DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull) Company Limited by Guarantee Financial Statements
31 March 2022
COMPANY REGISTRATION NUMBER: 04866257 CHARITY REGISTRATION NUMBER: 1102533
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Financial Statements
Year ended 31 March 2022
| Page | |
|---|---|
| Trustees' annual report (incorporating the director's report) | 1 |
| Independent auditor's report to the members | 4 |
| Statement of financial activities (including income and expenditure account) | 8 |
| Statement of financial position | 9 |
| Statement of cash flows | 10 |
| Notes to the financial statements | 11 |
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report)
Year ended 31 March 2022
The trustees, who are also the directors for the purposes of company law, present their report and the financial statements of the charity for the year ended 31 March 2022.
Reference and administrative details
Registered charity name
The Grove Residential Home (Solihull)
Charity registration number 1102533 Company registration number 04866257 Principal office and registered 48 Lode Lane office Solihull West Midlands B91 2AE England The trustees L. Green C. M. Ellis (Appointed 20 April 2021) D. A. Huggins J. R. Bates R. G. Ellis S. M. Mullett (Appointed 29 November 2022) Company secretary J. R. Bates Auditor Edwards Pearson & White (Audit) Limited Chartered Certified Accountants & statutory auditor 8 Jury Street Warwick CV34 4EW
Structure, governance and management
The home is held in a company limited by guarantee which is governed by the trustees who are also the directors. Meetings are held on a regular basis, approximately 6-8 times per annum when the overall management of the home is discussed and agreed. Day to day management is undertaken by the care manager and management team.
We have complied with the duty in section 17(5) of the 2011 charities act to have due regard to guidance published by the charity commission (ie public benefit statement).
Objectives and activities
The primary objective of the trustees is to ensure the security of the home going forward in providing a suitable environment for the residents. During the year every aspect of the home was affected by the COVID 19 Pandemic such that normal activity was not possible and maintaining the home's activities was the focus.
The home benefits the public by providing a suitable residential care home for the local community.
- 1 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2022
Achievements and performance
The home has operated as best as was possible during the Pandemic. That a satisfactory manner of providing a warm and secure environment for the residents is testament to the commitment and dedication of the home's staff and grateful thanks are extended to them for all they did in unprecedented circumstances.
Financial review
A surplus of £69,971 (2021: £157,581) was incurred which is considered to be an excellent result for such an extraordinary year. At first there were doubts about the home's ongoing viability as a number of residents succumbed to COVID 19 and other ailments, but latterly occupancy improved and this, combined with Government assistance combined to produce the result achieved. Unrestricted funds carried forward at the end of the year amount to £747,134 (2021: £688,973) and the trustees are satisfied that these should prove adequate for ongoing activities with a degree of confidence in the current environment.
The main funding source is residents income.
Plans for future periods
As noted above, the operations of the home have been several affected by the COVID 19 pandemic. Sadly, at the start of the year a number of residents passed away and at one stage the home had less than half the normal number of residents. In addition, considerable expense was incurred on personal protection equipment and other preventative measures which had a corresponding effect on the home's finances. However, occupancy subsequently increased and this, combined with Government assistance produced the excellent and unexpected result for the year.
The trustees would once again like to record their sincere thanks and appreciation to all members of staff whose unstinting commitment to the home and dedication to ensure the residents have been able to enjoy ya safe and secure home during these extraordinary times has been an example to all, magnificent, and uncomplaining. Now that more normal circumstances have, hopefully, returned, the plans for the future are continuing to provide a suitable environment for the residents and will continue to do so so by maintaining appropriate levels of reserves.
Trustees' responsibilities statement
The trustees, who are also directors for the purposes of company law, are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the charity trustees to prepare financial statements for each year which give a true and fair view of the state of affairs of the charitable company and the incoming resources and application of resources, including the income and expenditure, for that period.
In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the applicable Charities SORP;
-
make judgments and accounting estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
- 2 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2022
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity's transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
New Trustees
New trustees are appointed by the current trustees board, and training will be provided where necessary.
Reserves Policy
The home strives to maintain sufficient funds to enable six months running costs.
Risks
The major risk facing the charity is if occupancy rates fall below an acceptable level and this is monitored at all trustee meetings.
Auditor
Each of the persons who is a trustee at the date of approval of this report confirms that:
-
so far as they are aware, there is no relevant audit information of which the charity's auditor is unaware; and
-
they have taken all steps that they ought to have taken as a trustee to make themselves aware of any relevant audit information and to establish that the charity's auditor is aware of that information.
Small company provisions
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
The trustees' annual report was approved on 21 December 2022 and signed on behalf of the board of trustees by:
J. R. Bates Trustee
- 3 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Independent Auditor's Report to the Members of The Grove Residential Home (Solihull)
Year ended 31 March 2022
Opinion
We have audited the financial statements of The Grove Residential Home (Solihull) (the 'charity') for the year ended 31 March 2022 which comprise the statement of financial activities (including income and expenditure account), statement of financial position, statement of cash flows and the related notes, 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 FRS 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 charity's affairs as at 31 March 2022 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice;
-
have been prepared in accordance with the requirements of the Companies Act 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 charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity'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 other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information. 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.
- 4 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Independent Auditor's Report to the Members of The Grove Residential Home
(Solihull) (continued)
Year ended 31 March 2022
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 for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the trustees' report 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 charity and its environment obtained in the course of the audit, we have not identified material misstatements in the trustees' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
-
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; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the directors' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the trustees' responsibilities statement, the trustees (who are also the directors 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 charity'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 charity or to cease operations, or have no realistic alternative but to do so.
- 5 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Independent Auditor's Report to the Members of The Grove Residential Home
(Solihull) (continued)
Year ended 31 March 2022
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:
Our assessment focused on key laws and regulations the charity has to comply with and areas of the financial statements we assessed as being more susceptible to misstatement.These key laws and regulations included but were not limited to compliance with the Companies Act 2006, United Kingdom Generally Accepted Accounting Practice, Charities SORP and relevant tax legislation.
We are not responsible for preventing irregularities. Our approach to detect irregularity included, but was not limited to, the following:
-
An understanding of the legal and regulatory framework applicable to the charity and how the charity is complying.
-
Obtaining an understanding of the charity's policies and procedures and how the charity has complied with these, through discussions and sample testing.
-
An understanding of the charity's risk assessment process, including the risk of fraud.
-
Performing audit work over the risk of management override of controls, including testing of journal entries for appropriateness. Whilst considering how our audit work addressed the detection of irregularities, we also consider the likelihood of detection based on our approach. Irregularities from fraud are inherently more difficult to detect than those arising from error.
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. Also the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion. We are not responsible for preventing non-compliance and cannot be expected to detect noncompliance with all laws and regulations.
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
- 6 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Independent Auditor's Report to the Members of The Grove Residential Home
(Solihull) (continued)
Year ended 31 March 2022
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the trustees.
-
Conclude on the appropriateness of the trustees' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the charity's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the charity to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Use of our report
This report is made solely to the charity'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 charity'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 charity and the charity's members as a body, for our audit work, for this report, or for the opinions we have formed.
David Pearson (Senior Statutory Auditor)
For and on behalf of Edwards Pearson & White (Audit) Limited Chartered Certified Accountants & statutory auditor 8 Jury Street Warwick CV34 4EW
22 December 2022
- 7 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Statement of Financial Activities (including income and expenditure account)
Year ended 31 March 2022
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||
| funds | funds | Total funds | Total funds | ||
| Note | £ | £ | £ | £ | |
| Income and endowments | |||||
| Donations and legacies | 5 | 41,544 | 11,810 | 53,354 | 75,268 |
| Charitable activities | 6 | 1,037,898 | – | 1,037,898 | 905,206 |
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Total income | 1,079,442 | 11,810 | 1,091,252 | 980,474 | |
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Expenditure | |||||
| Expenditure on charitable activities | 7,8 | 1,021,281 | – | 1,021,281 | 822,893 |
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Total expenditure | 1,021,281 | – | 1,021,281 | 822,893 | |
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Net (expenditure)/income and net | |||||
| movement in funds | 58,161 | 11,810 | 69,971 | 157,581 | |
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Reconciliation of funds | |||||
| Total funds brought forward | 688,973 | 12,821 | 701,794 | 544,213 | |
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Total funds carried forward | 747,134 ৶৶৶৶৶৶৶৶৶৶৶ |
24,631 ৶৶৶৶৶৶৶ |
771,765 ৶৶৶৶৶৶৶৶৶৶৶ |
701,794 ৶৶৶৶৶৶৶৶ |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The notes on pages 11 to 18 form part of these financial statements.
- 8 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Statement of Financial Position
31 March 2022
| 2022 | 2021 | |||
|---|---|---|---|---|
| Note | £ | £ | £ | |
| Fixed assets | ||||
| Tangible fixed assets | 13 | 246,080 | 253,369 | |
| Current assets | ||||
| Debtors | 14 | 5,778 | 8,140 | |
| Cash at bank and in hand | 583,487 | 494,243 | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| 589,265 | 502,383 | |||
| Creditors:amounts falling due within one year | 15 | 63,580 | 53,958 | |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| Net current assets | 525,685 | 448,425 | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| Total assets less current liabilities | 771,765 | 701,794 | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| Net assets | 771,765 | 701,794 | ||
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |||
| Funds of the charity | ||||
| Restricted funds | 24,631 | 12,821 | ||
| Unrestricted funds | 747,134 | 688,973 | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| Total charity funds | 17 | 771,765 | 701,794 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ |
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.
These financial statements were approved by the board of trustees and authorised for issue on 21 December 2022, and are signed on behalf of the board by:
J. R. Bates Trustee
The notes on pages 11 to 18 form part of these financial statements.
- 9 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Statement of Cash Flows
Year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Cash flows from operating activities | ||
| Net (expenditure)/income | 69,971 | 157,581 |
| Adjustments for: | ||
| Depreciation of tangible fixed assets | 7,289 | 7,363 |
| Accrued expenses | 9 | 688 |
| Changes in: | ||
| Trade and other debtors | 2,362 | 2,922 |
| Trade and other creditors | 9,613 | (2,700) |
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Cash generated from operations | 89,244 | 165,854 |
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Net cash from operating activities | 89,244 | 165,854 |
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Net increase in cash and cash equivalents | 89,244 | 165,854 |
| Cash and cash equivalents at beginning of year | 494,243 | 328,389 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Cash and cash equivalents at end of year | 583,487 ৶৶৶৶৶৶৶৶ |
494,243 ৶৶৶৶৶৶৶৶ |
The notes on pages 11 to 18 form part of these financial statements.
- 10 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 31 March 2022
1. General information
The charity is a public benefit entity and a private company limited by guarantee with company number 04866257, incorporated and registered in England and Wales and a registered charity in England and Wales with charity number 1102533. The address of the registered office is 48 Lode Lane, Solihull, West Midlands, B91 2AE, England.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the 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) (Charities SORP (FRS 102)) and the Companies Act 2006.
3. Accounting policies
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the charity will comply with the conditions attaching to them and the grants will be received.
Where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity and rounded to the nearest £.
Going concern
There are no material uncertainties about the charity's ability to continue.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
No significant judgements have had to be made in preparing these financial statements.
- 11 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
3. Accounting policies (continued)
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, non-charitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a 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.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
- 12 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
3. Accounting policies (continued)
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property - 2% straight line Equipment - 15% reducing balance
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
- 13 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
3. Accounting policies (continued)
Financial instruments
The company only has basic financial instruments.
� Financial assets
Financial assets comprise items such as cash at bank and in hand, trade and other debtors. These are initially recorded at cost on the date they originate. The company considers evidence of impairment for all individual elements comprising financial assets and any subsequent impairment is recognised in profit or loss.
� Financial liabilities
Financial liabilities comprise items such as corporation and other taxes, bank and bank loans, accruals and trade and other creditors. These are initially recorded at cost on the date they originate, net of transaction costs where applicable. The company considers evidence of impairment for all individual elements comprising financial liabilities and any subsequent impairment is recognised in profit or loss.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as an expense in the period in which it arises.
4. Limited by guarantee
The company is limited by guarantee and does not have a share capital. Each member gives a guarantee to contribute a sum not exceeding £1, to the company should it be wound up. At 31/03/2022 there were 5 trustees.
5. Donations and legacies
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Donations | |||
| Donations and legacies | 400 | – | 400 |
| Garden fund | – | 11,810 | 11,810 |
| Grants | |||
| Government grant income | 41,144 | – | 41,144 |
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |
| 41,544 | 11,810 | 53,354 | |
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Donations | |||
| Donations and legacies | 625 | – | 625 |
| Garden fund | – | 12,821 | 12,821 |
- 14 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
5. Donations and legacies (continued)
| Unrestricted | Restricted | Total Funds | |||
|---|---|---|---|---|---|
| Funds | Funds | 2021 | |||
| £ | £ | £ | |||
| Grants | |||||
| Government grant income | 61,822 | – | 61,822 | ||
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |||
| 62,447 | 12,821 | 75,268 | |||
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |||
| 6. | Charitable activities | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Residents income | 1,037,898 | 1,037,898 | 905,206 | 905,206 | |
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 7. | Expenditure on charitable activities by fund type | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2022 | Funds | 2021 | ||
| £ | £ | £ | £ | ||
| Charitable Activities | 1,003,762 | 1,003,762 | 805,372 | 805,372 | |
| Support costs | 17,519 | 17,519 | 17,521 | 17,521 | |
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| 1,021,281 | 1,021,281 | 822,893 | 822,893 | ||
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 8. | Expenditure on charitable activities by activity type | ||||
| Activities | |||||
| undertaken | Total funds | ||||
| directly | Support costs | 2022Total fund 2021 | |||
| £ | £ | £ | £ | ||
| Charitable Activities | 1,003,762 | – | 1,003,762 | 805,372 | |
| Governance costs | – | 17,519 | 17,519 | 17,521 | |
| ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| 1,003,762 | 17,519 | 1,021,281 | 822,893 | ||
| ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 9. | Analysis of support costs | ||||
| Other | |||||
| Accountancy | |||||
| Costs | Total 2022 | Total 2021 | |||
| £ | £ | £ | |||
| Legal and professional fees | 17,520 | 17,520 | 17,520 | ||
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |||
| 10. | Net (expenditure)/income | ||||
| Net (expenditure)/income is stated after charging/(crediting): | |||||
| 2022 | 2021 | ||||
| £ | £ | ||||
| Depreciation of tangible fixed assets | 7,289 ৶৶৶৶৶৶ |
7,363 ৶৶৶৶৶৶ |
- 15 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
11. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Wages and salaries | 655,186 | 525,358 |
| Social security costs | 34,362 | 27,553 |
| Employer contribution to pension plans | 18,610 | 14,923 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| 708,158 | 567,834 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| The average head count of employees during the year was 41 (2021: 37). The average number | of full-time | |
| equivalent employees during the year is analysed as follows: | ||
| 2022 | 2021 | |
| £ | £ | |
| Number of staff | 34 | 31 |
The average head count of employees during the year was 41 (2021: 37). The average number of full-time equivalent employees during the year is analysed as follows:
No employee received employee benefits of more than £60,000 during the year (2021: Nil).
12. Trustee remuneration and expenses
No trustee's received any remuneration or expenses during the current year (2021: £Nil)
13. Tangible fixed assets
| Freehold | ||||
|---|---|---|---|---|
| property | Equipment | Total | ||
| £ | £ | £ | ||
| Cost | ||||
| At 1 April 2021 and 31 March 2022 | 343,197 | 89,524 | 432,721 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Depreciation | ||||
| At 1 April 2021 | 92,664 | 86,688 | 179,352 | |
| Charge for the year | 6,864 | 425 | 7,289 | |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| At 31 March 2022 | 99,528 | 87,113 | 186,641 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Carrying amount | ||||
| At 31 March 2022 | 243,669 | 2,411 | 246,080 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| At 31 March 2021 | 250,533 | 2,836 | 253,369 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 14. | Debtors | |||
| 2022 | 2021 | |||
| £ | £ | |||
| Trade debtors | – | 3,000 | ||
| Prepayments and accrued income | 5,778 | 5,140 | ||
| ৄৄৄৄৄৄ | ৄৄৄৄৄৄ | |||
| 5,778 | 8,140 | |||
| ৶৶৶৶৶৶ | ৶৶৶৶৶৶ | |||
| 15. | Creditors: amounts falling due within one year | |||
| 2022 | 2021 | |||
| £ | £ | |||
| Trade creditors | 31,669 | 23,153 | ||
| Accruals and deferred income | 24,039 | 24,030 | ||
| Social security and other taxes | 7,872 | 6,775 | ||
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |||
| 63,580 | 53,958 | |||
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ |
- 16 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
16. Pensions and other post retirement benefits
Defined contribution plans
The amount recognised in income or expenditure as an expense in relation to defined contribution plans was £18,610 (2021: £14,923).
17. Analysis of charitable funds
Unrestricted funds
| Unrestricted funds | |||||
|---|---|---|---|---|---|
| At | |||||
| At 1 April 2021 | Income | Expenditure | 31 March 2022 | ||
| £ | £ | £ | £ | ||
| General funds | 688,973 | 1,079,442 | (1,021,281) | 747,134 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| At | |||||
| At 1 April 2020 | Income | Expenditure | 31 March 2021 | ||
| £ | £ | £ | £ | ||
| General funds | 544,213 | 967,653 | (822,893) | 688,973 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Restricted funds | |||||
| At | |||||
| At 1 April 2021 | Income | Expenditure | 31 March 2022 | ||
| £ | £ | £ | £ | ||
| Restricted fund for the development of the | |||||
| garden | 12,821 | 11,810 | – | 24,631 | |
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶৶৶৶ | ||
| At | |||||
| At 1 April 2020 | Income | Expenditure | 31 March 2021 | ||
| £ | £ | £ | £ | ||
| Restricted fund for the development of the | |||||
| garden | – | 12,821 | – | 12,821 | |
| ৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶৶৶৶ |
- 17 -
DocuSign Envelope ID: 63C981A3-2FC7-4E6E-907C-4103648A88F7
The Grove Residential Home (Solihull)
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
18. Analysis of net assets between funds
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Tangible fixed assets | 246,079 | – | 246,079 |
| Current assets | 564,635 | 24,631 | 589,266 |
| Creditors less than 1 year | (63,580) | – | (63,580) |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Net assets | 747,134 | 24,631 | 771,765 |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Tangible fixed assets | 253,369 | – | 253,369 |
| Current assets | 489,562 | 12,821 | 502,383 |
| Creditors less than 1 year | (53,958) | – | (53,958) |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Net assets | 688,973 | 12,821 | 701,794 |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Analysis of changes in net debt | |||
| At 1 Apr 2021 | Cash flows | At 31 Mar 2022 | |
| £ | £ | £ | |
| Cash at bank and in hand | 494,243 ৶৶৶৶৶৶৶৶ |
89,244 ৶৶৶৶৶৶৶ |
583,487 ৶৶৶৶৶৶৶৶ |
19. Analysis of changes in net debt
20. Limitation of auditors liability
The company on 9th November 2022 has entered into a limitation of auditors liability with the auditor limiting the auditor's liability to a maximum of £1,000,000(including interest).
21. Related parties
Included in the accounts is £37,002 (2021: £29,565) in respect of repairs and maintenance payments made to A. J. Huggins. A. J. Huggins is the partner of D. Huggins who is a trustee of the charity.
22. Controlling party
No one person controls the company.
- 18 -