WILLOWBROOK HOSPICE
Annual Report 2020/21
The Best Care, Delivered with Compassion for our Community
on our Wards Together we are Willowbrook “Support, Fun, Warmth and Laughter” (Patients) tac
Registered Charity Number: 1020240
REPORT OF THE TRUSTEES AND CONSOLIDATED ACCOUNTS 2020/21
Index
----- Start of picture text -----
CHAIRMAN’S STATEMENT 4
REFERENCE AND ADMINISTRATIVE DETAILS 5
STRUCTURE, GOVERNANCE AND MANAGEMENT 6
TRUSTEE APPOINTMENT RECORD 6
TRUSTEE ASSURANCE GROUPS 7
OBJECTIVES AND ACTIVITIES 9
PUBLIC BENEFIT 9
TRUSTEE REPORT 10
• ACHIEVEMENTS AND PERFORMANCE IN 2020/21 10
• FINANCIAL REVIEW 17
AUDITED ACCOUNTS 21
• NOTES TO THE ACCOUNTS 28-45
APPENDIX – ORGANISATIONAL CHART 46
----- End of picture text -----
The Trustees are pleased to present their report with the financial statements of the charity for the year ending 31 March 2021.
STATEMENT FROM OUR PATRON
“This last year has undoubtedly been a challenge for everyone but especially for small charities across the country. In my work as a journalist, I have been impressed to see how communities have come together to support these charities during the pandemic and this certainly holds true across St Helens and Knowsley in their unwavering support of Willowbrook Hospice. To see how they have worked so hard to enable Willowbrook to continue delivering its much needed services has been very pleasing.
I’m confident that with the ongoing hard work of the staff and volunteers together with this huge support from the community, Willowbrook will not just survive but thrive. I’m proud to be involved with such an outstanding organisation.”
Roger Johnson Journalist and broadcaster
3
CHAIRMAN’S STATEMENT
In last year’s Annual Report, my Chairman’s message began by suggesting that the theme for the year’s report ‘should be one of celebration’, as a result of all the wonderful things that had happened for Willowbrook in the preceding 12 months. This mood of celebration though was brought to a sudden halt with the arrival of the Covid-19 pandemic; something that clearly was to impact severely on everyone but not least on our Willowbrook community. Twelve months on and reflecting on the year, I’m pleased to report that Willowbrook still has much to celebrate.
On the announcement of the national lockdown, our Executive Management Team acted swiftly to not only secure Willowbrook’s finances but also the long-term employment for our staff colleagues across the hospice. We switched some of our key services to online and set up virtual communication options for our patients. With the cessation of our retail and fundraising opportunities, we launched an online appeal, asking our community to continue to support us – and you did!
I am still overwhelmed by the level of support shown to Willowbrook during this last year; from families raising funds through outdoor cul-de-sac quizzes to Johnny Vegas driving to Yorkshire to collect PPE for our nurses and doctors, companies donating iPads for patient use and even one man just calling in to give us his own iPad as he didn’t use it! These heart-warming stories of last year will be retold many times as we all individually reflect on the impact of the pandemic on us and our friends and families.
As we progressed through 2020, it became clear that this outpouring of support for Willowbrook was not going to let up. Our community demonstrated this with ongoing fundraisers, support from features in the local newspapers, television and radio helping the hospice to continue delivering our outstanding services to those who needed us.
I also wish to thank our colleagues at Hospice UK who, with their lobbying of the government, secured crucial ongoing funding for hospices across the country. These additional funds, our community of supporters and the dedication of all our staff – whether on furlough or still in the workplace – together with our committed volunteers have ensured that as we emerge from the pandemic, Willowbrook remains stronger and ready to move forward embracing the postpandemic opportunities that lie ahead.
Together, we have learned a lot this last year and realised that in line with our current strategy, we can truly ‘reach out’ into our community. As we enter our 25th year, we have stronger local partnerships and our new Compassionate Neighbours initiative has launched providing wider care and support to people in their homes. We have plans to develop and improve our inpatient unit, making it more suitable for a 21st century hospice and overall, ensure that as many people as possible will benefit from Willowbrook’s care across our communities of St Helens and Knowsley.
Working closely with my Board of Trustee colleagues, as we move into this next year, I want to thank everyone who gave their time and commitment to ensure Willowbrook’s priorities remain the same; continuing to provide outstanding care for the people in our communities and ensuring the survival and long-term sustainability of the hospice.
Please stay safe and well over the next 12 months and my best wishes to you all.
Alan J Chick JP DL Chairman of the Board of Trustees
4
REFERENCE AND ADMINISTRATIVE DETAILS
The Trustees are pleased to present their strategic report and accounts of the charity for the year ended 31 March 2021. The accounts have been prepared in accordance with the Accounting and Reporting by Charities: Statement of Recommended Practice (SORP) 2015 and are in accordance with the Companies Act (2006) and relevant accounting standards.
Charity name: Willowbrook Hospice Charity number: 1020240 Company number: 2808633 Executive Management Team: Clinical Director and Chief Officer: Mrs Chris Haywood Medical Director: Dr Paula Powell Corporate Director: Mr Alun Owen Registered Office: Portico Lane Prescot Merseyside L34 2QT Auditors: Livesey Spottiswood Chartered Accountants & Registered Auditors 17 George Street St Helens Merseyside Bankers: National Westminster Bank plc PO Box 25 5 Ormskirk Street St Helens Merseyside WA10 1DR
5
STRUCTURE, GOVERNANCE AND MANAGEMENT
DIRECTORS AND TRUSTEES
The directors of this charitable company (Willowbrook Hospice) are its trustees for the purpose of charity law and throughout this report are collectively referred to as the Trustees.
The Trustees serving during the year and since the year end were as follows:
Dr K Beeby Mr K Gallimore Mrs S Carberry Dame E Inglesby-Burke Mr A Chick (Chairman) Ms M Simmonds Mr Ian Craig (from 6/7/20) Mr K Stringer Mr Jon Dobson (from 6/7/20) Dr M G Van Dessel Mr Steven Fairhurst (from 6/7/20) Cllr. Mr Frank Walsh
TRUSTEE APPOINTMENT RECORD
Trustees
----- Start of picture text -----
Record of appointment and Date of
re-election of Trustees Appointment
Year Ending 31 March 2021 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Dr Karen Beeby 27/09/2007 R R R R
Sarah Carberry 26/09/2019 /////////////////////////////////////////////////////////////////////////////////////////// A
Alan Chick (Chairman) 01/08/1998 R R R R
Ian Craig 06/07/2020 //////////////////////////////////////////////////////////////////////////////////////////////////// A
Jonathan Dobson 06/07/2020 //////////////////////////////////////////////////////////////////////////////////////////////////// A
Kevin Gallimore 19/03/2015 ////////////////////////////////////////////////////// A R R
Stephen Fairhurst 06/07/2020 //////////////////////////////////////////////////////////////////////////////////////////////////// A
Elaine Inglesby 29/10/2009 A R R R
Melanie Simmonds 29/09/2016 ////////////////////////////////////////////////////////////// A R
Ken Stringer 02/11/1995 R R R R
Dr M G Van Dessel 22/05/2014 //////////////////////////////////////////// A R R
Frank Walsh 27/09/2018 ///////////////////////////////////////////////////////////////////////////////// A R
----- End of picture text -----
Key: A = Appointed R = Re-election
In accordance with the Articles of Association, at the Annual General Meeting the Trustees retire in rotation. However, if eligible for re-election, this will be confirmed at the AGM.
6
TRUSTEE ASSURANCE GROUPS
----- Start of picture text -----
FINANCE HUMAN DIGITAL AND CLINICAL INCOME
GROUP RESOURCES TECHNOLOGY ASSURANCE STEERING
(HR) GROUP GROUP GROUP GROUP
(from September
2020)
----- End of picture text -----
| FINANCE GROUP |
HUMAN RESOURCES (HR) GROUP |
DIGITAL AND TECHNOLOGY GROUP (from September 2020) |
CLINICAL ASSURANCE GROUP |
INCOME STEERING GROUP |
|---|---|---|---|---|
| Melanie Simmonds (Chair) Alan Chick Ken Stringer Karen Beeby In attendance: Chris Haywood Clinical Director Dr Paula Powell Medical Director Lesley Sephton Finance Manager Alun Owen Corporate Director |
Ken Stringer (Chair) Alan Chick Jon Dobson (from July 2020) In attendance: Chris Haywood Clinical Director Danielle Pfeiffer HR Manager Alun Owen Corporate Director |
Ian Craig (Chair) Steven Fairhurst In attendance: Chris Haywood Clinical Director Alun Owen Corporate Director Andrew Appleton Estates and Facilities Manager Kelly De Souza Outreach Services Manager |
Dr Michael Van Dessel_(Chair) Alan Chick Elaine Inglesby Dr Karen Beeby Sarah Carberry In attendance: Dr Paula Powell _Medical Director Chris Haywood Clinical Director Margaret McConaghy Inpatient Services Manager Kelly De Souza Outreach Services Manager |
Frank Walsh (Chair) Alan Chick Steven Fairhurst (from July 2020) In attendance: Dr Paula Powell Medical Director Alun Owen Corporate Director Stephen Carroll Corporate Business Manager Jane Brown (advisor) Wendy Spencer (advisor) |
7
Governing Document
The company is governed by its Memorandum and Articles of Association.
The company is limited by guarantee, whereby every member of the company undertakes to contribute to the assets of the company in the event of winding up, while they are members or within one year after they cease to be a member, for payment of the debts and liabilities of the company contracted before they cease to be members, such amounts as may be required not exceeding £1.
Appointment of Trustees
The Trustees who have served during the year are set out on page 6.
The Trustees are appointed by the members of the Company and every three years each trustee retires by rotation but may offer themselves for re-election in accordance with the Articles of Association.
As from 2017 – after three consecutive terms (totalling 9 years), a trustee must ‘step down’ for at least one year before being eligible for potential re-election.
Trustee Induction and Training
The Trustees undergo an induction to brief them on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association, the committee and decision making processes, the business plan and recent financial performance of the charity. During this induction they meet key employees and other trustees. Trustees are encouraged to attend appropriate external events where these will facilitate the undertaking of their role and provide additional knowledge and information.
Organisation
The Board of Trustees governs the Charity. The Board usually meets bimonthly (monthly during much of 2020/21) to manage the charity’s affairs and receiving reports from the Assurance sub-groups, details of which are set out on page 7. All operational activities are carried out by the Executive Management Team which has the delegated authority, within terms of delegation approved by the Trustees, to carry out these matters. Within the Executive Management Team, there is also a nominated ‘Chief Officer’ appointed by the Board.
Key Management Personnel
The Trustees consider the key management personnel to be the Executive Management Team. During the time applicable to this report, the remuneration of the key management personnel was set in reference to the ‘Willowbrook Hospice – Agenda for Change’ policy which is an adaptation of the ‘NHS Agenda for Change’ policy. All salaries – and any changes – are always subject to affordability.
Risk Management
The Trustees consider the major strategic, business and operational risks that the charity faces each year when considering budgets and business plans. Systems have been developed and put in place to monitor and control these risks to mitigate any impact that the risks may have in the future.
8
OBJECTIVES AND ACTIVITIES
The objectives of the charity are to:
-
A. provide free, specialist palliative care to patients through the expertise of our multi-professional team;
-
B. provide this care to those who have need of it and are referred by their Healthcare Professional.
The principal activity of the subsidiary company, Willowbrook Hospice Trading Company Limited is to operate our portfolio of Charity Shops for the benefit of Willowbrook Hospice.
There have been no material changes in policy or objectives throughout the period.
The strategies employed to achieve the charity’s objectives are to:
-
establish, maintain and operate a hospice for the reception and care of patients
-
provide medical or other treatment and attention for such patients through our in-patient, out-patient and day therapy services of the hospice
-
ensure that the patient is the focus of our attention from the moment they arrive with us
-
help each patient live with dignity and to achieve and regain the best quality of their lives, where possible
-
offer a support system that helps patients live as actively and positively as possible before death
-
offer a support system to help the family and friends cope during the patient’s illness and in their own bereavement
These key strategies will be achieved by:
-
Maintaining and improving the quality of care provided by us and by others.
-
Engaging with our community to strengthen and develop partnerships, allowing us to extend our ‘reach beyond the hospice walls’.
PUBLIC BENEFIT
-
The charitable aim of Willowbrook Hospice has been to help all St Helens and Knowsley patients and the people close to them at the end of their life. This is achieved by enabling access to the best Palliative Care, most appropriate to their need.
-
Patient referrals have been made by Healthcare professionals and accepted according to those in most need of our clinical care. Services have been delivered free of charge to any patient from St Helens and Knowsley who is in need of our services.
-
The hospice is regulated by the Care Quality Commission which has approved the hospice to care for patients over the age of 18.
-
Our aim is to enhance the quality of life for each individual throughout all stages of their illness.
-
Individual needs are continually re-assessed to ensure that care is ‘the best it can be.’
9
TRUSTEE REPORT
ACHIEVEMENTS AND PERFORMANCE
Overview
Earlier significant change to Willowbrook had occurred during the previous year when the Executive Management Team (EMT) took over the key leadership for the hospice. This was reported on in the Annual Report of 2019/20 but following completion of the planned 12-month review by the Board of Trustees, the Board was pleased to confirm in August 2020 that Willowbrook will continue with the EMT Model, noting that “they were proud to move forward with the EMT in place, working hard to ensure Willowbrook reaches full sustainability.” However, the occurrence of the Covid-19 pandemic which impacted from the last week of March 2020 then created the need for further significant, unprecedented and further long-lasting changes to be implemented to secure the finances of Willowbrook and continued delivery of services. The key initial priorities for the EMT and the Board of Trustees were to secure continued delivery of these services, safeguard jobs and finances and access any grants available to support Willowbrook in this time of potential crisis for the hospice.
From the time of the Government’s announcement of an immediate lockdown, within 24 hours fundraising activities were ceased, the Trading Company shops closed and all our relevant key staff teams placed on furlough via the Government’s Job Retention Scheme.
The highest accolade of the previous year without doubt, was the awarding of an ‘Outstanding’ rating from the CQC. This is the most recent result from the Care Quality Commission inspection, published in February 2020 and remains in place until the time of our next scheduled inspection in 2023. The team of four inspectors took great care in speaking with as many of our patients, visitors, trustees and staff that they could, in order to make this assessment. They were clear in their feedback that the commitment and effort of all our dedicated teams of staff, trustees and volunteers was plainly evident. The full report is available at https://www.cqc.org.uk/location/1-116789258
However, despite the pandemic, we still took the opportunity to reflect on and highlight the work that we do across the organisation and show the progress we made over this last year at Willowbrook. The key document for this information is the Quality Account: an annual report about the quality of our services for the public. These accounts are an important way for the hospice to report on quality and show improvements in the services that we deliver to the Communities of St Helens and Knowsley. For the narrative around our clinical and medical services in 2020/21, please see our most recently published Quality Account 2020/21 here: https://willowbrook.org.uk/wp-content/uploads/QA-202021-FINAL.pdf
It was a difficult year for everyone and as a consequence, the year ended differently to its hopeful beginning. Therefore, this annual report clearly focuses on the events that were impacted by the pandemic, presenting new challenges for Willowbrook throughout the year.
We hope though, that an institution that achieves ‘Outstanding’ from CQC and receives such an incredible level of support from our local community will overcome these challenges, continuing to provide effective and compassionate palliative care as we enter our 25th year and for the foreseeable future.
The Trustees would like to thank all staff, volunteers and supporters, not only who contributed to the successes of last year but also over the preceding 23 years. The hospice today could not be what it is without the effort of everyone in making Willowbrook one of the most respected hospices in the region.
| Both reports referenced above are available by scanning these QR codes with your smartphone or tablet. Willowbrook Hospice CQC Report **February 2020 ** |
Willowbrook Hospice Quality Account 2020/21 |
|---|---|
10
OUR YEAR IN PICTURES
Great support from partnering with our local press.
The changing face of our Trading Company retail division with PPE in place to keep everyone safe.
11
TRUSTEE REPORT continued
Trading Company
In the previous year, the Trading Company had continued to expand; achieving excellent levels of gross income from sales. It was noted in the last Annual Report that this was a fantastic achievement in what was a very competitive retail market. However, for 2020/21, it was an extremely different story.
Once the Government announced the introduction of the national lockdown, on the 23rd March, EMT had 24 hours to safeguard not only Willowbrook’s finances but also the jobs of our Trading Company colleagues. It was agreed to furlough the entire team so that we could guarantee their salaries through the Government’s Job Retention Scheme. By midday on the following day, all our shops were closed, secured and our Trading Company staff on furlough.
As a reopening date loomed closer and Willowbrook’s financial state pinned to our financial recovery plan, a full review of the company structure was necessary. The result was the difficult decision to close a small number of our shops to maximise efficiency and reduce financial risk to the hospice. As a consequence, two shops did not reopen and the day-to-day running activity of the shops changed to ensure safety for staff and customers. Risk assessments were completed and the remaining shops opened over a period of two weeks in full compliance with Government-advised guidance.
Our supporters were amazing, the deluge of high-quality donations ensured we had available new stock to fill the shops and our customers bought in high quantities. Overall, the shops outperformed our expectations until the second Covid-related closure occurred in December 2020. Once again our staff team were placed on furlough until we could reopen, which turned out to be not until after the end of the financial year. December also saw the closure of our third shop in Bridge Street, St Helens. This was particularly difficult as it was one of the oldest shops Willowbrook had operated. However, the impact of the pandemic on the St Helens town centre meant that our shop also suffered and footfall was too low for us to maintain the shop.
We are still extremely grateful to all our supporters for the generous donations and purchasing of goods that allowed us to thrive during the periods of activity that were allowed. Together with fundraising, the income generated by our charity shops is the major component of the overall funding directly supporting the development and provision of care in the hospice. In the next financial year, we hope that our new retail strategy demonstrates that the Trading Company is in good shape and wellequipped to meet its obligations as a major donor to the hospice.
Income Generation
Overnight, our charity fundraising activities ceased, at the same time as we welcomed our new Corporate Business Manager to the fundraising department. This post was created to not only lead on all aspects of fundraising but also to develop sustainable and mutually beneficial relationships with businesses across our communities within St Helens and Knowsley. Our focus changed from planning and running events to launching an appeal via our website to let the community know Willowbrook was struggling.
12
TRUSTEE REPORT continued
However, we hadn’t reckoned on the huge support of our community of supporters and fundraisers. With all but two of the fundraising team already placed on furlough from the beginning of lockdown in March 2020, there was a clear need to create a financial appeal to protect against the loss of income from the imposed cessation of all traditional fundraising activities. With the help of our patron, Roger Johnson, this was the first key action for the financial year 2020/21. The appeal, supported by businesses and individuals within our community and the St Helens Star editor, Andrew Kilmurray, was hugely successful demonstrating the important position held by Willowbrook Hospice in the hearts and minds of St Helens and Knowsley.
During this first quarter of 2020/21, Willowbrook embraced the opportunity to develop online fundraising activities and social media posts to replace the originally-planned ‘live’ events. The website was utilised to promote a Memory Tree and text messaging became a way to capture donations. As restrictions eased, some faceto-face activities returned including a much-welcomed Golf Day at the Blundells Hill course in Rainhill.
As autumn approached, Willowbrook made the difficult decision to restructure the fundraising team in order to reduce our operating costs. As a consequence, we sadly had to say goodbye to long-serving colleagues and introduce new roles that would enable the income generation team to refocus their activities into a more digital world. The lottery was also transferred from the Trading Company into fundraising with a move to online signups for participants that resulted in significant savings from the cost of traditional door-to-door collections.
Our annual Light Up A Life services became online only, receiving massive support from our community and for the future, the fundraising team will be developing more online-only activities to run alongside traditional events.
The impact of the pandemic has shown that for Willowbrook, a gradual reintroduction of physical fundraising activities will be welcomed but the successful outcomes we experienced from our digital fundraising activities will also support all our income generation in future years.
On behalf of Willowbrook, the Trustees would like to thank all our community fundraisers and volunteers. As with other volunteers across Willowbrook, without the fantastic support of generous time giving, we would not be able to raise the money necessary to run the hospice.
13
TRUSTEE REPORT continued
Website
Our website became a key tool for supporting income generation in 2020/21 and with the recent upgrade it proved to be more ‘fit for purpose’. However, as the year ended, the work of the Trusteeled Digital and Technology sub-group and the support from St Helens CCG meant that we were able to embark on creating an entirely new website. This work will commence in the 2nd quarter of 21/22 and enable a website fit for more effective digital communication and fundraising methods of working as a consequence of the pandemic. This will utilise the website more as a fundraising tool, information sharing and create more opportunities for our communities to engage with Willowbrook.
Willowbrook – The Living Well
The Living Well was created with a grant to enable the hospice to reach out into the community and be a hub for related activities. In this last year, these activities ceased but 2021 began with a renewed approach to developing the options for the site and to re-engage with our community. Following a review of how our staff were utilised across the building, space has been identified that may be of additional use to charities with a similar ethos to Willowbrook, that may benefit from access to our underutilised space. A priority for 2021/22 is to reach out to the many organisations across St Helens and Knowsley to create mutually beneficial partnerships that will benefit our community.
Finance
As a Registered Charity (No 1020240) and Company Limited by Guarantee (No: 2808633), Willowbrook Hospice submits an Annual Return for public display on the Charity Commission website https://www.gov.uk/government/organisations/charitycommission and files its Audited Accounts at Companies House.
Our Annual Returns are available by scanning this QR code with your smartphone or tablet.
The statutory grant income received in 2020/21 represented around 41% of the total costs associated with the provision of relevant health services during the reporting period. This is a decrease from the figure of 42% in the previous year, even though our overall costs reduced significantly in 2020/21 owing the impact of the pandemic. The additional 59% was generated through our well-established fundraising and trading company teams; from events and campaigns, our lottery team; our network of retail shops, donations, legacies and the generous support from the communities whom we serve.
Volunteering
The many changes at Willowbrook also included the volunteer department. Our volunteer management system called ‘Team Kinetic’ – a web based platform, accessible from anywhere, proved its worth in this year of challenges. With all volunteering suspended for much of the year, the system enabled the return of the volunteers to run much more smoothly. All volunteers were easy to contact, provided with appointment dates for safe working training sessions with all the volunteer vacancies shared via email.
14
TRUSTEE REPORT continued
As we still wanted to celebrate the work of our committed volunteers, we created the ‘Above and Beyond’ on-line awards. We took the opportunity to extend these to celebrate not only our volunteers but also our staff and all those people within the community who had done everything they could to support Willowbrook in this unprecedented year. The resulting video of all the nominees was posted on social media and via our website. Everyone who went the ‘extra mile’ was named and rewarded with a certificate and keepsake keyring.
Volunteering in figures
In 2020/21, our volunteers’ contribution fell significantly as a result of the retail shops being closed for the majority of the year, no volunteers able to be present in the hospice and our Living Well building closed for the duration of the first lockdown. Once the return commenced, the number of volunteers we could utilise was impacted by social distancing restrictions in our shops but the gardeners and reduced main reception cover helped to increase the overall volunteer contribution. The total for 2020/2021 remains low at 16,730 hours. However, this still equates to a saving of staffing costs of £184,700 for the year. To put this in context, in 2019/20, volunteers contributed 104,200 hours of their time in support of Willowbrook, equating to savings of £885,700.
Since lockdown ended, we have recruited additional volunteers to work alongside our retained team but now operating with a streamlined workforce of 353 more flexible yet multi-skilled volunteers. This has led to a much more efficient team who are happy to volunteer across multiple areas of the hospice. We will embed this improved way of working over the next year, ensuring volunteering remains at the heart of everything we do, enabling the sustainability and future growth of the hospice.
Estates and Facilities
Despite the closure of our retail estate, the Estates and Facilities team still had a very busy year; not only maintaining the hospice to the highest standards through the need for increased infection control management, additional cleaning and ongoing catering for staff and patients but also maintaining the security of our trading company shop sites.
The key focus for this department in the previous year was to establish efficiency and value for money. Even with additional demands placed on the team members, expenditure was still managed effectively despite the requirement to purchase machines to help support infection control. As in previous years, future budgets will take into account upcoming upgrade and or
Preparing our shops for reopening.
replacement costs for equipment and the estate. With the closure of the Bridge Street shop and nonrenewal of the lease, the Estates team were able to carry out work to the building to minimise the cost of handing the premises back to the owner.
15
TRUSTEE REPORT continued
Despite the inability to host any garden-related events, the hospice was still able to welcome the Japanese Garden Society to help maintain our beautiful gardens and we once again received an award from the Royal Horticultural Society’s North West in Bloom competition. Our staff and volunteers are to be congratulated in managing the necessary maintenance and making improvements during a very challenging year; a testament to their hard work and commitment.
The Digital and Technology sub-group were also instrumental in developing our IT provision. Following receipt of a grant from St Helens CCG, the impact of reliance on an out-dated operating system (Windows 7) was removed with an upgrade of old hardware and our current software to Windows 10. The support of this group in achieving this major piece of work was key to ensuring we made these necessary upgrades prior to the deadline of January 2021. Not only do we have a more efficient IT system, with the support for the group we have equipped staff with the option for more flexible access to Willowbrook IT systems.
Conclusion
This last year was obviously unprecedented but Willowbrook rose to the challenge, alongside our Board of Trustees, staff, supporters and volunteers.
With the receipt of business grants via the government, NHS England administrated by Hospice UK and our CCG partners, together with EMT implementing swift but difficult decisions, Willowbrook safeguarded its finances. Through implementing efficiencies, we ended the year in a more sustainable position with key plans for future developments.
Carrying on this work will see Willowbrook Hospice continue to develop its services and be a part of our community for many more years.
16
TRUSTEE REPORT continued
FINANCIAL REVIEW 2020 – 2021
The group shows a consolidated net increase in funds for the year of £1,565,161. This increase is largely as a result of the combination of emergency and sustainability funding received from NHS England in response to the Covid-19 pandemic as our retail shops were closed and we subsequently lost gross income from the trading company.
Income
Total incoming resources were £6,331,214 representing an increase of £687,301 compared to the previous year.
Donations and legacies also increased in this year from £1,206,729 up to £1,349,688 – an increase of £142,959. We are very grateful to the individuals in the community of St Helens and Knowsley for thinking of Willowbrook when writing their wills.
Our grants position was significantly different this financial year with a huge increase from £4,597 to a total of £286,885. This figure was skewed as a result of the generous IT upgrade grant received from St Helens CCG and the income received from the Government’s Job Retention Scheme. Figures for 2021/22 are unlikely to include grant amounts of this size.
Income from charitable activities, the monies received from the Clinical Commissioning Groups (CCGs), rose slightly by £89,346 to £1,923,819. The overall increase is attributable to an increase in ‘out of area’ funding, funding for the occupational therapy service and additional financial support towards the costs of the hospice’s specialist palliative consultant. CCG funding is provided annually to the Hospice by way of two signed Grant Agreements. In accordance with custom and practice, despite not having current signed grant agreements from St Helens and Knowsley Clinical Commissioning Groups, the Hospice continues to receive regular payments direct into its bank account for the special care that it provides on behalf of the CCGs. The CCGs have verbally indicated that there should be no material changes to the agreements.
As a direct impact of Covid-19, the income from other trading activities fell sharply overall to £1,718,962 from the previous year’s total of £2,435,107. This significant drop was mainly owing to the forced closure of our shops and the cessation of fundraising activities.
Expenditure
Total expenditure in the year fell from £5,243,290 to £4,814,014, a decrease of £429,276 from the previous year. This can be explained by a reduction on both our charitable expenditure and the costs normally incurred in raising funds.
It should be noted that significant work was undertaken in the year to reduce expenditure across all areas of the Hospice and these costs continue to be closely monitored at the regular Trustee-led finance sub-group meetings.
17
TRUSTEE REPORT FINANCIAL REVIEW 2020 – 2021 continued
Reserves Policy
The Trustees continue to review the Charity’s needs to maintain reserves in line with guidance issued by the Charity Commission and this is supported by a Reserves Policy. The historical understanding that the vulnerable nature of the Charity’s income, dependent on voluntary giving together with the needs of patients and their families for continuity in care provided by Willowbrook Hospice is under constant review. This, together with the obligations of the Hospice towards its employees, means that the Trustees feel it is prudent, where possible, in aiming to hold reserves of between 6 to 9 months of budgeted expenditure. Currently, unrestricted reserves have increased since 2019 and they are now within the range aimed for by the Trustees. An analysis of the cash reserves at 31 March 2021 reveals that the total reserves increased to £2,827,505 from £1,278,286. This figure is equivalent to approximately 7 months of running costs for the hospice, an increase from 4.5 months of running costs held at the end of 2019/20.
As part of the current policy on reserves, where the reserves could exceed nine months, the Trustees are actively encouraging the Executive Management Team to identify and spend money on projects which benefit the objectives of the Hospice. As Willowbrook enters its 25th year, there are key building works to be undertaken to maintain the buildings and to provide improvements to enhance our patients’ experience. Excess reserves would be directed to support these initiatives when the long-term sustainability of the hospice has been first reviewed and established.
However, the key workplan action of implementing a 5-year Finance Strategy, to be presented to the Board in early 2022, will also continue the work to safeguard our reserves thus maintaining long-term stability for Willowbrook.
Investment powers and policy
Under the Memorandum and Article of Association, the Charity has the power to invest in any way the Trustees wish.
The Trustees have considered the most appropriate policy for the investment of surplus funds and have decided on the following approach:
-
Ensuring adequate short-term funds (< 1 year) are always available so as to enable the Hospice to meets its financial obligations to its employees and creditors. A minimum balance of £100,000 should be maintained at all times;
-
Investing in medium term funds (1-5 years). These investments are primarily for regular income and for capital growth over the five year period and would typically be represented by good quality bonds. No more than 75% of total funds will be invested in medium term investments;
-
Investing in long term funds (> 5 years). These investments are for capital growth over the long term and would typically be represented by equities. No more than 25% of total funds will be invested in long term investments; however, in the exceptional circumstances of a sudden windfall receipt or market performance, this percentage may be exceeded. Any such exception will be reviewed at each Board Meeting.
18
TRUSTEE REPORT FINANCIAL REVIEW 2020 – 2021 continued
Trustees’ responsibilities in relation to the financial statements
The Trustees (who are also the directors of Willowbrook Hospice for the purposes of company law) are responsible for preparing the Report of the Trustees 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 charity and of the incoming resources and application of resources, including the income and expenditure, of the charity for that period. In preparing those financial statements, the Trustees are required to:-
-
Select suitable accounting policies and then apply them consistently;
-
Observe the methods and principles in the Charity SORP;
-
Make sound judgments and estimates that are reasonable and prudent;
-
State whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The Trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees 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.
Statement as to Disclosure of Information to Auditors
In so far as the Trustees are aware – there is no relevant audit information of which the charity’s auditors are unaware; and the Trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.
Covid-19
As reported elsewhere in this annual report, much of the year 2020/21 was impacted by the Covid-19 pandemic. One week from the end of the previous financial year, Willowbrook Hospice followed the UK Government requirement to halt aspects of our work as a consequence of the global Covid-19 pandemic. The annual report of 2019/20 reported on the steps initially taken to safeguard the finances and future of Willowbrook as a consequence of the key income generating divisions being closed and the majority of income-generating and other staff furloughed as we ceased face-to-face services. The Government Job Retention Scheme was accessed and expenditure reduced where possible. An on-line financial appeal was launched and funds available from HM Treasury via Hospice UK accessed together with applications for any additional financial support completed. A recovery plan was developed that set out three different scenarios: Best Case, Most Likely and Worst Case and progress against this was monitored closely by the Trustee-led Finance Sub-group. In addition, the Auditors required sufficient evidence that would enable a judgment to be made for Willowbrook that it remained a ‘Going Concern’. Adaptations were made to the recovery plan as the year progressed and as lockdown restrictions were lifted.
Adjustments to the provision of our services also meant that we could maintain these for our patients whilst our income generating activities also restarted.
19
TRUSTEE REPORT FINANCIAL REVIEW 2020 – 2021 continued
The mitigations and assumptions made to support our recovery plan included:
-
Ongoing support from the Government;
-
Closure of shops that were no longer viable.
-
TUPE of the driver team from the Trading Company to an outsource delivery/collection company
-
Trading Company staff restructure
-
Small Business Grant – £180k received from both our Local Authorities in lieu of the significant reduction in shop income since reopening
-
Fundraising activity income to be NIL for 50% of the year – no events from April to August and limited opportunity for future events due to ensuring the provision of events in line with health and safety requirements.
-
Reduced donation income throughout 2020/21 following necessary reductions in inpatient numbers
-
Potential reduction in working hours of clinical staff if the Hospice is not operating at full
-
Capacity
-
Cleaning contract brought in-house for The Living Well once it was reopened as a cost-saving action.
-
Review of essential expenditure including workforce vacancies
-
Covid-19 costs refunded by CCGs.
-
Workforce reviews as required
-
Overall, the ‘Most Likely’ outcome for 2020/21 was calculated as a deficit of £256,255
Therefore, the Trustees are pleased to report that Willowbrook closed the year 2020/21 in significantly better financial shape than anticipated.
The Report of the Trustees, incorporating a Strategic Report was approved by the Trustees as the Company’s directors on 29th November 2021 and signed on their behalf by:
D A W Owen
(Secretary)
20
AUDITED ACCOUNTS
WILLOWBROOK HOSPICE (LIMITED BY GUARANTEE) INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF WILLOWBROOK HOSPICE
Opinion
We have audited the financial statements of Willowbrook Hospice (the ‘parent charitable company’) and its subsidiaries (the ‘group’) for the year ended 31 March 2021 which comprise the Consolidated Statement of Financial Activities, the Balance Sheets, the Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and parent charitable company’s affairs as at 31 March 2021 and of its incoming resources and application of resources, including its income and expenditure for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 those 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 doubt on the group’s 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.
Other information
The Trustees are responsible for the other information. The other information comprises the information included in the Trustee’s annual report, other than the financial statements and our report of the Independent Auditors thereon.
Our opinion on the financial statements does not cover the other information and except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
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.
21
INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF WILLOWBROOK HOSPICE continued
Opinion on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the Report of the Trustees for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Report of the Trustees 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 group and parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees’ remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of Trustees
As explained more fully in the Statement of Trustees Responsibilities, the Trustees (who are also the directors of the 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’s 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 parent charitable company or to cease operations, or have no realistic alternative but to do so.
Our 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 a Report of the Independent Auditors 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. However, the primary responsibility for the prevention and detection of fraud rests both with those charged with governance of the entity and management.
Our approach was as follows:-
-
Discussions with management and those involved in the financial reporting process including consideration of known or suspected instances of non-compliance with laws and regulations central to the group’s and parent charitable company’s ability to operate, and fraud;
-
Evaluation and testing of the operational effectiveness of management’s controls designed to prevent and detect irregularities; and
22
INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF WILLOWBROOK HOSPICE continued
-
Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations or of significant monetary amounts; and
-
Review of the rationale for the calculation of key accounting estimates in the financial statements and testing of the accuracy of these calculations.
There are inherent limitations in the audit procedures described above. The further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentation, or through collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities . This description forms part of our Report of the Independent Auditors.
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 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 parent charitable company and the parent charitable company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Mr Andrew McMinnis ACA FCCA (Senior Statutory Auditor) For and on behalf of Livesey Spottiswood Chartered Accountants & Statutory Auditors 17 George Street St Helens Merseyside WA10 1DB
Date:
23
AUDITED ACCOUNTS continued
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING AN INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 MARCH 2021
| Notes Income and endowments from: Donations and legacies 2 Charitable activities 3 Other trading activities 4 Investments 5 Other income 6 Total income Expenditure on: Raising funds 7 Charitable activities 9 Total expenditure Net income from operational activities for the year Net (losses)/gains on investments Net income for the year Transfer between funds Net movement in funds Reconciliation of funds Total funds brought forward at 1 April 2020 Total funds carried forward at 31 March 2021 |
Unrestricted Funds £ 1,241,688 1,539,666 1,684,034 26,691 42,289 4,534,368 1,301,629 3,048,465 4,350,094 184,274 47,961 232,235 1,347,741 1,579,976 3,448,172 5,028,148 |
Restricted Funds £ 108,000 384,153 34,928 – 1,269,765 1,796,846 – 463,920 463,920 1,332,926 – 1,332,926 1,347,741 (14,815) 2,457,930 2,443,115 |
2021 Total £ 1,349,688 1,923,819 1,718,962 26,691 1,312,054 6,331,214 1,301,629 3,512,385 4,814,014 1,517,200 47,961 1,565,161 – 1,565,161 5,906,102 7,471,263 |
2020 Total £ 1,206,729 1,834,473 2,435,107 27,791 139,813 5,643,913 1,630,563 3,612,727 5,243,290 400,623 (63,716) 336,907 – 336,907 5,569,195 5,906,102 |
|---|---|---|---|---|
The consolidated statement of financial activities includes all gains and losses recognised in the year.
All incoming resources and resources expended derive from continuing activities.
The notes on pages 28 to 45 form part of these accounts.
24
AUDITED ACCOUNTS continued
CONSOLIDATED BALANCE SHEET AS AT 31 MARCH 2021
Company number: 2808633
| Notes Fixed assets Investments 15 Tangible fxed assets 16 Current assets Stock 17 Debtors 18 Cash at bank and in hand Current liabilities Creditors: amounts falling due within one year 19 Net current assets Total assets less current liabilities Creditors: amounts falling due after more than one year 20 Total net assets The funds of the charity: Unrestricted funds 23 Unrestricted funds held in tangible fxed assets 23 Restricted funds 24 Non-charitable trading funds 23 Total funds |
2021 £ £ 644,981 4,374,999 5,019,980 8,288 309,724 2,827,505 3,145,517 (478,720) 2,666,797 7,686,777 (215,514) 7,471,263 3,016,488 1,989,652 2,443,115 22,008 7,471,263 |
2021 £ £ 644,981 4,374,999 5,019,980 8,288 309,724 2,827,505 3,145,517 (478,720) 2,666,797 7,686,777 (215,514) 7,471,263 3,016,488 1,989,652 2,443,115 22,008 7,471,263 |
2020 £ £ 597,020 4,543,200 5,140,220 2,497 349,273 1,278,286 1,630,056 (648,287) 981,769 6,121,989 (215,887) 5,906,102 1,273,887 2,156,277 2,457,930 18,008 5,906,102 |
|---|---|---|---|
| 7,471,263 |
The accounts were approved by the Trustees and signed on their behalf on 29/11/21 by:-
TRUSTEE Print Name
TRUSTEE Print Name
The notes on pages 28 to 45 form part of these accounts.
25
AUDITED ACCOUNTS continued
CHARITY BALANCE SHEET AS AT 31 MARCH 2021
Company number: 2808633
| CHARITY BALANCE SHEET AS AT 31 MARCH 2021 Company number: 2808633 |
|||||||
|---|---|---|---|---|---|---|---|
| Notes Fixed assets Fixed asset investments 15 Tangible fxed assets 16 Current assets Debtors 18 Cash at bank and in hand Current liabilities Creditors: amounts falling due within one year 19 Net current assets Total assets less current liabilities Creditors: amounts falling due after more than one year 20 Total net assets The funds of the charity: Unrestricted funds 23 Unrestricted funds held in tangible fxed assets 23 Restricted funds 24 |
2021 £ £ 644,987 4,364,004 5,008,991 268,861 2,815,223 3,084,084 (428,306) 2,655,778 7,664,769 (215,514) 7,449,255 3,016,488 1,989,652 2,443,115 7,449,255 |
2020 £ £ |
|||||
| 644,987 4,364,004 5,008,991 2,655,778 7,664,769 (215,514) 7,449,255 3,016,488 1,989,652 2,443,115 |
288,695 1,236,174 1,524,869 (531,388) |
597,026 4,513,474 5,110,500 993,481 6,103,981 (215,887) 5,888,094 1,273,887 2,156,277 2,457,930 |
|||||
| 7,449,255 | 5,888,094 |
Approved by the Trustees and signed on their behalf on 29/11/21 by:-
TRUSTEE Print Name TRUSTEE Print Name
The notes on pages 28 to 45 form part of these accounts.
26
AUDITED ACCOUNTS continued
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH 2021
| Note Cash fow from operating activities Cash generated from operations 1 Interest paid Net cash provided by operating activities Cash fows from investing activities: Purchase of tangible fxed assets Sale of tangible fxed assets Charibond and Charifund income Interest received Net cash used in investing activities Cash fows from fnancing activities: Loan repayments in the year Net cash used in fnancing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at 1 April 2020 Cash and cash equivalents at 31 March 2021 1 Reconciliation of net income to net cash fow from operating activities Net income for the reporting period (as per the statement of fnancial activities) Adjustments for: Depreciation charges Loss/(Proft) on sale of tangible fxed assets Investment income Interest paid (Increase)/Decrease in stocks Decrease/(Increase) in debtors (Decrease)/Increase in creditors Net cash provided by operating activities |
2021 £ £ 1,548,074 (5,798) 1,542,276 (24,255) 4,507 20,478 6,213 6,943 – – 1,549,219 1,278,286 2,827,505 |
2020 £ £ 779,683 (7,008) 772,675 (47,039) 1,250 23,947 3,844 (17,998) (14,997) (14,997) 739,680 538,606 1,278,286 2021 2020 £ £ 1,517,200 400,623 184,437 208,005 3,512 (1,250) (26,691) (27,791) 6,125 7,008 (5,791) 6,651 39,549 (42,096) (170,267) 228,533 1,548,074 779,683 |
|---|---|---|
| (24,255) 4,507 20,478 6,213 – |
(47,039) 1,250 23,947 3,844 (14,997) 2021 £ 1,517,200 184,437 3,512 (26,691) 6,125 (5,791) 39,549 (170,267) 1,548,074 |
27
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
1 Accounting Policies
The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:
Basis of preparation
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019 the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), the Charities Act 2011 and the Companies Act 2006.
The hospice 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 charity.
Legal status of the charity
The charity is a company limited by guarantee and has no share capital. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity.
Significant judgements and key sources of estimation uncertainty
The most significant areas of judgement and key assumptions that affect items in the accounts are in relation to estimating depreciation and support costs.
Group financial statements
The financial statements consolidate the results of the charity and its wholly owned subsidiary Willowbrook Hospice Trading Company Ltd. A separate Statement of Financial Activities and Income and Expenditure Account for the charity has not been presented because the charity has taken advantage of the exemption afforded by section 408 of the Companies Act 2006.
Funds
Funds held by the charity are either:
-
Unrestricted general funds – these are funds, which can be used in accordance with the charitable objects at the discretion of the Trustees.
-
Restricted funds – these are funds that can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes. The aim and use of each material designated and restricted fund is set out in the notes to the financial statements.
Income
Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received and the amount can be measured reliably.
Where income has related expenditure (as with fundraising or contract income), the income and related expenditure are reported gross in the Statement of Financial Activities.
28
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
Donations, grants and gifts
These are included in the Statement of Financial Activities (SOFA) when:
-
the charity becomes entitled to the donation, grant or similar income and any conditions for receipt are met,
-
the Trustees are reasonably certain they will receive it; and
-
the Trustees are reasonably certain that the value can be reliably measured
Income from Gift Aid tax reclaims is recognised for any donations with relevant Gift Aid certificates recognised in income for the year. Any amounts of Gift Aid not received by the year end are accounted for in income and accrued income within debtors.
Income from NHS contracts, government and other grants, whether ‘capital’ grants or ‘revenue’ grants, are recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.
For legacies, entitlement is taken on a case by case basis as the earlier of the date on which the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the charity that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor’s intention to make a distribution.
Interest on deposit funds held is included when receivable and the amount can be measured reliably by the charity which is normally upon notification of the interest paid or payable by the bank.
Sponsorship from events, fundraising and events registration fees are recognised in income when the event takes place.
Donated goods and services
Donated services or facilities are recognised when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use of the item is probable and that economic benefit can be measured reliably.
Donated fixed assets are similarly taken to income at the value to the charity with the item being capitalised in fixed assets.
Expenditure and irrecoverable VAT
Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party. It is probable that settlement will be required and the amount of the obligation can be measured reliably. All expenditure is accounted for on an accruals basis under the following headings:
Costs of raising funds comprises fundraising costs incurred in seeking donations, grants and legacies; costs of fundraising activities including the costs of goods sold, shop costs, commercial trading and their associated support costs. Fundraising costs do not include the costs of disseminating information in support of the charitable activities.
Expenditure on charitable activities includes the costs of providing specialist palliative care and support, community services, research and other educational activities undertaken to further the purposes of the charity and their associated support costs. Irrecoverable VAT is charged as a separate cost within expenditure on charitable activities.
Support costs comprise those costs which are incurred directly in support of expenditure on the objects of the charity and include governance cost, finance and office costs.
29
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
Support costs are allocated to each of the activities on one of the following basis: either floor space, staff time or staff headcount depending on the nature of the support costs, to best allocate the costs to each attributable heading.
Costs are allocated between direct charitable and other expenditure according to the nature of the cost. Where items involve more than one category, they are apportioned between the categories according to the nature of the cost.
Leased assets
Rentals payable under operated leases are charged against profits on a straight line basis over the periods of the leases. Assets acquired under finance leases and hire purchase contracts are capitalised as tangible fixed assets and are depreciated in accordance with the accounting policy on depreciation. The related obligations net of finance costs allocated to future periods, are included in creditors. Finance costs are charged as an expense on a straight line basis over the periods of the contracts.
Volunteers
The value of the services provided by volunteers is not incorporated into these financial statements. Further details of their contribution is provided in the Report of the Trustees.
Fixed assets
Fixed assets are capitalised at cost, where acquired or management’s approximate valuation of cost where donated. Items with a value of less than £500 are not capitalised.
Depreciation
Depreciation is provided to write off the cost or revalued amount, less an estimated residual value, of all fixed assets evenly over their expected economic useful lives on a straight line basis as follows:-
| Buildings | 50 yrs | Straight Line |
|---|---|---|
| Furniture and Equipment | 5-7 yrs | Straight Line |
| Computer Equipment | 2-4 yrs | Straight Line |
| Motor Vehicles | 4 yrs | Straight Line |
The need for any impairment of a fixed asset write-down is considered if there is concern over the carrying value of an asset and is assessed by comparing that carrying value against the value in use or realisable value of the asset when appropriate.
Investments
Investments are a form of basic financial instrument and are initially recognised at their transaction value and subsequently measured at their fair value at the balance sheet date using the closing quoted market price. The Statement of Financial Activities includes the net gains and losses on revaluation and disposals throughout the year.
The charity does not acquire put options, derivatives or other complex financial instruments.
Stock
Stock of retail goods is included at the lower of cost or net realisable value on a first in first out basis. Donated items of stock for resale or distribution are not included in the financial statements until they are sold or distributed because the Trustees consider it impractical to be able to assess the amount of donated stocks as there are no systems in place which record those items until they are sold and undertaking a stock take would incur undue cost for the charity which far outweighs the benefits.
30
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
Debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. Accrued income and tax recoverable is included at the best estimate of the amounts receivable at the balance sheet date.
Cash at bank and in hand
Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
Creditors
Creditors are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discounts due.
Income from trading subsidiary
Turnover of the subsidiary is the total amount receivable by the company for goods and services provided, excluding VAT plus lottery income.
Lottery income is accounted for in respect of those draws that have taken place in the year. Trading Income is recognised at point of sale for both donated and purchased goods.
Realised and unrealised gains/(losses) on investments
All realised and unrealised gains and losses are taken to the statement of financial activities as they arise. Realised gains and losses on investment are calculated as the difference between the sales proceeds and the original cost of the investment. Unrealised gains and losses are calculated as the difference between market value at the end of year and opening market values.
Pension costs
Willowbrook Hospice contributes to defined benefit contribution scheme on behalf of certain former National Health Service employees. These contributions are fixed by reference to quinquennial valuations by the Government Actuary. The company also operates a defined contribution pension scheme for other employees. Contributions payable for the year for both schemes are charged in the Statement of Financial Activities.
Going Concern
Like many charities, the Hospice is heavily reliant on voluntary income and income generated by its charity shops. As a result of the Covid-19 pandemic mitigation measures introduced in March 2020, all shops were closed for a large proportion of the 2020/21 year and fundraising activities were heavily impacted, meaning a significant loss in fundraising revenue.
With financial assistance in the form of government grants and support from NHS England, the Hospice has remained open during these difficult times.
The Trustees have prepared detailed forecasts and have a reasonable expectation that the charity has adequate resources to continue in operational existence for a minimum of 12 months from the date the accounts have been agreed. For this reason, they continue to adopt the going concern basis in preparing the accounts.
31
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 2 | Donations and legacies | ||||
| Donations | |||||
| General donations | 307,815 | – | 307,815 | 123,668 | |
| Donated from fundraising events | 236,851 | – | 236,851 | 216,760 | |
| In memoriam | 113,182 | – | 113,182 | 134,361 | |
| Charitable trusts | 86,700 | – | 86,700 | 102,140 | |
| Donations in respect of refurbishment | – | – | – | 41,729 | |
| Covid-19 Appeal | 189,972 | – | 189,972 | – | |
| 934,520 | – | 934,520 | 618,658 | ||
| All donations in the previous year relate to unrestricted funds. | |||||
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| Legacies | |||||
| Legacies | 128,283 | – | 128,283 | 583,474 | |
| All legacies in the previous year relate to | unrestricted funds. | ||||
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| Grants | |||||
| Ardonagh Community Trust Grant | – | – | – | 4,597 | |
| St Helens CCG IT Grant | – | 108,000 | 108,000 | – | |
| Job Retention Scheme | 178,885 | – | 178,885 | – | |
| 178,885 | 108,000 | 286,885 | 4,597 | ||
| All grants in the previous year relate to restricted funds. | |||||
| Total donations and legacies | 1,241,688 | 108,000 | 1,349,688 | 1,206,729 |
32
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 3 | Income from charitable activities | ||||
| Government Funding: | |||||
| Hospice services | 1,440,436 | – | 1,440,436 | 1,523,336 | |
| Out of area CCG funding | 99,230 | – | 99,230 | 80,417 | |
| Pharmacy costs | – | 117,638 | 117,638 | 155,324 | |
| 24 Hour helpline | – | 40,000 | 40,000 | 43,333 | |
| NHS Pensions | – | 26,615 | 26,615 | 25,938 | |
| Clinical Leadership | – | 7,900 | 7,900 | 6,125 | |
| Whiston Consultants salary funding | – | 153,000 | 153,000 | – | |
| Occupational Therapist funding | – | 39,000 | 39,000 | – | |
| 1,539,666 | 384,153 | 1,923,819 | 1,834,473 |
The income from charitable activities last year was £1,834,473 of which £1,603,753 was unrestricted and £230,720 restricted.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 4 | Income from other trading activities | ||||
| Income from trading subsidiary (note 8) | 1,578,225 | – | 1,578,225 | 2,209,832 | |
| Events organised by the hospice | 93,183 | – | 93,183 | 162,880 | |
| Training programmes | – | 34,928 | 34,928 | 42,934 | |
| Room hire | 12,626 | – | 12,626 | 12,318 | |
| Car Raffe | – | – | – | 7,143 | |
| 1,684,034 | 34,928 | 1,718,962 | 2,435,107 |
The income from other trading activities last year was £2,435,107 of which £2,392,443 was unrestricted and £42,664 restricted.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 5 | Investment income | ||||
| Charibond and Charifund income | 20,478 | – | 20,478 | 23,947 | |
| Interest on cash held at bank | 6,213 | – | 6,213 | 3,844 | |
| 26,691 | – | 26,691 | 27,791 |
All investment income in the previous year relates to unrestricted funds.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 6 | Other income | ||||
| Catering income | 12,491 | – | 12,491 | 104,513 | |
| NHS England Covid-19 funding | – | 1,269,765 | 1,269,765 | – | |
| Other income | 28,693 | – | 28,693 | 21,618 | |
| Room hire | 1,105 | – | 1,105 | 13,682 | |
| 42,289 | 1,269,765 | 1,312,054 | 139,813 |
See page 34 for note relevant to Other income.
33
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
6 Other income from page 33
NHS England awarded funding to allow the hospice to make available bed capacity and community support from April 2020 to July 2020 to provide support to people with complex needs in the context of the Covid-19 situation and to provide bed capacity and community support from November 2020 to March 2021 for the same purpose.
All other income in the previous year relates to unrestricted funds.
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 7 | Expenditure on raising funds | ||||
| Fundraising salaries | 184,116 | – | 184,116 | 191,882 | |
| Other direct fundraising costs | 17,553 | – | 17,553 | 56,871 | |
| Rent and rates | 3,103 | – | 3,103 | 3,170 | |
| Support costs (note 10) | 22,113 | – | 22,113 | 27,870 | |
| Fundraising trading: | |||||
| Cost of goods sold and other costs (note 8) | 1,074,744 | – | 1,074,744 | 1,350,770 | |
| 1,301,629 | – |
1,301,629 | 1,630,563 |
All expenditure in relation to raising funds in the previous year relates to unrestricted funds.
8 Fundraising trading: cost of goods sold and other costs
In accordance with its Memorandum and Articles of Association, the trading subsidiary pays to the registered charity, whether by way of Gift Aid or otherwise, such sums as after due provision for the financial requirements of the business, shall absorb or extinguish profits which otherwise would be available for distribution. A summary of its trading results is shown below:-
| Turnover Sale of goods Lottery income Job retention scheme Covid-19 government grants Cost of sales and administrative expenses Proft for the year Gift Aid donations to parent charity The assets and liabilities of the subsidiary were:- Fixed assets Current assets Creditors: amounts falling due within one year Total net assets Aggregate share capital and reserves |
2021 2020 £ £ 417,879 1,455,491 649,695 747,146 233,732 7,195 276,919 – 1,578,225 2,209,832 (1,074,744) (1,350,770) 503,481 859,062 499,481 855,833 10,995 29,726 139,041 118,723 (128,022) (130,435) 22,014 18,014 22,014 18,014 |
|---|---|
34
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| £ | £ | £ | £ | ||
| 9 | Expenditure on charitable activities | ||||
| Medical and nursing salaries | 1,522,223 | 160,366 | 1,682,589 | 1,691,449 | |
| Occupational therapist | – | 38,275 | 38,275 | – | |
| Agency nursing costs | – | – | – | 23,023 | |
| Uniforms | 648 | – | 648 | 1,952 | |
| Nursing supplies | 39,940 | 117,430 | 157,370 | 164,027 | |
| Advanced care planning | 44,844 | 1,050 | 45,894 | 57,140 | |
| Catering salaries | 160,337 | – | 160,337 | 167,936 | |
| Other catering costs | 43,850 | – | 43,850 | 83,469 | |
| Cleaning and maintenance salaries | 195,618 | – | 195,618 | 170,514 | |
| Other cleaning costs | 32,115 | – | 32,115 | 41,830 | |
| Repairs, renewals and maintenance | 96,192 | 60 | 96,252 | 94,183 | |
| Training and recruitment | 7,323 | 5,843 | 13,166 | 155,545 | |
| Insurance | 18,113 | – | 18,113 | 14,745 | |
| Travel costs | 3,829 | – | 3,829 | 5,844 | |
| Equipment hire | 17,861 | – | 17,861 | 19,528 | |
| Heat, light and water | 90,486 | – | 90,486 | 95,343 | |
| Printing, postage and stationery | 10,038 | – | 10,038 | 16,256 | |
| IT and computer maintenance | 14,012 | 25,786 | 39,798 | 21,711 | |
| Security | 68,982 | – | 68,982 | 61,145 | |
| Helpline | – | 25,034 | 25,034 | 22,963 | |
| Volunteer drivers and taxis | 399 | – | 399 | 7,873 | |
| Irrecoverable VAT | 16,121 | – | 16,121 | (11,017) | |
| Depreciation - leasehold buildings | 64,040 | 52,698 | 116,738 | 115,932 | |
| - fxtures and fttings | 19,707 | 8,763 | 28,470 | 28,391 | |
| Support costs (note 10) | 581,787 | 28,615 | 610,402 | 562,945 | |
| 3,048,465 | 463,920 | 3,512,385 | 3,612,727 |
Of the total expenditure in the previous year of £3,612,727, a total of £3,191,256 was unrestricted and £421,471 restricted.
35
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
| Charitable | Fundraising | 2021 | 2020 | ||
|---|---|---|---|---|---|
| Activities | Activities | Total | Total | ||
| £ | £ | £ | £ | ||
| 10 | Support costs | ||||
| Management and administrative salaries | 416,685 | 22,113 | 438,798 | 427,608 | |
| Redundancy costs | 36,539 | – | 36,539 | – | |
| Printing, postage and stationery | 15,057 | – | 15,057 | 24,384 | |
| IT and computer maintenance | 59,696 | – | 59,696 | 32,567 | |
| Telephone and fax | 10,700 | – | 10,700 | 11,260 | |
| Miscellaneous expenses | 27,308 | – | 27,308 | 27,423 | |
| Depreciation – fxtures & fttings, | |||||
| computer equipment and motor vehicles | 25,550 | – | 25,550 | 47,117 | |
| Loss on disposal of assets | 2,022 | – | 2,022 | – | |
| Audit and accountancy fees | 6,000 | – | 6,000 | 5,120 | |
| Professional fees | 4,720 | – | 4,720 | 8,328 | |
| Bank loan interest | 6,125 | – | 6,125 | 7,008 | |
| 610,402 | 22,113 | 632,515 | 590,815 |
Support costs have been allocated to activities on the most appropriate basis. Management and administrative salaries have been allocated by proportion of time spent on the activity.
| 11 Staff costs Wages and salaries Employers NI Pensions |
Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 2,677,044 2,865,845 2,176,002 2,307,319 215,470 213,917 190,952 180,633 190,080 184,155 168,657 161,437 |
|---|---|
| 3,082,594 3,263,917 2,535,611 2,649,389 |
The average number of employees of the charity analysed by function was:-
| Direct charitable Management and administration Fundraising and publicity |
Group Group Charity Charity 2021 2020 2021 2020 52 52 52 52 17 20 13 13 20 30 4 7 |
|---|---|
| 89 102 69 72 |
36
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
11 Staff costs (cont)
Numbers of employees who received remuneration in excess of £60,000 are listed below:-
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| £ | £ | £ | £ | ||
| £60,000 | – £70,000 | 2 | 1 | 2 | 1 |
| £70,000 | – £80,000 | 1 | 1 | 1 | 1 |
Indemnity insurance for the Trustees is covered at a premium of £336 (2020 – £1,587).
None of the Trustees received any emoluments or expenses during the current or previous years.
The total remuneration paid in respect of the group’s key management personnel was £276,693 (2020 - £267,778).
12 Net income for the year before taxation
The net incoming resources for the year before taxation is stated after charging:
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Depreciation of owned assets | 184,437 | 208,005 |
| Loss/(Proft) on sale of tangible fxed assets | 3,512 | (1,250) |
| Operating leases – land and buildings | 177,630 | 189,823 |
| Auditors’ remuneration | 8,000 | 5,120 |
| Auditors’ remuneration – non audit services | 2,226 | 3,992 |
13 Taxation
No liability to UK corporation tax arose on trading activities either for the year ended 31 March 2021 or for the previous year.
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| £ | £ | £ | £ | ||
| 14 | Interest payable | ||||
| Bank loan interest | 6,125 | 7,008 | 6,125 | 7,008 |
37
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
15 Fixed asset investments
a) Fixed asset investments
Group
| Group | ||
|---|---|---|
| M & G M & G Charibond Fixed Charifund Equities Interest Fund Investment Fund £ £ Market value at 1 April 2020 376,783 220,237 Net unrealised investment gain/(loss) (417) 48,378 Market value as at 31 March 2021 376,366 268,615 Historical cost at 31 March 2021 393,645 262,319 Charity As above Investment in subsidiary company |
Total £ 597,020 47,961 644,981 655,964 644,981 6 644,987 |
Total £ 597,020 47,961 644,981 |
| 655,964 |
38
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
16 Tangible fixed assets
| Long | |||||
|---|---|---|---|---|---|
| Leasehold | Fixtures | ||||
| Land & | Fittings & | Computer | Motor | ||
| Buildings | Equipment | Equipment | Vehicles | Total | |
| £ | £ | £ | £ | £ | |
| Group | |||||
| Cost | |||||
| At 1 April 2020 | 5,832,813 | 660,306 | 247,935 | 57,994 | 6,799,048 |
| Additions | 3,517 | 20,738 | – | – | 24,255 |
| Disposals | – | (83,356) | (26,142) | (23,695) | (133,193) |
| At 31 March 2021 | 5,836,330 | 597,688 | 221,793 | 34,299 | 6,690,110 |
| Depreciation | |||||
| At 1 April 2020 | 1,481,538 | 490,717 | 245,801 | 37,792 | 2,255,848 |
| Charge for the year | 116,738 | 56,339 | 2,134 | 9,226 | 184,437 |
| Elimination on disposal | – | (80,389) | (26,142) | (18,643) | (125,174) |
| At 31 March 2021 | 1,598,276 | 466,667 | 221,793 | 28,375 | 2,315,111 |
| Net book value | |||||
| At 31 March 2021 | 4,238,054 | 131,021 | – | 5,924 | 4,374,999 |
| At 31 March 2020 | 4,351,275 | 169,589 | 2,134 | 20,202 | 4,543,200 |
| Charity | |||||
| Cost | |||||
| At 1 April 2020 | 5,832,813 | 553,283 | 236,394 | 11,200 | 6,633,690 |
| Additions | 3,517 | 20,738 | – | – | 24,255 |
| Disposals | – | (81,008) | (19,808) | – | (100,816) |
| At 31 March 2021 | 5,836,330 | 493,013 | 216,586 | 11,200 | 6,557,129 |
| Depreciation | |||||
| At 1 April 2020 | 1,481,538 | 397,917 | 234,637 | 6,124 | 2,120,216 |
| Charge for the year | 116,738 | 50,024 | 1,757 | 2,239 | 170,758 |
| Elimination on disposal | – | (78,041) | (19,808) | – | (97,849) |
| At 31 March 2021 | 1,598,276 | 369,900 | 216,586 | 8,363 | 2,193,125 |
| Net book value | |||||
| At 31 March 2021 | 4,238,054 | 123,113 | – | 2,837 | 4,364,004 |
| At 31 March 2020 | 4,351,275 | 155,366 | 1,757 | 5,076 | 4,513,474 |
All fixed assets are used in direct furtherance of the charity’s objects.
39
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
| 17 Stocks Stocks 18 Debtors VAT Amounts due from subsidiary company Other debtors Prepayments & accrued income 19 Creditors: amounts falling due within one year Trade creditors Social security and other taxation Amounts due to subsidiary company Other creditors and accruals Bank loans (note 21) 20 Creditors: amounts falling due after more than one year Bank loans (note 21) |
Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 8,288 2,497 – – Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 30,497 24,460 19,642 16,984 – – – 13,536 200,077 221,789 197,227 211,625 79,150 103,024 51,992 46,550 309,724 349,273 268,861 288,695 Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 176,227 273,007 140,113 235,864 43,331 52,054 41,233 43,519 – – 77,608 – 242,162 306,926 152,352 235,705 17,000 16,300 17,000 16,300 478,720 648,287 428,306 531,388 Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 215,514 215,887 215,514 215,887 215,514 215,887 215,514 215,887 |
|---|---|
40
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
21 Loans
An analysis of the maturity of loans is given below:
| Group | Group | Charity | Charity | |
|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |
| £ | £ | £ | £ | |
| Amounts falling due within one year or on demand: | ||||
| Bank loans | 17,000 | 16,300 | 17,000 | 16,300 |
| Amounts falling due between one and two years: | ||||
| Bank loans | 17,300 | 16,700 | 17,300 | 16,700 |
| Amounts falling due between two and fve years: | ||||
| Bank loans | 54,400 | 52,200 | 54,400 | 52,200 |
| Amounts falling due in more than fve years: | ||||
| Repayable by instalments: | ||||
| Bank loans | 143,814 | 146,987 | 143,814 | 146,987 |
The bank loans are being repaid in instalments of £1,354 and £477 per month respectively.
Interest on the loans is 2.16% and 2.25% over bank base rate respectively.
The bank loans were repaid in full after the year end.
22 Secured debts
The following secured debts are included within creditors:
| Group | Group | Charity | Charity | |
|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |
| £ | £ | £ | £ | |
| Bank loans | 232,514 | 232,187 | 232,514 | 232,187 |
The bank loans are secured by a first legal charge over Alexandra House (now known as “The Living Well”), Borough Road, St Helens, Merseyside.
41
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
23 Unrestricted funds
| Unrestricted | ||||
|---|---|---|---|---|
| Funds | ||||
| Held in | Non | |||
| Tangible | Charitable | |||
| Fixed | General | Trading | ||
| Assets | Fund | Funds | Total | |
| £ | £ | £ | £ | |
| Balance at 1 April 2020 | 2,156,277 | 1,273,887 | 18,008 | 3,448,172 |
| Movement in funds in the year | (166,625) | 1,742,601 | 4,000 | 1,579,976 |
| Balance at 31 March 2021 | 1,989,652 | 3,016,488 | 22,008 | 5,028,148 |
42
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
24 Restricted funds
| SIFT – Medical student training Merseyside & Cheshire Cancer Network – Funding for education and training Big Lottery Fund Funding for kitchen equipment Funding for children’s playground St Helens & Knowsley CCG’s – Funding for pharmacy costs Funding towards NHS Pension Scheme Funding for Helpline “The Living Well” Project Funding from Social Investment Business Funding from Medicash Bladeless fans St Helens CCG Funding towards The Living Well IT equipment Annexe Fund – Funding towards building of annex Help the Hospices Room to Care Day Therapy Unit Fund – Funding towards building of day therapy unit Community Foundations Funding for car park lighting Ravensdale Trust Funding for kitchen equipment Groundworks at Living Well St James Place Funding for rehab suite Refurbishment Fund Funding towards Hospice refurbishment MOU Grant Funding for two medical assistants St Helens CCG Funding for computer equipment Funding for Consultant Funding for Occupational Therapist NHS England Covid-19 funding |
Movement in Resources Balance Incoming Expenditure Balance at 1.4.20 Resources & Transfers at 31.3.21 £ £ £ £ – 34,928 (34,928) – 43,787 – (6,893) 36,894 2,746 – (1,427) 1,319 60 – (60) – – 117,638 (117,638) – – 26,615 (26,615) – – 40,000 (40,000) – 437,000 – (9,500) 427,500 4,600 – (100) 4,500 1,600 – – 1,600 20,224 – (2,830) 17,394 607,429 – (15,379) 592,050 688,050 – (15,290) 672,760 581,458 – (11,629) 569,829 1,544 - (37) 1,507 20,791 – (6,301) 14,490 2,812 – (49) 2,763 10,088 – (1,160) 8,928 35,741 – (588) 35,153 – 7,900 (7,900) – – 108,000 (51,572) 56,428 – 153,000 (153,000) – – 39,000 (39,000) – – 1,269,765 (1,269,765) – 2,457,930 1,796,846 (1,811,661) 2,443,115 |
|---|---|
NHS England awarded funding to allow the hospice to make available bed capacity and community support from April 2020 to July 2020 to provide support to people with complex needs in the context of the Covid-19 situation and to provide bed capacity and community support from November 2020 to March 2021 for the same purpose.
43
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
25 Analysis of group net assets by fund
| Restricted funds Unrestricted funds held in Tangible fxed assets Unrestricted general funds |
Creditors Creditors Fixed Current Within After Assets Assets One Year One Year Total £ £ £ £ £ 2,385,347 57,768 – – 2,443,115 1,989,652 – – – 1,989,652 644,981 3,087,749 (478,720) (215,514) 3,038,496 |
|---|---|
| 5,019,980 3,145,517 (478,720) (215,514) 7,471,263 |
26 Pension costs
The charity contributes to defined benefit schemes providing benefits based on final pensionable pay on behalf of certain former National Health Service employees. The scheme is a multi-employer scheme as defined by FRS102, and it has not been possible to identify the charity’s share of the underlying assets and liabilities. As a result all pension costs for the charity will be reported on a defined contribution basis. These contributions are fixed by reference to quinquennial valuations by the Government Actuary. The charge for the year amounted to £109,302 (2020 - £100,466). The contributions of the charity and employees are 14% (2020 – 14%) and 5% (2020 – 5%) of earnings respectively. The group also operates defined contribution pension schemes for certain other employees and the charge for the year was £79,164 (2020 - £83,689).
27 Subsidiary undertaking
Included in the group accounts are the accounts of Willowbrook Hospice Trading Company Limited, a company operating within the United Kingdom.
Willowbrook Hospice Trading Company Limited is controlled by the Trustees of the Charity by the shareholding and in accordance with its Memorandum and Articles of Association and the principal activity of the trading subsidiary is as detailed in the Trustees’ Report.
44
NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2021
28 Operating lease commitments
The total future minimum lease payments are as follows:-
| Land and buildings Operating leases which expire: Within one year Between one and fve years Other Operating leases which expire: Within one year Between one and fve years |
Group Group Charity Charity 2021 2020 2021 2020 £ £ £ £ 12,161 24,932 12,161 24,932 107,721 160,267 107,721 160,267 |
|---|---|
| 119,882 185,199 119,882 185,199 |
|
| 1,537 4,617 – – 12,394 9,992 11,484 9,992 |
|
| 13,931 14,609 11,484 9,992 |
29 Related party disclosures
During the year, the Charity paid £1,120 for goods from a company in which the Trustee, Mr S Fairhurst is a Director.
SEE PAGE 46 FOR APPENDIX – ORGANISATIONAL CHART
45
----- Start of picture text -----
Trading Company
Fundraising
INCOME STEERING
SIRO)
CORPORATE DIRECTOR Facilities Finance
Estates and Volunteering
(Senior Information Risk Owner –
FINANCE
Council
Human Resources
Regulatory Authority Nursing & Midwifery Bereavement Services
Care Quality Commission
DIGITAL &
TECHNOLOGY
CLINICAL DIRECTOR and Accountable Officer)
(CQC Registered Manager
Planning
BOARD OF TRUSTEE DIRECTORS EXECUTIVE MANAGEMENT TEAM Advance Care
Inpatient Services Outreach Services
HUMAN
RESOURCES
Medical Services
(Caldicot Guardian)
MEDICAL DIRECTOR CONSULTANTS IN
(CQC Nominated Individual) PALLIATIVE MEDICINE
CLINICAL
ASSURANCE
Council
Medical Council
Regulatory Authority
----- End of picture text -----
46
Registered Address: Willowbrook Hospice, Portico Lane, Prescot, Merseyside L34 2QT Tel: 0151 430 8736
www.willowbrook.org.uk
Willowbrook Hospice is a Company Limited by Guarantee, Registered in England. Registered No: 2808633. Registered Charity No. 1020240. Registered Office: Portico Lane, Eccleston Park, Prescot, Merseyside L34 2QT
48