OpenCharities

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

2022-03-31-accounts

Company number: 07846810 Charity Number: 1146310

KEMP Hospice

Report and financial statements For the year ended 31 March 2022

KEMP House Trust Ltd

Contents

For the year ended 31 March 2022

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

KEMP House Trust Ltd

Reference and administrative information

For the year ended 31 March 2022

Company number 07846810 Country of incorporation United Kingdom Charity number 1146310 Country of registration England & Wales Registered office and operational address 41 Mason Road KIDDERMINSTER DY11 6AG

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:

Mrs Alison Field Chair (Resigned 30 June 2021) Mr Geoff Taylor-Smith Chair (Appointed 1 July 2021) Mrs Kate E Collyer Mrs Janet Rowe Mr Shayne Taylor (Resigned 30 September 2022) Mrs Julia Neal Ms Polly Symondson Ms Katherine Ellis (Appointed 7 Sept 2021) Mrs Suzanne Beattie (Appointed 22 March 2022) Mr Philip Davison (Appointed 30 September 2022) Key management Caroline Beech Chief Executive (Appointed 1 April 2022) personnel Heidi Hawkins Chief Executive (Resigned 30 March 2022) Laurey Grennall Head of Hospice Services Charlie Homer Head of Fundraising & Communications Gary Barnes Head of Retail Andy Stanney Head of People (Appointed 24 March 2022) Ruth Power Head of People (Resigned 25 March 2022) Rachel Paget Head of Finance (Appointed 5 September 2022) Bankers Santander Bridle Road Bootle L30 4GB HSBC Bank plc 6 Broad Street Worcester WR1 2EJ

1

KEMP House Trust Ltd

Reference and administrative information

For the year ended 31 March 2022

Solicitors Painters 29 Church Street Kidderminster CY10 2AU Auditor Sayer Vincent LLP Chartered Accountants and Statutory Auditor Invicta House 108-114 Golden Lane LONDON EC1Y 0TL

2

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

The trustees present their report and the audited financial statements for the year ended 31 March 2022.

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

Our objectives: To provide clinical, emotional, and spiritual care with practical support for people, their families, carers and the wider community who may be affected by serious and life-limiting illness within Worcestershire and the surrounding areas, are contained in full within our Articles of Association and also reflected in our vision, mission and values as follows:

Our Vision is quality and choice in end-of-life care and bereavement support, easily accessed by everyone in the Wyre Forest who needs it.

Our Mission:

Our Values:

Positive; Respectful; Professional, Compassionate; Inclusive and Trustworthy

Our Activities

KEMP Hospice provides free specialist care for people affected by life limiting illness and gives support to those who have been bereaved in the Wyre Forest (Worcestershire) and surrounding areas. Our expert and compassionate care and support is provided not only for the patient but also for their carers and wider family, including children and young people.

Provided by a team of dedicated staff and over 200 volunteers all our support is free to access and with our hospice users facing a wide range of life limiting illnesses and conditions, we place great

3

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

importance on taking a holistic view of patient care to deliver everything in response to the specific needs of an individual and their family. Our services include:

We are proud to work closely with the Community Specialist Palliative Care Team and the Wyre Forest Palliative Care Consultant, to ensure the care being provided to patients is as streamlined and comprehensive as possible. Additionally, we facilitate a heart failure clinic once every two months and Worcestershire Health and Care Trust operate a Lymphedema outpatient clinic every Thursday from one of our treatment rooms.

Achievements and performance 2021/22

Throughout the pandemic KEMP Hospice has continued to adapt and remain responsive ensuring that patients, clients, and carers have continued to receive support and specialist input.

We have clear objectives set out for each of our strategic plans, which are based on consolidation and sustainability, rather than expansion, and our aims reflect our desire to tangibly improve every area of our business, to be the very best that we can be, for all those who need us, and to keep our patients and clients at the heart of everything we do. We base all our activities, measure performance and plan business objectives around our 5 aims:

4

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

KEMP continued to monitor performance against a set of operational goals designed for the response to the pandemic. This allowed Trustees to monitor data as to how the pandemic was impacting upon each of our service areas. Due to both an unprecedented and constantly changing situation, there were neither fixed targets set in advance nor comparisons to prior years.

Service provision

The pandemic has provided the opportunity to review our service provision model. KEMP previously provided care and support which centred around the Patient attending on a regular set day. Following workshops held with staff and service user feedback we reopened our services in June 2021 with a model which focuses on inclusivity, the individuals need and an agreed plan of care and support with the patient and client.

In June 2021, KEMP Hospice reopened our doors initially bringing patients and clients back on site for 1:1 support and clinics. The Care Services Team continued to provide the Virtual Day Hospice Living Well & Well-being programme as well as outreaching into patients’ homes.

The Family Support & Bereavement Services Team continued to predominately work remotely and support clients via telephone or video counselling. Where this was inappropriate i.e., clients who have visual or sensory or other additional needs, or do not have a private space within their home, were seen at the Hospice.

The Children’s and Young People counsellors commenced outreach sessions into schools. As above, if inappropriate, could be offered sessions at the Hospice.

The provision of meal delivery to the most vulnerable patients stopped at the end of May 2021; patients were signposted to other services if they required ongoing provision. This was so we could provide catering provision for patients, clients, and visitors onsite.

Respite in patients’ home (Previously called KEMP for Carers) was reviewed and changed to a more bespoke model which addresses individual’s needs. Respite was still provided for situations such as carer breakdown.

From September 2021, we increased our provision onsite for patients, clients, and carers. Groups Onsite include Relaxation, Breathlessness and Fatigue Management, Tai Chi, Falls Prevention, Creative/Diversional therapy, and a Carer’s Programme.

5

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

In December 2021 KEMP started a Monthly MDT meeting. These meetings have enabled collaborative working internally and externally ensuring a person-centred approach improving quality and continuity of care for patients. With core member representation from the KEMP Hospice Care Services and Family Support & Bereavement Services Teams, Community Specialist Palliative Care CNS, Consultant Palliative Medicine, and optional external attendance for individual patients / clients from health & social care professionals. The MDT recommendations and outcomes are communicated to the patient, patients GP and invited professionals.

Additional Key Highlights / Developments in Services 2021-22

We received 118 new referrals (77 2020/21) to our Care Services in 2021/22. Our Finance and Welfare Officer received requests for support from 285 individuals (233 2020/21).

We received 327 referrals (245 2020/21) for support for bereaved adults and 149 (91 2020/21) for children and young people. We have felt a significant increase in demand over the year as well as the referrals being more complex in nature. 2609 counselling sessions (1256 2020/21) have been delivered across the year, either by phone, face to face or virtual.

Heidi Hawkins, CEO left KEMP at the end of March 2021, relocating to be nearer to family and taking up another Hospice CEO post. We are extremely grateful to Heidi for the service and dedication she has given in the last five years.

6

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Some feedback from those who have used our services this year

‘I am so grateful for the help KEMP has given our family in the last few years. My father came into the hospice once a week for day visits which were a real lifeline for us as a family. Not only did my father enjoy these visits, but they also gave my mum and I a badly needed regular break from looking after his advanced Parkinson’s. KEMP also provided me with regular counselling sessions. I found these sessions incredibly beneficial. As my income was low at the time and I was living off carers allowance I don’t think I could have afforded to pay for a private counsellor, so KEMP’S support really helped me out through an incredibly challenging time. I have been able to justify my feelings and allow myself time. It has helped to be able to refer to some different approaches to grief and not be so hard on myself. ‘

Parkinson’s Patient –‘I have found the exercises suggested by the Complementary Therapist very beneficial and have been practising at home.’

Carer – ‘It was a good way to get to know the others in the group and realise what problems we all face daily.’

ReSPECT Discussion Care Home: I found consult sensitive and informative. The level of care and professionalism was outstanding

Carer – ‘It is very useful to hear about all the information given to the group. Today's session about occupational therapy was very inciteful. There is plenty of time to ask questions around the subject, the nursing team appear to have the answers or where to obtain the information. It is good to be able to chat to others and hear their stories and struggles, the group can share knowledge and experiences.’

‘I would absolutely recommend this course - we can talk in front of each other, listening, crying, laughing, just venting for the few hours. I can't thank all the staff enough for the hard work, caring and dedication they have shown to each one of us who attended the course.’

‘When I first met to discuss my situation, prior to COVID-19, your Finance & Welfare Officer was very helpful, supportive, and encouraging with applying for help. Once lockdown began, she continued to support by telephone, advising, but always allowing me to make my own choices. The support that my husband and I have received has been outstanding; it was constructive, helpful in a caring way, person centred. ‘

oOo

A very important part of the work we do here at KEMP, is the Welfare and Financial Advice we offer. This includes practical advice, information, and representation as needed, and is available for KEMP patients, their carers and close family members. One such example is Shirley, who

7

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

contacted us last year hoping for some financial advice following the sad death of her daughter Tracy in August 2021. Shirley says:

“My daughter Tracy had supported me for a number of years by taking responsibility for my financial matters after my husband, her father had passed away. She took care of all my household finances such as utility bills and bank accounts”

Following Tracy’s death, Shirley was contacted by numerous agencies and creditors demanding repayment of several outstanding debts. As she had happily left all financial matters with her daughter, Shirley was unsure of what these agencies were asking for and needed help to understand the situation.

Shirley continues “I was familiar with KEMP already as my daughter had received care and support as a patient herself. I needed help to understand the situation, so contacted Anne to see if she would be able to help me”.

Anne said, “After investigating the situation and carrying out several negotiations on Shirley’s behalf over several months, I was able to find a resolution for her. All the claims Shirley had been contacted about have been either successfully repaid, written off, or contested” Anne continued by saying “One of the most satisfying outcomes from Shirley’s story is that she no longer has to deal with any worry or confusion about her finances. After losing her beloved daughter, Shirley was facing a great deal of pressure from a very difficult situation, so to know that she is now financially independent is wonderful”

Speaking about the support Shirley received she said, “When my daughter passed away, I couldn’t cope with anything as Tracy dealt with all the paperwork. Anne has been marvellous, and not only did she help me with everything, but she also gave me the confidence to help myself.”

oOo

8

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Income

• We are fortunate to have strong community support and benefit from a number of third-party events. Our dedicated Community Fundraiser and wider fundraising team supports all events we are aware of, and ensures regulations are being adhered to.

• We are part of Your Hospice Lottery, which is owned and administered by St Helena Hospice and specifically operates to raise funds for hospice care. Canvassers are employed by Your Hospice Lottery but engage with KEMP as part of their induction. These fundraisers engage with the public at external venues, events, and by carrying out door to door activity. They are not permitted to carry out these activities without identification, are highly trained, and never collect or accept money. Neither do they pursue individuals who have made it clear they do not wish to engage.

• We have a Donations Centre in Kidderminster and operate 6 retail charity shops across Kidderminster, Stourport and Bewdley as well as our own online eBay shop.

There are some notable achievements for our income within this financial year, despite the continuing challenges due to Covid and the economic uncertainties:

9

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Sincere Thanks

The flexible approach and dedication to ensuring the people who need our services continued to be cared for and supported throughout this year would not have been possible without the dedication of our hardworking staff along with the very many willing volunteers who give freely of their time and talents and we would like to take this opportunity to thank them all for their efforts.

At the end of the financial year we are fortunate to have an incredible 210 individuals volunteering their time across our charity within Retail; Fundraising; Finance; Care and Bereavement Services; and

10

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

on our Board of Trustees. In total an incredible 25,779 hours of time, commitment, hard work and skills were shared to help us in delivering our work.

Financial review

Our total income for the year was £2,021,740 (2021: £2,154,186) with a net surplus of £379,780 (2021: £656,500). All our income is used to support in the delivery of services to our patients and clients.

Income

We are grateful for the various government initiated financial support streams which helped us to retain our staff by accessing the furlough option, as well as the Restart Grant which contributed to our Trading income and allowed us to reopen safely, resulting in an income from our Trading activities of £751,266 (2021: £366,356).

So too we are thankful to Hospice UK for working with the government to secure funding which hospices were able to access in exchange for supporting the NHS in the Covid response. KEMP Hospice received a total of £61,320 (2021: £274,386), enabling us to keep all our service team members working and providing vital care and support throughout the Omicron variant.

We received annual funding in the form of a grant agreement from Herefordshire and Worcestershire Clinical Commissioning Group (CCG) totalling £286,113 (2021: £316,094).

Expenditure

Our total expenditure in 2021/22 was £1,641,960 (2021: £1,497,686) and contribution split can be seen below. The previous year had seen a strict review and pause on non-essential spending, however spending in the financial year increased nearer to pre pandemic levels as staffing costs and expenditure increased to support the return of services as the lockdowns ceased.

Our fundraising and retail expenditure directly supports our income generation for the charity and this was increased in this financial year at £911,060 (2021: £777,190) to reflect the return to normal operational activities.

Total funds held at the end of the financial year were £2,639,829 (2021: £2,260,049), of which £597,614 (2021: £604,614) is restricted to support the fixed assets which are essential for our charitable activities.

Risk Management

We have a risk policy and register to enable the identification, monitoring and management of controls to mitigate risks. The Senior Team and Board of Trustees consider risks on a quarterly basis.

11

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

The key strategic risks are:

Our strategy, experienced team and spread of income streams means we are not reliant on one source of income. Our governance and operating model is such that any responsive changes to income strategy could be agreed within a short time period.

Risk and Compliance

As a company and charity providing regulated and commissioned services, we follow codes of ethics and practice in our services and fundraising activities; we take our regulatory responsibilities seriously and work to protect our reputation and credibility as a professional organisation.

12

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Reserves policy and going concern

The trustees have examined the charity’s requirements for reserves considering the main risks as listed above to the organisation, including assessed projected future income, expenditure and cashflows.

The Trustees believe the Charity’s financial resources and contingency planning is sufficient to ensure the continuation of the Charity as a going concern for the foreseeable future. Consequently, the financial statements have been prepared on this basis.

A reserves policy is established to ensure the Charity has the financial capacity needed to safeguard the provision of vital services to patients and carers from the adverse financial effects of significant and unforeseen changes in income and expenditure.

The boards target policy for available reserves are that the unrestricted funds not committed or invested in tangible fixed assets held by the charity should be at least 6 months of the anticipated expenditure. The Charity is a going concern, and the Board of Trustees fully intend to see this continue long into the future. Should this not be possible, available reserves would assist the Charity in honouring its commitments to patients and carers, employees, supporters and creditors as it scales back operations.

At the end of the financial year unrestricted free reserves for the Charity were £1,626,148 (2021: £1,408,854), which is 15 months of the anticipated expenditure and representative of the desired reserves position.

Available reserves are calculated in accordance with the Charity Commission guidance as follows:

£
Total Reserves 2,639,829
Less
Restricted Reserves (597,614)
Designated funds – Capitalprojects (412,067)
Designated funds – Wellbeing (4,000)
Available unrestricted reserves 1,626,148

The board manages financial risks, such as income or cost fluctuation by regularly reviewing our financial plans and income pipelines.

13

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Plans for the future

KEMP Hospice we will be working towards the following:

14

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Structure, Governance and Management

KEMP Hospice is a charitable company limited by guarantee, incorporated on 14 November 2011 and registered as a charity on 9 March 2012.

The company was established under a memorandum of association which established the objects and powers of the charitable company and is governed under its articles of association.

The company name was changed from KEMP House Trust Ltd to KEMP Hospice on 13[th] October 2022. All trustees give their time voluntarily and receive no benefits from the charity. Any expenses reclaimed from the charity are set out in note 7 to the accounts.

Our Group Structure

The group compromises the Trust and its wholly owned subsidiary KEMP House Trust (Hospice Shop) Limited. The group produces consolidated accounts that include the result of both entities.

KEMP House Trust (Hospice Shop) Limited is a wholly owned trading subsidiary. Its purpose is to generate income to support the Charity’s objectives by selling donated and new goods at a profit in a network of shops. The trading company acts as the Trust’s agent for an HMRC approved Gift Aid scheme for donated goods. It transfers profits to the Charity using the HMRC Gift Aid scheme for corporate donations. Its results are set out in note 12 of these financial statements.

The Board of Trustees

KEMP Hospice trustees review the aims, objectives, and activities of the charity each year. This report looks at what the charity has achieved and the outcomes of its work in the reporting period. The trustees report the success of each key activity and the benefits the charity has brought to those groups of people that it is set up to help. The review also helps the trustees ensure the charity's aims, objectives and activities remained focused on its stated purposes.

The trustees have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing the charity's aims and objectives and in planning its future activities. In particular, the trustees consider how planned activities will contribute to the aims and objectives that have been set.

The trustees agree the strategic direction of the charity through the preparation and monitoring of a 5-year strategy. To support delivery of the strategy, an operational business plan and budget is developed annually, approved, and reviewed by the trustees. Our full strategy can be viewed by visiting our website:

15

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Progress towards achieving objectives is monitored and reviewed through the respective subcommittee which are focussed on Services, Finance, Resources and Risk and Income Generation, and at full Board meetings of the trustees. Monthly management accounts and quarterly reports by the Chief Executive and departmental managers are provided.

Day-to-day responsibility for the management of the charity is delegated to a senior management team of six, comprising: Chief Executive Officer, Caroline Beech; Head of Finance, Rachel Paget; Head of Fundraising & Communications, Charlie Homer; Head of Hospice Services, Laurey Grennall; Head of People, Andy Stanney and Head of Retail, Gary Barnes. The senior management team meet fortnightly to discuss both strategic and operational matters.

The trustees consider that they have complied with their duty in Section 17(5) of the Charities Act 2011 and have referred to the guidance provided by the Charity Commission on public benefit when reviewing the charity’s aims and objectives.

The Board of Trustees have embraced the Charity Governance Code, carrying out a self-assessment and have identified two key areas of focus: how the charity can demonstrate not only our financial/economic sustainability, but also our ecological and environmental impact in all our operations and how the organisation can embed Equality, Diversity and Inclusion within our culture and across all operations, including within the Board itself.

Appointment of trustees

KEMP Hospice recruits trustees based on a number of factors including, but not limited to, the need for a particular skill, a mix of backgrounds, experiences and considering a range of dynamics. The charity utilises social media to promote trustee vacancies, as well as charity and individual networks. A comprehensive structured recruitment process includes formal interview, time spent with a range of the charity personnel, and attendance at two Board meetings. The existing trustees then vote to appoint.

Within this financial year the Board appointed Geoff Taylor Smith to the role of Chair following Alison Field’s resignation on 30[th] June 2021. Katherine Ellis and Suzanne Beattie were also appointed as trustees with the year.

The following committees remain unchanged throughout the year; Patient Services and MAGIC (Marketing and Generation of Income Committee); however Finance & Resources and Risk & Compliance Committees were combined to become the Finance, Resource and Risk Committee. Meetings often include an element of training.

None of the trustees are remunerated.

16

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

Related parties and relationships with other organisations

KEMP House Trust is a separate registered charity, governed by a Trust Deed, which manages an investment portfolio and whose principal objective is to support the activities of KEMP Hospice, on provision of a costed business case which demonstrates the benefits to the beneficiaries of the hospice services.

During the year ending March 2022 there were four trustees, who meet quarterly and manage and oversee the investment portfolio with the professional advice of Investec Wealth and Investment Ltd. who visit the hospice twice a year and provide regular written reports to the board.

KEMP House Trust (Hospice Shop Ltd): The Trading Company is a wholly owned subsidiary of the Hospice. There were three directors serving during the year who have accountability for retail activities. The Hospice Chief Executive has ultimate responsibility for the management of the Hospice and Trading Company. All three of the current directors are hospice Trustees. The Head of Retail and Head of Finance attend the Board meetings, which are held quarterly.

The directors had previously decided to transfer the activities, assets and liabilities to the parent charity and then liquidate the company, however after reviewing the organisational structure they have made the decision to keep the company operational. The work to negotiate lease terms and conditions has taken much longer than anticipated, however this work continues.

Statement of responsibilities of the trustees

The trustees (who are also directors of KEMP House Trust Ltd for the purposes of company law) are responsible for preparing the trustees’ annual report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and group and of the incoming resources and application of resources, including the income and expenditure, of the charitable company or group for that period. In preparing these financial statements, the trustees are required to:

17

KEMP House Trust Ltd

Trustees’ annual report

For the year ended 31 March 2022

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 group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

In so far as the trustees are aware:

There is no relevant audit information of which the charitable company’s auditor is unaware The trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information

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.

Members of the charity guarantee to contribute an amount not exceeding £1 to the assets of the charity in the event of winding up. The total number of such guarantees at 31 March 2022 was 8 (2021: 6). The trustees are members of the charity but this entitles them only to voting rights. The trustees have no beneficial interest in the charity.

Auditor

Sayer Vincent LLP was re-appointed as the charitable company's auditor during the year and has expressed its willingness to continue in that capacity.

The trustees’ annual report has been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime.

The trustees’ annual report has been approved by the trustees on 29 November 2022 and signed on their behalf by

Geoff Taylor-Smith Chair

18

Independent auditor’s report

To the members of

KEMP House Trust Limited

Opinion

We have audited the financial statements of KEMP House Trust Limited (the ‘parent charitable company’) and its subsidiary (the ‘group’) for the year ended 31 March 2022 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 a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

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 group financial statements section of our report. We are independent of the group and parent charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

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

Independent auditor’s report

To the members of

KEMP House Trust Limited

Other Information

The other information comprises the information included in the trustees’ annual report other than the group 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 group 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 group 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 group 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 their environment obtained in the course of the audit, we have not identified material misstatements in the trustees’ annual report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 and Charities Act 2011 requires us to report to you if, in our opinion:

20

Independent auditor’s report

To the members of

KEMP House Trust Limited

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 auditor under the Companies Act 2006 and section 151 of the Charites Act 2011 and report in accordance with 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

Independent auditor’s report

To the members of

KEMP House Trust Limited

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

Independent auditor’s report

To the members of

KEMP House Trust Limited

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 144 of the Charities Act 2011 and regulations made under section 154 of that Act. 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)

8 December 2022

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

KEMP House Trust Ltd

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

For the year ended 31 March 2022

Unrestricted
Note
£
Income from:
2
796,389
3
295,003
3
1,391
694,383
3,000
53,883
8,106
27,335
23,539
22,746
1,513
1,927,288
5
313,747
599,264
5
629,447
12
-
1,542,458
6
384,829
-
384,829
Reconciliation of funds:
1,655,435
2,040,264
Donations and legacies
Charitable activities
Management charges
Lottery income
Fundraising costs
Raising funds
Other income
Coronavirus Job Retention Scheme
Retail, Hospitality & Leisure Grants
Retail Business Interruption Insurance
Kickstart
Charity shop income
Other trading activities
Hospice services
Education income
Net income / (expenditure) for the year
Total expenditure
Charitable activities
Hospice services
Tax payable by subsidiaries
Charity shop costs
Investments
Total income
Expenditure on:
Total funds brought forward
Total funds carried forward
Transfers between funds
Net movement in funds
Unrestricted
Note
£
Income from:
2
796,389
3
295,003
3
1,391
694,383
3,000
53,883
8,106
27,335
23,539
22,746
1,513
1,927,288
5
313,747
599,264
5
629,447
12
-
1,542,458
6
384,829
-
384,829
Reconciliation of funds:
1,655,435
2,040,264
Donations and legacies
Charitable activities
Management charges
Lottery income
Fundraising costs
Raising funds
Other income
Coronavirus Job Retention Scheme
Retail, Hospitality & Leisure Grants
Retail Business Interruption Insurance
Kickstart
Charity shop income
Other trading activities
Hospice services
Education income
Net income / (expenditure) for the year
Total expenditure
Charitable activities
Hospice services
Tax payable by subsidiaries
Charity shop costs
Investments
Total income
Expenditure on:
Total funds brought forward
Total funds carried forward
Transfers between funds
Net movement in funds
Restricted
£
33,132
61,320
-
-
-
-
-
-
-
-
2022
Total
£
829,521
356,323
1,391
694,383
3,000
53,883
8,106
27,335
23,539
22,746
1,513
Unrestricted
£
718,381
368,817
-
328,961
2,052
35,343
140,527
197,441
56,364
-
1,327
Restricted
£
30,588
274,386
-
-
-
-
-
-
-
-
-
2021
Total
£
748,969
643,203
-
328,961
2,052
35,343
140,527
197,441
56,364
-
1,327
1,927,288 94,452 2,021,740 1,849,212 304,974 2,154,186
313,747
599,264
629,447
-
-
-
101,452
-
313,747
599,264
730,899
-
263,158
514,032
381,193
9,124
-
-
330,179
-
263,158
514,032
711,372
9,124
1,542,458 101,452 1,643,910 1,167,508 330,179 1,497,686
384,829
-
(7,000)
-
377,829
-
681,705
-
(25,206)
-
656,500
-
384,829
1,655,435
(7,000)
604,614
377,829
2,260,049
681,705
973,730
(25,206)
629,819
656,500
1,603,549
2,040,264 597,614 2,637,878 1,655,435 604,614 2,260,049

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 18a to the financial statements.

24

KEMP House Trust Ltd

Company no. 07846810

Balance sheets

As at 31 March 2022

Note
Fixed assets:
11
12
Current assets:
14
15
Liabilities:
16
18a
Total funds
Investments
Cash at bank and in hand
Tangible assets
Creditors: amounts falling due within one year
Net current assets
Total net assets
Restricted income funds
Unrestricted income funds:
Designated funds
General funds
Total assets less current liabilities
Stock
Debtors
Funds:
2022
2021
£
£
689,900
713,914
-
-
689,900
713,914
26
2,579
755,835
384,080
1,392,699
1,241,625
2,148,560
1,628,284
(200,582)
(82,149)
1,947,978
1,546,135
2,637,878
2,260,049
2,637,878
2,260,049
597,614
604,614
416,067
337,800
1,624,197
1,317,635
2,637,878
2,260,049
The group
2022
2021
£
£
689,900
713,914
-
-
689,900
713,914
26
2,579
755,835
384,080
1,392,699
1,241,625
2,148,560
1,628,284
(200,582)
(82,149)
1,947,978
1,546,135
2,637,878
2,260,049
2,637,878
2,260,049
597,614
604,614
416,067
337,800
1,624,197
1,317,635
2,637,878
2,260,049
The group
2022
2021
£
£
672,159
699,156
5,002
5,002
677,161
704,158
-
-
1,215,479
685,165
902,020
996,308
2,117,499
1,681,473
(156,782)
(34,364)
1,960,717
1,647,109
2,637,878
2,351,268
2,637,878
2,351,268
597,614
604,614
416,067
337,800
1,624,197
1,408,854
2,637,878
2,351,268
The charity
2022
2021
£
£
672,159
699,156
5,002
5,002
677,161
704,158
-
-
1,215,479
685,165
902,020
996,308
2,117,499
1,681,473
(156,782)
(34,364)
1,960,717
1,647,109
2,637,878
2,351,268
2,637,878
2,351,268
597,614
604,614
416,067
337,800
1,624,197
1,408,854
2,637,878
2,351,268
The charity
689,900
26
755,835
1,392,699
713,914
2,579
384,080
1,241,625
677,161
-
1,215,479
902,020
704,158
-
685,165
996,308
2,148,560
(200,582)
1,628,284
(82,149)
2,117,499
(156,782)
1,681,473
(34,364)
1,947,978 1,546,135 1,960,717 1,647,109
2,637,878 2,260,049 2,637,878 2,351,268
2,637,878 2,260,049 2,637,878 2,351,268
597,614
416,067
1,624,197
604,614
337,800
1,317,635
597,614
416,067
1,624,197
604,614
337,800
1,408,854
2,637,878 2,260,049 2,637,878 2,351,268

Approved by the trustees on 29 November 2022 and signed on their behalf by

Geoff Taylor-Smith Chair

Janet Rowe Trustee

25

KEMP House Trust Ltd

Consolidated statement of cash flows

For the year ended 31 March 2022

Note
£
£
Net income for the reporting period
379,780
(as per the statement of financial activities)
Depreciation charges
72,817
-
Interest from investments
(1,513)
(Increase)/decrease in stocks
2,553
(Increase)/decrease in debtors
(371,755)
Increase/(decrease) in creditors
116,482
Net cash provided by operating activities
198,364
1,513
(48,803)
Net cash provided used in investing activities
(47,290)
151,074
1,241,625
1,392,699
At 1 April
2021
£
Cash at bank and in hand
1,241,625
Total cash and cash equivalents
1,241,625
Analysis of cash and cash equivalents
Cash and cash equivalents at the beginning of the
year
Cash and cash equivalents at the end of the year
Change in cash and cash equivalents in the year
Cash flows from operating activities
Cash flows from investing activities:
Interest received
Purchase of fixed assets
Loss on disposal of fixed assets
2022
Note
£
£
Net income for the reporting period
379,780
(as per the statement of financial activities)
Depreciation charges
72,817
-
Interest from investments
(1,513)
(Increase)/decrease in stocks
2,553
(Increase)/decrease in debtors
(371,755)
Increase/(decrease) in creditors
116,482
Net cash provided by operating activities
198,364
1,513
(48,803)
Net cash provided used in investing activities
(47,290)
151,074
1,241,625
1,392,699
At 1 April
2021
£
Cash at bank and in hand
1,241,625
Total cash and cash equivalents
1,241,625
Analysis of cash and cash equivalents
Cash and cash equivalents at the beginning of the
year
Cash and cash equivalents at the end of the year
Change in cash and cash equivalents in the year
Cash flows from operating activities
Cash flows from investing activities:
Interest received
Purchase of fixed assets
Loss on disposal of fixed assets
2022
Note
£
£
Net income for the reporting period
379,780
(as per the statement of financial activities)
Depreciation charges
72,817
-
Interest from investments
(1,513)
(Increase)/decrease in stocks
2,553
(Increase)/decrease in debtors
(371,755)
Increase/(decrease) in creditors
116,482
Net cash provided by operating activities
198,364
1,513
(48,803)
Net cash provided used in investing activities
(47,290)
151,074
1,241,625
1,392,699
At 1 April
2021
£
Cash at bank and in hand
1,241,625
Total cash and cash equivalents
1,241,625
Analysis of cash and cash equivalents
Cash and cash equivalents at the beginning of the
year
Cash and cash equivalents at the end of the year
Change in cash and cash equivalents in the year
Cash flows from operating activities
Cash flows from investing activities:
Interest received
Purchase of fixed assets
Loss on disposal of fixed assets
2022
£
£
656,500
63,127
1,558
(1,327)
2,634
(9,919)
(16,755)
695,817
1,327
(27,773)
(26,446)
669,371
572,254
1,241,625
Cash flows
At 31 March
2022
£
£
151,074
1,392,699
151,074
1,392,699
2021
£
£
656,500
63,127
1,558
(1,327)
2,634
(9,919)
(16,755)
695,817
1,327
(27,773)
(26,446)
669,371
572,254
1,241,625
Cash flows
At 31 March
2022
£
£
151,074
1,392,699
151,074
1,392,699
2021
198,364
(47,290)
695,817
(26,446)
Cash flows
£
151,074
151,074
1,241,625
669,371
572,254
1,392,699 1,241,625
At 1 April
2021
£
1,241,625
At 31 March
2022
£
1,392,699
1,241,625 151,074 1,392,699

26

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

1 Accounting policies

a) Statutory information

KEMP House Trust Limited is a charitable company limited by guarantee and is incorporated in England and Wales.

The registered office address is 41 Mason Road, Kidderminster, Worcestershire, DY11 6AG.

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 KEMP House Trust (Hospice Shop) Limited 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 as 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 accounts are prepared as full values however are presented to the nearest £1. This may cause small discrepancies in the financial statements.

In applying the financial reporting framework, the trustees have made a number of subjective judgements, for example in respect of significant accounting estimates. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The nature of the estimation means the actual outcomes could differ from those estimates. Any significant estimates and judgements affecting these financial statements are detailed within the relevant accounting policy below.

c) Public benefit entity

The charity meets the definition of a public benefit entity under FRS 102.

d) Going concern

The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern. Further information in relation to the trustees' appraisal of going concern is included in the trustees' annual report.

There are no key judgements that the charity has made which have a significant effect on the accounts.

The trustees do not consider that there are any sources of estimation uncertainty 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.

In the prior year, the directors approved the decision to liquidate the company as the premises leases and trading activity would be transferred to the parent company (KEMP Hospice, formerly KEMP House Trust Limited). The movement of the premises leases between the companies has been delayed and although the directors still intend for this transfer to occur, they plan to keep this company open for other trading purposes.

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.

For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the charity that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor’s intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is treated as a contingent asset and disclosed if material.

27

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

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

f) Donations of gifts, services and facilities

Donated professional services and donated facilities are recognised as income when the charity has control over the item or received the service, any conditions associated with the donation have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), volunteer time is not recognised so refer to the trustees’ annual report for more information about their contribution.

On receipt, donated gifts, professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

The trading subsidiary has received a Retail, Hospitality and Leisure Grant from the local authority for each shop. The grants were received and were recognised in the financial year ending 31 March 2021 based on an entitlement date of 1 April 2020 as per the guidance issued by the Department for Business, Energy and Industrial Strategy.

h) Interest receivable

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.

i) 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 incoming resources received or generated for the charitable purposes.

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

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

k) Allocation of support costs

Where possible, costs have been allocated directly to the activity to which they relate. However, there are also shared support costs that enable the hospice's charitable, income generating and governance activities to be undertaken. Support and governance costs are re-allocated to each of the activities on the following basis which is an estimate, based on staff time, of the amount attributable to each activity

34% 66%

Governance costs are the costs associated with the governance arrangements of the charity. These costs are associated with constitutional and statutory requirements and include any costs associated with the strategic management of the charity’s activities.

28

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

l) Operating leases

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

m) Tangible fixed assets

Items of equipment are capitalised where the purchase price exceeds £500. Depreciation costs are allocated to activities on the basis of the use of the related assets in those activities. Assets are reviewed for impairment if circumstances indicate their carrying value may exceed their net realisable value and value in use.

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

4% straight line and 99 years 5 years 4 years 3 years 3 years and 25% reducing balance

n) Investments in subsidiaries

Investments in subsidiaries are at cost.

o) 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.

p) Debtors

Trade and other debtors are recognised at the settlement amount due. Prepayments are valued at the amount prepaid.

q) Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

r) Creditors and provisions

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 and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

s) 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.

t) Pensions

Pension contributions to the group personal pension plan are charged against income when payable.

29

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

2 Income from donations and legacies

Income from donations and legacies
General donations
Gift aid
In memoriam
Grants from KEMP House Trust
Other charitable trusts
Legacies
Corporate income
Fundraising income
Unrestricted
£
24,558
56,809
28,883
435,099
97,416
7,197
18,775
127,652
£
-
-
-
-
26,230
6,902
-
-
Restricted
2022
Total
£
24,558
56,809
28,883
435,099
123,646
14,099
18,775
127,652
Unrestricted
£
29,795
26,593
19,474
357,019
91,950
55,500
43,108
94,942
£
-
-
-
-
30,588
-
-
-
Restricted
2021
Total
£
29,795
26,593
19,474
357,019
122,538
55,500
43,108
94,942
796,389 33,132 829,521 718,381 30,588 748,969

Fundraising income includes events, raffle, community fundraising and donations.

3 Income from charitable activities

CCG grant
Hospice UK Income
Other income
Sub-total for Hospice services
Education income
Sub-total for Education
Total income from charitable activities
Unrestricted
£
286,113
-
8,890
Restricted
£
-
61,320
-
2022
Total
£
286,113
61,320
8,890
Unrestricted
£
361,094
-
7,723
Restricted
£
-
274,386
2021
Total
£
361,094
274,386
7,723
295,003 61,320 356,323 368,817 274,386 643,203
1,391 - 1,391 - - -
1,391 - 1,391 - - -
296,394 61,320 357,714 368,817 274,386 643,203

Education income is for medical student palliative care placements.

30

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

5a Analysis of expenditure (current year)

Staff costs (Note 7)
Fundraising costs
Hospice events
Hospice care
Community fundraising
Corporate costs
Spiritual care
Volunteer costs
Catering
ACP costs
Running costs
Comms and marketing
Operations
Building costs
IT costs
Training
Professional fees
Audit fee
Support costs
Governance costs
Total expenditure 2022
Total expenditure 2021
Raising funds
£
121,357
29,183
9,387
-
2,588
14,868
-
-
-
-
-
391
-
-
1,587
316
-
-
Charity shop
costs
308,590
-
-
-
-
-
-
-
-
-
290,674
-
-
-
-
-
-
-
Charitable
activities
Governance
costs
£
-
-
-
-
-
-
-
110
-
-
-
92
852
-
-
540
7,047
15,575
Support
costs
£
237,953
-
-
-
-
-
-
84
-
-
-
6,680
91,999
29,996
4,937
6,344
-
2022
Total
£
1,098,576
29,183
9,387
16,889
2,588
14,868
83
194
3,688
258
290,674
7,164
852
91,999
32,281
13,710
15,941
15,575
2021
Total
£
995,342
17,034
5,267
20,127
1,279
13,424
80
210
8,985
889
241,829
6,962
44,455
78,413
26,923
5,190
10,708
11,445
Hospice
services &
Education
£
430,676
-
-
16,889
-
-
83
-
3,688
258
-
-
-
-
698
7,917
2,550
-
179,677
125,998
8,072
599,264
-
-
462,759
251,996
16,144
24,216
-
(24,216)
377,994
(377,994)
-
1,643,910
-
-
1,488,562
-
-
313,747 599,264 730,899 - - 1,643,910 1,488,562
263,158 514,032 711,372 - -

31

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

5b Analysis of expenditure (prior year)

Staff costs (Note 7)
Fundraising costs
Hospice events
Hospice care
Community fundraising
Corporate costs
Spiritual care
Volunteer costs
Catering
ACP costs
Running costs
Comms and marketing
Operations
Building costs
IT costs
Training
Professional fees
Audit fee
Support costs
Governance costs
Total expenditure 2021
Total expenditure 2020
Raising funds
£
87,663
17,034
5,267
-
1,279
13,424
-
-
-
-
-
-
-
-
4,096
1,101
-
-
Charity shop
costs
273,664
-
-
-
-
-
-
-
-
-
240,368
-
-
-
-
-
-
-
Charitable
activities
Governance
costs
£
-
-
-
-
-
-
-
210
-
-
1,461
-
-
-
-
167
7,761
11,445
Support costs
£
215,115
-
-
-
-
-
-
-
-
-
-
6,962
44,455
78,413
21,829
1,280
2,947
-
2021
Total
£
995,342
17,034
5,267
20,127
1,279
13,424
80
210
8,985
889
241,829
6,962
44,455
78,413
26,923
5,190
10,708
11,445
Hospice
services &
Education
£
418,900
-
-
20,127
-
-
80
-
8,985
889
-
-
-
-
998
2,643
-
-
129,863
126,140
7,155
514,032
-
-
452,623
244,861
13,889
21,043
-
(21,043)
371,001
(371,001)
-
1,488,562
-
-
263,158 514,032 711,372 - - 1,488,562
338,871 599,834 763,463 - -

32

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

This is stated after charging:

This is stated after charging:
2022 2021
£ £
Depreciation 72,817 63,127
Loss on disposal of fixed assets - 1,558
Operating lease rentals:
Property 94,301 81,758
Equipment 380 5,600
Auditor's remuneration (excluding VAT):
Audit 12,050 11,445
Other services 1,600 2,355

Staff costs were as follows:

Staff costs were as follows:
Social security costs
Employer’s contribution to defined contribution pension schemes
Salaries and wages
2022
£
991,424
76,448
30,704
2021
£
903,508
65,165
26,670
1,098,576 995,343

The following number of employees received employee benefits (excluding employer pension costs and employer's national insurance) during the year between:

2022 2021
No. No.
£60,000 - £69,999 1 1

The total employee benefits (including pension contributions and employer's national insurance) of the key management personnel were £317,035 (2021: £279,439).

The charity trustees were neither paid nor received any other benefits from employment with the charity in the year (2021: £nil).

No charity trustee received payment for professional or other services supplied to the charity (2021: £nil).

No charity trustee received expenses for the payment or reimbursement of travel and subsistence costs (2021: £nil).

8 Staff numbers

The average number of employees (head count based on number of staff employed) during the year was 53 (2021: 55).

Staff are split across the activities of the charity as follows (full time equivalent basis):
Raising funds
Retail
Support
Governance
Management and administration
2022
No.
3.6
6.7
14.3
13.3
0.5
2021
No.
2.0
6.5
12.2
14.2
0.5
38.4 35.4

33

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

9 Related party transactions

During the financial year ended 31 March 2021, KEMP House Trust (Hospice Shop) Ltd made sales of donated goods on behalf of the hospice to the value of £180,822 (2021: £45,966).

At 31 March 2022 KEMP House Trust (Hospice Shop) Ltd owed KEMP House Trust Ltd £577,944 (2021: £264,238).

KEMP House Trust Limited received grants of £435,099 (2021: £357,019) from KEMP House Trust, of which £435,099 (2021: £76,005) was outstanding at year end.

Aggregate donations from related parties were £300 (2021: £1,436).

10 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 KEMP House Trust (Hospice Shop) Limited distributes under Gift Aid available profits to the parent charity. Its charge to corporation tax in the year was:

2022 2021
£ £
UK corporation tax at 19% - 9,124
11
At the start of the year
Additions in year
Tangible fixed assets
The group
The Charity
At the start of the year
Additions in year
At the end of the year
Cost
Net book value
At the end of the year
At the start of the year
Charge for the year
Depreciation
At the start of the year
At the end of the year
At the end of the year
At the end of the year
At the start of the year
Cost
Charge for the year
Net book value
At the end of the year
At the start of the year
Depreciation
Leasehold
buildings
£
808,482
7,273
£
26,080
-
Leasehold
property
Motor
vehicles
£
22,120
-

Office
equipment
£
95,292
27,545
Furniture and
equipment
£
341,564
13,985
Total
£
1,293,538
48,803
815,755 26,080 22,120 122,837 355,549 1,342,341
146,769
21,145
23,174
1,452
17,454
1,166
64,652
35,504
327,576
13,550
579,624
72,817
167,914 24,626 18,620 100,156 341,126 652,441
647,841 1,454 3,500 22,681 14,423 689,900
661,713 2,906 4,666 30,640 13,988 713,914
Leasehold
buildings
£
808,482
7,273
Office
equipment
£
92,293
22,813
Furniture and
equipment
£
313,381
8,978
Total
£
1,214,156
39,064
815,755 115,106 322,359 1,253,220
146,769
21,145
63,452
33,957
304,778
10,960
514,999
66,062
167,914 97,409 315,738 581,061
647,841 17,697 6,621 672,159
661,713 28,841 8,603 699,157

The above assets are used for the Group and Charity.

34

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022 12 Subsidiary undertaking

The charity owns the whole of the issued ordinary share capital of KEMP House Trust (Hospice Shop) Limited, a company registered in England. The company number is 02847086. The registered office address is 41 Mason Road, Kidderminster, DY11 6AG.

The subsidiary is used for non-primary purpose trading activities. 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.

In the prior year, the directors approved the decision to liquidate the company as the premises leases and trading activity would be transferred to charity. The movement of the premises leases between the companies has been delayed and although the directors still intend for this transfer to occur, they plan to keep this company open for other trading purposes.

Shayne Taylor (resigned 30th September 2022), Alison Field and Polly Symondson are also directors of the subsidiary.

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

A summary of the results of the subsidiary is shown below:
Management charge payable to parent undertaking
Taxation on profit on ordinary activities
Retained earnings
Loss on ordinary activities before interest and taxation
The aggregate of the assets, liabilities and reserves was:
Liabilities
Amounts owed to the parent undertaking are shown in note 16.
Shares in group undertaking
Cost at 1 April 2021 and 31 March 2022
Gross profit
Distribution under Gift Aid to parent charity
Total retained earnings carried forward
Profit for the financial year
Cost of sales
Other operating income
Total retained earnings brought forward
Profit for the financial year
Adjustment to prior year estimate on distribution
Interest receivable and similar income
Turnover
Assets
Administrative expenses
Loss on ordinary activities before taxation
Reserves
2022
£
513,560
(3,053)
2021
£
282,850
(2,456)
510,507
(541,896)
(11,245)
73,620
280,395
(516,706)
(13,003)
352,436
30,986
271
103,122
144
31,257
-
103,267
(9,124)
31,257 94,143
(65,214)
44,000
31,257
(10,043)
(65,214)
-
94,143
(94,143)
- (65,214)
624,794
(619,792)
332,951
(393,163)
5,002 (60,212)
2022
£
5,002
2021
£
5,002

The charity owns 100% of the share capital of KEMP House Trust (Hospice Shop) Limited.

35

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

13 Parent charity

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

14
15
Amounts due from subsidiary company
16
17a
17b
Debtors
Taxation and social security
Net current assets
Accruals and deferred income
Analysis of group net assets between funds (prior year)
Gift Aid
Amounts due from KEMP House Trust
Net assets at 31 March 2021
Net assets at 31 March 2022
Net current assets
Result for the year
Tangible fixed assets
Tangible fixed assets
Analysis of group net assets between funds (current year)
VAT
Trade creditors
Pension Fund
Stock
Trade debtors
Other debtors
Creditors: amounts falling due within one year
Bought goods
Gross income
Prepayments and accrued income
2022
2021
£
£
26
2,579
The group
2022
2021
£
£
26
2,579
The group
2022
£
1,445,500
377,829
2021
£
1,625,900
656,500
2022
2021
£
£
-
-
The charity
26 2,579 - -
2022
2021
£
£
22,431
20,055
-
-
465,187
76,004
99,980
118,989
-
14,797
29,404
24,504
138,833
129,732
The group
2022
2021
£
£
22,431
20,055
575,993
371,384
465,117
75,738
27,252
116,644
-
1,826
29,404
24,504
95,282
75,015
The charity
755,835 384,080 1,215,479 685,165
2022
2021
£
£
66,603
27,982
86,748
25,922
5,366
4,697
41,865
23,547
The group
2022
2021
£
£
39,491
3,214
84,797
15,042
5,366
4,697
27,128
11,411
The charity
200,582 82,149 156,782 34,364
General
unrestricted
£
111,821
1,512,376
Restricted
funds
£
578,079
19,535
Designated
funds
£
-
416,067
Total funds
£
689,900
1,947,978
1,624,196 597,614 416,067 2,637,877
General
unrestricted
£
116,388
1,201,247
Restricted
funds
£
597,526
7,088
Designated
funds
£
-
337,800
Total funds
£
713,914
1,546,135
1,317,635 604,614 337,800 2,260,049

36

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

18a Movements in funds (current year)

Total restricted funds
Total designated funds
General funds
Restricted funds:
Legacy
Hospice UK
Total funds
Unrestricted funds:
Designated funds:
Redesign and landscaping of garden
Refurbishment of hospice patient
focussed rooms and general areas
Hospice roof and cellar
Total unrestricted funds
Wellbeing
Digital
Hospice kitchen & equipment
KEMP in the Garden Building - depreciation of annexe
buildings
Freehold property at Mason Road
BBC Children in Need - Childrens Bereavement
Residential Weekend
The Kildare Trust - Garden Project
Francis Winham Foundation - helping the elderly in
times of hardship and crisis
At 1 April 2021
£
270,504
327,022
-
7,088
-
-
Income &
gains
£
-
-
61,320
7,230
15,000
6,902
4,000
Expenditure
& losses
£
(15,912)
(3,535)
(61,320)
(8,383)
(1,400)
(6,902)
(4,000)
Transfers
£
-
-
-
-
-
-
At 31 March
2022
£
254,592
323,487
-
5,935
13,600
-
604,614 94,452 (101,452) - 597,614
100,000
105,800
20,000
4,000
48,000
60,000
-
-
-
-
-
-
(1,733)
-
-
-
-
-
80,000
-
-
-
-
-
178,267
105,800
20,000
4,000
48,000
60,000
337,800 - (1,733) 80,000 416,067
1,317,635 1,927,288 (1,540,725) (80,000) 1,624,197
1,655,435 1,927,288 (1,542,458) - 2,040,265
2,260,049 2,021,740 (1,643,910) - 2,637,878

Designated funds are funds which the trustees have set aside for the maintenance and improvement works to the hospice building, employee wellbeing and the development of our digital strategy.

37

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

18b Movements in funds (prior year)

Total restricted funds
Total designated funds
General funds
Western Power (Community Matters Fund) -
Coronavirus Community Support Service
Worcestershire Community Foundation - Coronavirus
Community Support Service
BBC Children in Need - Childrens Bereavement
Residential Weekend
KEMP in the Garden Building - depreciation of annexe
buildings
Freehold property at Mason Road
QBE European Operations Foundation - Butterfly
Room adaptations
J A Gillett Charitable Trust - Nursing Services
Hospice UK
Brian Shaw Trust - Coronavirus Community Support
Service
W A Cadbury Charitable Trust - Coronavirus
Community Support Service
Restricted funds:
Baron Davenport's Charity - Bereavement Support
(COVID response)
Blakemore Foundation - Bereavement Support (COVID
response)
Laslett's (Hinton) Charity - Bereavement Support
(COVID response)
Sir Jules Thorn Charitable Trust - Coronavirus
Community Support Service
Hospice Aid UK - Bereavement Support (COVID
response)
Eveson Charitable Trust - KEMP for Carers
Unrestricted funds:
Designated funds:
Total funds
Redesign and landscaping of garden
Refurbishment of hospice patient
focussed rooms and general areas
Hospice kitchen & equipment
Wellbeing
Digital
Hospice roof and cellar
Total unrestricted funds
At 1 April 2019
£
286,416
330,557
4,324
-
-
-
-
-
-
-
-
-
-
-
-
8,522
Income &
gains
£
-
-
-
-
61,320
7,088
1,000
1,500
2,700
4,600
5,000
200
2,500
5,000
1,000
-
Expenditure
& losses
£
(15,912)
(3,535)
(4,324)
-
(61,320)
-
(1,000)
(1,500)
(2,700)
(4,600)
(5,000)
(200)
(2,500)
(5,000)
(1,000)
(8,522)
Transfers
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
At 31 March
2020
£
270,504
327,022
-
-
-
7,088
-
-
-
-
-
-
-
-
-
-
629,819 91,908 (117,113) - 604,614
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
100,000
105,800
20,000
4,000
48,000
60,000
100,000
105,800
20,000
4,000
48,000
60,000
- - - 337,800 337,800
973,730 1,849,212 (1,167,508) (337,800) 1,317,635
973,730 1,849,212 (1,167,508) - 1,655,435
1,603,549 1,941,120 (1,284,621) - 2,260,049

38

KEMP House Trust Ltd

Notes to the financial statements

For the year ended 31 March 2022

19 Operating lease commitments payable as a lessee

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

periods:
Less than one year
One to five years
Over five years
2022
2021
£
£
66,875
70,403
158,229
189,285
-
-
Property
2022
2021
£
£
857
1,296
176
4,304
-
-
Equipment
225,104 259,688 1,033 5,600

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

periods:
Less than one year
One to five years
Over five years
2022
2021
£
£
14,667
14,667
98,458
110,500
-
-
Property
2022
2021
£
£
-
439
-
3,076
-
-
Equipment
113,125 125,167 - 3,515

20 Capital commitments

At the balance sheet date, the group had no capital committments (2021: £nil).

21 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.

39