RETAIL TRUST
(A company limited by guarantee)
TRUSTEES’ REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
Company Number: 04254201 Charity Number No. (England and Wales): 1090136 Registered Charity No. (Scotland): SC039684 Registered Social Landlord No. L4362
Retail Trust
TRUSTEE REPORT AND FINANCIAL STATEMENTS
For the year ended 30 April 2023
| CONTENTS | Page |
|---|---|
| Legal and Administrative Details | 2 |
| Trustees’ Report | 3 |
| Independent Auditors’ Report | 17 |
| Consolidated Statement of Comprehensive Income | 20 |
| Consolidated Balance Sheet | 21 |
| Charity Balance Sheet | 22 |
| Consolidated and Parent Statement of Changes in Equity | 23 |
| Consolidated Statement of Cash Flows | 24 |
| Accounting Policies | 25 |
| Notes to the Financial Statements | 30 |
1
Retail Trust
LEGAL AND ADMINISTRATIVE DETAILS
For the year ended 30 April 2023
INCORPORATED AND REGULATORY BODIES
Company limited by guarantee No. 4254201 Registered Charity in England and Wales No. 1090136 Registered Charity in Scotland No. SC039684 RSL No. L4362
REGISTERED OFFICE
The Form Rooms 2[nd] Floor 22 Tower Street London WC2H 9NS
COMPANY SECRETARY: David Kaye
TELEPHONE NUMBER: 020 8201 0110
CONFIDENTIAL HELPLINE: 0808 801 0808
WEBSITE: Corporate: www.retailtrust.org.uk
BOARD OF TRUSTEES:
Richard Armstrong Erin Brookes Philip Bell-Brown Lesley Exley Michael Logue David McCorquodale Alistair McGeorge - Chairman Gita North Christopher Powell Brian Small – Honorary Treasurer Amanda Cox (resigned 22 June 2022) Timothy Seal (resigned 22 June 2022)
ACTUARY
Barnett Waddingham LLP Decimal Place Chiltern Avenue Amersham HP6 5FG
Employees & beneficiaries: www.myrtwellbeing.org.uk
EXECUTIVE TEAM
Christopher Brook-Carter Chief Executive Officer Neil Duffy Commercial Services Director Poppie Foakes Director of Wellbeing Innovation Peter Foster Chief Finance Officer Kathy Macintyre Director of Supported Living Services Jamie Malcolm Managing Director Amy Prendergast Transformation and Operations Director
AUDITOR - External Haysmacintyre LLP 10 Queen Street Place London EC4R 1AG
AUDITOR - Internal
BANKERS
National Westminster Bank Plc 317 Hale Lane Edgware Middlesex HA8 7AX
Mazars LLP Tower Bridge House St Katherine’s Way London E1W 1DD
INVESTMENT MANAGER
INSURANCE BROKER
Griffiths & Armour Drury House 19 Water Street Liverpool L2 0RL
Evelyn Partners Group Limited 25 Moorgate London EC2R 6AY
SOLICITOR
Harper Macleod LLP The Ca’d’oro 45 Gordan Street Glasgow G1 3PE
2
Retail Trust TRUSTEES’ REPORT
WHY WE’RE HERE
To promote the happiness and interests of those engaged in the trade.
OUR CAUSE
Creating hope, health and happiness for everyone in retail.
OUR BELIEFS
Our beliefs reflect those of the original founders in 1832 and are as relevant now as they were back then. They guide the way we behave with one another, our partners and our colleagues in retail.
- Championing health in retail
Since 1832 we have been championing health in retail. We are always looking for new opportunities to help and provide hope to our people.
-
All in
-
One Trust. We’re at our best when we are collaborating seamlessly together with our partners and customers to look after the health of our people.
-
Transforming lives for good
-
We make a difference by empowering people to lead happier lives. And we follow through on our word, always.
OUR STRATEGIC FOCUS 2022/23 AND BEYOND
Fundraising
Cause-led partnership model in fundraising to create sustainable, repeatable long-term engagement.
Property
Investment in estates and offices to be proud of, that reflect the pioneering spirit of the Trust, and fuel its ongoing purpose.
Wellbeing
Turbo charge the growth in wellbeing products and services, driving up the value to both colleague and client through usage and market share.
HOW
By focussing on four key elements:
Wellbeing Focus
Transform wellness service into the clear market leader in retail and building engagement at all levels of retail organisations through the delivery of tailored content for colleague needs.
Organisation and Culture
As we focus on a common cause, we will build a more collaborative and collegiate culture with clear values that will positively impact organisational structure and working environments. This will provide the stimulus for creativity, innovation, support and improved career paths.
Skills & Capability
Being experts in the critical disciplines that underpin our strategy with access to the tools, resources and training employees need in order to thrive.
Property Focus
3
Retail Trust TRUSTEES’ REPORT
Build a more agile approach to explore other property investments and choices, continuing to invest in our property portfolio and make it a beacon for supported living.
4
Retail Trust TRUSTEES’ REPORT ( continued )
CHAIRMAN’S MESSAGE
Dear Supporters, Sponsors, Patrons, Volunteers and Colleagues
In another tumultuous year for UK retail, where change continues to dominate the social and industry landscape, the Retail Trust has strengthened its position at the heart of the sector.
As the country moved out of the Covid-19 crisis, any sense we’d be entering a period of stability was quickly dispelled by a cost-of-living crisis and the onset of war in Eastern Europe. It has left many commentators referring to a ‘perma-crisis’ and an ‘age of anxiety’.
Employing almost 3 million colleagues from every walk of life, the retail industry continues to face a huge wellbeing challenge as a result, with an impact on individuals and organisations alike.
According to our own research, the continued squeeze on household finances, increasing customer intolerance and the struggle to achieve work-life balance, have left retail workers feeling anxious and overwhelmed with many sadly questioning their future in the sector.
Since 1832, this organisation’s goal has been to champion the hope, health and happiness of everyone who works in retail, whether at the beginning or end of their retail career. That mission has never been more relevant than it is today.
We believe that health and happiness should be accessible to the many, not the few, and in order for industry and society to flourish, business must play a pivotal role in tackling health inequality.
By helping to set standards and working alongside retailers of all sizes we are building a coalition that champions the notion that healthy, happy people create thriving businesses.
Addressing the causes of poor workplace wellbeing, as opposed to only dealing with the symptoms, is a key focus as we look to create systemic change that will help thousands of more families each year.
Our strategy will focus on building the tools and expertise to enable colleagues to look after their own mental, physical and financial health and empower leaders to build cultures where colleagues can thrive. This approach will help underpin the success of a sector whose strength lies in its people.
During a year that has seen a sharp rise in retail theft, an increase in abuse towards retail workers and a deepening costof-living crisis we have supported our retail colleagues via our 24-hour helpline, counselling, critical incident support and financial aid. The combined total of in-the-moment helpline support and multiple session brief therapy saw us deliver 17,497 counselling sessions.
Across 59 critical incidents we supported 452 individuals, the majority of which involved the death or suicide of a colleague or customer (74%). Robbery, theft and assaults on colleagues made up 10% of the critical incidents. Furthermore, the ongoing cost-of-living crisis has left thousands struggling financially, which can have a huge impact on mental health. We helped 1,088 people and their families via financial aid, with an average award of £521.88.
Meanwhile, our health of retail report found that managers are still under pressure to support their teams’ wellbeing, with 46% saying they had at least one team member experience a mental health issue they didn’t feel equipped to deal with. While most (70%) said they have access to tools to support their teams’ wellbeing, 83% would welcome more training on how to use them. Addressing this ongoing need, we facilitated mental health and wellbeing training for 2,319 managers and retail colleagues.
Now, more than ever, there is a need for a united front to tackle these worrying trends, so in May 2022 the Retail Trust held its first wellbeing festival for retail colleagues. Together Fest brought 600 colleagues from over 100 partners together for a day of learning and celebration of the sector. Alongside this, in response to the shocking rise in customer abuse aimed at frontline workers, and backed up by robust research, we launched our Respect Retail campaign to protect the wellbeing of colleagues and stop the intolerance epidemic. The campaign secured coverage across national TV, radio,
5
Retail Trust
TRUSTEES’ REPORT ( continued )
print and online, including BBC News, Daily Express, Daily Mirror, BBC Radio 2, and Retail Week, reaching one billion views. 75 companies pledged their support.
Meanwhile, we continue to ensure that those who have worked in the sector and created value for the industry during their careers have homes and communities to retire to in their time of need. Our vision is to ensure a pathway that provides the foundations to flourish for individuals from the moment they enter retail into their retirement years.
Indeed, our five supported living estates across the UK provide a safe haven and happy community for more than 450 residents. This year we’ve continued to upgrade central buildings and older housing stock, to ensure our estates meet our residents’ changing needs and expectations, acting as a beacon for the social housing sector.
Over £1.7 million has been invested in the refurbishment of Marshall Hall, a beautiful, listed building in the centre of Marshall Estate. The refurbishment created ten new smart flats. Residents of our smart flats benefit from voice-activated power sockets, heating controls and light switches giving them more control over their lives and supporting them to live independently in their own homes for longer, which has a profound effect on their wellbeing. We also introduced superfast fibre optic broadband to all the other 72 properties within the estate.
And, whilst the challenges the sector faces show no signs of abating, the Retail Trust continues to be in a strong position to work with its partners and its beneficiaries to improve the lives of those working in the industry.
Wellbeing income increased by 5%, while there were notable increases in both renewals and new partnerships these were offset by a drop in workshop revenue as a significant piece of work (line manager training with Aldi) wound down.
Charitable income, excluding a £2.5million one off donation, increased 35% driven by an 81% increase in income from events. Fundraising income increased 14% year-on-year once the one-off donation has been removed.
Supported living income increased by 2.7%.
There was a drop in operating surplus due to an increase in operating costs of 30%. Investments were directed at technology and headcount. The total average employees increased 45% from 75 to 109 as the Trust prepared itself for a new phase of growth aimed at ensuring it would meet the changing needs of the retail sector.
As we look forward, I believe this past year will be seen as critical in laying the foundations for an exciting future for our charity, partners, beneficiaries and residents. That future places us at the heart of how the sector approaches the wellbeing of its people and will ensure that healthy and happy people underpin a thriving retail sector.
With personal best wishes to all
Alistair McGeorge Chair of Trustees
30/01/2024
6
Retail Trust
TRUSTEES’ REPORT ( continued )
The Trustees present the report together with the audited financial statements of the TRUST for the year ended 30 April 2023. The Trustees are directors under company law and this report represents the directors’ Annual Report and the Strategic Report.
OBJECTIVES AND ACTIVITIES
1. KEY OBJECTIVES
The Charity shall operate for the public benefit in pursuance of the following charitable objects to support individuals who are or have been in employment within the retail and associated sectors in need because of youth, age, ill-health, financial hardship or another disadvantage, in particular by:
-
the provision of wellbeing services, for example counselling, cognitive behavioural therapy and critical incident support;
-
the provision of advice and assistance, particularly to individuals who would otherwise be unable to obtain such advice;
-
the provision of specially designed or adapted housing and items, services and facilities calculated to relieve the needs of beneficiaries;
-
the provision of grants, items and services to individuals in need and/or charities, or other organisations working to prevent or relieve financial hardship or distress;
-
advancing awareness and understanding, social inclusion and mobility of individuals, in the retail and associated sectors by providing financial assistance through educational grants and bursaries, advice and assistance and organising educational programmes and other activities to develop their skills, capacities and capabilities to enable them to gain employment in the retail sector;
-
furthering such other purposes which may be charitable according to the law of England and Wales and the law of Scotland in connection with the retail and associated sectors in the United Kingdom as the Directors see fit from time to time by the provision of financial and other support.
2. KEY ACTIVITIES
The TRUST organises its operations around four key activities:
-
Supported Living, for those who have retired from the sector;
-
Wellbeing Services, for those still active in the sector;
-
Fundraising, creating opportunities for those who work in the sector to engage and partner with us to accomplish our cause.
Our Wellbeing activities have become front and centre of our activities to continue to contribute to the Hope, Health and Happiness of all involved in the sector. All of these operations have as their primary objectives the Wellbeing of all beneficiary groups involved.
STRATEGIC OPERATIONS REPORT
1. OVERVIEW
The TRUST is the oldest trade charity in the UK covering over 3 million people working in retail and supporting industries through to the end of the reporting period. Our scope is the wellbeing of everyone involved in all forms of retail and retail supporting services, from factory to warehouse, from shop floor to online supply chain and all functions supporting that journey.
Supported Living
The TRUST owns and operates supported living estates for retirees in London (Mill Hill), Derby (Leylands), Glasgow (Crookfur), Liverpool and Salford. The provision of retirement estates has been a key part of our work since 1897. It includes both the provision of supported living and extra care services.
We currently support circa 450 residents in highly regarded accommodation with superior support services.
Continuing our commitment to the development of smart villages across our Estates, we have made significant progress on our dashboards development, which will allow us to build a working framework at Glasgow and will eventually enable the rollout of the smart village template across all of our estates within the next two years.
Maximising the potential of our physical assets remains key to our sustainability. We are in the final stages of development of 10 new digitally-enabled units at Marshall Estate, London, partly funded by a bank loan.
In Supported Living we continue to invest in the development of “Smart Homes and Villages” for our residents and the provision of smart devices across our estates continues to provide valuable insights and learning for our team across England and in Scotland.
We continue to see our void rates reducing across our properties and as our residents and staff continue to adapt quickly to the new order of life post-pandemic, we are seeing a return to high interest in renting accommodation at our Estates, and using the catering services provided for non-residents through our restaurants.
7
Retail Trust
TRUSTEES’ REPORT ( continued )
There continues to be a strong case for our “smart homes and villages” and for our asset optimisation program to continue across our estates, now the London redevelopment has concluded.
Wellbeing Services
Our key themes of Hope, Health and Happiness have continued to generate strong engagement from existing and new customers of our wellbeing services. These themes have allowed us to demonstrate the relevance of our services to the ever-changing needs of the sector in the current climate of uncertainty.
We have shone a spotlight on mental wellbeing particularly through our training programmes and created programmes that develop confidence and destigmatise conversations around mental health as evidenced in the feedback we consistently receive from our partners.
To achieve this, we have invested in growing the wellbeing team, increasing engagement with our customers through relevant events, surveys and training, and promoting a focus on high quality services and materials to ensure the sector is effectively supported beyond grant-giving and counselling activities.
As we continue to automate our activities, the reporting and management of our reports and our processes becomes much clearer and we recognise that there is still significant room for improvement if we are to maintain current pace of growth and engagement.
Retail Trust continue to overhaul the way that we work, future-proofing our systems and processes to remain relevant and responsive to the needs of our customers. Integration remains a key tool to truly transforming our services and leaning out our processes to add value to existing relationships and to create new opportunities for growth and success.
We are conscious of the need to continue to remain compliant in stewarding personal data on behalf of its owners: our helpline callers, residents, donors, and other contacts. A hallmark of responsible business practice in the digital age is managing these data resources in an ethical manner and in line with GDPR guidelines.
Our aim as a team continues to be supporting and guiding the transformation of all the Trust’s service delivery to meet and ultimately anticipate the needs and expectations of our stakeholders and be a true Trailblazer in the Wellbeing of ALL involved in Retail.
We have continued to invest in improving our systems and people to ensure that we can respond to the needs of the sector in a way that is relevant ad that moves from being reactive to proactive. Finding the right partners to come on this journey with us is the key focus for our activities in the coming year and we believe we have a unique opportunity to create a wellbeing offering that feels natural for our colleagues to interact with and delivers high-impact to the sector.
Business Transformation
We continued transformation of digital platforms during the year, we completed the updating of our business systems across Marketing, Finance and Wellbeing during the year, further investment is planned for our Supported Living in the coming year.
Our website continues to be a valuable resource for our wellbeing partners and the continued evolution of the content and resources, allow us to intuitively improve the ease of navigating the pages, whilst also ensuring that the learning derived from the engagement with content allows us to prioritise our system development to ensure we deliver valuable information using the best and most efficient means available to us on our platforms.
8
Retail Trust TRUSTEES’ REPORT ( continued )
2. FINANCIAL REVIEW
In 2022/23, the Trust has benefitted from 5% growth in Wellbeing services income. This follows the re-structure of the wellbeing team to take a more commercial approach to the services and has resulted in a redefined strategy, with Wellbeing at the helm of Retail Trust’s strategy for the next 3 years.
Total income for the period is up 29.85% to £12.6m from £9.7m the previous year. This includes the BP donation of £2.5m. The Trust continued its partnership with Retail Week Awards which has allowed another year of increases in events income. The ability to partner with others in the industry presents further opportunity and will continue to be a strategy going forward.
Income from Supported Living housing lettings has grown by 3%. Void rates have reduced slightly to 2.6% in 2022/23 from 3.04% in 2021/22.
Costs have increased by 24.70% during the year, mainly due to the rise in Supported Living expenditure where the continued impact of rising costs of services had already begun to trickle through into regular operations at the end of 2022. In addition, the ongoing cost of living crisis will continue to have a significant impact on the coming periods. Increased demand for our counselling services, grants and training programmes is expected for the foreseeable future. As such, there is a renewed focus on value addition and value for money reviews of existing contracts for services ahead of 2024.
We manage our VFM controls via the Executive Directors business meetings with clear policies on tendering and astute contract negotiation.
DELIVERY OF VFM DURING 2022/23
Social Impact
The TRUST plays an integral role in supporting public services. We create considerable fiscal savings and economic benefits through reducing the impact on health services, social care, and welfare benefits by delivering wellbeing support, supported living, financial inclusion and career development services.
Since The Social Value Act of 2012, the measurement of public services and public sector projects is in part driven by the social impact and social value created. We now have a responsibility to account for Social, Economic and Environmental impact of the projects and services we deliver.
This applies to physical health, mental health, employment and skills, education, social care, housing and construction projects. Commissioners are required to factor social value into the procurement and funding process. Social Value is then measured and evaluated throughout the project or service delivery. Evidence needs to be visible of Value for Money, Social Value added and Social Impact.
The FRS102 calculation gives a more market-sensitive valuation of the pension scheme than a triennial valuation, this calculation put the pension into an asset position. The Trust has made the decision not to recognise the asset and will consider its policy for provisioning following the outcome of the actuaries calculations.
These movements contributed to a net surplus of £1.7m and total comprehensive income of almost £1.1m during 2022/23. Net assets have increased in line with other comprehensive income to £37.8m and At 30 April 2023, cash at bank and in hand was £5.46m, £0.71m up on the previous year.
3. VALUE FOR MONEY (VFM)
Our Sector continues to experience significant challenges both structurally and economically. The impact of inflation and the war between Russia and Ukraine has accentuated that process markedly. It is imperative therefore that we ensure VFM in the support and services we provide to the sector.
9
Retail Trust
TRUSTEES’ REPORT ( continued )
Regulator of Social Housing Value for Money Metrics
There are seven VFM metrics which the RSH requires us to measure as we are in part a Social Housing provider.
They relate mostly to Supported Living Housing and are as follows: -
Metric 1 Reinvestment in Housing Property Assets
The reinvestment figure for the year was 6.2% compared to prior year 1.50%.
Metric 2a/2b New Housing Provision
During the year, we added 0 units to the Social Housing portfolio.
There is ongoing development of the London conversion of office space into residential property for 10 units during the year.
Metric 3 Gearing %
During the year, we recorded (0.28%) gearing, compared with 2021/22 at (1.16%). The figure is after drawing down £1m of bank borrowing from Bank of Scotland. The repayment of a third of the loan began in February 2021 and continues until 2029 when a bullet repayment of the balance is payable or the option to refinance the loan.
Metric 4 EBITDA MRI Interest Cover
The figure for 2022/23 indicates interest is covered 12.0 times by cash generated in year.
Metric 5 Headline Social Housing Cost £
Per unit the cost was £11.5k in 2022/23 up from £8.5k in 2021/22.
Metric 6a and 6b Operating Margin
Social housing operating margin 8.3% and overall TRUST 13.7% in 2022/23 compared to 28% and 9.24% in 2021/22.
Metric 7 Return on Capital Employed
In 2022/23 the figure is 3.8% compared to 2.1% in 2021/22.
Example of VFM delivery
confidentially and with the confidence that their needs can be met at the point where they can have the most impact.
POLICIES
1. RESERVES
The Board has developed a reserves policy which is in line with the guidance given by the Charity Commission’s booklet CC19 and subsequent documents. Following a review of the risk register, an appropriate level of reserves has been established so as to enable the TRUST to continue its charitable activities and this is set at 3 to 6 months of operating costs.
Note 21 reflects the relevance of the increased focus on Wellbeing services as undesignated reserves reduced to £3.79m from £6.5m. This is after the separation of the BP donation to the designated reserve of £2.68m. An FRS102 gain on pension reserves increases the liability to a nil position. Retail Trust has retained earnings of £3.79m. Any remaining excess cash is being built up to enabling us to make an optional repayment of the full £3.33m balance of the Tranche B portion of the loan, the remaining funds are held to allow us to remain within our requirement of £1.0m ‘free reserves’.
The other reserves are restricted or designated in nature and are described in more detail in Notes 21, 22 and 23. Restricted reserves are used only for the purpose for which the donor has specified. Designated reserves are those reserves which have been set aside by the TRUST to be used for a named purpose. If that purpose subsequently is not relevant, then these reserves are transferred back to unrestricted. It is expected that restricted reserves will be spent over the next 2 years and that the designated reserves will be spent over the next 5 years.
2. KEY MANAGEMENT PERSONNEL REMUNERATION
All key management personnel receive a base salary which is based on factors such as qualification, length of service, experience and performance and their package may include superannuation and fringe benefits.
The Trustees review Executive Director packages annually through the TRUST’s Remuneration Committee and by reference to its financial performance and individual Executive performance.
WELLBEING SERVICES
The ability to deliver sessions of single telephonic counselling sessions, on-demand, through our in-house counsellors throughout the past year has allowed us to ensure that people can access support quickly,
The remuneration policy is designed to attract the highest calibre of Executives and reward them for performance that results in the long-term growth and sustainability of the TRUST.
10
Retail Trust
TRUSTEES’ REPORT ( continued )
The TRUST’s employment policy is to offer fair pay to attract and keep appropriately qualified Executives to lead, manage, support and deliver its aims.
The Trustees, through the Remuneration Committee, are ultimately responsible for setting remuneration levels for the Executive Directors. The Executive Directors, working within guidelines supported by the Trustees, are responsible for the setting of salaries for staff below Executive Director Level.
In deciding the levels of pay and rewards for the Executives, Trustees consider:
-
the purposes, aims and values of the TRUST, and its beneficiaries’ needs;
-
the competitive nature of the work and recognition that performance related pay and incentives may be appropriate at Executive level;
-
how Executive pay is linked to the skills, experiences and competencies that the TRUST needs and the scope of their roles;
-
the TRUST’s ability to pay without impacting charitable services.
ensure effective resolution of any issues arising. An annual report is presented to the Board.
4. INVESTMENT
The TRUST has adopted a capital and income growth policy which, over the long-term (over 5 years’ time), will endeavour to maintain the value of the assets.
As permitted by the TRUST’s rules, the Board instructed Evelyn Partners Investment Management LLP, (formerly Smith & Williamson Investment Services Limited) to operate on a discretionary basis since 2015. The investment performance is benchmarked against a composite of indexes being UK Government bonds Markit iBoxx GBP Gilts 1-5 Yrs) (10.0%), HFRX Global Hedge Fund (10.0%), Alternatives – MSCI ACWI ex UK NR (35.0%), MSCI UK Investable Market Index (35%), MSCI UK IMI Core Real Estate NR (5%), SONIA Lending Rate (5.0%).
The actual return in the year was a loss compared with the benchmark of 10.2%. This is in line with the Trust’s continued approach of risk avoidance given the volatility of the current economic climate. The TRUST meets with the investment managers regularly to review performance. The portfolio is maintained to a risk profile as agreed with the Board.
Trustees will also consider:
-
the benefit to the trust that such positions will bring;
-
the cost to the trust of increasing remuneration levels;
-
affordability, including in the longer term (based on a risk assessment of future income and expenditure);
-
an assessment of the TRUST’s and Executives performance against KPIs, budget, expectations, both short and long term;
-
the wider ‘employment offer’ they can make to executive members, where basic pay is one part of a package that includes personal development, personal fulfilment and association with the trust’s cause;
-
the TRUST’s track record in attracting and retaining committed and motivated Executives.
3. HEALTH AND SAFETY
The health and safety of residents, employees and volunteers is of paramount importance to the TRUST. There is a robust health and safety structure at each location, coordinated by a Health & Safety Committee which devises and reviews policies as necessary in line with legislation and good practice. Regular Health & Safety audits take place with an action plan devised to
During the year, the portfolio has experienced varied movements, valued at £1.66m by the 30 April 2023.
5. FINANCIAL ASSISTANCE
The Trust awarded £359k in financial assistance grants, a decrease of 26% on the previous year, as we started to review the way that we disburse funds and recognise a growing need for counselling support for adults and now, also, under 16s. The Board receives regular updates on the level of financial grants awarded.
6. PENSION
The TRUST sponsors group personal pension arrangements with Legal and General which has £1.038m funds under management in individual employee name policies. This arrangement commenced in 2014 and a small percentage of employees have opted out of this auto-enrolment scheme.
The TRUST previously operated a defined benefit final salary pension scheme (FS) which was closed to new entrants in 2008. From 2009 a career average scheme (CARE) for new entrants was operated. CARE was closed to new entrants in March 2013. Both schemes were closed to future accrual on 31 January 2014.
Under Financial Reporting Standard FRS102 there was an asset at the year-end of £0.78m for the FS/CARE
11
Retail Trust
TRUSTEES’ REPORT ( continued )
schemes. This asset was not recognised in the accounts. This compares with a deficit of £1.04m in the previous year
7. FUNDING
Traditional fundraising activities (excluding Donations in Kind) continue to be less of an income source for Retail Trust
The majority of our income comes from paid for service; residential services, corporate partnerships or wellbeing services, all of which are subject to a minimum contract duration of one year. Sources of funding
-
Residents
-
Local authorities
-
Grants & Institutions
-
Wellbeing Services
This funding model allows the Trust to plan and mitigate against financial incidents and promotes some stability of income. It also allows us to continuously pivot to meet the needs of our clients, coping with the changing wellbeing landscape and the ongoing challenges faced by our beneficiaries.
Within the traditional fundraising disciplines our key focus is on Events, Challenges, Trusts and Institutions and Donors both individual and corporate. However, looking forward, our strategy continues to be driven by our wellbeing services as traditional sources such as Events slowly return to the extent that they existed prepandemic.
-
the TRUST holds and processes personal details in accordance with Data Protection Legislation, which is the Data Protection Act 2018 and the General Data Protection Regulation (EU) 2016/679;
-
the TRUST is registered with the Information Commissioner (Registration Number Z8109661);
-
all communications to the public shall be truthful and open;
-
all monies raised will be for the stated purpose and will comply with our stated mission and purpose;
-
all personal information is confidential and is not for sale or given away or disclosed to any third party without the individuals consent;
-
no person directly or indirectly employed or volunteering shall accept commissions, bonuses or payments for fundraising activities on behalf of the organisation;
-
all fundraising activities must protect the reputation and integrity of the TRUST at all times;
-
financial contributions will only be accepted if considered ethical;
-
we are always sensitive to signs that may indicate that any individual is in vulnerable circumstances, and needs support to make an informed decision. If we reasonably believe the individual lacks capacity to make a decision then a donation will not be accepted or will be returned if already made.
There were no fundraising complaints during the year.
9. COMPLAINTS
8. FUNDRAISING REGULATOR
We are registered with the Fundraising Regulator, demonstrating our commitment to ethical fundraising practice. We are committed to abide by the Code of Fundraising Practice and to the Fundraising Promise and are authorised to use the Fundraising Regulator badge on our fundraising materials.
When we receive a complaint, we endeavour to resolve it quickly, fairly and effectively. We continue to improve the services we provide by listening and responding to the views of our clients, partners and stakeholders and by responding positively to complaints. We aim to ensure that:
- making a complaint is as easy as possible;
To deliver our charitable purpose, we actively engage in maintaining and growing a wide range of funding sources.
All fundraising supports the TRUST’s strategy and is in keeping with its values, ethics and reputation. Fundraising activity adheres to the following standards and complies with all relevant laws, including GDPR regulations:
-
the TRUST is committed to protecting data and privacy. We ensure that any information given to us is held securely and safely;
-
we treat a complaint as a clear expression of dissatisfaction with our service which calls for an immediate response;
-
we deal with it promptly, politely and where appropriate confidentially;
-
we will respond in the correct way, for example, with an explanation, apology or information on any action taken;
-
we will learn from complaints and use them to improve the services that we offer.
10. GDPR
12
Retail Trust
TRUSTEES’ REPORT ( continued )
We have a robust internal process for review of any issues we are notified of with regard to GDPR. There is an internal manager responsible for it and the Company Secretary is the nominated person for the ICO.
We continue to take data protection and data governance seriously and are working to ensure that digital developments take place within a framework that respects the rights of the individuals who share their data with us. To support this commitment, we continue to review our activities and provide annual training materials with the support of our Data Protection Officer, to help the Trust continue to work towards responsible digital transformation.
STRUCTURE, GOVERNANCE AND MANAGEMENT
There is a formal induction programme for new Trustees and all Trustees are encouraged to undergo external training for continuing development.
The Board met five times in the year to oversee and steer the work of the organisation; management of the TRUST is delegated by the Trustees to the Chief Executive and the Executive team. It delegates appropriate functions to the Board sub-committees listed below and at least two members of every committee must be a Trustee.
Sub-committees Chair
| Risk/Audit/Finance | Brian Small |
|---|---|
| Remuneration & Nominations |
Mike Logue |
| Supported Living & Property |
Philip Bell-Brown |
1. INCORPORATION, LEGAL AND ORGANISATIONAL STRUCTURE
The TRUST was incorporated on 17 July 2001 as a private company under the Companies Act and registered as a charity on 17 January 2002. Its memorandum sets out the objects and powers of the organisation and is governed in accordance with its Articles of Association. The TRUST complies with HCA Governance & Financial Viability Standard. The retirement estates are across five locations in the United Kingdom; London, Glasgow (Crookfur), Derby, Liverpool and Salford.
3. PUBLIC BENEFIT STATEMENT
The TRUST develops its strategic plan to provide public benefit and achieve its objectives as set out in the objects of the TRUST.
The Trustees confirm that they have referred and had due regard to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the TRUST’s aims and objectives and in planning future activities.
4. INTERNAL CONTROL
2. GOVERNANCE
The governing body of the TRUST is the Board of Directors, who are the TRUST’s Trustees. The Board governs the organisation in line with its vision, aims and strategy. It is also responsible for compliance with the legal and statutory requirements of a UK charity and of a registered company.
The Board comprises at least three and not more than fourteen members or such other number as the Trustees may decide. New members are selected using formal recruitment processes and elected to the Board by the existing membership.
Trustees serve for three years with a second term available also of three years in line with Charity Commission best practice. The normal tenure of a trustee is therefore six years.
The Trustees have overall responsibility for establishing and maintaining the whole system of internal controls and for overseeing its effectiveness.
The Board recognises that no system of internal control can provide absolute assurance or eliminate all risk. The system of internal control is designed to manage risk and provide assurance that key business objectives and expected outcomes will be achieved. It also exists to give reasonable assurance about the preparation and reliability of financial and operational information and the safeguarding of the TRUST’s assets and interests. In meeting its responsibilities, the Risk, Audit and Finance Committee (RAF) has adopted a risk-based approach to internal controls. This includes a regular review of the risks to which the TRUST is exposed, evaluating their nature and impact. Risk self-assessments are performed throughout the year and are audited on an annual basis.
The Board appointed Mazars LLP to act as its internal auditors and a 3-year plan of audits commenced during the period. All audit reports, subsequent actions and
13
Retail Trust
TRUSTEES’ REPORT ( continued )
follow ups are considered by the RAF Committee. A schedule of actions is prepared periodically and reviewed with the Chief Finance Officer and subsequently presented to the RAF committee for review.
The means by which the Board reviews the effectiveness of the systems of internal control, together with the robustness of the risk management framework, include standing orders and financial regulations which clearly set out the systems of delegation and authority which are in place. These are reviewed on a regular basis by the Board. There are also defined policies and procedures with which employees and Board members must comply to ensure the completeness and accuracy of transactions.
The RAF Committee meets up to four times per year. It considers the external auditor’s management letter which outlines weaknesses in internal control. Action to rectify weaknesses identified is monitored by the committee.
5. RISK
Trustees consider the key risks facing the TRUST are: Financial
The risk is that the income generation from services, donations and other fundraising activity is insufficient to meet the needs of the beneficiaries. We manage this risk to services and fundraising activity by monitoring and regularly evaluating existing income sources, by developing new sources of funding and encouraging strong expenditure controls. In extreme circumstances, the Trustees may need to reconsider some of the forms of support we provide.
Failure to support those in need
Failure to create awareness of the TRUST in potential beneficiaries who are in need. We manage this through continuous marketing, an engaged feedback and relationship management process with retailers and networking. We monitor the reach of our services by use of KPI measures and are dedicated to delivering practical support, guidance and development opportunities to those most in need.
the period, highlight the popularity of the estates.
We mitigate future challenges by strictly following government guidelines and ensuring our internal controls are regularly reviewed and updated in line with the guidelines and monitoring those of the local authority care providers attending our extra care facilities.
Safety
The risk is an incident which would impact residents, visitors or employees. We manage this through a rigorous process of health and safety procedures and independent audits. During the winter months, we encourage all staff and residents to take the flu jab and COVID boosters, where relevant to limit as much as possible any impact of flu-related outbreaks across our teams, in particular, those working with our elderly residents.
Data Protection
The TRUST undertakes rigorous work to ensure compliance to GDPR. Independent audits continue to be a standard feature with regular updates and clear guidance on managing how information is used, passed on, and stored particularly with remote working in place for the majority of employees.
Cyber Security
The TRUST is aware of the risk of cyber-attacks and promotes investment in resources and scrutiny which manages the risk.
Disaster Recovery and External Events
We have created plans which would be followed in the event of a disaster. For this purpose, disasters fall into the following categories:
Financial – a loss exceeding £1m
Physical – a disaster on one of the estates such as a coronavirus outbreak
Reputational – in the national press with adverse reports for three days or more
Industry – a huge loss in the community which we serve In each case, a pre-determined committee would meet with a set of pre-determined actions. Public relations messages would be prepared and ready to be released.
6. FRAUD
Residential Estates sustainability
The risk that voids are not managed sufficiently well to continue to produce trading surpluses which can sustain not only future growth plans but ongoing maintenance and repair costs. This is a constant focus of the Housing team and the low void rates throughout
The TRUST manages fraud risks through the system of internal controls and procedures. There is also an antifraud policy in place which sets out clear procedures for the reporting and investigation of suspected irregularities of any sort.
14
Retail Trust
TRUSTEES’ REPORT ( continued )
All cases of fraud or attempted fraud are reported to the RAF so they may consider whether appropriate action has been taken and whether internal controls require further review. All matters of financial loss are reported to the Police and all cases above the limit set by the Homes and Communities Agency are reported to them. The anti-fraud policy contains the clear message about the sanctions that will be employed for members of staff who are found to have perpetrated a fraud. A register of all incidents is open for inspection by members of the Board.
7. STATEMENT OF TRUSTEES’ RESPONSIBILITIES
The Trustees are responsible for preparing the Annual Report and the Financial Statements in accordance with applicable law and the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company, housing and trust 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 group and the parent and of the income and expenditure of the group and the parent for that period.
In preparing those financial statements, the Trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Housing SORP;
-
make judgements and accounting estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material 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 group and the parent will continue in business.
The Trustees are responsible for keeping adequate accounting records to show and explain the group’s and the parent’s transactions and disclose with reasonable accuracy at any time the financial position of the group and the parent and enable them to ensure that the financial statements comply with the Companies Act 2006, the Housing and Regeneration Act 2008, the Accounting Direction for Private Registered Providers of Social Housing 2019, the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006. They are also responsible for safeguarding the assets of the group and the parent 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 TRUST’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
8. STATEMENT AS TO DISCLOSURE OF INFORMATION TO THE AUDITOR
The Trustees who were in office on the date of approval of these financial statements have confirmed, as far as they are aware, that there is no relevant audit information of which the auditor is unaware. Each of the Trustees have confirmed that they have taken all 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 it has been communicated to the auditor.
9. SUBSIDIARY UNDERTAKINGS
At 30 April 2023 the TRUST had three subsidiaries, Retail Trust Events Limited, Cottage Homes Contracts Limited and RT Wellbeing Services Limited which are incorporated as private companies under the Companies Act 2006.
Retail Trust Events Limited is a trading subsidiary and conducts celebration events and other trading activities.
Cottage Homes Contracts Limited is a subsidiary which manages building and maintenance contracts of behalf of the TRUST.
RT Wellbeing Services Limited is a subsidiary which manages income and costs of Wellbeing Services.
Retail Trust is the ultimate controlling party of all subsidiaries.
10. DIVERSITY AND EQUALITY
During the year, we continued to deliver relevant training and resources as standard to all employees. We have introduced clearer guidance for all employees to feel empowered to contribute to the topic of diversity, equality and inclusion in the workplace.
Mental health and wellbeing continue to be at the forefront of our activities and we continue to ensure that our employees are happy and healthy in their personal and professional lives. Our content and resources, which have proven relevant for our partners,
15
Retail Trust
TRUSTEES’ REPORT ( continued )
has been just as engaging internally and we endeavour to remain open and accepting of all people.
Remote working remains a permanent option for our teams and we have been able to further drive flexible working across the Trust with the opening of our central London hub, making collaboration and supporting each other easier for those who regularly travel away from their base locations for client engagements.
We encourage our employees to “Share the Load”. Particularly with managers who often are encouraged through understanding each other’s challenges and embracing the learning that other teams have benefitted from through adapting continuously to our changing needs as human beings.
We continue to challenge ourselves to ensure that employee wellbeing, diversity and inclusion is central to our organisations strategic planning moving forward.
11.AUDITORS
Haysmacintyre LLP have been appointed as the auditor at the Annual General Meeting.
This Trustees Report, including the Strategic report was approved by the Board on 30 January 2024.
Alistair McGeorge Chairman
Brian Small Honorary Treasurer
16
Retail Trust INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF RETAIL TRUST
Opinion
We have audited the financial statements of Retail Trust for the year ended 30 April 2023 which comprise the Consolidated Statement of Comprehensive Income, the Consolidated and Charity Balance Sheets, the Consolidated and Charity Statements of Changes in Equity, the Consolidated Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, 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:
-
give a true and fair view of the state of the group’s and of the parent charitable company’s affairs as at 30 April 2023 and of the group’s and parent charitable company’s net movement in funds, including the income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006, the Housing and Regeneration Act 2008, the Accounting Direction for Private Registered Providers of Social Housing 2019, the Charities and Trustee Investment (Scotland) Act 2005 and regulation 8 of the Charities Accounts (Scotland) Regulations 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with 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 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 Trustees’ Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
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.
17
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the Trustees’ Report (which includes the strategic report and the directors’ report prepared for the purposes of company law) for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the strategic report and the directors’ report included within the Trustees’ Report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees’ Report (which incorporates the strategic report and the directors’ report).
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 and the Charity Accounts (Scotland) Regulations (as amended) requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept by the parent charitable company; or
-
the parent charitable company financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees’ remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of trustees for the financial statements
As explained more fully in the trustees’ responsibilities statement set out on page 15, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the group’s and the 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 and the 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.
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:
Based on our understanding of the group and the environment in which it operates, we identified the principal risks of non-compliance with laws and regulations related to the regulation of registered charities and registered providers of social housing, as well as the health and safety regulations and GDPR, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, the Charities Act 2011, the Housing and Regeneration Act 2008, payroll tax and sales tax.
We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined the principal risks to be around the potential use of
18
fraudulent journals and management manipulation of accounting estimates. Audit procedures performed by the engagement team included:
-
Inspecting correspondence with regulators and tax authorities;
-
Discussions with management including consideration of known or suspected instances of non-compliance with laws and regulation and fraud;
-
Evaluating management’s controls designed to prevent and detect irregularities;
-
Identifying and testing journals, using data analytics to focus on higher risk entries; and
-
Challenging assumptions and judgements made by management in their accounting estimates.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
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, section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005 and regulation 10 of the Charities Accounts (Scotland) Regulations 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 and the charitable company's members, as a body, for our audit work, for this report, or for the opinions we have formed.
Tracey Young (Senior Statutory Auditor) For and on behalf of Haysmacintyre LLP, Statutory Auditor
10 Queen Street Place London EC4R 1AG
Date: 30/01/2024
19
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
RETAIL TRUST
for the year ended 30 April 2023
| 2023 | 2023 | 2022 | ||
|---|---|---|---|---|
| NOTES | £ | £ | ||
| INCOME AND ENDOWMENTS from: | ||||
| Charitable income | 1 | 4,106,871 | 1,192,862 | |
| Cottage Homes | 2 | 6,051,816 | 5,876,190 | |
| Tradingincome | 3 | 2,336,752 | 2,466,075 | |
| Other income | 4 | 77,470 | 147,874 | |
| TOTAL INCOME | 12,572,909 | 9,683,001 | ||
| EXPENDITURE on: | ||||
| Raisingfunds | 5 | (1,216,989) | (921,223) | |
| Cottage Homes | 2 | (5,505,930) | (4,248,127) | |
| Helpline, grants and other services | 6 | (4,083,077) | (3,496,293) | |
| (10,805,996) | ||||
| TOTAL EXPENDITURE | (8,665,643) | |||
| OPERATING SURPLUS | 7 | 1,766,913 | 1,017,358 | |
| Investment income | 8 | 81,576 | 52,398 | |
| Pension costs | 20 | (115,000) | (92,000) | |
| NET SURPLUS | 1,733,489 | 977,756 | ||
| OTHER COMPREHENSIVE INCOME | ||||
| Loss on investments | 15 | (182,323) | (48,409) | |
| Actuarial surplus/(deficit)inpension scheme | 20 | 1,156,000 | (275,000) | |
| TOTAL OTHER COMPREHENSIVE INCOME | 973,677 | (323,409) | ||
| TOTAL COMPREHENSIVE INCOME | 2,707,166 | 654,347 | ||
All the above results are derived from continuing activities. There are no recognised gains or losses other than those stated above. The notes on the accompanying pages form part of these financial statements.
The notes set out on pages 25 to 47 form an integral part of these financial statements
20
| RETAIL TRUST | |||
|---|---|---|---|
| CONSOLIDATED BALANCE SHEET | |||
| as at 30 April 2023 | |||
| 2023 | |||
| NOTES | £ | ||
| FIXED ASSETS | |||
| Housing properties | 13 | 36,801,453 2,270,103 2,023,106 |
|
| Other tangible fixed assets | 14 | ||
| Investments at market value | 15 | ||
| 41,094,662 2,028,775 5,461,261 |
|||
| TOTAL FIXED ASSETS | |||
| CURRENT ASSETS | |||
| Debtors | 17 | ||
| Cash and cash equivalents | 18 | ||
| 7,490,036 | |||
| TOTAL CURRENT ASSETS | |||
| CREDITORS: amounts fallingdue within oneyear | 19 | (3,070,104) | |
| 4,419,932 | |||
| NET CURRENT ASSETS | |||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 45,514,594 | ||
| CREDITORS: amounts fallingdue after more than oneyear 19 |
(7,674,132) | ||
| Pension liability 20 |
- | ||
| NET ASSETS | 37,840,462 | ||
| RESERVES | |||
| Unrestricted reserves 21 |
37,441,395 | ||
| Restricted reserves 22 |
34,247 | ||
| Endowment funds 23 |
364,820 | ||
| TOTAL RESERVES | 37,840,462 |
The financial statements on pages 20 to 47 were approved by the Trustees and authorised for issue on 30 January 2024 and are signed on their behalf by:
Alistair McGeorge Chairman Brian Small Honorary Treasurer
21
CHARITY BALANCE SHEET as at 30 April 2023
RETAIL TRUST
| RETAIL TRUST CHARITY BALANCE SHEET |
||||
|---|---|---|---|---|
| as at 30 April 2023 | CompanyRegistration No. 04254201 | |||
| 2023 | 2022 | |||
| NOTES | £ | £ | ||
| FIXED ASSETS | ||||
| Housing properties | 13 | 36,801,453 | 35,011,812 | |
| Other tangible fixed assets | 14 | 2,077,240 | 1,724,473 | |
| Investments at market value | 15 | 2,023,106 | 2,070,416 | |
| Investment in subsidiaries | 16 | 156 | 156 | |
| TOTAL FIXED ASSETS | 40,901,955 | 38,806,857 | ||
| CURRENT ASSETS | ||||
| Debtors | 17 | 2,428,559 | 3,166,154 | |
| Cash and cash equivalents | 18 | 4,062,940 | 2,433,112 | |
| TOTAL CURRENT ASSETS | 6,491,499 | 5,599,266 | ||
| CREDITORS: amounts falling due within one year | 19 | (1,153,298) | (1,070,587) | |
| NET CURRENT ASSETS | 5,338,201 | 4,528,679 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 46,240,156 | 43,335,536 | ||
| CREDITORS: amounts falling due after more than one year |
19 | (7,674,132) | (7,053,503) | |
| Pension liability | 20 | - | (1,041,000) | |
| NET ASSETS | 38,566,024 | 35,241,033 | ||
| RESERVES | ||||
| Unrestricted reserves | 21 | 38,166,957 | 34,830,786 | |
| Restricted reserves | 22 | 34,247 | 34,247 | |
| Endowment funds | 23 | 364,820 | 376,000 | |
| TOTAL RESERVES | 38,566,024 | 35,241,033 | ||
The total comprehensive income for the year of the Parent Company is £3,332,042 (2022: £864,603).
The financial statements on pages 20 to 47 were approved by the Trustees and authorised for issue on 30 January 2024 and are signed on their behalf by:
Alistair McGeorge Chairman Brian Small Honorary Treasurer
22
RETAIL TRUST
CONSOLIDATED AND PARENT STATEMENT OF CHANGES IN EQUITY
for the year ended 30 April 2023
| CONSOLIDATED | Unrestricted | Unrestricted | Restricted | Endowment | Total | |
|---|---|---|---|---|---|---|
| Reserves | Reserves | Funds | ||||
| £ | £ | £ | £ | |||
| As at 1 May 2021 | 34,059,799 | 34,247 | 384,903 | 34,478,949 | ||
| Surplus for the year | 977,756 | - | - | 977,756 | ||
| Other comprehensive income | (314,506) | - | (8,903) | (323,409) | ||
| 663,250 | - | (8,903) | 654,347 | |||
| Total comprehensive income for the year |
||||||
| As at 30 April 2022 | 34,723,049 | 34,247 | 376,000 | 35,133,296 | ||
| As at 1 May 2022 | 34,723,049 | 34,247 | 376,000 | 35,133,296 | ||
| Surplus for the year | 1,733,489 | - | - | 1,733,489 | ||
| Other comprehensive income | 984,857 | - | (11,180) | 973,677 | ||
| Total comprehensive income for the year |
2,718,346 | - | (11,180) | 2,707,166 | ||
| As at 30 April 2023 | 37,441,395 | 34,247 | 364,820 | 37,840,462 | ||
| PARENT | Unrestricted | Restricted | Endowment | Total | ||
| Reserves | Reserves | Funds | ||||
| £ | £ | £ | £ | |||
| As at 1 May 2021 | 33,957,281 | 34,247 | 384,903 | 34,376,431 | ||
| Surplus for the year | 1,188,011 | - | - | 1,188,011 | ||
| Transfers in the year | (314,506) | - | (8,903) | (323,409) | ||
| Other comprehensive income | ||||||
| Total comprehensive income for the year |
873,505 | - | (8,903) | 864,602 | ||
| As at 30 April 2022 | 34,830,786 | 34,247 | 376,000 | 35,241,033 | ||
| As at 1 May 2022 | 34,830,786 | 34,247 | 376,000 | 35,241,033 | ||
| Surplus for the year | 2,351,314 | - | - | 2,351,314 | ||
| Other comprehensive income | 984,857 | - | (11,180) | 973,677 | ||
| Total comprehensive income for the year |
3,336,171 | - | (11,180) | 3,324,991 | ||
| As at 30 April 2023 | 38,166,957 | 34,247 | 364,820 | 38,566,024 | ||
23
CONSOLIDATED STATEMENT OF CASH FLOWS
RETAIL TRUST
for the year ended 30 April 2023
| 2023 | 2023 | |||
|---|---|---|---|---|
| NOTES | £ | |||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net surplus | 1,733,489 | |||
| Adjustments for: | ||||
| Depreciation | 797,420 | |||
| Pension Costs | 115,000 | |||
| Amortisation of social housing grant | (25,600) | |||
| (Increase)in debtors | (649,118) | |||
| Increase in creditors | 400,724 | |||
| NET CASH INFLOWS FROM OPERATING ACTIVITIES | 2,371,915 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Purchase of fixed assets | (3,099,404) | |||
| Additions to investments | (623,417) | |||
| Proceeds from sale of investments | 578,685 | |||
| Gain on investment | - | |||
| NET CASH (OUTFLOWS) FROM INVESTING ACTIVITIES | (3,144,136) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Draw down of new longterm borrowing | 1,000,000 | |||
| Repayment of longterm borrowing | (187,814) | |||
| NET CASH INFLOWS FROM FINANCING ACTIVITIES | 812,186 | |||
| 39,965 | ||||
| NET INCREASE IN CASH AND CASH EQUIVALENTS | ||||
| Cash and cash equivalents at the beginningof theyear | 5,461,538 | |||
| CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR | 5,501,503 | |||
| Cash and cash equivalents | ||||
| Cash and cash equivalents | 18 | 5,461,261 | ||
| Cash held byinvestment managers | 15 | 40,242 | ||
| 5,501,503 | ||||
| Balance at 1 May 2022 |
||||
| Bank and cash Loans due within one year Loans due after more than oneyear |
5,461,538 | |||
| (171,749) | ||||
| (4,600,835) | ||||
| Net Debt | 688,954 | (772,221) - (83,267) |
24
RETAIL TRUST ACCOUNTING POLICIES for the year ended 30 April 2023
GENERAL DETAILS
The TRUST is a company limited by guarantee, incorporated in England and Wales (company number: 04254201), a charity registered in England and Wales (charity number: 1090136) and in Scotland (Scottish charity number: SC 039684) and Registered Social Landlord (number: L4362). The TRUST’s registered office address is: The Form Rooms, 2[nd] Floor, 22 Tower Street, London, WC2H 9NS.
ACCOUNTING BASIS
The format of the financial statements has been presented to company with the Companies Act 2006, FRS102 The Financial Reporting Standard applicable in the UK and Ireland, the Statement of Recommended Practice for social housing providers (Housing SORP 2018) and the Accounting Direction of Private Registered Providers of Social Housing 2019. The TRUST is a Public Benefit Entity as defined by FRS102.
BASIS OF CONSOLIDATION
The group financial statements consolidate the financial statements of the TRUST and its subsidiary undertakings, Retail Trust Events Limited, Cottage Homes Contracts Limited and RT Wellbeing Services Limited drawn up to 30 April 2023 on a line by line basis.
No separate statement of comprehensive income has been presented for the Company alone, as permitted by s408 of the Companies Act 2006. The total comprehensive income for the year for the parent company is £3,332,042 (2022: £864,603).
GOING CONCERN
The financial statements have been prepared on the going concern basis as the trustees consider there are no material uncertainties about the ability of the group or the company to continue on a going concern basis.
The Trust completed a critical review of costs and organisational structure to ensure that value for money remains a priority when engaging suppliers and to actively reduce waste and enhance our digital transformation plans to reduce the need to increase personnel costs by employing “smart” solutions in our Housing services.
In relation to expected future performance, or the effects on some future asset valuations, there has been a distinct shift in colleague expectations of their employers to take an interest in their wellbeing. This is most obvious in Retail where we have seen a large-scale exit of people from the sector due to the negative impact the pandemic has had on their wellbeing at work. This has created a greater opportunity for the Trust to increase reach and impact through our Wellbeing Portal and through increased engagement with colleagues of those that subscribe to our Wellbeing services.
There is therefore no material uncertainty that may cast significant doubt on the Trust’s ability to continue as a Going Concern. The trustees have prepared budgets and cash flow forecasts to support their consideration of this matter and these are reviewed regularly at the Board meetings and sub-committee meetings and the trustees are confident of the TRUST’s ability to continue to support its beneficiaries and meet its obligations based on its cash position and ability to pivot quickly in response to changing economic factors.
INCOME
All income is included in the consolidated income and expenditure account when the group is legally entitled to the income receipt, is probable and the amount can be quantified with reasonable accuracy. Such amounts are stated net of VAT. Income comprises rent and service charge contributions from tenants, Supporting People contractual income, income from fundraising events, voluntary income and pecuniary legacies.
Income is recognised on the following bases:
25
ACCOUNTING POLICIES (continued) for the year ended 30 April 2023
RETAIL TRUST
-
rental and service charge income is recognised on a time apportioned basis and is stated net of losses from void properties;
-
income from the provision of supporting people contractual services is recognised as the services are provided;
-
fundraising event income is recognised when invoiced or received, whichever is earlier;
-
voluntary income is recognised where there is entitlement, probability of receipt and the amounts can be measured with sufficient reliability;
-
income tax refunds on donations are recognised on an accruals basis for all payment covered under a deed of covenant or gift aid certificate;
-
other gifts in kind to assist with fundraising events are recognised at a reasonable estimate of their value to the TRUST and recognised in the financial statements as income to and resources expended against the respective activities;
-
investment interest income and dividend income are recognised when receivable.
EXPENDITURE
All expenditure is recognised when the related liability is incurred, and is classified in the Statement of Comprehensive Income according to the activity to which it relates.
Expenditure is recognised on the following bases:
-
fundraising costs include the direct costs of events held and related staff and depreciation costs;
-
fundraising costs are accrued to match the related income;
-
charitable activities costs are the direct costs of financial assistance grants, costs of the employee assistance programme and related staff and depreciation costs;
-
supported living and care home costs are the direct costs of management services, maintenance costs, repairs related, staff and deprecation costs;
-
service costs are the direct costs for the management and strategic planning processes of the trust and related staff and depreciation costs;
-
where direct costs relate to a number of different activities they are apportioned to the different activities on a fair basis;
-
overhead and support costs which include the support functions of information technology, finance, governance and human resources are allocated to activities on a consistent and reasonable basis during the financial year. The allocation is based on the number of personal computer units used, transactional activity or a number of staff employed during the period;
-
irrecoverable vat is charged to the income and expenditure account and is allocated to the different activities on the same basis as the corresponding costs are allocated.
ANALYSIS OF TRANSACTIONS BETWEEN REGULATED AND NON-REGULATED ACTIVITIES
Transactions between regulated and non-regulated activities have been presented with a fair allocation of overheads. Direct costs are allocated between regulated and non-regulated activities based on time and usage of the underlying activity and reviewed each year during the annual planning cycle. Support costs which include the central functions have been allocated as described in the above paragraph.
FIXED ASSETS – FREEHOLD HOUSING PROPERTIES
Freehold housing properties are stated at cost.
26
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2023
FIXED ASSETS – FREEHOLD HOUSING PROPERTIES (continued)
Cost of housing properties
Cost includes the cost of acquiring land and buildings, development costs, interest charges incurred during the development period and expenditure incurred in respect of improvements. Items costing less than £500 are not capitalised unless part of larger projects.
Improvements are works which result in an enhancement of economic benefits such as increase in the net rental income, a reduction in future maintenance costs, or result in a significant extension of the useful economic life of the property in the business.
Depreciation of housing properties and component accounting
Freehold land and assets under construction are not depreciated. The Group operates full component accounting.
Depreciation is provided at rates calculated to write off the cost, less any estimated residual value, of each component evenly over its expected useful life, as follows:
| Wall structure | 125 years |
|---|---|
| Roof structure | 75 years |
| Doors and windows | 75 years |
| Boilers, electrics and plumbing | 30 years |
| Kitchen and bathrooms | 15 years |
| Lifts and stairs 30 years | 30 years |
| External infrastructure and utilities | 50 years |
| Fittings > £500 | 20 years |
| Digital | 5 years |
The estimated useful economic life for each component has been arrived at based on the Group’s current experience of component replacements. The useful economic lives of all components are monitored and revisions made where sustained material changes arise.
OTHER TANGIBLE FIXED ASSETS
All other tangible fixed assets are stated at cost less accumulated depreciation. Items costing less than £500 are not capitalised. The carrying values of other tangible fixed assets are reviewed for impairment if events or change in circumstances indicate the carrying value may not be recoverable.
Depreciation is provided at rates calculated to write off the cost, less any estimated residual value, of each asset evenly over its expected useful life, as follows:
| Fixtures and fittings | 5 years |
|---|---|
| Office equipment | 5 years |
| Plant and machinery | 10 years |
| Motor vehicles | 5 years |
| Computer equipment and software | 4 years |
| Office buildings | 75 years |
Land is not depreciated.
Impairment of assets
Housing properties and office buildings are subject to impairment reviews annually in accordance with FRS102. Where there is evidence of impairment, housing properties are written down to the recoverable amount. Any such write down is charged to the operating result.
27
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2023
INVESTMENTS
Investments are valued at market price, as represented by the bid price on the relevant stock exchange at the year-end.
Realised gains and losses on investments are calculated as the difference between sales proceeds and the carrying amount.
Unrealised gains and losses are taken to the Statement of Comprehensive Income.
The TRUST owns deferred shares in Voyager Alliance Credit Union Limited. These shares are held at the value of consideration.
BASIC FINANCIAL INSTRUMENTS – ASSETS AND LIABILITIES
Basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable are accounted for on the following basis:
Cash and cash equivalents
Cash and cash equivalents includes cash in hand, deposits held at banks, other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. Bank overdrafts, when applicable, are shown within current liabilities.
Debtors and creditors
Debtors and creditors are recorded at the transaction price. Any losses arising from impairment are recognised in the Statement of Comprehensive Income. A provision for rent arrears and doubtful debts is made in the financial statements if rent arrears or debtors remain unpaid after six months, or as soon as there is reason to believe there is non-payment of the outstanding amount.
LIABILITIES
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the TRUST to the expenditure.
Financial assistance grants
Financial assistance grants are payment made to third parties in the furtherance of the charitable objectives of the TRUST. The grants are accounted for where either the Trustees have agreed to pay the grant without condition and recipient has a reasonable expectation that they will receive the grant, or any condition attaching to the grant is outside the control of the TRUST.
Grant commitments
Grant commitments are recognised in the accounting period when the relevant conditions underlying the grant have been met by the recipient or receiving entity of the grant. Grants authorised but unpaid at the balance sheet date are recognised as expenditure in the Consolidated Statement of Comprehensive Income where the conditions underlying the grants have been met. Social Housing Grant
Social housing grant (SHG) is receivable from Homes England and is utilised to fund the capital costs of housing properties, including land costs. The balance of the grant received is recognised as a liability on the balance sheet and amortised on the same basis as the wall structures of the housing assets.
The amount of SHG receivable is calculated on a fixed basis depending on the size, location and type of housing property. SHG due from Homes England or received in advance is included as a current asset or liability. SHG received in respect of revenue expenditure is recognised in the same period as the expenditure to which it relates.
SHG is subordinated to the repayment of loans by agreement with Homes England. SHG released on sale of a property is normally available to be recycled and is credited to a Recycled Capital Grant Fund and included in the Balance Sheet in creditors. The SHG is repayable if properties funded by it are sold to any institution other than a housing association.
28
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2023
INTEREST PAYABLE
Interest is capitalised on borrowings to finance developments/redevelopments to the extent that it accrues in respect of the period of developments if it represents either:
-
interest on borrowings specifically financing the development programme after deduction of interest on social housing grant (SHG) in advance; or
-
interest on borrowings of the group as a whole after deduction of interest on SHG in advance to the extent that they can be deemed to be financing the development programme.
Interest is capitalised from the date of the site acquisition/commencement of redevelopment to the date of practical completion. Other interest payable is charged in the Consolidated Statement of Comprehensive Income.
CRITICAL ESTIMATES AND JUDGEMENTS
The Trust makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
The present value of the defined benefit pension scheme position depends on a number of factors that are determined on an actuarial basis using a variety of assumptions. Any changes in these assumptions, which are disclosed in note 20, will impact the carrying amount of the pension position. The Trustees' judgement is that the surplus on the defined benefit pension scheme at 30 April 2023 is not recoverable and therefore has not been recognised in the accounts.
PENSION SCHEME
The TRUST operates a funded defined benefits related pension scheme. The assets of the scheme are held separately from those of the TRUST. Pension scheme liabilities are measured on an actuarial basis using the projected unit credit method and are discounted at the current rate of return on a high quality corporate bond of the equivalent term and currency to the liability.
Pension scheme assets are measured at fair market value at the balance sheet date. The pension scheme deficit is recognised in full on the Balance Sheet. Increases in the present value of the scheme liabilities expected to arise from employee service in the period are charged to operating surplus. The net interest income or expenditure calculated on the scheme assets and liabilities by reference to the discounted rate is credited or charged to the surplus for the year. Actuarial gains and losses are recognised in other comprehensive income.
Where the scheme is determined to be in a deficit position, this is recognised in full as a liability. Where the scheme is determined to be in a surplus position, a surplus is recognised as an asset only to the extent that it can be recovered in future years through reduction in employers contributions or through a specific reimbursement from the scheme.
The TRUST also operates a defined contribution scheme. The amount charged to the Statement of Comprehensive Income in respect of pension costs and other post-retirement benefits for the defined benefit scheme is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the Balance Sheet.
ENDOWMENT FUNDS
Endowment funds represent donations and legacies received where donors require that the capital must be preserved and the income must be spent on a particular purpose. Trustees may apply the income from endowment funds in line with such restricted purposes but the capital is permanent and must be held indefinitely.
RESTRICTED RESERVES
Restricted reserves represent donations and legacies received where donors require that they must be spent on a particular purpose or where funds have been raised for a specific purpose.
DESIGNATED RESERVES
Any sums which the Board members have designated for specific purposes in the future are treated as designated reserves. Transfers are made from the undesignated reserves account to the designated reserves account.
29
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
| 2023 | 2023 | 2022 £ 131,216 299,974 576,643 185,029 1,192,862 |
2022 £ 131,216 299,974 576,643 185,029 1,192,862 |
|||||
|---|---|---|---|---|---|---|---|---|
| NOTE 1 - CHARITABLE INCOME | £ | |||||||
| GROUP | ||||||||
| Restricted | ||||||||
| Income from fundraising activities | 302,217 | |||||||
| Unrestricted | ||||||||
| Gross income from events | 544,532 | |||||||
| Income from fundraising activities | 3,159,893 | |||||||
| Gifts in kind | 100,229 | |||||||
| TOTAL CHARITABLE INCOME | 4,106,871 | |||||||
| NOTE 2 - COTTAGE HOMES - GROUP | ||||||||
| a) Turnover, operating costs and operating surplus | ||||||||
| TURNOVER | OPERATING COSTS | OPERATING | SURPLUS | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||
| £ | £ | £ | £ | £ | £ | |||
| Social housing lettings (2b) | 5,903,813 | 5,750,173 | 5,415,438 | 4,179,213 | 488,375 | 1,570,930 | ||
| Other social housing activities: | ||||||||
| - Supporting people | 90,492 | 68,914 | 90,492 | 68,914 | - | - | ||
| Non-social housing activities: | ||||||||
| - Letting | 26,011 | 25,503 | - | - | 26,011 | 25,503 | ||
| - Other | 5,900 | 6,000 | - | - | 5,900 | 6,000 | ||
| - Amortisation of SHG | 25,600 | 25,600 | - | - | 25,600 | 25,600 | ||
| 6,051,816 | 5,876,190 | 5,505,930 | 4,248,127 | 545,886 | 1,628,033 | |||
| The accommodation provided is as follows: | 2023 | 2022 | ||||||
| Total number of units: | ||||||||
| Owned | 422 | 422 | ||||||
| Under management | 1 | 1 | ||||||
| 423 | 423 | |||||||
30
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 2 - COTTAGE HOMES - GROUP
b) Income and Expenditure from social housing lettings
| SUPPORTED HOUSING | SUPPORTED HOUSING | |
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| NET RENTAL INCOME | 5,903,813 | 5,750,173 |
| Management | 955,491 | 890,698 |
| Services | 3,073,438 | 2,222,487 |
| Routine maintenance | 339,533 | 188,991 |
| Planned maintenance | 124,163 | 63,128 |
| Depreciation | 565,694 | 565,497 |
| Other costs | 357,119 | 248,442 |
| TOTAL EXPENSES | 5,415,438 | 4,179,243 |
| OPERATING SURPLUS/(DEFICIT) | 488,375 | 1,570,930 |
| 2023 | 2022 | |
| Analysis of social housing lettings: | £ | £ |
| Rent receivable | 2,436,170 | 2,342,623 |
| Service Charges | 3,467,643 | 3,407,550 |
| Social housing lettings | 5,903,813 | 5,750,173 |
| Rental income is stated net of voids as follows: | ||
| 2023 | 2022 | |
| £ | £ | |
| Voids | 160,263 | 174,825 |
The total losses for the year ended 30 April 2023 arising from the irrecoverable debts were £16,903 (2022: £41,134).
31
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 3 - TRADING INCOME
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| GROUP | £ | £ | |||||||
| Unrestricted | |||||||||
| Income from events | - | 232,985 | |||||||
| Income from Wellbeing Services | 2,336,752 | 2,233,180 | |||||||
| TOTAL TRADING INCOME | 2,336,752 | 2,466,075 | |||||||
| NOTE 4 - OTHER INCOME | |||||||||
| 2023 | 2022 | ||||||||
| GROUP | £ | £ | |||||||
| Sundry Income | 77,470 | 147,874 | |||||||
| TOTAL OTHER INCOME | 77,470 | 147,874 | |||||||
| NOTE 5 - EXPENDITURE ON RAISING FUNDS | |||||||||
| 2023 | 2022 | ||||||||
| GROUP | £ | £ | |||||||
| Direct costs of events | 231,082 230,383 100,229 655,295 |
119,941 | |||||||
| Employee costs | 198,623 | ||||||||
| Gifts in kind | 185,029 | ||||||||
| Support and other costs | 417,630 | ||||||||
| 1,216,989 | |||||||||
| TOTAL EXPENDITURE ON RAISING FUNDS | 921,223 | ||||||||
32
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 6 – HELPLINES, GRANTS AND OTHER SERVICES
| GROUP | 2023 £ |
2022 £ 283,231 487,964 442,842 1,124,436 1,157,820 |
|---|---|---|
| Counselling services Financial assistance, bursaries and scholarships Charitable services Employee costs Support costs |
232,278 | |
| 402,580 | ||
| 250,186 | ||
| 1,283,863 | ||
| 1,914,170 | ||
| TOTAL HELPLINES, GRANTS AND OTHER SERVICES | 4,083,077 | 3,496,293 |
| 2022 £ 39,356 3,100 609 746,500 (25,600) 7,240 |
||
| NOTE 7 - OPERATING SURPLUS | ||
| GROUP | 2023 £ |
|
| Operating surplus is stated after charging: | ||
| Auditor’s remuneration – audit services Auditor’s remuneration – non-audit services Trustees' expenses Depreciation of owned assets Amortisation of housing grant Redundancy costs |
29,500 | |
| 3,100 | ||
| 1,324 | ||
| 797,420 | ||
| (25,600) | ||
| - | ||
33
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 8 - INTEREST INCOME
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| GROUP | £ | £ | |||
| Interest on bank accounts | 30,273 | 5,060 | |||
| Interest on loan | 2,450 | 1,250 | |||
| Interest and dividends on investments | 48,853 | 46,088 | |||
| TOTAL INTEREST INCOME | 81,576 | 52,398 | |||
| 2023 No. |
|||||
| NOTE 9 - EMPLOYEES AND EMPLOYEE COSTS | |||||
| GROUP | 2022 | ||||
| No. | |||||
| Average number of employees: | |||||
| Supported Living | 39 40 30 |
33 | |||
| Charitable services | 19 | ||||
| Central support and fundraising | 23 | ||||
| TOTAL EMPLOYEES | 109 | 75 | |||
The total number of staff included part time employees. The full time equivalent average number of employees was 86 (2022: 75).
| 2023 £ |
2022 | |||||
|---|---|---|---|---|---|---|
| Employee costs during the year: | £ | |||||
| Wages and salaries | 3,759,401 | 3,000,263 | ||||
| National Insurance contributions | 506,706 | 299,900 | ||||
| Pension costs | 296,913 | 185,562 | ||||
| TOTAL EMPLOYEE COSTS | 4,563,020 | 3,485,725 | ||||
34
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 10 - KEY MANAGEMENT PERSONNEL AND THEIR EMOLUMENTS
GROUP
The key management personnel are defined as the members of the Board, the Chief Executive and the Executive team. The aggregate amount of emoluments paid to the Executive team was £1,048,906 (2022: £781,973). This figure includes aggregate pension contributions of £115,175 (2022: £50,980). Members of the Board received no emoluments during the year (2022: £nil).
During the year the Chief Executive received £297,784 (2022: £258,666) including benefits and pension contributions of £18,518 (2022: £19,680).
Remuneration banding, excluding pension and employer NI contributions, for all employees earning above £60,000:
| 2023 | 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | No. | ||||||||||
| £60,001 to £70,000 | 4 | 3 | |||||||||
| £70,001 to £80,000 | 2 | 4 | |||||||||
| £80,001 to £90,000 | 4 | 1 | |||||||||
| £90,001 to £100,000 | 1 | 1 | |||||||||
| £110,001 to £120,000 | - | 1 | |||||||||
| £120,001 to £130,000 | 1 | - | |||||||||
| £130,001 to £140,000 | - | 1 | |||||||||
| £140,001 to £150,000 | 1 | - | |||||||||
| £170,001 to £180,000 | 1 | - | |||||||||
| £180,001 to £190,000 | 1 | - | |||||||||
| £230,001 to £240,000 | - | 1 | |||||||||
| £250,001 to £260,000 | 1 | - | |||||||||
| 16 | 12 | ||||||||||
| NOTE 11 - TAXATION |
|
|---|---|
| GROUP | |
| The company meets the definition of a charitable company for UK corporation tax purposes. Accordingly, it is potentially exempt from taxation in respect of income or capital gains received to the extent that such income or gains are applied exclusively to charitable purposes. |
|
The subsidiary companies are subject to corporation tax in the same way as any commercial organisation.
35
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 12 - RELATED PARTY TRANSACTIONS
The company has taken advantage of the exemption in FRS102 from disclosing transactions with other members of the Retail Trust group.
There were no other related party transactions during the year.
| NOTE 13 - FIXED ASSETS - HOUSING PROPERTIES | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| £ | £ | |||
| GROUP AND PARENT | ||||
| COST | ||||
| Opening as at 1 May 2022 | 40,519,799 | 40,056,138 | ||
| Additions | 2,288,174 | 463,661 | ||
| Closing as at 30 April 2023 | 42,807,973 | 40,519,799 | ||
| DEPRECIATION | ||||
| Opening as at 1 May 2022 | (5,507,987) | (5,005,109) | ||
| Provided in the year | (498,533) | (502,878) | ||
| Closing as at 30 April 2023 | (6,006,520) | (5,507,987) | ||
| NET BOOK VALUE | ||||
| As at 30 April 2023 | 36,801,453 | 35,011,812 | ||
| 35,011,812 | 35,051,029 | |||
| As at 30 April 2022 | ||||
36
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 14 - OTHER TANGIBLE FIXED ASSETS
| GROUP | Fixtures & | Plant and Machinery £ |
Motor | Motor | Comp Equip & Software £ |
Freehold Office Buildings £ |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fittings | Vehicles | Total | ||||||||||||||||
| £ | £ | £ | ||||||||||||||||
| COST | ||||||||||||||||||
| Opening at 1 May 2022 Additions Disposals |
577,869 | 293,228 110,670 - |
11,409 | 1,200,147 577,451 - |
1,145,933 - - |
3,228,586 | ||||||||||||
| 92,266 | - | 780,387 | ||||||||||||||||
| - | (11,409) | (11,409) | ||||||||||||||||
| Closing at 30 April 2022 | 670,135 | 403,898 | - | 1,777,598 | 1,145,933 | 3,997,564 | ||||||||||||
| DEPRECIATION Opening at 1 May 2022 Provided during the year Disposals |
(211,975) (17,126) - |
(810,138) (210,766) - |
(183,369) (15,526) - |
|||||||||||||||
| (223,092) | (11,405) - 11,405 |
(1,439,979) | ||||||||||||||||
| (55,469) | (298,887) | |||||||||||||||||
| - | 11,405 | |||||||||||||||||
| Closing at 30 April 2023 | (278,561) | (229,101) | - | (1,020,904) | (198,895) | (1,727,461) | ||||||||||||
| NET BOOK VALUE | ||||||||||||||||||
| As at 30 April 2023 | 391,574 | 174,797 | - | 756,695 | 947,037 | 2,270,103 | ||||||||||||
| As at 30 April 2022 | 354,777 | 81,253 | 4 | 390,009 | 962,564 | 1,788,607 | ||||||||||||
| PARENT | Plant and Machinery |
Comp Equip & Software |
Freehold Office Buildings |
|||||||||||||||
| Fixtures & | Motor | |||||||||||||||||
| Fittings | Vehicles | Total | ||||||||||||||||
| COST Opening at 1 May 2022 Additions Disposals |
£ | £ 293,228 110,670 - |
£ | £ 1,011,667 399,074 - |
£ 1,145,933 - - |
£ | ||||||||||||
| 577,869 | 11,409 | 3,040,106 | ||||||||||||||||
| 92,266 | - | 602,010 | ||||||||||||||||
| - | (11,409) | (11,409) | ||||||||||||||||
| Closing at 30 April 2023 | 670,135 | 403,898 | - | 1,410,741 | 1,145,933 | 3,630,707 | ||||||||||||
| DEPRECIATION | ||||||||||||||||||
| Opening at 1 May 2022 Provided during the year |
(223,092) | (211,974) (17,126) |
(11,405) | (685,793) (161,118) |
(183,369) (15,526) |
(1,315,633) | ||||||||||||
| (55,469) | - | (249,239) | ||||||||||||||||
| Disposals | - | - | 11,405 | - | - | 11,405 | ||||||||||||
| Closing at 30 April 2023 | (278,561) | (229,100) | - | (846,911) | (198,895) | (1,553,467) | ||||||||||||
| NET BOOK VALUE As at 30 April 2023 |
||||||||||||||||||
| 391,574 | 174,798 | - | 563,830 | 947,038 | 2,077,240 | |||||||||||||
| As at 30 April 2022 | 354,777 | 81,254 | 4 | 325,874 | 962,564 | 1,724,473 | ||||||||||||
37
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 15 - INVESTMENTS
| GROUP AND PARENT | Market Value | Market Value | Cost | |
|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | |
| £ | £ | £ | £ | |
| Restricted | ||||
| Listed investments | 306,031 | 308,985 | 266,014 | 249,546 |
| Unrestricted | ||||
| Listed investments | 1,358,083 | 1,371,194 | 1,180,500 | 1,107,421 |
| Unlisted investments and cash | 358,992 | 390,237 | 358,992 | 390,237 |
| 1,717,075 | 1,761,431 | 1,539,492 | 1,497,658 | |
| TOTAL INVESTMENTS | 2,023,106 | 2,070,416 | 1,805,506 | 1,747,204 |
| Reconciliation of Market Value Movement: | ||||
| Unlisted | Listed | Cash | Total | |
| £ | £ | £ | £ | |
| As at 1 May 2022 | 318,750 | 1,680,179 | 71,487 | 2,070,416 |
| Additions | - - - - |
623,417 (578,685) (60,797) - |
(623,417) | - |
| Disposals | 578,685 | - | ||
| Gain / (loss) | - | (60,797) | ||
| Investment income received | 35,915 | 35,915 | ||
| Investment income withdrawn | - | - | (7,759) | (7,759) |
| Investment fee | - | - | (14,669) | (14,669) |
| As at 30 April 2023 | 318,750 | 1,664,114 | 40,242 | 2,023,106 |
38
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 16 - INVESTMENTS IN SUBSIDIARIES
At 30 April 2023, the Group and Parent had interests in the following subsidiaries:
| Subsidiaries | Nature of business | Type of shares held |
Proportion held | Country of incorporation |
||||||||
| Retail Trust Events Limited (RTE) |
Conducts celebration events and other trading activities. |
Ordinary | 100% | England and Wales | ||||||||
| Offers design and build contracting services to Retail Trust for its buildings. |
Ordinary | 100% | England and Wales | |||||||||
| Cottage Homes | ||||||||||||
| Contracts Limited | ||||||||||||
| (CHC) | ||||||||||||
| RT Wellbeing Services Limited (RTWS) |
Provides wellbeing services to employees in the retail sector |
Ordinary | 100% | England and Wales | ||||||||
| 2022 £ 156 - |
||||||||||||
| PARENT | 2023 | |||||||||||
| £ | ||||||||||||
| AT COST As at 1 May 2022 |
||||||||||||
| 156 | ||||||||||||
| Additions / (disposals) in the year | - | |||||||||||
| As at 30 April 2023 | 156 | 156 | ||||||||||
39
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 16 - INVESTMENTS IN SUBSIDIARIES (continued)
| CHC | CHC | CHC | RTE | RTE | RTE | |
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | 2023 | ||
| £ | £ | £ | £ | £ | ||
| SUMMARY PROFIT & LOSS ACCOUNT | ||||||
| Turnover | 68,562 | 295,057 | 581,782 | 226,045 | 2,372,834 | |
| Cost of sales | (16,956) | (302,663) | (428,218) | (148,231) | (2,477,985) | |
| Expenditure - shared costs | (41,200) | (23,662) | (113,406) | (74,506) | (563,237) | |
| Net profit | 10,406 | (31,268) | 40,158 | 3,308 | (668,388) | |
| SUMMARY BALANCE SHEET | ||||||
| Fixed Assets | - | - | - | - | 192,864 | |
| Debtors | 1,276,293 | 35,505 | 329,042 | 259,784 | 2,595,258 | |
| Cash at bank | 72,140 | 188,811 | 235,650 | 72,383 | 1,090,530 | |
| Creditors | (1,386,110) | (272,399) | (591,186) | (398,819) | (4,539,888) | |
| Net assets | (37,677) | (48,083) | (26,494) | (66,652) | (661,236) | |
| Retained earnings | (37,678) | (48,084) | (26,549) | (66,707) | (661,336) | |
| Called up share capital |
1 | 1 | 55 | 55 | 100 | |
| Shareholder funds | (37,677) | (48,083) | (26,494) | (66,652) | (661,236) | |
The net profits above will be distributed by means of gift aid to the parent charity.
40
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 17 - DEBTORS
| NOTE 17 - DEBTORS | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||
| GROUP | £ | £ | |||||||
| Rents receivable | 128,143 | 77,011 | |||||||
| Trade debtors | 673,400 | 446,310 | |||||||
| Other debtors | 613,701 | 445,183 | |||||||
| Accrued income | 212,149 | 68,794 | |||||||
| Prepayments | 301,382 | 242,354 | |||||||
| Voyager Alliance CU loan - Subordinated | 100,000 | 100,000 | |||||||
| TOTAL DEBTORS | 2,028,775 | 1,379,652 | |||||||
| 2023 | 2022 | ||||||||
| PARENT | £ | £ | |||||||
| Rents receivable | 146,774 | 77,011 | |||||||
| Trade debtors | 17,000 | 72 | |||||||
| Other debtors | 132,462 | 445,183 | |||||||
| Accrued income | 133,581 | 68,794 | |||||||
| Prepayments | 128,284 | 96,372 | |||||||
| Amounts receivable from subsidiary undertakings | 1,770,458 | 2,378,722 | |||||||
| Voyager Alliance CU loan - Subordinated | 100,000 | 100,000 | |||||||
| TOTAL DEBTORS | 2,428,559 | 3,166,154 | |||||||
| debtors. The subordinated loan is now recoverable and will be collected in 2024. | |||||||||
| NOTE 18 - CASH AND CASH EQUIVALENTS GROUP |
|||||||||
| 2023 | 2022 | ||||||||
| £ | £ | ||||||||
| Cash at bank and in hand Short term deposits |
2,373,344 | 4,390,051 | |||||||
| 3,087,917 | 1,000,000 | ||||||||
| TOTAL CASH AND CASH EQUIVALENTS | 5,461,261 | 5,390,051 | |||||||
| PARENT Cash at bank and in hand Short term deposits |
2023 | 2022 | |||||||
| £ | £ | ||||||||
| 975,023 | 1,433,112 | ||||||||
| 3,087,917 | 1,000,000 | ||||||||
| TOTAL CASH AND CASH EQUIVALENTS | 4,062,940 | 2,433,112 |
41
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
| NOTE 19 - CREDITORS | ||
|---|---|---|
| 2023 | 2022 | |
| GROUP | £ | £ |
| AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| Unrestricted | ||
| Tax and social security | 142,567 | 86,576 |
| Other creditors | 438,552 | 139,653 |
| Accruals | 936,116 | 870,147 |
| Deferred income | 1,339,455 | 1,119,015 |
| Long term borrowing | 187,814 | 171,749 |
| Restricted | ||
| Social housing grant | 25,600 | 25,600 |
| TOTAL AMOUNTS FALLING DUE WITHIN ONE YEAR | 3,070,104 | 2,412,740 |
| AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||
| Unrestricted | ||
| Long term borrowing | 5,396,956 | 4,600,835 |
| Restricted | ||
| Deferred Income - Grants | - | 149,892 |
| Social housing grant | 2,277,176 | 2,302,776 |
| TOTAL AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | 7,674,132 | 7,053,503 |
| 2023 | 2022 | |
| PARENT | £ | £ |
| AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| Unrestricted | ||
| Tax and social security | 170,261 | 86,576 |
| Other creditors | 135,494 | 22,884 |
| Accruals | 632,263 | 695,582 |
| Deferred income | 1,866 | 68,196 |
| Long term borrowing | 187,814 | 171,749 |
| Restricted | ||
| Social housing grant | 25,600 | 25,600 |
| TOTAL AMOUNTS FALLING DUE WITHIN ONE YEAR | 1,153,298 | 1,070,587 |
| AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||
| Unrestricted | ||
| Long term borrowing | 5,396,956 | 4,600,835 |
| Restricted | ||
| Deferred Income - Grants | - | 149,892 |
| Social housing grant | 2,277,176 | 2,302,776 |
| TOTAL AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | 7,053,503 | |
| 7,674,132 | ||
A £5m development loan facility was taken out on 12 May 2017 for the Crookfur development and is secured over the freehold of the Crookfur estate. At year end, the balance of the development loan was £4.77m. Interest only was charged in the first 2 years whilst the development was taking place commencing July 2018. The capital is repayable over the following 23 years. Interest is payable at 1.75% over base rate. After 10 years of the 25-year loan term, a bullet repayment or re-finance agreement at prevailing market rates at this time will apply. An additional £1m was drawn down in the year.
42
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 20 - PENSION PROVISIONS AND ARRANGEMENTS
GROUP AND PARENT
The TRUST operates a closed retirement and death benefits scheme with two categories of historic membership. The first category, the final salary pension scheme, was closed to new entrants in 2008. The second category, the career average scheme (CARE), was closed to new entrants in March 2013. Both categories of the scheme closed to future accrual on 31 January 2014 and were replaced by a Group Personal Pension (GPP) which has a current value of £784,030. Currently, 90% of staff have contributions invested with the GPP, which is managed by Legal and General and the TRUST contributed £296,913 (2022: £139,353) to the scheme on behalf of staff.
The closed retirement and death benefits scheme is actuarially assessed every 3 years by qualified independent actuaries and the scheme’s assets are held separately from those of the group in an independent Pension Trustee administered fund.
| 2023 | 2022 | |
|---|---|---|
| The main assumptions used by the actuary are: | % | % |
| Rate of increase in pensions in payment - main | 3.05 | 3.75 |
| Rate of increase in pensions in payment - CARE | 2.20 | 2.40 |
| Rate of increase in pensions in deferment - main | 5.00 | 4.00 |
| Rate of increase in pensions in deferment - CARE | 2.50 | 2.50 |
| Discount rate | 5.00 | 3.20 |
| Retail Price Index inflation | 3.15 | 4.00 |
| Transfer values assumed taken at retirement | 25% | 20% |
| 2023 | 2022 | |
| Life expectancies: | % | % |
| 65 at balance sheet date - Male S3PMA | 115.0 | 115.0 |
| 66 at balance sheet date - Female S3PMA | 125.0 | 125.0 |
| 65 in 20 years - Male CMI 2018 | 1.25 | 1.25 |
| 66 in 20 years - Female CMI 2018 | 1.25 | 1.25 |
| Fair value of the assets and liabilities of the scheme were: | Value of Assets | Value of Assets |
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Equities | 4,862,000 | 5,305,200 |
| Bonds, LDI and cash | 2,940,000 | 3,713,640 |
| Diversified growth fund | 3,506,000 | 4,244,160 |
| Fair value of assets of the scheme | 11,308,000 | 13,263,000 |
| Present value of scheme liabilities | (10,521,000) | (14,304,000) |
| Adjustments for unrecognised asset | (787,000) | - |
| - | (1,041,000) | |
At 30 April 2023, the scheme owed the Charity £nil (2022: £4,417) in respect of overpaid contributions and tax-free payments made by the TRUST on behalf of the scheme.
43
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 20 - PENSION PROVISIONS AND ARRANGEMENTS (continued)
| 2023 | 2022 | |
|---|---|---|
| Change in scheme liabilities | £ | £ |
| Scheme liabilities at 1 May 2022 | (14,304,000) | (15,911,000) |
| Interest cost | (447,000) | (296,000) |
| Actuarial gain | 3,550,000 | 1,228,000 |
| Benefits paid directly by the employer | 680,000 | 675,000 |
| Scheme liabilities at 30 April 2023 | (10,521,000) | (14,304,000) |
| Change in scheme assets: | ||
| Fair value of assets at 1 May 2022 | 13,263,000 | 15,237,000 |
| Actuarial (loss) on assets | (1,607,000) | (1,503,000) |
| Benefit paid | (680,000) | (675,000) |
| Interest income | 412,000 | 282,000 |
| Administration expenses | (80,000) | (78,000) |
| Fair value of assets at 30 April 2023 | 11,308,000 | 13,263,000 |
| Analysis of the amounts recognised in net surplus/(deficit): | ||
| Administrative expenses | 80,000 | 78,000 |
| Net interest | 35,000 | 14,000 |
| Amount charges to net surplus/(deficit) | 115,000 | 92,000 |
| Analysis of the amounts recognised in other comprehensive income: | ||
| Actuarial gains/(losses) on liabilities | 3,550,000 | 1,228,000 |
| Return on assets excluding amount included in net interest | (1,607,000) | (1,503,000) |
| Surplus on scheme not recoverable | (787,000) | - |
| Amount recognised in other comprehensive income | 1,156,000 | (275,000) |
The last actuarial valuation of the Scheme was performed by the actuary for the Trustees as at 30 June 2019, which reported a surplus of £1,096,000. As there was a surplus in the Scheme the Employer has not needed to pay any contributions into the scheme over the year to 30 April 2024 (2023: nil).
44
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 21 - UNRESTRICTED RESERVES
| GROUP AND PARENT | As at 01-May 2022 |
Surplus / (Deficit) for the year |
Gains / Losses Transfers between funds |
Gains / Losses Transfers between funds |
Gains / Losses Transfers between funds |
As at 30-Apr 2023 £ 144,095 2,683,933 - 29,860,943 5,477,985 38,166,957 (725,561) 37,441,395 As at 30-Apr 2022 £ 144,095 348,000 (1,041,000) 28,873,417 6,506,274 34,830,786 (107,737) |
As at 30-Apr 2023 £ 144,095 2,683,933 - 29,860,943 5,477,985 38,166,957 (725,561) 37,441,395 As at 30-Apr 2022 £ 144,095 348,000 (1,041,000) 28,873,417 6,506,274 34,830,786 (107,737) |
As at 30-Apr 2023 £ 144,095 2,683,933 - 29,860,943 5,477,985 38,166,957 (725,561) 37,441,395 As at 30-Apr 2022 £ 144,095 348,000 (1,041,000) 28,873,417 6,506,274 34,830,786 (107,737) |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | |||||||||||
| Designated Reserves | ||||||||||||||
| Crookfur development |
144,095 | - | - | - | ||||||||||
| Wellbeing reserve | 348,000 | 2,335,933 | ||||||||||||
| Other unrestricted reserves |
||||||||||||||
| Pension scheme reserve |
(1,041,000) | - | 1,156,000 | (115,000) | ||||||||||
| Property reserve | 28,873,417 | - | - | 987,526 | ||||||||||
| Retained earnings | 6,506,274 | 2,351,311 | (171,141) | (3,208,459) | ||||||||||
| Parent total reserves | 34,830,786 | 2,351,311 | 984,859 | - | ||||||||||
| Retained earnings of subsidiaries |
(107,737) | (617,824) | - | - | ||||||||||
| Group total reserves | 34,723,049 | 1,733,487 | 984,859 | - | ||||||||||
| As at | Surplus / | Transfers | ||||||||||||
| 01-May | (Deficit) | Gains / | Between | |||||||||||
| 2021 | for the year | Losses | Funds | |||||||||||
| £ | £ | £ | £ | |||||||||||
| Designated Reserves | ||||||||||||||
| Crookfur development |
144,095 | - | - | - | ||||||||||
| Wellbeing reserve | - | - | - | 348,000 | ||||||||||
| Other unrestricted reserves |
(275,000) | |||||||||||||
| Pension scheme reserve |
(674,000) | - | (92,000) | |||||||||||
| Property reserve | 28,707,632 | - | - | 165,785 | ||||||||||
| Retained earnings | 5,779,554 | 1,188,011 | (39,506) | (421,785) | ||||||||||
| Parent total reserves | 33,957,281 | 1,188,011 | (314,506) | - | ||||||||||
| Retained earnings of subsidiaries |
102,518 | (210,255) | - | - | ||||||||||
| Group total reserves | 34,059,799 | 977,756 | (314,506) | - | 34,723,049 |
|||||||||
45
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
NOTE 21 - UNRESTRICTED RESERVES (continued)
Property reserve
The property reserve represents net book value of the freehold housing and office properties adjusted by the social housing grant and long term borrowing associated with the properties and is an amount that is not distributable.
Pension reserve
The pension reserve represents the balance in the defined benefit pension scheme.
Designated reserves
The designated reserves reflect the balances designated for the Crookfur development project, a ringfenced £2.68m for Wellbeing and cost of living crisis support.
Transfers between funds
Wellbeing reserve was released during the year towards wellbeing activities. In the year a donation was made by BP to be used towards cost of living support. The donation not spent in year has been transferred to the Wellbeing reserve for use in the next financial year.
Pension Scheme represents costs of the scheme.
Property reserve represents net additions and outstanding loan balance in the year.
NOTE 22 - RESTRICTED RESERVES
| GROUP AND PARENT | Multi- | Other | |
|---|---|---|---|
| sensory | Trust | Total £ 34,247 - - 34,247 - - 34,247 |
|
| Stimulation | Funds | ||
| £ | £ | ||
| As at 1 May 2021 | 10,247 | 24,000 | |
| Income | - | - | |
| Expenditure | - | - | |
| As at 1 May 2022 | 10,247 | 24,000 | |
| Income | - | - | |
| Expenditure | - | - | |
| As at 30 April 2023 | 10,247 | 24,000 | |
The "Multi-sensory Stimulation" reserve is to provide specialist rooms of relaxation for dementia residents on the Cottage Homes estates.
The "Other Trust Funds" have been provided to fund specific equipment, including IT equipment, mobility vehicles and outdoor furniture.
These funds have not been utilised during the year. The “Multi-sensory Stimulation” fund requires some review to ensure we make the most practical use of these funds to suit our resident’s needs and as such, this is likely to remain unused through 2023/24 also.
46
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2023
RETAIL TRUST
NOTE 23 - ENDOWMENT FUNDS
| GROUP AND PARENT | John | John | John | |
|---|---|---|---|---|
| Goodenday | Goodenday | Walsh | ||
| Cottage | Endowment | Pension | Total | |
| Homes Trust | Fund | Fund | ||
| £ | £ | £ | £ | |
| As at 1 May 2021 | 125,312 | 204,704 | 54,887 | 384,903 |
| Increase in the market value of investments | (2,898) | (4,735) | (1,270) | (8,903) |
| As at 1 May 2022 | 122,414 | 199,969 | 53,617 | 376,000 |
| Increase in the market value of investments | (3,640) | (5,946) | (1,594) | (11,180) |
| As at 30 April 2023 | 118,774 | 194,023 | 52,023 | 364,820 |
The restricted reserves include three endowment funds. The investment income derived from the funds is for the use of Retail Trust in its ongoing operations; however, capital is not usable.
NOTE 24 - CAPITAL COMMITMENTS
Amounts contracted for in the group but not provided for in the financial statements as at 30 April 2023 is £nil (2022: £nil).
47