OpenCharities

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

2023-03-31-accounts

Company No 03063721 Charity No 1048934

WOODLANDS HOSPICE CHARITABLE TRUST

CONSOLIDATED FINANCIAL STATEMENTS FOR YEAR ENDED 31 MARCH 2023

WOODLANDS HOSPICE CHARITABLE TRUST

CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

C O N T E N T S

Page
Company information 1
Trustees annual report 2 – 12
Independent auditors’ report to the members and Trustees 13 – 16
Consolidated statement of financial activities 17
Summary income and expenditure account 18
Consolidated balance sheet 19
Charitable company balance sheet 20
Consolidated cash flow statement 21
Notes to the consolidated financial statements 22 - 40

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

Company Registration No. 03063721
Charity Registration No. 1048934
Registered Office AUH Campus
Longmoor Lane
Liverpool
L9 7LA
Directors and Trustees B. Bartlett BA Hons Dip Arch RIBA (Chairman)
C.M. Hubbert MRCGP DRCOG (Vice Chairman)
C Walthew (Hon. Treasurer)
C. Brennand FCA
A. Johnson
R. Lee
C.J. Hudson
S. Wooliscroft
Y. Xi (appointed 17 May 2022)
Company Secretary R. Johnston MBE, MSc, CMgr, FCMI
Auditors Lonsdale & Marsh
509-510 Cotton Exchange
Bixteth Street
Liverpool
L3 9LQ
Solicitors Hill Dickinson
No 1 St Pauls Square
Liverpool
L3 9SJ
Bankers National Westminster Bank Plc
Corner Longmoor Lane and Cedar Road
Liverpool
L9 0EG
Investment Managers Investec Wealth & Investment Limited
The Plaza
100 Old Hall Street
Liverpool
L3 9AB

1

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

The Trustees present their report and the financial statements of the charity for the year ended 31 March 2023.

The company information set out on page 1 forms part of this report. The financial statements have been prepared in accordance with the accounting policies set out in Note 1 to the financial statements and comply with the Charities Act 2011, Companies Act 2006 and “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 Republic of Ireland (FRS 102) and with the company’s Memorandum and Articles of Association.

INTRODUCTION

The incorporated charity is governed by the Memorandum and Articles of Association. The first members of the council of management were appointed trustees of Woodlands Hospice Charitable Trust under the terms of a Trust Deed dated 6 July 1992.

LEGAL STATUS

The charity, which was incorporated on 1 June 1995, is limited by guarantee whereby each member of the company undertakes to contribute such amount as may be required, not exceeding £1, to the company’s assets if it should be wound up while he/she is a member; or within one year after he/she ceases to be a member, for payment of the company’s debts and liabilities contracted before he/she ceases to be a member, and of the costs, charges and expenses of winding up, and for the adjustment of the rights of the contributories among themselves.

PURPOSE and PUBLIC BENEFIT

The purpose of Woodlands Hospice is to promote and deliver a specialist palliative care service to the residents of North Liverpool, South Sefton, and Kirkby in Knowsley who are living with a life limiting illness through the establishment and maintenance of Hospice facilities.

The direct public benefits that flow from this purpose are :- (i) Improving the quality of life of those living with life limiting illnesses, (ii) Reduction in hospital admissions of those who could benefit from Hospice care, (iii) Emotional and psychological support for patients and their families, (iv) Education and training of other local organisations caring for those with end of life care needs (v) Allowing patients to die in their preferred place of care, (vi) Enhancing and retaining independence for those living with a life limiting illness.

These benefits can be evidenced through the feedback received from patients and family’s satisfaction surveys, positive feedback received from Trustee visits and the Key Performance Indicators reported to Trustees, senior staff and commissioners.

There is no private benefit flowing from the organisation. Beneficiaries of Woodlands Hospice are people living with a life limiting illness and their families living in the local or wider area.

The Trustees have complied with a duty in Section 4 of the Companies Act 2006 and confirm that they have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the charity’s aims and objectives and in planning future activities.

2

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

ORGANISATION

A Board of Trustees comprising twelve members (three current vacancies carried in year) administers the charity. New Trustee appointments are recommended by the Nominations Committee and approved by the Board. A full induction programme is provided for all new Trustees to ensure that they are aware of the charity’s objects, strategy and activities and their responsibilities as Trustees.

The Board has established formally constituted sub-committees, each with specific terms of reference and functions, delegated by the Board and with a Trustee as Chair. The established committees are Personnel, Finance, (which overviews the Income Generation sub-committee), Patient and Family Services Governance, and Governance (which overviews the Staff - led Health and Safety Committee). There is an additional Capital Projects sub-committee which is chaired by a Trustee to keep pace with any capital projects or planning. These committees meet on a regular scheduled basis with at least three meetings held each year of each committee. Full minutes of all committee meetings are submitted to the Board meetings held every three months.

The Trustees delegate the day-to-day management of the Hospice to the Chief Executive, Mr Robert Johnston. Mr Johnston works closely with the Executive Management Team. Day to day decisions are taken within individual teams, with managers where appropriate, and escalated to the Executive Management Team if they impact on the wider organisation.

The Chief Executive’s salary is based on benchmarking against other Hospices. These are recommended by the Trustee led Personnel Committee, supported by the Trustee led Finance Committee and approved by the Board of Trustees.

CONSTITUTION

The Woodlands Hospice Charitable Trust was established as a Charitable Trust by a Trust Deed dated 6 July 1992 under registered number 1048934.

The Trust was wound down under the terms and conditions of the Trust Deed on 31 December 1995 and at that date the assets of the Trust were donated to Woodlands Hospice Charitable Trust Limited. The company was incorporated on 1 June 1995 under the Companies Act 1985 as a private company limited by guarantee under company number 03063721.

PRINCIPAL ACTIVITY

The principal activity of the company during the year was to deliver a specialised palliative care service to local people and their families, through collaboration with LUHFT and Merseycare.

REVIEW OF DEVELOPMENTS, ACTIVITIES AND ACHIEVEMENTS

Inpatient bed occupancy began to come back to pre-covid levels as staffing levels stabilised and with restrictions on visitors easing, more patients increasingly stayed at the Hospice.

The charity shops, began to open up more as we recruited volunteers in line with national guidance and all events and fundraising activities came back on line.

The Hospice continued to deliver patient services to meet the ongoing needs of our patients and their families. The robust governance structures in place ensured continuing high standards of quality and safety and adherence and compliance to regulatory requirements.

3

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

STRATEGIC REPORT

Patient and Family Services

Patient and Family services have the specialist skills to provide personalised and compassionate care that significantly contributes to the building of trust with patients which can make the difference between a patient choosing to seek support, or not. Creating an environment where patients feel comfortable and supported has a profound positive impact.

A notable accomplishment from this year has been the successful implementation of the drop-in group which has had a positive impact by empowering patients.

Drop in evaluation quotes;

“I was at my lowest point the group has given me back my sparkle, I look forward to Mondays”.

“I was like a school kid, really anxious, I didn’t know what to expect, we all came in as strangers now I have friends.”

“I live alone I have family and friends, but since being diagnosed my relationships with them have changed. To be honest I feel very lonely … I’m not as open and that’s where the drop-in has given me the confidence to talk without worrying about the people I love.”

“I was withdrawing from life! I felt embarrassed about my speech, how I looked, I had lost my motivation. I now feel amazing, I have started baking again, I have found my voice, no one is judging me, I have started to take pride in my appearance and what I wear to the drop-in. The drop-in is just fantastic”.

“We laugh so much (Name) is just hilarious I will cherish those moments …special times we may be dying but we’re not dead yet”.

We are ambitious in developing this service and have plans to expand this service and will commence the expansion in November 2023.

Grief is a unique experience to everyone, and we’re here to provide support for people that need it in the weeks, months and sometimes years before and after bereavement. This year we have significantly increased our support services and successfully implemented another four bereavement support groups, which includes a dedicated group for siblings addressing inequalities.

Quotes from service users, bereavement support;

“I’m feeling like I’ve come out of a tunnel and can live again”.

“Thank you for helping me in my grief you helped me understand that what I was feeling was normal”.

“Thank you so much for helping me with my problems when my Daddy passed away”.

“You have saved my life”.

We have been excited to engage and to seek new partnerships, collaborating with other agencies to enhance support services and patient experience.

4

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

We are proud of our partnership with Vauxhall Law Centre who are an integrated part of the team holding specialist advice clinics at the hospice.

The pandemic has had an enormous impact on people’s well-being, and we have seen an increase in referrals and complexity. Patient and Family Services have been creative with the limited resources. We have recruited more Patient and Family Services Volunteers, providing training, mentorship and supervision whilst developing new roles to meet challenges and unmet need.

Patient experience has been enhanced with the introduction of Woodlands Hospice tipple trolley facilitated by trained volunteers.

We will continue to focus on our mission and demonstrate our values in providing excellent compassionate therapeutic support.

Quality and Improvement

Facilities and Infrastructure

Patient Information Systems/Data Collection and Reporting

Human Resources

5

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

Volunteers

External Relationships and Collaboration

6

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

Finance Department

Marketing and Communications

Education

7

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

Income Generation

Limited Company / Trading

The year 2022-23 saw achievements for our retail, following on from an up and down year of covid, the retail sector settled to more normal levels and this resulted in our shops overachieving their income budgets as a group. We opened a concept space within the centre of Liverpool’s Baltic market and this gave a small return on investment. Due to restrictions still in place with visiting at the hospice for the start of the year our merchandise shop at the hospice didn’t perform as well as budgets and with reduced external table sales due to presence of covid restrictions this area underperformed against budget for the year. Our great challenge remained within our lottery, signing up of new membership remains the area of focus for the future as this underperformed again this year. Retention of lottery membership remained high and although not achieving budget the lottery still returned a good surplus for the hospice. As a whole the trading company managed for another year running to covenant over £100k into the Trust with a £134k covenant.

Charitable Trust / Fundraising

2022-23 was a successful year for fundraising despite some challenges throughout the year. Stand out achievements have been with our community were many events have been held in aid of Woodlands Hospice bringing in much needed income. Following a tough year for events and challenges we sought to recruit a new challenge and events officer to take forward a new strategy for events. Our Campaigns have over performed against their budgets and have overcome some challenges with restrictions still in place at the start of the year. Grants have had some challenges throughout the year with an underperformance and we unsuccessfully tried to recruit a new grants officer. Legacies brought in an income of £255k which was very welcome and changed the outcome of a challenging year of fundraising.

Additional Funding Sources

Since the transfer of clinical and medical services to LUHFT in April 2021, Woodlands Hospice no longer relies on funding or grants from local NHS Commissioners aside from a much-needed small grant of £25k received from South Sefton CCG for Patient and Family Services.

The Hospice continues to be hugely appreciative of the ongoing generosity of our wonderful supporters and their dedication, enthusiasm and hard work in raising money for the Hospice. We are so grateful to everyone who helped raise funds for us. Moving forward we will continue to engage proactively with all our communities and endeavour to introduce new and exciting ways in which people can support us and focus on growing sustainable income streams to enable us to continue to support the provision of specialist palliative care services in the future.

Overall Result

The final position for the Hospice Charitable Group, prior to losses on investments, was a gain of £2k (2021/22: loss of £253k).

To this gain is deducted the loss in value of investments amounting to £64k (2021/22: gain of £1k).

This results in an overall decrease in reserves of £62k (2021/22 decrease of £252k).

8

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

Total Funds and Free Reserves Policy

At the end of the reporting period, the Hospice Charitable Group held a total fund balance of £2.956m (2021/22: £3.018m), which includes a tangible fixed asset value of £1.688m which would only be realised on the disposal of such fixed assets. The remaining fund balance of £1.268m includes restricted funds of £73k. Free reserves, including the assets held as the investment portfolio, account for the final £1.195m of the Hospice Charitable Group fund balance. (2021/22: £1.143m)

It remains the policy of the Hospice Charitable Group that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to approximately ten months of customary annual expenditure, being approximately £940,000. The trustees consider that reserves at this level will ensure that, in the event of a significant drop in funding, they will be able to continue the charity’s current activities while consideration is given to ways in which additional funds may be raised. This level of reserves has been maintained throughout the year.

Investment policy

At the end of the reporting period (31 March 2023) the Charity held an investment portfolio (including cash held in the portfolio) valued at market value of £848k (31 March 2022: £898k).

The objectives of the investment policy, as documented by the Trustees, is for the funds held in the portfolio to provide an above market average income from the surplus capital of the Charity, and to achieve a balanced return from income and capital growth. The investment policy of the Trustees documents a medium level of risk for the portfolio.

Whilst the Trustees do consider the ethical implications of the investments held in the portfolio by placing restrictions on direct investments in entities that may be in conflict with the charitable objects of the Hospice, they do understand that by using a collective approach it is impossible to avoid some sectors.

Principal Risks and Uncertainties

The Board of Trustees reviewed and identified the major risks and uncertainties that had the potential to impact the Hospice. These were ongoing financial uncertainty and the necessary repairs to the roof.

PLANS FOR THE FUTURE

Woodlands Hospice Charitable Trust will remain reliant on its fundraising and trading strategies to ensure its services can continue so that we are able to support patients and families to access all aspects of specialist palliative care.

The shops have been proven to work so our ambition is to continue to open shops as and when we can identify suitable premises.

We will endeavour to recruit a Grants Officer.

The long-standing problem with the roof is set to be finally addressed with a Task and Finish Group to oversee a project that will replace all or part of the leaking roof.

9

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

TRUSTEES’ RESPONSIBILITIES

The Trustees, who are also the directors of Woodlands Hospice Charitable Trust for the purpose of company law, are responsible for preparing the Trustees Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial year. Under company law the Trustees must not approve the financial statements unless they are satisfied that they 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 charitable company for that year.

In preparing these accounts, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity’s transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charity's website. Legislation in the United Kingdom governing the preparation and dissemination of accounts may differ from legislation in other jurisdictions.

10

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

THE TRUSTEES

The Trustees, who are also Directors for the purposes of company law, who served the charity during the year and the period up to which the accounts were approved were as follows:

B. Bartlett BA Hons Dip Arch RIBA (Chairman)

C.M. Hubbert MRCGP DRCOG (Vice Chairman)

C Walthew (Hon. Treasurer)

C. Brennand FCA

A. Johnson

R Lee C Hudson S Wooliscroft C Xi

None of the trustees has any beneficial interest in the company.

RELATED PARTIES AND OTHER CHARITIES

The Charity has one wholly owned subsidiary, Woodlands Hospice Limited. The subsidiary operates a lottery and charity shops and uses this to support Woodlands Hospice Charitable Trust.

RISK MANAGEMENT

The responsibilities of Trustees are defined by the Memorandum and Articles of Association, The Charities Act and company law.

These responsibilities include:

The Trustees obtain comfort that their responsibilities are discharged by:

The trustees have examined the major strategic, business and operational risks which the charity faces and confirm that systems have been established to enable regular reports to be produced so that necessary steps can be taken to lessen these risks.

11

WOODLANDS HOSPICE CHARITABLE TRUST

TRUSTEES’ ANNUAL REPORT

YEAR ENDED 31 MARCH 2023

AUDITORS

A resolution to re-appoint Lonsdale & Marsh will be put to the Annual General Meeting.

STATEMENT OF DISCLOSURE TO AUDITORS

In so far as the Trustees are aware there is no relevant audit information of which the charitable company’s auditors are unaware, and each Trustee has taken the steps that they ought to have taken as Trustees in order to make themselves aware of any relevant audit information and to establish that the charitable company’s’ auditors are aware of that information.

Registered office: Woodlands Hospice AUH Campus Longmoor Lane Liverpool L9 7LA

Signed by order of the Trustees

Mr B Bartlett BA Hons Dip Arch RIBA Trustee (Chairman)

Approved by the Trustees on 28 November 2023

12

WOODLANDS HOSPICE CHARITABLE TRUST

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES OF

WOODLANDS HOSPICE CHARITABLE TRUST

Opinion

We have audited the financial statements of Woodlands Hospice Charitable Trust (the “parent charitable company”) and its subsidiary Woodlands Hospice Limited (the “group”) for the year ended 31 March 2023 which comprise the group Statement of Financial Activities, the group Summary Income and Expenditure account, the group and parent charitable company Balance Sheets, the group Cash Flow Statement and the 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, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the Charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group’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 annual report other than the financial statements and our auditor’s report 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.

13

WOODLANDS HOSPICE CHARITABLE TRUST

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES OF

WOODLANDS HOSPICE CHARITABLE TRUST

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

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 Trustees’ Annual Report (including the Strategic Report).

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of the trustees

As explained more fully in the trustees’ responsibilities statement, the trustees 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 they 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 group or parent charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

14

WOODLANDS HOSPICE CHARITABLE TRUST

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES OF

WOODLANDS HOSPICE CHARITABLE TRUST

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We obtained an understanding of the legal and regulatory frameworks that are applicable to the charity and group and determined that the most significant are those that relate to fundraising regulations. We also considered those laws and regulations that have a direct impact on the financial statements such as Charity SORP including FRS 102 and Companies Act 2006.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, included the following:

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including override of controls) and addressed the risk through testing of journal entries to identify unusual transactions and assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed our audit procedures which included, but was not limited to:

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulations. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

15

WOODLANDS HOSPICE CHARITABLE TRUST

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES OF

WOODLANDS HOSPICE CHARITABLE TRUST

Use of our report

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

Elaine Frances McElroy (Senior Statutory Auditor) For and on behalf of Lonsdale and Marsh

Date: 28 November 2023

Chartered Accountants Statutory Auditor

509-510 Cotton Exchange Bixteth Street Liverpool L3 9LQ

16

WOODLANDS HOSPICE CHARITABLE TRUST

CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES

YEAR ENDED 31 MARCH 2023

Note
Income from:
Donations and legacies
2
Charitable activities
3
Other trading activities
4
Investment income
5
Other income
6
Total income
Expenditure on:
Raising funds
7
Charitable activities
8
Total expenditure
Net gains/(losses) on
investments
14
Net
income/(expenditure)
Transfers between funds
23
Net movement in funds
12
Reconciliation of funds:
Fund balances at 1 April 2022
Fund balances at 31 March 2023		 Unrestricted
Restricted
Total
Funds
Unrestricted
Restricted
Total
Funds
Funds
Funds
2023
Funds
Funds
2022
£
£
£
£
£
£
749,514
12,782
762,296
640,205
16,304
656,509
205,822
25,601
231,423
37,098
25,601
62,699
415,556
-
415,556
455,815
-
455,815
23,626
-
23,626
18,627
-
18,627
41,520
-
41,520
24,237
-
24,237
1,436,038
38,383
1,474,421
1,175,982
41,905
1,217,887
675,259
-
675,259
610,970
-
610,970
769,603
27,318
796,921
830,754
29,327
860,081
1,444,862
27,318
1,472,180
1,441,724
29,327
1,471,051
(64,541)
-
(64,541)
1,209
-
1,209
(73,365)
11,065
(62,300)
(264,533)
12,578
(251,955)
-
18,709
(18,709)
-
(73,365)
11,065
(62,300)
(245,824)
(6,131)
(251,955)
2,956,165
62,142
3,018,307
3,201,989
68,273
3,270,262
2,882,800
73,207
2,956,007
2,956,165
62,142
3,018,307

The notes on pages 22 - 40 form part of these consolidated financial statements

The Statement of Financial Activities includes all gains and losses in the year and therefore a Statement of Total Recognised Gains and Losses has not been prepared

17

WOODLANDS HOSPICE CHARITABLE TRUST

SUMMARY INCOME AND EXPENDITURE ACCOUNT

YEAR ENDED 31 MARCH 2023

Total income
Total expenditure from income funds
Net gains on investments
Net expenditure for the year		 2023
£
1,474,421
1,472,180
2,241
(64,541)
(62,300)		 2022
£
1,217,887
1,471,051
(253,164)
1,209
(251,955)

The summary income and expenditure account is derived from the statement of financial activities on page 17 which together with the notes on pages 22 to 40 provides full information on the movements during the year on all funds of the charity.

18

WOODLANDS HOSPICE CHARITABLE TRUST

CONSOLIDATED BALANCE SHEET

AS AT 31 MARCH 2023

Note
Fixed assets
Tangible assets
13
Investments
14
Current assets
Stock
15
Debtors
16
Cash at bank and in hand
Creditors: amounts falling
due within one year
17
Net current assets
Total assets less current liabilities
Net assets
Funds
Unrestricted
18
Restricted
19
Total funds		 £
3,045
116,218
575,345		 2023
£
1,687,678
847,820		 £
2,531
114,710
441,842		 2022
£
1,813,034
897,620
2,535,498
420,509		 2,710,654
307,653
694,608
(274,099)		 559,083
(251,430)
2,956,007 3,018,307
2,956,007 3,018,307
2,882,800
73,207
2,956,007		 2,956,165
62,142
3,018,307

These financial statements were approved by the Board of Trustees and are signed on their behalf by:

MR B BARTLETT BA Hons Dip Arch RIBA Trustee (Chairman)

Date: 28 November 2023

Company Registration No: 03063721

The notes on pages 22 - 40 form part of these consolidated financial statements.

19

WOODLANDS HOSPICE CHARITABLE TRUST

CHARITABLE COMPANY BALANCE SHEET

AS AT 31 MARCH 2023

Note
Fixed assets
Tangible assets
13
Investments
14
Current assets
Stock
15
Debtors
16
Cash at bank and in hand
Creditors: amounts falling
due within one year
17
Net current assets
Total assets less current liabilities
Net assets
Funds
Unrestricted
18
Restricted
19
Total funds		 £
409
177,323
471,433		 2023
£
1,684,715
847,823		 £
409
225,130
289,537		 2022
£
1,808,541
897,623
2,532,538
404,870		 2,706,164
293,855
649,165
(244,295)		 515,076
(221,221)
2,937,408 3,000,019
2,937,408 3,000,019
2,864,201
73,207
2,937,408		 2,937,877
62,142
3,000,019

These financial statements were approved by the Board of Trustees and are signed on their behalf by:

MR B BARTLETT BA Hons Dip Arch RIBA Trustee (Chairman)

Date: 28 November 2023

Company Registration No: 03063721

The notes on page 22-40 form part of these consolidated financial statements.

20

WOODLANDS HOSPICE CHARITABLE TRUST

CONSOLIDATED CASH FLOW STATEMENT

YEAR ENDED 31 MARCH 2023

CASH FLOWS FROM OPERATING ACTIVITIES
Net expenditure for the year (as per the SOFA)
Adjustments for:
(Gains)/losses on investments
Fair value (gains)/losses on investments
Depreciation of tangible fixed assets
Bank interest receivable
Dividend income from investments
Increase/(decrease) in provisions
(Increase)/decrease in stock
(Increase)/decrease in debtors
Increase/(decrease) in creditors
Net cash provided by / (used in) operating activities
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of tangible fixed assets
Bank interest receivable
Income from other fixed asset investments
Purchase of investments
Proceeds from sale of investments
Net cash (used in) investing activities
INCREASE/(DECREASE) IN CASH
CASH AT THE BEGINNING OF THE YEAR
CASH AT THE END OF THE YEAR		 2023
£
£
(62,300)
(48,568)
142,490
132,645
(2,324)
(23,626)
-
(514)
53,523
(32,371)
158,955
(7,287)
2,324
23,626
(77,901)
33,786
(25,452)
133,503
441,842
575,345		 2022
£
£
(251,955)
(19,891)
(9,072)
135,389
(70)
(18,627)
(100,000)
-
51,055
(74,379)
(287,550)
(35,069)
70
18,627
(284,769)
106,728
(194,413)
(481,963)
923,805
441,842		 2022
£
£
(251,955)
(19,891)
(9,072)
135,389
(70)
(18,627)
(100,000)
-
51,055
(74,379)
(287,550)
(35,069)
70
18,627
(284,769)
106,728
(194,413)
(481,963)
923,805
441,842
(7,287)
2,324
23,626
(77,901)
33,786		 (35,069)
70
18,627
(284,769)
106,728
(481,963)
923,805
441,842

21

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

1. ACCOUNTING POLICIES

Company Information

Woodlands Hospice Charitable Trust is a private company limited by guarantee, incorporated in England and Wales. Its wholly owned subsidiary Woodlands Hospice Limited is a private company limited by shares incorporated in England and Wales (Company no: 03278425). The registered office of both the parent and subsidiary company is AUH Campus, Longmoor Lane, Liverpool, L9 7LA.

Basis of Accounting

The charity is a public benefit entity as defined by FRS 102.

The financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "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 (FRS 102)" (effective 1 January 2019).

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

The financial statements have been prepared under the historical cost convention modified to include the revaluation of financial investments to their market value. The principal accounting policies adopted are set out below.

Group Financial Statements

The consolidated financial statements incorporate the results of the charity and its wholly owned subsidiary Woodlands Hospice Limited on a line-by-line basis. A separate Statement of Financial Activities, and income and expenditure account, for the charity itself are not presented because the charity has taken advantage of the exemptions conferred by s408 of the Companies Act 2006. A summary of the financial performance of the charity can be found in Note 25.

Going Concern

The principal risks and uncertainties have been commented on in the Trustees Report. At the time of approving the financial statements, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the Trustees continue to adopt the going concern basis of accounting in the preparing the financial statements.

Income

Income from donations, grants and legacies are recognised when the charity has entitlement to the funds, any performance conditions attached to the income have been met, it is probable that the income will be received and the amount can be measured reliably.

Grants which are to be used for specific purposes, as laid down by the donor, are treated as restricted funds. Expenditure that meets the criteria is charged to the fund. Deferred income includes amounts received in advance of work to be undertaken in the next financial year. The funds are released when an individual fulfils the post and funds are released monthly in line with costs to deliver the service.

22

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

1. ACCOUNTING POLICIES (continued)

Income (continued)

Grants, including those received from government agencies, are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. They are recognised using the performance model. A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable.

Income from commercial trading operations represents shop sales of goods, excluding value added tax, and income from the sale of lottery tickets.

Donated goods are not recognised as incoming resources on the Statement of Financial Activities on receipt of an item as it is impractical and not a cost effective use of resources. Instead the value of the donated goods is recognised as income when sold.

In accordance with the SORP (FRS102), the general volunteer time is not recognised on the Statement of Financial Activities. Refer to the trustee’s annual report for more information on their contribution.

Interest Receivable

Interest on funds held on deposit is included when receivable by the charity, and the amount can be measured reliably; this is normally upon notification of the interest paid or payable by the bank.

Resources Expended

Resources expended are included in the Statement of Financial Activities on an accruals basis, inclusive of any VAT that is not recoverable.

The cost of functions which support more than one of the charity’s activities have been allocated to those activities to give a full cost of an activity. Management salaries, payroll costs and legal fees have been allocated to activities based on the size of the expense incurred, as this is in line with time spent. Depreciation has been allocated to the activities for which the depreciated assets are used.

Fund Accounting

Funds held by the charity are either:

23

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

1. ACCOUNTING POLICIES (continued)

Tangible Fixed Assets and Depreciation

Tangible fixed assets are held at cost or valuation less depreciation. The costs of minor additions, being those below £250, are not capitalised.

Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:

Stock

Stock comprises bought in goods for resale and is stated at the lower of cost or net realisable value. For donated goods see the accounting policy on income.

Financial Instruments

The company has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at the amount receivable or payable. Investments are held at fair value.

Investments

Listed investments are held at fair value, which is the market value as at the balance sheet date with any realised or unrealised gains or losses being recognised within the Statement of Financial Activities.

The investment in the subsidiary company, Woodlands Hospice Limited, is held at cost within the company balance sheet.

Debtors

Debtors are basic financial assets and are recognised at the settlement amount due. Prepayments are valued at the amount prepaid.

Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held with banks. It also includes cash held with the investment portfolio in order to meet short term cash commitments such as the purchase of shares as they fall due.

Leases

Rentals payable under operating leases are charged against income on a straight line basis over the period of the lease.

24

WOODLANDS HOSPICE CHARITABLE TRUST

YEAR ENDED 31 MARCH 2023

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. ACCOUNTING POLICIES (continued)

Pension Costs

The company pays into three separate schemes:

On 1 April 2021, the clinical and medical staff were TUPED to Liverpool University Hospital Foundation Trust (LUHFT) and Woodlands no longer contributes to the NHS Superannuation Scheme for certain former NHS employees. The scheme is unfunded and the charity has no further liability beyond the payments made during the prior year. The scheme is therefore accounted for as a defined contribution pension scheme with the costs equal to the contributions made for the accounting period.

The charity also contributes to a separate defined contribution pension scheme for non NHS employees and the contribution is disclosed in Note 11. The assets of the scheme are held in an independently administered fund. The company also contributes to the government’s NEST pension scheme for fixed term workers, which is also a defined contribution scheme.

The cost of the employer pension contributions to the NHS Superannuation and other scheme is charged to the Statement of Financial Activities. The pension costs have been allocated according to the activity the employee undertakes. The costs of the activities are allocated between restricted or unrestricted according to how the funding for the activity is received.

Employee costs

The costs of short-term employee benefits are recognised as a liability and an expense.

Where material, the cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Where material, termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits .

Judgements and key sources of estimation uncertainty

In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

25

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

2.
INCOME FROM DONATIONS, LEGACIES AND GRANTS
Unrestricted
Funds
£
Donations, events, and grants
494,544
Legacies
254,970
749,514
Unrestricted
Funds
£
Donations, events, and grants
511,856
Legacies
128,349
640,205
3.
INCOME FROM CHARITABLE ACTIVITIES
Unrestricted
Funds
£
Family support services
-
Education/training
3,760
Hospice UK grant
122,062
National Lottery grant
10,000
Catering and housekeeping services recharged
70,000
205,822
Unrestricted
Funds
£
Family support services
-
Education/training
37,098
37,098		 Restricted
funds
£
12,782
-
12,782
Restricted
funds
£
16,304
-
16,304
Restricted
funds
£
25,601
-
-
-
-
25,601
Restricted
Funds
£
25,601
-
25,601		 Total
Funds
2023
£
507,326
254,970
762,296
Total
Funds
2022
£
528,160
128,349
656,509
Total
Funds
2023
£
25,601
3,760
122,062
10,000
70,000
231,423
Total
Funds
2022
£
25,601
37,098
62,699

26

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

4.
INCOME FROM OTHER TRADING ACTIVITIES
Lottery
Charity shops
Government grants
Other income
5.
INVESTMENT INCOME
Dividends received
6.
OTHER INCOME
Catering services
Sundry income
Bank interest receivable		 2023
£
159,613
255,943
-
-
415,556
2023
£
23,626
2023
£
37,927
1,270
2,323
41,520		 2022
£
154,850
229,704
14,667
56,594
455,815
2022
£
18,627
2022
£
23,528
639
70
24,237

27

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

7. EXPENDITURE ON RAISING FUNDS

Activity
Fundraising and publicity:
Appeals costs
Fundraising salaries
Investment management fee
Commercial trading operations:
Lottery expenditure
Charity shops expenditure
Activity
Fundraising and publicity:
Appeals costs
Fundraising salaries
Investment management fee
Commercial trading operations:
Lottery expenditure
Charity shops expenditure		 Direct Cost
of Activity
£
56,928
143,943
6,884
207,755
99,231
165,520
264,751
472,506
Direct Cost
of Activity
£
52,345
111,982
6,959
171,286
77,832
165,672
243,504
414,790		 Support
Costs
£
31,613
68,276
-
99,889
37,871
64,993
102,864
202,753
Support
Costs
£
28,298
60,537
-
88,835
33,478
73,867
107,345
196,180		 Total Costs
2023
£
88,541
212,219
6,884
307,644
137,102
230,513
367,615
675,259
Total Costs
2022
£
80,643
172,519
6,959
260,121
111,310
239,539
350,849
610,970

Expenditure on raising funds was £675,259 (2022: £610,970) of which all was unrestricted.

28

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

8. EXPENDITURE ON CHARITABLE ACTIVITIES

Charitable activity:
Well-being & support centre
In-patient bedded unit
Family support services
Catering services
Equipment funds
Charitable activity:
Well-being & support centre
In-patient bedded unit
Family support services
Catering services
Equipment funds		 Direct Cost
of activity
£
-
254,183
187,629
37,176
-
478,988
Direct Cost of
activity
£
50,911
243,350
176,150
35,306
3,726
509,443		 Support Costs
£
-
211,792
88,588
17,553
-
317,933
Support Costs
£
25,780
217,781
89,199
17,878
-
350,638		 Total Costs
2023
£
-
465,975
276,217
54,729
-
796,921
Total Costs
2022
£
76,691
461,131
265,349
53,184
3,726
860,081

Expenditure on charitable activities was £796,921 (2022: £860,081) of which £770,201 (2022: £830,754) was unrestricted, and £27,318 (2022: £29,327) was restricted.

29

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

9.
ANALYSIS OF GOVERNANCE AND SUPPORT COSTS
General Support
£
Depreciation
132,646
Management salaries
312,693
Audit fees
-
Payroll & other costs
37,493
Insurance & legal fees
28,802
511,634
General Support
£
Depreciation
135,388
Management salaries
342,546
Audit fees
-
Payroll & other costs
36,247
Insurance & legal fees
23,387
537,568		 Governance
Function
£
-
-
9,050
-
-
9,050
Governance
Function
£
-
-
9,250
-
-
9,250		 Total Costs
2023
£
132,646
312,693
9,050
37,493
28,802
520,684
Total Costs
2022
£
135,388
342,546
9,250
36,247
23,387
546,818

10. TAXATION

Corporation Tax has not been chargeable to either company for the year to 31[st] March 2023. The trading subsidiary has tax losses carried forward of £10,166 (2022: £11,649).

30

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

11. EMPLOYEE COSTS

The aggregate payroll costs were:
£
Wages and salaries
Social security costs
Pension costs:
Defined contribution scheme
50,056
Contributions to Superann. Scheme
-
Particulars of employees:
The average number of staff employed by the charity
during the financial year:
Number of charitable service staff
Number of administrative staff
Number of fundraising staff		 2023
£
667,855
61,011
50,056
778,922
and the group		 £
48,702
3,898
2023
No
21
11
8
40		 2022
£
789,298
60,853
52,600
902,751
2022
No
23
13
9
45

Numbers of employees who received remuneration in excess of £60,000 per annum are listed below:

GROUP COMPANY
2023 2022 2023 2022
£60,000 - £69,999 1 1 1 1

Neither the trustees nor any other person connected with them have received any remuneration during the year.

The trustees were not reimbursed for expenses during the year (2022: £Nil).

The key management personnel of the group comprise the trustees, Chief Executive Officer and senior management. The total amount of employee benefits received by the key management personnel of the group were £141,618 (2022: £181,839).

On 1 April 2021 the clinical and medical services were transferred to Liverpool University Hospitals NHS Foundation Trust (LUHFT). Therefore the associated staff were TUPED to LUHFT on this date.

31

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

12. MOVEMENT IN TOTAL FUNDS FOR THE YEAR

This is stated after charging:
Depreciation
Fees payable to the charity’s auditors for:

the audit of the charity’s annual accounts

the audit of the charity’s subsidiary

other accounting services		 2023
£
132,646
5,100
2,700
1,250
9,050		 2022
£
135,389
5,100
2,700
1,250
9,050

32

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

13. TANGIBLE FIXED ASSETS

GROUP:
Fixtures,
Fittings &
Computers
Motor
Vehicles
£
£
COST
At 1 April 2022
346,203
3,500
Additions
1,694
-
Disposals
-
-
At 31 March 2023
347,897
3,500
DEPRECIATION
At 1 April 2022
322,648
2,333
Charge for the year
8,120
875
Eliminated on
-
-
Disposals
At 31 March 2023
330,678
3,208
NET BOOK VALUE
At 31 March 2023
17,129
292
At 31 March 2022
23,555
1,167
COMPANY:
Fixtures,
Fittings &
Computers
£
COST
At 1 April 2022
332,316
Additions
1,000
Disposals
-
At 31 March 2023
333,316
DEPRECIATION
At 1 April 2022
309,871
Charge for the year
7,602
Eliminated on
-
Disposals
At 31 March 2023
317,473
NET BOOK VALUE
At 31 March 2023
15,843
At 31 March 2022
22,445		 Motor
Vehicles
£
3,500
-
-		 Short
Leasehold
Buildings
£
3,305,199
500
-
Furniture
&
Equipment
£
465,194
5,094
(1,768)
468,520
431,498
12,793
(1,768)
442,523
25,997
33,696
Furniture
&
Equipment
£
465,194
5,094
(1,768)
468,520
431,498
12,793
(1,768)
442,523
25,977
33,696		 Furniture
&
Equipment
£
465,194
5,094
(1,768)





Total
£
4,120,096
7,288
(1,768)
3,500 3,305,699 468,520 4,125,616
2,333
875
-		 1,550,583
110,856
-		 431,498
12,793
(1,768)		 2,307,062
132,644
(1,768)
3,208 1,661,439 442,523 2,437,938
292 1,644,260 25,997 1,687,678
1,167 1,754,616 33,696 1,813,034
Short
Leasehold
Buildings
£
3,284,586
-
-
3,284,586
1,532,186
109,525
-
1,641,711
1,642,875
1,752,400		 Total
£
4,082,096
6,094
(1,768)
4,086,422
2,273,555
129,920
(1,768)
2,401,707
1,684,715
1,808,541

33

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

14. INVESTMENTS

GROUP:
Listed investment portfolio:
Market value as at 1 April 2022
Additions at cost
Disposal proceeds at market value
Net gain/(loss) in market value
Realised
Unrealised
Market value as at 31 March 2023
Cash held in portfolio		 48,568
(113,109)		 2023
£
863,926
77,901
(33,786)
(64,541)
843,500
4,320
847,820		 19,891
(18,682)		 2022
£
684,676
284,769
(106,728)
1,209
863,926
33,694
897,620

The historical cost of the investments as at 31 March 2023 was £798,651 (2022: £768,898).

COMPANY:

Portfolio as above
Investment in subsidiary company		 2023
£
847,820
3
847,823		 2022
£
897,620
3
897,623

The charity has an investment of £3 in its wholly owned subsidiary Woodlands Hospice Limited (WHL), which is incorporated in England & Wales (Company No: 03278425).

WHL operates charity shops and the hospice lottery to help support its parent company. During the year, WHL transferred £134,000 (2022: £205,000) under the terms of a profit shedding agreement.

The summary financial position and performance of the subsidiary alone is:

he summary financial position and performance of the subsidiary alone is:
2023 2022
£ £
Turnover 415,556 384,554
Government grants - 14,667
Other income - 56,594
Expenditure 415,738 455,646
Bank interest received 493 18
Profit after covenant 311 187
Gross assets 129,082 184,216
Liabilities 110,476 165,921
Net assets 18,606 18,295

34

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

15. STOCK

TOCK
GROUP COMPANY
2023 2022 2023 2022
£ £ £ £
Goods bought for resale 3,045 2,531 409 409

16. DEBTORS

Trade debtors
Prepayments
Other debtors
Amount owed by subsidiary		 GROUP
2023
2022
£
£
-
2,011
32,340
27,893
83,878
84,806
-
-
116,218
114,710		 COMPANY
2023
2022
£
£
-
2,011
24,940
19,443
71,714
67,967
80,669
135,709
177,323
225,130

17. CREDITORS: Amounts falling due within one year

Trade creditors
Accruals
Deferred income
Taxation and social security
Other creditors
Amounts owed to subsidiary
Deferred income
Balance brought forward
Release of deferred income
Balance carried forward		 GROUP
2023
2022
£
£

39,344
83,800
70,171
48,700
19,127
16,301
22,402
19,293
123,055
82,817
-
519
274,099
251,430
GROUP
2023
2022
£
£
16,301
16,770
2,826
(469)
19,127
16,301		 COMPANY
2023
2022
£
£
36,447
79,164
62,388
39,944
-
-
22,402
19,293
123,055
82,817
3
3
244,295
221,221
COMPANY
2023
2022
£
£
-
-
-
-
-
-

Deferred income relates to the lottery membership subscriptions within the trading company.

35

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

18. UNRESTRICTED FUNDS

Balance at 1 April 2022
Incoming resources
Resources expended
Losses on investments
Restricted Funds Transfer (Note 19, 23)
Balance at 31 March 2023
Balance at 1 April 2021
Incoming resources
Resources expended
Gains on investments
Restricted Funds Transfer (Note 19, 23)
Balance at 31 March 2022		 GROUP
2023
£
2,956,165
1,436,038
(1,444,862)
(64,541)
-
2,882,800
GROUP
2022
£
3,201,989
1,175,982
(1,441,724)
1,209
18,709
2,956,165		 COMPANY
2023
£
2,937,877
1,153,989
(1,163,124)
(64,541)
-
2,864,201
COMPANY
2022
£
3,183,888
925,149
(1,191,078)
1,209
18,709
2,937,877

36

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

19. RESTRICTED FUNDS

GROUP AND COMPANY:

Family support services
Equipment fund- donations
Equipment fund - grants
The National Lottery
Other restricted funds
Family support services
Equipment fund- donations
Equipment fund - grants
Other restricted funds		 Balance
as at 1
April
2022
£
-
8,261
17,514
-
36,367
62,142
Balance
as at 1
April
2021
£
-
10,375
21,531
36,367
68,273		 Incoming
Resources
£
25,601
2,782
-
10,000
-
38,383
Incoming
Resources
£
25,601
2,197
14,107
-
41,905		 Resources
Expended
£
(25,601)
(1,717)
-
-
-
(27,318)
Resources
Expended
£
(25,601)
(1,745)
(1,981)
-
(29,327)		 Transfer
(to) / from
unrestricted
fund
£
-
-
-
-
Transfer
(to) / from
unrestricted
fund
£
-
(2,566)
(16,143)
-
(18,709)		 Balance
as at 31
March
2023
£
-
9,326
17,514
10,000
36,367
73,207
Balance
as at 31
March
2022
£
-
8,261
17,514
36,367
62,142

See note 23 for further details on transfer (to) / from unrestricted fund.

37

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

19. RESTRICTED FUNDS (continued)

Family Support Services

Grant received from South Sefton CCG to contribute to the cost of family support services for South Sefton residents.

Equipment Funds

This includes grants from various Charitable Trusts and also donations from individuals for specific items of equipment and furniture to be used either for the benefit of patients or staff. Where funds are expended on capital items the fund is appropriately reduced by a transfer equivalent to the capital cost.

Other restricted funds

These brought forward funds include monies from Merseyside and Cheshire Cancer Network (MCCN), hosted on behalf of the Aintree Integrated Cancer Network (ICN), monies from Multi Professional Education and Training levy (MPET) and monies received by South Sefton CCG to develop and deliver various training, events and awareness. Monies are released as costs are incurred.

20. ANALYSIS OF NET ASSETS (between restricted and unrestricted funds)

Restricted Funds
Unrestricted Funds
Restricted Funds
Unrestricted Funds		 Tangible
fixed assets
£

-
1,687,678
1,687,678
Tangible
fixed assets
£

-
1,813,034
1,813,034		 Investments
£
-
847,820
847,820
Investments
£
-
897,620
897,620		 Other
net assets
£
73,207
347,302
420,509
Other
net assets
£
62,142
245,508
307,650		 Total 2023
£
73,207
2,882,800
2,956,007
Total 2022
£
62,142
2,956,162
3,018,304

38

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

21. COMMITMENTS UNDER OPERATING LEASES

At 31[st] March 2023 the group and company had future minimum payments under non-cancellable operating leases as follows:

GROUP:
In one year or less
In more than one year, but not more than 5 years
COMPANY:
In one year or less
In more than one year, but not more than 5 years		 2023
£
46,935
75,940
122,875
2023
£
13,935
14,641
28,576		 2022
£
54,172
112,673
166,845
2022
£
21,172
18,373
39,545

22. RELATED PARTY TRANSACTIONS

There are no related party transactions in the current or prior year that require disclosure.

23. GROSS TRANSFERS BETWEEN FUNDS

Transfers from the equipment fund balances represent expenditure on capital items equivalent to the capital cost.

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. The transfer between funds allows this to be allocated across the Hospice services in order to provide bed capacity and community support.

Transfers from unrestricted funds to restricted funds represent a particular restricted area of resources where total expenditure exceeds the incoming resources for this service. The deficit is therefore transferred from the unrestricted funds to ensure that individual funds do not show a deficit at the year end.

24. GUARANTEE

The charitable company is limited by guarantee and has no share capital. The members’ liability is restricted to £1 in accordance with the Memorandum and Articles of Association.

39

WOODLANDS HOSPICE CHARITABLE TRUST

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED 31 MARCH 2023

25. RESULTS OF THE COMPANY

The consolidated statement of financial activities includes the results of the charity’s wholly owned subsidiary, Woodlands Hospice Limited, which operates the hospice lottery and charity shops.

The summary financial performance of the charity alone is:

Income from:
Donations and legacies
Payments from subsidiaries
Grants receivable
Interest receivable
Investment income
Other income
Total Income
Expenditure on:
Raising funds
Charitable activities
Total Expenditure
Net gains on investments
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
Represented by:
Restricted funds
Unrestricted funds		 Total Funds
2023
£
762,296
134,000
161,423
1,831
23,626
109,196
1,192,372
200,872
989,570
1,190,442
(64,541)
(62,611)
3,000,019
2,937,408
73,207
2,864,201
2,937,408		 Total Funds
2022
£
640,485
205,000
78,723
52
18,627
24,167
967,054
171,286
1,049,119
1,220,405
1,209
(252,142)
3,252,161
3,000,019
62,142
2,937,877
3,000,019

40