for the year ended 31 December 2023
Contents of the Financial Statements
for the year ended 31 December 2023
| Introduction | 3 |
|---|---|
| Report of the Trustees | 4-11 |
| Report of the Independent Auditors | 12-14 |
| Consolidated Statement of Financial Activities | 15 |
| Consolidated Balance Sheet | 16 |
| Balance Sheet | 17 |
| Cash Flow Statement | 18 |
| Notes to the Cash Flow Statement | 18 |
| Notes to the Financial Statement | 19-27 |
2
Introduction
for the year ended 31 December 2023
Letter from the Chair of Trustees
On behalf of the Trustees of Resurgo, I am delighted to present our Annual Report and Financial Statements for the year ending 31 December 2023.
The year was characterised by a continued cost-ofliving and mental health crisis affecting many young people. These challenges, although wide-spread, disproportionately affected those we support on the Spear Programme.
In 2023, well over a third (35%) of young people who attended the Spear Programme reported struggling with their mental health. Young people more widely across the country were (and are) anxious, under-equipped and lacking the resilience to take up the job vacancies on offer. I know that our expert coaching radically improves their chances of success in employment; in 2023 we presented the Department of Work and Pensions’ benchmarking findings that attest as such at the Houses of Parliament.
During the financial year Resurgo exceeded its income targets and kept well within budgeted expenditure. This allowed for growth in our reserves, in turn meaning we could offer a ‘seed fund’ to support new church partners in launching our streamlined version of Spear, and to set some bold organisational goals for growth in 2024. As well as the expansion of the Spear Programme, these include to diversify our commercial client base and to equip more churches to deliver high-impact programmes in their communities.
Partnership remains at the heart of what we do. Our volunteers, supporters, funders, church partners, corporate partners, trusts and foundations are integral to this lifechanging work; we extend our thanks to each one of them for the part they have played. It is both humbling and inspiring to see what can be achieved when we work together.
We are also deeply grateful to our superb team and in particular I am delighted at the recent appointment of our highly talented and capable new CEO, Iona Ledwidge.
Letter from the Chief Executive
As I write this, I am still in my first year as Chief Executive, so I consider it a particular privilege to introduce the Annual Report and Financial Statements for what was Resurgo’s 20th anniversary year. What a year it was, with much to celebrate!
For the first time in a calendar year, we coached more than 1,000 young people in the UK through our award-winning Spear Programme, 74% of whom were in work or education a year later. We continued to pilot our streamlined iteration of Spear and were delighted to launch in Ipswich and South Wales – our first location outside of England – taking our total number of Spear locations to 15.
These achievements show we are well placed to meet our ambitions for national growth, and are resolutely committed to tackling the persistent problem of youth unemployment. There are now 900,000 young people not in employment, education or training (NEET) in the UK, who face a difficult economic outlook and pervasive mental health challenges.
Our life-changing coaching is not only for them, but for the businesses and organisations they aspire to work for. In 2023 our consultancy team coached ten Chief Executives and delivered 32 culture coaching programmes to commercial clients across a breadth of sectors, helping them develop working cultures where every employee really thrives. Our impact consultants also worked with many organisations, helping them to create meaningful social impact.
There remain huge social challenges to tackle, but with the energy and diligence of our team, the continued backing of our supporters, partners and funders, and the resilience and inspiration of those we serve, I am confident for all that we will achieve together in 2024.
I am honoured to lead Resurgo into this new chapter, and hugely grateful to everyone who gets behind our vision and makes it possible.
Yours,
Tom Jackson MBE
Iona Ledwidge
3
for the year ended 31 December 2023
Report of the Trustees
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 December 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
1. Summary of purposes of the charity
Mission and Purpose
Resurgo is a Christian organisation working with all, irrespective of faith background, to relieve hardship or distress, as a result of social and or economic circumstances.
Resurgo means to ‘rise up again’. We believe that everyone has a role in the transformation of society, and that if we each play our part, society will flourish. So, we use our expertise in coaching and impact management to equip and empower businesses, charities, churches and individuals to transform society.
Through our employability programmes, Spear and Re-Work, we help church communities to deliver life-transforming services that equip those facing barriers to work in their communities with the necessary life skills and mindset to overcome them and find the contribution they want to make through their work. And through culture and impact coaching, we equip teams, to work together more effectively, and to identify and pursue the meaningful social change they can create in their communities.
We take impact management seriously, using quality data to inform our operational decisions, and to ensure we are delivering our mission effectively.
2. Summary of the main activities
2.1 The Spear Programme
The Spear Programme is a year-long programme helping young people facing barriers to work into sustainable employment.
In 2023:
of trainees faced one or more barriers to employment
of completers were in work or education a year later
Spear delivers award-winning, impact-led coaching, focusing on the attitudes and behaviours that are holding young people back from entering the workforce. Attendees are aged between 16 and 24 and are accepted regardless of background, faith, gender, or any other personal circumstance. In 2023, 91% of trainees faced one or more barriers to employment; for example, 39% received free school meals and 41% had low educational attainment. 48% of trainees are from UKME (UK Minority Ethnic) backgrounds. There is no financial charge for young people attending the Spear Programme.
The Spear Programme consists of an initial high-intensity six-week phase, Spear Foundation, focusing on work-readiness coaching, followed by lower-intensity long-term support for the remainder of the year, which is shaped according to each young person’s specific needs. Once in work, coaches continue to provide support tailored to individuals, helping to iron out any issues that may arise to ensure they sustain and advance in their role.
4
2.1 The Spear Programme (cont.)
Our partners at Impetus continued to support us by helping us to become the first organisation to go through the government’s rigorous Employment Data Lab evaluation which conclusively confirmed the impact of the Spear Programme.
Throughout the year, we continued to see trainees enter sustained employment, education and training; our most recent 12-month data shows that we were in touch with 94% of completers 12 months after the foundation phase, and more than 74% of them were in work or education (2023: 95% in touch, 75% in work/education). At 3 months, we are in touch with 99% of our trainees, of whom more than 55% are in work or education (2022: 98%, 60%).
The programme is also growing; by 2023, Spear had supported more than 9,500 young people since its inception and was operating across 15 locations; seven in London, with further Spear Centres in Brighton, Leeds, Bristol, Bournemouth, Preston, Cheltenham, South Wales, and Ipswich.
We are also continuing to expand our streamlined, more cost-effective model, enabling us to work with churches in resource-poor areas with high youth unemployment. We have set aside some of our reserves as a seed fund, which churches can access over a period of 3 years. This is intended to kick-start their launch, whilst we work with them to build a sustainable fundraising strategy. The early data is encouraging; at 3 months we are in touch with 99% of trainees, 51% who are in work or training. This is now being delivered across five of our fifteen centres, with more in the pipeline for 2024.
2.2 Re-Work
Re-Work equips unemployed adults from all backgrounds with the skills, mindset and confidence to re-enter the workplace.
This lighter touch, volunteer-led programme was launched as a post-pandemic response to the mass unemployment that resulted during this time.
Having reflected on the impact of the programme, it became clear during 2023 that the unemployed people our partners now engage with are often long-term unemployed, or experiencing multiple barriers to finding work, and require a greater level of specialist intervention than Re-Work was designed to provide. As such, we have decided to conclude Re-Work, with a view to exploring possible opportunities to serve unemployed adults later in 2025.
----- Start of picture text -----
In total, since its launch:
churches equipped
to deliver Re-Work
individuals
supported
----- End of picture text -----
We are really proud of the fact that since Re-Work launched 3 years ago, 17 churches were equipped to deliver the programme and collectively worked with over 500 individuals.
5
Report of the Trustees (continued) for the year ended 31 December 2023
2.3 Corporate Culture Coaching
We use our world-class coaching, honed over two decades of delivery on the Spear Programme, to coach a variety of commercial clients to achieve meaningful social impact.
We help our clients shape their internal workplace culture so that employees thrive and hone their external social mission and purpose.
Throughout 2023 we continued to deliver our flagship ‘Coaching for Leadership’ programmes, welcoming clients from a range of organisations across the corporate, nonprofit, and public sectors. In addition, we ran tailored programmes for clients from sectors ranging from investment, venture capital and financial services, executive search, medical science and research, to social ventures, churches and charities. Our delivery included cohorts from Impetus, Kea Consultants, HSBC Life and The Revitalise Trust to name a few.
Our tailored programmes included modules on developing trust, using behavioural preference profiles to understand oneself and others better, engaging in healthy conflict, and effective line management.
We consistently experienced positive feedback from our clients resulting in repeat business. We embedded a robust approach to measuring the impact of our programmes on behaviour change and organisational culture, tracking four key workplace behaviours that help build trust, surveying delegates to understand how much change we generate in these areas. 95% of delegates agreed or strongly agreed that our programmes made a positive difference to their relationships at work.
Our expert coaching team delivers the elements fundamental to Resurgo’s coaching approach: light on theory, heavy on practice, creating space for clients to engage in discussion and application. We continued to implement our live coaching approach, offering real-time feedback to clients as they work through real-world applications; in many instances, this enabled teams to address live challenges in a space that offers both the support and challenge needed to identify and adopt necessary changes.
In 2023, we were delighted to deliver 32 culture coaching programmes, working with more than 460 individuals including 10 CEOs. We also delivered more than 430 1-1 coaching sessions.
“[Since we started working with Resurgo], we’ve seen our engagement indexes improve and we’re in a position where we can point to productivity across the business and say it’s up.”
- CEO of HSBC Life Ltd UK & Head of Insurance UK
“Coaching for Leadership has completely changed the way we function as a staff team. ... I couldn’t recommend it highly enough.”
- Church Leader
2.4 Social Impact Coaching
Resurgo delivers bespoke social impact consultancy to a range of organisations, helping them develop an ambitious yet sustainable approach to social impact. We draw on our coaching, impact management and theory-of-change experience to help teams reach greater clarity and focus.
In 2023 we continued to deepen our partnership with the Revitalise Trust and Love Your Neighbour, an initiative set up to mobilise the UK Church’s ability to transform communities. We helped design and deliver an accelerator programme for 12 churches across the country, supporting them to bring about even greater social transformation in their communities.
We also worked with corporate and charitable organisations across the UK, to help them develop their social impact strategy.
Resurgo undertook this commercial work for both corporate culture coaching and social impact consulting through its trading subsidiary called Resurgo Consulting Ltd, generating £507,773 of revenue, a 12% increase compared to £453,363 in 2022. The costs associated with resourcing that level of delivery resulted in a total expenditure of £463,353 compared to £537,443 in 2022. This led to a profit of £44,420 which will carry forward into 2023 (2022: loss 84,079). We have budgeted to make a profit in 2024, with the subsidiary reverting to a break-even ‘not-for-profit’ position in 2025.
Resurgo Consulting Limited is solely owned by Resurgo Trust.
6
Report of the Trustees (continued) for the year ended 31 December 2023
2.5 Corporate Engagement & Partnerships
The Corporate & Employer Partnerships Team contribute to the financial and operational success of Resurgo through corporate charitable donations, staff volunteer engagement and job opportunities for those who complete the Spear Programme.
Corporate Partnerships had their biggest year to date in 2023 with £709,948 in charitable income, a 34% increase from 2022 (£531,309). Alongside ongoing strategic partnerships, corporate (philanthropic) giving rose to £934,456 (2022: £889,306)
In addition to existing partnerships with Agora Talent, Altum Group, Barclays, Eight Roads, the EQ Foundation, Findlay Park Partners, Gate One, GMS Estates, Guidehouse, Hayfin Capital Management, JMW Solicitors, Jude’s Ice Cream, Knight Frank, Landsec, MAPP, McDonald’s, Oliver Wyman, RiverStone Group, Robeco, Spencer Stuart, SR Group, State Street and Verition Fund Management, we were pleased to work with new partners, CVC Capital Partners, Gleeds, Jobs Go Public, Killik & Co, PageGroup, Oldfield Partners and PAI Partners. We also entered the second year of our strategic partnership with Clayton, Dubilier & Rice (CD&R).
We hosted roughly 206 corporate volunteers across our Spear Centres in 2023. These volunteers gave their time and shared their experience and expertise with our Spear trainees by participating in a range of activities including mock interviews, sharing about their career journeys on Q&A panels and hosting young people in their offices as part of a company visit.
In addition to corporate funding, volunteering and events, employer partners played a key role in providing job opportunities for Spear completers in 2023. We held 12 central and regional ‘Hire Me’ recruitment events across the year involving 500+ young people and 27 employers and training providers. Employers included Nando’s, Imperial London Hotels, TJX Europe, Iceland, and PPHE Hotel Group, among others. As a result of these events, 337 trainees were taken forward to a second-stage interview after attending a Hire Me interview, and 82 trainees secured work or training placements as a result. An additional 56 trainees secured jobs with our employer partners in 2023 through our jobs board, weekly jobs email and bespoke recruitment.
Another highlight in 2023 was hosting an event in July to celebrate and thank our corporate partners and employers who have supported us in running the Spear Programme. The evening also showcased how Resurgo is working with organisations like HSBC Life UK and COOK through culture coaching and social impact consulting to make a greater social impact, both internally for their employees and externally in their local communities.
We are incredibly grateful to our corporate partners and employers for their continued support over the year; their investment allows us to continue to achieve great impact in the lives of those we serve.
7
Report of the Trustees (continued) for the year ended 31 December 2023
3. Fundraising
Resurgo generates income predominantly through engaging with the philanthropic community in the form of trusts and foundations along with key individual givers by inspiring them to become involved in the social impact of our organisation. Resurgo also receives occasional grants from the local authority and hosts an annual fundraising event.
In 2023, we entered the year contending with a cost-of-living crisis and closed it with a generation of young people only more deeply immersed in a mental health crisis. Despite the challenging landscape, our loyal supporters generously joined with us to help the largest number of young people to go through the Spear Programme in a year and, with this year marking Resurgo’s 20-year anniversary, there was much cause for celebration.
Through the generosity of our supporters, we raised £2,053,230, which was a 7% increase on the £1,914,441 raised in 2022. This is in addition to the £934,456 raised through our corporate and strategic partnerships. These funds enabled us to deliver life-transforming support to more than 1,000 unemployed young people in 15 locations across the country, through the Spear Programme.
To round off the year, our fantastic supporters, including the EQ Foundation who provided part of the match funding, helped us raise more than £80,000 in just one week through our Inspiring Futures match funding appeal. This is a remarkable amount which will help even more young people to take hold of their future.
The trustees would like to make special mention of the following for their generous support of our work:
-
Adobe Inc.
-
Impetus
-
John Thaw Foundation
-
Kensington + Chelsea Foundation
-
London Borough of Hammersmith & Fulham Council
-
MariaMarina Foundation
-
Melville Charitable Trust
-
Montpelier Foundation
-
The 29th May 1961 Charitable Trust
-
The Bruno Schroder Trust
-
The Calleva Foundation
-
The Daisy Trust
Throughout the year we took the opportunity to celebrate Resurgo reaching its 20th birthday with our supporters, to recognise all that has been achieved and the thousands of lives that have been transformed. Celebrations kicked off with a summer drinks reception at the June cohort’s Spear Celebration at our very first Spear centre in Hammersmith.
We are incredibly grateful to all those who fundraised for Resurgo through sponsored events such as our Walk 20 challenge, where supporters, staff, and Spear Ambassadors walked 20 km from the east to the west of London, raising almost £7,000.
-
The Dulverton Trust
-
The Frank Jackson Foundation
-
The Garfield Weston Foundation
-
The Gosling Foundation
-
Tuixen Foundation
Resurgo adheres at all times to the legal requirements of the Charities Act 1992 and the Charities (Protection and Social Investment) Act 2016 and any amendments made to them, with specific regard to our fundraising and income generation.
In honour of Resurgo’s 20th year the Resurgo Party made a comeback in November, our first large scale fundraiser since the pandemic. The 270 guests who attended generously raised over £400,000 to further Resurgo’s work in 2024.
8
Report of the Trustees (continued) for the year ended 31 December 2023
4. Financial results for the year
Resurgo continued to explore opportunities for income growth during 2023 alongside consolidating the team for national growth. Through the continued generous support of our donors, trusts, corporate partners and commercial organisations we generated a consolidated income of £3,795,936, which was a 7% increase on the £3,554,622 the year before.
The majority of our programmes returned to in-person delivery in 2022, a detailed organisational restructure was completed, and we moved into improved offices at Colet Court. This was to ensure our departments were better equipped for continued organisational resilience, the national expansion of the Spear Programme and to improve the service delivery of the commercial subsidiary. The resulting ability to grow nationally, alongside the continued need to retain the quality staff team and attract new members increased our consolidated expenditure by 15% from £2,980,183 in 2022 to £3,438,669 in 2023.
This led to an overall surplus of £357,267 (2022: £574,439), which in turn increased our total year end reserves from £4,446,992 in 2022 to £4,804,259.
Restricted funds decreased by 9% from £128,433 in 2022, to £116,925 at year end, with an increase of 9% in unrestricted funds from £4,318,559 in 2022 to £4,687,334 at year end. These funds, whilst unrestricted, include £1,959,978 of general funds which equate to approximately 6 months of future operating expenditure, aligning with our reserves policy. The balance of £2,727,356 has been ringfenced for our charitable purposes associated with the delivery, support and operational costs associated with Spear and our strategic goal to expand into areas which are underserved and where cost implications are a barrier to partnership.
Our reserves position at year end is evidence of the continued generosity and support from our donor base and the growth of our commercial coaching subsidiary. While this places us in a strong cash position at the 2024 year-end, we are mindful that to continue to undertake our national expansion, build sustainable growth and organisational resilience, our costs are likely to continue to increase in the next few years. As a result, we are planning to draw on these reserves in the near future as we seek to grow the reach of our charitable programmes, alongside continuing to steward these generously provided resources efficiently, and directed wholly at the mission and purpose of the organisation.
5. Structure, Governance and Management
5.1 Governing Document
Resurgo Trust is constituted as a company limited by guarantee having been incorporated on 19th February 2003 (Company number 4670794, originally named The St Paul’s Centre) as a limited company, limited by guarantee, as defined by the Companies Act 2006 and is therefore governed by its memorandum and articles of association. Charitable status was granted on 25th November 2003 (charity number 1100885).
The objects of Resurgo Trust are to promote, as an expression of the Christian life and faith, the relief of persons anywhere in the world who are in conditions of need, hardship or distress as a result of local, national or international disaster or by reason of hunger, disease, sickness or their social and/or economic circumstances; and the promotion and support of such other exclusively charitable purposes and institutions as may from time to time be determined by the trustees of the charity.
5.2 Organisational Updates
At year end Resurgo had 62 full-time equivalent staff on payroll (2022: 57) and has the responsibility to provide support to an additional 30 coaching staff who are employed by Spear Trusts founded by our partner churches.
Resurgo began an organisational restructure in 2022 to focus our teams around our different target populations. This led to the appointment of several key management roles and staff to manage and develop new regional programmes and partnerships, and that restructure completed in 2023. The Founder and CEO Jo Rice decided to move on to new missions in July 2023, and after a stringent interview process Iona Ledwidge was appointed as the new CEO, taking over at the start of 2024.
9
Report of the Trustees (continued) for the year ended 31 December 2023
5.3 Governance and Management
The directors of the company are also the trustees of the charity and there are no other trustees. The Board has the power to appoint additional trustees as it considers fit.
Resurgo Trust is managed on a daily basis by an executive team headed by the Chief Executive. In 2023 this was Jo Rice, and from 2024 is Iona Ledwidge. They are in regular contact with the Trustees through targeted steering groups, who hold delegated authority from the Board on aspects covering strategy, finance, human resources and safeguarding.
The following persons served as trustees/directors during the period under review:
-
Nigel Mapp (Chair) - resigned 31st December 2023
-
Carolyn Longton
-
Seema Paterson
-
Rev Tom Jackson MBE (Chair) - • Clementine Read from 1st January 2024
-
Egerton Junior Bayode
-
Thomas Shippey (Treasurer)
5.4 Risk Management and Reserve Policy
The Trustees continue to review and assess the key operational, governance, compliance and risks faced by Resurgo Trust. Targeted steering groups have been established to regularly monitor and manage key areas across the organisation. The appointed Trustees, along with senior management, have been given delegated authority to take action, if required, to mitigate any major risks identified.
The principal risk is a cashflow deficit should insufficient funds be raised from grants, donations and commercial trading activity, to meet the ongoing cost of operations. To this end, the Trustees have stipulated that Resurgo Trust should normally operate with a minimum of reserves, sufficient to fund at least six months of operating costs.
At the year end, the charity’s general funds exceeded these minimum reserve levels.
During 2023 and post year-end, no significant events occurred that have negatively affected the financial position of Resurgo Trust.
There is an induction process for all new trustees including an introduction to the key strategies and policies of the charity and trustees’ responsibilities. The induction includes eligibility checks and a statement of conflict of interest.
All trustees serve a maximum three-year term, where they are re-appointed at the Annual General Meeting each year. After three years of consecutive service, the decision to renew an appointment will be determined in light of a meaningful review led by the Chair in consultation with all Trustees. In order for the Trustee to stand for a further three-year period, there will need to be an overall majority supporting the decision. If there is any doubt, the Chair will make the final decision.
5.5 Reference and Administrative Details
Registered Company number 04670794 (England and Wales)
Registered Charity number 1100885
Registered Office
3rd Floor, Colet Court 100 Hammersmith Road London W6 7JP
Auditors
Cooper Parry Group Limited Statutory Auditor New Derwent House 69-73 Theobalds Road London WC1X 8TA
10
Report of the Trustees (continued) for the year ended 31 December 2023
5.6 Provision of Support
In addition to the financial and other support already recognised above, the trustees would like to thank Cooper Parry Group Limited for their assistance with preparing and auditing the accounts of the charity.
The trustees would also like to thank the partner organisations in which the Spear Centres are based:
-
St Paul’s Church, Hammersmith • St Mark’s, Kennington
-
St Mark’s Church, Battersea
-
St Peter’s, Brighton
-
Lighthouse Church, Camden
-
HTB, Dalgarno Way
-
St Peter’s, Bethnal Green • Bridge Community Church, Leeds
-
• Hope Church, Islington • LOVECHURCH at St. Swithun’s Church, Bournemouth
-
Bridge Community Church, Leeds
-
Christchurch, Bristol
-
Trinity Cheltenham, Cheltenham
-
Preston Minster, Preston
-
River Church, Ipswich
-
• Citizen Church, Cardiff
5.7 Statement of Trustees’ Responsibilities
The trustees (who are also the directors of Resurgo Trust for the purposes of company law) are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
In so far as the trustees are aware:
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 Charity SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable 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 charitable company will continue in business.
-
there is no relevant audit information of which the charitable company’s auditors are unaware; and
-
the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.
5.8 Auditors
The audit business of Haines Watts London LLP was acquired by Cooper Parry Group Limited on 14 November 2023. Haines Watts London LLP has resigned as auditor and Cooper Parry Group Limited has been appointed in its place.
Under section 487(2) of the Companies Act 200, Cooper Parry Group Limited has been appointed in its place.
Report of the trustees, incorporating a strategic report, approved by order of the board of trustees, as the company directors, on:
16 July 2024
and signed on the board’s behalf by:
Rev Tom Jackson MBE (Chair of Trustees)
11
Report of the Trustees (continued) for the year ended 31 December 2023
Report of the Independent Auditors to the Members of Resurgo Trust
for the year ended 31 December 2023
Opinion
We have audited the financial statements of Resurgo Trust (the ‘parent charitable company’) and its subsidiary (the ‘group’) for the year ended 31 December 2023 which comprise the Consolidated Statement of Financial Activities, the Consolidated Balance Sheet, the Balance Sheet, the Consolidated Cash Flow Statement 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 (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the parent charitable company’s affairs as at 31 December 2023 and of its incoming resources and application of resources, including the group’s 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 Charities Act 2011.
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 Auditors’ responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company 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 charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The trustees are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Report of the Independent Auditors thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
12
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 this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the Report of the Trustees for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Report of the Trustees has 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 charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept or returns adequate for our audit have not been received from branches not visited by us; or
-
the 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
As explained more fully in the Statement of Trustees’ Responsibilities, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being 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 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 charitable company or to cease operations, or have no realistic alternative but to do so.
Our Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Independent Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could 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 overleaf:
13
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We discussed with the Trustees the policies and procedures in place regarding compliance with laws and regulations. We discussed amongst the audit team the identified laws and regulations, and remained alert to any indications of non-compliance.
During the audit we focussed on laws and regulations which could reasonably be expected to give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management.
Our procedures in relation to fraud included but were not limited to: inquires of management whether they have any knowledge of any actual, suspected or alleged fraud, and discussions amongst the audit team regarding risk of fraud such as opportunities for fraudulent manipulation of financial statements. We determined that the principal risks related to posting manual journal entries to manipulate financial performance and management bias through judgements in accounting estimates. We also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the Trustees that represented a risk of material misstatement due to fraud.
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. In assessing the potential risks of material misstatement we obtained an understanding of; the entities operations, including the nature of its revenue sources and services and of its objectives and strategies to understand the classes of transactions, account balances, expected financial statement disclosures and business risks that may result in risks of material misstatement. We did not identify any matters relating to non-compliance with laws and regulations relating to fraud.
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 Report of the Independent Auditors.
Use Of Our Report
This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company’s members those matters we are required to state to them in an auditors’ 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.
Robert Blundell FCA BSC (Hons) (Senior Statutory Auditor)
for and on behalf of Cooper Parry Group Limited New Derwent House 69-73 Theobalds Road London WC1X 8TA
Date: 16 July 2024
MA teh 14
Consolidated Statement of Financial Activities
for the year ended 31 December 2023
| Notes Income and endowments from Grants, Donations and gifts 3 Fundraising events 3 Trading Revenue 4 Total income and endowments Expenditure on Charitable activities 5 Trading subsidiary costs 7 Raising funds 6 Total expenditure Net income/(expenditure) 8 Reconciliation of funds Total funds at 1 January 2023 15 Total funds at 31 December 2023 15 |
Unrestricted funds 2023 £ 2,310,349 368,083 507,773 3,186,205 1,979,869 463,353 374,208 2,817,430 368,775 4,318,559 4,687,334 |
Restricted funds 2023 £ 609,731 - - 609,731 621,239 - - 621,239 (11,508) 128,433 116,925 |
Total funds 2023 £ 2,920,080 368,083 507,773 3,795,936 2,601,108 463,353 374,208 3,438,669 357,267 4,446,992 4,804,259 |
Total funds 2022 £ 2,881,122 220,136 453,363 |
|---|---|---|---|---|
| 3,554,622 | ||||
| 2,141,857 537,443 300,883 |
||||
| 2,980,183 | ||||
| 574,439 3,872,553 |
||||
| 4,446,992 |
There are no other recognised gains or deficits other than the above.
15
Consolidated Balance Sheet
31 December 2023
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2023 | 2023 | 2023 | 2022 | ||||
| Notes | £ | £ | £ | £ | |||
| Fixed assets | |||||||
| Tangible assets | 11 | 221,915 | - | 221,915 | 261,149 | ||
| Investments | 12 | 9,972 | - | 9,972 | 9,972 | ||
| 231,887 | - | 231,887 | 271,121 | ||||
| Current assets | |||||||
| Debtors | 13 | 385,255 | - | 385,255 | 411,996 | ||
| Cash at bank and in hand | 4,340,047 | 116,925 | 4,456,972 | 3,938,822 | |||
| 4,725,302 | 116,925 | 4,842,227 | 4,350,817 | ||||
| Creditors | |||||||
| Amounts falling due within one year | 14 | (269,855) | - | (269,855) | (174,946) | ||
| Net current assets | 4,455,447 | 116,925 | 4,572,372 | 4,175,872 | |||
| Net assets | 4,687,334 | 116,925 | 4,804,259 | 4,446,992 | |||
| Represented by: | |||||||
| Unrestricted funds | 18 | 4,687,334 | 4,318,559 | ||||
| Restricted funds | 18 | 116,925 | 128,433 | ||||
| Total funds | 4,804,259 | 4,446,992 |
The financial statements were approved by the Board of Trustees and authorised for issue on 16 July 2024
and were signed on its behalf by:
Reverend Thomas Jackson Chair of Trustees
Thomas Shippey Treasurer
Company Number 04670794
The notes form part of these financial statements.
16
Balance Sheet
31 December 2023
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2023 | 2023 | 2023 | 2022 | ||||
| Notes | £ | £ | £ | £ | |||
| Fixed assets | |||||||
| Tangible assets | 11 | 221,915 | - | 221,915 | 261,149 | ||
| Investments | 12 | 10,072 | - | 10,072 | 10,072 | ||
| 231,987 | - | 231,987 | 271,221 | ||||
| Current assets | |||||||
| Debtors | 13 | 818,371 | - | 818,371 | 1,410,901 | ||
| Cash at bank and in hand | 3,917,963 | 116,925 | 4,034,887 | 3,000,564 | |||
| 4,736,334 | 116,925 | 4,853,259 | 4,411,465 | ||||
| Creditors | |||||||
| Amounts falling due within one year | 14 | (241,327) | - | (241,327) | (151,614) | ||
| Net current assets | 4,495,007 | 116,925 | 4,911,932 | 4,259,851 | |||
| Net assets | 4,726,994 | 116,925 | 4,843,919 | 4,531,072 | |||
| Represented by: | |||||||
| Unrestricted funds | 4,726,994 | 4,402,639 | |||||
| Restricted funds | 116,925 | 128,433 | |||||
| Total funds | 4,843,919 | 4,531,072 |
The financial statements were approved by the Board of Trustees and authorised for issue on 16 July 2024
and were signed on its behalf by:
Reverend Thomas Jackson Thomas Shippey Chair of Trustees Treasurer
Company Number 04670794
The notes form part of these financial statements.
17
Consolidated Cash Flow Statement
For the year ended 31 December 2023
| Notes Cash fow from operating activity Cash generated from operations 1 Net cash provided by operating activities Cash fows from investing activity Purchase of tangible fxed assets Sale of tangible fxed assets Net cash provided by investing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period The notes form part of these fnancial statements. |
2023 £ 548,431 |
2022 £ 491,637 |
|---|---|---|
| 548,431 (30,280) - (30,280) 518,151 3,938,821 4,456,972 |
491,637 (275,192) - |
|
| (275,192) | ||
| 216,445 3,722,376 |
||
| 3,938,821 | ||
Notes to the Cash Flow Statement for the year ended 31 December 2023
| Net income for the reporting period (as per the Statement of Financial Activitiy) Adjustments for: Depreciation Loss on disposal (Increase)/decrease in debtors Increase/(decrease) in creditors Net cash provided by operations Net cash Cash at bank Total 1. Reconciliation of net income to net cash fow from operating activities 2. Analysis of changes in net funds |
At 01/01/23 £ 3,938,821 3,938,821 3,938,821 |
2023 £ 357,267 69,515 - 26,740 94,909 548,431 Cash fow £ 518,151 518,151 |
2022 £ 574,439 37,252 207 (220,828) 100,567 |
|---|---|---|---|
| 491,637 At 31/12/23 £ 4,456,972 |
|||
| 4,456,972 | |||
| 518,151 | 4,456,972 |
18 The notes form part of these financial statements.
Notes to the Financial Statements
For the year ended 31 December 2023
1. Legal status
The Charity is a company limited by guarantee and has no share capital. The liability of each member in the event of a winding up is limited to £1. The Trust’s registered number and registered office address can be found in the Trustee’s report.
The presentational currency of the financial statements is the Pound Sterling (£).
2. Accounting policies
The summary of principal accounting policies, all of which have been applied consistently throughout the year and the preceding year, is set out below:
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) ‘Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)’, Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ and the Companies Act 2006. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value.
Group financial statements
The financial statements consolidate the results of the Charity and its wholly owned subsidiaries on a line-byline basis. A separate Statement of Financial Activities and Income and Expenditure Account for the Charity has not been presented because the Trust has taken advantage of the exemption afforded by section 408 of the Charities Act 2006.
Significant judgements and estimates
In applying the trustees’ accounting policies, the trustees are required to make judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The trustees’ judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to the inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Critical judgements in applying the company’s accounting policies
The critical judgement that the trustees have made in the process of applying the company’s accounting policies that have the most significant effect on the amounts recognised in the statutory financial statements are discussed below:
(i) Assessing indicators and impairment
In assessing whether there have been any indicators or impairment of assets, the trustees have considered both external and internal sources of information such as market conditions, counterparty credit ratings and experience or recoverability. There have been no indicators or impairments identified during the current financial year.
(ii) Key sources of estimation uncertainty
Due to the straight forward nature of the activities of the charity, the trustees do not believe that there are any estimation uncertainty’s that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
Donation income recognition
Charitable income is recognised on a cash received basis other than where an accruals basis provides a more accurate basis or will give a fairer representation of the underlying nature of the transaction. Income is recognised so far as there is entitlement to the income, there is certainty of its receipt and the amount is quantifiable.
Expenditure recognition
Resources expended are included in the Consolidate Statement of Financial Activities on an accruals basis, inclusive of VAT which cannot be recovered.
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category.
Expenditure on charitable activities includes all costs incurred by the charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
Financial instruments
Financial assets and liabilities are recognised when the company becomes party to the contractual provisions of the financial instrument. The company holds basic financial instruments which comprise cash at bank, trade and other receivables and trade and other payables.
19
Notes to the Financial Statements (continued) for the year ended 31 December 2023
Financial assets and liabilities - classified as basic financial instruments
(i) Cash at bank and in hand
Cash at bank and in hand include cash in hand, deposits held with banks, and other short-term highly liquid investments with original maturities of three months or less. (ii) Other receivables
Other receivables are initially recognised at the transaction price, including any transaction costs. Amounts that are receivable within one year are measured at the undiscounted amount of the cash expected to be received, net of any impairment.
At the end of each reporting period, the company assesses whether there is objective evidence that a receivable amount may be impaired. A provision for impairment is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables. The amount of the provision is the difference between the asset’s carrying amount and the present value of the estimated future cash flows, discounted at the effective interest rate. The amount of the provision is recognised immediately in profit or loss.
(iii) Other payables
Other payables are initially measured at the transaction price, including any transaction costs, and subsequently measured at amortised cost using the effective interest method. Amounts that are payable within one year are measured at the discounted amount of the cash expected to be paid.
Tangible fixed assets
Depreciation is charged on all tangible fixed assets over their estimated useful lives as follows:
Computer equipment:
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the Balance Sheet date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Fund structure
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds are donations made to Resurgo for specific projects or segments of work.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company’s pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Going concern
After making enquiries, the trustees believe that Resurgo has adequate resources to continue in operational existence for the foreseeable future. For this reason, the trustees have continued to adopt the going concern basis in preparing the financial statements.
33% per annum on a straight-line basis. Furniture and equipment:
25% per annum on a straight-line basis. Leasehold improvements:
10% per annum on a straight-line basis.
Taxation
As a charitable trust, the Charity is exempt from UK Corporation Tax under Section 505 (1) (c) ICTA 1988.
Taxation for the limited company subsidiary for the year comprises current and deferred tax. Tax is recognised in the Statement of Financial Activity, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
Current or deferred taxation assets and liabilities are not discounted.
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date.
20
Notes to the Financial Statements (continued) for the year ended 31 December 2023
3. Grants, Donations and Gifts
| 3. Grants, Donations and Gifts | ||
|---|---|---|
| Trusts and Foundations Corporate (philanthropic) Major donors and individuals Fundraising events Statutory Partnership income Other |
2023 £ 571,614 934,456 1,049,003 368,083 64,530 296,167 4,310 3,288,163 |
2022 £ 552,750 889,306 1,081,105 220,136 60,450 295,000 2,511 |
| 3,101,258 |
The above balances represents unrestricted income, except for the following restricted income, which are included in the total above:
-
Trusts & foundations - £258,614
-
Corporate (philanthropic) - £286,588
-
Statutory - £64,530
During the year Resurgo was awarded several multi-year grants which form part of our active pipeline.
Below is a summary of the grants in excess of £15,000 that we have already secured for 2023/24:
| Trusts and Foundations Corporate partnerships (philanthropic) Major donors and individuals Statutory |
2023 No. of Grants Total £ 7 468,550 9 410,485 2 90,488 4 63,000 22 1,032,523 |
2022 No. of Grants Total £ 5 237,500 11 472,500 5 345,200 1 15,000 22 1,170,200 |
2022 No. of Grants Total £ 5 237,500 11 472,500 5 345,200 1 15,000 22 1,170,200 |
|---|---|---|---|
| 1,170,200 |
4. Trading revenue
| 4 Tdi | ||
|---|---|---|
| . rang revenue Corporate Culture Coaching Social Impact Coaching |
2023 £ 463,388 44,385 507,773 |
2022 £ 405,298 48,065 |
| 453,363 |
21
Notes to the Financial Statements (continued) for the year ended 31 December 2023
| Central activities and support costs Spear direct costs Re-Work direct costs 5. Charitable activities |
Unrestricted 2023 £ 641,900 1,320,969 17,000 1,979,869 |
Restricted 2023 £ 621,239 - - 621,239 |
Total 2023 £ 1,263,139 1,320,969 17,000 2,601,108 |
Total 2022 £ 358,803 1,596,708 186,346 |
|---|---|---|---|---|
| 2,141,857 |
Direct charitable activities excludes the direct salaries and operational expenditure of our Spear Partner Trusts and Re-Work Church Partners, however it does include the costs to manage, train and recruit staff.
6. Trading activities
| Consulting direct stafng & operational delivery costs Administrative and governance costs . rang acves |
2023 £ 375,452 87,901 463,353 |
2022 £ 405,693 131,750 |
|---|---|---|
| 537,443 |
7. Raising funds
| Staf costs for income generating teams Annual event and other operating costs . |
2023 £ 286,301 87,907 374,208 |
2022 £ 260,035 40,847 |
|---|---|---|
| 300,883 |
8. Net income
| Net income is stated after charging: | 2023 | 2022 |
|---|---|---|
| £ | £ | |
| Depreciation of tangible assets - owned | 69,515 | 37,252 |
| Auditors renumeration | 5,000 | 4,500 |
| Other account services | 5,800 | 5,255 |
9. Trustees’ renumeration and benefits
There were no trustees’ remuneration or other benefits for the year ended 31 December 2023 nor for the year ended 31 December 2022.
Trustees’ expenses
There were no trustees’ expenses paid for the year ended 31 December 2023 nor for the year ended 31 December 2022.
22
Notes to the Financial Statements (continued) for the year ended 31 December 2023
10. Staff costs
| Wages and salaries Social security costs Other pension costs . The average monthly number of Resurgo employees during the year was as follows: Full time staf Part time staf |
2023 £ 2,220,857 232,626 69,179 |
2022 £ 1,899,620 222,051 62,890 2,184,561 |
|---|---|---|
| 2,522,662 2023 47 21 68 |
||
| 2022 47 20 |
||
| 67 |
At 31 December 2023 there were 62 full time equivalent staff (2022: 57).
During the year, up to 30 (2022: 21) full time staff were paid for by the partner trusts, but line managed by Resurgo staff. This means Resurgo has line management responsibility for on average 92 FTE staff (2022: 78).
During the year there were an average of 30 members of staff who worked directly as coaches across the 11 centres controlled by Resurgo. The remaining 33 members of staff worked in supporting the charity in undertaking its objectives, including staff on front line delivery of our Spear & Re-Work programmes.
The cost of key management personnel was £380,455 combined, including NI & pension contributions (2022: £470,557).
Tom Jackson worked as a consultant for Resurgo on a 12 hours per month basis as an independent contractor through 2023. He received £25,000 in consideration for this service during the year. Post year end Tom became a Trustee of the Charity, and there was no longer any charge for his consultant work.
| £60,001 - £70,000 £70,001 - £80,000 £80,001 - £90,000 £90,001 - £100,000 Employees who earned more than £60,000 p.a. are as follows: |
2023 - 1 - 1 2 |
2022 1 1 - 2 4 |
|---|---|---|
Pension contributions made on behalf of employees earning over £60,000 p.a.:
| Pension contributions made on behalf of employees earning over £60,000 p.a.: |
||
|---|---|---|
| £60,001 - £70,000 £70,001 - £80,000 £80,001 - £90,000 £90,001 - £100,000 |
2023 £ - 2,236 - 2,895 5,131 |
2022 £ 1,862 2,113 - 5,630 |
| 9,605 |
23
Notes to the Financial Statements (continued) for the year ended 31 December 2023
11. Fixed Assets
Group and Trust
| Group and Trust | |||||||
|---|---|---|---|---|---|---|---|
| Fixtures & fttings |
Computer equipment |
Leasehold improvement |
Total | ||||
| £ | £ | £ | £ | ||||
| At cost | |||||||
| At 1 January 2023 | 87,327 | 59,969 | 161,950 | 309,246 | |||
| Additions | 12,434 | 9,917 | 7,930 | 30,281 | |||
| Disposals | (2,664) | (11,554) | (14,218) | ||||
| At 31 December 2023 | 97,097 | 58,332 | 169,880 | 325,309 | |||
| Depreciation | |||||||
| At 1 January 2023 | 20,623 | 17,790 | 9,684 | 48,097 | |||
| Charge for the period | 25,366 | 27,139 | 17,010 | 69,515 | |||
| Disposal charge | (2,664) | (11,554) | - | (14,218) | |||
| At 31 December 2023 | 43,325 | 33,375 | 26,694 | 103,394 | |||
| Net book value | |||||||
| At 31 December 2023 | 53,772 | 24,957 | 143,186 | 221,915 | |||
| At 31 December 2022 | 66,704 | 42,179 | 152,266 | 261,149 |
12. Fixed asset investments
| Market value At 1 January 2023 and 31 December 2023 Net book value At 31 December 2023 At 31 December 2022 Group |
Unlisted investments £ 9,972 9,972 9,972 |
Totals £ 9,972 |
|---|---|---|
| 9,972 | ||
| 9,972 |
24
Notes to the Financial Statements (continued) for the year ended 31 December 2023
12. Fixed asset investments (cont.)
| Market value At 1 January 2023 Disposal At 31 December 2023 Net book value At 31 December 2023 At 31 December 2022 Trust |
Shares in group undertakings £ 100 - 100 100 100 |
Unlisted investments £ 9,972 - 9,972 9,972 9,972 |
Totals £ 10,072 - |
|---|---|---|---|
| 10,072 | |||
| 10,072 | |||
| 10,072 |
There were no investment assets outside the UK. The shares in group undertakings are eliminated on consolidation.
The Trust’s investments at the balance sheet date in the share capital of companies include the following:
| Resurgo Consulting Limited Registered ofce: United Kingdom |
|
|---|---|
| Nature of business: Consultancy | |
| Class of share: | % holding: |
| Ordinary shares | 100.00 |
13. Debtors: amounts falling due within one year
| Trade debtors Amount owned by group undertakings Other debtors & prepayments |
Group 2023 2022 £ £ 141,565 87,727 - - 243,689 324,269 385,255 411,996 |
Trust 2023 2022 £ £ 101,079 54,335 474,686 1,032,298 242,606 324,269 818,371 1,410,901 |
Trust 2023 2022 £ £ 101,079 54,335 474,686 1,032,298 242,606 324,269 818,371 1,410,901 |
|---|---|---|---|
| 1,410,901 |
14. Creditors: amounts falling due within one year
| Trade creditors Other creditors and accruals |
Group 2023 2022 £ £ 147,473 141,842 122,382 33,104 269,855 174,946 |
Trust 2023 2022 £ £ 125,893 138,484 115,434 13,130 241,327 151,614 |
Trust 2023 2022 £ £ 125,893 138,484 115,434 13,130 241,327 151,614 |
|---|---|---|---|
| 151,614 |
25
15. Movement in funds
| Unrestricted funds - General Restricted funds Total funds Group Unrestricted funds - General Restricted funds Total funds Trust Unrestricted funds - General Restricted funds Total funds Group Unrestricted funds - General Restricted funds Total funds Trust |
At 1 Jan 2023 £ 4,318,559 128,433 |
Incoming resources £ 3,186,205 609,731 3,795,936 Incoming resources £ 2,678,432 609,731 3,288,163 Incoming resources £ 2,997,298 557,324 3,554,622 Incoming resources £ 2,544,093 577,324 3,101,417 |
Outgoing resources £ (2,817,430) (621,239) (3,438,669) Outgoing resources £ (2,354,078) (621,239) (2,975,317) Outgoing resources £ (2,251,811) (728,372) (2,980,183) Outgoing resources £ (1,714,368) (728,372) (2,442,740) |
At 31 Dec 2023 £ 4,687,334 116,925 |
|---|---|---|---|---|
| 4,446,992 At 1 Jan 2023 £ 4,402,639 128,433 4,531,072 |
4,804,259 | |||
| At 31 Dec 2023 £ 4,726,994 116,925 |
||||
| 4,843,919 | ||||
| At 1 Jan 2022 £ 3,573,072 299,481 |
At 31 Dec 2022 £ 4,318,559 128,433 |
|||
| 3,872,553 At 1 Jan 2022 £ 3,572,914 299,481 |
4,446,992 | |||
| At 31 Dec 2022 £ 4,402,639 128,433 |
||||
| 3,872,395 | 4,531,072 |
Purpose of restricted funds
Restricted funds in 2023 were largely raised to cover the support and operational costs of running the partner Spear centres, along with the direct salaries and operational costs for our central Spear centres namely Hammersmith & Fulham, North Kensington and Kennington.
Our reserves position at year end is evidence of our stringent financial response to the pandemic, along with the continued generosity and support from our donor base and the growth of our commercial coaching subsidiary. While this places us in a strong cash position at the 2023 year-end, we are mindful that in order to continue to build sustainable growth and organisational resilience, our costs are likely to increase significantly in the next few years and as a result we are anticipate the need to draw on these reserves to invest in the future.
26
16. Related party transactions
There were no related party transactions for the year ended 31 December 2023.
17. Lease obligations
As at the year end the Charity was committed to lease payments for the property.
| Less than one year 2 - 5 years Over 5 years |
2023 £ 98,608 486,890 441,257 |
2022 £ 82,890 319,345 512,964 |
|---|---|---|
| 1,026,755 | 915,289 |
18. Funds
Unrestricte d funds
Unrestricted funds equate to approximately 13.7 months of full operating expenditure. These funds, whilst unrestricted, include £1,959,978 (2022: £1,974,659) of general funds which equate to approximately 6 months of operating expenditure, aligning with our current reserve policy. The balance of £2,727,356 (2022: £2,427,979) has been ring-fenced for the purpose, delivery, support and operational costs associated with Spear and our strategic goal to expand into areas where the cost implications are a barrier to growth in partnership.
Restricted funds
The balance of £116,925 (2022: £128,433) represents the unspent portion of 5 (2022: 7) grants made to the charity to cover running and support costs. There is only 1 fund with remaining balance carried over from 2022, all other carried forward funds have been cleared within 2023.
19. Legal Status
The Charity is a company limited by guarantee and has no share capital. The liability of each member in the event of a winding up is limited to £1.
20. Post Balance Sheet Disclosure
No post balance sheet events have been identified.
27
Resurgo Trust 3rd Floor, Colet Court 100 Hammersmith Road London W6 7JP 020 3327 2070 resurgo.org.uk