OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

Company number: 06893564 Charity Commission number: 1139891 Office for Scottish Charities Regulator number: SC043881

Affinity Trust

Report and financial statements For the 18-month period ending 31 March 2023

Affinity Trust

Contents

For the 18-month period ended 31 March 2023

Reference and administrative information ............................................................................................ 1 Trustees’ annual report ...................................................................................................................................... 3 Independent auditor’s report ............................................................................................................................ 19 Consolidated statement of financial activities (incorporating an income and expenditure account) ............... 24 Balance sheets ................................................................................................................................................ 25 Consolidated statement of cash flows .............................................................................................................. 26 Notes to the financial statements .................................................................................................................... 27

Affinity Trust

Reference and administrative information

For the 18-month period ended 31 March 2023

Status The organisation is a company limited by guarantee, incorporated on 30 April 2009 in the name of Affinity Trust. Company number 06893564 Charity number 1139891 OSCR number SC043881 Country of registration England & Wales and Scotland. Country of incorporation United Kingdom

Governing document the organisation is governed by its articles of association dated 30 April 2009 as amended by special resolution registered at Companies House on 11 January 2011.

Registered office and operational address 1 St Andrew's Court Wellington Street Thame Oxfordshire OX9 3WT Executive Team L Sowerby Chief Executive and Company Secretary A Beland Director of Operations G Law Director of Finance and Resources (joined June 2023) D Leedham Director of Quality S Wight Director of Business Development and Innovation (joined February 2022) N Brittle Development Director (left December 2021) S Hubble Finance Director (from May 2022 Director of Finance and HR; left April 2023)) A Kippax Human Resources Director (left May 2022) Trustees Trustees, who are also directors under company law, who served during the year and up to the date of this report were as follows: T Barron Chair of Trustees and Chair of the Nominations Committee J Edwards A Anketell Retired September 2022 Dr S Ross Retired March 2023 T Tamblyn Retired September 2022 D Walden Retired September 2022 S Rees Chair of the Quality Committee H Burgess Chair of the Finance Committee (formerly known as the Finance and Audit Panel) C Akpakwu C King C Ncube Appointed July 2022 R Parry Appointed July 2022

1

Affinity Trust

Reference and administrative information

For the 18-month period ended 31 March 2023

Bankers
NatWest
Willow Court
Minns Business Park
7 West Way
Oxford
OX2 0JB
Bank of Scotland
Phase 2
Canons House
Canons Way
Bristol
BS99 7LB
Bankers & Investment
Manager Coutts & Co
440 Strand
London
WC2R 0QS
Solicitors Simons Muirhead & Burton LLP
8-9 Frith Street
London
W1D 3JB
Auditor Sayer Vincent LLP
Chartered Accountants and Statutory Auditor
Invicta House
108 – 114 Golden Lane
London
EC1Y 0TL

2

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

The Trustees present their report and the audited financial statements for the 18 month period ended 31 March 2023.

Reference and administrative information set out on pages 1 and 2 forms part of this report. The financial statements comply with current statutory requirements, the memorandum and articles of association, the requirements of a directors’ report as required under company law, and the Statement of Recommended Practice - Accounting and Reporting by Charities: SORP applicable to charities preparing their accounts in accordance with FRS 102.

Objectives and activities

Purposes and aims

The Board has set the following as Affinity Trust’s purpose statement and values:

Purpose Statement

Supporting people to live their life, their way. Together we make it possible.

Values

People are at the heart of everything we do.

We listen, we learn, we build on strengths.

We give our best.

What we do matters. Good days and bad, we take responsibility.

We work together .

We are one team and value people’s strengths and differences. We are open and trusting with each other.

We have courage .

We try new things. We are creative and adaptable.

Affinity Trust supports 874 people in communities across England and Scotland with support arrangements which range from a few hours per month to "24/7" intensive support. A key part of our ethos is to help support people to live in their own homes and as part of their communities. The main activities of the organisation have been the provision of: -

Supported living services - providing personalised support for people living in their own home. The levels of support are substantial but flexible to meet the needs of the individual. Increasingly, the emphasis on support is more towards people who have more complex and specialist needs, for example people with a dual diagnosis of mental health and learning disability, learning disability with autism and/or people with behaviours which challenge.

Outreach services - providing smaller amounts of support on a flexible basis.

Children and Young People - including the Positive Behaviour Support services Shared living services - support to small numbers of people who live together.

3

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Day opportunities - helping people with learning disabilities to access work, sporting, leisure, creative and other opportunities in the community.

Housing - Affinity Trust owns a number of properties, most of which provide accommodation for people in our supported living services. We also work with our commissioning partners to help find accommodation that Affinity Trust does not own, typically via Housing Associations or occasionally through private landlord short term leasing arrangements.

Social Enterprise - Affinity Trust runs a social enterprise garden centre that provides employment and day opportunities for the people that we support.

The main source of funding for the organisation is Local Government contractual income, and to a much lesser extent income from the NHS, in addition to contributions from the people we support (as shown in Note 3).

Strategic Plan

The Trustees and the Executive Team have developed a new five year Strategic Plan for 2023 – 2028. The plan has five overarching strategic aims which are to:

The aims each have performance indicators to enable progress to be assessed during the year.

Achievements and performance

The charity's main activities and beneficiaries are described below. Its charitable activities focus on people with learning and other disabilities and are undertaken to further Affinity Trust’s charitable purposes for the public benefit.

Beneficiaries of our services

The beneficiaries of Affinity Trust are primarily the people to whom we provide direct support in our services across England and Scotland, whereby people are provided with the person centred support that they need to achieve their personal goals. As a result there is a direct and tangible benefit for each person in terms of being more independent and enabled to live a valued and fulfilled life in the particular community where they choose to live, with equality of access to services and the same opportunities and choices that all citizens have. There is also an indirect benefit for the families and friendship groups of the people we support and beyond this the obvious wider benefits as a result of integrating people into their local communities. This is particularly the case where Affinity Trust helps support people to move back to their local community e.g. where they may have been placed in a hospital setting, often remote from family and friends and at a greater financial cost.

4

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Main Achievements against strategic objectives

STRATEGIC
OBJECTIVES
INDICATORS 2021-2023
TARGET
End of period performance
IMPROVE
QUALITY
CQC ratings 85% Good 92% Good
Key Quality Audits Complete and implement
review of KQA January
2022
Interim KQA implemented
pending new system
Feedback from people
we support
Collate feedback from
qualityaudits
Feedback obtained and acted
upon
Implementation of new
operations system via
Transform 21
Implementation by April
2022
New system implemented across
the organisation
SKILLED &
ENGAGED
WORKFORCE
Staff turnover 32% 43%
Staff vacancies 10% fewer vacancies than
at September 2021
Vacancies reduced by 3%
Staff training 85% 87% achieved
Health & wellbeing Implementation of health
and wellbeingchampions
Health & wellbeing champions
appointed in operational areas
Equality, Diversity &
Inclusion
Development of EDI Action
Plan
Plan developed and EDI staff
working groupestablished
Pay drawdown facility Implement Wagestream so
staff can draw wages
beforepayday
Implemented in November 2022
and being used
STRATEGIC
GROWTH
Value of new contracts £4.5m new contracts
£3.4m netgrowth
New contracts value £2m
Number of new people
supported
40 19
FINANCIAL
RESILIENCE
Surplus Achieve budget surplus Not achieved due to staff pay
increase
Agency cost on budget 3.5% of income Agency costs were 7.4% of
income

5

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

New rota system Implementation of rota
system
New rota system was
implemented
Improved efficiency Implementation of new
HR/Payroll, Operations and
Finance systems in time
and on budget
The new systems were all
implemented creating £1m of
efficiency savings
Income from legacies 50 people using our free
wills service
Website launch was delayed
Six wills have been completed
VAT implementation £100k saving Savings of £0.7k achieved

Staff Turnover and Staff Vacancies

In line with the sector, staff turnover continues to be a primary concern because of the associated impact on costs and quality of support. At times the turnover rate has approached 50% but has reduced during the latter part of the period. A Recruitment and Retention Strategy Group was created to focus on turnover and review business initiatives to support retention. A number of new initiatives were therefore introduced including: Cycle to Work Scheme, Pension Salary Sacrifice Scheme, new Refer a Friend scheme, Condensed Working Trial (compressed hours), celebrating Equality, Diversity and Inclusion (“EDI”) and relaunching the EDI group, online payslips, booking annual leave online, outsourcing exit interviews, Wagestream (allowing employees to access up to 40% of their wages prior to payday) and an introduction of an electronic rota system. Further initiatives are being reviewed with a view to implementation during 2023.

Promoting the Purpose of Affinity Trust

The Trustees confirm that throughout the year they have acted in a way most likely to promote the purpose of Affinity Trust in achieving its charitable objectives, as set out in the Purposes and Aims section of this report.

In doing so the Trustees have taken a long-term view, have endeavoured to achieve the highest standards of business conduct and have taken into account the interests of beneficiaries, employees, suppliers, the community and other stakeholders as set out in this report.

Plans for the future

Affinity Trust is now in the first year of a five-year strategic plan. The focus remains on being a provider of high quality with a strong desire to support more people with learning disabilities, especially those who may have more complex needs.

The strategic aims and objectives 2023-2028 are:

6

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

There remain numerous challenges facing the broader social care sector at the current time and Affinity Trust intends to continue to work with all stakeholders to tackle these and ensure that it continues to support people safely and with a personalised approach and to continue to grow in pursuit of these overall objectives for the benefit of more people with learning disabilities, their families and their friends.

Financial review

Affinity Trust decided to change the year end to 31[st] March to be in line with Local Authorities and make providing financial information to them easier. This has resulted in an 18 month period to 31[st] March 2023. For the 18-month period ended 31 March 2023, Affinity Trust recorded a net loss of £2.4m before investments (prior year positive movement £1.1m). The loss was planned and budgeted for and arose principally because Affinity Trust increased the wages paid to frontline staff in August 2022 in order to improve retention rates and reduce agency spend. Income from the councils did not increase until April 2023 and therefore Affinity Trust was making a loss on a substantial number of contracts. The loss for the period was £2.7m and this was after posting an £856k gain on the disposal of two properties during the period.

During the months leading to March 2023 a review of the performance of all contracts was carried out with the aim of withdrawing from contracts which were operating at a financial loss and where the Local Authority would not provide the necessary increase in the contract price. Ultimately, most of the increases for 2023/24 were sufficient to meet increased costs and only four contracts were or are being, for a variety of reasons, handed back.

The organisation made good progress on a significant Transformation programme, ‘Transform 21’ that started during 2021. This involved input from across the organisation on a bottom-up basis to identify solutions to challenges facing the organisation across a range of areas including recruitment, HR, payroll, finance and operations. This programme has resulted in changes in process and procedures and in the selection of new systems. The programme has enabled the organisation to move from paper-based ways of working to electronic ways of working with systems which interface and provide real time data to management. This has created a better and more comprehensive digital platform, is more efficient and effective leads to a better working experience for our staff and will deliver efficiencies for the organisation.

Internal financial reviews of management performance are based on key performance indicators as follows:

After adjusting for an 18 month period overall income was still higher than the prior year principally due to growth in services including our Specialist Support Division.

Total expenditure was higher than the prior year principally due to the early pay rise for front line staff and inflationary cost pressures.

7

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Total agency spend increased from £2.2m in 2021 to £6.9m for the 18 month period to 2023. The increase was driven by the challenging recruitment market.

Debtors days reduced to 19 days from 21 days in the prior year due to active management of receivables which continues. Cash and Investment balances fell by £1.18m during the period as a result of the operating losses. The portfolio generated an unrealised loss of £0.3m in the year. This represented a 4.9% loss, below the 5.5% - 7.5% targeted long-term return for the portfolio. The loss is in line with market conditions. The investment portfolio was liquidated in August 2023 and the funds are now invested in treasury reserve accounts.

Affinity Trust Support Limited commenced trading in January 2023 with the aim of recovering VAT on a proportion of expenditure. It made a profit of £3,891 which was distributed in full to the parent company Affinity Trust by way of gift aid in September 2023.

Reserves policy

The Board has reviewed the reserves policy and confirmed the need to hold reserves to meet all potential creditor obligations as they fall due. A minimum level of general reserves equivalent to one month’s expenditure (c. £5.0m) is required to ensure staff payroll commitments are always met, as staff are typically paid in advance of Local Authorities paying for the support provided. General reserves of £8m were held at year-end and were therefore above the minimum amount. The Trustees took the decision to invest part of the reserves in above inflation pay increases from August 2022 in order to address the recruitment and retention challenges and ensure services remained appropriately staffed. This decision was funded by the use of reserves. Total funds at 31 March 2023 were £12.3m.

Total designated funds are £3.8m which relate to the Net Book Value of Tangible Fixed Assets. The majority are properties that are people's homes that could not easily be realised in the short or medium term.

Restricted funds consist of a capital grant of £0.3m and a small number of voluntary donations from friends and family of people we support and members of the public (see fundraising policy below).

Going Concern

The accounts have been prepared on a going concern basis. The Trustees have reviewed budgets and cashflow forecasts until 31 March 2024 which support the preparation of the financial statements on this basis. The organisation has significant cash and investment balances and many costs are linked to services. If the organisation was to no longer provide a service for any reason then these costs would no longer be incurred. Further details on the going concern accounting policy are included in Note 1d.

Investment policy

Affinity Trust’s investment policy is documented within the Treasury Management and Investment Policy, which is reviewed annually by the Finance Committee. To summarise the policy, a widely diversified investment portfolio is established within which a range of investments across the whole risk spectrum from high to low may be held with the expectation that there will be no concentration of assets at the high or low end of the risk spectrum at any point in time. The policy requires Environmental, Social and Governance (ESG) factors to be taken into consideration.

8

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

The Finance Committee is responsible for determining a suitable investment strategy using this approach. The objective is to invest the portfolio to provide a return that exceeds the real (inflation adjusted) value of capital over the longer term. The investment portfolio was liquidated in August 2023 and the funds placed in fixed term deposit bank accounts.

Fundraising

Donors to Affinity Trust can be assured that we comply with the regulatory standards for fundraising. We are registered with the Fundraising Regulator and are committed to the Fundraising Promise and adherence to the Code of Fundraising Practice. We also hold organisational membership of the Chartered Institute of Fundraising.

In 2021 we recruited a Legacy Development Manager to develop and grow a legacy giving programme for Affinity Trust. The aim was create a new income stream to generate additional funding to support people with learning disabilities and complex needs. This is a medium-long term ambition and no voluntary income was received in the financial period.

We use third-party suppliers to support our fundraising aims where appropriate. We currently use a will writing company to promote online gifts in wills. We have safeguards in place when working with suppliers so that we protect our supporters and the reputation of our charity. Affinity Trust is committed to promoting best practice and demonstrating compliance with the law, in all our fundraising approaches to individual supporters. Affinity Trust commits to fundraising in an honest and transparent way. Therefore, it is vital that the relationship we build with our supporters and potential supporters is a positive one, this is particularly so for vulnerable people. We will ensure that vulnerable people are treated fairly and with compassion and integrity. This policy demonstrates our commitment to the fair treatment of our supporters (or potential supporters) who may lack capacity or find themselves in vulnerable circumstances. Affinity Trust will abide with the requirements set out in the Code of Fundraising Practice and the Charities (Protection and Social Investment) Act 2016 on vulnerable people. We are also committed to our Supporter Promise.

Our website outlines our feedback, compliments and complaints policy for the public and clearly explains how an individual can complain. In the 2021-23 financial year we received no complaints in relation to fundraising.

We have a Vulnerable Supporters’ Policy and a Supporter Promise. We are also signed up to the Fundraising Preference Service to enable individuals to opt out from receiving fundraising communications from us.

9

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Principal risks and uncertainties

During the year the Board of Trustees has reviewed the risks facing the organisation and determined specific activities to be carried out in order to reduce and manage these risks. The Board uses an assessment method which identifies risk and then assesses the probability of the risk materialising and the impact on Affinity Trust if it did. This produces a rating for each aspect of risk which enables risks to be prioritised for action and actions are agreed which are designed to manage the risk. The principal risks and uncertainties managed during the year were:

Risk Mitigating Actions
High Staff Turnover -
An above inflation pay increase was made in August 22 and sleep-in
payments have been simplified
-
The transformation programme is improving work and induction
processes
-
Staff recognition and reward schemes are inplace
Recruitment -
Recruitment methods andprocesses have been reviewed
Cyber Attack -
Annual penetration testing is undertaken
-
The new e-mail monitoring and blocking system continues to be
effective
-
Multi-factor authentication has been rolled out across the
organisation
-
Regular off-site system back-ups are made to enable the system to
be restored in the event of an outage
Abuse of people we support -
A Safeguarding Vulnerable Adults (“SOVA”) incident reporting log is
used to detail open, unresolved incidents
-
A summary quarterly SOVA report is reviewed by Senior
Management,the QualityCommittee and the Board
Untoward death of someone
we support
-
The organisation ensures mandatory training is up to date and
reported monthly
-
Lessons Learned initiatives are implemented following serious
incidents.
-
External care Management assessments are sought to inform
trainingneeds
Loss of high value contracts -
Operational staff review high value contracts as part of business
review and 121 meetings
-
A Director role has been appointed to improve our offering around
quality
-
Tenders areprepared for in advance
Breach of GDPR requirements -
All managers complete GDPR training
-
The organisation regularly raises awareness and the importance of
data privacy and communicates at appropriate levels within the
organisation
-
Privacy Impact Assessments are undertaken for all significant
changes in the way personal data isprocessed

10

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Reduced ratings by Regulators -
Registered Managers are provided with support to enable them to
understand the changes in regulatory approach
-
Mock inspections have been carried out to identify locations at risk
and actions required.

The Board of Trustees acknowledges that the work in which Affinity Trust is engaged is never risk free, and nor would the Board wish to completely avoid risk, but it is satisfied that the identified risks are being positively managed.

Structure, governance and management

Affinity Trust, the parent company, is a charitable company limited by guarantee and is registered with the Charity Commission and the Office of the Scottish Charity Regulator (“OSCR”). Governance is led by a Board of Trustees, who are the directors of the company and who serve fixed terms of office. The company is governed by its Articles of Association which establish the objects and powers of the company.

The objectives of the organisation are the provision of support and other services for people with learning disabilities and other groups who need support.

The non-charitable subsidiary, Affinity Trust Support Limited commenced trading on 27[th] January 2023. It currently holds two local authority contracts and this is expected to grow during 2023-24. All care and support is provided by Affinity Trust staff.

Appointment of trustees

Recruitment of new Trustees takes place through a formal open recruitment process.

Trustee role, induction and training

A formal induction process for new Trustees is in place which includes the visiting of services delivered and meeting all levels of staff. Annual appraisals are conducted for individual Trustees by the Chair of the Board of Trustees and Trustees are able to access relevant conferences and training as required.

The Board of Trustees has established some Committees which receive more detailed information and provide greater scrutiny of their designated areas than would be possible by the Board itself. However, the Board continues to receive regular reports and information concerning these areas.

The Committees are:

11

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Trustees are remunerated and are able to claim expenses for any work undertaken on behalf of the charity and such remuneration is reviewed and recommended by the Independent Panel for Trustees Remuneration. Remuneration and expenses reclaimed from the charity are set out in note 6 to the financial statements.

The Board of Trustees delegates day-to-day responsibility for the management of the organisation to the Chief Executive and Executive Team consisting of the Director of Finance and Resources, the Director of Operations the Director of Quality and Performance and the Director of Business Development and Innovation. The charity’s operational activities are structured into five geographic operating divisions each headed by a Divisional Director plus a division for Children and Young People.

The divisions and their related Councils for whom we provided services in the year are:

Scotland – Argyll and Bute, South Ayrshire, North Ayrshire, Aberdeen North - Leeds, Wakefield, Bradford, Staffordshire, East Riding, Wolverhampton, Hereford Central – Leicester, Leicestershire, Sheffield and Loughborough, Herefordshire East – Norfolk, Suffolk, Cambridgeshire and Peterborough City Council

South – Surrey, Portsmouth, Southampton, Somerset, Central Bedfordshire, Oxfordshire, Bristol and Dorset Children and Young People – Bradford, Gloucestershire, Greater Manchester, Wakefield

Remuneration policy for key management personnel

As outlined above under Structure, Governance and Management, the Remuneration Committee is a subcommittee of the Board comprised of four Trustees who meet annually to review and determine the remuneration of the Senior Management Team. The Committee uses all available relevant benchmark data to determine levels of remuneration including any comparable sector remuneration information. As Trustees are also key management personnel, remuneration and expenses reclaimed from the charity by the Trustees are set out in note 6 to the financial statements.

Employee engagement (including employment of disabled persons)

Affinity Trust aims to provide full and fair opportunities for employment of disabled applicants and to ensure, through training and practical assistance when required, their continued employment and promotion. Staff who become disabled will be given support and accorded every possible opportunity for maintaining their position or for retraining if appropriate. The organisation is committed to ensuring that those staff who require extra equipment, facilities or assistance, both routinely and in an emergency, will have such needs met.

All disabled employees have the opportunity to contribute to discussions about workplace health and safety through the staff group on Equality, Diversity and Inclusion and in individual meetings with their manager.

12

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Newly appointed disabled staff and staff who become disabled will receive specific information and training on all relevant matters of health and safety. Affinity Trust will ensure that the information is presented in an accessible format.

The Equality, Diversity and Inclusion (“EDI”) Forum engages with representatives across the workforce and continually reviews how EDI is being translated across the business, ensuring we are an accessible organisation for a range of backgrounds. The annual Business Plan is communicated to managers by the Executive Team at divisional meetings each autumn.

Anti-Corruption and Bribery Policy

Affinity Trust is committed to achieving the highest standard of probity, accountability and openness. This is achieved through a formal policy that is communicated to all staff to ensure that everyone is aware of and has complete clarity about what is acceptable in our dealings with our operating partners, be they suppliers, customers/commissioners or the people we support and their friends and families. Affinity Trust regards bribery and corruption as completely unacceptable. No bribe or inducement should ever be made to any person, or accepted from any other person, in any circumstance, whether or not such inducements result in personal gain.

Engagement with Suppliers, Customers and Others

Affinity Trust engages in a variety of ways with a wide range of interests and stakeholders in the community. We regularly engage with our major suppliers. We engage with the people we support and their families in a variety of ways including via people we support and family forums and seeking their opinions and feedback via annual surveys. We work with commissioners and other providers e.g. within provider forums at a local level and by actively contributing to market engagement events related to new growth opportunities. Affinity Trust is a member of the All Party Parliamentary Group for Adult Social Care, working alongside other providers and Government representatives including at Minister level. We are also active contributors of forums such as VODG (Voluntary Organisations Disability Group).

We utilise our website and social media channels. Within our Children and Young People division we actively engage with local parent’s forums and have provided foundation level PBS training free of charge to over 200 health and social care professionals in the Bradford area. At a community level we engage with a wide range of organisations including businesses, leisure facilities and community groups to enable opportunities for the people we support to develop their skills and independence, become active participants in their local community and develop pathways to education, training and employment.

Environmental Policy

The Trustees are aware of the importance of protecting the local environments where services operate and Affinity Trust is committed to ensuring that the activities of the organisation have a minimal adverse impact on the environment. Wherever possible, travel related environmental impacts are minimised through the provision of technology to facilitate meetings and/or online training provision and whilst the organisation only operates from a relatively small number of properties (for accommodation or office use), each of these locations has been the subject of an energy audit under the first and second phases of the Energy Saving Opportunities Scheme (“ESOS” & “ESOS2”).

13

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Energy and Carbon Reporting

As part of the obligations set out under the Energy and Carbon Report Regulations 2018, the charity is required to disclose the energy and carbon created as an organisation over the last reporting year. To fulfil this, we have measured our UK Energy and greenhouse gas emissions as classified within scope 1 and 2 (Streamlined Energy and Carbon Reporting (SECR)) which are presented in tables 1 to 6 below.

Energy Consumption and Greenhouse Gases

The methodology used for determining energy and carbon emissions within this section of the report are as per the regulations above. The calculations include a number of sources of our greenhouse emissions:

Natural gas used for heating the building we occupy and for hot water.

The charity’s consumption and associated greenhouse gas emissions for the period April 2022 to March 2023 are shown in Tables 1 and 2 with the prior financial reporting figures (October 2020 to September 2021) in tables 3 – 4

Table 1: Total energy consumption and associated greenhouse gas emissions for SECR Year 3 reporting period

reporting period
Energy Type Energy Use
(kWh)
% Split kWh Emissions
(tCO2e/yr)
% Split CO2e
Gas 1,031,064 46% 188 40%
Electricity 374,251 16% 72 16%
Transport 848,168 38% 208 44%
Total 2,253,483 100% 468 100%

Table 2: Energy and Carbon Conversion Factors

Activity Fuel Unit Year kg CO2e
Combustion of fuel Natural Gas kWh 2022 0.18219
Electricity generation UK Electricity kWh 2022 0.19338
Transport (average car) Diesel Mile 2022 0.27492
Transport (average car) Petrol Mile 2022 0.27436

14

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Table 3: Total energy consumption and associated greenhouse gas emissions for SECR Year 2 reporting period 1[st] October 2020 – 30[th] September 2021

Energy Type Energy Use
(kWh)
% Split kWh Emissions
(tCO2e/yr)
% Split CO2e
Gas 1,089,968 51% 199 54%
Electricity 374,502 18% 79 21%
Transport 654,450 31% 92 25%
Total 2,118,920 100% 370 100%

Table 4: Energy and Carbon Conversion Factors

Activity Fuel Unit Year kg CO2e
Combustion of fuel Natural Gas kWh 2021 0.18282
Electricity generation UK Electricity kWh 2021 0.21016
Transport (average car) Diesel KWh 2021 0.14119
Transport (average car)
~~•~~
Diesel Mile 2021 0.22722

Vehicle use is based on fleet vehicles and employee travel using their own vehicles for business use. An assumption has been made that all vehicles use standard petrol (year 1 assumption was diesel). Both years assumed an engine transmission of 2 litres or less (same assumption as in year 1).

Intensity Ratio

Intensity ratios compare emissions data with an appropriate business metric or financial indicator. This allows a comparison of energy efficiency performance over time and with other similar types of organisation. We have chosen to compare our overall emissions with our annual turnover.

Table 3: Intensity Ratio

Energy
Consumption
Total green-
house gases
emissions
Annual
Turnover
Intensity Ratio Intensity Ratio
Year (kWh (tCO2e) £ million (kWh/£100,000
turnover)
(tCO2e/£100,000)
2021-22 2,253,483 468 62 3,635 0.75
2020-21 2,118,920 370 58 3,628 0.63

15

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Energy Efficiency Actions

Overall Affinity Trust’s energy usage increased by 6% in the SECR year 2 figures (year one they declined by 10% due to Covid – 19). The impact of this has been enhanced by COVID-19 restrictions being lifted which have required management, administrative and front-line staff to return to work in offices and the homes of people we support. Affinity Trust recognises that supporting people is at the core of what the organisation does and therefore a significant amount of travel for staff will always be appropriate and required so our staff and the people we support have face to face interaction.

Trustees’ duty to promote the success of the Trust – section 172 statement

Trustees have a duty to promote the success of the Trust, and in doing so, are required by section 172(1) of the Companies Act 2006 to have regard to the following specific factors:

All key decisions that will have an impact on the long-term future of the charity are discussed at the relevant sub-committee and Board. Major and long running projects are overseen on behalf of the Board by the Finance Committee to ensure that there is appropriate oversight and that appropriate action is taken where necessary, with regular reports to the full Board.

The impact of major decisions on staff are discussed by the Board who also receive regular updates on staff pay, health and safety, and safeguarding.

The Board receives information on compliment and complaint levels and any underlying themes. The Board discusses the nature of the relationships it wants with key stakeholders and there are clear processes for engagement with suppliers and customers.

The Trust’s key objective is to support people with learning disabilities, including those with intensive or specialist needs, to live fulfilled lives as active members of their communities. The Board receives regular quality updates on the services provided to ensure funds are used efficiently and effectively with particular attention paid to CQC, Care Inspectorate and our own internal audit ratings.

The nature of the Trust’s work as a charity makes the maintenance of its reputation for keeping high standards of particular importance. Appropriate systems and processes are in place to ensure the

16

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

highest standards in business conduct. The Senior Management Team will also update the board with any matters that may have given rise to a reputational risk including any mitigating actions being taken.

As a registered charity Trust does not have shareholders. The Trustees, who are members of the company, ensure that any surpluses are invested back into the business for the benefit of those for whom we provide care and support.

Charity Governance Code

The Trustees follow the Charity Governance Code and have reviewed their approach to governance during the period, including its use of KPIs, and has developed a KPI dashboard which is reviewed at every Board Meeting.

Statement of responsibilities of the Trustees

The Trustees (who are also directors of Affinity Trust for the purposes of company law) are responsible for preparing the Trustees’ annual report including the strategic 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. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company 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 charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions. In so far as the Trustees are aware:

17

Affinity Trust

Trustees’ annual report

For the period ended 31 March 2023

Guarantees

Members of the company guarantee to contribute an amount not exceeding £1 to the assets of the company in the event of winding up. The total number of guarantors at 31[st] March 2023 was 22 (2021 - 22). Members of the Board of Trustees have no beneficial interest in the organisation.

Professional Indemnity Insurance

Affinity Trust holds professional indemnity insurance which includes indemnity for members of the Board of Trustees and officers. This policy also includes fidelity guarantee insurance.

The Trustees’ annual report which includes the strategic report has been approved by the Trustees in their capacity as directors on 28 September 2023.

Tanya Barron Chair

18

Affinity Trust | Independent auditor’s report to the trustees and members of Affinity Trust

Opinion

We have audited the financial statements of Affinity Trust (the ‘parent charitable company’) and its subsidiary (the ‘group’) for the period ended 31 March 2023 which comprise the consolidated statement of financial activities, the group and parent charitable company balance sheets, the consolidated statement of cash flows and the notes to the financial statements, including 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on Affinity Trust'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.

19

Affinity Trust | Independent auditor’s report to the trustees and members of Affinity Trust

Other Information

The other information comprises the information included in the trustees’ annual report, including the strategic report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

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 course of 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:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the trustees’ annual report, including the strategic report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 and Charities Accounts (Scotland) Regulations 2006 (as amended) requires us to report to you if, in our opinion:

20

Affinity Trust | Independent auditor’s report to the trustees and members of Affinity Trust

Responsibilities of trustees

As explained more fully in the statement of trustees’ responsibilities set out in the trustees’ annual report, the trustees (who are also the directors of the parent charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the group’s and the parent charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005 and under the Companies Act 2006 and report in accordance with regulations made under those Acts.

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 are set out below.

Capability of the audit in detecting irregularities

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

21

Affinity Trust | Independent auditor’s report to the trustees and members of Affinity Trust

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities . This description forms part of our auditor’s report.

22

Affinity Trust | Independent auditor’s report to the trustees and members of Affinity Trust

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 and section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Fleur Holden (Senior statutory auditor) Date: 24 October 2023

for and on behalf of Sayer Vincent LLP, Statutory Auditor Invicta House, 108-114 Golden Lane, LONDON, EC1Y 0TL

Sayer Vincent LLP is eligible to act as auditor in terms of section 1212 of the Companies Act 2006

23

Affinity Trust

Consolidated statement of financial activities (incorporating an income and expenditure account)

For the period ended 31 March 2023

18 months ended 31 March 2023
Unrestricted
Restricted
Total
Note
£
£
£
Income from:
3
80,559,937
-
80,559,937
3
6,006,977
-
6,006,977
3
3,931,267
-
3,931,267
3
741,572
-
741,572
3
752,900
-
752,900
3
971,098
-
971,098
159,758
-
159,758
856,423
-
856,423
93,979,932
-
93,979,932
4
62,883
-
62,883
4
83,872,198
-
83,872,198
4
5,836,820
-
5,836,820
4
3,982,180
-
3,982,180
4
957,561
2,032
959,593
4
758,405
-
758,405
4
906,161
-
906,161
96,376,208
2,032
96,378,240
(2,396,276)
(2,032)
(2,398,308)
12
(310,650)
-
(310,650)
5
(2,706,926)
(2,032)
(2,708,958)
Reconciliation of funds:
14,744,876
307,089
15,051,965
20
12,037,950
305,057
12,343,007
Net (losses)/gains on investments
Net (expenditure)/income for the period and
net movement in funds
Investments
Charitable activities
Supported living
Shared living
Outreach services
Supported employment & day opportunities
Social enterprises
Housing
Housing
Total expenditure
Social enterprises
Shared living
Outreach services
Supported employment & day opportunities
Investment manager's fees
Surplus on disposal of fixed assets
Expenditure on:
Total income
Net (expenditure)/income before net
gains/(losses) on investments
Total funds brought forward
Total funds carried forward
Raising funds
Charitable activities
Supported living
18 months ended 31 March 2023
Unrestricted
Restricted
Total
Note
£
£
£
Income from:
3
80,559,937
-
80,559,937
3
6,006,977
-
6,006,977
3
3,931,267
-
3,931,267
3
741,572
-
741,572
3
752,900
-
752,900
3
971,098
-
971,098
159,758
-
159,758
856,423
-
856,423
93,979,932
-
93,979,932
4
62,883
-
62,883
4
83,872,198
-
83,872,198
4
5,836,820
-
5,836,820
4
3,982,180
-
3,982,180
4
957,561
2,032
959,593
4
758,405
-
758,405
4
906,161
-
906,161
96,376,208
2,032
96,378,240
(2,396,276)
(2,032)
(2,398,308)
12
(310,650)
-
(310,650)
5
(2,706,926)
(2,032)
(2,708,958)
Reconciliation of funds:
14,744,876
307,089
15,051,965
20
12,037,950
305,057
12,343,007
Net (losses)/gains on investments
Net (expenditure)/income for the period and
net movement in funds
Investments
Charitable activities
Supported living
Shared living
Outreach services
Supported employment & day opportunities
Social enterprises
Housing
Housing
Total expenditure
Social enterprises
Shared living
Outreach services
Supported employment & day opportunities
Investment manager's fees
Surplus on disposal of fixed assets
Expenditure on:
Total income
Net (expenditure)/income before net
gains/(losses) on investments
Total funds brought forward
Total funds carried forward
Raising funds
Charitable activities
Supported living
18 months ended 31 March 2023
Unrestricted
Restricted
Total
Note
£
£
£
Income from:
3
80,559,937
-
80,559,937
3
6,006,977
-
6,006,977
3
3,931,267
-
3,931,267
3
741,572
-
741,572
3
752,900
-
752,900
3
971,098
-
971,098
159,758
-
159,758
856,423
-
856,423
93,979,932
-
93,979,932
4
62,883
-
62,883
4
83,872,198
-
83,872,198
4
5,836,820
-
5,836,820
4
3,982,180
-
3,982,180
4
957,561
2,032
959,593
4
758,405
-
758,405
4
906,161
-
906,161
96,376,208
2,032
96,378,240
(2,396,276)
(2,032)
(2,398,308)
12
(310,650)
-
(310,650)
5
(2,706,926)
(2,032)
(2,708,958)
Reconciliation of funds:
14,744,876
307,089
15,051,965
20
12,037,950
305,057
12,343,007
Net (losses)/gains on investments
Net (expenditure)/income for the period and
net movement in funds
Investments
Charitable activities
Supported living
Shared living
Outreach services
Supported employment & day opportunities
Social enterprises
Housing
Housing
Total expenditure
Social enterprises
Shared living
Outreach services
Supported employment & day opportunities
Investment manager's fees
Surplus on disposal of fixed assets
Expenditure on:
Total income
Net (expenditure)/income before net
gains/(losses) on investments
Total funds brought forward
Total funds carried forward
Raising funds
Charitable activities
Supported living
18 months ended 31 March 2023
Unrestricted
Restricted
Total
Note
£
£
£
Income from:
3
80,559,937
-
80,559,937
3
6,006,977
-
6,006,977
3
3,931,267
-
3,931,267
3
741,572
-
741,572
3
752,900
-
752,900
3
971,098
-
971,098
159,758
-
159,758
856,423
-
856,423
93,979,932
-
93,979,932
4
62,883
-
62,883
4
83,872,198
-
83,872,198
4
5,836,820
-
5,836,820
4
3,982,180
-
3,982,180
4
957,561
2,032
959,593
4
758,405
-
758,405
4
906,161
-
906,161
96,376,208
2,032
96,378,240
(2,396,276)
(2,032)
(2,398,308)
12
(310,650)
-
(310,650)
5
(2,706,926)
(2,032)
(2,708,958)
Reconciliation of funds:
14,744,876
307,089
15,051,965
20
12,037,950
305,057
12,343,007
Net (losses)/gains on investments
Net (expenditure)/income for the period and
net movement in funds
Investments
Charitable activities
Supported living
Shared living
Outreach services
Supported employment & day opportunities
Social enterprises
Housing
Housing
Total expenditure
Social enterprises
Shared living
Outreach services
Supported employment & day opportunities
Investment manager's fees
Surplus on disposal of fixed assets
Expenditure on:
Total income
Net (expenditure)/income before net
gains/(losses) on investments
Total funds brought forward
Total funds carried forward
Raising funds
Charitable activities
Supported living
12 months ended 30 September 2021
Unrestricted
Restricted
Total
£
£
£
49,956,692
-
49,956,692
4,290,888
-
4,290,888
2,298,648
-
2,298,648
675,049
-
675,049
626,723
-
626,723
470,362
-
470,362
59,130
-
59,130
-
-
-
58,377,492
-
58,377,492
16,957
-
16,957
49,197,275
-
49,197,275
3,419,272
-
3,419,272
2,949,148
-
2,949,148
603,940
-
603,940
545,656
-
545,656
503,710
-
503,710
57,235,958
-
57,235,958
1,141,534
-
1,141,534
531,916
-
531,916
1,673,450
-
1,673,450
13,071,426
307,089
13,378,515
14,744,876
307,089
15,051,965
12 months ended 30 September 2021
Unrestricted
Restricted
Total
£
£
£
49,956,692
-
49,956,692
4,290,888
-
4,290,888
2,298,648
-
2,298,648
675,049
-
675,049
626,723
-
626,723
470,362
-
470,362
59,130
-
59,130
-
-
-
58,377,492
-
58,377,492
16,957
-
16,957
49,197,275
-
49,197,275
3,419,272
-
3,419,272
2,949,148
-
2,949,148
603,940
-
603,940
545,656
-
545,656
503,710
-
503,710
57,235,958
-
57,235,958
1,141,534
-
1,141,534
531,916
-
531,916
1,673,450
-
1,673,450
13,071,426
307,089
13,378,515
14,744,876
307,089
15,051,965
93,979,932 - 93,979,932 58,377,492 58,377,492
62,883
83,872,198
5,836,820
3,982,180
957,561
758,405
906,161
-
-
-
-
2,032
-
-
62,883
83,872,198
5,836,820
3,982,180
959,593
758,405
906,161
16,957
49,197,275
3,419,272
2,949,148
603,940
545,656
503,710
16,957
49,197,275
3,419,272
2,949,148
603,940
545,656
503,710
96,376,208 2,032 96,378,240 57,235,958 57,235,958
(2,396,276)
(310,650)
(2,032)
-
(2,398,308)
(310,650)
1,141,534
531,916
1,141,534
531,916
(2,706,926)
14,744,876
(2,032)
307,089
(2,708,958)
15,051,965
1,673,450
13,071,426
1,673,450
13,378,515
12,037,950 305,057 12,343,007 14,744,876 15,051,965

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in Note 20 to the financial statements.

24

Affinity Trust

Company no. 6893564

Balance sheets

As at 31 March 2023

As at 31 March 2023 As at 31 March 2023 As at 31 March 2023
31 March
2023
Note
£
£
Fixed assets:
10
1,664,639
2,042,432
10
2,008,285
2,730,355
11
409,999
91,078
12
4,685,684
6,325,269
8,768,607
11,189,134
Current assets:
14
100,924
77,131
15
4,993,196
6,624,049
5,453,260
4,991,472
10,547,380
11,692,652
Liabilities:
16
5,381,868
5,938,219
5,165,512
5,754,433
13,934,119
16,943,567
18
1,591,112
1,891,602
12,343,007
15,051,965
20
305,057
307,089
20a
3,782,923
4,563,865
20a
8,255,027
10,181,011
Total unrestricted funds
12,037,950
14,744,876
12,343,007
15,051,965
Total assets less current liabilities
Stocks
Debtors
Cash at bank and in hand
Creditors: amounts falling due within one year
Net current assets
Housing properties
Other tangible fixed assets
Investments
Land
The group
30 September
2021
Total net assets
Restricted funds
Creditors: amounts falling due after one year
The funds of the charity:
Total charity funds
Unrestricted funds:
General funds
Designated funds
31 March
2023
£
£
1,664,639
2,042,432
2,008,285
2,730,355
409,999
91,078
4,685,685
6,325,270
8,768,608
11,189,135
100,924
77,131
5,045,743
6,624,048
5,337,653
4,991,472
10,484,320
11,692,651
5,318,809
5,938,219
5,165,511
5,754,432
13,934,119
16,943,567
1,591,112
1,891,602
12,343,007
15,051,965
305,057
307,089
3,782,923
4,563,865
8,255,027
10,181,011
12,037,950
14,744,876
12,343,007
15,051,965
The charity
30 September
2021
8,768,607
100,924
4,993,196
5,453,260
11,189,134
77,131
6,624,049
4,991,472
8,768,608
100,924
5,045,743
5,337,653
11,189,135
77,131
6,624,048
4,991,472
10,547,380
5,381,868
11,692,652
5,938,219
10,484,320
5,318,809
11,692,651
5,938,219
5,165,512 5,754,433 5,165,511 5,754,432
13,934,119
1,591,112
16,943,567
1,891,602
13,934,119
1,591,112
16,943,567
1,891,602
12,343,007 15,051,965 12,343,007 15,051,965
305,057
3,782,923
8,255,027
307,089
4,563,865
10,181,011
305,057
3,782,923
8,255,027
307,089
4,563,865
10,181,011
12,037,950 14,744,876 12,037,950 14,744,876
12,343,007 15,051,965 12,343,007 15,051,965

Approved by the trustees on 28 September 2023 and authorised for issue and signed on their behalf by

Tanya Barron

Trustee and Chair

Hanah Burgess

Trustee and Chair of the Finance Committee

25

Affinity Trust

Consolidated statement of cash flows

For the period ended 31 March 2023

Net (expenditure)/income for the reporting period
(as per the statement of financial activities)
Losses/(Gains) on investments
Dividends and interest from investments
Interest payable
Depreciation charges
Impairment
Surplus on the disposal of properties
(Increase)/decrease in stocks
Decrease / (increase) in debtors
(Decrease) / increase in creditors
Dividends and interest from investments
Proceeds from the sale of property fixed assets
Purchase of fixed assets
Proceeds from sale of investments
Purchase of investments
Repayments of borrowing
Interest paid
Cash flows from new borrowing
1 October 2020
£
Net cash provided by/(used in) investing activities
Cash flows from financing activities:
Analysis of changes in net funds / (debt)
Net cash (used in)/provided by operating activities
Cash flows from investing activities:
Net cash used in financing activities
Change in cash and cash equivalents in the period
Cash and cash equivalents at the beginning of the period
Change in cash and cash equivalents in respect of cash
held by investment manager
Cash and cash equivalents at the end of the period
£
£
(2,708,958)
310,650
(159,758)
63,416
298,267
254,866
(856,423)
(23,793)
1,630,853
(856,842)
(2,047,722)
159,758
1,895,532
(545,707)
3,923,952
(2,568,057)
2,865,479
(344,355)
(63,416)
-
(407,771)
409,986
4,991,472
51,802
5,453,260
Cash flow
1 October
2021
£
£
(2,962,302)
4,991,472
49,638
(91,053)
617,070
-
666,708
(91,053)
56,517
(363,802)
(318,333)
(1,527,800)
(261,816)
(1,891,602)
(2,557,410)
3,008,817
18 months ended
31 March 2023
£
£
(2,708,958)
310,650
(159,758)
63,416
298,267
254,866
(856,423)
(23,793)
1,630,853
(856,842)
(2,047,722)
159,758
1,895,532
(545,707)
3,923,952
(2,568,057)
2,865,479
(344,355)
(63,416)
-
(407,771)
409,986
4,991,472
51,802
5,453,260
Cash flow
1 October
2021
£
£
(2,962,302)
4,991,472
49,638
(91,053)
617,070
-
666,708
(91,053)
56,517
(363,802)
(318,333)
(1,527,800)
(261,816)
(1,891,602)
(2,557,410)
3,008,817
18 months ended
31 March 2023
£
£
1,673,450
(531,916)
(59,130)
24,796
136,700
-
-
93,797
(736,817)
414,763
1,015,643
59,130
-
(566,052)
2,591,781
(5,607,347)
(3,522,488)
(106,155)
(24,796)
(298,737)
(429,688)
(2,936,533)
7,953,774
(25,769)
4,991,472
Cash flow
31 March
2023
£
£
461,788
5,453,260
43,865
(47,188)
-
-
43,865
(47,188)
165,561
(198,241)
134,930
(1,392,870)
300,490
(1,591,112)
806,143
3,814,960
12 months ended
30 September 2021
£
£
1,673,450
(531,916)
(59,130)
24,796
136,700
-
-
93,797
(736,817)
414,763
1,015,643
59,130
-
(566,052)
2,591,781
(5,607,347)
(3,522,488)
(106,155)
(24,796)
(298,737)
(429,688)
(2,936,533)
7,953,774
(25,769)
4,991,472
Cash flow
31 March
2023
£
£
461,788
5,453,260
43,865
(47,188)
-
-
43,865
(47,188)
165,561
(198,241)
134,930
(1,392,870)
300,490
(1,591,112)
806,143
3,814,960
12 months ended
30 September 2021
159,758
1,895,532
(545,707)
3,923,952
(2,568,057)
59,130
-
(566,052)
2,591,781
(5,607,347)
(344,355)
(63,416)
-
(106,155)
(24,796)
(298,737)
Cash flow
£
Cash flow
£
5,453,260 4,991,472
1 October
2021
£
31 March
2023
£
Cash at bank and in hand
7,953,774
Bank loans
(140,691)
Other loans
(617,070)
(2,962,302)
49,638
617,070
4,991,472
(91,053)
-
461,788
43,865
-
5,453,260
(47,188)
-
Debt due within one year
(757,761)
Bank loans
(420,319)
Other loans
(1,209,467)
666,708
56,517
(318,333)
(91,053)
(363,802)
(1,527,800)
43,865
165,561
134,930
(47,188)
(198,241)
(1,392,870)
Debt due after oneyear
(1,629,786)
(261,816) (1,891,602) 300,490 (1,591,112)
Total net funds
5,566,227
(2,557,410) 3,008,817 806,143 3,814,960

26

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

1 Accounting policies

a) Statutory information

Affinity Trust is a charitable company limited by guarantee and is incorporated in England.

The registered office address is 1 St Andrew's Court, Wellington Street, Thame, OX9 3WT. Refer to Trustees Report for principal activities.

b) Basis of preparation

The financial statements have been prepared in accordance with 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) - (Charities SORP FRS 102), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

These financial statements consolidate the results of the charity and its wholly-owned subsidiary Affinity Trust Support Ltd on a line by line basis. Transactions and balances between the charity and its subsidiary have been eliminated from the consolidated financial statements. Balances between the two entities are disclosed in the notes of the charity's balance sheet. A separate statement of financial activities, or income and expenditure account, for the charity itself is not presented because the charity has taken advantage of the exemptions afforded by section 408 of the Companies Act 2006, A summary of the result for the year is disclosed in the notes to the accounts.

Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy or note. The financial statements are presented in (£) Sterling which is also the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £1.

c) Public benefit entity

The charitable company meets the definition of a public benefit entity under FRS 102 and has therefore applied the relevant public benefit requirements of FRS102.

d) Going concern

The Trustees consider that there are no material uncertainties about the charitable company's ability to continue as a going concern as the Trustees have reviewed budgets and forecasts for the 12 months following the end of the reporting period which support the fact that the charity is a going concern. In addition the organisation has sufficient reserves available to meet its liabilities as they fall due and has sufficient cash and liquid reserves available to meets its needs. Further details on the trustees' appraisal of going concern is included in the Trustees' annual report.

e) Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the income have been met, it is probable that the income will be received and that the amount can be measured reliably.

Income from government and other grants, whether ‘capital’ grants or ‘revenue’ grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

Income received in advance of the provision of a specified service is deferred until the criteria for income recognition are met.

f) Income from investments and bank deposits

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.

Dividends are recognised once the dividend has been declared and notification has been received of the dividend due. This is normally upon notification by our investment advisor of the dividend yield of the investment portfolio.

g)

Fund accounting

Restricted funds are to be used for specific purposes as laid down by the donor. Expenditure which meets these criteria is charged to the fund.

Unrestricted funds are donations and other income received or generated for the charitable purposes.

Designated funds are unrestricted funds earmarked by the Trustees for particular purposes.

27

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

1 Accounting policies (continued)

h) Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure is classified under the following activity headings:

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.

i) Allocation of support and governance costs

Expenditure is allocated to the particular activity where the cost relates directly to that activity. However, the cost of overall direction and administration of each activity, comprising the salary and overhead costs of the central function is apportioned based on staff cost attributable to each activity.

j) Operating leases

Rental charges are charged on a straight line basis over the term of the lease.

k) Tangible fixed assets

Items of equipment are capitalised where the purchase price exceeds limits as follows: portable buildings £2,000, software, electrical equipment and fixture & fittings £1,000, computer & telephone equipment £500. Depreciation costs are allocated to activities on the basis of the use of the related assets in those activities. Major components are treated as a separate asset where they have significantly different patterns of consumption of economic benefits and are depreciated separately over its useful life.

Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life on a straight line basis. The depreciation rates in use are as follows:

An annual impairment review is undertaken in accordance with FRS102. When the carrying amount of the asset is higher than the recoverable amount the asset is written down. Should the recoverable amount of the asset then exceed its carrying amount, the impairment provision will be reversed.

l) Listed investments

Investments are a form of basic financial instrument and are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing quoted market price. Investment gains and losses, whether realised or unrealised, are combined and shown in the heading ‘Net gains/(losses) on investments’ in the statement of financial activities. The charity does not acquire put options, derivatives or other complex financial instruments.

m) Stocks

Stocks are stated at the lower of cost and net realisable value. In general, cost is determined on a first in first out basis and includes transport and handling costs. Net realisable value is the price at which stocks can be sold in the normal course of business after allowing for the costs of realisation. Provision is made where necessary for obsolete, slow moving and defective stocks.

n) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

o) Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term deposits. Cash balances exclude any funds held by the charitable company on behalf of the people supported. At 31 March 2023: £528,717 (30 September 2021: £648,421) was held by Affinity Trust on behalf of people we support.

28

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

1 Accounting policies (continued)

p) Creditors

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discounts due.

q) Financial instruments

The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

r) Pensions

Affinity Trust operates a defined contribution pension scheme. The assets of the scheme are held separately from those of Affinity Trust in an independently administered fund. The pension cost charge represents contributions payable under the scheme by Affinity Trust to the fund. Affinity Trust has no liability under the scheme other than for the payment of those contributions.

Certain employees are members of the NHS Pension Scheme, a defined benefit scheme. The company makes contributions on behalf of employees who are members in accordance with the requirements of the scheme. Other than those contributions there is no additional liability to Affinity Trust in respect of the scheme (See details in note 24).

In addition the charity makes contributions to the West Yorkshire Pension Fund and the South Yorkshire Pension Fund (both defined benefit schemes). The employer's contributions are determined in relation to the current service period only, and consequently the charity accounts for contributions to the schemes as if they were defined contribution schemes (See details in note 24).

s) Contingent liabilities

The payment of interest accrued on grants payable to the Secretary of State for Health is contingent on Affinity Trust intending to sell the properties purchased with the grants. The accrued interest is therefore disclosed as a contingent liability. The substance of the agreements Affinity Trust has with the Secretary of State for Health is for the Secretary of State to receive their share of the increase in the value of the properties (see note 23).

2 Key judgements and estimates

In the application of the charity's accounting policies, the Trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are readily apparent from other sources. 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.

The Trustees do not consider that there are any sources of estimation uncertainty, including from reviewing any impact of the contingent liabilities in note 23, at the reporting date that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next reporting period.

29

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

3 Income from charitable activities

3
Income from charitable activities
Local a
Contrib
Govern
SOFA
Local a
Contrib
Govern
SOFA
Local
Contri
Gover
SOFA
Local
Contri
SOFA
Local
Contri
Tradin
SOFA
4180
4160
4170
SOFA
Government Grants
Shared living
Local authorities
Contributions from the people we support
Sub-total for Shared living
Outreach services
Government Grants
Government Grants
Supported living
Local and NHS authorities
Contributions from the people we support
Sub-total for Supported living
Local authorities
Contributions from the people we support
Government Grants
Sub-total for Supported employment & day opportunities
Social enterprises
Trading sales
Local authorities
Contributions from the people we support
Local authorities
Contributions from the people we support
Sub-total for Outreach services
Supported employment & day opportunities
Total income from charitable activities
Sub-total for Social enterprises
Housing
Local authorities
Housing benefit
Contributions from the people we support
Sub-total for Housing
18 months
ended 31
March 2023
Total
£
77,157,750
2,396,927
1,005,260
12 months
ended 30 Sept.
2021
Total
£
48,936,305
793,020
227,367
80,559,937
5,861,782
21,129
124,066
49,956,692
4,272,659
17,498
731
6,006,977
2,861,177
992,194
77,896
4,290,888
2,214,619
10,151
73,878
3,931,267
619,769
106,677
15,127
2,298,648
581,804
93,245
-
741,572
11,820
3,818
737,262
675,049
2,487
3,228
621,008
752,900
295,666
586,560
88,872
626,723
93,923
309,786
66,653
971,098 470,362
92,963,751 58,318,362

All income for both years is unrestricted.

30

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

4a Analysis of expenditure (current period)

Staff Costs
Training
Recruitment
Insurance
Transport and Travel Costs
Property
Office
Audit & Professional Fees
Trading
Activities
Food and Household Goods
Bad Debt Charge
Sundries
Support costs
Governance costs
Total expenditure 2023
Total expenditure 2021
Staff costs
Cost of
raising funds
£
-
-
-
-
-
-
-
-
-
-
-
62,883
Supported Charitable activities Charitable activities Div overhead
Housing
Support costs
£
9,558,115
34,896
329,562
41,601
241,452
1,643,054
532,656
371,687
-
761
24,995
2,327
92,835
Div overhead
Governance
£
87,830
-
22,300
412
9,462
-
144
60,354
-
-
-
718
£
87,356,758
771,790
660,190
408,812
929,077
3,114,389
1,081,909
921,188
397,397
24,698
357,493
77,274
277,265
18 months
ended 31
March 2023
Total
£
50,523,138
172,407
293,444
226,678
419,536
2,466,020
490,377
1,035,075
318,844
17,312
637,584
393,642
241,901
12 months
ended 30 Sept
2021
Total
Supported
Living
£
69,142,011
678,034
263,580
293,873
481,352
605,722
224,163
284,686
-
5,043
195,863
1,131
12,806
Shared Living
£
4,400,748
18,455
15,482
12,895
90,126
395,958
16,072
29,628
-
10,658
102,494
-
646
Outreach
services
£
3,221,792
33,884
14,907
15,033
81,990
16,259
17,117
16,149
-
-
26,804
68,195
2,384
£
728,969
5,007
2,695
3,094
20,614
57,076
1,918
2,172
-
8,236
5,106
46
1,477
Supported
employment &
day
Social
enterprises
£
217,293
1,513
856
879
110
62,889
2,778
33,660
397,397
-
1,365
225
2,718
Housing
£
-
-
10,807.61
41,025.23
3,970.43
333,431.29
287,061.00
122,852.12
-
-
866.20
5,349.99
100,797.32
62,883
-
-
72,188,264
11,521,749
162,185
5,093,162
733,336
10,323
3,514,515
461,174
6,492
836,409
121,475
1,710
721,686
36,210
510
906,161
-
-
12,873,942
(12,873,942)
-
181,219
-
(181,219)
96,378,240
-
-
57,235,958
-
-
62,883 83,872,198 5,836,820 3,982,180 959,593 758,405 906,161 - - 96,378,240 57,235,958
16,957 49,197,275 3,419,272 2,949,148 603,940 545,656 503,710 - -

31

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

4b Analysis of expenditure (prior year)

Analysis of expenditure (prior year)
Staff Costs
Training
Recruitment
Insurance
Transport and Travel Costs
Property
Office
Audit & Professional Fees
Trading
Activities
Food and Household Goods
Bad Debt Charge
Sundries
Support costs
Governance costs
Total expenditure 2021
Cost of
raising funds
£
-
-
-
-
-
-
-
-
-
-
-
16,957
Charitable activities Support costs
£
5,321,101
9,292
90,835
19,797
61,519
1,271,302
316,608
815,952
-
1,588
40,334
-
Governance
£
57,983
-
4,574
274
2,886
-
-
35,054
-
-
-
-
£
50,523,138
172,407
293,444
226,678
419,536
2,466,020
490,377
1,035,075
318,844
17,312
637,584
393,642
241,901
12 months
ended 30 Sept
2021
Total
Supported
Living
£
39,722,280.00
122,623.00
171,860.00
179,913.00
190,072.00
537,706.00
143,586.00
121,324.00
-
-
452,159.00
267,158.44
134,189.56
Shared Living
£
2,547,512
19,411
14,307
11,777
77,798
120,056
11,815
16,039
-
13,524
128,200
-
Outreach
services
£
2,311,614
15,027
8,508
9,901
68,977
36,758
11,538
16,603
-
551
10,507
124,571
70
£
426,200
5,225
2,769
2,890
17,948
60,731
3,201
1,516
-
1,649
5,048
-
Supported
employment &
day
Social
enterprises
£
136,448
829
420
526
34
37,309
2,752
19,715
318,844
-
1,301
2,902
Housing
£
-
-
171
1,600
302
402,158
877
8,872
-
-
35
1,913
87,782
16,957
-
-
42,042,871
7,064,834
89,570
2,960,439
453,089
5,744
2,614,625
330,335
4,188
527,177
75,802
961
521,080
24,268
308
503,710
-
-
7,948,328
(7,948,328)
-
100,771
-
(100,771)
57,235,958
-
-
16,957 49,197,275 3,419,272 2,949,148 603,940 545,656 503,710 - - 57,235,958

32

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

5 Net income / (expenditure) for the period

This is stated after charging / (crediting):

18 months 12 months
ended 31 ended 30 Sept
March 2023 2021
£ £
Depreciation 298,267 136,700
Impairment 254,866 -
5000. Inventory recognised as an expense 397,397 326,645
8509. Interest payable on loans 63,416 24,796
Operating lease rentals:
Property 465,624 521,325
Other 11,008 123,759
Auditor's remuneration (excluding VAT):
8509. Audit - Affinity Trust 24,000 22,500
Audit - Affinity Trust Support Limited ("ATSL") 6,000
Other services - corporation tax ATSL 1,050 -

Staff costs were as follows:

6018.
6003
6004
6005.
6009.
Salaries and wages
Redundancy and termination costs
Social security costs
Employer’s contribution to defined contribution pension schemes
Operating costs of defined benefit pension schemes treated as defined contribution pension schemes
Agency costs
18 months
ended 31
March 2023
£
71,812,296
441,799
6,248,045
1,678,421
325,579
12 months
ended 30 Sept
2021
£
43,361,611
8,811
3,611,838
1,017,074
297,246
80,506,140
6,850,618
48,296,580
2,226,558
87,356,758 50,523,138

£132,706 of pension costs were included within creditors (2021: £193,064).

The following number of employees received employee benefits (excluding employer's national insurance and employer pension costs) over £60,000 during the period between:

18 months 12 months
ended 31 ended 30 Sept
March 2023 2021
No. No.
£60,000 - £69,999 55 5
£70,000 - £79,999 18 1
£80,000 - £89,999 7 3
£90,000 - £99,999 9 2
£100,000-£109,999 1 -
£120,000 - £129,999 - 1
£130,000 - £139,999 2 -
£160,000 - £169,999 1 -
£190,000 - £199,999 1 -

The total employee benefits (including employer pension contributions and employer's national insurance) of the key management personnel who are the senior management team as defined on page 1 plus Trustees was £1,035,630 (2021: £738,789). The following was paid to trustees:

Board of trustees' remuneration
Board of trustees' expenses
18 months
ended 31
March 2023
£
84,486
2,807
12 months
ended 30 Sept
2021
£
55,919
771
87,293 56,690

33

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

6 Analysis of staff costs, trustee remuneration and expenses, and the cost of key management personnel (continued)

Board members were paid £7,041 on average for the 18 month period (2021: £5,169). Board members who are also members of the Finance Committee were paid £6,020 for 18 months (2021: £5,411) each and Board members who are also members of the Quality Committee were paid £6,485 for 18 months (2021: £5,411) on average. The Chair was paid £12,960 for 18 months (2021: £8,471). The basis for Trustees' remuneration is set out in the Articles of Association of Affinity Trust. Trustees' remuneration is reviewed annually by an Independent Panel and approved by the Board.

Travel, subsistence, phone and IT expenses were incurred by 8 Trustees (2021: 4) in the course of their duties. There were no retirement benefits accruing for the Trustees.

Affinity Trust holds professional indemnity insurance which includes indemnity for members of the Board of Trustees and officers. This policy also includes fidelity guarantee insurance.

Individual amounts paid to each Trustee for the current period and prior year were as follows:-

S Ross
T Tamblyn (Retired 30 September 2022)
D Walden (Retired 30 September 2022)
A Anketell (Retired 15 May 2022)
C Akpakwu
C King
C Ncube
R Parry
K Cameron (Vice Chair, Retired 30 March 2021)
M Moody (Retired 30 September 2021)
J Edwards
S Rees
T Barron (Chair)
H Burgess
18 months
ended 31
March 2023
£
-
9,519
5,623
6,039
3,462
-
8,277
8,579
12,960
8,277
8,375
8,556
3,946
3,680
12 months
ended 30 Sept
2021
£
2,706
5,411
5,411
5,411
5,411
5,411
5,411
4,610
8,471
5,411
1,127
1,127
-
-
87,293 55,918

7 Staff numbers

The average number of employees (head count based on actual number of staff employed, not FTE) during the period was as follows:

Shared living
Supported living
Outreach services
Supported employment & day opportunities
Social enterprises
Housing
Support
Chidrens Services
18 months
ended 31
March 2023
No.
130
1,802
155
32
19
2
33
110
12 months
ended 30 Sept
2021
No.
133
1,686
206
68
17
14
23
138
2,283 2,285

8 Related party transactions

Other than Trustee remuneration as detailed in Note 6 there are no related party transactions to disclose for 2023 (2021: none).

There were no donations from related parties and no restricted donations from related parties.

9 Taxation

The charity is exempt from corporation tax as all its income is charitable and is applied for charitable purposes. The charity's trading subsidiary Affinity Trust Support Limited has distributed profits of £3,891 to Affinity Trust in August 2023 which alleviates the corporation tax liability.

34

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

10 Tangible fixed assets

10
Tangible fixed assets
SCF
SCF
SCF
Cost
The group and charity
Depreciation
At the start of the period
Charge for the period
Eliminated on disposals
At the end of the period
At the start of the period
Additions
Disposals in period
At the end of the period
Impairment
Cost
At the start of the period
The group and charity
Net book value
At the end of the period
At the start of the period
Charge for the period
Eliminated on disposal
At the end of the period
Disposals in period
At the end of the period
Depreciation
At the start of the period
Net book value
At the end of the period
At the start of the period
Freehold Land
£
1,664,932
-
(287,793)
Freehold
property
Alterations
Total
£
£
£
2,423,436
338,591
4,426,959
27,428
9,925
37,353
(287,793)
(100,566)
(676,152)
2,163,071
247,950
3,788,160
59,764
238,799
298,563
73,772
25,388
99,160
254,866
-
254,866
(19,666)
(58,321)
(77,987)
368,736
205,866
574,602
1,794,335
42,084
3,213,558
~~B/S~~
2,363,672
99,792
4,128,396
Freehold
property
Alterations
Total
£
£
£
377,500
249,309
1,004,309
(90,000)
(63,811)
(243,811)
287,500
185,498
760,498
110,609
249,309
359,918
9,675
-
9,675
(4,650)
(63,811)
(68,461)
115,634
185,498
301,132
171,866
-
459,366
~~B/S~~
266,891
-
644,391
Housing Assets Owned Outright
Other Housing Assets
1,377,139 2,163,071 247,950 3,788,160
-
-
-
-
59,764
73,772
254,866
(19,666)
238,799
25,388
-
(58,321)
298,563
99,160
254,866
(77,987)
- 368,736 205,866 574,602
1,377,139 1,794,335 42,084 3,213,558
1,664,932 2,363,672 99,792 ~~B/S~~
4,128,396
Freehold Land
377,500
(90,000)
Freehold
property
£
377,500
(90,000)
287,500 287,500 185,498 760,498
-
-
-
110,609
9,675
(4,650)
249,309
-
(63,811)
359,918
9,675
(68,461)
- 115,634 185,498 301,132
287,500 171,866 - 459,366
~~B/S~~
377,500 266,891 - 644,391

Housing assets which are the subject of a legal charge in favour of the Secretary of State are shown separately from those which are owned outright by Affinity Trust.

The group and charity
Net book value
At the end of the period
At the start of the period
Freehold Land
£
1,664,639
Freehold
property
£
1,966,201
Alterations
Total
£
£
42,084
3,672,924
99,792
4,772,787
Total Housing Assets
Alterations
Total
£
£
42,084
3,672,924
99,792
4,772,787
Total Housing Assets
2,042,432 2,630,563 99,792 4,772,787

All fixed assets are used for charitable purposes. Except as noted above trustees are comfortable there are no other indicators of impairment. A valuation exercise was carried out on the properties during the period and only one property was valued at less than net book value. Impairment has been booked for this one property.

35

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

11 Other tangible fixed assets

SCF
Cost
At the start of the period
Additions in period
Disposals in period
The group and charity
At the end of the period
Depreciation
At the start of the period
Charge for the period
Eliminated on disposal
At the end of the period
Net book value
At the end of the period
At the start of the period
Cars
Office
equipment
Total
£
£
£
62,178
760,813
822,991
-
508,354
508,354
(62,178)
-
(62,178)
-
1,269,167
1,269,167
62,178
669,735
731,913
-
189,433
189,433
(62,178)
-
(62,178)
-
859,168
859,168
-
409,999
409,999
~~B/S~~
-
91,078
91,078
Cars and office equipment
Cars
Office
equipment
Total
£
£
£
62,178
760,813
822,991
-
508,354
508,354
(62,178)
-
(62,178)
-
1,269,167
1,269,167
62,178
669,735
731,913
-
189,433
189,433
(62,178)
-
(62,178)
-
859,168
859,168
-
409,999
409,999
~~B/S~~
-
91,078
91,078
Cars and office equipment
Cars
Office
equipment
Total
£
£
£
62,178
760,813
822,991
-
508,354
508,354
(62,178)
-
(62,178)
-
1,269,167
1,269,167
62,178
669,735
731,913
-
189,433
189,433
(62,178)
-
(62,178)
-
859,168
859,168
-
409,999
409,999
~~B/S~~
-
91,078
91,078
Cars and office equipment
- 1,269,167 1,269,167
62,178
-
(62,178)
669,735
189,433
-
731,913
189,433
(62,178)
- 859,168 859,168
- 409,999 409,999
- 91,078 ~~B/S~~
91,078

All fixed assets are used for charitable purposes. Trustees are comfortable there are no indicators of impairment.

12 Investments

Value at the start of the period
SCF
Capital (withdrawals)/additions during the period
Purchases within the portfolio
Sales within the portfolio
Income reinvested in the portfolio
SOFA Net gain/(loss) on change in fair value
Cash balance held by investment manager
Fair value at the end of the period
Common investment funds
Investment in subsidiary company
Cash
Investments comprise:
Fees
2023
2021
£
£
6,325,269
2,699,025
(1,500,000)
3,000,000
3,968,403
2,566,012
(3,923,952)
(2,591,781)
140,398
58,292
(40,744)
(16,957)
(310,650)
531,916
4,658,724
6,246,507
26,960
78,762
4,685,684
6,325,269
2023
2021
£
£
4,658,724
6,246,507
-
-
26,960
78,762
4,685,684
6,325,269
The group
The group
2023
2021
£
£
6,325,269
2,699,025
(1,500,000)
3,000,000
3,968,403
2,566,012
(3,923,952)
(2,591,781)
140,398
58,292
(40,744)
(16,957)
(310,650)
531,916
4,658,724
6,246,507
26,960
78,762
4,685,684
6,325,269
2023
2021
£
£
4,658,724
6,246,507
-
-
26,960
78,762
4,685,684
6,325,269
The group
The group
2023
2021
£
£
6,325,269
2,699,025
(1,500,000)
3,000,000
3,968,403
2,566,012
(3,923,952)
(2,591,781)
140,398
58,292
(40,744)
(16,957)
(310,650)
531,916
4,658,724
6,246,507
26,960
78,762
4,685,684
6,325,269
B/S
2023
2021
£
£
4,658,724
6,246,506
1
1
26,960
78,762
4,685,685
6,325,270
The charity
The charity
2023
2021
£
£
6,325,269
2,699,025
(1,500,000)
3,000,000
3,968,403
2,566,012
(3,923,952)
(2,591,781)
140,398
58,292
(40,744)
(16,957)
(310,650)
531,916
4,658,724
6,246,507
26,960
78,762
4,685,684
6,325,269
B/S
2023
2021
£
£
4,658,724
6,246,506
1
1
26,960
78,762
4,685,685
6,325,270
The charity
The charity
4,685,684 6,325,269 4,685,685 6,325,270

36

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

13 Subsidiary undertaking

The charity owns the whole of the issued ordinary share capital of Affinity Trust Support Ltd, a company registered in England and Wales. The company number is 13109670. The registered office address is 1 St Andrews Court, Wellington Street, Thame, OX9 3WT.

The subsidiary is used for the provision of support services and commenced trading on 27th January 2023. All activities have been consolidated on a line by line basis in the statement of financial activities. Available profits are distributed under Gift Aid to the parent charity.

The Trustees Tanya Barron and Keith Cameron, together with the Chief Executive and Finance Director are also Directors of the subsidiary.

A summary of the results of the subsidiary is shown below:

Assets
Liabilities
Share Capital and Reserves
Operating profit/(loss)
Interest receivable
Interest payable
Profit/(loss) on ordinary activities
The aggregate of the assets, liabilities and reserves was:
Turnover
Cost of sales
Retained earnings
Total comprehensive income
Gross Profit
Administrative expenses
Total retained earnings brought forward
Total comprehensive income
Distribution under Gift Aid to parent charity
Total retained earnings carried forward
Taxation on profit/(loss) on ordinary activities
2023
£
369,704
(358,613)
2021
£
-
-
11,091
(7,200)
-
-
3,891
-
-
-
-
-
3,891
-
-
-
3,891 -
-
3,891
(3,891)
-
-
-
- -
425,564
(425,563)
-
-
1 -

Amounts owed to the parent undertaking are shown in note 15.

Included within administrative expenses above is a management charge of £358,613 (2021: £nil) from the parent entity.

Parent charity

The parent charity's gross income and the results for the year are disclosed as follows:

2023 2021
£ £
Gross income 94,353,526 58,377,492
Result for the year (2,703,036) 1,673,450

37

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

14 Stocks

1000
Stocks held at Englefield Garden Centre
15
1110
Trade debtors
Amounts due from group undertakings
Other debtors
Prepayments and accrued income
16
2210.
2304. Bank loans
2100. Trade creditors
2203
Taxation and social security
2101
Other creditors
Accruals and deferred income
Creditors: amounts falling due within one year
Debtors
2023
2021
£
£
100,924
77,131
100,924
77,131
B/S
2023
2021
£
£
2,286,102
3,296,414
-
-
85,006
22,868
2,622,088
3,304,767
4,993,196
6,624,049
B/S
2023
2021
£
£
47,188
91,053
1,566,769
1,773,684
1,268,080
904,381
263,281
723,606
2,236,550
2,445,495
5,381,868
5,938,219
B/S
Group
Group
Group
2023
2021
£
£
100,924
77,131
100,924
77,131
B/S
2023
2021
£
£
2,286,102
3,296,414
-
-
85,006
22,868
2,622,088
3,304,767
4,993,196
6,624,049
B/S
2023
2021
£
£
47,188
91,053
1,566,769
1,773,684
1,268,080
904,381
263,281
723,606
2,236,550
2,445,495
5,381,868
5,938,219
B/S
Group
Group
Group
2023
2021
£
£
100,924
77,131
100,924
77,131
B/S
2023
2021
£
£
2,066,554
3,296,413
362,503
1
85,006
22,868
2,531,680
3,304,767
5,045,743
6,624,049
B/S
2023
2021
£
£
47,188
91,053
1,566,769
1,773,684
1,212,221
904,381
263,281
723,606
2,229,350
2,445,495
5,318,809
5,938,219
B/S
Charity
Charity
Charity
2023
2021
£
£
100,924
77,131
100,924
77,131
B/S
2023
2021
£
£
2,066,554
3,296,413
362,503
1
85,006
22,868
2,531,680
3,304,767
5,045,743
6,624,049
B/S
2023
2021
£
£
47,188
91,053
1,566,769
1,773,684
1,212,221
904,381
263,281
723,606
2,229,350
2,445,495
5,318,809
5,938,219
B/S
Charity
Charity
Charity
5,381,868
B/S
5,938,219 5,318,809
B/S
5,938,219

17 Deferred income

Deferred income included within "creditors: amounts falling due within one year" comprises income that has been invoiced in advance for services.

Balance at the beginning of the period
Amount released to income in the period
2118. Amount deferred in the period
Balance at the end of the period
2023
2021
£
£
160,155
225,763
(160,155)
(225,763)
194,420
160,155
194,420
160,155
Group
2023
2021
£
£
160,155
225,763
(160,155)
(225,763)
194,420
160,155
194,420
160,155
Group
2023
2021
£
£
160,155
225,763
(160,155)
(225,763)
194,420
160,155
194,420
160,155
Charity
2023
2021
£
£
160,155
225,763
(160,155)
(225,763)
194,420
160,155
194,420
160,155
Charity
194,420 160,155 194,420 160,155

38

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

18 Creditors: amounts falling due after one year

Creditors: amounts falling due after one year
Bank loans
Repayable grants:
NHS Grant
Secretary of State for Health
2023
2021
£
£
198,241
363,802
1,064,000
1,064,000
328,871
463,800
1,591,112
1,891,602
B/S
Group
2023
2021
£
£
198,241
363,802
1,064,000
1,064,000
328,871
463,800
1,591,112
1,891,602
B/S
Charity
1,591,112
B/S
1,891,602 1,591,112
B/S
1,891,602

Bank loans are secured by first mortgages held by NatWest plc on Affinity Trust's housing properties owned outright. Interest is accruing on the NatWest loans at rates between 1.25% and 2.25% above base rate.

Amounts owed to the Secretary of State for Health are secured by a second charge on the properties shown as Other Housing Assets in note 10. Any ultimate sale proceeds from these houses will be used to repay the Secretary of State for Health to a maximum of the original input in addition to rolled up compound interest of four percent above bank base rate.

Affinity Trust obtained a Grant of £1,064,000 from the NHS to support the construction of 4 bungalows plus staff accomodation for Supported Living in Leicestershire. The Grant is repayable if the property is sold or no longer used as accommodation for individuals with learning disability or mental health needs. As at 31 March 2023 the Grant was fully drawn down.

Maturity of total debt is as follows
In one year or less
Between one and two years
Between two and five years
Over five years
Tangible fixed assets
Investments
Net current assets
Creditors due after more than one year
Net assets at 31 March 2023
Analysis of group net assets between funds (current period)
2023
2021
£
£
47,188
91,053
119,293
93,999
264,721
265,338
1,207,098
1,532,265
1,638,300
1,982,655
General
unrestricted
£
£
-
3,782,923
4,685,684
-
5,160,455
-
(1,591,112)
-
8,255,027
3,782,923
Group
Designated
2023
2021
£
£
47,188
91,053
119,293
93,999
264,721
265,338
1,207,098
1,532,265
1,638,300
1,982,655
General
unrestricted
£
£
-
3,782,923
4,685,684
-
5,160,455
-
(1,591,112)
-
8,255,027
3,782,923
Group
Designated
2023
2021
£
£
47,188
91,053
119,293
93,999
264,721
265,338
1,207,098
1,532,265
1,638,300
1,982,655
Restricted
Total funds
£
£
3324
300,000
4,082,923
-
4,685,684
5,057
5,165,512
-
(1,591,112)
305,057
12,343,007
Charity
2023
2021
£
£
47,188
91,053
119,293
93,999
264,721
265,338
1,207,098
1,532,265
1,638,300
1,982,655
Restricted
Total funds
£
£
3324
300,000
4,082,923
-
4,685,684
5,057
5,165,512
-
(1,591,112)
305,057
12,343,007
Charity
1,638,300 1,982,655 1,638,300 1,982,655
General
unrestricted
£
-
4,685,684
5,160,455
(1,591,112)
£
3,782,923
-
-
-
Designated
Restricted
£
3324
300,000
-
5,057
-
Total funds
£
4,082,923
4,685,684
5,165,512
(1,591,112)
8,255,027 3,782,923 305,057 12,343,007

19a Analysis of group net assets between funds (current period)

19b Analysis of group net assets between funds (prior year)

Analysis of group net assets between funds (prior year)
Investments
Net current assets
Creditors due after more than one year
Net assets at 30 September 2021
Tangible fixed assets
General
Unrestricted
£
-
6,325,269
5,747,344
(1,891,602)
Designated
£
4,563,865
-
-
-
Restricted
£
3324
300,000
-
7,089
-
Total funds
£
4,863,865
6,325,269
5,754,433
(1,891,602)
10,181,011 4,563,865 307,089 15,051,965

39

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

20a Movements in funds (current period)

3321
3323
3324
3325
Total restricted funds
Total designated funds
General funds
Reading Services
Unrestricted funds:
Designated funds:
Fixed Assets
Restricted funds:
Ayrshire Activity club
Score Fund
Little Glen Road
Total funds at 31 March 2023
Total unrestricted charitable funds
At the start of
the period
£
2,200
3,889
300,000
1,000
Income &
gains
£
-
-
-
-
Expenditure &
losses
£
-
(2,032)
-
-
Transfers
£
-
-
-
-
At the end of
the period
£
2,200
1,857
300,000
1,000
307,089 -
~~SOFA~~
(2,032)
~~SOFA~~
- 305,057
4,563,865 - - (780,942) B/S
3,782,923
4,563,865 - - (780,942) 3,782,923
10,181,011 93,669,282 (96,376,208) 780,942 8,255,027
14,744,876 93,669,282 (96,376,208) - 12,037,950
15,051,965 93,669,282 (96,378,240) - 12,343,007

The transfer from designated funds arose on the sale of a property (Pymhurst).

20b Movements in funds (prior year)

Total restricted funds
Total designated funds
General funds
Score Fund
Little Glen Road
Reading Services
Unrestricted funds:
Ayrshire Activity club
Restricted funds:
Total unrestricted funds
Total funds at 30 September 2021
Designated funds:
Fixed Assets
At the start of
the year
£
2,200
3,889
300,000
1,000
Income &
gains
£
-
-
-
-
Expenditure &
losses
£
-
-
-
-
Transfers
£
-
-
-
-
At the end of
the year
£
2,200
3,889
300,000
1,000
307,089 - - - 307,089
4,134,513 - 429,352 4,563,865
4,134,513 - - 429,352 4,563,865
8,936,913 58,909,408 (57,235,958) (429,352) 10,181,011
13,071,426 58,909,408 (57,235,958) - 14,744,876
13,378,515 58,909,408 (57,235,958) - 15,051,965

Purposes of restricted funds

Ayrshire Activity Club: A club set up for the use of people with learning disabilities in Ayrshire.

Score Fund: Donations to provide opportunities for People with Learning Disabilities.

Little Glen Road: Grant given to cover a bond repayable to the Local Authority upon the sale of the property.

Reading Services: A donation was made by a private individual to be used for any purpose within the Reading services.

Purposes of designated funds

Fixed assets: In 2020 the Trustees made the decision to designate the Net Book Value of fixed assets, excluding the Little Glen restricted funds which recognises the different liquidity profile of these funds, to other unrestricted funds included within the General Funds.

40

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

21 Operating lease commitments

The group's total future minimum lease payments under non-cancellable operating leases is as follows for each of the following periods:

Less than one year
One to two years
Two to five years
31 March
2023
£
310,416
394,898
-
Land and
30 September
2021
£
249,835
265,284
192,173
Buildings
31 March
2023
30 September
2021
£
£
7,484
42,877
7,217
9,662
1,429
-
16,130
52,539
Other items
31 March
2023
30 September
2021
£
£
7,484
42,877
7,217
9,662
1,429
-
16,130
52,539
Other items
705,314 707,292 16,130 52,539

22 Post balance sheet events

There were no post balance sheet events to report.

23 Contingent liabilities

Affinity Trust has a contingent liability with regard to grants used to purchase five properties (30th September 2021: six properties). Affinity Trust will be liable to pay the interest accrued on grants to the Secretary of State for Health if the properties are sold, but only to the maximum amount of any proceeds received.

The substance of the agreements Affinity Trust has with the Secretary of State for Health is for the Secretary of State for Health to retain ownership over any change in the value of the properties and consequently the interest paid is offset against the sale proceeds.

At the current and prior period ends, the contingent liability due to the Secretary of State for Health in the event of Affinity Trust selling all of the properties was:

Accrued interest payable to the Secretary of State for Health 31 March
2023
30 September
2021
£
£
2,394,568
2,953,998
Group and charity

41

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

24 Defined benefit pension schemes

NHS Pension Scheme

Contributions to this scheme, which are charged against net income, are set by the Government Actuary as set out below. The pension charge for the period in respect of this scheme was £311,803 (2021: £297,246). The amount outstanding at 31 March 2023 was £14,175 (2021 £20,453).

Past and present employees are covered by the provisions of the NHS Pension Sceme(s) relevant to their membership. Details of the benefits payable and rules of the Schemes can be found on the NHS Pensions website at: www.nhsbsa.nhs.uk/pensions.

Both are unfunded defined benefit schemes that cover NHS employers, GP practices and other bodies, allowed under the direction of the Secretary of State for Health and Social Care in England and Wales. They are not designed to be run in a way that would enable NHS bodies to identify their share of the underlying scheme assets and liabilities. Therefore, each scheme is accounted for as if it were a defined contribution scheme: the cost to the NHS Body of participating in the scheme is taken as equal to the contributions payable to that scheme for the accounting period.

In order that the defined benefit obligations recognised in the financial statements do not differ materially from those that would be determined at the reporting date by a formal actuarial valuation, the Financial Reporting Manual (FReM) requires that "the period between formal valuations shall be four years, with approximate assessments in intervening years".

An outline of these follows:

a) Accounting valuation

A valuation of scheme liability is carried out annually by the scheme actuary (currently the Government Actuary’s Department) as at the end of the reporting period. This utilises an actuarial assessment for the previous accounting period in conjunction with updated membership and financial data for the current reporting period, and is accepted as providing suitably robust figures for financial reporting purposes. The valuation of the scheme liability as at 31 March 2023, is based on valuation data as 31 March 2022, updated to 31 March 2023 with summary global member and accounting data. In undertaking this actuarial assessment, the methodology prescribed in IAS 19, relevant FReM interpretations, and the discount rate prescribed by HM Treasury have also been used.

The latest assessment of the liabilities of the scheme is contained in the report of the scheme actuary, which forms part of the annual NHS Pension Scheme Accounts. These accounts can be viewed on the NHS Pensions website and are published annually. Copies can also be obtained from The Stationery Office.

b) Full actuarial (funding) valuation

The purpose of this valuation is to assess the level of liability in respect of the benefits due under the schemes (taking into account recent demographic experience), and to recommend contribution rates payable by employees and employers.

The latest actuarial valuation undertaken for the NHS Pension Scheme was completed as at 31 March 2016. The results of this valuation set the employer contribution rate payable from April 2019 to 20.6% of pensionable pay.

The actuarial valuation as at 31 March 2020 is currently underway and will set the new employer contribution rate due to be implemented from April 2024.

42

Affinity Trust

Notes to the financial statements

For the period ended 31 March 2023

24 Defined benefit pension schemes (continued)

West Yorkshire Pension Fund

Following the transfer of services from the Bradford and District Care Trust in December 2011, Of the 8 employees that retained their membership of the West Yorkshire Pension Fund (WYPF) which is a defined benefit scheme and operates under the provisions of the Local Government Pension Scheme (Administration) Regulations 2008 (as amended) there are currently only 4 remaining with active scheme membership. The employer's normal contribution rate is 0% and employees pay between 5.8% and 6.5%. Total employer contributions to the WYPF for the period ended March 2023 were £0 (2021:£0) as Affinity Trust received confirmation from the actuary that no 'deficit funding' payment were required. Affinity Trust and the City of Bradford Metropolitan District Council entered into an Admission Agreement and a separate commercial contract dated December 2012 and the substance of these agreements in relation to pension costs is that Affinity Trust's only liability is to pay the monthly employer contributions as determined from time to time by the Scheme actuary. Any actuarial deficit relating to the 8 employees at the end of the contract remains with the Council. The financial statements therefore reflect only the value of the monthly employer contributions described above. Following a triannual actuarial revaluation of the scheme, Affinity Trust were advised that an actuarial surplus had accumulated since the contract commenced and as a result no monthly contributions were required to be paid after March 2014.

South Yorkshire Pension Fund

After the transfer of a number of services in Sheffield in November 2017, one employee retained their membership of the South Yorkshire Pension Fund (SYPF) which is a defined benefit scheme and operates under the provisions of the Local Government Pension Scheme (Administration) Regulations 2008 (as amended). The employer's normal contribution rate was 22.2% of salary and employee paid 6.8%. The employee left on 25th November 2022 and the scheme is in the process of being closed.

25 Legal status of the charity

The charity is a company limited by guarantee and has no share capital. The liability of each member in the event of winding up is limited to £1.

26 Financial instruments

The carrying amount of the group’s financial instruments was

The carrying amount of the group’s financial instruments was
Group and charity
31 March 30 September
2023 2021
£ £
Financial assets
Assets measured at Fair Value 4,685,684 6,325,269

27 Capital Commitments

There is a capital commitment of £70k for a new website and branding as at 31 March 2023. The total cost is £84k of which £70k has not yet been paid . 30th September 2021 capital commitments were nil.

43