REGISTERED COMPANY NUMBER: 08399782 (England and Wales) REGISTERED CHARITY NUMBER: 1154787
Report of the Trustees and Financial Statements for the Year Ended 30 June 2025 for The Sirona Foundation
The Sirona Foundation
Contents of the Financial Statements for the Year Ended 30 June 2025
| Page | |
|---|---|
| Report of the Trustees | 1 to 6 |
| Report of the Independent Examiner | 7 |
| Statement of Financial Activities | 8 |
| Balance Sheet | 9 |
| Notes to the Financial Statements | 10 to 19 |
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 30 June 2024. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS102) (effective 1 January 2019).
The Committee of Management presents its report for the year up to 30[th] June 2025
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
08399782 (England and Wales)
Registered Charity number
1154787
Registered office
2[nd] Floor Badminton Road Office Yate Bristol BS37 5AF
Trustees
Julie Sharma Deanna Berry Emma Anstey ~~Gemma Richardson – Appointed 11/11/24~~ Shaun Raper – Appointed 11/11/24 Philip Kline – Appointed 06/03/25 Stephen Lambert – Appointed 14/05/25
Independent Examiner
Mark Pooley Metis Tax Castlemead Lower Castle Street Bristol, BS1 3AG
Bankers
HSBC Bank PLC, EQ Building – 3[rd] Floor 111 Victoria Street Redcliffe Bristol BS1 6EN
1
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The Sirona Foundation is a charity and was incorporated on 12th February 2013 as a company limited by guarantee.
The initial funding for the Foundation came from the charitable funds of Bath and North East Somerset Primary Care Trust. These charitable funds were closed when the primary care trust was restructured and the funds relating to services that transferred to Sirona care & health CIC were transferred to the Foundation. The Foundation has also received funding from Sirona care & health and from donations and other fundraising activities.
The Foundation is governed by the directors who are also members of the charity. The directors meet regularly and have nominated a Chair of the Foundation. The financial administration of the Foundation is provided by Sirona care & health CIC although the Foundation has a separate financial ledger and separate bank account.
The Memorandum and Articles of Association of the Foundation set out the governing principles of the organisation and the arrangements for appointment of directors and members. The directors may appoint further people that are willing to be directors. Membership is open to other individuals that support the Objects of the charity who may apply and the directors must reasonably consider their application.
The funds within the Foundation have been separated in to designated funds and general funds. Designated funds have a nominated fund manager and procedures and delegated authorities are in place for those managers to draw on funds. Where bequests and donations are made for a specific purpose the wishes of the donor will be followed as closely as possible. The directors of the Foundation approve any expenditure from designated funds above the delegated limits and also approve any bids for funding from general funds.
RISKS
The majority of expenditure by the Foundation is for one-off items of equipment or short-term projects. Projects are funded by transferring a grant to the organisation running the project. Equipment purchased for charitable purposes by the Foundation is then transferred to the organisation that made the request. The Foundation therefore has limited on-going commitment and limited risk. Any risks identified are discussed at the Directors meeting.
OBJECTIVES AND ACTIVITIES FOR THE PUBLIC BENEFIT
The charity’s objects are specifically restricted to carrying on activities for the relief of sickness and preservation of health, welfare and well-being of people who have a health and/or social care need in the communities of Bath and North East Somerset, the surrounding areas and nationally, including and particularly and without limitation through the provision of equipment and financial assistance.
The Sirona Foundation exists to support the health and wellbeing of local communities through the provision of grants to fund equipment and projects. Its primary focus is to support health and social care providers in offering a better experience for service users and improve wellbeing. This may include community projects; vital equipment and or staff development opportunities outside the limit of normal funding sources.
Current fundraising sources are through legacies and donations particularly from people receiving services from Sirona care & health CIC. Staff within Sirona also hold fund raising events to raise funds.
2
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
The trustees confirm that they have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the Foundation’s aims and objectives and in considering grant applications.
The Sirona Foundations Grant Making Policy is as follows;
Funding Criteria. The Foundation will consider all applications that fall within our charitable purposes and meet our funding criteria, and for which no unacceptable issues have been identified.
-
Sirona Care & Health - support will be considered from organisation staff.
-
Charities - organisations must have a written constitution, with exclusively charitable aims, and be run by a minimum of at least 2 trustees.
-
In making grants, trustees will comply with Charity Commission guidance, to ensure that it is in the charity’s best interests, check that any money is used as it is expected it to be. The award decision recorded in the minutes.
-
Governmental Agencies - support will only be considered where these is either no, or inadequate statutory provision.
-
Other Organisations - in the event that the trustees wish to support an organisation that isn’t a charity, they are aware of and would comply with the Charity Commission’s guidance. In particular, they would ensure that the grant is only to further the charity’s purposes and that:
-
Any funding of support costs would be limited to the specified activities, services or outcomes.
-
The organisation agree to apply with the grant policy.
-
There is no more than incidental personal benefit.
-
The trustees can demonstrate that the decision is in the Foundation’s best interests.
Grants will be made based on the funding available and solely on merit.
Reporting
All projects awarded a grant, will be required to provide a report on how their grant was used and the impact it has had. The content and nature of information to be reported will be appropriate for the size and type of grant awarded. The charity will monitor the report to ensure that the grant was used for the purposes intended and to assess the direct impact it has made. The information provided in the report will be used to inform future decision making and policy to maximise the charity’s impact.
Grant Management
Decision Making Process
Applications will be considered by the Foundation’s trustee board, who work to the Charity Commission C27 guidelines on trustee decision making.
Grants are awarded entirely at the discretion of the trustees and their decision is final. Notification
All applicants will be notified of the outcome of their bid and successful applicants will have funding made available once they have signed the Terms and Conditions.
For ALL grants, we advise applicants understand the obligations before receiving payment of the award
Obligations:
-
Confirming receipt of grant payment.
-
Any grant award may only be spent for the purposes for which it was given.
-
Any unused portion of the grant is to be returned to the charity.
-
Reporting back on how the grant was spent.
-
Reporting back on the impacts.
3
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
-
Submit any supporting evidence
-
All end of project reports to be returned before the end of the report deadline.
-
Data Protection
Applicants’ data will be held in accordance with data protection legislation. It will be held securely, disclosed if subject to an access request, treated as confidential, only used for the purpose for which it has been provided and will be destroyed once no longer needed. Safeguarding
When awarding grants to, or working with other organisations, the Foundation will comply with Charity Commission guidance by carrying out relevant due diligence and having a written agreement that sets out:
-
Our relationship.
-
The role of each organisation.
-
Monitoring and reporting arrangements.
Checks and Due Diligence
-
The charity will carry out sufficient due diligence on grant applicants to confirm the identity of the applicant and that.
-
Any funding will be applied in accordance with the charity’s charitable purposes.
-
Funds will not be knowingly used for illegal purposes, such as money laundering, bribery or
-
financing terrorism.
-
The applicant does not hold views or have any involvement in activities contrary to the charity’s
-
values and charitable purposes.
ACHIEVEMENT AND PERFORMANCE
Over the past year, the Foundation has worked to improve its governance and to provide greater clarity around its relationships with key partners, especially but not exclusively, Sirona care & health CIC. To help achieve this, all grants were suspended in year although the Foundation has continued to oversee outstanding grants awards and the monitoring of project outcomes.
In 2025, seven projects completed having received investment of £30,600 in the previous years. It was reported, 1,211 people directly benefited from the projects, with two of the projects not being able to offer a figure on their outreach. Therefore, we are aware more people directly benefited from the Foundation’s investment. The Foundation will be opening the grants process in this next financial year and will focus its outreach to ensure we maximise the impact of health and wellbeing in local communities.
FINANCIAL REVIEW
The Foundation has continued to receive donations through a range of sources. Donations were £47,363 over the year (£4,062 2023/24). Overall the level of funds at the 30th June 2025 was £1.05m (£1.04m 2023/24). There are £887k (£8800k 2023/24) of unrestricted general funds, £145,335 (£147,940 2023/24) of designated funds and £12,965 (£14,320 2023/24) of restricted funds. £50,258 (£91,168 2023/24) of the designated funds relate to services that transferred to The HRCG Care Group (formally virgin care). These funds are closed to further donations and are gradually being spent. All other designated funds can potentially receive further donations. Funding has been invested in 32 Day Notice Accounts to ensure that interest is being earned on balances.
Overall expenditure during the period was £92k (£167k 2023/24) including grants projects, equipment and furniture for a number of services.
Interest income of £47k (2023/24 - £39k) was earned by the charity during the financial year.
4
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
INVESTMENT POLICY
The Sirona Foundation’s investment policy is to invest all available finds in interest baring accounts, with the use of a instant access account for the expected expenditure during a financial year and a 31 Day term account for the remaining cash held to maximise interest return.
PLANS FOR FUTURE PERIODS
Due to the rising demand for Foundation’s grants, this year it has been important for us to take time to consider the best direction for the charity. Our aim is to maximise impact in our investments and improve sustainability for the future. We are putting into place new governance that will ensure best practice for the charity and in working with partner organisations, especially Sirona care & health CIC, to maximise benefit to our shared communities.
The Foundation grants will be opening in the coming financial year. We are also launching a fundraising programme, to address sustainability and to support more important health and wellbeing projects. Part of our plan is to engage and work with more partners on larger projects that will bring amazing results to improve health outcomes.
RESERVES POLICY
The reserves policy is based on risk assessment and takes into account any anticipated commitments for the next financial year. The reserve policy relates to any unrestricted funds and the current level of reserves required is set at £60,000. The current level of unrestricted general funds is £887k (£880k 2023/24) which significantly exceeds the level of reserves that the directors have set. There is one restricted for North Somerset Community Hospital £12,965 (£12,385 2023/24).
Designated funds of £147,940 (£158,579 2022/23) have been internally allocated to particular services, as deemed necessary by management to support those activities over the next 12 months.
The free reserves is currently above the target balance of £60,000, as a result the Sirona Foundation are promoting the charity and inviting local charities and organisations within the charities objectives to apply for grants, this has seen an increase in grants issued during 2023/24.
STATEMENT OF TRUSTEES RESPONSIBILITIES
The trustees (who are also the directors of The Sirona Foundation for the purposes of company law) are responsible for preparing the Report of the Trustees 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 those financial statements, the trustees are required to
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charity SORP;
-
make judgements and estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
5
The Sirona Foundation
Report of the Trustees for the Year Ended 30 June 2025
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the trustees are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company’s auditors are unaware, and each trustee has taken all the steps that he or she ought to have taken as a trustee in order to make himself or herself aware of any relevant audit information and to establish that the company’s auditors are aware of that information.
Independent Examiner
The independent examiner, Metis Tax will be proposed for re-appointment at the forthcoming Annual General Meeting.
This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
Approved by order of the board of trustees on 15 June 2026 and signed on its behalf by:
............................................. Julie Sharma, Chair of Trustees
6
Independent examiner’s report to the trustees of The Sirona Foundation (‘the Company’)
I report to the charity trustees on my examination of the accounts of the Company for the year ended 30 June 2025.
Responsibilities and basis of report
As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent examiner’s statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Signed: Name: Mark Pooley FCA
Date: 24 June 2026
Address: Metis Tax, Castlemead, Lower Castle Street, Bristol, BS1 3AG
7
The Sirona Foundation
Statement of Financial Activities for the Year Ended 30 June 2025
| Unrestricted funds Notes £ INCOME AND EXPEDITURE ACCOUNT INCOME Donations and Legacies 3 47,363 Activities for generating funds 4 - Investment income 5 46,993 Total 94,356 EXPENDITURE Charitable activities 6, 7, 8 Supporting Health and Wellbeing 83,266 Support costs 7,187 Total 90,453 NET INCOME/EXPENDITURE 3,903 RECONCILIATION OF FUNDS Total funds brought forward 1,028,267 TOTAL FUNDS CARRIED FORWARD 1,032,170 |
Year Ended Year Ended 30.6.25 30.6.24 Restricted funds Total funds Total funds £ £ £ 581 47,944 9,062 - - 754 - 46,993 39,269 581 94,937 49,085 1,936 85,202 160,320 7,187 7,088 1,936 92,389 167,408 (1,355) 2,548 (118,323) 14,320 1,042,587 1,160,910 12,965 1,045,135 1,042,587 |
|---|---|
8
The Sirona Foundation (Registered Number 08399782)
Balance Sheet as at 30 June 2025
| Unrestricted funds Notes £ CURRENT ASSETS Cash at bank 1,093,249 1,093,249 CREDITORS Amounts falling due within one year 12 (61,079) NET CURRENT ASSETS 1,032,170 TOTAL ASSETS LESS CURRENT LIABILITIES 1,032,170 NET ASSETS 1,032,170 FUNDS 13 Unrestricted funds Restricted funds TOTAL FUNDS |
Unrestricted funds Notes £ CURRENT ASSETS Cash at bank 1,093,249 1,093,249 CREDITORS Amounts falling due within one year 12 (61,079) NET CURRENT ASSETS 1,032,170 TOTAL ASSETS LESS CURRENT LIABILITIES 1,032,170 NET ASSETS 1,032,170 FUNDS 13 Unrestricted funds Restricted funds TOTAL FUNDS |
Restricted funds £ 12,965 12,965 - 12,965 |
30.6.25 Total funds £ 1,106,214 1,106,214 (61,079) 1,045,135 |
30.6.24 Total funds £ 1,107,665 1,107,665 (65,078) 1,042,587 1,042,587 1,042,587 1,028,287 14,320 1,042,587 |
|---|---|---|---|---|
| 1,032,170 1,032,170 |
12,965 12,965 |
1,045,135 1,045,135 1,032,170 12,965 1,045,135 |
The Trustees are satisfied that the company is entitled to exemption from the provisions of the Companies Act 2006 (the Act) relating to the audit of the financial statements for the year by virtue of section 477, and that no member or members have requested an audit pursuant to section 476 of the Act.
The Trustees acknowledge their responsibilities for:
-
i. ensuring that the company keeps adequate accounting records which comply with section 386 of the Act, and
-
ii. preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit or loss for the financial year in accordance with the requirements of section 393, and which otherwise comply with the requirements of the Act relating to financial statements, so far as applicable to the company.
These financial statements have been prepared in accordance with the special provisions for small companies under Part 15 of the Companies Act 2006.
The financial statements were approved by the Board of Trustees on 15 June 2026 and were signed on its behalf by:
............................................. Julie Sharma – Chair of Trustees
9
The Sirona Foundation
Notes to the Financial Statements for the Year Ended 30 June 2025
1. STATUTORY INFORMATION
The charity is a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The registered number and address of the registered office can be found on the administrative information on page 1.
2. ACCOUNTING POLICIES
Accounting convention
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
Going concern
The Trustees believe there are sufficient cash reserves available to cover any short to medium term cash requirements and as such the going concern basis remains an appropriate basis on which to draw up these financial statements.
Financial Reporting Standard 102 – reduced disclosure exemptions
The Charity has taken advantage of the following disclosure exemptions in preparing the financial statements as permitted by FRS102 ‘The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland’:
- The requirement of Section 7 – Statement of Cash Flows
Donations and legacies
Donations and legacies are accounted for as soon as the charity is notified of it's legal entitlement, the amount can be quantified and it is reasonably certain the amount will be received.
Income tax recoverable on gift aid donations is recognised when the donation is received.
Bank interest is recognised when receivable and dividends when they are received.
Expenditure
Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost relating to the category. Resources expended are posted directly to the cost centres they relate to.
Grants payable are payments made to third parties in the furtherance of the charitable objects of the Trust. Single or multi-year grants are accounted for when either the recipient has a reasonable expectation that they will receive a grant and the trustees have agreed to pay the grant without condition, or the recipient has a reasonable expectation that they will receive a grant and any condition attaching to the grant is outside of the control of the Trust.
Provisions for grants are made when the intention to make a grant has been communicated to the recipient but there is uncertainty about either the timing of the grant or the amount of grant payable.
10
The Sirona Foundation
Notes to the Financial Statements – continued for the Year Ended 30 June 2025
Fund accounting
The accounts include all transactions, assets and liabilities for which the charity is responsible in law.
General funds represent the funds of the charity that are not subject to any restrictions regarding their use and are available for application to the general purposes of the charity. Funds designated for a particular purpose by the charity are also unrestricted.
Restricted funds are those monies given to the charity for specific purposes and can only be
applied in respect of those purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Taxation
The charity is exempt from corporation tax on its charitable activities.
11
The Sirona Foundation
Notes to the Financial Statements – continued for the Year Ended 30 June 2025
| 3. | DONATIONS AND LEGACIES | ||||
|---|---|---|---|---|---|
| Year Ended | Year Ended | ||||
| 30.6.25 | 30.6.24 | ||||
| £ | £ | ||||
| Donations | 9,928 | 9,062 | |||
| Legacies | 38,016 | - | |||
| 47,944 | 9,062 | ||||
| 4. | ACTIVITIES FOR GENERATING FUNDS | ||||
| Year Ended | Year Ended | ||||
| 30.6.25 | 30.6.24 | ||||
| £ | £ | ||||
| Fundraising events | - | 754 | |||
| 5. | INVESTMENT INCOME | ||||
| Year Ended | Year Ended | ||||
| 30.6.25 | 30.6.24 | ||||
| £ | £ | ||||
| Bank interest receivable | 46,993 | 39,269 | |||
| 6. | CHARITABLE ACTIVITIES COSTS |
Direct Costs
----- Start of picture text -----
Staff Grants Other Support 2025 2024
costs made direct costs Total Total
costs
Supporting health
And well-being 36,277 2,980 45,944 7,188 92,389 167,408
Total 36,277 2,980 45,944 7,188 92,389 167,408
----- End of picture text -----
7. SUPPORT COSTS
| Year Ended Year Ended | Year Ended Year Ended | |
|---|---|---|
| 30.6.25 | 30.6.24 | |
| £ | £ | |
| Administration and Finance charges and Bank charges | 5,538 | 5,888 |
| Other costs | 1,650 | 1,200 |
| 7,188 | 7,088 |
12
The Sirona Foundation
Notes to the Financial Statements for the Year Ended 30 June 2025
8. NET INCOME/(EXPENDITURE)
Net resources are stated after charging/(crediting):
| Year Ended | Year Ended | |
|---|---|---|
| 30.6.25 | 30.6.24 | |
| £ | £ | |
| Auditors' remuneration | - | - |
| Independent Examination Fee | 1,200 | 1,200 |
| Tax Services | 450 | |
| _____ | _____ | |
| 1,650 | 1,200 |
9. STAFF COSTS
There were staff costs of £36,277 during the year ended 31 March 2025 (£27,924 - year ended 31 March 2024). The average number of employees during the year was 1 (2024 - 1).
10. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 30 June 2025 nor for the period ended 30 June 2024.
Trustees' expenses
There were no trustees' expenses paid for the year ended 30 June 2025 nor for the period ended 30 June 2024.
13
The Sirona Foundation
Notes to the Financial Statements for the Year Ended 30 June 2025
11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| INCOME Donations and Legacies Activities for generating funds Investment Income Total EXPENDITURE Charitable Activities Supporting Health and Wellbeing Support Costs Total NET INCOME/(EXPENDITURE) RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD |
Unrestricted Funds £ 8,736 754 39,269 48,759 160,320 7,088 167,408 (118,649) 1,146,916 1,028,267 |
Restricted Funds £ 326 - - 326 - - - 326 13,994 14,320 |
Total Funds £ 9,062 754 39,269 |
|---|---|---|---|
| 49,085 160,320 7,088 |
|||
| 167,408 | |||
| (118,323) 1,160,910 1,042,587 |
14
The Sirona Foundation
Notes to the Financial Statements for the Year Ended 30 June 2025
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Year Ended | Year Ended | |
|---|---|---|
| 30.6.25 | 30.6.24 | |
| £ | £ | |
| Grants and project costs payable | 59,184 | 63,458 |
| Other creditors | 1,895 | 1,620 |
| 61,079 | 63,458 |
15
The Sirona Foundation
Notes to the Financial Statements for the Year Ended 30 June 2025
13. MOVEMENT IN FUNDS
| Year Ended 30 June 2025 Unrestricted funds General fund Designated fund Restricted funds Carrswood Association North Somerset Community Hospital TOTAL FUNDS Comparative Movement in Funds/ Year ended 30 June 2024 Unrestricted funds General fund Designated fund Restricted funds Carrswood Association North Somerset Community Hospital TOTAL FUNDS |
At 1.7.24 £ 880,327 147,940 1,028,267 1,936 12,384 14,320 1,042,587 At 1.7.23 £ 988,337 158,579 1,146,916 1,936 12,058 13,994 1,160,910 |
Net movement in funds £ 6,508 (2,605) 3,903 (1,936) 581 (1,355) 2,548 Net movement in funds £ (108,010) (10,639) (118,649) - 326 326 (118,323) |
At 30.6.25 £ 886,835 145,335 |
|---|---|---|---|
| 1,032,170 - 12,965 |
|||
| 12,965 | |||
| 1,045,135 | |||
| At 30.6.24 £ 880,327 147,940 |
|||
| 1,028,267 1,936 12,384 |
|||
| 14,320 | |||
| 1,042,587 |
16
The Sirona Foundation
Notes to the Financial Statements – continued for the Year Ended 30 June 2025
13. MOVEMENT IN FUNDS – continued
Net movement in funds, included in the above are as follows:
| Year Ended 30 June 2025 Unrestricted funds General fund Designated fund Restricted funds Carrswood Association North Somerset Community Hospital TOTAL FUNDS Comparative movement in funds Year Ended 30 June 2024 Unrestricted funds General fund Designated fund Restricted funds Carrswood Association North Somerset Community Hospital TOTAL FUNDS |
Balance b/fwd £ 880,327 147,940 1,028,267 1,936 12,384 1,042,587 Balance b/fwd £ 988,337 158,579 1,146,916 1,936 12,058 1,160,910 |
Incoming resources £ 56,055 38,301 94,356 581 94,937 |
Resources expended £ (49,547) (40,906) (90,453) (1,936) - (92,389) Resources expended £ (151,283) (11,124) (162,407) - - (162,407) |
Funds c/fwd £ 886,835 145,335 1,032,170 - 12,965 |
|
|---|---|---|---|---|---|
| 1,045,135 Funds c/fwd £ 880,327 147,940 1,028,267 1,936 12,384 |
|||||
| Incoming resources £ 43,273 485 43,758 - 326 44,084 |
|||||
| 1,042,587 |
17
The Sirona Foundation
Notes to the Financial Statements – continued for the Year Ended 30 June 2025
13. MOVEMENT IN FUNDS – continued
Designated funds
Designated funds represent charitable donations made to the Foundation without specific restrictions. These funds have been internally allocated to particular services, as deemed necessary by management.
In total there were 40 designated funds managed by the charity during the period, the significant components included within designated funds during the year were as follows:
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Child Health Amenity | 43,130 | 48,905 |
| Fund | ||
| Rake up and Grow | - | 20,955 |
| Carrswood Amenity Fund | - | 3,358 |
| CCHP Fund | 11,124 | 11,124 |
| Catering Crew | - | 595 |
| NES District Nursing | 802 | 810 |
| Bath DN Amenity Fund | - | 3,719 |
| Friends - School Nurses | - | 1,565 |
| Thornbury Hospital | 26,192 | 26,192 |
| North Somerset Care Co- | ||
| ordination team | 38,016 | - |
| Other designated funds | 27,675 | 30,717 |
| Total | 145,335 | 147,940 |
Restricted funds
There were two restricted funds at the start of the year, The Carrswood Association, which is available for Carrswood’s use when there is a need to purchase equipment or services and North Somerset Community Hospital, which is available for the use of North Somerset Community Hospital when there is a need to purchase equipment or services. The Carrswood Association restricted fund was passed back to Bath and North East Somerset Council during the year, leaving the North Somerset Community Hospital fund as the only restricted fund at the year end.
14. RELATED PARTY DISCLOSURES
Due to the nature of The Sirona Foundation's activities, virtually all transactions are processed by Sirona Care & Health CIC. Two of the trustees in the Foundation have interests in Sirona Care & Health CIC, and related undertakings, and as such virtually all transactions are with a related party in this respect. Sirona Care & Health CIC provides the finance function to the Sirona Foundations at £nil cost (23/24 - £nil).
In addition to the above consideration, there were no donations and transfers received directly from Sirona Care & Health CIC during the year £0 (2024 £0) and there was Equipment and other projects funded within Sirona of £6,037 (2024 £6,037).
18
The Sirona Foundation
Notes to the Financial Statements – continued for the Year Ended 30 June 2025
15. COMPANY LIMITED BY GUARANTEE
The company is limited by guarantee, with each member agreeing to contribute up to £10 upon the winding up of the company.
19