Charity number: 1180494
COSMIC (formerly known as The Winnicott Foundation CIO)
## Financial Statements
For the year to 31 January 2021
## COSMIC (formerly known as The Winnicott Foundation CIO) CONTENTS
||Page|
|---|---|
|Reference and administrative details of the charity, its trustees and
advisers|1|
|Trustees' report|2 - 6|
|Independent auditors' report|7 - 10|
|Statement of financial activities|11|
|Balance sheet|12|
|Notes to the financial statements|13 - 26|
## COSMIC (formerly known as The Winnicott Foundation CIO)
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEES AND ADVISERS
Trustees Jeremy Mills, Chair Angela Birkin, Vice-Chair Paul Doyle Eleanor Wolfson Joshua Lawrence Dr Parviz Habibi Dr Lidia Tyszczuk Dr Tom Lissauer Dr Simon Nadel Sara Wan Charity number 1180494 Principal office Gound floor Acrow West Unit 20E St. Marys Hospital South Wharf Road London W2 1BL Independent auditors Moore Kingston Smith LLP Devonshire House 60 Goswell Road London EC1M 7AD Bankers CAF Bank 25 Kings Hill Avenue Kings Hill West Malling Kent ME19 4TA
Page 1
COSMIC (formerly known as The Winnicott Foundation CIO) TRUSTEES REPORT FOR THE YEAR ENDED 31 JANUARY 2021
The Trustees present their report together with the financial statements of COSMIC (previously The Winnicott Foundation CIO) (the Charity) for the year to 31 January 2021. The Trustees confirm that the Annual Report and the financial statements of the Charity comply with the current statutory requirements, the requirements of the Charity's governing document and the provisions of the Statement of Recommended Practice (SORP), 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 2015).
## Objectives and Activities
COSMIC is an independent charity that is dedicated to providing the best possible care for premature and sick babies and children, as well as their families and the frontline staff that care for them.
It was formed through the merger of two legacy charities, each supporting departments within Imperial College Healthcare NHS Trust, London and each founded nearly 30 years ago by parents and doctors who knew that more could be achieved with additional funds than the NHS could provide on its own:
The Winnicott Foundation CIO supported the work of the Trust’s two Neonatal Intensive Care Units (“NICUs”); one at St Mary’s Hospital, Paddington, and the other at Queen Charlotte’s & Chelsea Hospital, Hammersmith. Together they form the UK’s largest Neonatal Service providing specialist care for newborn babies across North and West London. The Trust also takes in babies from further afield where the transferring hospital does not have the specialist facilities to care for them.
Children of St Mary’s Intensive Care supported the Trust’s Paediatric Intensive Care Unit (“PICU”) at St Mary’s Hospital, Paddington. It is the only Unit of its kind in West London – all children admitted here are critically ill and need life-support. Around 20% of patients are admittedly directly through St Mary’s A&E department but they can also be transferred from much further afield, due to the Ward’s speciality status.
The merger of these two charities took place on the first day of this accounting period (1 February 2020).
The NICUs can support babies born up to 17 weeks prematurely – after only 5 months of pregnancy. These babies are extremely vulnerable to infection and may face difficult and stressful procedures during their time in intensive care.
Babies born at full term but experiencing complications such as oxygen deprivation at birth, infection, heart and lung problems, or genetic conditions are also treated in the Units. So too are babies facing serious difficulties because their mothers battled drug or alcohol addiction during pregnancy.
Depending on the severity of their condition, babies can spend anything from a few days to many months on the Unit.
The Charity raised funds and helped to provide direct support to those babies and their families.
## It aimed to:
- Help save the lives of more babies Support parents to be with their babies Help to give babies the best long-term future Help to get babies home sooner
Page 2
COSMIC (formerly known as The Winnicott Foundation CIO) TRUSTEES REPORT FOR THE YEAR ENDED 31 JANUARY 2021
## We did this by:
- Purchasing leading-edge equipment
- Supporting research
- Funding staff training and information Funding support for parents Supporting the practice of developmental care and breastfeeding Helping to improve the environment of the Neonatal Unit
## Structure and governance
COSMIC’s team of 4 employees is led by a Charity Director who reports to the Board of Trustees.
## Trustees
The Trustees who served the Charity were as follows:
Jeremy Mills, Chair (appointed 1 February 2020) Angela Birkin, Vice-Chair Katie Simmons (resigned 29 October 2021) Paul Doyle Eleanor Wolfson (appointed 8 April 2020) Joshua Lawrence (appointed 1 February 2020) Dr Parviz Habibi (appointed 1 February 2020) Dr Lidia Tyszczuk (appointed 1 February 2020) Dr Tom Lissauer (appointed 1 February 2020) Dr Simon Nadel (appointed 1 February 2020) Sara Wan (appointed 24 May 2021)
The combined Board includes parents of children whose lives have been saved by Imperial’s Neonatal or Paediatric Intensive Care Units. They bring experience from their own professional and personal lives. In addition, it includes Clinical Representatives from both Units as well as other strategic Directors within the NHS and the Charitable sector. They help to consider the current and longer-term priorities of the Neonatal and Paediatric Intensive Care Services to ensure the most effective use of donations. All Trustees support the effective management of the Charity and its funds on a voluntary, non-executive basis. The Board of Trustees meets 3-4 times a year.
The power of appointing new Trustees is vested in the Trustees who will vote at a Trustee meeting. For this accounting period, the Trust Deed provided for a maximum of 12 and prior to signing this Report and Accounts there were 11 Trustees as Sara Wan was appointed on 24 May 2021.
Before appointment, new Trustees meet with the Chair and the Charity Director and at least one other Trustee, in order to understand expectations from both sides as well as the Charity’s aims. They are also given a role description as well as a copy of the Charity Commission’s document CC3 – The Essential Trustee.
Trustees are appointed for fixed, renewable terms of three years.
## Management
The global Coronavirus pandemic fundamentally changed the way we live and work. It meant that Charity staff worked remotely from home during the government-imposed lockdowns. Whilst their physical presence on the Units was missed, they worked even more closely with the medical teams remaining on-site in order to deliver support to patients and their families. They now work from home on a flexible basis, ensuring at least half the team are always on-site. This model has been successful in delivering our objectives and attracting and retaining staff.
Page 3
COSMIC (formerly known as The Winnicott Foundation CIO) TRUSTEES REPORT FOR THE YEAR ENDED 31 JANUARY 2021
The Charity has benefitted from the UK Government’s furlough scheme helping us safeguard the Charity’s long-term stability whilst balancing operational activity.
In carrying out this review and in planning future activities the Trustees have considered the Charity Commission’s guidance on the public benefit.
## Achievements and performance
The merger between The Winnicott Foundation CIO and Children of St Mary’s Intensive Care was completed on the first day of this accounting period, providing cost and operational efficiencies as well as greater security for both legacy charities.
These are therefore the first set of accounts for the merged charity, COSMIC, and cover a full year.
The Winnicott Foundation CIO’s previous accounting period was for the 8 months to 31 January 2021 and so comparative figures also include 8 month’s activity for Children of St Mary’s Intensive Care.
In the prior period, Children of St Mary’s Intensive Care concluded a significant fundraising appeal. As a result, in this financial period, £1.5m was spent on the creation of on-site accommodation for the families of children who are receiving treatment in the PICU. We are delighted that these 12 rooms support the newly refurbished and expanded PICU and allow families to remain with their children at such a difficult time. COSMIC will continue to run this service in partnership with Imperial Healthcare Trust which has employed a full-time manager to maintain the accommodation wing.
In addition, the Trustees would like to thank the parents, families, friends, staff, corporate partners and members of the public who have supported the Charity and have helped to raise £529,904 in this financial period. Their kindness and generosity enabled the Charity to continue to grant a number of funding requests to support both families and staff across both the NICU and PICU in line with our Activities above. We will continue to prioritise spending on these core services during such unpredictable times.
## Financial review
The Charity Director reviewed, with the Trustees, the risks of the Charity, in particular the impact of global Coronavirus pandemic on fundraising activities. Whilst some of our planned fundraising events were cancelled, this did not significantly impact our income which arises principally from donations from the families who benefit from PICU and NICU services. We continue to build strong relationships with the medical teams on-site and our staff now also have a physical presence on the Units once again. As we look forwards, we are placing greater emphasis on our social media reach and on other, more innovative ways to fundraise that do not necessarily require our donors to attend events in person.
It is the Charity's policy to maintain restricted funds for the specific projects and equipment for which they were donated. It holds reserves of 12 months running costs, including the provision of core services to both Units. Major projects – either fundraising or charitable expenditure – are not committed to without funds being available.
Total funds at the year-end were £983,758 of which £354,484 relates to restricted funds, and £629,274 to unrestricted funds.
The Charity has no investments, although the Charity Director and the Treasurer review the banking arrangements annually.
The Charity funds projects undertaken by the Neonatal service and NHS Trust so that all staff providing specialist support and expertise are operating under NHS contracts and child protection policies. Purchased equipment is gifted to the NHS Trust that is responsible for maintenance.
Page 4
COSMIC (formerly known as The Winnicott Foundation CIO) TRUSTEES REPORT FOR THE YEAR ENDED 31 JANUARY 2021
As permitted by the Charity’s governance document, Indemnity Insurance is held by the Charity as a precaution. No claims have been made either in the year under review or since the year end.
There were no serious incidents relating to the Charity and therefore no reports made to the Charity Commission.
## Managing Restricted Funds
The Charity holds some restricted funds on behalf of the NICU and PICU, allowing them to be awarded grants and funding from other sources for use in their respective Units. These cover such things as staff education and training and equipment.
Each fund outlines the purpose of the grant as well as the nominated member of staff who may access the funds under set criteria.
## Fundraising
COSMIC’s approach is largely relationship led through individual donor giving and grants from Trusts and Foundations. COSMIC does not generally engage with commercial participators and professional fundraiser’s and does not carry out house to house fundraising or street collections. COSMIC did not receive any complaints associated with its fundraising practices during the year. COSMIC uses resources available to the Charity such as the Small Charities Coalition and utilises applicable updates and guidance issued.
COSMIC does not fundraise on a large scale to the general public, COSMIC’s exposure to vulnerable people unknown to the Charity is minimal. COSMIC does not use any third-party fundraising agencies, nor conduct any direct marketing. The Charity’s individual donors mainly come from or through the units and any families classified as "vulnerable" - those for example who may have been bereaved are flagged to the Charity by clinicians and the family liaison teams and COSMIC works in partnership with such individuals on any fundraising or activity they may be conducting and regularly liaise and identify any concerns.
## Funding Policy
The Charity funds projects, activities and equipment that will not be funded by Imperial College Healthcare NHS Trust – or other parts of the NHS – and expects all applicants for support to have approached the NHS Trust first. Applicants are also expected to have considered other sources of funding.
The Charity generally funds projects that are run by, and purchases equipment that is gifted to, the NHS Trust, ensuring that long term liability, future maintenance and patient and child safety is appropriately managed by the Neonatal Units.
## Post balance sheet events and plans for future periods
The Charity’s support for an overwhelmed NHS is needed more than ever before. We continue to look for ways in which to boost morale amongst the medical teams and expand our care to help them respond to the pandemic. In addition, whilst the future of many events remain uncertain, we look for more innovative ways to fundraise and to engage with potential donors.
## Trustees' responsibilities statement
The Trustees are responsible for preparing the Trustees' Report and the financial statements in accordance with the applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Page 5
COSMIC (formerly known as The Winnicott Foundation CIO) TRUSTEES REPORT FOR THE YEAR ENDED 31 JANUARY 2021
The law applicable to charities in England & Wales 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 Charity and of the incoming resources and application of resources of the Charity for that period. In preparing these financial statements, the Trustees are required to:
- select suitable accounting policies and then apply them consistently; observe the methods and principles in the Charities SORP;
- make judgments and accounting estimates that are reasonable and prudent; prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue in operation.
The Trustees are responsible for keeping proper accounting records that are sufficient to show and explain the Charity's transactions and disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
This report was approved by the Trustees, on ………………………….. and signed on their behalf by:
Angela Birkin
## Trustee
Page 6
COSMIC (formerly known as The Winnicott Foundation CIO) INDEPENDENT AUDITORS' REPORT TO THE TRUSTEES OF COSMIC FOR THE PERIOD ENDED 31 JANUARY 2021
## Opinion
We have audited the financial statements of COSMIC (formerly known as The Winnicott Foundation CIO) for the period ended 31 January 2021 which comprise the Statement of Financial Activities, the Balance Sheet and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Ireland’ (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
- give a true and fair view of the state of the charity’s affairs as at 31 January 2021, and of its incoming resources and application of resources, for the period then ended;
- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
- have been prepared in accordance with the requirements of the Charities Act 2011.
## Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs(UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the audit of financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
## Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group or charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
## Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Page 7
COSMIC (formerly known as The Winnicott Foundation CIO) INDEPENDENT AUDITORS' REPORT TO THE TRUSTEES OF COSMIC FOR THE PERIOD ENDED 31 JANUARY 2021
## Other information (continued)
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
## Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the annual report.
We have nothing to report in respect of the following matters where the Charities Act 2011 requires us to report to you if, in our opinion:
- the information given in the Trustees’ Annual Report is inconsistent in any material respect with the financial statements; or
- the charity has not kept adequate accounting records; or
- the financial statements are not in agreement with the accounting records and returns; and
- we have not received all the information and explanations we required for our audit.
## Responsibilities of trustees
As explained more fully in the trustees’ responsibilities statement set out on page 5, the trustees are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.
## Auditor’s responsibilities for the audit of the financial statements
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with regulations made under section 154 of that Act.
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 aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Page 8
COSMIC (formerly known as The Winnicott Foundation CIO) INDEPENDENT AUDITORS' REPORT TO THE TRUSTEES OF COSMIC FOR THE PERIOD ENDED 31 JANUARY 2021
## Auditor’s responsibilities for the audit of the financial statements (continued)
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
## Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the group and charity.
Our approach was as follows:
- We obtained an understanding of the legal and regulatory requirements applicable to the group and charity and considered that the most significant are the Charities Act 2011 and UK financial reporting standards as issued by the Financial Reporting Council.
- We obtained an understanding of how the group and charity complies with these requirements by discussions with management and those charged with governance.
- We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
- We inquired of management and those charged with governance as to any known instances of noncompliance or suspected non-compliance with laws and regulations.
- Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
Page 9
## COSMIC (formerly known as The Winnicott Foundation CIO) INDEPENDENT AUDITORS' REPORT TO THE TRUSTEES OF COSMIC FOR THE PERIOD ENDED 31 JANUARY 2021
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud (continued)
As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the group and charity’s internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the trustees.
- Conclude on the appropriateness of the trustees’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the group or charity’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the group or charity to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
- Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
## Use of our report
This report is made solely to the charity's trustees, as a body, in accordance with Chapter 3 of Part 8 of the Charities Act 2011. Our audit work has been undertaken so that we might state to the charity’s trustees 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 any party other than the charity and charity's trustees as a body, for our audit work, for this report, or for the opinion we have formed.
Devonshire House 60 Goswell Road London EC1M 7AD
Moore Kingston Smith LLP, Chartered Accountants and Statutory auditor Date: 26 November 2021
Moore Kingston Smith LLP is eligible to act as auditor in terms of Section 1212 of the Companies Act 2006.
Page 10
## COSMIC (formerly known as The Winnicott Foundation CIO) STATEMENT OF FINANCIAL ACTIVITIES FOR THE PERIOD ENDED 31 JANUARY 2021
**----- Start of picture text -----**
8 month
Unrestricted Restricted Year to 31
period to 31
funds funds January
January
2021 2021 2021 2020
Notes £ £ £ £
Income from:
Donations and legacies 2 371,459 72,699 444,158 860,783
Other Trading activites 2 68,168 250 68,418 11,494
Investment income 2 161 - 161
4,600
JRS Grant 17,167 - 17,167 -
Total income 456,955 72,949 529,904 876,877
Expenditure on:
Costs of raising funds 3 74,460 1,502 75,962 138,258
Charitable activities 4 282,874 28,458 311,332 1,757,042
Total expenditure 357,334 29,960 387,294 1,895,299
Net movement in funds
before transfers 99,621 42,989 142,610 (1,018,422)
Transfers 14 (16,421) 16,421 - -
Net movement in funds 83,200 59,410 142,610 (1,018,422)
Reconciliation of funds:
Total funds brought forward 17 546,074 295,074 841,148 1,859,570
Total funds carried forward 629,274 354,484 983,758 841,148
**----- End of picture text -----**
* see note 17 for the comparative Statement of Financial Activities.
The notes on pages 13 to 26 form part of these financial statements.
Page 11
COSMIC (formerly known as The Winnicott Foundation CIO) BALANCE SHEET AS AT 31 JANUARY 2021
**----- Start of picture text -----**
31 January 31 January
2021 2020
Note £ £ £ £
Fixed Assets
Tangible assets 9 16,294 19,240
Current assets
Debtors 10 8,747 67,728
Cash at bank and in hand 1,074,321 2,298,142
1,083,068 2,365,870
Creditors: amount falling
due within one year 11 (115,604) (1,543,962)
Net current assets 967,464 821,908
Net assets 983,758 841,148
Charity Funds
Restricted funds 13 354,484 295,074
Unrestricted funds 13 629,274 546,074
Total funds 983,758 841,148
**----- End of picture text -----**
The financial statements were approved by the Trustees on ………………………. and signed on their behalf by:
Angela Birkin Trustee
The notes on pages 13 to 26 form part of these financial statements.
Page 12
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 1 Accounting Policies
## 1.1 General Information
COSMIC is a registered charity. Its registered office and principal place of business is Sam Segal Unit, 2nd floor, Clarence Wing, St Mary's Hospital, Praed Street, London, W2 1NY. COSMIC, formerly known as The Winnicott Foundation CIO changed its name on 4 Febuary 2020.
## 1.2 Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant notes to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP FRS 102) including Update Bulletin 2 and Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and Charities Act 2011. The functional currency of the Charity is sterling and amounts in the financial statements are rounded to the nearest pound.
## COSMIC constitutes a public benefit entity as defined by FRS 102.
On 1 February 2020 COSMIC, a registered charity with number 1043697, transferred all of its operations and assets to COSMIC (formerly known as The Winnicott Foundation CIO) under a Deed of Transfer. The transfer of activities into COSMIC (formerly known as The Winnicott Foundation CIO) from Children of St Mary's Intensive Care has been treated as a merger and comparative amounts have been presented as if the transfer had been in affect for the entire previous period under merger accounting. In these financial statements we refer to the prior period of activity being from 1 June 2019 to 31 January 2020 as before 1 June 2019 COSMIC was dormant.
## 1.3 Going concern
The Trustees have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the Charity to continue as a going concern. The Trustees have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the Trustees have considered the Charity's forecasts and have taken account of pressures on donation income and use of the government furlough scheme in light of the impact of COVID-19. After making enquiries the Trustees have concluded that there is a reasonable expectation that the Charity has adequate resources to continue in operational existence for the foreseeable future. Accordingly they continue to adopt the going concern basis in the preparation of the financial statements.
## 1.4 Income
All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
Donated services or facilities are included in income at a valuation which is an estimate of the financial cost borne by the donor where such a cost is quantifiable and measurable. No income is recognised where there is no financial cost borne by a third party.
Page 13
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 1 Accounting Policies (Continued)
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 Trust 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.
Donation and fundraising income is recognised at the point at which the pledge is made.
Grant income is recognised in line with the conditions specified in the grant contract. Where grant contracts specify the period the activities and the costs are to be undertaken, they are recognised as income over that period as the associated costs which give rise to the entitlement to the income are incurred.
Investment income is recognised on a receivable basis.
## 1.5 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.
## Grants Payable
Grants payable are charged in the period when the offer is made except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attaching are fulfilled. Grants offered subject to conditions which have not been met at the period end are noted as a commitment, but not accrued as expenditure.
## Costs of raising funds
Costs of raising funds are costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds.
## Allocation of support costs
Support costs are 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:
|Parent costs|20%|
|---|---|
|Care|20%|
|Equipment|20%|
|Staff training|20%|
|Neonatal project|20%|
Charitable activity costs are costs incurred on the Charity's operations, including support costs and costs relating to the governance of the Charity apportioned to charitable activities.
Page 14
## COSMIC (formerly known as The Winnicott Foundation CIO)
## NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 1 Accounting Policies (Continued)
## 1.6 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.
## 1.7 Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Charity and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
## 1.8 Debtors
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
## 1.9 Cash at bank and in hand
Cash at bank and 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.
## 1.10 Tangible fixed assets and depreciation
Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Office equipment 20% straight line basis Fixtures and fittings 25% straight line basis
## 1.11 Liabilities and provisions
Liabilities are recognised when there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide. Provisions are measured at the best estimate of the amounts required to settle the obligation.
Trade and other creditors are recognised at the settlement amount after any trade discounts received. Accruals are value based on the estimated amount to be paid.
## 1.12 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.
Page 15
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 1 Accounting Policies (Continued)
## 1.13 Pensions
The Charity operated a defined contribution pension scheme and the pension charge represents the amounts payable by the Charity to the fund in respect of the period.
## 1.14 Critical accounting estimates and areas of judgement
In the view of the trustees in applying the accounting policies adopted, no judgements were required that have a significant effect on the amounts recognised in the financial statements nor do any estimates or assumptions made carry a significant risk of material adjustment in the next financial period.
## 2 Income from donations and legacies
|2
Income from donations and legacies|||||
|---|---|---|---|---|
|Donations
Legacies
Individuals and Trust
Corporate and Club sponsors
Total donations and legacies
Total 2020|Unrestricted
funds
2021
£
19,724
585
132,231
218,919
371,459
352,646|Restricted
funds
2021
£
15,000
-
48,317
9,382
72,699
508,137|Total
2021
£
34,724
585
180,548
228,301
444,158
860,783|Total
2020
£
84,640
-
696,004
80,140
860,783|
|Income from other trading activities|||||
|Walks, runs and cycles
Marathon
Challenge events
Christmas cards and tee shirts
Other
Total
Total 2020|Unrestricted
funds
2021
£
-
-
61,592
-
6,576
68,168
11,494|Restricted
funds
2021
£
-
-
-
-
250
250
-|Total
2021
£
-
-
61,592
-
6,826
68,418
11,494|Total
2020
£
1,992
428
2,161
560
6,353
11,494|
||||||
Page 16
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 2 (continued)
Investment income
|Bank interest receivable
Total
Total 2020|Unrestricted
funds
2021
£
161
161
4,600|Restricted
funds
2021
£
-
-
-|Total
2021
£
161
161
4,600|Total
2020
£
4,600
4,600|
|---|---|---|---|---|
## 3 Costs of raising funds
|Fundraising and marketing expenses
Marathon
Challenge events
Other fundraising costs
Support costs- other
Support costs- wages
Total
Total 2020|Unrestricted
funds
2021
£
13,183
-
7,475
2,639
16,459
34,704
74,460
138,258|Restricted
funds
2021
£
948
-
-
491
63
-
1,502
-|Total
2021
£
14,131
-
7,475
3,130
16,522
34,704
75,962
138,258|Total
2020
£
600
256
6,198
8,579
50,341
72,284
138,258|
|---|---|---|---|---|
Page 17
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
**----- Start of picture text -----**
4 Analysis of expenditure on charitiable activities
Unrestricted Restricted
Total Total
funds funds
2021 2021 2021 2020
£ £ £ £
Parent costs - - - -
- - -
Development care and breastfeeding 12,150
Equipment donated/Unit Support 98,112 4,046 102,158 20,226
- - -
Staff training grant 16,571
- - -
Staff support costs 1,236
- - -
Neonatal project / grant 12,634
Medical Research 6,425 7,131 13,556 971
- - -
Equipment 432,205
Parents support 63,425 16,861 80,286 135,129
Accommodation 114,912 420 115,332 1,122,219
Education - - - 3,700
Total 282,874 28,458 311,332 1,757,042
Total 2020 1,293,778 463,263 1,757,042
5 Analysis of expenditure by activities
Activities
undertaken Support costs Total Total
directly
2021 2021 2021 2020
£ £ £ £
Development care and breastfeeding - - - 12,150
Equipment donated/Unit Support 29,832 72,326 102,158 20,226
Staff training grant - - - 16,571
Staff support costs - - - 1,236
- - -
Neonatal project / grant 12,634
Medical Research 7,102 6,454 13,556 971
- - -
Equipment 432,205
Parents support 7,960 72,326 80,286 135,129
Accommodation 86,288 29,044 115,332 1,122,219
Education - - - 3,700
Total 2021
131,182 180,150 311,332 1,757,042
Total 2020 1,570,812 186,229 1,757,042
**----- End of picture text -----**
Page 18
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
- 6 Support costs
|Audit and accountancy
Legal and Professional
Office management
Office Costs
Depreciation
Salaries, NIC and pension costs
Stationery & consumables
Communication costs
Staff costs
Other|31 January
2021
£
24,438
7,027
-
12,665
5,701
173,518
2,363
805
3,230
1,629|31 January
2020
£
16,790
18,730
24,990
-
240
108,424
-
-
-
17,056|
|---|---|---|
||231,376|186,229|
|7
Net income/(expenditure)
This is stated after charging:
Depreciation of tangible fixed assets:
Auditor's remuneration - audit
Auditor's remuneration - other|31 January
2021
£
5,701
13,690
4,318|31 January
2020
£
592
14,206
2,707|
Page 19
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 8 Staff costs
|Staff costs||
|---|---|
|Wages and salaries
Social security costs
Other pension costs|31 January
2021
31 January
2020
£
£
151,849
148,361
15,983
16,357
5,686
3,648|
||173,518
168,366|
|The average number of persons employed by the Charity during the period was as follows:
2021
2020
No.
No.
Average number of employees
4
4||
No employee received remuneration amounting to more than £60,000 in either period.
During the period key management personnel received a remuneration of £50,966 (2020: £50,938).
No trustees received any remuneration, benefits in kind or reimbursement of expenses in the current or prior period.
## 9 Tangible fixed assets
|Cost
At 31 January 2020
Additions
At 31 January 2021
Depreciation
At 31 January 2020
Charge for the period
At 31 January 2021
Net book value
At 31 January 2021
At 31 January 2020|Fixtures and
Fittings
£
21,873
-
21,873
4,004
4,887
8,891
12,982
17,869|Office
Equipment
£
4,656
2,755
7,411
3,285
814
4,099
3,312
1,371|
|---|---|---|
Page 20
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 10 Debtors
**----- Start of picture text -----**
31 January 31 January
2021 2020
£ £
Other debtors - 46,197
Prepayments and accrued income 8,747 21,531
8,747 67,728
**----- End of picture text -----**
## 11 Creditors: Amounts falling due within one year
||31 January
2021|31 January
2020|
|---|---|---|
||||
|Trade creditors
Acrruals and deferred income
Taxation and social security
Grant creditors|£
4,816
99,623
11,165
-
115,604|£
10,013
29,000
4,949
1,500,000
1,543,962|
## 12 Analysis of net assets between funds
Analysis of net assets between funds - current period
|Tangible fixed assets
Current assets
Creditors due within one year
Analysis of net assets between funds - prior period
Tangible fixed assets
Current assets
Creditors due within one year|Unrestricted
funds
2021
£
16,294
728,584
(115,604)
629,274
Unrestricted
funds
2020
£
19,240
567,296
(40,462)
546,074|Restricted
funds
2021
£
-
354,484
-
354,484
Restricted
funds
2020
£
-
1,798,574
(1,503,500)
295,074|Total funds
2021
£
16,294
1,083,068
(115,604)
983,758
Total funds
2020
£
19,240
2,365,870
(1,543,962)
841,148|
|---|---|---|---|
Page 21
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 13 Merger of COSMIC (formerly known as The Winnicott Foundation CIO) and Children of St Mary’s Intensive Care
As of 1 February 2020 COSMIC (formerly known as The Winnicott Foundation CIO - charity no. 1180494) and Children of St Mary's Intensive Care (charity no. 1043697) merged to form COSMIC, utilising the existing structure of COSMIC (formerly known as The Winnicott Foundation CIO - charity no. 1180494).
The figures for 2021 and the restated figures for 2020 in these financial statements represent the combined totals for both entities.
There have been no significant changes to either entity’s accounting policies as a result of the merger, although the cost allocation model has been amended so that indirect costs, including governance costs, which cannot be directly attributed to activities, are allocated between activities proportionate to the direct costs incurred in those activities.
An analysis of the principal components of the current period’s SOFA split between the two entities and combined entity post-merger is shown below.
## Analysis of principal SoFA components for the previous reporting period
|COSMIC CIO
(formerly The Winnicott
Foundation CIO)
Total income
84,867
Total expenditure
(79,810)
Net income/(expenditure)
5,057
Other gains/(losses)
-
Net movement in funds
5,057
Total funds brought forward
241,937
Total funds carried forward
246,994
Analysis of net assets at the date of merger
COSMIC CIO
(formerly The Winnicott
Foundation CIO)
Net assets
Represented by:
Unrestricted funds
167,582
Restricted funds
79,412
Total funds carried forward
246,994|Children of St
Mary’s Intensive
Care
792,010
(1,815,490)
(1,023,480)
-
(1,023,480)
1,617,634
594,154
Children of St
Mary’s Intensive
Care
378,492
215,662
594,154|Combined
total
876,877
(1,895,300)
(1,018,423)
-
(1,018,423)
1,859,571
841,148
Combined
total
546,074
295,074
841,148|
|---|---|---|
Page 22
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 14 Statement of funds
Statement of funds - current period
|Statement of funds - current period||||||
|---|---|---|---|---|---|
|Unrestricted funds
General funds
Restricted funds
Developmental care and breastfeeding
Bereavement Study day
COVID-19
Multiple Births Programme
Neonatal projects
Funds held for Neonatal Unit / Doctor education
material|Balance at 1
February
2020
£
546,074
26,491
5,262
5,000
-
1,030
4,963|Income
£
456,955
6
1,151
-
36,813
-
5,899|Expenditure
£
(357,334)
-
(7,592)
-
(12,059)
-
(6,777)|Transfers
£
(16,421)
-
(1,079)
-
-
-
878|Balance at 31
January 2021
£
629,274
26,497
(2,258)
5,000
24,754
1,030
4,963|
|Sound Ear Units|8,000|-|-|5,596|13,596|
|Vital Sounds Monitors
Family support fund (COSMIC)
Family Liaison Support (Winnicott)
Winnicott discharge nurse
ARNI
Incubator purchases
Rebecca Harwood Memorial
Impact
SMART
More Smiles Appeals
Kawasaki Research
Sleep Study
Play Specialist Team
Egyptian Education Bureau
Jimmy St George's Nurses Fund
Other restricted funds
Total of funds|9,000
2,001
6,761
38,771
420
(4,526)
7,790
53,027
(1,649)
37,021
22,717
38,967
8,325
9,371
8,315
8,017
295,074
841,148|-
23,811
-
-
-
4,769
-
-
-
-
-
-
-
-
-
500
72,949
529,904|-
(1,953)
-
-
-
(1,431)
-
-
-
-
-
-
-
(147)
-
(1)
(29,960)
(387,294)|-
6,761
(6,761)
-
-
-
303
-
-
(6,777)
-
-
-
-
-
17,500
16,421
-|9,000
30,620
-
38,771
420
(1,188)
8,093
53,027
(1,649)
30,244
22,717
38,967
8,325
9,224
8,315
26,016
354,484
983,758|
In the year to 31 January 2021, upon merging the charities, an exercise was taken out to align the restricted funds of both charities and ensure they are represented under the restrictions imposed by the repsective donor. The result of this exercise can be seen in the small transfers above.
Page 23
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 14 Statement of funds (continued) Statement of funds - prior period
|Designated Funds
Parent hotel
Unrestricted
General funds
Restricted funds
Funds held for Neonatal Unit / Doctor
education material
Developmental care and breastfeeding
Bereavement Study day
Multiple Births Programme
Neonatal projects
Family Support Fund
Winnicott discharge nurse
ARNI
Incubator purchases
In Memory of Zoe Edwards
Rebecca Harwood Memorial
Impact
SMART
Family Liaison Support
More Smiles Appeals
Kawasaki Research
Dr Habibi Swin
Sleep Study
Accommodation
Play Specialist Team
Egyptian Education Bureau
Jimmy St George's Nurses Fund
Other restricted funds
Total of funds|Balance at 1
February
2019
£
352,941
207,652
25,691
-
5,000
1,030
3,963
-
38,771
420
-
36,948
10,912
53,027
(404)
22,050
393,648
22,717
42,698
38,967
567,088
8,325
9,826
8,315
9,986
1,298,978
1,859,571|Income
£
-
368,740
800
5,262
-
-
1,000
2,001
-
-
3,196
-
-
-
-
2,869
63,176
-
-
-
58,786
-
-
-
18,105
155,196
523,936|Expenditure
£
-
(30,318)
-
-
-
-
-
-
-
-
(7,722)
(36,948)
(3,122)
-
(1,245)
(18,159)
(419,803)
-
(42,698)
-
(978,815)
-
(455)
-
(3,074)
(1,512,041)
(1,542,359)|Transfers
£
(352,941)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
352,941
-
-
-
-
352,941
-|Balance at 31
January 2020
£
-
546,074
26,491
5,262
5,000
1,030
4,963
2,001
38,771
420
(4,526)
-
7,790
53,027
(1,649)
6,761
37,021
22,717
-
38,967
-
8,325
9,371
8,315
25,017
295,074
841,148|
|---|---|---|---|---|---|
## Designated funds
Parent Hotel: Funds which will be used to provide accommodation to parents whose children are staying in the Paediatric Intensive Care Unit. These funds were transferred in the period to 31 January 2020 to the Accommodation restricted fund to cover the cost of a grant paid to the Imperial College Healthcare NHS Trust of £1.5M.
## Restricted funds
Funds held for Neonatal Unit / Doctor education material: This fund is held for income generated by neonatal teams from grants and donations for staff education and items to improve the working environment.
Page 24
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
## 14 Statement of funds (continued)
## Restricted funds (continued)
Developmental care and breastfeeding - This fund is for the purchase of items and the training of staff to support the developmental care of babies and to support mothers to express their milk and to breastfeed their babies.
Bereavement Study Day - This fund is used to organise a Bereavement Study Day at the Unit.
COVID-19 - This is an emergency fund to provide both practical and emotional support for staff, families and patients on NICU and PICU.
Multiple Births Programme - This fund is used to develop a model of Neonatal care for multiple birth babies and their parents.
Neonatal projects - This fund is used to fund research projects to improve Neonatal care.
Family Support fund - This fund is used to provide practical, emotional and financial support to families and staff across all units.
Winnicott discharge nurse - Funds held for the position of a Discharge Nurse.
ARNI (Advanced Resuscitation of New Born Infants) - Funding for the ARNI resuscitation course.
Incubator purchases - This fund is used to fund the purchase of incubators.
In memory of Zoe Edwards - This fund represents monies received in memory of Zoe Edwards and are to be used towards our parent accommodation.
Rebecca Harwood Memorial - This fund is used to fund the training of doctors and nurses on the units.
Impact - This fund represents monies received towards simulation training and the purchase and upkeep of specialist equipment and materials to support SIM training.
SMART - The St. Mary's Allergy Research Team ("SMART") fund represents amounts received for the training of the allergy team doctors and nurses.
Family Liaison Support - This fund represents monies received to fund the work of the family liaison sister.
More Smiles Appeals - This fund is used to support the refurbishment and expansion of the PICU from 8 to 15 beds and the provision of its services.
Kawasaki Research - This fund is used to support research into Kawasaki Disease
Dr Habibi Swin - This fund represents money raised from Dr Habibi's annual swim and will be used for sleep research.
Sleep Study - This fund is used to support research into sleep and sleep related medicine and respiratory disorders.
Accommodation - This fund relates to money raised for the development of parent accommodation.
Play Specialist Team - This fund relates to money raised to support the play specialist team.
Egyptian Education Bureau - This fund represents money donated for the joint supervision of a student and education activities for doctors and nurses.
Jimmy St George's Nurses Fund - This fund relates to money raised for nurses' education, support and recognition.
Other restricted funds - These relate to a small number of other restricted funds.
## 15 Related party transactions
During the period reimbursements of £nil (2020: £nil) were made to Trustees for expenses paid on behalf of the charity. One trustee (2020: no trustees) made donations totalling £6,000 (2020: £nil).
## 16 Trustee Indemnity
During the year to 31 January 2021, the Charity purchased Trustee indemnity insurance (as allowed under the Charity's constitution).
Page 25
COSMIC (formerly known as The Winnicott Foundation CIO) NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 JANUARY 2021
- 17 Prior period Statement of Financial Activities
|Income from:
Donations and legacies
Investment income
Total income
Expendtiure on:
Costs of raising funds
Charitiable activities
Total expenditure
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward|Unrestricted
funds
2020
£
352,646
11,494
4,600
368,740
138,258
245,001
383,259
(14,519)
560,593
546,074|Restricted
funds
2020
£
508,137
-
-
508,137
-
1,512,040
1,512,040
(1,003,903)
1,298,977
295,074|Total
2020
£
860,783
11,494
4,600
876,877
138,258
1,757,042
1,895,299
(1,018,422)
1,859,570
841,148|
|---|---|---|---|
Page 26