| Directors | R Shah (1,2) | R Shah (1,2) | (Chair, appointed 6 November 2019, |
(Chair, appointed 6 November 2019, |
(Chair, appointed 6 November 2019, |
(Chair, appointed 6 November 2019, |
(Chair, appointed 6 November 2019, |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| resigned 24 June 2020) | ||||||||||
| E Baines (1,3) | ||||||||||
| G Ball | (resigned 18 May 2020) | |||||||||
| N Bottley | ||||||||||
| G Carr S Gillingham |
(resigned 6 November 2019) (3*) |
|||||||||
| N Gower | (resigned 6 November 2019) | |||||||||
| M Heath | (2*) | |||||||||
| A Khawaja | ||||||||||
| B Leigh (3) | (appointed | 27 July 2020) | ||||||||
| N Masom F O' Sullivan |
(appointed 1 February 2021) (resigned 8June 2020) |
|||||||||
| J Palmer | (resigned 24 September | 2020) | ||||||||
| C Povey | ||||||||||
| J Raca MBE | ||||||||||
| D Sanders | (1,2,3)(Chair, effective 24 June | 2020) | ||||||||
| D Shipley (1*,2) | ||||||||||
| C Smale | ||||||||||
| TWilkins (3) | (appointed | 6 November 2019) | ||||||||
| (1) Member | ofGovernance Committee |
|||||||||
| (2) Member | ofAudit & Finance Committee | |||||||||
| (3) Member of Transformation Project Steering Group *Chair of relevant Board sub-committee |
||||||||||
| Chief Executive Officer | & Principal | J McCall | ||||||||
| Executive Leadership | Team | M Ascroft | Director of | Finance & Strategy |
||||||
| K Duggan | Director of | Service Development | ||||||||
| (appointed | 1 January 2021) | |||||||||
| Z Ensor | Director of | Communications | & | |||||||
| Community | Engagement | (appointed | 25 | |||||||
| January 2021) | ||||||||||
| N Giles | Director of | People &Workplace | ||||||||
| J McCaffrey | Director of | Care Services | ||||||||
| BWhite | Director of | Education | ||||||||
| Address | and Registered | Office | Stanley Road | |||||||
| Cheadle Hulme |
||||||||||
| Cheadle | ||||||||||
| Cheshire SK8 | 6RQ |
| CHARITY A | DIIINISTR | A | TION | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Bankers | Royal Bank of Scotland | pic | |||||||
| St Ann's Square | Branch, PO Box320 | ||||||||
| St Ann Street | |||||||||
| Manchester M60 |
2SS | ||||||||
| Barclays Bank pic | |||||||||
| Corporate Banking |
|||||||||
| Level 11,20 Chapel Street | |||||||||
| Liverpool | |||||||||
| L3 9AG | |||||||||
| Auditors | Mazars LLP | ||||||||
| One St Peter's | Square | ||||||||
| Manchester | |||||||||
| M2 3DE | |||||||||
| Solicitors | Eversheds Sutherland |
LLP | |||||||
| 70 Bridgewater | Street | ||||||||
| Manchester | |||||||||
| M1 5ES | |||||||||
| Veale Wasbrough | Vizards | LLP | |||||||
| Narrow Quay House | |||||||||
| Narrow Quay | |||||||||
| Bristol | |||||||||
| BS14QA | |||||||||
| Slater Heelis LLP | |||||||||
| Suite 2 Oakland | House | ||||||||
| 34Washway Road |
|||||||||
| Sale | |||||||||
| Cheshire | |||||||||
| M33 6FS | |||||||||
| Investment | Advisers | Castlefield Investment |
Partners | LLP | |||||
| 1 Portland Street | |||||||||
| Manchester | |||||||||
| M1 3BE | |||||||||
| Company | Registration | Number | 04216714 | ||||||
| Charity Registration | Number | 1092655 |
| SEASHELL | TRUST | |||||
|---|---|---|---|---|---|---|
| CONTENTS | Page | |||||
| Directors' report, including Directors' Strategic |
Report | |||||
| Statement of |
Directors' | duties | in performance | ofS172(1)Companies | Act | 18 |
| Statement of |
Directors' | responsibilities | 20 | |||
| Independent | auditor's | report | 21 | |||
| Statement of |
financial | activities | 24 | |||
| Balance sheet | 25 | |||||
| Statement of |
cash flows | 26 | ||||
| Notes to the | financial | statements | 28 |
| t the end ofthe year, the n | umbers ofstudents and residen |
ts on roll were as follows: |
|
|---|---|---|---|
| 2020 | 2019 | ||
| Royal School Manchester Royal College Manchester |
47 68 |
52 70 |
|
| Childrens Residential Care |
Services | 17 | 16 |
| Young Adult Residential Care Services |
32 | 32 |
| Risk Management | Risk Management | Risk Management | Risk Management | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| The identification | of | risk | is delegated to the Executive Team and the Chief Executive 8 Principal who |
|||||||
| report risk | management | to the | Directors for their oversight, review and approval at Board Meetings. |
|||||||
| The most the Trust |
significant risks identified in the current year and how these risks are managed by are as follows: |
|||||||||
| Key Risk | How this risk is managed | |||||||||
| A serious | safeguarding | incident | The Trust places the greatest ofimportance to its obligations to ensure |
|||||||
| occurs or is | reported | which | causes | the safety and well-being of the children and young people under its |
||||||
| significant | reputational | damage | to | care. However, the Directors recognise that the controls and |
||||||
| the Trust, | potentially | impacting | on | procedures that we have in place to monitor and manage this risk, can |
||||||
| the willingness of Local |
Authorities | be effective in reducing this risk, but cannot completely eliminate it. |
||||||||
| to place children | and | young | people | These key controls and procedures include: |
||||||
| at the Trust. | ||||||||||
| ~ We have a dedicated Safeguarding Board, including external, |
||||||||||
| independent representation; |
||||||||||
| ~ We have a Trust-wide role of Safeguarding Officer; |
||||||||||
| ~ The Trust has a well-established safeguarding policy, |
||||||||||
| practices and reporting systems which are reviewed |
||||||||||
| continually; | ||||||||||
| ~ Progressive and developmental safeguarding training and |
||||||||||
| development for all staff; |
||||||||||
| ~ Liaison with External Safeguarding bodies for best practice |
||||||||||
| initiatives and monitoring; |
||||||||||
| ~ Procuring appropriate levels of insurance cover to mitigate |
||||||||||
| against any financial risk that the Trust could be exposed to in |
||||||||||
| the event of any allegations or claims; |
||||||||||
| ~ External reviews of our safeguarding practices and |
||||||||||
| procedures and; |
||||||||||
| ~ Obtaining expert legal advice and counsel where considered |
||||||||||
| appropriate. | ||||||||||
| Continuing | changes | in | The Trust actively maintains close and positive relationships with the |
|||||||
| government | policy, | which | could | education, health and care teams within its principal Local Authorities, |
||||||
| result in reduced |
funding | levels, | to understand the drivers impacting on their placement behaviour. |
|||||||
| additional regulatory requirements and additional costs, despite underlying demand for the Trust's |
We have undertaken a full review of our fee structure which has allowed for greater alignment with the true costs of the service |
|||||||||
| services increasing. | provision. Following extensive consultation with Local Authorities and funding bodies, this has resulted in a step-change increase in fees |
|||||||||
| effective September 2021 with further increases planned for future |
||||||||||
| years. This will provide a more secure and viable financial platform for |
||||||||||
| the Trust going forward. | ||||||||||
| In addition, the Trust has developed strong links nationally with sector |
||||||||||
| organisations such as NASS, NATSPEC, CDC and NNPCF as well as |
||||||||||
| close working relationships with the Department for Education. |
| Key Risk | How this risk is managed |
|---|---|
| The inability to recruit and retain |
We have continued to implement our 'People Strategy', which sets out |
| staff with the requisite skills to |
a comprehensive and overarching plan to address issues associated |
| meet the increasingly complex |
with staff recruitment, retention, reward, performance and well-being. |
| needs of our students. This poses |
This has included a number of initiatives such as: |
| a significant challenge to the Trust, that if not adequately addressed |
~ Extending the number and scope of our management training |
| could result in staffing shortfalls, |
programmes; |
| reductions in the quality of care that the Trust provides, and/ or additional costs in addressing staffing shortfalls by the use of |
~ Conducted the Job Evaluation Review, including benchmarking salaries against external data, and began a phased implementation ofthe results of this review; |
| higher-cost agency workers. |
~ Provided additional resourcing to the central recruitment team |
| and streamlined recruitment processes and actions to |
|
| increase the effectiveness of recruitment activity; |
|
| ~ Continuation of recruitment activities beyond the required |
|
| staffing complement for key roles in order to create a staffing |
|
| "buffer" to mitigate the impact of staff absences and |
|
| resignations. | |
| The Trust is reliant on the delivery | Project Transformation has now moved into its implementation stage |
| ofthe Site redevelopment in order |
following the receipt of planning consent in April 2020. |
| to continue to provide its on-site based activities in the medium |
The Directors closely monitor the progress ofthe various elements of |
| term. Delays and errors in |
the project at each Board Meeting. |
| delivering the redevelopment will adversely impact the Trust's ability to achieve its aims and objectives. |
The day-to-day aspects ofProject Transformation are considered and managed by a new sub-committee of the board the "Transformation Project Steering Group", which comprises a number of Trustees, |
| members of the Executive, relevant Heads of Service and Specialist |
|
| Advisors. | |
| This group meets monthly, with relevant input from appropriate |
|
| professional advisors. This group reports to the Board of Directors at |
|
| each Board Meeting and more frequently when required. |
| Key | risk | risk | How this risk is managed | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The | Covid19 pandemic | continues | Since the emergence ofCovid19 in early 2020 the |
Trust | has | operated | ||||||
| for | a | lengthy | period | of | time, | a robust framework to manage the multiple |
risks | that | the pandemic | |||
| resulting | in continued | requirement | presents. Two extraordinary Board Meetings |
have been held |
during | |||||||
| for changes in working |
practices | the year to specifically review and assess the |
Trust's response | to the | ||||||||
| and | curtailment | of | services | pandemic and this remains an item that is reviewed at |
each ordinary | |||||||
| provided | by the Trust. | Board Meeting. | ||||||||||
| A "Health Business Continuity Group" consisting of all members |
ofthe | |||||||||||
| Executive Leadership Team, the Lead Nurse |
and | relevant | Heads of | |||||||||
| Service has been formed and meets at least |
weekly (initially |
daily) to | ||||||||||
| develop and review the Trust's response |
and | latest | Government | |||||||||
| guidance and requirements. |
||||||||||||
| Key elements of this response includes: |
||||||||||||
| ~ implementation of robust infection control |
measures | across | Site; | |||||||||
| ~ Regular communications to all stakeholders |
(staff, | families, | ||||||||||
| placing authorities, public health); |
||||||||||||
| ~ Redeployment ofstaff across services; |
||||||||||||
| ~ Individualised Covid risk assessments for |
each | student; | ||||||||||
| ~ Minimising on-site activities and movement; |
||||||||||||
| ~ Engagement with sector bodies to ensure |
our | response | is | in line | ||||||||
| with that of similar organisations; | ||||||||||||
| ~ Obtaining expert legal, health and insurance advice |
and | counsel | ||||||||||
| where considered appropriate; |
||||||||||||
| ~ Continual review and update of financial forecasts. |
| Un- | Endow- | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Restricted | Restricted | ment | 2020 | 2019 | |||||
| Funds | Funds | Funds | Total | Total | |||||
| Note | 2'000 | F'000 | F'000 | E'000 | 2'000 | ||||
| INCOME FROM: | |||||||||
| Donations and legacies |
358 | 71 | 429 | 822 | |||||
| Charitable activities |
15,138 | 292 | 15,430 | 14,853 | |||||
| Other trading activities |
154 | 154 | 385 | ||||||
| Investments | 10 | 10 | 26 | ||||||
| Other income —profit | on | ||||||||
| disposal of endowment |
land | 4 | 3,087 | 3,087 | |||||
| Total Income | 15,660 | 363 | 3,087 | 19,110 | 16,086 | ||||
| EXPENDITURE ON: | |||||||||
| Raising funds | (412) | (412) | (466) | ||||||
| Charitable activities |
(16,280) | (302) | (16,582) | (16,655) | |||||
| Other | (70) | (70) | (98) | ||||||
| Total Expenditure | (16,762) | (302) | (17,064) | (17,219) | |||||
| Net (losses) on investments | (22) | (22) | (18) | ||||||
| Net (expenditure)l | income | 4 | (1,124) | 61 | 3,087 | 2,024 | (1,151) | ||
| Transfers between |
funds | 1,239 | (84) | (1,115) | |||||
| Net movement in |
funds | 115 | (23) | 1,932 | 2,024 | (1,151) | |||
| Balances brought | forward | 2,436 | 852 | 14,464 | 17,752 | 18,903 | |||
| Balances carried | forward | 2,551 | 829 | 16,396 | 19,776 | 17,752 |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | P'000 | E'000 | ||||||
| Fixed assets | ||||||||
| Tangible fixed assets | 14,139 | 14,922 | ||||||
| Investments | 249 | 987 | ||||||
| 14,388 | 15,909 | |||||||
| Current assets | ||||||||
| Debtors | 3,148 | 3,934 | ||||||
| Cash at bank | and | in | hand | 4,683 | 844 | |||
| 7,831 | 4,778 | |||||||
| Creditors: | amounts | falling due within | one year | (2,443) | (2,935) | |||
| Net current | assets | 5,388 | 1,843 | |||||
| Total assets | less | current liabilities | and net | |||||
| assets | 19,776 | 17,752 | ||||||
| Endowment | funds | 16,396 | 14,464 | |||||
| Restricted | funds | 12 | 829 | 852 | ||||
| Unrestricted | funds | |||||||
| Designated | funds | 13 | 550 | 550 | ||||
| Unrestricted | funds | 13 | 2,001 | 1,886 | ||||
| Total funds | 19,776 | 17,752 |
| or the year ended 31Au | gust 2020 | ||
|---|---|---|---|
| 2020 | 2019 | ||
| E'000 | E'000 | ||
| Cash flow from operating | activities | ||
| Net income/(expenditure) | 2,024 | (1,151) | |
| Depreciation | 920 | 841 | |
| Losses on investments | 22 | 18 | |
| Investment income |
(7) | (19) | |
| Gain on sale offixed assets | (3,088) | (3) | |
| Decrease/(increase) in debtors |
779 | (2,005) | |
| (Decrease)/increase in creditors |
(322) | 1,617 | |
| Net cash inflow/(outflow) | from operating | ||
| activities | 328 | (702) | |
| Cashflows from investing |
activities | ||
| Purchase of buildings and |
other fixed assets | (484) | (1,666) |
| Proceeds on sale offixed | assets | 3,268 | 3 |
| Purchase of investments |
(64) | ||
| Proceeds from sale of investments | 717 | 767 | |
| Investment income received |
7 | 19 | |
| Bank interest received | 3 | 8 | |
| 3,511 | (933) | ||
| Net increase/(decrease) | in cash before | ||
| financing | 3,839 | (1,635) | |
| Net increase/(decrease) | in cash &cash | ||
| equivalents | 3,839 | (1,635) | |
| Cash at bank and in hand | |||
| Balance at beginning ofyear |
844 | 2,479 | |
| Balance at end ofyear | 4,683 | 844 | |
| Increase/(decrease) in cash in the year |
3,839 | (1,635) |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| E'000 | F'000 | ||||||
| Reconciliation of |
net cash flow to | ||||||
| movements | in net funds | ||||||
| Increase/(decrease) | in cash in the year | 3,839 | (1,635) | ||||
| Movement | in net | funds | in the year | 3,839 | (1,635) | ||
| Balance at | beginning | of year | 844 | 2,479 | |||
| Net funds | at end | ofyear | 4,683 | 844 | |||
| Analysis of net funds | |||||||
| Cash at bank and | in | hand | 4,683 | 844 | |||
| Total | 4,683 | 844 | |||||
| Analysis of | net debt | ||||||
| Increase | |||||||
| As at1 | in Cash | As at 31 | |||||
| September | in the | August | |||||
| 2019 | year | 2020 | |||||
| F'000 | 2'0000 | E'0000 | |||||
| Cash at bank and | in | hand | 844 | 3,839 | 4,683 | ||
| Total | 844 | 3,839 | 4,683 |
| . Analysis of P |
rior Year | Statemen | t of Financial | Activities | ||
|---|---|---|---|---|---|---|
| Un- | Endow- | |||||
| Restricted | Restricted | ment | 2019 | |||
| Funds | Funds | Funds | Total | |||
| Note | f'000 | E'000 | E'000 | E'000 | ||
| INCOME FROM: | ||||||
| Donations and legacies |
701 | 121 | 822 | |||
| Charitable activities |
14,353 | 500 | 14,853 | |||
| Other trading activities |
385 | 385 | ||||
| Investments | 26 | 26 | ||||
| Total Income | 15,465 | 621 | 16,086 | |||
| EXPENDITURE ON: | ||||||
| Raising funds | (466) | (466) | ||||
| Charitable activities |
(16,229) | (426) | (16,655) | |||
| Other | (98) | (98) | ||||
| Total Expenditure | (16,793) | (426) | (17,219) | |||
| Net gains on investments | (18) | (18) | ||||
| Net (expenditure)l | income | 4 | (1,346) | 195 | (1,151) | |
| Transfers between |
funds | (715) | (334) | 1,049 | ||
| Net movement in |
funds | (2,061) | (139) | 1,049 | (1,151) | |
| Balances brought | forward | 4,497 | 991 | 13,415 | 18,903 | |
| Balances carried | forward | 2,436 | 852 | 14,464 | 17,752 |
| For the year ended 31August 2020 | For the year ended 31August 2020 | For the year ended 31August 2020 | |||||
|---|---|---|---|---|---|---|---|
| 3. ANALYSIS OF EXPENDITURE |
|||||||
| (a) | Analysis | oftotal expenditure: | |||||
| Other | |||||||
| Staff | Support | direct | 2020 | 2019 | |||
| costs | costs | costs | Total | Total | |||
| E'000 | E'000 | E'000 | E'000 | E'000 | |||
| Unrestricted funds |
|||||||
| Expenditure | on raising funds | 268 | 92 | 52 | 412 | 466 | |
| Expenditure | on Charitable | ||||||
| activities | 12,335 | 1,675 | 2,270 | 16,280 | 16,229 | ||
| Other expenditure | 70 | 70 | 98 | ||||
| Total unrestricted | |||||||
| expenditure | 12,603 | 1,767 | 2,392 | 16,762 | 16,793 | ||
| Restricted | funds | ||||||
| Charitable | activities | 254 | 302 | 426 | |||
| Total restricted expenditure |
48 | 254 | 302 | 426 | |||
| Total expenditure | 12,651 | 1,767 | 2,646 | 17,064 | 17,219 |
| NO For |
TES TO THE FINANCIAL STATEIIEN the year ended 31August 2020 |
TES TO THE FINANCIAL STATEIIEN the year ended 31August 2020 |
TS | |
|---|---|---|---|---|
| 5. | EMPLOYMENT COSTS | |||
| 2020 | 2019 | |||
| E'000 | E'000 | |||
| Wages | and salaries | 11,135 | 11,410 | |
| Social security costs | 881 | 885 | ||
| Pension | contributions | 635 | 518 | |
| 12,651 | 12,813 |
| 2020 | 2019 |
|---|---|
| Number | Number |
| . FIXEDASSETS |
||||||
|---|---|---|---|---|---|---|
| Sports | ||||||
| pitch, | ||||||
| Sports hall, | Assets under | |||||
| Freehold | Hydro 8 |
Construction | ||||
| land 8 | Swimming | Motor | Fixtures 8 | |||
| buildings | pool | vehicles | equipment | Total | ||
| E'000 | E'000 | E'000 | E'000 | E'000 | E'000 | |
| Cost | ||||||
| At 1 September | ||||||
| 2019 | 14,757 | 2,151 | 350 | 2,635 | 2,992 | 22,885 |
| Additions | 23 | 114 | 29 | 152 | 318 | |
| Disposals | (1) | (14) | (180) | (195) | ||
| Transfers | ||||||
| At 31 August 2020 | 14,756 | 2,174 | 450 | 2,664 | 2,964 | 23,008 |
| Depreciation | ||||||
| At 1 September | ||||||
| 2019 | 4,373 | 1,065 | 305 | 2,220 | 7,963 | |
| Charge for the year | 514 | 92 | 60 | 254 | 920 | |
| Disposals | (14) | (14) | ||||
| At 31 August 2020 | 4,887 | 1,157 | 351 | 2,474 | 8,869 | |
| Net book value | ||||||
| At 31 August 2020 | 9,869 | 1,017 | 99 | 190 | 2,964 | 14,139 |
| At 31 August 2019 | 10,384 | 1,086 | 45 | 415 | 2,992 | 14,922 |
| Listed | ||
|---|---|---|
| investments | ||
| E'000 | ||
| At 1 September 2019 | 987 | |
| Additions | ||
| Disposal proceeds | (717) | |
| Revaluation | gains - realised | 103 |
| Revaluation | gains —unrealised | (124) |
| At 31 August | 2020 | 249 |
| Historic cost | 245 |
| Market | |||||
|---|---|---|---|---|---|
| Units | Value | ||||
| E'000 | |||||
| Castlefield | Managed | Multi-asset | Fund | 108,150 | 249 |
| EBTORS | ||
|---|---|---|
| 2020 | 2019 | |
| F'000 | f'000 | |
| Fees | 2,716 | 3,419 |
| Accrued income | 265 | 282 |
| Other debtors and prepayments | 167 | 233 |
| 3,148 | 3,934 |
| REDITO | RS: amounts falling due within on |
e year | |
|---|---|---|---|
| 2020 | 2019 | ||
| E'000 | 2'000 | ||
| Trade creditors | 269 | 485 | |
| Taxation | and Social Security | 209 | 231 |
| Deferred | income | 1,526 | 1,527 |
| Other creditors and accruals |
439 | 692 | |
| 2,443 | 2,935 | ||
| 2020 | 2019 | ||
| Deferred | income: | E'000 | E'000 |
| Balance | at 1 September | 1,527 | 173 |
| Amount | released to income | (1,527) | (173) |
| Amount | deferred in year |
1,526 | 1,527 |
| Balance | at 31 August | 1,526 | 1,527 |
| Tangible | Net | ||||
|---|---|---|---|---|---|
| fixed | current | ||||
| As at31 August 2020 | assets | Investments | assets | Total | |
| 2'000 | F'000 | E'000 | E'000 | ||
| Endowment | funds | 13,850 | 2,546 | 16,396 | |
| Restricted | funds | 829 | 829 | ||
| Unrestricted | funds | 289 | 249 | 1,463 | 2,001 |
| Unrestricted | designated | 550 | 550 | ||
| Total net assets | 14,139 | 249 | 5,388 | 19,776 | |
| Tangible | Net | ||||
| fixed | current | ||||
| As at 31August 2019 | assets | Investments | assets | Total | |
| E'000 | 2'000 | 2'000 | 2'000 | ||
| Endowment | funds | 14,464 | 14,464 | ||
| Restricted | funds | 852 | 852 | ||
| Unrestricted | funds | 458 | 987 | 441 | 1,886 |
| Unrestricted | designated | 550 | 550 | ||
| Total net assets | 14,922 | 987 | 1,843 | 17,752 |
| Balance at 1 | Balance at | |||||||
|---|---|---|---|---|---|---|---|---|
| September | 31 August | |||||||
| 2019 | Income | Expense | Transfers | 2020 | ||||
| f'000 | E'000 | E'000 | E'000 | E'000 | ||||
| Royal | Schools | for | the | |||||
| Deaf | ||||||||
| Endowment | 14,464 | 3,087 | (1,155) | 16,396 | ||||
| 14,464 | 3,087 | (1,155) | 16,396 | |||||
| Balance at 1 | Balance at | |||||||
| September | 31 August | |||||||
| 2018 | Income | Expense | Transfers | 2019 | ||||
| E'000 | E'000 | E'000 | E'000 | E'000 | ||||
| Royal | Schools | for | the | |||||
| Deaf | ||||||||
| Endowment | 13,415 | 1,049 | 14,464 | |||||
| 13,415 | 1,049 | 14,464 |
| At 1 | At 31 | |||||||
|---|---|---|---|---|---|---|---|---|
| September | August | |||||||
| 2019 | Income | Expenditure | Transfers | 2020 | ||||
| E'000 | E'000 | E'000 | f'000 | E'000 | ||||
| CADS™ | 88 | (62) | 26 | |||||
| Care —Christmas | and | 35 | (33) | 2 | ||||
| holiday | ||||||||
| New Mini Bus | 54 | (54) | ||||||
| Stay 8 | Play | 14 | (2) | 12 | ||||
| Tele-Practice | Project | 33 | (18) | 15 | ||||
| Transforming | Lives | |||||||
| Appeal | Phase | 2 | 494 | 494 | ||||
| Sundry | Funds | 257 | 240 | (187) | (30) | 280 | ||
| 852 | 363 | (302) | (84) | 829 |
| At 1 | At 31 | |||||
|---|---|---|---|---|---|---|
| September | August | |||||
| 2018 | Income | Expenditure | Transfers | 2019 | ||
| E'000 | 2'000 | 2'000 | 2'000 | E'000 | ||
| CADS™ | 51 | 45 | (104) | 8 | ||
| New Mini Bus | 54 | 54 | ||||
| Stay 8 Play | (9) | 14 | ||||
| Stoller CT Short | ||||||
| Breaks | 9 | (9) | ||||
| Summer House |
17 | (31) | 14 | |||
| Tele-Practice | Project | 48 | (15) | 33 | ||
| Transforming | Lives | |||||
| Appeal Phase | 2 | 638 | 236 | (32) | (348) | 494 |
| Sundry Funds |
205 | 286 | (226) | (8) | 257 | |
| 991 | 621 | (426) | (334) | 852 |
| 13. UNRESTRI |
CTED FUNDS | |||||
|---|---|---|---|---|---|---|
| Balance at | Balance | |||||
| 1 | Investment | at | ||||
| September | (losses) | 31 August | ||||
| 2019 | Income | Expenditure | Transfers | gains | 2020 | |
| E'000 | E'000 | E'000 | E'000 | f.'000 | E'000 | |
| Designated | ||||||
| Strategy | ||||||
| Development | 550 | 550 | ||||
| Unrestricted | ||||||
| funds | 1,886 | 15,660 | (16,762) | 1,239 | (22) | 2,001 |
| 2,436 | 15,660 | (16,762) | 1,239 | (22) | 2,551 | |
| Balance at | Balance | |||||
| 1 | at | |||||
| September | Investment | 31 August | ||||
| 2018 | Income | Expenditure | Transfers | gains | 2019 | |
| E'000 | E'000 | E'000 | E'000 | E'000 | E'000 | |
| Designated | ||||||
| Strategy | ||||||
| Development | 'l,9'I7 | 550 | (1,917) | 550 | ||
| Unrestricted | ||||||
| funds | 2,580 | 14,915 | (16,793) | 1,202 | (18) | 1,886 |
| 4,497 | 15,465 | (16,793) | (715) | (18) | 2,436 |
| 31 August | 2020, | total commitments under non- |
cancellable operating leases are as |
follows: |
|---|---|---|---|---|
| Other | ||||
| Amounts | payable | within | 2020 | 2019 |
| E'000 | E'000 | |||
| Less than | 1 year | 15 | 15 | |
| Two to five years | 33 | 48 |