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 thlble service fee InM grant and other
ineome and the override of controls by manwent Our audlt procedures to resnd to
these risks indudedenquiriesof alxxrt theirown identification and assessment
ot the risks of irregularities designir audit pr(ureS over income, sample tting 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 aaItIng Standards. FOT
fvam the events ard transactions retleeted in the finan statements, the less Ilkely the
Inherently limited predureS 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 oveide ot
internal Lntro We are not re5ponsil>le rreventin8 non
| 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 |