RETAIL TRUST
(A company limited by guarantee)
TRUSTEES’ REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2024
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 2024
| CONTENTS | Page |
|---|---|
| Legal and Administrative Details | 2 |
| Trustees’ Report | 3 |
| Independent Auditors’ Report | 15 |
| Consolidated Statement of Comprehensive Income | 18 |
| Consolidated Balance Sheet | 19 |
| Charity Balance Sheet | 20 |
| Consolidated and Parent Statement of Changes in | 21 |
| Equity | |
| Consolidated Statement of Cash Flows | 22 |
| Accounting Policies | 23 |
| Notes to the Financial Statements | 29 |
1
Retail Trust
LEGAL AND ADMINISTRATIVE DETAILS For the year ended 30 April 2024
INCORPORATED AND REGULATORY BODIES
Company limited by guarantee No. 04254201 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) Tower Street Covent Garden London, England 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
Alistair McGeorge - Chairman Paul Allen – Honorary Treasurer (appointed 28 November 2023) Paul Armstrong Erin Brookes Philip Bell-Brown Lesley Exley Gita North Christopher Powell Bruce Findlay (appointed 23 January 2024) Alison Porter (appointed 1 March 2024) David McCorquodale (resigned 27 June 2024) Michael Logue (resigned 28 November 2023) Brian Small (resigned 28 November 2023)
ACTUARY
First Actuarial LLP Network House Basing View Basingstoke Hampshire RG21 4HG
BANKERS
National Westminster Bank Plc 317 Hale Lane Edgware Middlesex HA8 7AX
Employees & beneficiaries: www.myrtwellbeing.org.uk
EXECUTIVE TEAM
Christopher Brook-Carter Chief Executive Officer Peter Foster Chief Financial Officer Jamie Malcolm Managing Director Lawrence Coen Managing Director Supported Living Services Kathy Macintyre Director of Supported Living Services Cliff Lee Director of Wellbeing Poppie Foakes Director of Wellbeing Innovation
AUDITOR - External
Haysmacintyre LLP 10 Queen Street Place London EC4R 1AG
AUDITOR - Internal 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
OUR CAUSE
Creating hope, health and happiness for everyone in retail.
OUR VISION
From 1832 onwards, the Retail Trust has been caring for and protecting the lives of people working in retail. We believe the health of our colleagues is the foundation they need to flourish in both work and life, creating a more sustainable and successful future for 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 2023/24 AND BEYOND
Single Point of Focus
Each year we have one overarching strategic focus towards the ambition we set out in 2021. This year has been to lay the foundations and associated investment as a growth innovator with actionable insights at our core via our dashboards.
Additionally, we have 4 strategic pillars for the year:
1. In wellbeing we wanted to drive engagement with our services so more colleagues get the access they need when they need it by harnessing the power of the data that we sit on. We collect a wealth of retail employee data. We are uniquely placed to use this data to create a proprietary data platform, the retail wellbeing platform.
2. With the focus of the value we provide the sector shifting towards data and insights, we are rebalancing our current product offering to embed the retail wellbeing platform into our core offering, enriching the value we are able to provide to our clients and helping more colleagues access the help they need.
3. By driving market share gains through new acquisition of partners we have been increasing the numbers of retail colleagues we engage with and help. With only 17% share of retail at the moment there is significant opportunity to unite the sector around one source of data truth as well as creating industry recognised standards in health and wellbeing.
4. In our residential services, we wanted to launch a new strategic direction for our estates based on a more robust financial model, with targeted planned development in order to offer an even better standard of living at a cost our residents can afford.
3
Retail Trust TRUSTEES’ REPORT ( continued )
CHAIRMAN’S MESSAGE
Dear Supporters, Sponsors, Patrons, Volunteers and Colleagues
I want to start by thanking everyone for their contributions over the last 12 months, in what has been a landmark year for our organisation.
In 1832 our founding Trustees conceived of an organisation that would play three critical roles in the way the industry ran. The first was to champion the notion that businesses had a moral and financial imperative to promote the health and happiness of those working in the sector. Secondly, that this vision could only become a reality if it were backed, promoted and actively championed by a broad coalition of leaders and businesses. And finally, that the goal of the charity was to empower people to take control of their own lives.
Those guiding principles, laid down almost two centuries ago are arguably a more powerful guiding light now than at any time in our history.
I am pleased to say that more retail businesses than ever before have engaged in the services provided by the Retail Trust in the last year, and more colleagues from our partners have been positively impacted by the work that we do.
The timing of this drive to engage the sector in greater numbers could not be more important. Data from our services and surveys continues to paint the picture of the challenges retail colleagues face every day from the cost-of-living crisis to rising levels of abuse, violence and shoplifting.
As we seek to unite the industry around solutions to these issues, which threaten to undermine the sector’s long held reputation as a people-first industry, we have made significant investments this year into building out our data, AI and insight capabilities.
These investments are crucial to the future of our organisation and its role at the heart of the retail sector, but also ensure that we enter a new phase of digital transformation that will significantly grow our wellbeing operations, the numbers of colleagues we can reach and the income we need to reinvest in the future.
In March, we launched a proprietary data and AI platform – the Happiness Dashboard – which leverages the huge amounts of data on employee health that we sit on and generates insights to allow us to get the help retail colleagues need when they need it. Moreover, it gives retail leaders the tools to identify how best to direct their wellbeing efforts and how those efforts translate into boosting productivity.
We worked alongside a number of build partners, including Next, B&Q, Wincanton, Ann Summers and FatFace to ensure the capabilities added value and can be integrated into the retail industry seamlessly. And I would like to thank them as well as our technology and data partners, Microsoft, BJSS, Kerv and WorkL for their efforts in bringing this vision to life.
Meanwhile, across the world of our core wellbeing offer, we saw a number of new retailers join our coalition including WHSmith’s, BP, Inditex, The Entertainer and Fortnum & Mason. This ongoing growth of our community is testament to the quality of our services and the retail industry’s commitment to work together to bring about a happier and healthier sector.
Meanwhile, our percentage renewal rates of current partners remained in the 90s, with many adding additional services such as virtual GP and children and young people counselling, as the benefits of a broader wellbeing offering become apparent.
Continuing to cement our position at the centre of the retail sector and build out our community, we hosted our second and largest festival of wellbeing – Togetherfest. Welcoming over 1,000 retail colleagues from across the country from over 150 retailers, it provided people with a valuable day of learning and experience around workplace wellbeing. Moreover, our third People Leader’s Summit in November was also a great success and thank you to the 100s of HR professionals who joined us for the day to share their experiences and best practices.
4
Retail Trust
TRUSTEES’ REPORT ( continued )
As our coalition grows, we also welcomed a number of new charity partners, ran a successful fundraising campaign at the Retail Week Awards and held our second Gala fundraising dinner in partnership with the Retail Summit which raised £90,000.
In our residential services, we were delighted to open new accommodation on our Marshall Hall Estate in London following a £1.6 million investment. Ten SMART flats were opened in February 2024, taking the total number of properties we run in London to 82. The new flats are SMART home enabled, modern and spacious but sympathetic to the Grade 2 listed building they are in, continuing in our mission to create a digitally enabled portfolio of properties that will improve the lives of our residents by encouraging and supporting independent living.
We also began work on a £1 million renovation of our Hugh Fraser Retirement Estate in Newton Mearns to create a new community hub for older people and the community across East Renfrewshire. Three disused spaces within the estate’s Crookfur House are being refurbished by the Retail Trust to build the new facilities, which will cater for more than 1,000 local people a year and provide more support for those most at risk of isolation and with long-term health needs.
I am delighted by the progress we have made in the last 12 months and excited by the ongoing growth of our core services and the number of retail colleagues and families we now reach. Thank you once more to all our stakeholders for their efforts.
Alistair McGeorge Chair of Trustees
Date: 24 September 2024
5
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 2024. 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 three 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.
Maximising the potential of our physical assets remains key to our sustainability. We opened 10 new digitally-enabled units at Marshall Estate, London, partly funded by a bank loan and began work on a £1m refurbishment of our Glasgow community centre.
We continue to see our void rates below industry standards and have gone to great efforts to create efficiencies wherever we can to help residents deal with the cost-of-living crisis.
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. And this year we made a major investment into our data and AI capabilities to draw out learnings and insight from our activities to help retailers prioritise wellbeing. These investments further ensure we are cementing our relevance and
6
Retail Trust TRUSTEES’ REPORT ( continued )
that of our services to the ever-changing needs of the sector in the current climate of uncertainty.
We made a particular focus this year on the worrying rise in abuse and violence directed towards store staff and our Respect Retail campaign gained us valuable awareness and media exposure. We also introduced specific training to help colleagues deal with the increased abuse.
We also continued to focus on engagement of colleagues with our proactive wellbeing services via investments in marketing and content. This is ensuring that everyone from our partner businesses has access to the support they need.
We have made ongoing investments to our technology and in improving our systems and people to ensure that we can respond to the needs of the sector in a way that is relevant and that moves from being reactive to proactive. In the next 12 months, the focus will be on rolling out our new data platform and encouraging more partners to join the Trust as a wellbeing partner.
improvement if we are to maintain current pace of growth and engagement.
The Trust continues 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.
2. FINANCIAL REVIEW
Business Transformation
The digital platform that will provide invaluable data and insights for our retail colleagues has been built with the help of our retail build partners and BJSS. The platform is ready to sell to all our current colleagues and potential new business clients. There will be a need for ongoing development and improvements of the platform that will require additional investment.
Digital investment is planned for our Supported Living residents to enable more access to technology in the coming year. The Trust is also investing heavily in the Glasgow estate and is spending over £1m in rebuilding the residents’ communal areas, kitchen and conservatory during 2024/25.
Our website continues to be a valuable resource for our wellbeing partners and the continued evolution of the content and resources, allowing 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.
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
In 2023/24, the Trust has benefitted from 29% growth in wellbeing services income, driven by high levels of renewals, the cross-selling of new services and training and a successful year of onboarding new partners.
Total income for the period is up 8.1% to £10.9m from £10.1m in the previous year when excluding the one-off BP donation of £2.5m in 2022/23.
The Trust continued its partnership with Retail Week Awards and held the second Gala dinner with the Retail Summit.
Income from Supported Living housing lettings has grown by 7%. Void rates have reduced slightly to 2.4% in 2023/24 from 2.6% in 2022/23.
Costs have increased by 26.3% during the year, as we invested heavily in our digital capabilities and the internal expertise to leverage our data. We also launched a new 24-hours helpline service. These improved services are expected to underpin the next growth phase of the Retail Trust and help us acquire new partners.
The FRS102 calculation gives a more marketsensitive valuation of the pension scheme than a triennial valuation, this calculation continues to put the pension in 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.
7
Retail Trust TRUSTEES’ REPORT ( continued )
These movements contributed to a net deficit of £2.70m and total comprehensive income of £0.14m during 2023/24. Net assets have decreased in line with other comprehensive income to £35.28m and at 30 April 2024, cash at bank and in hand was £3.91m, £1.55m down 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.
We manage our VFM controls via the Executive Directors business meetings with clear policies on tendering and astute contract negotiation.
DELIVERY OF VFM DURING 2023/24
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.
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 1.39% compared to prior year 6.22%.
Metric 2a/2b New Housing Provision
During the year, no new units were added and therefore the metric is 0%.
Metric 3 Gearing %
During the year, we recorded 4.79% gearing, compared with 2022/23 at (0.28%). The figure is after drawing down a further £0.57m 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
For 2023/24 the result is (4.18) in comparison to 12.15 in the prior year. This calculation however includes the non-housing areas of the Trust which distorts the result, so when we only include Cottage Homes it is 3.72 and 6.47 for the prior year which provides a more meaningful indicator of the interest cover of the Trust.
Metric 5 Headline Social Housing Cost £
Per unit the cost was £12.5k in 2023/24 up from £11.5k in 2022/23.
Metric 6a and 6b Operating Margin
The social housing operating margin was 5.9% and for the Trust overall (24.8%) in 2023/24 compared to 8.3% and 13.8% in 2022/23.
Metric 7 Return on Capital Employed
In 2023/24 the figure is (6.3%) compared to 3.8% in 2022/23.
Example of VFM delivery
WELLBEING SERVICES
Wellbeing services have developed considerably with the ability to deliver on-demand sessions of single telephonic counselling sessions, through our in-house counsellors. Not only do we ensure that people can access support quickly, confidentially and with the confidence that their needs can be met, we offer a number of other significant modules that support all our retail colleagues in different ways such as Menopause training, financial advice, support with grants, as well as 1[st] Line Management training. The offerings that the Trust is able to provide to our colleagues and clients has developed significantly and offers significant VFM.
8
Retail Trust TRUSTEES’ REPORT ( continued )
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 fixed operating costs.
Note 22 reflects the relevance of the increased focus on wellbeing services with a designated reserve being held for use for wellbeing and cost of living crisis support of £2.37m. The pension scheme remains in an FRS102 asset situation and hence the pension reserve remains in a nil position. The Trust has retained earnings of £5.91m. Any remaining excess cash is being built up to enable 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 22, 23 and 24. 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.
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.
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.
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 ensure effective resolution of any issues arising. An annual report is presented to the Board.
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.
9
Retail Trust TRUSTEES’ REPORT ( continued )
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, 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 IMI NR (35%), MSCI UK IMI Core Real Estate NR (5%), SONIA Lending Rate (5.0%).
in the accounts. This compares with an asset of £0.79m in the previous year
7. FUNDING
Traditional fundraising activities (excluding Donations in Kind) continue to be less of an income source for the Trust.
The majority of our income comes from paid for service; residential services, corporate partnerships or wellbeing services, of which some are of a minimum contract duration of one year but with some now incorporating 3 or 4 year contracts. Sources of funding:
-
Residents
-
Local authorities
-
Grants & Institutions
The actual net return for the year was 7.52% compared with the benchmark of 10.0%. This is lower than the Board’s requirement and a review will take place to understand how best to gain the returns that the Board desire. The Trust meets with the investment managers regularly to review performance. The portfolio is maintained to a risk profile as agreed with the Board.
The portfolio was valued at £1.77m at 30 April 2024 in comparison to £1.66m at 30 April 2023.
5. FINANCIAL ASSISTANCE
The Trust awarded £387k in financial assistance grants, a decrease of 4% on the previous year. This is driven by the increase in Retail companies asking the Trust to provide administration services for their own hardship funds resulting in individuals requesting financial assistance from specific retail funds rather than our own. The Trust provides administration services for over £2m in hardship funds across multiple Retail companies.
6. PENSION
The Trust sponsors group personal pension arrangements with Legal and General which has £1.516m 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 £0.17m for the FS/CARE schemes. This asset was not recognised
- 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 pre-pandemic.
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.
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;
-
the Trust holds and processes personal details in accordance with Data Protection Legislation, which is the Data Protection Act
10
Retail Trust
TRUSTEES’ REPORT ( continued )
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
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:
protection and is registered with the ICO as our Data Protection Officer.
We continue to take data protection and data governance seriously and are working to ensure our activities all 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 provide training and support to all colleagues as well as actively monitoring processes and systems for vulnerabilities.
STRUCTURE, GOVERNANCE AND MANAGEMENT
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.
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.
-
making a complaint is as easy as possible;
-
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
We have a robust internal process for review of any issues we are notified of with regard to GDPR. The Head of Governance is responsible for data
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.
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.
11
Retail Trust
TRUSTEES’ REPORT ( continued )
| Sub-committees | Chair |
|---|---|
| Risk/Audit/Finance | Brian Small (resigned) / Paul Allen |
| Remuneration & Nominations |
Mike Logue (resigned) / LesleyExley |
| Supported Living & Property |
Philip Bell-Brown |
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.
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.
5. RISK
Trustees consider the key risks facing the Trust are:
Financial
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
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 riskbased 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.
In the prior year the Board appointed Mazars LLP to act as its internal auditors for a 3-year plan of audits. All audit reports, subsequent actions and follow ups are considered by the RAF Committee. A schedule of actions is prepared periodically and reviewed with the Chief Financial 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
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 also presents a risk. 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.
Residential Estates sustainability
There’s a 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 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
There’s a risk of 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
12
Retail Trust TRUSTEES’ REPORT ( continued )
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
To mitigate data protection risks the Trust undertakes rigorous work to ensure compliance with GDPR. We audit compliance and provide clear guidance on managing how information is used, passed on, and stored particularly with remote working in place for the majority of employees.
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.
Cyber Security
The Trust is aware of the risk of cyber-attacks and promotes investment in resources and scrutiny which manages the risk. The Trust has recently become accredited to the Cyber Security Essentials standard.
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 viral outbreak
Reputational – in the national press with adverse reports 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
The Trust manages fraud risks through the system of internal controls and procedures. There is also an anti-fraud policy in place which sets out clear procedures for the reporting and investigation of suspected irregularities of any sort.
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.
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.
13
Retail Trust TRUSTEES’ REPORT ( continued )
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 2024 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.
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 24 September 2024.
Retail Trust Events Limited is a trading subsidiary which establishes corporate partnerships, 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.
Alistair McGeorge
Paul Allen
Paul Allen
Chairman
Honorary Treasurer
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, 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.
14
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 2024 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 2024 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.
15
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 13, 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.
16
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 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 noncompliance 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: 31 October 2024
17
RETAIL TRUST CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME for the year ended 30 April 2024
| 2024 | 2023 | |||
|---|---|---|---|---|
| NOTES | £ | £ | ||
| INCOME AND ENDOWMENTS from: | ||||
| Charitableincome | 1 | 1,420,402 | 4,106,871 | |
| CottageHomes | 2 | 6,451,271 | 6,051,816 | |
| Tradingincome | 3 | 3,012,666 | 2,336,752 | |
| Other income | 4 | 326 | 77,470 | |
| TOTAL INCOME | 10,884,665 | 12,572,909 | ||
| EXPENDITUREon: | ||||
| Raisingfunds | 5 | (1,621,124) | (1,216,989) | |
| CottageHomes | 2 | (6,013,594) | (5,505,930) | |
| Helpline, grants and otherservices | 6 | (6,014,554) | (4,083,077) | |
| TOTAL EXPENDITURE | (13,649,272) | (10,805,996) | ||
| OPERATING (DEFICIT)/SURPLUS | 7 | (2,764,607) | 1,766,913 | |
| Investmentincome | 8 | 156,334 | 81,576 | |
| Pensioncosts | 21 | (96,000) | (115,000) | |
| NET(DEFICIT)/SURPLUS | (2,704,273) | 1,733,489 | ||
| OTHERCOMPREHENSIVE INCOME | ||||
| Gain/(Loss) on investments | 16 | 107,413 | (182,323) | |
| Actuarialsurplusinpensionscheme | 21 | 36,000 | 1,156,000 | |
| TOTAL OTHER COMPREHENSIVE INCOME | 143,413 | 973,677 | ||
| TOTAL COMPREHENSIVE INCOME | (2,560,860) | 2,707,166 |
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 23 to 47 form an integral part of these financial statements
18
RETAIL TRUST CONSOLIDATED BALANCE SHEET as at 30 April 2024
Company Registration No.04254201
| 2024 | 2023 | |||
|---|---|---|---|---|
| NOTES | £ | £ | ||
| FIXED ASSETS | ||||
| Housing properties | 13 | 36,689,713 | 36,801,453 | |
| Othertangiblefixed assets | 14 | 2,136,736 | 2,270,103 | |
| Intangible assets | 15 | 1,060,140 | - | |
| Investments atmarketvalue | 16 | 2,151,218 | 2,023,106 | |
| TOTAL FIXED ASSETS | 42,037,807 | 41,094,662 | ||
| CURRENT ASSETS | ||||
| Debtors | 18 | 1,588,059 | 2,028,775 | |
| Cashand cashequivalents | 19 | 3,907,427 | 5,461,261 | |
| TOTAL CURRENT ASSETS | 5,495,486 | 7,490,036 | ||
| CREDITORS:amountsfalling duewithinone year | 20 | (4,278,252) | (3,070,104) | |
| NET CURRENT ASSETS | 1,217,234 | 4,419,932 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 43,255,041 | 45,514,594 | ||
| CREDITORS: amounts falling due after more than one year 20 |
(7,975,439) | (7,674,132) | ||
| Pension liability | 21 | - | - | |
| NET ASSETS | 35,279,602 | 37,840,462 | ||
| RESERVES | ||||
| Unrestrictedreserves | 22 | 34,859,151 | 37,441,395 | |
| Restrictedreserves | 23 | 34,247 | 34,247 | |
| Endowmentfunds | 24 | 386,204 | 364,820 | |
| TOTAL RESERVES | 35,279,602 | 37,840,462 |
The financial statements on pages 18 to 47 were approved by the Trustees and authorised for issue on 24 September 2024 and are signed on their behalf by:
Alistair McGeorge
Chairman
Paul Allen
Paul Allen
Honorary Treasurer
19
| RETAIL TRUST | |||
|---|---|---|---|
| CHARITY BALANCE SHEET | |||
| as at 30 April 2024 | |||
| 2024 | |||
| NOTES | £ | ||
| FIXED ASSETS | |||
| Housing properties | 13 | 36,689,713 | |
| Other tangible fixed assets | 14 | 1,935,313 | |
| Investments at market value | 16 | 2,151,218 | |
| Investment in subsidiaries | 17 | 156 | |
| TOTAL FIXED ASSETS | 40,776,400 | ||
| CURRENT ASSETS | |||
| Debtors | 18 | 4,832,549 | |
| Cash and cash equivalents | 19 | 3,341,387 | |
| TOTAL CURRENT ASSETS | 8,173,936 | ||
| CREDITORS: amounts falling due within one year |
20 | (2,739,323) | |
| NET CURRENT ASSETS | 5,434,613 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 46,211,013 | ||
| CREDITORS: amounts falling due after more than one year |
20 | (7,975,439) | |
| Pension liability | 21 | - | |
| NET ASSETS | 38,235,574 | ||
| RESERVES | |||
| Unrestricted reserves | 22 | 37,815,123 | |
| Restricted reserves | 23 | 34,247 | |
| Endowment funds | 24 | 386,204 | |
| TOTAL RESERVES | 38,235,574 | ||
The total comprehensive (expenditure)/income for the year of the Parent Company is (£330,450) (2023: £3,332,042). The financial statements on pages 18 to 47 were approved by the Trustees and authorised for issue on 24 September 2024 and are signed on their behalf by: Alistair McGeorge Chairman Paul Allen Paul Allen Honorary Treasurer
20
RETAIL TRUST CONSOLIDATED AND PARENT STATEMENT OF CHANGES IN EQUITY for the year ended 30 April 2024
| CONSOLIDATED | Unrestricted | Restricted | Endowment | Total | |||
|---|---|---|---|---|---|---|---|
| Reserves | Reserves | Funds | |||||
| £ | £ | £ | £ | ||||
| As at 1 May 2022 | 34,723,049 | 34,247 | 376,000 | 35,133,296 | |||
| Surplus for the year | 1,733,487 | - | - | 1,733,487 | |||
| Other comprehensive income/(expenditure) |
984,859 | - | (11,180) | 973,679 | |||
| Total comprehensive income/(expenditure) 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 | |||
| As at 1 May 2023 | 37,441,395 | 34,247 | 364,820 | 37,840,462 | |||
| Deficit for the year | (2,704,273) | - | - | (2,704,273) | |||
| Other comprehensive income | 122,029 | - | 21,384 | 143,413 | |||
| Total comprehensive income/(expenditure) for the year |
(2,582,244) | - | 21,384 | (2,560,860) | |||
| As at 30 April 2024 | 34,859,151 | 34,247 | 386,204 | 35,279,602 | |||
| PARENT | Unrestricted | Restricted | Endowment | Total | |||
| Reserves | Reserves | Funds | |||||
| £ | £ | £ | £ | ||||
| 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/(expenditure) |
984,857 | - | (11,180) | 973,677 | |||
| Total comprehensive income/(expenditure) 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 | |||
| As at 1 May 2023 | 38,166,957 | 34,247 | 364,820 | 38,566,024 | |||
| Deficit for the year | (473,863) | - | - | (473,863) | |||
| Other comprehensive income | 122,029 | - | 21,384 | 143,413 | |||
| Total comprehensive income/(expenditure) for the year |
(351,834) | - | 21,384 | (330,450) | |||
| As at 30 April 2024 | 37,815,123 | 34,247 | 386,204 | 38,235,574 |
21
RETAIL TRUST CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 30 April 2024
| 2024 | 2023 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NOTES | £ | £ | ||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||
| Net (deficit)/surplus | (2,704,273) | 1,733,489 | ||||||||
| Adjustments for: | ||||||||||
| Depreciation&Amortisation | 965,509 | 797,420 | ||||||||
| PensionCosts | 96,000 | 115,000 | ||||||||
| Pensions assetmovement / deficitfunding | (60,000) | - | ||||||||
| Amortisationofsocial housing grant | (25,600) | (25,600) | ||||||||
| Decrease/(increase)indebtors | 234,620 | (649,118) | ||||||||
| Increase in creditors | 1,097,562 | 400,724 | ||||||||
| NET CASH (OUTFLOWS)/INFLOWS FROM OPERATING ACTIVITIES |
(396,182) | 2,371,915 | ||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||
| Purchase of fixed assets | (643,219) | (3,099,404) | ||||||||
| Purchase of intangible assets | (861,095) | - | ||||||||
| Additions toinvestments | (167,138) | (623,417) | ||||||||
| Proceedsfromsale of investments | 165,987 | 578,685 | ||||||||
| NET CASH (OUTFLOWS) FROM INVESTING ACTIVITIES |
(1,505,465) | (3,144,136) | ||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||
| Drawdownof new long-termborrowing | 5,004,862 | 1,000,000 | ||||||||
| Repayment of long-termborrowing | (4,637,501) | (187,814) | ||||||||
| NET CASH INFLOWS FROM FINANCING ACTIVITIES | 367,361 | 812,186 | ||||||||
| NET (DECREASE)/INCREASE IN CASH AND CASH | ||||||||||
| EQUIVALENTS | (1,534,286) | 39,965 | ||||||||
| Cashand cashequivalents at the beginning ofthe year | 5,501,503 | 5,461,538 | ||||||||
| CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR |
3,967,217 | 5,501,503 | ||||||||
| Cash and cash equivalents | ||||||||||
| Cashand cashequivalents | 19 | 3,907,427 | 5,461,261 | |||||||
| Cash held byinvestmentmanagers | 16 | 59,790 | 40,242 | |||||||
| 3,967,217 | 5,501,503 | |||||||||
| Balance at 1 May 2023 |
Cash Flows | Other Non- cash changes |
Balance at 30 April 2024 |
|||||||
| Bank and cash | 5,501,503 | (1,534,286) | - | 3,967,217 | ||||||
| Loans due within one year | (187,814) | 187,814 | (40,454) | (228,268) | ||||||
| Loans due after more than one year | (5,396,956) | 286,453 | 40,454 | (5,723,863) | ||||||
| Net Debt | (83,267) | (1,060,019) | - | (1,984,914) |
22
RETAIL TRUST ACCOUNTING POLICIES for the year ended 30 April 2024
GENERAL DETAILS
Retail 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, Covent Garden, 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 2022. 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 2024 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 (expenditure)/income for the year for the parent company is (£330,450) (2023: £3,332,042).
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:
23
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2024
-
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.
24
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2024
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 |
| 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.
25
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2024
INTANGIBLE ASSETS
Intangible Assets are assets that do not have physical substance but are identifiable and controlled by the Trust and are capitalised where they will bring benefit for more than one year. The balance is amortised (charged) over the economic life of the investment to reflect the pattern of consumption of benefits. Intangible assets are initially recognised at cost. The depreciable amount of an intangible asset is amortised over its useful life. An asset is tested for impairment whenever there is an indication that the asset might be impaired – any losses recognised are posted to the Consolidated Statement of Comprehensive Income. Any gain or loss arising on the disposal or abandonment of an intangible asset is posted to the Consolidated Statement of Comprehensive Income.
Amortisation of intangible assets
Intangible assets are stated at cost less accumulated amortisation. The carrying values of intangible assets are reviewed for impairment if events or change in circumstances indicate the carrying value may not be recoverable.
Amortisation 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:
| Wellbeing Platform - Infrastructure Build | 20 years |
|---|---|
| Wellbeing Platform - Dashboard Build & Data ingestion | 5 years |
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 Penny Post Credit Union Limited (previously 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 include 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.
26
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2024
LIABILITIES (continued)
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.
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 21, 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 2024 is not recoverable and therefore has not been recognised in the accounts.
PENSION SCHEME
Defined Contribution Scheme
The Trust 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 contribution 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.
Defined Benefits Scheme
The Trust also operates the Retail Trust Retirement and Death Benefits Scheme, a UK registered trust-based pension scheme that provides defined benefits. 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. This scheme is made up of two categories being a final salary scheme which was closed to new entrants in 2008 and a career average revalued earnings scheme (CARE) which was closed to new entrants in 2013. Both categories of the scheme closed to future accrual on 31 January 2014.
27
RETAIL TRUST ACCOUNTING POLICIES (continued) for the year ended 30 April 2024
PENSION SCHEME (continued)
Defined Benefits Scheme (continued)
Pension benefits are linked to the members' final pensionable salaries and service at their retirement (or date of leaving if earlier). The Trustees of the Scheme are responsible for running the Scheme in accordance with the Scheme's Trust Deed and Rules, which sets out their powers. The Trustees of the Scheme are required to act in the best interests of the beneficiaries of the Scheme.
There are two categories of pension scheme member:
-
Deferred members: former active members of the Scheme and not yet in receipt of a pension.
-
Pensioner members: in receipt of pension
Pension scheme assets are measured at fair market value at the balance sheet date. 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.
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.
28
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
| 2024 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| NOTE 1 - CHARITABLE INCOME | £ | £ | ||||||||
| GROUP | ||||||||||
| Restricted | ||||||||||
| Income from fundraising activities | 35,000 | 302,217 | ||||||||
| Unrestricted | ||||||||||
| Gross income from events | 219,860 | 544,532 | ||||||||
| Income from fundraising activities | 747,538 | 3,159,893 | ||||||||
| Gifts in kind | 418,004 | 100,229 | ||||||||
| TOTAL CHARITABLE INCOME | 1,420,402 | 4,106,871 | ||||||||
| NOTE 2 - COTTAGE HOMES - GROUP | NOTE 2 - COTTAGE HOMES - GROUP | |||||||||
| a) Turnover, operating costs and operating surplus | a) Turnover, operating costs and operating surplus | |||||||||
| TURNOVER | OPERATING COSTS | OPERATING COSTS | OPERATING SURPLUS |
|||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2024 2023 |
|||||
| £ | £ | £ | £ | £ | £ £ |
|||||
| Social housing lettings (2b) | 6,338,003 | 5,903,813 | 5,963,549 | 5,415,438 | 374,454 | 374,454 488,375 |
||||
| Other social housing activities: | Other social housing activities: | |||||||||
| - Supporting people |
50,045 | 90,492 | 50,045 | 90,492 | - | - - |
||||
| Non-social housing activities: | ||||||||||
| - Letting |
14,170 | 26,011 | - | - | 14,170 | 14,170 26,011 |
||||
| - Other |
23,453 | 5,900 | - | - | 23,453 | 23,453 5,900 |
||||
| - Amortisation of SHG |
25,600 | 25,600 | - | - | 25,600 | 25,600 25,600 |
||||
| 6,451,271 | 6,051,816 | 6,013,594 | 5,505,930 | 437,677 | 437,677 545,886 |
|||||
| The accommodation provided is as follows: | 2024 | 2023 | ||||||||
| Total number of units: | ||||||||||
| Owned | 423 | 422 | ||||||||
| Under management | - | 1 | ||||||||
| 423 | 423 |
29
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 2 - COTTAGE HOMES – GROUP (continued)
b) Income and Expenditure from social housing lettings
| SUPPORTED HOUSING | SUPPORTED HOUSING | SUPPORTED HOUSING | SUPPORTED HOUSING | |
|---|---|---|---|---|
| 2024 | 2023 | |||
| £ | £ | |||
| NET RENTAL INCOME | 6,338,003 | 5,903,813 | ||
| Management | 1,234,916 | 955,491 | ||
| Services | 3,008,631 | 3,073,438 | ||
| Routine maintenance | 289,291 | 339,533 | ||
| Planned maintenance | 50,860 | 124,163 | ||
| Depreciation | 678,718 | 565,694 | ||
| Other costs | 701,133 | 357,119 | ||
| TOTAL EXPENSES | 5,963,549 | 5,415,438 | ||
| OPERATING SURPLUS | 374,454 | 488,375 | ||
| 2024 | 2023 | |||
| Analysis of social housing lettings: | £ | £ | ||
| Rent receivable | 2,642,742 | 2,436,170 | ||
| Service Charges | 3,695,261 | 3,467,643 | ||
| Social housing lettings | 6,338,003 | 5,903,813 | ||
| Rental income is stated net of voids as follows: | ||||
| 2024 | 2023 | |||
| £ | £ | |||
| Voids | 155,456 | 160,263 |
The total losses for the year ended 30 April 2024 arising from the irrecoverable debts were £3,354 (2023: £16,903).
30
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 3 - TRADING INCOME
| 2024 | 2023 | |
|---|---|---|
| GROUP | £ | £ |
| Unrestricted | ||
| Income from Wellbeing Services | 3,012,666 | 2,336,752 |
| TOTAL TRADING INCOME | 3,012,666 | 2,336,752 |
| NOTE 4 - OTHER INCOME | ||
| 2024 | 2023 | |
| GROUP | £ | £ |
| Sundry Income | 326 | 77,470 |
| TOTAL OTHER INCOME | 326 | 77,470 |
| NOTE 5 - EXPENDITURE ON RAISING FUNDS | NOTE 5 - EXPENDITURE ON RAISING FUNDS | |
| 2024 | 2023 | |
| GROUP | £ | £ |
| Direct costs of events | 95,594 | 231,082 |
| Employee costs | 241,102 | 230,383 |
| Gifts in kind | 418,004 | 100,229 |
| Support and other costs | 866,424 | 655,295 |
| TOTAL EXPENDITURE ON RAISING FUNDS 1,621,124 |
1,216,989 |
31
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 6 – HELPLINES, GRANTS AND OTHER SERVICES
| 2024 | 2023 | ||
|---|---|---|---|
| GROUP | £ | £ | |
| Counselling services | 219,397 | 232,278 | |
| Financial assistance, bursaries and scholarships |
386,794 | 402,580 | |
| Charitable services | 396,866 | 250,186 | |
| Employee costs | 1,582,021 | 1,283,863 | |
| Support costs | 3,429,476 | 1,914,170 | |
| TOTAL HELPLINES, GRANTS AND OTHER SERVICES | 6,014,554 | 4,083,077 | |
| NOTE 7 - OPERATING (DEFICIT) / SURPLUS | |||
| 2024 | 2023 | ||
| GROUP | £ | £ | |
| Operating (deficit) / surplus is stated after | |||
| charging: | |||
| Auditor’s remuneration – audit services | 41,880 | 38,000 | |
| Auditor’s remuneration – non-audit services | 5,365 | 4,790 | |
| Trustees' expenses | 2,671 | 1,324 | |
| Depreciation of owned assets | 958,460 | 797,420 | |
| Amortisation of intangible assets | 7,049 | - | |
| Amortisation of housing grant | (25,600) | (25,600) | |
| Redundancy costs | 54,668 | - |
32
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 8 - INVESTMENT INCOME
| 2024 | 2023 | ||
|---|---|---|---|
| GROUP | £ | £ | |
| Interest on bank accounts | 105,461 |
30,273 |
|
| Interest on loan | 2,550 | 2,450 | |
| Interest and dividends on investments | 48,323 | 48,853 | |
| TOTAL INVESTMENT INCOME | 156,334 |
81,576 |
|
| NOTE 9 - EMPLOYEES AND EMPLOYEE COSTS | |||
| GROUP | 2024 | 2023 | |
| No. | No. | ||
| Average number of employees: | |||
| Supported Living | 49 | 39 | |
| Charitable services | 44 | 40 | |
| Central support and fundraising | 31 | 30 | |
| TOTAL EMPLOYEES | 124 | 109 |
The total number of staff included part time employees. The full time equivalent average number of employees was 98 (2023: 86).
| 2024 | 2023 | |
|---|---|---|
| Employee costs during the year: | £ | £ |
| Wages and salaries | 4,980,447 | 3,759,401 |
| National Insurance contributions | 461,943 | 506,706 |
| Pension costs | 307,651 |
296,913 |
| TOTAL EMPLOYEE COSTS | 5,750,041 |
4,563,020 |
33
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
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 £1,270,997 (2023: £1,048,906). This figure includes aggregate pension contributions of £100,775 (2023: £115,175). Members of the Board received no emoluments during the year (2023: £nil).
During the year the Chief Executive received £343,245 (2023: £297,784) including benefits and pension contributions of £20,250 (2023: £18,518).
Remuneration banding, excluding pension and employer NI contributions, for all employees earning above £60,000:
| 2024 | 2023 | |
|---|---|---|
| No. | No. | |
| £60,001 to £70,000 | 1 | 2 |
| £70,001 to £80,000 | 1 | 3 |
| £80,001 to £90,000 | 6 | 2 |
| £90,001 to £100,000 | 1 | - |
| £100,001 to £110,000 | 1 | 1 |
| £110,001 to £120,000 | 1 | - |
| £120,001 to £130,000 | - | 2 |
| £140,001 to £150,000 | - | 1 |
| £180,001 to £190,000 | 1 | - |
| £190,001 to £200,000 | 1 | - |
| £240,001 to £250,000 | - | 1 |
| £280,001 to £290,000 | 1 | - |
| 14 | 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.
34
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
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 | NOTE 13 - FIXED ASSETS - HOUSING PROPERTIES | |
|---|---|---|
| 2024 | 2023 | |
| £ | £ | |
| GROUP AND PARENT | ||
| COST | ||
| Opening as at 1 May 2023 | 42,807,973 | 40,519,799 |
| Additions | 508,433 | 2,288,174 |
| Closing as at 30 April 2024 | 43,316,406 | 42,807,973 |
| DEPRECIATION | ||
| Opening as at 1 May 2023 | (6,006,520) | (5,507,987) |
| Provided in the year | (620,173) | (498,533) |
| Closing as at 30 April 2024 | (6,626,693) | (6,006,520) |
| NET BOOK VALUE | ||
| As at 30 April 2024 | 36,689,713 | 36,801,453 |
| As at 30 April 2023 | 36,801,453 | 35,011,812 |
35
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 14 - OTHER TANGIBLE FIXED ASSETS
| GROUP | Fixtures & | Plant and | Comp Equip | Freehold Office | |||||
|---|---|---|---|---|---|---|---|---|---|
| Fittings | Machinery | & Software | Buildings | Total | |||||
| £ | £ | £ | £ | £ | |||||
| COST | |||||||||
| Opening at 1 May 2023 | 670,135 | 403,898 | 1,777,598 | 1,145,933 | 3,997,564 | ||||
| Additions | 28,993 | 82,218 | 93,709 | 93,709 | - | 204,920 | |||
| Closing at 30 April 2024 | 699,128 | 486,116 | 1,871,307 | 1,871,307 | 1,145,933 | 4,202,484 | |||
| DEPRECIATION | |||||||||
| Opening at 1 May 2023 | (278,561) | (229,101) | (1,020,904) | (198,895) | (1,727,461) | ||||
| Provided during the year | (52,902) | (26,968) | (242,892) | (15,525) | (338,287) | ||||
| Closing at 30 April 2024 | (331,463) | (256,069) | (1,263,796) | (214,420) | (2,065,748) | ||||
| NET BOOK VALUE | |||||||||
| As at 30 April 2024 | 367,665 | 230,047 | 607,511 | 931,513 | 2,136,736 | ||||
| As at 30 April 2023 | 391,574 | 174,797 | 756,695 | 947,037 | 2,270,103 | ||||
| PARENT | Fixtures & | Plant and | Comp Equip | Freehold Office | |||||
| Fittings | Machinery | & Software | Buildings | Total | |||||
| £ | £ | £ | £ | £ | |||||
| COST | |||||||||
| Opening at 1 May 2023 | 670,135 | 403,898 | 1,410,741 | 1,145,933 | 3,630,707 | ||||
| Additions | 7,088 | 82,218 | 40,322 | 40,322 | - | 129,628 | |||
| Closing at 30 April 2024 | 677,223 | 486,116 | 1,451,063 | 1,451,063 | 1,145,933 | 1,145,933 | 3,760,335 | ||
| DEPRECIATION | |||||||||
| Opening at 1 May 2023 | (278,561) | (229,101) | (846,910) | (198,895) | (1,553,467) | ||||
| Provided during the year | (50,386) | (26,968) | (178,676) | (15,525) | (271,555) | ||||
| Closing at 30 April 2024 | (328,947) | (256,069) | (1,025,586) | (214,420) | (1,825,022) | ||||
| NET BOOK VALUE | |||||||||
| As at 30 April 2024 | 348,276 | 230,047 | 425,477 | 931,513 | 1,935,313 | ||||
| As at 30 April 2023 | 391,574 | 174,798 | 563,830 | 947,038 | 2,077,240 |
36
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 15 – INTANGIBLE ASSETS
GROUP
| Wellbeing | |||
|---|---|---|---|
| Wellbeing | Platform | ||
| Platform | Dashboard | ||
| Infrastructure | & Data | Total | |
| £ | £ | £ | |
| COST | |||
| Opening at 1 May 2023 | - | - | - |
| Additions | 859,007 | 208,182 | 1,067,189 |
| Closing at 30 April 2024 | 859,007 | 208,182 | 1,067,189 |
| AMORTISATION | |||
| Opening at 1 May 2023 | - | - | - |
| Provided during the year | (3,579) | (3,470) | (7,049) |
| Closing at 30 April 2024 | (3,579) | (3,470) | (7,049) |
| NET BOOK VALUE | |||
| As at 30 April 2024 | 855,428 | 204,712 | 1,060,140 |
| As at 30 April 2023 | - | - | - |
The Wellbeing platform is an internally developed generative AI powered dashboard. It is part of the Retail Trust's 'Better You' data and insights offering which identifies data and patterns from colleagues' interactions with Retail Trust services and wellbeing surveys to provide an overall picture of staff mental health and actionable insights, to address specific issues like stress, financial worries or safety concerns at work. These intangible assets are held in RT Wellbeing Services Limited.
37
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 16 - INVESTMENTS
| GROUP AND PARENT | Market Value | Market Value | Cost | |
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Restricted | ||||
| Listed investments | 315,182 | 306,031 | 269,069 | 266,014 |
| Unrestricted | ||||
| Listed investments | 1,457,496 | 1,358,083 | 1,244,254 | 1,180,500 |
| Unlisted investments and cash | 378,540 | 358,992 | 378,540 | 358,992 |
| 1,836,036 | 1,717,075 | 1,622,794 | 1,539,492 | |
| TOTAL INVESTMENTS | 2,151,218 | 2,023,106 | 1,891,863 | 1,805,506 |
| Reconciliation of Market Value Movement: | ||||
| Unlisted | Listed | Cash | Total | |
| £ | £ | £ | £ | |
| As at 1 May 2023 | 318,750 | 1,664,114 | 40,242 | 2,023,106 |
| Additions | - | 167,138 | (167,138) | - |
| Disposals | - | (165,987) | 165,987 | - |
| Gain | - | 107,413 | - | 107,413 |
| Investment income received | - | - | 35,385 | 35,385 |
| Investment fee | - | - | (14,686) | (14,686) |
| As at 30 April 2024 | 318,750 | 1,772,678 | 59,790 | 2,151,218 |
38
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 17 - INVESTMENTS IN SUBSIDIARIES
At 30 April 2024, 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) |
Establishes corporate partnerships, conducts celebration events and other trading activities. |
Ordinary | 100% | England and Wales |
| Cottage Homes Contracts Limited (CHC) |
Offers design and build contracting services to Retail Trust for its buildings. |
Ordinary | 100% | England and Wales |
| RT Wellbeing Services Limited (RTWS) |
Provides wellbeing services to employees in the retail sector |
Ordinary | 100% | England and Wales |
| PARENT | 2024 | 2023 | ||
| £ | £ | |||
| AT COST | ||||
| As at 1 May 2023 | 156 | 156 | ||
| Additions / (disposals) in the year | - | - | ||
| As at 30 April 2024 | 156 | 156 |
39
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 17 - INVESTMENTS IN SUBSIDIARIES (continued)
| CHC | RTE | RTWS | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||
| £ | £ | £ | £ | £ | £ | |||||
| SUMMARY PROFIT & LOSS ACCOUNT | ||||||||||
| Turnover | 9,590 | 68,562 | 445,537 | 581,782 | 3,151,262 | 2,372,834 | ||||
| Cost of sales | (9,366) | (16,956) | (510,517) | (428,218) | (1,601,830) | (2,477,985) | ||||
| Expenditure - shared costs | Expenditure - shared costs (7,483) |
(41,200) | (594,760) | (113,406) | (3,112,845) | (563,237) | ||||
| Net (loss)/profit | (7,259) | 10,406 | (659,740) | 40,158 | (1,563,413) | (668,388) | ||||
| SUMMARY BALANCE SHEET | ||||||||||
| Fixed & Intangible | ||||||||||
| Assets | - | - | - | - | 1,261,564 | 192,864 | ||||
| Debtors | 779,605 | 1,276,293 | 387,075 | 329,042 | 2,522,043 | 2,595,258 | ||||
| Cash at bank | 225,593 | 72,140 | 102,749 | 235,650 | 237,698 | 1,090,530 | ||||
| Creditors | (1,050,134) | (1,386,110) | (1,176,058) | (591,186) | (6,245,954) | (4,539,888) | ||||
| Net assets | (44,936) | (37,677) | (686,234) | (26,494) | (2,224,649) | (661,236) | ||||
| Retained earnings | (44,937) | (37,678) | (686,289) | (26,549) | (2,224,749) | (661,336) | ||||
| Called up share | ||||||||||
| capital | 1 | 1 1 |
55 | 55 | 100 | 100 | ||||
| Shareholder | ||||||||||
| funds | (44,936) | (37,677) | (686,234) | (26,494) | (2,224,649) | (661,236) |
Any net profits in a period above are distributed by means of gift aid to the parent charity.
40
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 18 - DEBTORS
| NOTE 18 - DEBTORS | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||
| GROUP | £ | £ | ||||||||||
| Rents receivable | 242,242 | 146,774 | ||||||||||
| Trade debtors | 642,424 | 654,769 | ||||||||||
| Other debtors | 69,145 | 613,701 | ||||||||||
| Accrued income | 76,259 | 212,149 | ||||||||||
| Prepayments | 457,989 | 301,382 | ||||||||||
| Penny Post Credit Union loan - Subordinated | 100,000 | 100,000 | ||||||||||
| TOTAL DEBTORS | 1,588,059 | 2,028,775 | ||||||||||
| 2024 | 2023 | |||||||||||
| PARENT | £ | £ | ||||||||||
| Rents receivable | 242,242 | 146,774 | ||||||||||
| Trade debtors | 9,734 | 17,000 | ||||||||||
| Other debtors | 7,859 | 132,462 | ||||||||||
| Accrued income | 63,443 | 133,581 | ||||||||||
| Prepayments | 129,163 | 128,284 | ||||||||||
| Amounts receivable from subsidiary undertakings | 4,280,108 | 1,770,458 | ||||||||||
| Penny Post Credit Union loan - Subordinated | 100,000 | 100,000 | ||||||||||
| TOTAL DEBTORS | 4,832,549 | 2,428,559 | ||||||||||
| and trade debtors. The subordinated loan with Penny Post Credit Union was received | on 14 June 2024. | |||||||||||
| NOTE 19 - CASH AND CASH EQUIVALENTS | ||||||||||||
| 2024 | 2023 | |||||||||||
| GROUP | £ | £ | ||||||||||
| Cash at bank and in hand | 1,340,558 | 2,373,344 | ||||||||||
| Short term deposits | 2,566,869 | 3,087,917 | ||||||||||
| TOTAL CASH AND CASH EQUIVALENTS | 3,907,427 | 5,461,261 | ||||||||||
| 2024 | 2023 | |||||||||||
| PARENT | £ | £ | ||||||||||
| Cash at bank and in hand | 774,518 | 975,023 | ||||||||||
| Short term deposits | 2,566,869 | 3,087,917 | ||||||||||
| TOTAL CASH AND CASH EQUIVALENTS | 3,341,387 | 4,062,940 | ||||||||||
41
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 20 - CREDITORS
| NOTE 20 - CREDITORS | ||
|---|---|---|
| 2024 | 2023 | |
| GROUP | £ | £ |
| AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| Unrestricted | ||
| Tax and social security | 155,047 | 142,567 |
| Other creditors | 649,262 | 438,552 |
| Accruals | 1,062,523 | 936,116 |
| Deferred income | 2,157,552 | 1,339,455 |
| Long term borrowing | 228,268 | 187,814 |
| Restricted | ||
| Social housing grant | 25,600 | 25,600 |
| TOTAL AMOUNTS FALLING DUE WITHIN ONE YEAR | 4,278,252 | 3,070,104 |
| AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||
| Unrestricted | ||
| Long term borrowing | 5,723,863 | 5,396,956 |
| Restricted | ||
| Social housing grant | 2,251,576 | 2,277,176 |
| TOTAL AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | 7,975,439 | 7,674,132 |
| 2024 | 2023 | |
| PARENT | £ | £ |
| AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| Unrestricted | ||
| Tax and social security | 798,636 | 170,261 |
| Other creditors | 399,334 | 135,494 |
| Accruals | 1,004,216 | 632,263 |
| Deferred income | 283,269 | 1,866 |
| Long term borrowing | 228,268 | 187,814 |
| Restricted | ||
| Social housing grant | 25,600 | 25,600 |
| TOTAL AMOUNTS FALLING DUE WITHIN ONE YEAR | 2,739,323 | 1,153,298 |
| AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||
| Unrestricted | ||
| Long term borrowing | 5,723,863 | 5,396,956 |
| Restricted | ||
| Social housing grant | 2,251,576 | 2,277,176 |
| TOTAL AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | 7,975,439 | 7,674,132 |
Long term borrowing represents two development loans for the Crookfur & Mill Hill estates. In 2017, a £5m development loan facility was taken out for the Crookfur development and is secured over the freehold of the Crookfur estate. In 2023, a further £1.57m development loan facility was taken out for the Mill Hill development and is secured over the freehold of the Mill Hill estate. At year end, these loan balances were £4.39m and £1.56m respectively. The original terms of the £5m loan was interest only for the first 2 years, with the capital being repayable over the following 23 years at an interest rate of 1.75% over base rate. During the financial year, this loan was renegotiated to a 5 year fixed term loan with interest at 6.027% pa. The £1.57m loan was also renegotiated to a 5 year fixed term with interest at 6.022% pa. Both loans will mature in February 2029 where a bullet repayment or re-finance agreement at prevailing market rates will apply.
42
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 21 - PENSION PROVISIONS AND ARRANGEMENTS
GROUP AND PARENT
Defined Contribution Scheme
The Trust sponsors group personal pension (GPP) arrangements which is managed by Legal & General. It is an auto-enrolment scheme with the majority of staff having contributions invested with the GPP and only a small percentage of staff opting out. During the year, the Trust contributed £307,651 (2023: £296,913) to the scheme on behalf of staff. Employer contributions of £25,378 was outstanding at year end and this was paid to the pension provider on 1 May 2024.
Defined Benefits Scheme
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. 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.
| 2024 | 2023 | |
|---|---|---|
| The main assumptions used by the actuary are: | % | % |
| Rate of increase in pensions in payment – main | 3.15 | 3.05 |
| Rate of increase in pensions in payment - CARE | 2.15 | 2.20 |
| Rate of increase in pensions in deferment - main | 3.30 | 5.00 |
| Rate of increase in pensions in deferment - CARE | 2.50 | 2.50 |
| Discount rate | 5.30 | 5.00 |
| Retail Price Index inflation | 3.30 | 3.15 |
| Transfer values assumed taken at retirement | 25% | 25% |
| 2024 | 2023 | |
| Life expectancies: | ||
| Aged 65 at balance sheet date - Male S3PMA | 85.5 | 86.0 |
| Aged 65 at balance sheet date - Female S3PMA | 87.8 | 87.8 |
| Aged 45 at balance sheet date - Male S3PMA | 86.4 | 87.4 |
| Aged 45 at balance sheet date - Female S3PMA | 88.9 | 89.3 |
| Fair value of the assets and liabilities of the scheme were: | Value of Assets | Value of Assets |
|---|---|---|
| 2024 | 2023 | |
| £ | £ | |
| Equities | 4,808,000 | 4,862,000 |
| Bonds, LDI and cash | 2,855,000 | 2,940,000 |
| Diversified growth fund | 3,494,000 | 3,506,000 |
| Fair value of assets of the scheme | 11,157,000 | 11,308,000 |
| Present value of scheme liabilities | (10,990,000) | (10,521,000) |
| Adjustments for unrecognised asset | (167,000) | (787,000) |
| - | - | |
43
RETAIL TRUST
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 21 - PENSION PROVISIONS AND ARRANGEMENTS (continued)
| 2024 | 2023 | |
|---|---|---|
| Change in scheme liabilities | £ | £ |
| Scheme liabilities at 1 May 2023 | (10,521,000) | (14,304,000) |
| Interest cost | (508,000) | (447,000) |
| Actuarial (loss)/gain | (677,000) | 3,550,000 |
| Benefits paid directly by the employer | 716,000 | 680,000 |
| Scheme liabilities at 30 April 2024 | (10,990,000) | (10,521,000) |
| Change in scheme assets: | ||
| Fair value of assets at 1 May 2023 | 11,308,000 | 13,263,000 |
| Actuarial gain/(loss) on assets | 54,000 | (1,607,000) |
| Employer deficit funding | 60,000 | - |
| Benefits paid | (716,000) | (680,000) |
| Interest income | 546,000 | 412,000 |
| Administration expenses | (95,000) | (80,000) |
| Fair value of assets at 30 April 2024 | 11,157,000 | 11,308,000 |
| Analysis of the amounts recognised in net surplus/(deficit): | ||
| Administrative expenses | 95,000 | 80,000 |
| Net interest | (38,000) | 35,000 |
| Interest on irrecoverable surplus | 39,000 | - |
| Amount charges to net surplus/(deficit) | 96,000 | 115,000 |
| Analysis of the amounts recognised in other comprehensive income: | ||
| Actuarial (losses)/gains on liabilities | (677,000) | 3,550,000 |
| Return on assets excluding amount included in net interest | 54,000 | (1,607,000) |
| Surplus on scheme not recoverable | 659,000 | (787,000) |
| Amount recognised in other comprehensive income | 36,000 | 1,156,000 |
Future funding obligation
The Trustees of the Scheme are required to carry out an actuarial valuation every 3 years. The last actuarial valuation of the Scheme was performed by the actuary for the Trustees as at 30 June 2022. This valuation revealed a funding shortfall of £670,000. In respect of the deficit in the Scheme as at 30 June 2022, the Trust has agreed to pay £60,000 pa for 6 years beginning 1 May 2024 (2023: £nil). The first £60,000 was due on 1 May 2024, but was paid early on 8 April 2024, and therefore no contributions are expected to be made into the Scheme during the accounting year beginning 1 May 2024.
44
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
RETAIL TRUST
NOTE 22 - UNRESTRICTED RESERVES
| As at | Surplus / | Transfers | As at | |||||
|---|---|---|---|---|---|---|---|---|
| GROUP AND | 1-May | (Deficit) | Gains / | between | 30-Apr | |||
| PARENT | 2023 | for the year | (Losses) | funds | 2024 | |||
| £ | £ | £ | £ | £ | ||||
| Designated | ||||||||
| Reserves | ||||||||
| Crookfur | ||||||||
| development | 144,095 | - | - | - | 144,095 | |||
| Wellbeing reserve | 2,683,933 | - | - | (315,241) | 2,368,692 | |||
| Other unrestricted | ||||||||
| reserves | ||||||||
| Pension scheme | ||||||||
| reserve | - | - | 36,000 | (36,000) | - | |||
| Property reserve | 29,860,943 | - | - | (469,024) | 29,391,919 | |||
| Retained earnings | 5,477,986 | (473,863) | 86,029 | 820,265 | 5,910,417 | |||
| Parent total | ||||||||
| reserves | 38,166,957 | (473,863) | 122,029 | - | 37,815,123 | |||
| Retained earnings of | ||||||||
| subsidiaries | (725,562) | (2,230,410) | - | - | (2,955,972) | |||
| Group total | ||||||||
| reserves | 37,441,395 | (2,704,273) | 122,029 | - | 34,859,151 | |||
| As at | Surplus / | Transfers | As at | |||||
| 1-May | (Deficit) | Gains / | Between | 30-Apr | ||||
| 2022 | for the year | (Losses) | Funds | 2023 | ||||
| £ | £ | £ | £ | £ | ||||
| Designated | ||||||||
| Reserves | ||||||||
| Crookfur | ||||||||
| development | 144,095 | - | - | - | - | 144,095 | ||
| Wellbeing reserve | 348,000 | - | - | - | 2,335,933 | 2,683,933 | ||
| Other unrestricted reserves | ||||||||
| Pension scheme | ||||||||
| reserve | (1,041,000) | - | 1,156,000 | (115,000) | - | |||
| Property reserve | 28,873,417 | - | - | 987,526 | 29,860,943 | |||
| Retained earnings | 6,506,275 | 2,351,311 | 2,351,311 | (171,141) | (3,208,459) | 5,477,986 | ||
| Parent total | ||||||||
| reserves | 34,830,787 | 2,351,311 | 2,351,311 | 984,859 | - | 38,166,957 | ||
| Retained earnings of | ||||||||
| subsidiaries | (107,738) | (617,824) | (617,824) | - | - | (725,562) | ||
| Group total | ||||||||
| reserves | 34,723,049 | 1,733,487 | 984,859 | - | 37,441,395 |
45
RETAIL TRUST NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
NOTE 22 - 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 £2.37m for Wellbeing and cost of living crisis support.
Transfers between funds
A portion of the Wellbeing reserve was released during the year towards wellbeing activities. In the prior year a donation was received from BP to be used towards cost of living support. The unspent portion of the donation remains in the Wellbeing reserve for use in future financial years.
Pension Scheme represents costs of the scheme.
Property reserve represents the movement of the net position of the property assets at year end.
NOTE 23 - RESTRICTED RESERVES
GROUP AND PARENT
| Multi- | Other | |||
|---|---|---|---|---|
| sensory | Trust | Wellbeing | ||
| Stimulation | Funds | Services | Total | |
| £ | £ | £ | £ | |
| As at 1 May 2022 | 10,247 | 24,000 | - | 34,247 |
| Income | - | - | - | - |
| Expenditure | - | - | - | - |
| As at 1 May 2023 | 10,247 | 24,000 | - | 34,247 |
| Income | - | - | 35,000 | - |
| Expenditure | - | - | (35,000) | - |
| As at 30 April 2024 | 10,247 | 24,000 | - | 34,247 |
The "Multi-sensory Stimulation" reserve is to provide specialist rooms of relaxation for dementia residents on the Cottage Homes estates.
The "Other Trust Funds" is a donation received from City of London Linen & Furnishing Trades Association in 2014 to fund specific equipment, including IT equipment, mobility vehicles and outdoor furniture for residents at the estates.
These funds were not utilised during the year. Both funds are currently under review by the Trustees to find the most practical use of these funds going forward to meet our residents’ needs.
The “Wellbeing Services” reserve are corporate donations received for use within the Wellbeing Services area of the charity and were fully expensed during the year.
46
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 April 2024
RETAIL TRUST
NOTE 24 - ENDOWMENT FUNDS
| GROUP AND PARENT | John | John | John | |
|---|---|---|---|---|
| Goodenday | Goodenday | Walsh | ||
| Cottage | Endowment | Pension | Total | |
| Homes Trust | Fund | Fund | ||
| £ | £ | £ | £ | |
| As at 1 May 2022 | 122,414 | 199,969 | 53,617 | 376,000 |
| Decrease in the market value of investments | (3,640) | (5,946) | (1,594) | (11,180) |
| As at 1 May 2023 | 118,774 | 194,023 | 52,023 | 364,820 |
| Increase in the market value of investments | 6,962 | 11,373 | 3,049 | 21,384 |
| As at 30 April 2024 | 125,736 | 205,396 | 55,072 | 386,204 |
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, the capital is not usable.
NOTE 25 - CAPITAL COMMITMENTS
Amounts contracted for in the group but not provided for in the financial statements as at 30 April 2024 is £1,028,654 (2023: £nil).
47