Willowbrook
Eveyy Contoct Counts
Registered Chai-lty No. 1020250
Rofo
2024/25
The Best Care, Delivered with
Compassi
nforourc
mmunity
Together
we are
Willowbrooli
Every Contact CoiAtrIts
"Support, Fun, Warmth and Laughter"
(Patienrsl
www.willowbrook.org.uk

A NOTE FROM OUR PATRON
As Patron of Willowbrook Hospice, l am honoured to lend
my voice in recognition of the extraordinary work carried out
by the hospice over the past year. Willowbrook continues to
provide exceptional care, comfort, and dignity to patients and
their loved ones during some of the most challenging times in
their lives.
The dedication, compassion, and professionalism of the staff
and volunteers embody the very best of our community spirit,
ensuring that every individual is supported with warmth,
respect, and understanding.
I remain immensely proud
to be associated with
such a vital and inspiring
organisation and offer
my heartfelt thanks
to everyone whose
generosity, time, and
commitment mal<e this
worl< possible."
VofjAs
Patron

REPORT OF THE TRUSTEES AND CONSOLIDATED ACCOUNTS 2024125
A NOTE FROM OUR PATRON
FROM OUR CHAIRMAN
EXECUTIVE LEADERSHIP TEAM
REFERENCE AND ADMINISTRATIVE DETAILS
DIRECTORS & TRUSTEES
TRUSTEE APPOINTMENT RECORD
TRUSTEE ASSURANCE GROUPS
STRUCTURE, GOVERNANCE AND MANAGEMENT
OBJECTIVES AND ACTIVITIES
PUBLIC BENEFIT
TRUSTEE REPORT
10
ACHIEVEMENTS AND PERFORMANCE IN 2024125
10
FINANCIAL REVIEW
13
AUDITED ACCOUNTS
. NOTES TO THE ACCOUNTS
23
APPENDIX- ORGANISATIONAL CHART
40
The trustees are pleased to present their report with the financial statements
of the charity for the year ending 31 March 2025.

FROM OUR CHAIRMAN
On behalf of myself and the Board of Trustees, l extend our deepest gratitude to
the entire Willowbrooli Hospice community . our dedicated staff, compassionate
volunteers• generous supporters, and loyal partners.
This year has once again highlighted the resilience, professionalism, and humanity that
are the foundation of our worlc. The care provided at Willowbrook Hospice stands as a
testament to the exceptional commitment ol those who give their time, expertise, and
resources to ensure that our patients and their families receive the highest standard of
support during life's most challenging moments.
We are profoundly grateful for the continued trust placed in us by our community and for
the tireless efforts of everyone who sustains our misslon. Together, we remain unwavering
in our commitment to delivering outstanding palliative and end-of-life care, ensuring that
Willowbroolc Hospice contlnues to be a place of comfort, dignity,
and compassion for all who need it.
Despite upcoming challenges, I believe that with the Executive
Leadership Team and your dedication, we can achieve another
successful year to report at our November 2025 AGM.
ChGirnian of the Board o[Trustees
I'rr

EXECUTIVE LEADERSHIP TEAM
Is been another busy year for the Executive Leadership Team ,this year,
the hospice continued to benefit from the exceptional generosity of The
Ollver Lymes Charlty, whose funding enabled the further extension
of our District Nurse Support Service. This enhanced service has been
instrumental in supporting palliative patient5 to remain at home during
the final stages of life-an outcome that many families value deeply.
The funding has allowed us to provide timely, speclalist support in the
community, helping to prevent avoidable hospltal admissions and ensuring
that more people c3n die in their place of choice.
We remain committed to developing strong and sustainable partnerships
that support our mission. Over the next year, we will place particular
emphasis on expanding our corporate partnerships, recognising the vital
role that local businesses and organisations play in supporting h05pice care.
By building these relationships. we aim to increase our reach, strengthen
our financial position, and continue delivering high-quality, compasslonate
care across our communities.
Alun Owen
Dr Paul(J Powell
exwilivoJ MAwskip TO￿
Alun Owei) (Executive Corporole Director), Dr Paula Powell (Executive Medicol
Director) and Lyndo Finney (Executive Clii)ical Director)
Lynda Finney
REFERENCE AND ADMINISTRATIVE DETAILS
i The Trustees are pleased to present their strategic report and accounts of the charity for
the year ended 31 March 2025. The accounts have been prepared in accordance with the
accounting policies reported in the audited accounts and comply with the Companies Act
1 2006 and Accounting 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 Published in October 2019.
Charity name:
Willowbrook Hospice
Charity number:
Company number:
Executive Leadership Team:
1020240
2808633
Clinical Director and Registered Manager: Lynda Finney
Medical Directoi": Dr Paula Powell
Corporate Director: Alun Owen (resigned April 2025)
Portico Lane, Prescot, Merseyside, L34 2QT
Registered Office:
Auditors:
Livesey Spottiswood
Chartered Accountants & Registered Auditors
17 George Street, St Helens, Merseyside, WAI O I DB
National Westminster Bank plc. PO Box 25,
5 Ormsl<irk Street, St Helens, Merseyside WAI O I DR
Banl<ers:

DIRECTORS AND TRUSTEES
The directors of this charitable company (Willowbroolc 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..
lan Craig
Dr Karen Beeby
Jim Toohey (appointed 18.11.24)
Dr Alan Baron
Gary Ward (resigned 30.06.25)
Allan Sansbury
Jonathan Dobson
Dr Michael G. Van Dessel
Stephen Fairhurst
Sarah Carberry
Michelle Price (appointed 18.11.24)
Dave Pugh (appointed 18.11.24)
Dame Elaine Inglesby-Burlie
Marl< Williams (appointed 27.01.25, resigned 31.03.25)
In accordance with the Articles of Association, at the Annual General Meeting the trustee5 retire in
rotation. However, if eligible for re-election, this will be confirmed at the AGM.
TRUSTEE APPOINTMENT RECORD
Trustee
Trustee record of
'. appolntments and re-election
Date of initial
appolntment
Dr Alan Baron
2111112022
j Dr Karen Beeby
2710912007
Ret
PR
Sarah Carberry
2610912019
Ret
PR
', lan Craig
0610712020
Jonathan Dobson
0610712020
Ret
PR
' Stephen Fairhurst
0610712020
Dame Elaine Inglesby-Burke
i Michelle Price
2911012009
Ret
PR
1811112025
Dave Pugh
1811112025
Allan Sansbury
2711112023
Jim Toohey
1811112025
Dr Mlchael G. Van Dessel
2210512014 1 R
Ret
PR
' Gary Ward
2711112023
Re5
Mark Williams
2710112025
AR
Key: A = Appointed, R = Re-election, SD Stood Down, PR = Potential Re-election, Ret
AR - Appointed & Resigned
Retired, Re5
Resigned

TRUSTEE ASSURANCE GROUPS
11111411
>ZzZ I cu
Iiilll

STRUCTURE, GOVERNANCE AND MANAGEMENT
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 undertalces 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 I l.
Appointment of Trustees
The trustees who have seryed 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
themselve5 for re-election in accordance with the Articles of Association.
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-mal(ing
processes, the business plan and recent financial performance of Willowbrook hospice. They are also
required to read, understand and sign the Governance Policy. Durlng this induction they meet key
employees and other trustees. Trustees are encouraged to attend approprlate external events where
these will facilitate the undertalcing of their role and provide additional knowledge and information.
Organisation
The Board of Trustees governs Willowbrool( h05pice. The Board usually meets bimonthly to manage
the hospice's affairs, 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 Leadership Team which has the
delegated authority, within terms of delegation approved by the Trustees, to carry out these matters.
Key Management Personnel
The Trustees consider the key management personnel to be the Executive Leadership Team. The day
to day running of the hospice is delegated to this team. During the time applicable to this report, the
remuneration of the l<ey leadership personnel wa5 set tal<ing on reference to the 'Willowbrook Hospice
Agenda for Change, policy which is an adaptation of some aspects of the 'NHS Agenda for Change,
policy. All salary levels are always subject to affordability.
Risli Management
Board Assurance and Ris1< discussions are Incorporated into general board meetings at relevant points
throughout the financial year. These allow the trustees to consider and review the major strategic,
business and operational risl<s that Willowbroolc faces each year.

OBJECTIVES AND ACTIVITIES
The objectives of the charity are to:
Provide free, specialist palliative care to patients through the expertise of our multidisciplinary
pi"ofessional team.
Provide this care to those who have need of it and are referred by their healthcare professional.
There have been no material changes in policy or objectives throughout the period.
The principal activity of the subsidiary company, Willowbroolc Hospice Trading Company Limited is to
operate our portfolio of retail sites for the sole benefit of Willowbrook Hosplce.
The strategies employed to achieve Willowbrook Hospice'5 objective5 are aimed to:
Establish, maintain and operate a hospice for the care of patients living with a life-limiting diagnosi5.
Provide medical, clinical and complementary therapies for such patients through our in-patient,
community and outreach services of the hospice.
Ensure that the patient is the focus of our attention from the time of their arrival with us.
Help each patient to live with dignity and regain and achieve the best quality of life that is available to
them
Offer a support system that helps patients live 35 actively as possible before death.
Offer services to help support family and friends during the patient's illness and in their bereavement.
These l<ey 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 Willowbrool< Hospice has been to help all St Helens and Knowsley patients at the
end of their life and the people close to them, to have access to the best Palliative Care appropriate to
their need.
Patient referrals have been made by Health care professionals and accepted according to those in most
need of our clinical care. SeNices have been delivered free of charge to any patient from St Helens and
Knowsley who is in need of our seNices.
The hospice Is regulated by the Care Quality Commission which has approved the hosplce to care for
patients over the age of18.
Our aim is to enhance the quality of life for each Individual throughout all stages of his or her illness.
Individual needs are continually re-assessed to ensure that care is the best it can be.

TRUSTEE REPORT
ACHIEVEMENTS AND PERFORMANCE
Overview
This year the hosplce completed its three-year organisation wide strategy
and published the outcome in the hospice impact report. We have recently
also published our 2025-2028 strategy, and this clearly outlines our values and
objettives, consulring with patients, carers, volunteers and staff to achieve this for
implementation up to 2028. Thls strategy will guide us in achieving our objectives
across our communities of St Helens and Know51ey.
The Trustees would like to thank all staff, volunteers and supporters, not only who
contributed to the success of last year but over the preceding years. The h05pice
today could not be what it is wlthout the effort of everyone who has gone before
in making Willowbrool< one of the most respected hospices in the region.
The hospice continues to provide specialist and palliative end of life care for the
people of St Helens and Knowsley. We remain grateful for the generous support
of the local communities who fund approximately two thirds of our running
costs. Alongside the current NHS grant and with the huge generosity of all of our
volunteers who provide their time, we are able to deliver the services and special care that we plan for
patients and the people close to them, at the most difficult time of their lives.
Our plans for the future include the expansion of bereavement via our Patient and Family Liaison
Support Service. The outcome of this will be reported in next year's Quality Account.
Wti.h" yotir,
Trading Company
In May 2024, we were delighted to open the doors to our new Willowbrooli Fashion and home store
in Kirkby. The shop is unique in the area for being the only Charity retailer to stock furniture. This new
store is our tenth retail store.
2025 will see the opening of a Willowbroolc Hospice shop in Ormskirlc that specialises in selling books
and records.
The Board of Trustees and Trading Company Directors have agreed that the intentions for 25126 will be
to continue to grow the trading company portfolio and ensure that the Trading Company continues to
be a Icey income generator for the hospice.
Fundraising
Our Fundraising activities have continued to provide a vital source of income for the hospice with an
emphasis on expanding the hospice Lottery and engagement with local corporate partner5.
Events held during the year have included the very popular Strictly Glitter Ball which raised an
extraordinary £48,228, £17,930 of this was down to sponsorship that was raised by our contestants and
"the People's vote "on the night,
The Annual Golf Day also raised £5,000 with twenty-one teams entering. This was a sponsored event
and demonstrated the great support that the hospices receive from the local community.
Despite this charity fundraising remains a challenge, not only because of difficult economic conditions
but there is also significant competition from other local and national charities, all campaigning for similar
financial and voluntary support.
10

TRUSTEE REPORT contAnued
Volunteering
Our Volunteers remain an integral part of the hospice and have enabled us to expand some of our
services such as Bereavement support, Compassionate Neighbours and our hospice reception hours.
We are extremely fortunate to have such a dedicated group of people who are eager to support the
Willowbroolc cause.
Risl<s and Uncertainties
De5Pite the continued dedication and hard work of both staff and volunteers, the hospice sector
contlnues to face significant risks and uncertainties. According to Hospice UK, two in four hospices may
be forced to reduce services to remain financially sustainable. The following outlines the key risks facing
the sector and the Steps Willowbrool< hospice will take to mitigate them..
l. Decline in Voluntary Income (Donations and Lottery Participation)
There is an ongoing risk of reduced voluntary giving, as individuals and communities face financial
pressures.
Mitigation:
Strengthen relationships with existing donors through improved communication, transparency, and
impact reporting.
Diversify fundraising activities, incSuding digital campaigns, corporate partnerships, and legacy giving
programmes.
Invest in donor retention initiatives and targeted marl<eting to increase participation in lotterie5 and
regular giving schemes.
2. Reduction in Retail Income Due to the Cost-of-Living Crisis
Rising living costs continue to affect discretionary spending, leading to reduced retail sales and donations
of goods.
M itigation..
Review and optimise retail operations to Improve efficiency and reduce overheads.
Expand online sales channels and promote sustainable, second-hand shopping to appeal to
environmentally conscious consumers.
Engage local communities through volunteer recruitment and local marketing initiatives to support
hospice shops.
3. Decline in NHS and Government Funding via the Integrated Care Board (ICB)
There is a risli of further reductions in statutory Income from the NHS, which could affect core seryice
delivery.
Mitigation..
Strengthen relationships with the ICB and local healthcare partners to advocate for equitable funding
for all.
Demonstrate the hospice's value through data-driven evidence of outcomes, cost savings, and
communlty benefit.
Explore alternative funding sources, such as research grants and service-level agreements with other
health providers.
4. Rising Operational Costs (Salaries and Energy)
Increases in staff wages and energy prices continue to exert pressure on budgets.
Continued on Pjge 13 >>

TRUSTEE REPORT continued
Mitigation..
Implement energy efflciency measures, such as renewable energy solutions and building upgrades.
Continue to regularly revlew staffing structures and workforce planning to maintain efficlency while
supporting staff wellbeing.
Seelc collaborative procurement opportunitles to reduce costs across utilities, supplies, and shared
services.
5. Potential Impact of a New Assisted Dying Law on Hospice Fundraising
Public and donor sentiment could shift depending on how new legislation affects perceptions of hospice care.
Mitigation..
Maintain clear communication about the hospice's values, misslon, and commitment to compassionate
end-of-life care.
Engage proactively in national conversations to ensure hospice perspectives are represented and
understood.
Monitor public opinion and adjust fundraising messaging to reinforce trust and support.
Finance
The Finance Team continues to ensure the effective rnanagement of Willowbrook's finances,
maintaining accurate records of the many donations we receive each day alongside our expenditure.
Their diligence enables us to plan confidently and use our resources wisely in support of patient care.
On behalf of the Board of Trustees, we extend our heartfelt thanks to all our staff, volunteers, donors,
and supporters for their invaluable contributions- both in the past year and throughout Willowbrook's
history. The hospice we have today is a direct result of the dedication, compassion, and commitment
shown by so many, making Willowbrook one of the most respected hospices In the Cheshire and
Merseyside region.
As a Registered Charity (No. 1020240) and Company Limited by Guarantee (No. 2808633),
Willowbrool< Hospice submits an Annual Return for public display on the Charity Commission website
(httPs.'l/www.gov.uk/government/orgonisations/charity-conimission) and files Its audited accounts at
Companies House.
In 2024125, statutory grant income represented only 36 % of our total charitable costs. The remaining
income was generated by our well-established Fundraising and Trading Company teams- through
events, campaigns, our lottery, our networli of retail shops, donations, legacies, and the generous
support ofthe communities we serve.
The hospice experienced a very challenging year in terms of flnances and the ongolng tlnancial
climate. However. due to the generous funding provided from external charities we have been
able to continue our support of the St Helen5 district nurse service.
As with all healthcare facilities, the continuing challenge Is to sustainably grow quality end of life
care services In a difficult economic cllmate. We aim to continue to improve facilities, provide
more engaging fundraising opportunities, increase our lottery membership and make our retail
offer more efficient by increasing income but at the same time, reducing costs.

TRUSTEE REPORT contiiiued
FINANCIAL REVIEW 2024125
The group shows a consolidated net reduction in funds for the year of £84,155 compared wlth a
surplus of £31,695 in the prevlous year.
Income
Total incoming resources were £6,260,628 representing an increase of £379,692 compared to the
previous year.
This main element5 of this increase can be atti"ibuted to additional income from our charitable activitles
of £323,208 and from our trading activitles of £244,328 offset by a reduction in donations and legacies
of £224,087.
The reduction in donations and legacies is perhaps reflective of the current financlal climate and we
remain extremely grateful for the continued support of the people of St Helens and Knowsley. We
continue to strive to maximise all our income streams. Income from charitable activities includes a
2.150/0 increase to our core grant from NHS Cheshire & Merseyside ICB, and we were awarded a
grant of £100,022 from NHS England to support our capital expendlture in the year.
Our fundraising team delivered a full year of events, with the highlight belng our Strictly Glitter Ball
which raised over £40,000, thank-you to all our dancers and their supporters.
Within the Trading Company, our retail and café outlets performed well in the year, with an increase in
Income of £314,752, but our lottery continues to face competition whlch resulted in a reduction in play
income of £35,694. (See Note 8).
Expenditure
Total expenditure in the year rose from £5,948,439 to £6,384,663, an increase of £436,224 from the
previous year.
Expenditure on medical and clinical salaries Increased by £403,531 largely due to the uplift in payments
for unsocial hours and on-call. Expenditure is controlled as far as possible throughout the year and
efficiency savings of 198,500 were achieved in the year to help off-set general cost-of-living 5ncreases.
All costs are closely monltored at the monthly finance meetings.
Reserves Policy
The Trustees have reviewed the Charity's needs for reserves in line with guidance issued by the Charity
Commission and have issued a detailed Reserves Policy.
Having reviewed historical information, the vulnerable nature of the Charity's income streams, which
are dependent on voluntary giving, the needs of patients and their families for the continuity and range
of care provided by Willowbrool< Hospice, together with the obligations of the Hospice towards its
employees, the Trustees feel it is prudent, where possible to hold reserves of between 6 to 12 months
of budgeted expenditure. Currently, this remains on target but with increased costs and a drop in
income this could change over the next 5 years our 5-year Finance Strategy will include plans to address
this area of concern.
Coiitinued on Page 14 >>
13

TRUSTEE REPORT continued
As part of the current policy on reserves, where the reserves exceed 12 months, the Trustees will
actively encourage the senior team to identify and spend money on projects whlch beneflt the aims
and objectives of the Hospice. Where the reseryes fall below six months, the Trustees will review and
promote strategies that not only address current needs but respect the future financial stability of the
Hospice.
An analysis of reserves at 31 March 2025 shows total funds of £9,786,220 (2024 - £9,870,375). Of
which, £2,268,953 (2024 - £2,189,067) are restrlcted. This leaves total unrestricted funds of £7,517,267
{2024 - £7,681,308) which includes £1,924,034 (2024 - £2,033,554) held In fixed assets meaning the
charity has free reserves of £5,593,233 (2024 - £5,372,224) and thls represents approximately I I
months of total running costs for the year ended 31 March 2025 (2024 - 1 I months).
Tal<ing into account l<nown commitments and a revlew of risl<s facing the Hospice, the Trustees feel
they are an adequate level of reserves to cover the short term plans of the Hospice without placing any
undue risk on the financial stability of the future of the Hospice.
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..
l . Ensuring adequate short-term funds {< l year) are always available to enable the hospice to meet
its financial obligations to Its employees and creditors. A minimum balance of £500,000,. equivalent
to just over one month's running costs, should be always maintained.
2. 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 70¥0 of total funds will be invested in medium term investments.
3. 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 300h of total funds will be
invested in long term Investments; however, in the exceptional circumstances of a sudden windfall
receipt or of strong marl<et performance, this percentage may be exceeded. Any such exception
will be reviewed at each Board Meeting
Trustees, responsibilities in relation to the financial statements
The trustees (who are also the directors of Willowbrool< Hospice for the purposes of company law)
are responsible for preparing the Report of the Trustees and the financial statements Sn accordance
with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted
Accounting Prattice).
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
flnanclal statements, the trustees are required to:
Select suitable accounting policies and then apply them consistently.
Observe the methods and principles in the Charity SORP.
Malle sound judgements and estimates that are reasonable and prudent; and

TRUSTEE REPORT continued
State whether applicable accounting standards have been followed, subject to any materlal
departures disclosed and explained In the financial statements.
Prepare the financial statements on the going concern basis unless it is Inappropriate to presume
that the charity will contlnue in business.
The trustees are responsible for l<eeping 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 tal<en all steps that they ought to have tal<en to make themselves aware of any
relevant audit information and to establish that the auditors are aware of that information
The Report of the Trustees was approved by the trustees as the company's directors on 24 November
2025.
Dr Alan Baron
(Secretory)
15

AUDITED ACCOUNTS
WILLOWBROOK HOSPICE (LIMITED BY GUARANTEE)
INDEPENDENT AUDITORS, REPORTTO 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 2025 which comprise the Consolidated Statement
of Flnancial Activities, the Balance Sheets, the Cash Flow Statement and notes to the financial statements,
including a summary of signlflcant accounting policies. The financial reporting framework that has been
applied in their prepai"ation 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
2025 and of its incoming resources and applicatlon of resources, Including its income and expenditure for the
year then ended;
have been properly prepared In accordance wlth Unlted Klngdom Genernlly Accepted Accounting Prattlce;
and
have been prepared In accordance wlth the requirements of the Companles Act 2006
Basis for opinion
We conducted our audit in accordance with International Standards on Audlting (UK) (ISAS (UK)) and applicable
law. Our responsibilities under those standards are further described In the Auditors responsibilitles for the audit
of the financial ststements sectlon of our report, We are independent of the group In accordance with the ethical
requirements that are relevant to our audlt of the financlal statements In the UK, Including the FRC'S Ethlcal Standard,
and we have fulfilled our other ethlcal responsiblllties in accordance with those requirements. We believe that the
audit evldence we have obtained Is sufficient and appropriate to provlde a basls for our oplnion.
Conclusions relating to going concern
In auditlng the financial statements, we have concluded that the trustees, use of the golng concern basls of accountlng
In the preparatlon of the financlal statements Is appropriate.
Based on the work we have performed. we have not identified any materi21 uncertalnties relatlng to events or
conditions that, individually or collectively, may cast doubt on the group'5 and parent charitable company's ability to
contlnue as a going concern for a perlod of at least twelve months from when the financial statements are authorlsed
for issue.
Our responsibillties 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 inforniation 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 informatlon
and, in doing so, consider whether the other information is materially inconslstent with the financial
statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we

INDEPENDENT AUDITORS, REPORT TO THE MEMBERS OF WILLOWBROOK HOSPICE
continued
Identify such material inconsistencies or apparent materlal misstatements, we are required to determine
whether there is a material misstatement In the flnancial 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 informatlon, we are required to report that fact. We have nothlng to report in thls regard.
Opinion on other matters prescribed by the Companies Act 2006
In our opinlon, based on the worlc undertaken in the course of the audit;
the Information given In the Report of the Trustees for the financial year for whlch the financlal statements
are prepared Is consistent wlth the financial statements. and
the Report of the Trustees has been prepared In accordance wlth applicable legal I"equlrements
Matters on which we are required to report by exception
In the light of the l<nowledge and understanding of the group and parent charitable company and its
envlronment obtained in the course of the audit, we have not identified material misstatements in the
Report of the Trustees.
We have nothlng to report in respect of the following matters where the Companles Act 2006 requires us
to report to you if, In our opinion:
adequate accounting records have not been kept, or returns adequate for our audlt have not been recelved
from branches not vlslted by us; or
the financlal statements are not In agreement with the accountlng records and returns; or
certaln dlsclosures of trustee5' remuneration specified by law are not made., or
we have not received all the Information and explanatlons we require for our audlt.
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 satlsfied that they give a true and fair view, and for such Internal
control as the trustees determine Is necessary to enable the preparation of financlal 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, a5 applicable, matters related to going
concern and using the golng concern basls of accounting unless the trustees either intend to Ilquidate 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 flnancial 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 reasonab￿ be expected to influence the economlc decisions of users taken on the
basis of these financial statements.
Conlinuedon Page 18 >>
17

INDEPENDENT AUDITORS, REPORTTO THE MEMBERS OF WILLOWBROOK HOSPICE
continued
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 detalled below, However, the primary responsibility for the prevention and detection of
fraud rests both with those charged with governance of the entlty and management.
Our approach wa5 as follows:
Discussions with management and those involved in the financlal reporting process Including
consideration of Icnown 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;
Evaluatlon and testing of the operational effectiveness of management's controls designed to
prevent and detect irregularities;
Identifying and testing journal entries, in particular any journal entries posted wlth unusual account
comblnations or of significant monetary amounts. and
Review of the ratlonale for the calculatlon of key accounting estimates in the flnancial statements
and testing of the accuracy of these calculations.
There are inherent limltatlons in the audit procedures described above. The further removed non-
compliance with laws and regulations is from the events and transactions refletted in the financial
statement5, 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 ris1( 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 descrlption of our responsibilities for the audit of the financial statements is located on the Financial
Reporting Council's website at www.[rc.org.uklaiiditorsresPonsibilities. 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 undertal<en 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 FCA FCCA (Senior Statutory Auditor)
For and on behalf of Livesey Spottiswood
Chartered Accountants & Statutory Auditors
17 George Street
St Helens
Merseyslde
WAIO IDB
Date:
91,4.
18

AUDITED ACCOUNTS continued
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING AN INCOME AND
EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 MARCH 2025
Unrestricted
Funds
Restricted
Fund5
2025
Total
2024
Total
Income and endowments from:
Donations and legacies
Charitable activities
Other trading activitles
Investments
Other Income
741,052
1,922,368
2,807,595
172,137
63,088
5,000
459,902
89,486
746,052
2,382,270
2,897,081
172,137
63,088
970,139
2.059,062
2,652,753
152,908
46.074
Total Income
5,706,240
554,388
6,260,628
5,880,936
Expenditure on:
Ralslng funds
1,895,811
1 .895,811
1,597,835
Charitable activities
4,116,596
372,256
4.488,852
4,350,604
Total expenditure
6,012,407
372.256
6,384,663
5,948,439
Net (expendlture)lincome from
operating activlties for the year
{306,167)
182,132
(124,035)
(67,503)
Net (loss)Igain on Investments
Net Income for the year
39,880
(266,287)
39,880
(84,155)
99,198
31,695
182,132
Transfer beween funds
102,246
(102,246)
Net movement in funds
(164,041)
79,886
(84,155)
31,695
Reconciliatlon of funds
Total funds brought foNard at l April 2024
7,681,308
2,189.067
9.870,375
9,838,680
Total funds carried forward at 31 March 2025
7,517,267
2,268,953
9,786,220
9,870,375
The consolidated statement of financial activities includes all gains and losses recognised In the year.
All Incomlng resources and resources expended derive from continuing activities,
The notes on pages 23 to 39 form part of these accounts.

AUDITED ACCOUNTS continued
CONSOLIDATED BALANCE SHEET AS AT 31 MARCH 2025
Company number: 2808633
2025
2024
Fixed assets
Investments
Tangible llxed assets
14
15
1,743,746
4,117,589
5,861,335
1,703,866
4,198,769
5,902,635
Current assets
Stoclc
Debtors
Cash at bank and in hand
Treasury deposits
1,840
481,766
1,782,464
2,152,878
4,418,948
1,129
391.160
2,019,244
2,069.942
4,481,475
17
Current Ilabilities
Creditors: amounts falling due within one year
18 (494,063)
(513,735)
Net current assets
3.924,885
3,967,740
Total assets less current liabillties
9,786,220
9,870,375
Total net assets
9,786,220
9,870,375
The funds of the charity..
Unrestricted fund5
Unrestricced funds held In tangible fixed assets
Designated funds
Restricted funds
Non-charitable trading funds
19
19
5,498,122
1 ,924,034
5,323,758
2,033,554
275.530
2,189,067
48,466
20
2,268,953
95.111
Total funds
9,786,220
9.870,375
The accounts were approved by the trustees and signed o
.their behalf on 24 November 2025 by:
TRUSTEE
TRUSTEE
The notes on pages 23 to 39 form part of these accounts.
20

AUDITED ACCOUNTS continued
CHARITY BALANCE SHEET AS AT 31 MARCH 2025
Company number: 2808633
2025
2024
Fixed assets
Fixed asset Investments
Tangible fixed assets
1,743,752
4,058,572
5.802,324
1,703,872
4,125,855
5,829.727
15
Current assets
Debtors
C25h at bank and in hand
Treasury deposlts
17
390,261
1,691.159
2,152,878
4,234,298
286,669
1 ,920,437
2,069,942
4,277,048
Current liabilitles
Creditors; amounts falling due wlthin one year
18 (345,513)
(284,866)
Net current assets
3,888,785
3,992,182
Total assets less current liabilitles
9,691.109
9,821,909
Total net assets
9,691,109
9.821,909
The funds of the charity:
Unrestricted funds
Unrestrlcted funds held In tangible flxed assets
Designated funds
Restricted funds
19
19
5,498.122
1 ,924,034
5,323,758
2,033,554
275,530
2,189,067
20
2,268.953
9,691,109
9.821 .909
Approved by the trustees and signed on their behalf on 24 November 2025 by:
TRUSTEE
TRUSTEE flLAJ &AR.a atol,
The notes on pages 23 to 39 form pait of these accounts.

AUDITED ACCOUNTS continued
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH 2025
2025
2024
Cash flow from operatlng activitles
Cash generated from operations
(218,546)
(64,935)
Net cash (used) / provided by operating activities
(218,546)
(64,935)
Cash flows from Investing activities:
Purchase of tanglble fixed assets
Purchase of fixed asset investments
Charibond and Charifund Income
Interest received
(107,435)
(223.348)
( 1,000,000)
28,142
124,650
33,277
138,860
Net cash provided by / (used) In Investing activities
64,702
(1,070,556)
Change in cash and cash equivalents in the
reporting perlod
(153.844)
(1,135.491)
Cash and cash equivalents at l Aprll 2024
4,089.186
5,224,677
Cash and cash equivalents at 31 March 2025
3,935,342
4,089,186
Reconclliatlon of net Income to net cash flow from operating actfvities
2025
2024
Net expenditure from operating activlties for the reporting perlod
Adjustments for:
Depreciation charges
Loss on sale of tangible fixed assets
Investment income
(Increase)/Decrease In stocks
(Incre35e)IDecrease in debtors
Decrease in creditors
(124,035)
(67,503)
188,538
77
(172,137)
(711)
(90,606)
(19,672)
218,546
159,039
(152,792)
8.626
67,310
(79,615)
Net cash used by operating activities
64,935
22

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Accounting Policies
The princlpal accounting policies adopted, ludgements and key sources of estimation uncertainty in the
preparatlon of the flnancial statements are as follows:
Basls of preparation
The financial statements have been prepared In accordance with Accounting and Repoiting by Charitles,,
Statement of Recommended Pr2Ctice applicable to ch3rities preparing their accounts In accordance with the
Flnancial Reportlng Standard applicable in the UK and Republic of Ireland issued In October 2019 the Financlal
Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). the Charltles Act 201 l and the
Companies Act 2006.
The hosplce meets the definltion of a public benefit entity undei" FRS 102. Assets and liabilities are initially
recognlsed at historlcal cost or transaction value unle55 Otherwise stated In the relevant accountlng policies. The
financlal statements are prepared In sterling whlch Is the funttional currency of the charity.
Legal status of the Charity
The charity is 3 company limited by guarantee and has no share capital. In the event of the charlty being wound
up, the liability in respect of the guar7ntee is limlted to £ I per member of the charity.
The charity Is Incorporated In England & Wales. The reglstered offlce Is shown wlthln the reference and
administrative details section of the trustee report.
Signlflcant ludgements and key sources of estlmation uncertalnty
The most slgnificant ai-eas of judgement and key assumptions that affect Items In the accounts are In relation to
estimating depreciation and support costs.
Group financlal statements
The financlal statements consolidate the results of the charlty and Its wholly owned subsidiary Willowbrook
Hospice Trading Company Lcd. 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 exemptlon
afforded by section 408 of the Companies Act 2006.
Funds
Funds held by the charity are either:
Unrestricted general funds are funds. whlch can be used in accordance with the charitable objects at the
dlscretion of the trustees.
Re5trlcred funds are funds that can only be used for particular restrlcted purposes within the objects
of the charlty. Restrictions arlse when speclfied by the donor or when funds are rnised for particular
restricted purposes. The aim 2nd use of each material designated and restricted fund is set out in the
notes to the financial statements.
Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion
to set aside to use for a speclflc purpose.
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
expendlture are reported gross in the Statement of Financial Activities.
23

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Donatlonsi grants and gifts
These are included In the Statement of Financial Activities (SOFA) when:
the charity becomes entltled to the donation, grant or simllar income and any conditions for receipt
are met,
the trustees are reasonably certain they wlll receive It. and
the trustees are reasonably certaln that the value can be reliably measured
Income from Gif¢ Ald tsx reclaims Is recognlsed for any donations with relevant Gift Ald cercificates
recognlsed 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 fund5, any performance conditions attached to the
grants have been met, it is probable that the income wlll be recelved and the amount can be measured
reliably.
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 flnalised and notificatlon 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 charlty has been notified of the executor's intention to mal<e a distribution.
Interest on deposit fLtnds held Is included when receivable and the amount can be measured reliably by the
charlty which Is normally upon notiflcation of the Interest pald or payable by the bank.
Sponsorshlp from events. fundraising and events reglstration fees are recognised in Income when the event
tal<es place.
Donated goods and services
Donated services or facilitles are recognised when the charlty has control over the item, any conditions
assoclated with the donated item have been met, the receipt of economlc benefit from the use of the Item
Is probable and that economlc benefit can be measured reliably.
Donated flxed assets are simllarly taken to Income at the value to the charity with the item belng capitalised
In fixed assets.
Expenditure and irrecoverable VAT
Expendlture 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 basls under the following headings:
Costs of raising funds comprlses fundralsing costs incurred In seeking donations, grants and legacles. costs of
fundraising actlvities Including the costs of goods sold, shop costs, commercial trading and their associated
support costs. Fundraising costs do not Include the costs of disseminatlng information in support of the
charitable activities.
Expenditure on charitable activities includes the costs of providing specialist palliatlve care and support,
community services, research and other educational activities undertal<en to further the purpose5 of
the charity and their associated support costs. Irrecoverable VAT is charged as a separate cost within
expenditure on charitable activlties.
Support Costs comprise those costs which are incurred dlrectly in supporc of expenditure on the oblects of
the charity and Include governance cost, finance and office costs.
24

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Support costs are allocated to each of the actfvities on one of the following basis.. either floor space. sraff
tlme or staff headcount depending on the nature of the support Costs, to best allocate the costs to each
attributable headlng.
Costs are allocated befNeen direct charltable and other expenditure according to the nature of the cost.
Where items involve more than one category, they are apportioned belween the categories according to
the nature of the cost.
Leased assets
Rentals payable under operated leases are charged against profits on a straight line basls over the perlods of
the leases. Assets acquired under finance leases and hlre purchase contracts are capitalised a5 tanglble fixed
assets and are depreciated in accordance wlth the accounting policy on depreciation. The related obligations
net of finance costs allocated to future periods, are Included In credltors. Finance costs are charged as an
expense on a straight line basls over the perlods of the contracts.
Volunteers
The value of the Se￿1¢eS provided by volunteers Is not Incorporated Into these financlal statements. Further
details of their contribution is provided in the Report of the Trustees.
Fixed assets
Flxed assets are capltalised at cost, where acqulred or management's approxlmate valuatlon 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 strnlght line bas15 as follows'.-
Land and Buildings
50 years Straight Llne and l O years Straight Line
Furniture and Equipment
5-7 years Straight Llne
Computer Equipment
2-4 years Straight Line
Motor Vehicles
4 years Straight Line
The need for any Impalrment of a fixed asset write-down Is considered If there Is concern over the carrylng
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 baslc financlal Instrument and are Inltially recognlsed at their trnnsactlon value
and subsequently measured at thelr fair value at the balance sheet date using the closlng quoted market
price. The Statement of Financial Activities Includes the net gains and losses on revaluation and disposa15
throughout the year.
The charity does not acqulre put options, derlvatives or other complex financlal Instruments.
Stocli
Stoc1< of retail goods is included at the lower of cost or net reallsable value on a first In first out basls.
Donated Items of stoc1< for resale or dlstribution are not Included In the financial statements until they are
501d or distributed because the Trustees consider it impractical to be able to assess the amount of donated
stoc1<5 as there are no systems in place which I'ecord those items until they are sold and undertalcing a stock
take would incur undue cost for the charity whlch far ou1￿elghs the benefits.
25

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
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 ban1< and in hand
Cash at bank and cash In hand Includes cash and short term highly Ilquid investments with a short maturity
of three months or less from the date of acquisition or openlng of the deposit or slmilar account.
Creditors
Creditors are recognlsed where the charity has a present obligatlon resultlng 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 estlmated reliably. Creditors are normally recognlsed at their settlement amount after
allowing for any trade discounts due.
Income from trading subsidiary
Turnover of the subsidiary is the total amount recelvable by the company for goods and service5
provided, excluding VAT plus lottery Income.
Lottery Income Is accounted for in respect of those draws that have talcen place In the year. Trading
Income is recognised at point of sale for both donated and purchased goods.
Realised and unrealised gains/(105ses) on Investments
All realised and unrealised gains and losses are tal<en to the statement of financlal actlvitles 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
marl<et value at the end of year and opening market values.
Penslon costs
Willowbrook Hospice contributes to defined benefit contribution scheme on behalf of certain former
National Health se￿iCe employees. These contributions are fixed by reference to qulnquennial valuatlons
by the Government Attuary. The company also operates a defined contributlon penslon scheme for
other employees, Contributlons payable for the year foi. both schemes are charged in the Statement of
Financial Actlvities.
Golng Concern
The trustees consider that there are no material uncertalnties about Willowbrook Hosplce's ability to
continue as a going concern.
26

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
2025
Total
2024
Total
Unrestricted
Restricted
Donations and legacies
Donatlons
General donations
Donated services
Donated from fundraising events
In memoriam
Charitable trusts
175,484
2,513
210,096
113,423
37.000
538,516
175,484
2,513
210,096
113,423
42,000
543,516
189,519
10,409
217,638
98,736
75,000
591,302
5,000
5,000
The Income from donations last year was £591 ,302 of whlch £580,893 was unrestricted and £10,409 was
restricted.
2025
Total
2024
Total
Unrestricted
Restricted
Legacles
Legacie5
202,536
202,536
365,437
All legacles In the pi"evious year relate to unrestricted funds.
2025
Total
2024
Total
Unrestricted
Restrlcted
Grants
B&Q Foundation- Bathroom refurblshment
Duchy of Lancaster- Therapy Suite
Refurbishment
9,400
4.000
13,400
All grants in the previous year relate to restricted funds.
Total donations and legacies
741,052
5,000
746,052
970,139
27

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
2025
Total
2024
Total
Unrestricted
Restr5cted
Income from charitable activities
Cheshire & Merseyslde ICB funding
Discharge & District Nurse funding
Speclality Doctor income
ICB Out ofArea funding
Pharmacy costs
24 Hour helpline
NHS Pensions
Clinical Leadershlp
NHS England
Occupational Therapist funding
1,748,482
1,748.482
I i 0,000
66,216
107,670
148,014
50,500
8.726
1,567,507
150,000
65,087
46,740
113,849
48,100
8,674
18,288
I i 0,000
66,216
107,670
148,014
50,500
8,726
100,022
42,640
459,902
100,022
42,640
2,382,270
40,817
2,059,062
1,922,368
The income from charitable actlvlties last year was £2,059,062 of which £1,679,334 was unresti'lcted and
£379.728 restricted.
2025
Total
2024
Total
Unrestrlcted
Restrlcted
Income from other trading activities
Income from trading subsidiary (note 8)
Events organised by the hospice
Training programmes
2,569,288
238,307
2,569,288
238,307
89,486
2,897,081
2,290,230
197,524
164,999
89,486
89,486
2.807,595
2,652,753
The income from other tradlng activities last year was £2,652.753 of whlch £2.498,254 was unrestricted and
£154,499 restrlcted.
2025
Total
2024
Total
Unrestricted
Restricted
Investment income
Charibond and Charifund income
Interest on cash held at bank
Other interest recelved
33.277
138,860
33,277
138,860
28,142
124,650
172,137
172,137
152,908
All Investment Income in the previous year relates to unrestricted funds.
2025
Total
2024
Total
Unrestricted
Restricted
Other income
Catering income
Other income
Room hire
30.242
7,317
25,529
63,088
30,242
7,317
25,529
63,088
23,006
618
22,450
46,074
All expenditui-e In relation to raislng funds in the previous year relates to unrestricted funds.
28

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
2025
Total
2024
Total
Unrestrlcted
Restricted
Expenditure on raising funds
Fundra15ing salaries
Other direct fundraislng costs
Rent and rates
Support costs (note l O)
Fundrnising trading:
Cost of goods sold and other costs (note 8)
241,574
66,170
8.650
26,819
241,574
66,170
8,650
26,819
213,034
62,442
9,393
23,494
1,552,598
1,895,811
1552,598
1 ,895.811
1289,472
1,597,835
All expenditure In relation to I'aising fund5 In the previous year relates to unrestricted funds.
Fundraistng tr3ding: cost of goods sold aiid 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 provislon for the financlal
requirements of the business, shall absorb or extinguish profits whlch othe￿Ise would be avallable for
distribution. A Summary of its trading results is shown below,.
2025
2024
Income
Sale of goods
Lottery income
Grants
Alexandra Suite room hlre
2,022.726
512,158
1.000
33,404
2,569,288
1,720.243
547,852
22,135
2,290,230
Cost of sales and admln15trative expenses (note 7)
Lottery management charges
(1,552,598)
(10,050)
(1.289.472)
Profit for the year
1,006,640
1,000,758
Gift Aid donations to parent charity
959,995
960,000
The assets and liabilities of the subsldiary were:
Flxed assets
Current assets
Creditors: amounts falling due within one year
59,017
235,045
(198,945)
72,914
204,427
(228.869)
Total net assets
95,117
48.472
Aggregate share capital and reserves
95,117
48,472
29

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
2025
Total
2024
Total
Unrestrlcted
Restricted
Expenditure on charitable activities
Medical and nursing salaries
Occupational therapist
Unlforms
Nur51ng supplies
Discharge & d15trict nurse collaboratlon
Caterlng salaries
Other catering costs
Cleaning and maSntenance Salaries
Other cleanlng costs
Repairs, renewals and malntenance
Refurbishment costs
Training and I"ecruitment
Insurance
Travel costs
Equlpment hlre
Heat, Ilght and water
Prlnting. postage and statlonery
IT and computer maintenance
Security
Helpline
Volunteer drivers and taxis
Irrecoverable VAT
Depreciation - leasehold buildings
fixtures and fittlngs
Support costs (note l O)
2.265,869
51,052
42,636
60
148,014
2,466
2,316,921
42,636
723
151,129
6,583
153,329
55,741
241,395
14,335
1 ,913,390
38,699
2,927
118,747
16.742
136,661
54,988
227,750
15,012
102,301
429,793
6,975
21,940
10,493
663
3,115
4,117
153,329
55,741
241,395
14,335
110,662
32.521
27,998
26,917
15,442
1 ,408
113,023
13,260
40,250
83,633
1,219
8,413
6,450
188
40,934
34,448
27.105
15,442
1 ,408
113,023
13,260
42,284
83.633
37,699
3,886
15.864
125,833
24.474
814.886
128,265
13,041
42,641
78,540
29,187
5,302
23,413
120,791
15,920
797,086
2.034
37,699
3,886
15,864
74,039
10,427
808,702
51,794
14,047
6,184
4,116,596
372.256
4,488,852
4,350,604
Of the total expendlture In the previous year of £4.350,604 total of £3,793,817 was unrestricted and
£566.787 restricted.
30

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Charitable Fundraising
Actlvlties
Activltles
2025
Total
2024
Total
l O Support costs
Management and administrative salaries
Printing, postage and stationery
IT and computer maintenance
Telephone 2nd fax
Mlscellaneous expenses
Depreciation- fixtures & fittings.
computer equipment and motor vehicles
Loss on disposal of tanglble fixed assets
Audit and accountancy fees
Professlonal fees
640,391
19,890
63,427
26,819
677,210
19,890
63.427
637,432
19,561
72,136
4.714
42,674
36,486
36,486
24,334
77
11,300
17,868
814,886
24,334
77
11.300
17,868
841 ,705
20,196
8,600
15,267
820,580
26,819
Support costs have been allocated co activities on the most appropriate basis, Management and admlnlst17tive
salaries have been allocated by proportlon of tlme spent on the activlty.
Group
2025
Group
2024
Charity
2025
Chavity
2024
Staff costs
Wages and salaries
Employers Nl
Pensions
3,733.872
331.416
258,852
4,324,140
3,204,573
287,384
230,149
3,722,106
3,128,858
290,800
233.711
2.668,473
245,330
206,207
3,120,010
3,653,369
The average number of employees of the charity analysed by function was:
Group
2025
53
Group
2024
51
Charity
2025
53
Charity
2024
Direct charitsble
Management and admlnlstration
Fundralslng and publicity
33
97
93
68
65

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Staff costs {cont)
Numbers of employees who received remunet7tlon In excess of £60,000 are listed below:
Group
2025
Group
2024
Charlty
2025
Charlty
2024
£60,000 - £70,000
£70,000 - 180,000
£80,000- £90,000
£ioo,000- £110,000
Indemnity Insurnnce for the trustees Is covered at a premium of £434 (2024- £494).
None of the trustee5 received any emoluments or expenses during the current or previous years.
The totsl remuneration paid In respect of the group's key management pe￿onnel was £339,633 (2024 -
£306,926).
12 Net income for the year before taxation
The net incoming resources for the year before taxation is stated after charging:
2025
2024
Depreciatlon of owned assets
Loss on sale of tsngible fixed assets
Operating leases - land and bulldings
Auditors, remuneratlon
Auditors, remuneration - non audit services
188,538
77
181,662
11,300
4,400
159,039
127,539
8,600
9,700
13 Taxation
No liability to UK corporation tax arose on trading activities either for the year ended 31 March 2025
or for the previous year.
32

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
14 Fixed asset investments
a) Fixed asset investments
Group
M&G
Charifund
Equities
Investment
Fund
M&G
Chavibond
Fixed
Interest Fund
Coutts & Co
Investment
Total
Market value at l April 2024
Additions
335,748
266,590
1,101,528
1,703.866
Net unrealised Investment gainl{loss)
8,839
11,401
37,318
39,880
Market value as at 31 March 2025
326,909
277,991
1 ,138,846
1,743,746
Hlstorical cost at 31 March 2025
393.645
262,319
i .000,000
1,655,964
Charity
As above
Investment in subsldlary company
1,743,746
1,743,752
33

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
15 Tangible fixed assets
Flxtures
Flttings &
Equipment
Land &
Buildings
Computer
Equipment
Motor
Vehicles
Total
Group
Cost
At l April 2024
Additions
Disposa15
At 31 March 2025
5,950,862
723,207
100,278
(28,813)
794,672
225,287
7,157
(4,818)
227,626
28,099
6,927,455
107,435
(44,531)
6.990,359
(10,900)
17,199
5,950,862
Depreciatlon
At l April 2024
Charge for the year
Elimlnation on dlsposal
At 31 March 2025
1,952,493
125,833
530.471
54,732
(28,736)
556,467
217.623
7,973
(4,818)
220,778
28,099
2,728,686
188,538
(44,454)
2,872,770
(10,900)
17.199
2,078,326
Net book value
At 31 March 2025
3,872,536
238,205
6,848
4,117,589
At 31 March 2024
3,998,369
192.736
7,664
4,198,769
Charity
Cost
At l April 2024
Additions
Disposals
At 31 March 2025
5,950,862
543,511
100.278
(28,813)
614,976
222,439
7,157
(4,818)
224,778
5,000
6,721.812
107,435
(33.631)
6,795,616
5,950,862
5,000
Depreciation
At l Aprll 2024
Charge for the year
Eliminatlon on disposal
At 31 March 2025
1,952,493
125,833
423,689
40,835
28,736
435,788
214,775
7,973
4,818
217,930
5,000
2,595,957
174,641
33,554
2,737,044
2,078,326
5,000
Net boolc value
At 31 March 2025
3,872,536
179,188
6.848
4,058,572
At 31 March 2024
3,998,369
119,822
7,664
4.125,855
The net book value of land and buildlngs is comprised of:
2025
2024
Freehold land and buildings
Long leasehold land and buildings
523,510
3,349,026
3.872,536
536,624
3,461,745
3,998,369
All fixed assets are used In direct furtherance of the charlty's objects.
34

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
Group
2025
Group
2024
Charity
2025
Charity
2024
16 Stocl<s
Stocks
1 ,840
Group
2025
Group
2024
Charity
2025
Charity
2024
17 Debtors
VAT
Other debtors
Prepayments & accrued income
39,896
320,179
121,691
81,254
138,955
170,951
23.771
291,409
75,081
56,724
121,400
108,545
481,766
391,160
390,261
286,669
Group
2025
Group
2024
Charity
2025
Charity
2024
18 Creditors:
Amounts falling due within one year
Trade creditors
Social securlty and other tsxatlon
Other creditors and accruals
Amounts due to subsldiary company
116,008
80,649
297,406
200.922
73,731
239,082
62,660
69,737
162,721
50.395
98,264
63,256
123.346
494.063
513,735
345,513
284,866
35

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
19 Unrestricted funds
Unrestricted
Funds
Held in
Tanglble
Fixed Designated Unrestrlcted
Assets
Funds
Funds
Non
Charltable
Trading
Funds
Total
Balance at l April 2024
Movement In funds in the year
Transfer between funds
2,033,554
(109,520)
275.530
(275,530)
5,323,758
174,364
48.466
46,645
7,681,308
(164,041)
Balance at 31 March 2025
1,924,034
5,498,122
95,111
7,517,267
There were no funds designated as at 31 March 2025.
36

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
20 Restricted funds
Movement In Resources
Incoming Expenditure
Resource5
& Transfers
Balance
at 1.4.24
Balance
at 31.3.25
Medical Educatlon ond Training Funds-
Medlcal student training
Merseyslde & Cheshlre Cancer Network-
Fundlng for education and trainlng
Oliver Lymes Charity-
Discharge & district nurse collaboratlon
Chatty Café
Cheshlre & Merseyside ICB -
Funding for pharmacy costs
Funding towards NHS Pension Scheme
Funding for Helpline
Therapy services
"The Llving Well" Project-
Funding from Soclal Investment Buslness
Fundlng from Medicash
Bladeless fans
St Helens CCG-
Funding for computer equipment
IT equlpment
Annexe Fund-
Funding towards building of annex
Help the Hospices-
Room to Care
Day Therapy Unlt Fund-
Funding towards building of day therapy unlt
Communlty Foundatlons-
Funding for car park lightlng
Ravensdale Trust -
Fundlng for kitchen equlpment
Groundworl<s at Llving Well
St James Place -
Funding for Rehab Suite
Refurblshment Fund-
Funding towards Hospice refurblshment
La F05se Foundation -
Funding towards summer house
NHS England-
Funding for capital expenditure
B&Q Foundotion-
Funding for bathroom refurbishment
Duchy Of Lancaster-
Funding for Therapy Suite refurbishment
89,486
(89,486)
16,992
(6,450)
10,542
60,000
50,000
(46,080)
(994)
13,920
49,006
148,014
8,726
50,500
42.640
(148.014)
(8,726)
(50.500)
(42,640)
399,000
4,200
1 ,600
(9,500)
(100)
(292)
389,500
4,100
1,308
7,665
(6.184)
1.481
545,913
(15,379)
530.534
626,890
(15,290)
611,600
536,318
(10,726)
525,592
1.396
(37)
1 .359
342
1,891
(342)
(49)
1,842
8,553
(125)
8,428
33,389
(588)
32,801
5,000
(4,377)
623
100,022
(13,705)
86,317
918
(918)
4,000
2,189,067
(4,000)
(474,502)
554,388
2,268,953
37

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
21 Analysis of group net assets by fund
Creditors
Wlthin
One Year
Fixed
Assets
Current
Assets
Total
Restricted funds
Unrestrlcted funds held in
Tanglble fixed assets
Designated funds
Uni'estritted general funds
2,193,555
75,398
2,268,953
1,924,034
1 ,924,034
1,743,746
5,861,335
4,343,550
4,418,948
(494,063)
(494,063)
5,593,233
9,786,220
22 Pension costs
The charlty contrlbutes to defined benefit schemes providing beneflts based on llnal pensionable pay on
behalf of cercaln former Natlonal Health Seryice employees. The scheme15 2 multi-employer scheme as
defined by FRS102, and it has not been posslble ¢0 identify the charlty's share of the underlylng assets and
liablllties. As a result all pension costs for the charlty will be reported on a defined contribution basls. These
contributlons are fixed by reference to quinquennial valuatlons by the Government Actuary. The charge for
the year amounted to £138,798 {2024- £119,420).
The group also operates defined contrlbution penslon schemes for certaln other employees and the charge
for the year was £108.367 {2024- £94,239).
23 Subsidiary undertal<ing
Included in the group accounts are the accounts of Wlllowbrook Hospice Trading Company Limited, a company
operating within the United Kingdom,
Willowbrook Hospice Trndlng Company Llmited is controlled by the Trustees of the Charlty by the
shareholding and in accordance with its Memorandum and Articles of Association and the principal activity of
the trading subsidiary is as detalled in the Trustees, Report.
38

NOTES TO THE CONSOLIDATED ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2025
24 Operating lease commitments
The total future minimum lease payments are as follows:_
Group
2025
Group
2024
Charity
2025
Charlty
2024
Land and buildings
Operating leases which expire:
Within one year
Between one and five yea
113,710
92,289
205,999
105,025
200,084
305,709
113,710
92,289
205,999
105,625
200.084
305,709
Other
Operating leases which expire..
Within one year
Bet￿een one and five years
Greater than five years
40,645
54,398
32.528
74,257
696
21,951
47,781
19,121
49,133
696
95,043
107,481
69,732
68,950
25 Related party disclosures
During the year the Charity paid £2,231 (2024 - £1 ,368) for goods from a company In which the trustee,
Mr S Fairhurst, Is a director and shareholder. Normal commercial terms applied,
39

11

Willowbrook
Qutstanding
CareQuality
Comn)ission
Every Contact Counts
Registered Address:
Willowbrook Hospice, Portico Lane, Prescot, Merseyside L34 2QT
Tel: 0151430 8736
www.willowbrool<.org.ul<
Willowbrook Hospice Is a Company Limiced by Gu3r3ntee. Registereé in EnglaTrd Registered No.. 2808633. Registered Ch31"Ity No. 1020250.
Regisiered oif5ce' Portico Lk#e. Ecclestoi) Payk. Pi'escot, Mei-5eyside L34 2QT