OpenCharities

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

2023-03-31-accounts

pss PSS (UK) Annual Report 2022-23

Contents
AdministrativeInformation................................................................................------···
.............2
Welcomefromourchiefexecutive.......................................................................................................................4
IntrofromourChair of Trustees.............................................................................................................................6
Report oftheTrustees..................................................................................................................................................7
Ourgovernance..........................................................................................................................................................7
Onwardsandupwards..........................................................................................................................................14
Ourperformancein2022-23.............................................................................................................................29
Riskmanagement...................................................................................................................................................34
Auditor..........................................................................................................................................................................35
Trustees' responsibilities....................................................................................................................___...36
IndependentAuditors' ReporttotheMembersofPSS(UK)................................................___...37
Statementof financial activities includingtheincomeandexpenditureaccount___....41
Balancesheetat31March2023............................................................................................................................42
Cashflowstatementfortheyearended31March2023........____........................................43
Notestothefinancialstatements..................................................................................................___...44
1
Accountingpolicies..........................................................................................................
...44
2
Incoming resources.......................................................................................................................................49
3
Expenditure.......................................................................................................................................................51
4
Tangible fixed assets...................................................................--...................................................53
5
Investmentproperty....................................................................................................................................54
6
Fixed assetinvestments.......................................................................................................___...54
7
Debtors:amountsduewithinoneyear............................................................................--....55
8
Creditors:amountsduewithinoneyear.............................................................................--....55
9
Creditors:amountsduegreaterthanoneyear................................................................................55
10Pension obligations........................................................................................................................................56
11Reserves...............................................................................................................................................................57
12 Analysis ofcashandcashequivalents.................................................................................................59
13 Analysis ofnetdebt.......................................................................................................................................59
14Financialcommitments...............................................................................................................................59
15 Relatedpartytransactions.........................................................................................................................59
16 Financialinstruments.................................................................................................................................60

such a scary, painful time. He's been such an inspiration to so many people, and we'll all remember him.

We're sending all of our love and support to Oliver's mum, our friend and colleague Sharon, and the rest of his family.

Our culture is award-winning

Back in November we beat big competition from the likes of Easy Jet and British Transport Police to win the overall Coaching Culture of the Year Award and the HR Team of The Year Award at the Coaching Culture Awards+, having been shortlisted in six out of the seven award categories.

We were chuffed to have been shortlisted, but winning two awards was the icing on top of a most delicious cake. We're so proud of the culture we've created towards coaching and seeing the positive changes our PSS people have made is incredible.

Coaching is a big part of how we learn, develop and grow as people and as professionals at PSS. People from all different roles from right across the organisation have coaching as a regular part of their month, including most of our managers and senior leaders.

This year, the people who we've coached at PSS told us their confidence has been raised from an average of 54% to 99%.

The Big Awards 2022

The Big Awards are a time to celebrate all the incredible achievements of our PSS people. Our Big Awards celebration takes place each year and gives our staff the opportunity to show their teammates how much they appreciate them. They can nominate a colleague or volunteer who deserves to be recognised for living our values. The awards were in February and were hosted by our chief executive, Lesley. It was great to reflect on the past year and see all the amazing achievements of our PSS people.

Here's who won this year:

The Big-Hearted Award winner was Frendy, a support worker in Liverpool for our Making Days service.

The winners of The Genuine Award were Rushell, from our people and culture team and Lucie, from our Shared Lives Wales team.

The winners of The Open-Minded Award were our property services manager and Jona from Shared Lives England.

The winners of The Determined Award winner were Lauren from our learning and development team, Janice from our Shared Lives Merseyside and Rachel from our communications team.

The winner of The Professional Award winner was Lisa, from our Shared Lives Midlands service.

24

parents and ex-offenders: the works. But something Wes was really interested in was how Shared Lives can help bed blocking in the NHS - and how with the help of Shared Lives, hospitals can discharge more patients from crowded hospitals knowing they'll be safe, supported and kept well in a family home.

After we'd had a chin wag and filled him in on all things Shared Lives, Wes went to see it in action. He visited Sandra, who is one of our Merseyside carers, and the two people she supports, Ian and Debbie. The three of them wowed Wes with their relationship and how much like a family they are. He stayed an extra 15 minutes beyond his schedule to soak it all in, and left super impressed not only with how amazing Shared Lives is, but how well we run it.

Wes was so impressed, in fact, that he mentioned it in his speech at the Labour Party Conference.

Watt a bright idea!

We've made some small changes that will lead to big results when it comes to the lighting of our head office. Our property services manager, has be n busy making changes to the types of bulbs and lights that we use after working together with an energy consultant to review our usage and find the easiest way to reduce consumption.

Following the review, lots of our bulbs have been swapped for more energy-efficient bulbs meaning we will reduce our energy usage by 23,000KWH of energy, resulting in around £9000in savings (which we can invest back into people we support), and seven tonnes of carbon reduction per year.

We've also replaced the previous automatic lighting with LED lighting that is switched on and off and can be dimmed during days when it's nice and sunny (it does happen more than you think in Liverpool, not all rain you know). This means that we'll save around £5600 a year/14,000 KWH and 4.3 tonnes of carbon! It also means that we're able to support our staff who suffer from migraines or headaches as they'll be able to adjust the lighting to their needs, making it a more enjoyable office experience. We believe that the only way is up when we bring carbon usage down.

Buying social, buying local

Our finance team did an audit of our suppliers this year and found that 53% of the companies we use at PSS are either local to our offices or have social value, which is ace. But we also had a bit of a wake-up call: 43% of stuff we bought was from Amazon - for price and for speediness, we think. But, speedy and cheap or not, that's not good enough. We've reminded all of our staff of the reasons why we need to buy local and social, and we're determined to find ways we can get the same level of convenience from much more sustainable places.

Being better with the Social Justice Collective

As an organisation, we're doing everything we can to be as inclusive as we can as an - to look at power and privilege within our organisation and how that might impact our wider communities. We're serious about taking a long, hard look at PSS at every level, looking at

27

KPI Q1 22./'23 22./'23 22./'23 Year-
End
Result
21/22
Q2 Q3 Q4
Number of SharedLivesCarers
approvedatpanel
(Target=92)
18 15 11 19 63 92
Commentary: We now only have 1 x recruiter staff vacancy acrossallservices,sonumbers should
continue on this higher trendasnew assessments start.
Progress against annual new growth
target
(Target=100%)
45% 47% 46% 56% 56% 140%
Commentary: In April we were successful in winning additional funding for our Parent-Baby
Relationship service,aspartofthe national Family Hubs and Better StartforLifeprogramme. This
will allow the service tobeaccessible to a wider number of families where need is lower-level The
ongoing pipeline still has a lot of opportunities, but conversion still creates a challenge.
Regulated services compliant 100% 100% 100% 100% 100% 100%
Commentary:
Allrated asgoodor above.
Net Increase in Volunteers
(Target20)
13 -1 5 0 17 NIA
Commentary: As ofMarch23,wehavea total of 116volunteersacrosstheorganisation.

We identsfied the gTeatest risk of rnateriai impart on the financial statements from Irregularities. induding fraud. to te within th￿l￿ble service fee In￿M￿ grant and other ineome and the override of controls by manwent Our audlt procedures to res￿nd to these risks indudedenquiriesof alxxrt theirown identification and assessment ot the risks of irregularities designir￿ audit pr(￿ureS over income, sample t￿ting on the Owing to the inherent limitations of an audic t?￿e Is an unavoldable iisk that we may not have detected some material misstatements in the finan￿ statements even though we have prowly p]anned and ￿rrned audit in accordance with a￿aItIng Standards. FOT fvam the events ard transactions retleeted in the finan￿ statements, the less Ilkely the Inherently limited pr￿edureS required by auditing standards would identify it. In additio as with any audiL there rerftained a higher risk of non-detetdon of irrwlarities. as these may trLvolve collusioN forgery, intentional omissions, misrepresentations or the ove￿ide ot internal L￿ntro￿ We are not re5ponsil>le rreventin8 nonge. To the fullest extent pennitted by law. wedo not accept OT assume reS￿nsIb￿[ty to anyone other than the charitable company and the charitable companV5 member5 as a EKMay. for our audit work. for this report, or for the opinions we have fOrn￿(L VKky Szujist Forand on I￿alf of Crowe UJL UP Statutt>ry Auditor The Lexicon Mount Street Manchester M2 5wr 7th November 2023

Statementoffinancial activi
expenditure account
Statementoffinancial activi
expenditure account
Statementoffinancial activi
expenditure account
ties in cludingthe cludingthe
and
income
Unrestricted
£
Note
Incomeand Endowmentsfrom:
2
Donationsandlegacies
23,565
Charitable activities
19,362,504
Other charitable activities
Investments
147,468
Other
197,Z19
Total
19,730,816
Expenditure on:
3
Raising funds
692
Charitable activities
- standard expenditure
19,510,759
Total
19,511,451
Netgains/Oosses)oninvestments
(239,649)
Netincome/(expenditure)
(20,284)
Transfersbetween funds
Other recognised gains/Oosses)
Gains/Uosses)onrevaluation of fixed assets
4,5
154,618
Gain/Uoss)on revaluation of pension liability
9
361,817
Netmovementinfunds
496,151
Reconciliationoffunds
Total funds brought forward
8,490,004
Total funds carried forward
8,986,155
2023

Restricted
£

4,005

327,848

31,279
TotalUnrestricted
£
£
Zl.570
26,421
19,690,352
18,476,654
178,747
130,591
197Z19
367,753
2022
Restricted
Total
£
£
11,310
37,731

248,037
18,724,691
129,593
129,593

30,406
160,997

367,753
19,730,816
692
19,510,759

363,132


417,940
20,()93,948
692
19,92JJ.699
19,001,419
582
18,445,886

419,346
19,420,765
582
408,063
1~853,949
19,511,451
(239,649)

417,940

(53,767)
19,929,391
(293,416)
(128.J359)
154,618
361,817
31¥1.576
9,489.669
18,446,468
301,404
408,063
18,854,531
86,097
387,501
(20,284)
154,618
361,817

(108,575)
856,355
534,387
97,380
953,735
534,387
496,151
8,490,004
(108,575)

999,665
1,390,742
7,099,262
97,380
1,488,122
902,285
8,001,547
8,986,155 ~090
98Tl2AS
8,490,004 999,665
9,489,669

Note
2023
£
Fixed assets
Tangible assets
4
2,785,755
Investment property
5
443,333
Investments
6
515911543
8,820,631
Current assets
Debtors
7
1,971,526
Cash at bank and in hand
12
1,175,735
3,147,261
Liabilities
Amounts falling due within one year
8
2,090,647
Netcurrent assets
1,056,614
Total assets lesscmrentliabilities
9,877,245
Liabilities
Amounts falling due greaterthanone year:
Pension deficit contribution
9,10
Totalnetassets
9,877,245
The fundsofthecharity
11
Restricted funds
891,089
Unrestricted funds:
General Reserve
8,509,769
Fixed Asset revaluation reserve
476,387
9,877,245
2022
£
2,644,935
391,667
5,922,111
8,958,713
1,854,127
1,853,290
3,707,417
2,145,351
1,562,066
10,520,779
1,031,110
1,031,110
9,489.669
999,665
8,168,235
321,769
9,489,669

Cash flows from operating activities:
Net cash providedby/(usedin)operating activities
Cash flows from investing activities:
Dividends, interest and rents from investments
Proceeds fromthesale of property, plant and equipment
Purchase of property plant and equipment
Proceeds from sale of investments
Purchase of investments
Net cash (used in)/provided by investing activities
Change in cash and cash equivalentsinthereporting period
Cashand cash equivalentsatthebeginningofthereporting period
Cashand cash equivalents attheend ofthereporting period
2023
£
(768,620)
178,747
(124,834)
37,152
91,065
(677,555)
1,853,290
1,175,735
Reconciliationofnet income/(expenditure)tonetcashflowfrom operating activities
Net income/(expenditure)for the reporting period(aspertheSOFA)
Adjustments for:
Reversal of depreciation chargeonrevalued assets
Depreciation charges
Profit on sale of property
(Gains)/lossesoninvestments
(Gains)/lossesonrevaluation of pension liability
Dividends, interest and rents from investments
Loss/(profit) on sale of fixed assets
(Increase)/decrease in debtors
(Decrease)/increase in creditors
Net cash provided by /(usedin)operating activities
Analysis of cash and cash equivalents
Cashin hand
Total cash and cash equivalents
(128,859)
(46,988)
133,955
293,416
361,817
(178,747)
(117,399)
(1,085,815)
(768,620)
1,175,735
1,175,735
2022
£
490,286
160,997
(274,754)
(800,000)
(913,757)
(423,471)
2!276,761
1,853,290
953,735
157,401
(387,501)
534,387
(160,997)
(181,266)
(425,473)
490,286
1,853,290
1!853,290

The following depreciation rates are used:
Furnishings and fittings 20%
Office equipment and minibuses 25%
Freehold property 2%
Leasehold property 2%
Property valuation are split as follows:
Land Building
Eleanor Rathbone House 25% 75%
Other property 75% 25%

Allalyaisofincome:
Grants:
Ministryof Justice
ChildreninNeed
Merseyside Police
Department of Health&Social Care
Other
Total Grant Income
Fees for charitable services provided
Donations fromtrustsand individuals
BigLottery Fund
Legacies
Investment Income
Sundry Income
Total Income
2023
Unrestrtcll!
Resb1cted
Total
£
£
£
113,221
113,221
33,435
33,435
31,337
31,337
149,855
149,855
327,848
327,848
19,362,504
19,362,504
23,565
4,005
27,570
147,468
31,279
178,747
197,279
197,279
19,730,816
363,132
20,093,948
2022
Unrestricted
Restricted
Total
£
£
£
44,773
44,773
46,831
46,831
144,839
144,839
11,594
11,594
248,037
248,037
18,476,654
18,476,654
26,421
11,310
37,731
129,593
129,593
130,591
30,406
160,997
367,753
367,753
19,001,419
419,346 19,420,765
Movementsindeferred income
Grant income deferredat1.4.2022
Grants receivable in theyear
Grant income deferredat31.3.2023
Grant income recognised fortheyear
Donation income deferredat1.4.2022
Donations receivedinthe year
Donation income deferredat31.3.2023
Donation income recognised for theyear
BigLotteryFundincome deferredat1.4.2022
BigLotteryFundincome receivable in theyear
BigLotteryFundincome deferredat31.3.2023
BigLotteryFundincome recognisedintheyear
Fee income deferredat1.4.2022
Fee income receivableintheyear
Fee income deferredat31.3.2023
Fee income recognisedintheyear
Unrestricte
£
2023
Restricted
£
216,721
159,479
(48,352)

Total

£

216,721

159,479

(48,352)
2022
Unrestricted
Restricted
Total
£
£
£

232,028
232,028

232,730
232,730

(216,721)
(216,721)
2022
Unrestricted
Restricted
Total
£
£
£

232,028
232,028

232,730
232,730

(216,721)
(216,721)
327,848
327,848
248,037
248,037
23,565 9,560
(5,555)

33,125

(5,555)

26,421
11,310
37,731
23,565 4,005
27,570
26,421
11,310
37,731
29,365
29,365
100,228
100,228
129,593
129,593

62,873
62,873

18,541,499
18.541,499

(127,718)
(127,718)
129,593
129,593
127,718
19,482,869
(248,083)
- 127,718
19,482,869
(248,083)
19,362,504 ~~-~~ 19,362,504
18,476,654
-
18,476,654

Analysis of incomebyoperational area:
Unrestricted
£
Home&Communities
4;.rTl,974
Shared Lives
13,731,668
Strengthening Families
1,318,593
Other
302,581
19?30&16
BigLottery Fund analysis
Restricted.
2023
Income
Income
Income
deferred
receivable
recognised
1.42022
fortheyear
fortheyear
£
£
£
Family Impact 0010266218
Parent&Baby Wellness 0010300227
The Ruby Project 0010255361
Investment income includes:
Unrestricted.
£
Income fromUKlisted investments
Income from non-UK listed investments
Income from investment&unittrusts
139,417
Interestondeposit funds
8.Q38
147,455
Unrestricted
£
4;.rTl,974
13,731,668
1,318,593
302,581
19?30&16
Unrestricted
£
4;.rTl,974
13,731,668
1,318,593
302,581
19?30&16
2023
Restricted
£
11,538
200
350,586
808
Total
£
4,389,512
13,731,868
1,669,179
303,389
Restated
2022
Unrestricted
Restricted
Total
£
£
£
4,227,433
1900
4,229,333
12,969,714
142
12,969,856
1,527,540
390,943
1,918,483
276,732
26,361
303,093
1910011419
4191346
191420?65
Restricted
2022
Income
Income
Income
receivable
recognised
deferredat
fortheyear fortheyear
31.3.2022
£
£
£
120,728
(129,593)
(20,500)
100,228
(129,593)
2022
Unrestricted
Restricted
Total
£
£
£
130,247
30,406
160,653
344
344
130,591
30,406
16_Q,997

3631132
2010931948
Income
deferredat
31.3.2023
£
2023
Restricted.
£
31,279
Income
deferred
1.4.2021
£
8,865
20,500
29,365
Total
£
170,696
8,038
147,455 31,279 178?34

Home and Communities
Shared Lives
Strengthening Families
Other
Costs of generatingvoluntaryincome
2023
£
£
£
£
Pension
Support
Governance
Exceptional
DirectCosts
Costs
Costs
costs
3,862,603
~S.397
19,204
12,137,543
1,242,466
60,344
-
1,495,079
153,045
7,433
555,585
692
18,051,502
1,790,908
86,981
-
£
Total
4;J.77;J.04
13,440,353
1,655,557
555,585
692
19,929,391
£
£
Support
Direct Costs
Costs
3,552,911
328,469
11,590,063
1,071,508
1,733,281
160,242
348,371
582
17,225,208
1,560,219
2022
£
Governance
Costs
14,548
47,459
7,097
£
£
Pension
Exceptional
costs
Total
3,895,928
12,709,030
1,900,620
348,371
582
18,854,531
69,104

2023 2022
£ £
25,974 22,200
19,374 12,606
41,633 34,298
86,981 _M,104

Expenditure continued
The following amounts are includedinexpenditure:
Depreciation: tangible fixed assets, owned
Operating Lease rentals:
Land&Building
Other
Auditors Remuneration - Audit Services
Staff costs
Salaries
Social Security costs
Otherpension costs
Average no. of employees
Analysis:
Charitable activities
Governance
The emoluments of higher paid employees fellwithinthefollowing
ranges:
£60,000 - £70,000
£70,001 - £80,000
£90,001- £100,000
2023
£
86,967
1,34,096
12,936
25,974
2022
£
157,400
124,321
14,875
22,200
2023
£
5,515,106
461,912
451,404
6,428,422
2023
£
5,377,845
415,335
380,912
6,174,092
279 287
285
2
277
2
279
287
2023
No.
2
1
2023
No.
2
1

Cost/valuation
Balanceat1.4.2022
Additions
Disposals
Gains/0osses)onrevaluations
Transfers
Balanceat31.3.2023
Depreciation
Balanceat1.4.2022
Charge foryear
Ondisposals
Writtenback
Balanceat31.3.2023
Netbookamount
31-Mar-23
31-Mar-22
Freehold
property
£
273,000
47,000
Leasehold
property
£
2,160,714
55,952
Furnishings
&fittings
£
247,034
Office
Equipment
£
1,127,907
124,834
Total
£
3,808,655
124,834
102,952
320,000
11,703
(1!,703)
320,000
2,216,666
35,285
(35,285)
247,034
198,244
29,558
1,252,741
918,488
104,396
4,036,441
1,163,720
133,954
(46,988)
2Z7,802
19.232
1,022,884
1,250,686
?:,785,755
2.216.666 '229~57

261,297
2,125,429 48,790 209,419
2,644,935

2023 2022
£ £
Ifthe freehold and leasehold land and buildings had not been revalued,
they would have been includedonthe historical costbasisasfollows:
Cost 1,925,404 1,925,404
Accumulated depreciation 142,744 114,933
Net book value 1,782,660 1,810,471

5
Investment property
2023
2022
£ £
Balanceat 14.2022 391,667
391,667
Additions
Disposals
Losson revaluation 51,666 ----
Balanceat 313.2023 443,333
391,667

Listed investments:
Market valueat01.4.2022
Legacies
Additions
Disposals
Adjustmenttomarket value
Market value at31.3.2023
Analysisofquoted investments:
Fixed interest
Ordinary shares -UK
Ordinary shares -overseas
Alternatives
Other investments:
Deposit fund
Investment&Unittrusts
Unrestricted
£
4,806,567
(239,649)
Restricted
(LQV)
£
323,851
(16,147)
Restricted
(Mountford)
£
37,152
(37,152)


Restricted
(I.CWT)
£
754,541
(37,620)


Total
£

5,922,111
(37,152)
(293,416)
4,566,918 307,704 716,921 5,591,543
4,566,918 307,704
307,704
-----
-----
716,921
716,921
5,591,543
5,591,543
4,566,918

Trade Debtors
Other Debtors
Prepayments&AccruedIncome
£
1,182,420
2,179
7861927
1,971,526
£
1,328.178
1,697
524,253
1,854,128

2023 2022
£ £
Trade Creditors 332,982 241,873
OtherCreditors 19,527 473,702
Accruals 612,065 544,976
Deferred Income 301,990 344,438
OtherTaxes&Social Security 101,484 130,332
Pension Creditor 43,546 43,464
Pensions Trust liability: duewithinayear 679,053 366,566
2,090,647 2,145,351
2023
£
Opening deferred income
377,564
Amounts charged for the year
19,675,473
Amounts released in the year
(19,751,047)
Closingdeferred income
301,990
2022
£
324,266
18,912,188
(18,892,016)
344,438

9
Creditors:c..
ouniduegreaterthano
ne year
2023 2022
£ £
Pensions Trust liability: due greaterthana year ____ 1,031,110
1,031,110

Resbicted funds:
Child Welfare
Mountford Fund
Liverpool Queen Victoria
Other
Total resbicted funds
General funds:
Fixed Asset Revaluation
General reserve
Total unresbicted funds
Balance at
1.4.2022
£
569,060
37,152

364,634
28,819
Incoming
resources
£
21,255
9,470
332,407
363,132
2023
Net
incoming/
Expenditure (outgoing)
&losses
resources
£
£
(21,255)
(27,492)
(27,492)
(9,470)
(359,723)
(27,316)
(417,940)
(54,808)
(19,511,451)
219,365
(19,511,451)
219,365
(19,511,451)
219,365
2023
Net
incoming/
Expenditure (outgoing)
&losses
resources
£
£
(21,255)
(27,492)
(27,492)
(9,470)
(359,723)
(27,316)
(417,940)
(54,808)
(19,511,451)
219,365
(19,511,451)
219,365
(19,511,451)
219,365
Realised/
unrealised
gains/losses
&transfers
£
(37,620)
(16,148)
Balance
at
31.3.2023
£
531,440
9,660
348,486
1,503
891,089
476,387
8,509,769
8,986,156
8,986,156
Balanceat
1.4.2021
£
507,004
37,152
330,702
27,427

Incoming
resources
£
3,191
9,131
407,024
2022
Net
Realised/
incoming/
unrealised
Balance
Expenditure (outgoing) gains/losses
at
&losses
resources
& transfers 31.3.2022
£
£
£
£
(1,376)
1,815
60,241
569,060
37,152
(1,055)
8,076
25,856
364,634
(405,632)
1,392
28,819
(408,063)
11,283
86,097
999,665
(3,688)
(3,688)
321,769
(18,442,780)
558,639
835,791 8,168,235
(18,446,468)
554,951
835,791 8,490,004
(18,446,468)
554,951
835,791 8,490,004
2022
Net
Realised/
incoming/
unrealised
Balance
Expenditure (outgoing) gains/losses
at
&losses
resources
& transfers 31.3.2022
£
£
£
£
(1,376)
1,815
60,241
569,060
37,152
(1,055)
8,076
25,856
364,634
(405,632)
1,392
28,819
(408,063)
11,283
86,097
999,665
(3,688)
(3,688)
321,769
(18,442,780)
558,639
835,791 8,168,235
(18,446,468)
554,951
835,791 8,490,004
(18,446,468)
554,951
835,791 8,490,004
999,665 (417,940) (54,808) (53,768) 902,285 419,346 (408,063)
321,769
8,168,235
19,730,816 (19,511,451)
(19,511,451)
219,365 154,618
122,169
325,457
6,773,805
19,001,419
19,001,419
19,001,419
(3,688)
(18,442,780)
(18,446,468)
(18,446,468)
8,490,004
8,490,004
19,730,816
19,730,816
219,365 276,787 7,099,262
(19,511,451) 219,365 276,787 7,099,262

Restricted funds
Child Welfare
Mountford Fund
LiverpoolQueenVictoria
Other
Unrestricted funds
Fixed Asset reserve
General reserve
Designated funds
Tangible
fixed
assets
t:
Investment
property
t:
2023
Investments
atmarket
Bank
value
balances
t:
t:
716,921
981
307,703
~~1,024,624~~
981
2023
Investments
atmarket
Bank
value
balances
t:
t:
716,921
981
307,703
~~1,024,624~~
981
Other
assets &
liabilities
t:
(186,464)
9,660
40,786
1,502
Total
t:
531,438
9,660
348,489
1,502
891,089
Tangible
fixed
assets
t:
Investment
property
t:
2022
Investments
atmarket
value
t:
754,541
37,152
323,850
1,115,543
Bank
balances
t:
981
981
2022
Investments
atmarket
value
t:
754,541
37,152
323,850
1,115,543
Bank
balances
t:
981
981
Other
assets&
liabilities
t:
(186,462)
40,784
28,819
Total
t:
569,060
37,152
364,634
28,819
~~1,024,624~~ 981 1134,516) 1,115,543 1116,859) 999,665
---
321,769
8,168,235
8,490,004
---
9,489,669
424,721
2,361,034
51,666
391,667
4,566,919 1,174,754 15,395 476,387
8,509,769
8,986,156
321,769
2,323,166
391,667 4,806,568 1,852,309 (1,205,475)
2,785,755
2,785,755
443,333
443,333
4,566,919
5,591,543
1,174,754
1,175,735
15,395 2,644,935 391,667 4,806,568 1,852,309 (1,205,475)
9,877,245
(119,121) 2,644,935 391,667 5,922,111 1,853,290 (1,322,334)

Notlaterthan1year
Laterthan1yearandnotlaterthan5 years
Land&Buildings
2023
2022
£
£
67,661
45,093
30,193
331002
Other
2023
£
13,080
39~40
52,320
2022
£
13,080
521320
65,400
97,854
78,095

Financial Assets
Cashatbank andinhand
Investments
Trade debtors
Otherdebtors
Accrued income
Financial Liabilities
Trade creditors
Othercreditors
Accruals
2023
£
1,175,735
5,591,543
1,182,420
2,179
656,890
8,608,767
332,982
19,527
612,065
964,574
2022
£
1,853,290
5,922,111
1,328,178
1,697
368,378
9,473,654
241,873
473,702
544,976
1,260,551