| Page | |
|---|---|
| ReferenCe and administrative detailS |
|
| Report ofthe trustees | 2-6 |
| Report ofthe independent auditors |
|
| statement offinancial activities |
|
| Balance sheet | 10 |
| Statement ofcash flows | |
| Notes to the financial statements | 12-20 |
| 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestncted | Designated | Restricted | Total | Totat | |||||||
| funds | funds | funds | funds | funds | |||||||
| Notes | E | f | E | f | E | ||||||
| INCOMING RESOURCES |
|||||||||||
| Voluntary income |
2 | 346,377 | 45,806 | 392,183 | 345,978 | ||||||
| income from charitable activities | |||||||||||
| and other trading activities | 349,026 | 349,026 | 425,752 | ||||||||
| investment income |
107 | 1G7 | 1,872 | ||||||||
| Total income | 695,510 | 45,806 | 741,316 | 773,602 | |||||||
| RESOURCES EXPENDED | |||||||||||
| Expenditure on raising funds |
|||||||||||
| -voiluntary income |
5 | 1,383 | 1,383 | 1,834 | |||||||
| - charitable activities and |
|||||||||||
| other trading activities | 6 | 270,698 | 270,698 | 323r464 | |||||||
| iExpenditure on charitable acdvities |
7 | 48,128 | 200,357 | 17,264 | 265,749 | 437,865 | |||||
| Total expenditure | 320,209 | 200,357 | 17,264 | 537,830 | 763,163 | ||||||
| NET INCOME/(EXPENDITURE) | |||||||||||
| BEFORETRARISFERS | 375,301 | (200,357) | 28,542 | 203,486 | 10,439 | ||||||
| Transfers between funds | 17 | (122,898) | 122,898 | ||||||||
| Net movement in funds |
252,403 | (77,459) | 28,542 | 203,486 | 10R39 | ||||||
| RECONCIUATION OF FUNDS |
|||||||||||
| Total funds brought forward |
326,049 | 631,078 | 143,117 | 1,100,244 | 1,089,805 | ||||||
| TOTAL FUNDS CARRIED FORWARD | E | 578,452 | E | 553,619 | E | 171,659 | 6 | 1,303,730 | E | 1,10G,244 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Notes | f | f | ||
| FIXEDASSETS | ||||
| Tangible assets | 12 | 1,800 | 2,100 | |
| CURRENT ASSETS | ||||
| Stocks | 13 | 23,640 | 26,615 | |
| Debtors | 14 | 332,330 | 196,901 | |
| Cash at bank and in hand | 964,346 | 887,578 | ||
| 1,320,316 | 1,111,094 | |||
| CREDiTORS | ||||
| Amounts falling due |
||||
| withm one year | 15 | 18,386 | 12,950 | |
| NET CURRENT ASSETS | 1,301,930 | 1,098,144 | ||
| NET ASSETS | 1,303,730 f | 1,100,244 | ||
| FUNDS | ||||
| Unrestricted funds |
17 | 1,132,071 | 957,127 | |
| Restricted funds | 17 | 171,659 | 143,117 | |
| TOTAL FUNDS | f | 1,303,730 f | 1,100,244 |
| FORTHE YEAR ENDED 31AUGUS | T 2071 | |||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| f | E | |||||||
| Net cash at bank and in hand provided | by/(used | in) | operating activities | 77,752 | 148,573 | |||
| Interest from investing activities |
107 | 1,872 | ||||||
| Purchase oftangible Exed assets | (1,241) | (2,560) | ||||||
| Disposal oftangible fixed assets | 150 | |||||||
| Change in cash at bank and in hand in the year |
76,768 | 147,885 | ||||||
| Cash at bank and in hand brought |
forward | 887,578 | 739,693 | |||||
| Cash at bank and in hand carried | forward | 964,346 | E | 887,578 | ||||
| ANALYSIS OF CASH AND CASH E | UIVALENTS | |||||||
| Cash at bank and in hand | 6 | 964,346 | E | 887,578 | ||||
| RECONCIUATION OF NET MOVEMENT IN FUNDS |
||||||||
| TO NET CASH FLOW FROM OPERATII46 | ACTIVITIES | |||||||
| Net movement in funds |
203,486 | 10,438 | ||||||
| Add back depreciation charge |
1,391 | 4,068 | ||||||
| Deduct: interest from investing activities |
(107) | (1,872) | ||||||
| Decrease/(increase) in stocks |
2,975 | (2,047) | ||||||
| (Increase)/decrease in debtors |
(135,429) | 142,725 | ||||||
| Increase/(decrease) in creditors |
5,436 | (4,739) | ||||||
| Net cash at bank and in hand provided | byoperating | activities | E | 77,752 | 6 | 148,573 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fundsf | funds f |
fundsf | fundsf | ||||
| Donations and gifts |
57,093 | 10,806 | 67,899 | 140,318 | |||
| Legadias | 289,284 | 35,000 | 324,284 | 205,660 | |||
| 346,377 | 45,806 | 392,183 | 345,978 | ||||
| 3.INCOME | FROM CHARITABLE ACTIVmES AND OTHER | TRADING ACTIVmES | |||||
| 2021 | 2020 | ||||||
| Unrestricted | ltestrlcted | Total | Total | ||||
| fundsf | funds f |
fundsf | fundsf | ||||
| Fundraising | events | 23,007 | 23,007 | 28,331 | |||
| Shop and trolley | service income | 319,854 | 319,854 | 390,598 | |||
| Collecting tins | 3,491 | 3,491 | 3,219 | ||||
| Advertising | in Hospitality | magazine | 2,674 | 2,674 | 3,604 | ||
| 349,026 | 349,026 | 425,752 | |||||
| 4.INVESTMENT | INC OIIBE | ||||||
| 2021 | 202G | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds f |
funds f |
fundsf | funds f |
||||
| Deposit account | and bank | interest | 107 | 107 | 1,872 | ||
| 5.COSTS OF RAISING FUNDS - VOLUNTARY INCOME | |||||||
| 2021 | 2020 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fundsf | funds E |
funds E |
funds f |
||||
| Staff costs | 800 | 800 | 1,450 | ||||
| Other costs | 583 | 583 | 384 | ||||
| 1,383 | 1.,3B3 | 1,834 |
| 6.COSTS OF RAS | ING FUND | S - CHARITABLE ACTIVmES | AhlD OTHER TRADING | ACflVITIES | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Llnrestricted | Restricted | Total | Total | |||
| funds f |
fundsf | funds f |
funds | |||
| Staff mats | 31,057 | 31,057 | 33,922 | |||
| Shop trading expenses | 233,611 | 233,611 | 276,893 | |||
| Other casts | 4,639 | 4,639 | 8,581 | |||
| Depreciation | 1,391 | 1,391 | 4,068 | |||
| 270,698 | 270,698 | 323,464 | ||||
| 7.EXPENDITURE | ON CHARITABLE ACTIVITIES | |||||
| 2021 | 2020 | |||||
| The advancement | ofhealth | |||||
| f | f | |||||
| Grant funding of | activities | 215,151 | 357,385 | |||
| Other equipment, | amenities | and services | 1.0,888 | 31,030 | ||
| Support casts {Note8) | 39,710 | 49,449 | ||||
| 265,749 | 437,864 |
| the Hospital. | Grants | to institutions relating to the |
advancement of health comprise- |
||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| f | 6 | ||||
| East Sussex | Hospitals Trust | Restricted | 14,794 | 15,640 | |
| Unrestricted | 200,357 | 334,598 | |||
| Sussex Partnership | NHS ET | Unrestricted | 7,147 | ||
| 215,151 | 357,385 | ||||
| B.SUPPORT | COSTS | ||||
| 2021 | 2020f | ||||
| Management | -staff costs | 15,676 | 21,891 | ||
| -offic and other casts | 12,776 | 14,704 | |||
| Governance | costs {Note9) | 11,25B | 12,BS4 | ||
| 39,710 | 49,449 |
| NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31AUGUST 2021 9.GOVERNANCE COSIS |
||
|---|---|---|
| 2021 | 2G20 | |
| Total | Total | |
| funds | funds | |
| E | 6 | |
| Accountancy | ||
| Auditors' remuneration |
5,225 | 5,5GG |
| Staff casts | 6,033 | 6,585 |
| Casts of meetings | 769 | |
| 11,258 | 12,854 | |
| 10.STAFF COSTS | ||
| 2021 | 2020f | |
| Wages and salaries | 53,565 | 63,848 |
| 12.TA'NGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Fixtures | fIttings | ||
| and equipment | |||
| E | |||
| COST | |||
| At 1September 2020 | 115,652 | ||
| Addrtions | 1,241 | ||
| Disposal at cost | (642) | ||
| At 31August 2021 | 116,251 | ||
| DEPRECIATION | |||
| At1September 2020 | 113,552 | ||
| Charge for the year | 1,391 | ||
| Eliminated in respect ofdisposais |
(492) | ||
| At 31August 2021. | 114,451 | ||
| NET BOOK VALUE | |||
| At 31August 2021 | 1,800 | ||
| At 31August 2020 | |||
| 16 |
| FOR THE YEAR ENDED 31 | AUGUS | T 2021 | |||||
|---|---|---|---|---|---|---|---|
| 13.STOCKS | |||||||
| 2021 f |
2020f | ||||||
| Shop stock | 21,715 | 22,691 | |||||
| Other stocks | 1,925 | 3,924 | |||||
| 23,640 | 26,615 | ||||||
| 14.DEBTORS: AMOUNTS FALUNG DUE WITHIN | ONE YEAR | ||||||
| 2021 | 2020 | ||||||
| f | f | ||||||
| Other debtors and prepayrnents | 4,627 | 5,601 | |||||
| Legades receivable | 327,703 | 191,300 | |||||
| 332,330 | 196,901 | ||||||
| 15.CREDITORSt AMOUNTS | FALLING | DUE WITHIN ONE YEAR | |||||
| 2021 | 2020 | ||||||
| f | f | ||||||
| Trade credito rs | 2,714 | 2,480 | |||||
| Soaal security and other taxes | 8,001 | 3,368 | |||||
| Other creditors and accruals | 7,671 | 7,102 | |||||
| 18,386 | 12,950 | ||||||
| 16.ANALYSIS OF NKT ASSETSBETWEEN FUNDS | |||||||
| 2021 | 2020 | ||||||
| Unrestricted | Designated | Restricted | Total | Total | |||
| ftrndsf | fundsf | fundsf | funds f |
funds f |
|||
| Fixed assets | 1,800 | 1,800 | 2,'100 | ||||
| Current assets |
645,039 | 503,628 | 171,659 | 1,320,316 | 1,111,094 | ||
| Current liabilities |
(18,386) | (1.8,386) | (12,950) | ||||
| 628,453 | 503,618 | 171,659 | 1,303,730 | 1,100,244 |
| Net | movement | Transfers | |||||
|---|---|---|---|---|---|---|---|
| At 1.9.20. | in funds | between funds | At31.821. | ||||
| 6 | f | E | E | ||||
| df d |
|||||||
| Urology fund | 99,490 | (30,064) | (69,426) | ||||
| Equipment fund |
1/1,588 | (170,293) | 24,809 | 26,104 | |||
| Radiology fund | 310,000 | 89,664 | 399,664 | ||||
| Emergency department |
project | 77,850 | 77,850 | ||||
| Total designated | funds | 581,078 | (200,357) | 122,897 | 503,618 | ||
| Capital reserve | 50,000 | 50,000 | |||||
| Other charitable funds |
326,049 | 375,301 | (122,897) | 578/453 | |||
| Total unrestricted | funds | 957,127 | 174,944 | 1,132,071 | |||
| Restricted funds | |||||||
| Opthalmology food |
62,569 | 35,000 | 97,569 | ||||
| Covid-19 fund | 29,613 | 2,209 | 1,600 | 33,422 | |||
| Irrtensive Care fund | 7,496 | lI7.496) | |||||
| Otherfunds | 4,437 | (1,541) | (1,600) | 1,296 | |||
| Special equipment | funds | 104,115 | 28,172 | 132,287 | |||
| W Beavan bequest | 39,002 | 370 | 39,372 | ||||
| Total restricted funds | 143,117 | 28,542 | 171,659 | ||||
| TGTAL FUNDS | 1,100,244 | 203,486 | 1,303,730 |
| Net movement | in | funds, induded | funds, induded | on the previous | page, are as follourse | |||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||||
| resources | expended | intends | ||||||
| f | 6 | |||||||
| dl f |
||||||||
| Urology fund | (30,064) | (30,064) | ||||||
| Equipment fund |
(170,293) | (170,293) | ||||||
| Radiology fund | ||||||||
| Emergency department |
project | |||||||
| Total designated | funds | (200,357) | (200,357) | |||||
| Unrestricted funds |
||||||||
| Capitai reserve | ||||||||
| Other charitable | funds | 383,720 | (8,41.9) | 375,301 | ||||
| Total unrestdcted | funds | 383,720 | (208,776) | 174,944 | ||||
| Restrkted funds | ||||||||
| Opthalmo logy fund | 35,00D | 35,000 | ||||||
| Covid-19 fund | 5,383 | (3,174) | 2,209 | |||||
| Intensive Care fund | (7,496) | (7,496) | ||||||
| Other funds | 4,423 | (5,964) | (1,541) | |||||
| Spedal equipment | funds | 44,806 | (16,634) | 28,172 | ||||
| W geavan bequest | 370 | 370 | ||||||
| 45,176 | (16,634) | 28,542 | ||||||
| 428,896 | (225,41D) | 203,486 |