. This process tracks risk at tactical and strategic levels through ongoing and relevant mitigation plans. Emerging risks are also examined, thus enabling the charity to be forward thinking.

Trustees regard the most significant risks to the organisation as follows:

Auditors

This report has been prepared in accordance with the special provisions within Part 15 of the Companies Act 2006 relating to small companies.

Approval

This report was approved by the board of directors and trustees on 14th November 2023 and signed on its behalf.

Hamelin Trust 19 Radford Crescent, Blllericay, Essex, CM12 ODU

____ Graham Woodham

Hamelin Trust Annual Report 2022/23 18

Independent auditor’s report to the members

Opinion

We have audited the financial statements of Hamelin Trust (the ‘parent charitable company’) and its subsidiary (the 'group') for the year ended 31 March 2023 which comprise of the Group Statement of Financial Activities, the Group and Parent Charitable Company Balance Sheet, the Group Cash Flow Statement and notes to the financial statements, including 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:

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 responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent charitable company 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

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group and parent charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Hamelin Trust Annual Report 2022/23

19

Independent auditor’s report to the members

Other information

The other information comprises the information included in the trustees’ annual report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information contained within the annual report. 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.

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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors’ 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:

Hamelin Trust Annual Report 2022/23

20

Independent auditor’s report to the members

Responsibilities of trustees

As explained more fully in the trustees’ responsibilities statement, the trustees (who are also the directors of the parent charitable company 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 group and parent charitable company’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 group or parent charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

We have been appointed auditor under the Companies Act 2006 and report in accordance with those Acts.

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 extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We gained an understanding of the legal and regulatory framework applicable to the Charitable Group and the sector in which it operates and considered the risk of the Charitable Group not complying with the applicable laws and regulations including fraud in particular those that could have a material impact on the financial statements. This included those regulations directly related to the financial statements, including financial reporting, and tax legislation. In relation to the operations of the Charitable Group this included compliance with the Charities Act 2011, Care Quality Commission, and Companies Act 2006.

Hamelin Trust Annual Report 2022/23

21

Independent auditor’s report to the members

The risks were discussed with the audit team and we remained alert to any indications of noncompliance throughout the audit. We carried out specific procedures to address the risks identified. These included the following:

Reviewing minutes of Board meetings, reviewing any correspondence with the Charity Commission, agreeing the financial statement disclosures to underlying supporting documentation, and enquiries of management and officers of the Charitable Group.

We have also reviewed the procedures in place for the reporting of any incidents to the Trustee Board including serious incident reporting of these matters as necessary with the Charity Commission.

Management override: To address the risk of management override of controls, we carried out testing of journal entries and other adjustments for appropriateness. We also assessed management bias in relation to the accounting policies adopted and in determining significant accounting estimates.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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 Auditors’ Report.

Hamelin Trust Annual Report 2022/23 22

Independent auditor’s report to the members

Use of our report

This report is made solely to the charitable company’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 charitable company’s members and its trustees 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 charitable company and the charitable company’s members as a body and the charitable company’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

____

Helena Wilkinson BSc FCA DChA (Senior Statutory Auditor)

For and on behalf of Price Bailey LLP Chartered Accountants Statutory Auditors

3rd Floor, 24 Old Bond St, Mayfair, London W1S 4AP

14 November 2023

Hamelin Trust Annual Report 2022/23 23

Consolidated statement of financial activities

For The Year Ended 31st March 2023 (Incorporating Income and Expenditure Account)
Notes Unrestricted Restricted Total Restated 2022
£ £ £ £
Income from:
Charitable activities
Fee income 3 2,181,688 - 2,181,688 1,785,931
Income from clients and other bodies 3 353,238 - 353,238 296,312
Other 3 231,240 42,519 273,759 218,723
Donations & legacies
Donations 3 24,195 - 24,195 17,863
Legacies 3 - - - 22,615
Income from investments
Interest on cash deposits 3,056 - 3,056 26,339
Total income 2,793,417 42,519 2,835,936 2,367,783
Expenditure on
Raising funds
Fundraising & publicity 99,662 99,662 45,148
Charitable activities
Adult resource centre & community support 867,992 - 867,992 699,461
Adult residential care 812,981 275 813,256 698,036
Adult respite care 1,176,202 17,480 1,193,682 972,555
Work experience & employment projects 245,845 20,940 266,785 227,730
Other 11,070 5,935 17,005 13,934
Total expenditure 4 3,213,752 44,630 3,258,382 2,656,864
Net (expenditure) (420,335) (2,111) (422,446) (289,081)
Unrealised (loss)/gain on investments (24,727) - (24,727) 9,966
Net movement in funds (445,062) (2,111) (447,173) (279,115)
Total funds b/fwd as previously stated 2,258,437 705,721 2,964,158 3,542,973
Prior year adjustment - - - (299,700)
Adjusted opening balance 2,258,437 705,721 2,964,158 3,243,273
Total funds carried forward 1,813,375 703,610 2,516,985 2,964,158

The Statement of Financial Activities also complies with the requirements for an income and expenditure account under the Companies Act 2006 and includes all gains and losses recognised in the year. All income and expenditure relates to continuing activities.

The comparative consolidated Statement of Financial Activities can be found on page 47 (note 18).

The attached notes on pages 27 to 47 form part of these accounts.

Hamelin Trust Annual Report 2022/23

24

Consolidated statement of financial activities

Balance sheet

(as at 31st March 2023)

2023 2023 2022 2022
Notes Group Parent Restated Group Parent
£ £ £ £
Fixed assets
Tangible fixed assets 6 1,892,082 1,734,072 1,919,425 1,760,876
Investments 7 985,239 985,241 1,009,966 1,009,968
2,877,321 2,719,313 2,929,391 2,770,844
Current assets
Debtors 8 297,649 452,987 402,809 571,040
Cash at bank and in hand 177,724 174,916 508,146 496,334
475,373 627,903 910,955 1,067,374
Creditors due within one year 9 (171,424) (165,950) (184,802) (182,676)
Net current assets 303,949 461,953 726,153 884,698
Creditors - amounts falling due after 9 (664,285) (664,285) (691,386) (691,386)
more than one year
Net assets 2,516,985 2,516,981 2,964,158 2,964,156
Funds
Restricted 10 703,610 703,610 705,721 705,721
Unrestricted
Designated 10 64,083 64,083 136,908 136,908
General 10 1,749,292 1,749,288 2,121,529 2,121,527
Total funds 2,516,985 2,516,981 2,964,158 2,964,156

These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.

The net movement in funds for the parent charity was a deficit of £464,684 (2022: deficit of £294,461).

Approved for issue by the Board of Trustees and signed on its behalf on the 14th November 2023.

…………………………………… Graham Woodham, Chair of the board of trustees.

Company registration number 02650043.

Hamelin Trust Annual Report 2022/23

25

Consolidated statement of financial activities

Consolidated cash flow statement

(for the year ended 31st March 2023)

Notes 2023 2022
£ £
Net cash flow from operating activities 1.1 (203,951) 108,551
Cash flows from investing activities
Payments to acquire fixed assets (74,796) (99,629)
Interest Received 3,056 26,339
Disposal of fixed assets 2,250 -
Payments to acquire investments - (1,000,000)
(Decrease)/Increase in cash before (273,441) (964,739)
financing activities
Cash flows from financing activities
Loan repayments (25,000) (29,285)
Loan interest paid (31,981) (19,391)
Change in cash and cash equivalents in (330,422) (1,013,415)
the reporting period 1.2
Cash and equivalents b/fwd 508,146 1,521,561
Change in cash and cash equivalents (330,442) (1,013,415)
during the year
Cash and equivalents c/fwd 177,724 508,146

The notes to the cash flow statement form part of this statement on page 27.

Hamelin Trust Annual Report 2022/23 26

Notes to the financial statements

(for the year ended 31st March 2023)

1.1 Cash flows from operating activities 2023 2022
£ £
Net (expenditure)/surplus for the year (422,446) (289,081)
Depreciation of tangible fixed assets 102,139 101,995
Decrease/(Increase) in debtors 105,160 309,000
Decrease in creditors (15,479) (6,415)
(Profit)/loss on sale of fixed assets (2,250) -
Interest received (3,056) (26,339)
Interest paid 31,981 19,391
Net cash generated from operating (203,951) 108,551
activities
1.2 Analysis of changes in cash and cash 2023 2022 Movement in
equivalents £ £ the year
Cash at bank and in hand net of overdraft 177,724 508,146 (330,422)
1.3 Analysis of changes in financing 2023 2022 Movement in
during the year £ £ t he year
Bank loan 696,229 721,229 (25,000)
696,229 721,229 (25,000)
1.4 Analysis of changes in net debt 2022 Cash flow 31st March 2023
£ £ £
Cash at bank and in hand net of overdraft 508,146 (330,422) 177,724
Debt due (721,229) 25,000 (696,229)
(213,083) (305,422) (518,505)

Hamelin Trust Annual Report 2022/23 27

Notes to the financial statements

1) Accounting policies

Company Information

Hamelin Trust is a private company limited by guarantee domiciled and incorporated in England and Wales. The registered office is 19 Radford Crescent, Billericay, Essex, CM12 0DU. The company number is 2650043 and charity number is 1004432.

1.1) Accounting conventions

The financial statements have been prepared in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). The company is a public benefit entity for the purposes of FRS 102 and a registered charity established as a company limited by guarantee and therefore has also prepared its financial statements in accordance with 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 (The FRS 102 Charities SORP), the Companies Act 2006 and Charities Act 2011.

Hamelin Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note(s).

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

The financial statements have been prepared under the historical cost convention with the exception of investments which is at revalued cost. The principal accounting policies adopted are set out below.

Basis of Preparation of Group Financial Statements

These financial statements consolidate the results of the charity, and its trading subsidiary on a line by line basis. A separate Statement of Financial Activities, or Income and Expenditure Account, for the charity itself is not presented because the charity has taken advantage of the exemptions afforded by section 408 of the Companies Act 2006.

The result of the charity, before consolidation, was a deficit of £429,662 (2022: deficit £263,769)

Hamelin Trust Annual Report 2022/23 28

Notes to the financial statements

1.2) Going concern

These financial statements are prepared on the going concern basis. The trustees have a reasonable expectation that the company will continue in operational existence for the foreseeable future. They are not aware of any uncertainties which would cause doubt on the company's ability to continue as a going concern for the 12 months following the approval of these financial statements.

The charity's strategy has been to close or restructure loss making services in order to return the charity into generating a surplus after several years of operating deficits.

Covid-19 continued to impact the charity in 2022/23 forcing the charity to continue with social distancing restrictions for far longer than other sectors. This has meant it has taken longer to get services back up towards full capacity and increasing parent/carer confidence that their loved one will be safe in a social environment again. We have linked staffing resources where possible to match demand and this has allowed the organisation to control costs in an efficient way.

1.3) Income

Income includes revenue from fees (from all sources), donations, hydrotherapy pool sessions (net of VAT) and proceeds from fund raising activities receivable in the period.

Fee income, income from clients and other bodies and other income is recognised in the period in which the services are provided.

Voluntary income, donations and legacies are accounted for as received by the charity.

Project income is recognised in the period in which the sale relates to.

Interest is recognised as received by the charity.

In accordance with FRS 102 and the Charities SORP (FRS 102), the economic contribution of general volunteers is not recognised in the accounts.

Hamelin Trust Annual Report 2022/23 29

Notes to the financial statements

1.4) Expenditure

Expenditure is recognised on an accruals basis as a liability as it is incurred and is reported as part of the expenditure to which it relates.

Costs are allocated on a direct basis where possible to specific services with support costs allocated on the basis of time spent on activities.

Costs of raising funds comprise the costs associated with attracting voluntary income and the costs of trading for fundraising purposes.

Support & Governance costs:

Support costs comprise those costs which are incurred directly in support of expenditure on the objectives of the charity and include governance costs, finance, and office costs. Support costs include irrecoverable VAT.

Support costs are allocated to each of the activities directly based on the proportion of costs against total expenditure.

Charitable expenditure comprises of those costs incurred by the charity in the delivery of its services.

1.5) Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation.

Depreciation is provided on tangible fixed assets at rates calculated to write off the cost of assets to their anticipated residual values evenly over their expected useful lives, on a straight line basis, as follows:

All assets over £1,000 are capitalised.

Investment properties are included within current assets at fair value with any changes in fair value recognised in the Statement of Financial Activities.

Hamelin Trust Annual Report 2022/23

30

Notes to the financial statements

1.6) Investments

The charity Hamelin Trust wholly owns the trading subsidiary Hamelin Trust Services Ltd and owns the £2 share capital invested in that entity.

Investments are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing bid market price, except for the shares in the trading subsidiary which are carried at cost.

The SOFA includes the net gains and losses arising on revaluation and disposal throughout the year.

The charity has funds invested in a multi-purpose charity investment fund which is managed by Cazanove and the value of the fund is revalued in the financial statements every year and the management fees are allocated within the SOFA.

1.7) Basic financial assets

The charity only has financial assets and liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their fair value as at the balance sheet date. All financial instruments of the charity are measured at cost with the exception of investments in the charity's portfolio, which are measured at fair value as at the balance sheet date using the closing bid market value with all realised and unrealised gains included in the statement of financial activities. The value of investments as well as their original cost is stated in note 7. Financial assets include investments in the portfolio, the bank balances, trade debtors, accrued income and other debtors but exclude prepayments and taxation. Financial liabilities include trade creditors, other creditors, accruals and deferred income but exclude social security and other taxes due.

Other financial assets

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Impairments of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. The impairment loss is recognised in profit or loss.

Hamelin Trust Annual Report 2022/23

31

Notes to the financial statements

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company's obligations are discharged, cancelled, or they expire.

1.8) Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9) Value Added Tax

From 1st April 2008 Hamelin Trust became registered for VAT, but due to the majority of its supplies being exempt from VAT it cannot recover VAT suffered on most of its core activities. The subsidiary is able to recover VAT and expenditure is shown as net of VAT. All expenditure is appropriately consolidated in the group Statement of Financial Activities.

Hamelin Trust Annual Report 2022/23 32

Notes to the financial statements

1.10) Pension contributions

The charity makes contributions to a defined contribution pension scheme. Contributions are charged to the statement of financial activities as they become payable in accordance with the rules of the scheme. The contributions to the scheme are all unrestricted.

1.11) Fund accounting

Funds held by the charity are either:

2) Significant judgements & estimates

In preparing financial statements it is necessary to make certain judgements, estimates and assumptions that affect the amounts recognised in the financial statements. The estimates and associated assumptions are based on historical experience and other facts that are considered to be relevant.

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 revision and future periods, or if the revision affects current and future periods.

In the view of the trustees in applying the accounting policies adopted, the only source of estimation uncertainty is the useful economic life of tangible fixed assets, which is sensitive to changes in the useful economic lives and residual value of the assets. These are reassessed annually to reflect current estimates, based on technological advancements, future investments, economic utilisation and the physical condition of the assets.

Hamelin Trust Annual Report 2022/23 33

Notes to the financial statements

3) Income summary
2023 2023 2023 2002
Unrestricted Restricted Total Total
£ £ £ £
Income analysis:
Charitable activities:
Primary fee income 2,173,398 - 2,173,398 1,779,559
Mobility income 8,290 - 8,290 6,372
Total fee income 2,181,688 - 2,181,688 1,785,931
2022 comparative figures of £1,785,931 is all
unrestricted income.
Project attendance income 353,238 - 353,238 296,312
Total income from clients and other bodies 353,238 - 353,238 296,312
2022 comparative figures of £296,312 is all
unrestricted income.
Other charity income 231,240 42,519 273,759 218,723
Total other income 231,240 42,519 273,759 218,723
2022 comparative figures of £218,723 is all
unrestricted income
Donations & legacies 24,195 - 24,195 40,478
2022 comparative figures include £40,478 is all
unrestricted income.

Hamelin Trust Annual Report 2022/23 34

Notes to the financial statements

4) Expenditure summary
Direct Costs Support 2023 Total Direct Costs Support 2022 Total
£ £ £ £ £ £
Total expenditure analysis:
Raising funds
Fundraising & publicity - 99,662 99,662 - 45,148 45,148
Total raising funds - 99,662 99,662 - 45,148 45,148
Charitable activities
Adult resource centre & community 846,801 21,191 867,992 677,398 22,063 699,461
support
Adult residential care 799,495 13,761 813,256 683,708 14,328 698,036
Adult respite care 1,175,052 18,630 1,193,682 953,157 19,398 972,555
Work experience & employment 259,447 7,338 266,785 220,090 7,640 227,730
projects
Other 17,005 - 17,005 13,934 - 13,934
Total charitable activities 3,097,800 60,920 3,158,720 2,548,287 63,429 2,611,716
Total expenditure 3,097,800 160,582 3,258,382 2,548,287 108,577 2,656,864
Net income is stated after 2023 2022 2,964,156 2,964,156
charging: £ £ 2,964,156
Depreciation 102,139 108,727
Audit fees 14,742 14,385
Non audit fees - 1,299
Interest on loan 31,981 19,391

Hamelin Trust Annual Report 2022/23 35

Notes to the financial statements

5) Staff costs, trustee remuneration & expenses and the cost of key personnel

2023 2023 2022 2022
Group Parent Group Parent
£ £ £ £
Wages and salaries 2,120,773 2,115,317 1,796,881 1,791,849
Redundancy costs (3 individuals) 28,846 28,846 - -
Social security costs 161,031 160,776 119,529 119,295
Pension contributions 38,198 38,119 30,932 30,859
Total 2,348,848 2,343,058 1,947,342 1,942,003
The average number of staff employed by the
charity during the year was as follows: 2023 2022
Direct charitable work 106 104
Administrative 7 6
Total 113 110

Key management personnel include the trustees, Chief Executive and the Senior Leadership Team. The total employee benefits of the charity's key management personnel including employer national insurance costs were £352,402 (2022: £178,264). The senior management team comprises of Chief Executive, Director of Income Generation & Communications, Director of People, Associate Director of Finance & Associate Director of Care.

Volunteers play a key role in helping the charity deliver its objectives. The staff costs and numbers do not include any adjustment for the work carried out by volunteers.

2023 2022
Employees who received an annual salary
between £60,000 and £70,000 1 -
Employees who received an annual salary 1 -
between £70,000 and £80,000

Hamelin Trust Annual Report 2022/23 36

Notes to the financial statements

6) Tangible fixed assets
Freehold Leasehold Vehicles & Fixtures &
Group premises premises equipment fittings Total
£ £ £ £ £
Cost
At 1st April 2022 2,358,962 382,649 624,577 551,030 3,917,218
Additions - 37,248 - 37,548 74,796
Disposals - - (95,985) - (95,985)
At 31st March 2023 2,358,962 419,897 528,592 588,578 3,896,029
Depreciation
At 1st April 2022 655,727 313,180 591,744 437,142 1,997,793
Charge for year 43,286 5,824 26,229 26,800 102,139
Disposals - - (95,985) - (95,985)
At 31st March 2023 699,013 319,004 521,988 463,942 2,003,947
Net book value
At 31st March 2023 1,659,949 100,893 6,604 124,636 1,892,082
At 1st April 2022 - Restated 1,703,235 69,469 32,833 113,888 1,919,425
Parent 2,964,156
Freehold
premises		 2,964,156
Leasehold
premises		 2,964,156
Vehicles &
equipment		 2,964,156
Fixtures &
fittings		 2,964,156
Total
£ £ £ £ £
Cost
At 1st April 2022 2,202,141 382,649 558,626 482,867 3,626,283
Additions - 37,248 - 37,548 74,796
Disposals - - (95,985) - (95,985)
At 31st March 2023 2,202,141 419,897 462,641 520,415 3,605,094
Depreciation
At 1st April 2022 655,723 313,180 525,793 370,710 1,865,406
Charge for year 43,286 5,824 26,229 26,261 101,600
Disposals - - (95,985) - (95,985)
At 31st March 2023 699,009 319,004 456,037 396,971 1,871,021
Net book value
At 31st March 2023 1,503,132 100,893 6,604 123,444 1,734,073
At 1st April 2022 - Restated 1,546,418 69,469 32,833 112,157 1,760,876

Hamelin Trust Annual Report 2022/23

37

Notes to the financial statements

7) Investments

Listed 2023 2023
investment Cash Group Parent
£ £ £ £
Investment in subsidiary - 2
Other listed investments:
At 1 April 2022 934,640 75,326 1,009,966 1,009,966
Acquisitions at cost - - - -
Investment management fees - (2,936) (2,936) (2,936)
Unrealised (losses)/gains in the year (21,791) - (21,791) (21,791)
At 31st March 2023 912,849 72,390 985,239 985,241
Listed 2022 2022
investment Cash Group Parent
£ £ £ £
Investment in subsidiary - 2
Other listed investments:
At 1 April 2021 - -
Acquisitions at cost 965,457 34,543 1,000,000 1,000,000
Investment management fees - - - -
Unrealised (losses)/gains in the year 9,966 - 9,966 9,966
At 31 March 2022 975,423 34,543 1,009,966 1,009,968

The charitable company controls one subsidiary. Hamelin Trust Services Limited, company number 02544279, is registered in England and Wales.

An investment of £2 is held by Hamelin Trust in Hamelin Trust Services Limited. This represents the cost of acquiring the whole of the ordinary share capital of the company. Hamelin Trust Services Limited is used for non-primary purpose trading activities.

The results of Hamelin Trust Services Limited are consolidated into the group financial statements. Available profits are distributed to the charitable company. See note 13 for details.

Hamelin Trust Annual Report 2022/23 38

Notes to the financial statements

8) Debtors

2023 2023 2022 2022
Group Parent Group Parent
£ £ £ £
Trade debtors 227,803 227,803 217,238 217,238
Other debtors 12,886 12,726 82,785 81,933
Prepayments 56,960 56,960 102,786 102,786
Owed by Trading Subsidiary - 6,885 - 15,346
Loan to Trading Subsidiary - 148,613 - 153,737
Total 297,649 452,987 402,809 571,040

All amounts shown under debtors fall due for payment within one year except the amount owed by trading subsidiary of £148,613 (2022: £153,737). This debt is under formal loan agreement secured by first legal charge over the freehold property owed by the subsidiary company.

Interest is charged on the loan at 2% per annum. The loan is repayable by monthly instalments over a period of 25 years ending in October 2045. £5,227 (2022: £5,124) is due within one year with the balance of £143,386 (2022: £148,613) being due in more than one year.

9) Creditors

2023 2023 2022 2022
Group Parent Group Parent
£ £ £ £
Amounts falling due within one year
Bank loans 31,944 31,944 29,843 29,843
Trade creditors 46,440 46,097 68,365 64,186
Other creditors 61,381 61,381 58,365 58,365
Corporation tax provision 2,131 - - -
Accruals 29,528 26,528 28,229 25,029
Owed to Trading Subsidiary - - - 5,253
Total 171,424 165,950 184,802 182,676
Amounts falling due after more than one year
Bank loan 664,285 664,285 691,386 691,386
Total 664,285 664,285 691,386 691,386
Analysis of loans
Debt due within one year 31,944 31,944 29,843 29,843
Between one and two years 32,448 32,448 31,944 31,944
Between two and five years 203,524 203,524 203,524 203,524
Due after five years 428,313 428,313 455,918 455,918

Other creditors include £37,393 (2022: £35,429) in respect of taxation and social security costs.

The bank facilities are secured by first legal charges over the freehold property owned by the charity, and a debenture over all assets of the charity. Interest is charged on the loan at 2.5% per annum above base rate.

Hamelin Trust Annual Report 2022/23

39

Notes to the financial statements

10) Reserves

It is the policy of the trustees to ensure that all of the funds spent are for the purposes of promoting the relief of people of all ages who have learning disabilities and/or physical disability and/or sensory impairment and/or are suffering mental distress.

Restricted Funds are limited to the use for which they were given.

Designated Funds have been earmarked by the trustees for a particular future project.

The Unrestricted Funds are required to supply the fixed assets of the charity and to provide a working reserve for running Hamelin Trust.

Balance brought Balance carried
Movements on group reserves - 2023 forward 1/4/22 Income Expenditure forward 31/3/23
£ £ £ £
Designated funds 136,908 - 72,825 64,083
Unrestricted funds 2,121,529 2,793,417 3,165,654 1,749,292
Restricted funds:
Radford Crescent Facility 231,450 42,519 24,460 249,509
Hamelin House 38,618 - - 38,618
Sutton Bridge Farm 215,133 - 7,154 207,979
Hydropool 192,271 - 10,326 181,945
Hamelin Trust projects 26,324 - 2,415 23,909
Bungalow 1,925 - 275 1,650
Total restricted funds 705,721 42,519 44,630 703,610
Total 2,964,158 2,835,936 3,283,109 2,516,985
Balance brought Balance carried
Movements on group reserves - 2022 forward 1/4/21 Income Expenditure forward 31/3/22
£ £ £ £
Designated funds 190,556 40,250 93,898 136,908
Unrestricted funds 2,319,966 2,337,499 2,535,936 2,121,529
Restricted funds:
Radford Crescent Facility 237,878 - 6,428 231,450
Hamelin House 38,618 - - 38,618
Sutton Bridge Farm 222,287 - 7,154 215,133
Hydropool 202,596 - 10,325 192,271
Hamelin Trust projects 29,172 - 2,848 26,324
Bungalow 2,200 - 275 1,925
Total restricted funds 732,751 - 27,030 705,721
Total 3,243,273 2,377,749 2,656,864 2,964,158

Hamelin Trust Annual Report 2022/23 40

Notes to the financial statements

Balance brought Balance carried
Movements on parent reserves - 2023 forward 1/4/22 Income Expenditure forward 31/3/23
£ £ £ £
Designated funds 136,908 - 72,825 64,083
Unrestricted funds 2,121,527 2,748,881 3,121,120 1,749,288
Restricted funds:
Radford Crescent Facility 231,450 42,519 24,460 249,509
Hamelin House 38,618 - - 38,618
Sutton Bridge Farm 215,133 - 7,154 207,979
Hydropool 192,271 - 10,326 181,945
Hamelin Trust projects 26,324 - 2,415 23,909
Bungalow 1,925 - 275 1,650
Total restricted funds 705,721 42,519 44,630 703,610
Total 2,964,156 2,791,400 3,238,575 2,516,981
Balance brought Balance carried
Movements on parent reserves - 2022 forward 1/4/21 Income Expenditure forward 31/3/22
£ £ £ £
Designated funds 190,556 40,250 93,898 136,908
Unrestricted funds 2,319,966 2,311,445 2,509,884 2,121,527
Restricted funds:
Radford Crescent Facility 237,878 - 6,428 231,450
Hamelin House 38,618 - - 38,618
Sutton Bridge Farm 222,287 - 7,154 215,133
Hydropool 202,596 - 10,325 192,271
Hamelin Trust projects 29,172 - 2,848 26,324
Bungalow 2,200 - 275 1,925
Total restricted funds 732,751 - 27,030 705,721
Total 3,243,273 2,351,695 2,630,812 2,964,156

Hamelin Trust Annual Report 2022/23 41

Notes to the financial statements

The designated and restricted funds are allocated between specific projects, as follows:

Parent & Group Parent & Group Parent & Group Parent & Group
Designated Restricted Designated Restricted
funds 2023 funds 2023 funds 2022 funds 2022
£ £ £ £
Radford Crescent Facility 47,572 249,509 115,621 231,450
Hamelin House - 38,618 - 38,618
Outreach - - 466 -
Sutton Bridge Farm 494 207,979 494 215,133
Hydro Pool 346 181,945 346 192,271
Exchange 5,710 - 8,595 -
Hamelin Trust Projects 5,607 23,909 5,607 26,324
Bungalow 4,354 1,650 5,779 1,925
Total 64,083 703,610 136,908 705,721

Purposes of restricted funds:

Radford Crescent Facility: Restricted fixed assets to help the charity meet and deliver its charitable aims & objectives. Hamelin House: Restricted funding provided to improve equipment and vehicles to support the service delivery. Sutton Bridge Farm: Restricted fixed assets to support the service delivery.

Hydropool: Restricted fixed asset & funding to cover maintenance and upgrade costs or service. Hamelin Trust Projects: Restricted fixed assets to support the service delivery. Bungalow: Restricted fixed assets to support the service delivery.

Purposes of designated funds:

Radford Crescent Facility: For the future development of ICT infrastructure, strategic development and equipment replacement. Outreach: For general equipment and activity equipment.

Sutton Bridge Farm: For Gowlands general equipment and activity equipment. Exchange: For Exchange computer equipment and sensory equipment. Hamelin Trust Projects: For tools & equipment for projects. Hydropool: For general running and maintenance of the pool Bungalow: For Bungalow equipment.

Hamelin Trust Annual Report 2022/23

42

Notes to the financial statements

Analysis of group fund balan ces between net assets:

Total Restricted Unrestricted
2023 2023 2023
£ £ £
Tangible fixed assets
Freehold premises 1,659,949 602,570 1,057,379
Other 232,133 25,559 206,574
Investments 985,239 - 985,239
Current assets 475,373 75,481 399,892
Current liabilities (171,424) - (171,424)
Long term liabilities (664,285) - (664,285)
Total 2,516,985 703,610 1,813,375
Total Restricted Unrestricted
2022 2022 2022
£ £ £
Tangible fixed assets
Freehold premises 1,703,235 625,985 1,077,250
Other 216,190 28,249 187,941
Investments 1,009,966 - 1,009,966
Current assets 910,955 51,487 859,468
Current liabilities (184,802) - (184,802)
Long term liabilities (691,386) - (691,386)
Total 2,964,158 705,721 2,258,437

Hamelin Trust Annual Report 2022/23 43

Notes to the financial statements

Analysis of parent company fund balances between net assets:

Total Restricted Unrestricted
2023 2023 2023
£ £ £
Tangible fixed assets
Freehold premises 1,503,132 602,570 900,562
Other 230,940 25,559 205,381
Investments 985,241 - 985,241
Current assets 627,903 75,481 552,422
Current liabilities (165,950) - (165,950
Long term liabilities (664,285) - (664,285)
Total 2,516,981 703,610 1,813,371
Total Restricted Unrestricted
2022 2022 2022
£ £ £
Tangible fixed assets
Freehold premises 1,546,418 625,985 920,433
Other 214,458 28,249 186,209
Investments 1,009,968 - 1,009,968
Current assets 1,067,374 51,487 1,015,887
Current liabilities (182,676) - (182,676)
Long term liabilities (691,386) - (691,386)
Total 2,964,156 705,721 2,258,435

11) Trustees’ remuneration

One trustee had expenses for travel reimbursed during the year amounting to £27 (2022: £Nil). No other trustees received any remuneration, other employment benefits or expenses during the financial year (2022: £nil).

12) Pension costs

The charity operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charity in a fund administered by Standard Life plc. The pension costs represent contributions payable by the charity for pension benefits, which amounted to £1,032 (2022 - £980). The charity also operates a 2nd pension scheme through NOW Pensions as part of the auto enrolment scheme and the contributions payable by the charity amounted to £37,166 (2022 - £29,952). £17,506 (2022 - £16,247) of pension contributions are being held in current liabilities.

Hamelin Trust Annual Report 2022/23 44

Notes to the financial statements

13) Results of related entities

Company Information

Hamelin Trust Services Limited is a limited company domiciled and incorporated in England and Wales. The registered office is 19 Radford Crescent, Billericay, Essex, CM12 0DU, and registered company number is 02544279.

Hamelin Trust Services Limited which is incorporated in the UK, and is wholly owned by Hamelin Trust, operates as a registered provider of social housing. The taxable profits of the company are donated directly to Hamelin Trust. A summary of the trading results is shown below. There are no material changes in the operating costs from those incurred last year.

Total 2023 Total 2022
Summary profit and loss account £ £
Turnover 41,400 41,400
Gross Profit 41,400 41,400
Staff costs (5,790) (5,339)
Other administration costs (15,968) (20,715)
19,642 15,346
Corporation tax provision (2,131) -
Amount Gift Aided to Hamelin Trust (17,511) (15,346)
Retained in connected company - -
The assets and liabilities of the company are:
Fixed assets 158,010 158,549
Current assets 2,966 17,917
Creditors: amounts falling due within one year (17,587) (27,850)
Creditors: amounts falling due in more than one year (143,386) (148,613)
Total net assets 3 3
Aggregate share capital and reserves 3 3

Hamelin Trust Annual Report 2022/23 45

Notes to the financial statements

14) Related parties

Detailed here are the related party transactions between the charitable company and the trading subsidiary Hamelin Trust Services Limited:

2023 2022
£ £
Cost recharged to HTS Ltd 10,790 10,339
Loan interest received from HTS Ltd 3,028 3,129
Gift aid transfer 17,511 15,346

15) Membership

The company is limited by guarantee and does not have share capital. Each member has guaranteed a maximum of £1 in the event that the company is wound up is 8 (2022 - 9).

16) Financial instruments

2023 2022
Summary profit and loss account £ £
Company carrying amount of financial assets
Debt instruments measured at amortised cost 446,102 551,796
Company carrying amount of financial liabilities
Measured at amortised cost 832,235 874,062
Group carrying amount of financial assets
Debt instruments measured at amortised cost 302,876 383,565
Group carrying amount of financial liabilities
Measured at amortised cost 830,177 876,188

17) Prior period adjustment - fixed assets

The trustees have determined the gift in kind for the Bungalow property should be derecognised. The gift in kind has been shown in the consolidated accounts but are not included in the parent charity accounts. As such the accounts have been restated to derecognise the transfer of gift from the consolidated accounts as well as the associated depreciation accumulated in prior periods. There is no change to the parent charity accounts.

The gift transfer value was for £333,000 and the accumulated depreciation was £39,960.

In the restated SOFA in note 18 we have included an additional £6,660 for depreciation within the Adult residential care expenditure and we have included a prior year adjustment of £293,040. This meant that the restricted fund balance of £1,032,451 previously stated had reduced by £293,040 to £739,411 as opening balance as at 1st April 2021. This meant that total funds of £3,542,973 previously stated had reduced by £293,040 to £3,249,933 as opening total funds as at 1st April 2021.

The restated balances as at 31 March 2022 for restricted funds are £705,721 & total funds are £2,964,158.

Hamelin Trust Annual Report 2022/23

46

Notes to the financial statements

18) Comparative statement of financial activities

Restated
Income from Unrestricted Restricted total 2022
£ £ £
Charitable activities
Fee income 1,785,931 - 1,785,931
Income from clients and other bodies 296,312 - 296,312
Other 218,723 - 218,723
Donations & legacies
Donations 17,863 - 17,863
Legacies 22,615 - 22,615
Other trading activities
Charity Shop Income - - -
Income from investments
Interest on cash deposits 26,339 - 26,339
Total income 2,367,783 - 2,367,783
Restated
Expenditure on Unrestricted Restricted total 2022
£ £ £
Raising funds
Fundraising & publicity 45,148 - 45,148
Charity Shop Expenditure - - -
Charitable activities
Children’s residential respite care - - -
Adult resource centre and community support 699,461 - 699,461
Adult residential care 697,761 275 698,036
Adult respite care 955,075 17,480 972,555
Work experience and employment projects 224,883 2,847 227,730
Other 7,506 6,428 13,934
Total expenditure 2,629,834 27,030 2,656,864
Net income/(expenditure) (262,051) (27,030) (289,081)
Unrealised gains on investments 9,966 - 9,966
Net movement in funds (252,085) (27,030) (279,115)
Total funds b/fwd as previously stated 2,510,522 1,032,451 3,542,973
Prior year adjustment - (299,700) (299,700)
Adjusted opening balance 2,510,522 739,411 3,243,273
Total funds carried forward 2,258,437 705,721 2,964,158

Hamelin Trust Annual Report 2022/23

47