WESTMINSTER ALMSHOUSES FOUNDATION
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 31 DECEMBER 2022
Registered Charity No. 226936
INDEX
Westminster Almshouses Foundation
| Page | |
|---|---|
| Reference and administrative information | 2 |
| Report of the directors of the corporate trustee | 3-8 |
| Independent auditor's report | 9-11 |
| Statement of financial activities | 12 |
| Balance sheet | 13 |
| Statement of cash flows | 14 |
| Notes to the accounts | 15-26 |
1
REFERENCE AND ADMINISTRATIVE INFORMATION
Westminster Almshouses Foundation
| Corporate Trustee | Westminster Almshouses Corporate Trustee |
|---|---|
| Directors of the | Rev Graham Buckle |
| Corporate Trustee | Ms Sally Fish |
| Ms Susan Ford (Chair) | |
| Cllr James Glen | |
| Lady Joanna Knatchbull | |
| Mr Charles Lillis | |
| Dr Robert Linton, MBE | |
| Ms Suzanne Procter (appointed 28thSeptember 2022) | |
| Lady Robathan (resigned 6thDecember 2022) | |
| Cllr Selina Short | |
| Ms Lucy Slater | |
| Mr Xavier Villers | |
| Clerk | Ms Naomi Roper |
| Deputy Clerk | Mr Des Scott |
| Charity Number | 226936 |
| Address | 42 Rochester Row |
| London SW1P 1BU | |
| Telephone 020 7828 3131 | |
| clerk@westminsteralmshouses.com | |
| Website | www.westminsteralmshouses.com |
| Auditor | Buzzacott LLP |
| 130 Wood Street | |
| London EC2V 6DL | |
| Solicitors | BDB Pitmans |
| 1 Bartholomew Close | |
| London EC1A 7BL | |
| Investment Advisors | Sarasin & Partners LLP |
| 100 St Paul’s Churchyard | |
| London EC4M 8BU | |
| Bankers | CafBank Ltd |
| 25 Kings Hill Avenue | |
| West Malling ME19 4JQ |
2
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
The directors of the corporate trustee of Westminster Almshouses Foundation (herein referred to as ‘directors’), who act as the trustees of the charity have pleasure in presenting their annual report for the purposes of Section 162 of the Charities Act 2011 together with the accounts for the year ended 31 December 2022 which have been prepared in accordance with the Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102).
STRUCTURE, GOVERNANCE AND MANAGEMENT
The Westminster Almshouses Foundation is regulated by a Scheme of the Charity Commissioners of 21 December 2007, which became operative on 1 January 2008. This scheme brought together seven independent charities which had previously been operating under the common management of the United Westminster Almshouses charity. The other charities were The Forrest and Grinsell Foundation, The Sarah Duchess of Somerset Charity, The Edward Dickinson Charity, The Bengough Charity, Vachers Endowment, and the United Westminster Almshouses Common Investment Fund.
Trustees / Directors
Since 2016 the trustee board has been incorporated. This was done to simplify transactions, and to make trusteeship more attractive by limiting trustee liability.
The directors of the corporate trustee comprise one ex-officio director who is the incumbent of the parish of St Stephen with St John, Westminster, up to three nominated directors appointed by the London Borough of the City of Westminster and up to eight co-opted directors. All directors serve for a term of four years and may be re-elected. The Chair of the charity and the Chairs of its sub committees are subject to annual election.
New directors may be sought by advertisement or through open dialogue with the many organisations or individuals with whom the charity is in regular contact.
The induction process for any newly appointed director comprises an initial meeting with the Chair and Clerk to explain the operation of the charity and its committees. The appointee receives a copy of the regulating scheme, recent minutes and a copy of the latest report and accounts. The appointee is also given a copy of the Charity Commission’s guidance The Essential Trustee , and is advised of the Charity Commission’s website address as well as the Charity Governance Code. All directors sign a declaration confirming they have read Sections 178-180 of the Charities Act (2011) and are not disqualified from acting as a trustee.
The directors of the corporate trustee act as the trustees of the charity. During the year the directors of the corporate trustee were as follows:
Rev Graham Buckle Ms Sally Fish Ms Susan Ford Cllr James Glen Lady Joanna Knatchbull Mr Charles Lillis Dr Robert Linton, MBE Ms Suzanne Procter (appointed 28th September 2022) Lady Robathan (resigned 6th December 2022) Cllr Selina Short Ms Lucy Slater Mr Xavier Villers
Governance and organisational structure
The directors meet at least once a quarter in plenary session. There are three sub-committees which meet between the main meetings and report to them. One committee is responsible for Finance and Investments; this committee is chaired by Mr. Charles Lillis. The Grants Committee is chaired by Lady Joanna Knatchbull. The Residents’ Welfare Committee, which considers applications for flats in addition to residents’ welfare matters, is chaired by Dr Robert Linton. Day-to-day administration of the charity is delegated to the Clerk and her staff.
3
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
STRUCTURE, GOVERNANCE AND MANAGEMENT (continued)
Key Management Personnel
Key management personnel have been defined as the Clerk and the Directors of the Corporate Trustee. Salaries for the Clerk and other charity staff are set by the directors using the annual consumer price index as a guide.
The Clerk was supported in the year by three part-time office staff and two maintenance staff. The team was augmented by the appointment of a Deputy Clerk from March 2023.
OBJECTIVES AND ACTIVITIES OF THE CHARITY
Objects
The charity has three objects: almshouses, relief in need and education. Its main area of benefit is the London Borough of the City of Westminster (although it is also able to help outside this area to a limited extent).
The almshouse objects are:
-
(a) The provision of housing accommodation for persons in need, hardship or distress who are inhabitants of the area of benefit (Westminster), or who have resided in the area of benefit for at least three of the last ten years, and are over 60 years of age.
-
(b) Such charitable purposes for the benefit of the residents as the trustees decide.
The relief in need objects are the relief of persons who are:
-
(a) In need, hardship or distress; and
-
(b) Except as provided in the regulating scheme, resident in the area of benefit.
The educational objects are the relief of persons who are:
-
(a) in need, hardship or distress; and
-
(b) resident in the area of benefit;
by advancing their education and training in such ways as the trustees think fit.
Activities
The main activity of the almshouses branch is the provision of single bedroom self-contained flats in central London. Many of the current buildings date from 1882 but all have been refurbished to a high standard to provide modern amenities without disturbing the charm of the estate which is a particular attraction to the charity’s residents and their neighbours. Additional flats were created in 2013 and 2017, bringing the total number to 41.
The objectives of the relief in need branch are fulfilled through the provision of grants. Much of our grant-making is to individuals, many of whom are experiencing extreme financial hardship and/or establishing their first tenancy and in need of basic household goods. The majority of these applications are referred by other charities and agencies such as Citizens Advice Bureaux, Social Services and homeless organisations, who have carried out their own due diligence, helping to ensure that our grant monies are effectively applied. The provision of education grants through the Forrest and Grinsell Exhibition scheme was reviewed in 2012 and a more wide-ranging scheme covering other types of training and education was agreed in 2014. Grants given under this criteria are outlined overleaf in the Relief in Need Branch section.
4
Westminster Almshouses Foundation
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
ACHIEVEMENTS AND PERFORMANCE
Almshouse Branch
The Almshouses welcomed four new residents; two residents moved away to live in care homes, one resident was relocated internally and one resident moved away having re-married.
In total, four Almshouse flats were redecorated and two new kitchens were installed.
The most significant improvement to the estate was the installation of two high-efficiency gas boilers and the installation of thermostatic valves. Electrical installations in bathrooms were, where necessary, altered to conform to modern safety standards. The external repainting programme was completed during the summer.
Relief in Need Branch
In 2022 the charity awarded grants to a total value of £252,377 (2021: £249,604).
Of this amount £198,942 was awarded to organisations as listed below.
| £ | |
|---|---|
| Avenues Youth Project | 10,000 |
| Beauchamp Lodge Settlement | 6,000 |
| Cardinal Hume Centre | 22,000 |
| Caxton Youth | 8,000 |
| Create | 9,928 |
| ETAT | 6,000 |
| Family Lives | 6,500 |
| In Deep | 3,000 |
| Listening Place | 5,000 |
| Marylebone School Support | 2,980 |
| North Paddington Foodbank | 5,000 |
| Octavia Housing | 5,000 |
| Pimlico Toy Library | 5,000 |
| Portman House (Marylebone Women's Project) | 10,000 |
| Schools Science Conference | 2,327 |
| Single Homeless Project | 15,000 |
| South West Community Festival | 5,000 |
| Sport for Health | 10,000 |
| St Andrew's Club | 10,000 |
| St Barnabas School | 5,400 |
| St Vincent Family Project | 15,000 |
| The Passage | 5,000 |
| West Side Community Trust | 5,000 |
| Woman’s Trust | 11,807 |
| Young Westminster Foundation | 10,000 |
| TOTAL | 198,942 |
The organisational grants to Octavia Housing and the Single Homeless Project were used by those charities to assist individuals. The remaining £ 53,435 was used to award grants to individuals.
5
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
RISK MANAGEMENT
During the year, the directors implemented an enhanced risk management procedure to supplement the internal controls already in place. The welfare of our residents is paramount and underpins all areas of the charity’s risk management framework. Principal areas of risk include the welfare of residents and staff, financial and building risks. The major risks that the charity is exposed to have been identified and assessed, and control systems have been identified and reviewed to mitigate those risks. Recognising that it is sound practice to do so, the directors monitor these risks on a regular basis, or when new activities or events (including external factors) may warrant the imposition of new controls. The directors perform an annual review of the risk management framework as well as considering any risks arising during the year at their regular meetings. As part of her induction, the new Clerk is undertaking a review of all policy documents, in conjunction with the directors, including a review of the current risk management policy and procedures.
The directors recognise that their fundamental duty to act in the best interests of the charity includes the protection of the assets of the charity and their application for the objects of the charity. In order to discharge this duty, the directors have continued to ensure that adequate internal financial and management controls over the charity’s assets and their use are in place. The Risk Register was completely overhauled in 2020 to include protocols for managing the charity during a pandemic. It remains subject to revision whilst the circumstances of the pandemic and their impact on the charity continue to be relevant.
FINANCIAL REVIEW
Almshouses
Contributions from residents and private letting income for the year totalled £ 471,837 in comparison to £446,418 in 2021. After taking into account expenditure on this area of activities of £467,048 a small surplus of £4,789 was sustained in this area of operation. A number of flats were refurbished in this period.
Investments
The value of the investment portfolios includes both a permanent endowment fund and an expendable endowment fund. The combined value of the portfolios decreased from £16,555,450 to £ 14,234,479 during the year. Investment income at £ 326,256 was higher than the previous year (2021: £295,617).
Fixed Assets
Movements in fixed assets are shown in the notes to the accounts in accordance with the accounting policies.
Relief in Need
Further details of grant expenditure in the year are provided on page 5 of these accounts.
Reserves Policy
At 31 December 2022, the charity held fixed assets of £43,454,986. The greater part of this total, £29,220,507, was represented by tangible assets, mainly the almshouse buildings in Rochester Row. The balance of £14,234,479 was represented by investments, mainly invested in the stock market, and all of which could be realised at comparatively short notice. The charity also had net current assets of £329,801, including £332,719 of cash at the bank.
Of the total reserves £40,743,068 were held in endowment funds and £3,041,719 were held in unrestricted funds.
The reserves policy is to maintain significant free reserves to ensure that the charity can afford to maintain and improve the almshouse estate, which comprises grade two listed buildings, whenever the need arises. Regular investment in improvement in recent years has ensured that they remain in very good condition and therefore continue to attract interest from potential residents.
6
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
Reserves Policy (continued)
In view of continuing high demand on the charity, the current developments in the provision of accommodation and the uncertain level of investment income during a global economic downturn, the directors maintain that current levels of free reserves (unrestricted funds excluding fixed assets) as at 31 December 2022 of £ 387,628 are not excessive. Assets are adequate to fulfil the obligations of the charity and are realisable at short notice.
Grant making policy
The Grants Committee is charged with distributing approximately £250,000 per year, in accordance with the criteria set out in the governing scheme as follows: the former Forrest and Grinsell Foundation: not less than one third of income must be spent on educational objects as defined in the scheme; the former Vacher’s Endowment: up to 23% of income may be spent on relief in need for persons living in the Greater London; and the former Bengough Endowment: the remaining income may be spent on relief in need for persons living outside of the area of benefit. The Committee monitors applications and where schemes are undersubscribed (such as has been the case with the former Forrest and Grinsell Foundation) it invites applications from suitable potential beneficiaries.
In 2022, the charity awarded a total of £ 252,377 (2021: £249,604) towards grants, these are detailed on page 5 of this report.
Investment Policy
The directors believe that the preservation of capital is essential for the long-term benefit of the charity and its beneficiaries, and in most circumstances the charity would not seek to utilise capital appreciation for current expenditure. In 2022, the directors approved the transition to a Total Return Approach: the principle of the Total Return Approach to the charity’s investment portfolio would be that a part of the capital appreciation may be paid out and used for current expenditure, so long as it does not result in the value of the permanent endowment falling in real, inflation-adjusted terms. The directors will be taking this forward, including development of a Total Return Policy, in the 2023 financial year.
Market conditions in 2022 resulted in a loss of capital value rather than a gain, but income was higher than in 2021. The Trustees are pleased to report an upturn in the early part of 2023.
Fundraising
The charity does not actively solicit donations and therefore is not registered with the Fundraising Regulator and does not subscribe to any fundraising codes of practice. When donations from individuals are received, the charity aims to protect personal data and never sells data or swaps data with other organisations. During 2021, no donations were received and the charity received no complaints about fundraising activities.
PUBLIC BENEFIT
The directors have noted the Charity Commission’s guidance on public benefit for charities that seek to relieve poverty and are confident that all of the Foundation’s activities fall squarely within the guidance. Apart from widely drawn geographical limits, which were reviewed in conjunction with the Commission in 2007, there are no restrictions on who may benefit from the resources of the charity, other than a general requirement to demonstrate financial need. The bulk of our grant applicants are on means-tested benefits, or low incomes. Almshouse flats are only offered to those who meet our eligibility criteria, including those for financial and social need.
7
Westminster Almshouses Foundation
REPORT OF THE DIRECTORS OF THE CORPORATE TRUSTEE FOR THE YEAR ENDED 31 DECEMBER 2022
PLANS FOR THE FUTURE
In 2023 the charity aims to continue to provide both sheltered accommodation and to develop the grant-making programmes to both organisations and individuals, predominantly based in Westminster.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors of the Corporate Trustee are responsible for preparing the report of the directors of the corporate trustee and accounts in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the directors 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 income and expenditure of the charity for that period.
In preparing these financial statements, the directors are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102);
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The directors are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the accounts comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the charity’s 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.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the charity’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Approved by the Directors and signed on their behalf by:
Susan Ford
Chairman
Date of approval: 03 May 2023
8
Westminster Almshouses Foundation
INDEPENDENT AUDITOR’S REPORT TO THE DIRECTORS OF THE COPRORATE TRUSTEE (‘THE DIRECTORS’) FOR THE YEAR ENDED 31 DECEMBER 2022
Opinion
We have audited the accounts of Westminster Almshouses Foundation (the ‘charity’) for the year ended 31 December 2022 which comprise the statement of financial activities, the balance sheet, the statement of cash flows, the principal accounting policies and notes to the accounts. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the accounts:
-
give a true and fair view of the state of the charity’s affairs as at 31 December 2022 and of its income and expenditure for the year 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 the accounts section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the accounts 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 accounts, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the accounts 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 charity’s ability to continue as a going concern for a period of at least twelve months from when the accounts are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
The directors are responsible for the other information. The other information comprises the information included in the annual report other than the accounts and our auditor’s report thereon. Our opinion on the accounts does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the accounts, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the accounts 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 accounts 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.
9
Westminster Almshouses Foundation
INDEPENDENT AUDITOR’S REPORT TO THE DIRECTORS OF THE COPRORATE TRUSTEE (‘THE DIRECTORS’) FOR THE YEAR ENDED 31 DECEMBER 2022
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters in relation to which the Charities Act 2011 requires us to report to you if, in our opinion:
-
the information given in the directors’ annual report is inconsistent in any material respect with the accounts; or
-
sufficient accounting records have not been kept; or
-
the accounts are not in agreement with the accounting records and returns; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the accounts and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of accounts that are free from material misstatement, whether due to fraud or error.
In preparing the accounts, the directors 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 directors 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 accounts
Our objectives are to obtain reasonable assurance about whether the accounts 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 the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these accounts.
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:
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
-
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; and
-
we obtained an understanding of the legal and regulatory frameworks that are applicable to the charity and determined that the most significant frameworks which are directly relevant to specific assertions in the financial statements are those that relate to the reporting framework (Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011).
We assessed the susceptibility of the charity’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
-
making enquiries of management as to their knowledge of actual, suspected and alleged fraud; and
-
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
10
Westminster Almshouses Foundation
INDEPENDENT AUDITOR’S REPORT TO THE DIRECTORS OF THE COPRORATE TRUSTEE (‘THE DIRECTORS’) FOR THE YEAR ENDED 31 DECEMBER 2022
Auditor’s responsibilities for the audit of the accounts (continued)
To address the risk of fraud through management bias and override of controls, we:
-
performed analytical procedures to identify any unusual or unexpected relationships;
-
tested journal entries to identify unusual transactions; and
-
assessed whether judgements and assumptions made in determining the accounting estimate for the fixed asset valuations were indicative of potential bias.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
-
review of the minutes of meetings of those charged with governance; and
-
enquiring of management as to actual and potential litigation and claims.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Use of our report
This report is made solely to the charity’s directors, as a body, in accordance with section 144 of the Charities Act 2011 and with regulations made under section 154 of that Act. Our audit work has been undertaken so that we might state to the charity’s directors 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 anyone other than the charity and the charity’s directors as a body, for our audit work, for this report, or for the opinions we have formed.
Buzzacott LLP
Katharine Patel on behalf of
Buzzacott LLP Statutory Auditor 130 Wood Street London EC2V 6DL
02 June 2023
Buzzacott LLP is eligible to act as an auditor in terms of section 1212 of the Companies Act 2006
11
Westminster Almshouses Foundation
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2022
| Unrestricted | Endowment | Unrestricted | Endowment | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Total | Funds | Funds | Total | ||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||
| Notes | £ | £ | £ | £ | £ | £ | |
| Income from: | |||||||
| Investment income | 2 | 326,256 | — | 326,256 | 295,617 | — | 295,617 |
| Other trading activities (Private | |||||||
| letting income) | 82,469 | — | 82,469 | 57,349 | — | 57,349 | |
| Charitable activities | |||||||
| (Contributions from residents) | 389,368 |
— |
389,368 |
389,069 | — | 389,069 | |
| Total income | 798,093 |
— |
798,093 |
742,035 | — | 742,035 | |
| Expenditure on: | |||||||
| Investment management | 10,271 | 76,824 | 87,095 | — | 90,708 | 90,708 | |
| Charitable activities: | |||||||
| . Almshouses | 3, 5 | 467,048 | - | 467,048 | 467,308 | — | 467,308 |
| . Grants | 3, 6 | 290,944 |
- |
290,944 |
293,868 | — | 293,868 |
| Total expenditure | 768,263 |
76,824 |
845,087 |
761,176 | 90,708 | 851,884 | |
| Net income (expenditure) | |||||||
| before gains on investments | 29,830 | (76,824) | (46,994) | (19,141) | (90,708) | (109,849) | |
| Investment (losses) gains | 10 | (255,561) |
(1,831,437) |
(2,086,998) |
184,180 | 1,268,223 | 1,452,403 |
| Net (expenditure) income for | |||||||
| the year | (225,731) | (1,908,261) | (2,133,992) | 165,039 | 1,177,515 | 1,342,554 | |
| Other recognised gains and | |||||||
| losses | |||||||
| Revaluation of freehold property | 9 | — |
2,386,500 |
2,386,500 |
— | — | — |
| Net movement in funds | 13 | (225,732) | 478,239 | 252,508 | 165,039 | 1,177,515 | 1,342,554 |
| Reconciliation of funds | |||||||
| Funds brought forward 1 January | 3,267,450 |
40,264,829 |
43,532,279 |
3,102,411 | 39,087,314 | 42,189,725 | |
| Funds carried forward 31 | |||||||
| December | 14 | 3,041,719 |
40,743,068 |
43,784,787 |
3,267,450 |
40,264,829 |
43,532,279 |
All amounts derive from continuing operations. No other activities were initiated or discontinued during the two financial periods reported above. The charity has no recognised gains or losses other than those reported in the above statement of financial activities. The notes on pages 15 to 26 form part of these accounts.
12
Westminster Almshouses Foundation
BALANCE SHEET AS AT 31 DECEMBER 2022
| Notes FIXED ASSETS Tangible assets 9 Investments 10 CURRENT ASSETS Debtors 11 Cash at bank CREDITORS: Amounts falling due within one year 12 NET CURRENT ASSETS Net Assets THE FUNDS OF THE CHARITY ENDOWMENT FUNDS 13 Almshouse branch Relief in need branch UNRESTRICTED FUNDS 13 Almshouse branch Relief in need branch |
31 December 2022 £ 29,220,507 14,234,479 43,454,986 31,622 332,719 364,341 (34,540) 329,801 43,784,787 36,818,677 3,924,391 40,743,068 ___ 3,041,719 — 3,041,719 43,784,787 |
31 December 2021 £ 26,669,063 16,555,450 |
|---|---|---|
| 43,224,513 | ||
| 35,043 303,724 |
||
| 338,767 (31,001) |
||
| 307,766 | ||
| 43,532,279 35,791,007 4,473,822 |
||
| 40,264,829 ___ 3,267,450 — |
||
| 3,267,450 | ||
| 43,532,279 |
The accounts were approved and authorised for issue by the directors on 03 May 2023 and signed on their behalf by:
Susan Ford
Chairman
The notes on pages 15 to 26 form part of these accounts.
13
Westminster Almshouses Foundation STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2022
| 2022 | 2021 | ||
|---|---|---|---|
| Notes | £ | £ | |
| Cash flow from operating activities: | |||
| Net cash used in operating activities | A | (275,239) | (258,278) |
| Cash flow from investing activities: | |||
| Dividends and interest from investments | 326,256 | 295,617 | |
| Purchase of tangible fixed assets | (257,316) | (78,112) | |
| Proceeds from the disposal of investments | 9,733,677 | 2,722,610 | |
| Purchase of investments | (9,623,638) | (1,860,141) | |
| Net cash provided by investing activities | 178,979 | 1,079,974 | |
| Change in cash and cash equivalents in the year | (96,260) | 821,696 | |
| Cash and cash equivalents at 1 January 2022 | 1,441,532 | 619,836 | |
| Cash and cash equivalents at 31 December 2022 | B | 1,345,272 | 1,441,532 |
Notes to the statement of cash flows for the year to 31 December 2022
A Reconciliation of net movement in funds to net cash used in operating activities
| 2022 | 2021 | ||
|---|---|---|---|
| £ | £ | ||
| Net movement in funds (as per the statement of financial | |||
| activities) | 252,508 | 1,342,554 | |
| Adjustments for: | |||
| Depreciation charge | 92,372 | 86,579 | |
| Gains on revaluation of tangible fixed assets | (2,386,500) | — | |
| Losses (gains) on investments | 2,085,677 | (1,368,969) | |
| Dividends and interest from investments | (326,256) | (295,617) | |
| Decrease (increase) in debtors | 3,421 | (11,436) | |
| Increase (decrease) in creditors | 3,539 | (11,389) | |
| Net cash used in operating activities | (275,239) | (258,278) | |
| B | Analysis of cash and cash equivalents | ||
| 2022 | 2021 | ||
| £ | £ | ||
| Cash at bank and in hand | 332,719 | 303,724 | |
| Cash held by investment managers | 1,012,553 |
1,137,808 |
|
| Total cash and cash equivalents | |||
| 1,345,272 | 1,441,532 |
No separate reconciliation of net debt has been prepared as there is no difference between the net cash (debt) of the charity and the above cash and cash equivalents
14
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
1. ACCOUNTING POLICIES
The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the accounts are laid out below.
1a Basis of preparation
These accounts have been prepared for the year to 31 December 2022. The accounts have been prepared the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant accounting policies below or the notes to these accounts.
The accounts have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) (Charities SORP FRS 102), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
The charity constitutes a public benefit entity as defined by FRS 102.
The accounts are presented in sterling and are rounded to the nearest pound.
1b Critical accounting estimates and areas of judgement
Preparation of the accounts requires the directors and management to make significant judgements and estimates.
The items in the accounts where these judgements and estimates have been made include:
-
Valuation of land and buildings.
-
Estimating the useful economic life of tangible fixed assets.
1c Assessment of going concern
The directors have assessed whether the use of the going concern assumption is appropriate in preparing these accounts. The directors have made this assessment in respect to a period of at least one year from the date of approval of these accounts.
The directors of the charity have concluded that there are no material uncertainties related to events or conditions that may cast significant doubt on the ability of the charity to continue as a going concern. Given the levels of cash at bank, listed investments and free reserves at 31 December 2022 together with the financial forecasts for 2023 and 2024, the directors are of the opinion that the charity will have sufficient resources to meet its liabilities as they fall due. The most significant areas of judgement that affect items in the accounts are detailed above. With regard to the next accounting period, the year ending 31 December 2023, the most significant areas that affect the carrying value of the assets held by the charity are the level of investment return and the performance of the investment markets (see the investment policy and the risk management sections of the directors’ report for more information).
15
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
1d Income
Income is recognised in the period in which the charity has entitlement to the income, the amount of income can be measured reliably and it is probable that the income will be received.
Income comprises donations, investment income, other income and income from charitable activities. In accordance with the Charities SORP FRS 102 volunteer time is not recognised.
Dividends are recognised once the dividend has been declared and notification has been received of the dividend due.
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.
1e Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to make a payment 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.
All expenditure is accounted for on an accruals basis.
The directors recognise a long-term and compelling moral obligation to maintain pensions once granted, wherever possible and appropriate. However all pensions are subject to a quarterly review so there is no continuing liability. The charity makes only one-off grants and there is therefore no continuing liability.
All expenditure is stated inclusive of irrecoverable VAT
1f Allocation of support and governance costs
Support costs represent indirect charitable expenditure. In order to carry out the primary purposes of the charity it is necessary to provide support in the form of personnel development, financial procedures, provision of office services and equipment and a suitable working environment.
Overhead and support costs are allocated first between charitable activities and governance. Overhead and support costs relating to charitable activities are subsequently apportioned using a 70:30 split between the Almshouse and Relief in Need branches.
Governance costs cover the costs of compliance with the constitutional and statutory requirements and the costs of strategic planning that contribute to the future development of the charity.
1g Tangible fixed assets
No historic cost is available for the majority of the almshouse estate. As a specialist property with restrictions on its use, the directors believe it would be difficult to obtain a market valuation for the almshouse estate. Furthermore, the directors feel it would be inappropriate to devote resources to establishing a market valuation as they have no intention of selling any of the estate. The properties are instead stated at their insurance rebuild valuation, as an approximation for the replacement cost of the asset. The directors assess the valuation each year with reference to property indices, and every three to five years obtain a full valuation report. For the year ended 31 December 2020, a full valuation was undertaken by Brian Lamden, FRICS (Chartered Surveyor). Based upon the latest correspondence with the charity’s insurance provider, the directors believe that there has been a change in the value of the property, based on replacement cost, during the year ended 31 December 2022 and so the accounts reflected this uplift in value.
Artefacts which have been gifted to the charity are periodically revalued. They are not depreciated as their net value is not expected to fall below the carrying amount.
16
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
The directors capitalise the costs of major works on the almshouse estate. These items are included under plant and machinery in note 9 and are depreciated at 5% - 10% on a straight line basis. Other fixed assets held for the charity’s own use are stated at cost and depreciation is charged at 25% p.a. on cost.
1h Investments
Listed investments are a form of basic financial instrument and are initially recognised at their transaction value and subsequently measured at their fair value as at the balance sheet date using the closing quoted market price.
Both realised and unrealised gains are accounted for through the statement of financial activities in the year in which the sale or revaluation takes place. Gains and losses are allocated between the funds in proportion to the investments held in each fund.
1i Debtors
Debtors are recognised at their settlement amount, less any provision for non-recoverability. Prepayments are valued at the amount prepaid.
1j Cash at bank and in hand
Cash at bank and in hand represents such accounts and instruments that are available on demand or have a maturity of less than three months from the date of acquisition.
1k Creditors and provisions
Creditors and provisions 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. Creditors and provisions are recognised at the amount the charity anticipates it will pay to settle the debt.
1l Pension contributions
Contributions in respect of the charity’s defined contribution pension scheme are charged to the statement of financial activities when they are payable to the scheme. The charity’s contributions are restricted to the contributions disclosed in note 8. There were no outstanding contributions at the year end. The charity has no liability beyond making its contributions and paying across the deductions for the employees’ contributions.
1m Funds structure
Endowment funds relate to monies given to the charity for retention, as capital, indefinitely. The charity has two permanent endowment funds, one representing the Almshouse branch and the second the Relief in Need branch. Unrestricted funds represent monies which may be used to meet the charitable objectives of the charity and which may be applied at the discretion of the directors.
17
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
| 2 INVESTMENT INCOME Almshouse Branch £ Listed investment income 240,008 240,008 Almshouse Branch £ Listed investment income 217,391 217,391 3 ANALYSIS OF CHARITABLE EXPENDITURE Direct costs (Note 5&6) £ Almshouses 379,390 Grants 253,377 632,767 Direct costs (Note 5&6) £ Almshouses 366,126 Grants 250,504 616,630 |
Relief in Need Branch £ 86,248 86,248 Relief in Need Branch £ 78,226 78,226 Support costs (Note 4) £ 87,658 37,567 125,225 Support costs (Note 4) £ 101,182 43,364 144,546 |
2022 Total £ 326,256 326,256 2021 Total £ 295,617 295,617 2022 Total £ 467,048 290,944 757,992 2021 Total £ 467,308 293,868 761,176 |
|---|---|---|
18
Westminster Almshouses Foundation
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED 31 DECEMBER 2022
| 4 ALLOCATION OF SUPPORT COSTS AND OVERHEADS Staff costs (note 8) Administrative expenses Governance (note 7) Support costs have been allocated: Almshouses expenditure (70%) Relief in need expenditure (30%) 5 ALMSHOUSES EXPENDITURE- DIRECT COSTS Residents’ benefits Staff costs (note 8) Property services Repairs and maintenance Professional fees Depreciation 6 RELIEF IN NEED EXPENDITURE Grants to individuals Grants to organisations Pensions |
Total 2022 £ 85,052 10,468 29,705 125,225 87,658 37,567 125,225 2022 Total £ 29,013 91,665 114,371 42,372 9,597 92,372 379,390 2022 Total £ 53,435 198,942 1,000 253,377 |
Total 2021 £ 105,294 18,353 20,899 144,546 101,182 43,364 144,546 2021 Total £ 33,050 90,289 105,012 46,737 4,459 86,579 366,126 2021 Total £ 39,280 210,324 900 250,504 |
|---|---|---|
19
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
Westminster Almshouses Foundation
| 7 GOVERNANCE COSTS Trustee indemnity insurance Audit fees Accountancy Legal fees and other advisory fees 8 STAFF COSTS Salaries and wages Employers' national insurance Pension contributions Staff costs have been allocated as follows: Support costs (note 4) Almshouses expenditure (note 5) |
2022 Total £ 2,352 14,460 749 12,144 _____ 29,705 2022 Total £ 159,762 11,490 5,465 176,717 85,052 91,665 176,717 |
2021 Total £ 2,352 13,140 272 5,135 _____ 20,899 2021 Total £ 155,601 11,323 28,659 195,583 105,294 90,289 195,583 |
|---|---|---|
The average number of full-time employees was none (2021: none). The average number of part-time employees was six (2021: five).
No employees received remuneration in excess of £60,000 for the year (2021: none).
The key management personnel of the charity in charge of directing and controlling, running and operating the charity are the directors of the corporate trustee and the Clerk to the directors of the corporate trustee. The total remuneration (including employer’s national insurance and employer’s pension contributions) for the Clerk during the year was £ 57,542 (2021: two employees £49,567).
20
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
9 TANGIBLE ASSETS FOR USE BY THE CHARITY
| Cost or valuation At 1 January 2022 Additions Revaluation At 31 December 2022 Accumulated depreciation At 1 January 2022 Charge for the year At 31 December 2022 Net Book Value At 31 December 2022 At 31 December 2021 |
Artefacts £ Freehold Property £ Plant & Machinery £ Fixtures Fittings & Equipment £ Total £ 88,759 25,800,001 1,350,143 16,372 27,255,275 - - 257,316 - 257,316 - 2,386,500 - - 2,386,500 88,759 28,186,501 1,607,459 16,372 29,899,091 - - 572,443 13,769 586,212 - - 92,372 - 92,372 - - - 664,815 13,769 678,584 88,759 28,186,501 942,644 2,603 29,220,507 88,759 25,800,001 777,700 2,603 26,669,063 |
|---|---|
The freehold property was valued on 7 October 2020 by Brian Lamden, FRICS (Chartered Surveyor) in accordance with the fixed asset accounting policy. Based upon the latest correspondence with the charity’s insurance provider, the directors believe that there has been a change in the value of the property, based on replacement cost, during the year ended 31 December 2022 and so the accounts reflect this uplift in value.
21
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
| 10 INVESTMENTS Market value at 1 January 2022 Additions Disposals at book value (proceeds £9,733,677; realised losses of £622,318) Unrealised investment losses Market value at 31 December 2022 Cash held by investment manager Total market value at 31 December 2022 Cost of listed investment at 31 December 2022 Market value at 1 January 2021 Additions Disposals at book value (proceeds: £_2,722,610; realised gains £243,329) _Unrealised investment gains Market value at 31 December 2021 Cash held by investment manager Total market value at 31 December 2021 Cost of listed investment at 31 December 2021 |
Listed investments Permanent Endowment Unrestricted funds 2022 £ 2022 £ 13,527,911 1,889,731 8,453,771 1,171,188 (8,974,160) (1,381,835) (1,289,781) (174,899) |
Listed investments Permanent Endowment Unrestricted funds 2022 £ 2022 £ 13,527,911 1,889,731 8,453,771 1,171,188 (8,974,160) (1,381,835) (1,289,781) (174,899) |
Listed investments Permanent Endowment Unrestricted funds 2022 £ 2022 £ 13,527,911 1,889,731 8,453,771 1,171,188 (8,974,160) (1,381,835) (1,289,781) (174,899) |
2022 £ 15,417,642 9,623,579 (10,355,995) (1,463,359) |
|
|---|---|---|---|---|---|
| 11,717,741 1,504,185 896,652 115,901 12,614,393 1,620,086 12,430,530 1,645,608 Listed investments Permanent Endowment Unrestricted funds 2021 £ 2021 £ 13,103,616 1,807,526 1,352,893 507,244 (1,980,205) (549,076) 1,051,607 124,037 |
13,221,926 1,012,553 14,234,479 14,076,138 2021 £ 14,911,142 1,860,137 (2,529,281) 1,175,644 15,417,642 1,137,808 16,555,450 13,010,763 |
||||
| 13,527,911 991,956 14,519,867 11,360,983 |
1,889,731 145,852 2,035,583 1,649,780 |
22
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
10 INVESTMENTS (continued)
Analysis of listed investments at market value:
| Fixed interest (11%) UK equities (19%) Global equities (50%) Property (4%) Alternative assets (8%) Liquid assets (7%) Market value at 31 December 2022 |
Listed investments Permanent Endowment Unrestricted funds 2022 2022 2022 £ £ £ 1,370,397 176,554 1,546,951 2,430,480 310,930 2,741,410 6,357,233 820,471 7,177,704 552,778 70,914 623,692 1,006,853 125,316 1,132,169 896,652 115,901 1,012,553 12,614,393 1,620,086 14,234,479 |
|---|---|
| Fixed interest (11%) UK equities (20%) Global equities (55%) Property (3%) Alternative assets (6%) Liquid assets (5%) Market value at 31 December 2021 |
Listed investments Permanent Endowment Unrestricted funds 2021 2021 2021 £ £ £ 1,099,745 154,608 1,254,353 3,110,276 434,771 3,545,047 7,053,703 985,889 8,039,592 655,940 90,739 746,679 1,608,247 223,724 1,831,971 991,956 145,852 1,137,808 14,519,867 2,035,583 16,555,450 |
|---|---|
| Material investment holdings at 31 December | % of combined |
|---|---|
| 2022: | portfolio |
| Sarasin Responsible Corporate Bond Class I | 11 |
| Sarasin Thematic Global Equity Class I | 25 |
| Sarasin Thematic Global Equity Class I (Hedged) | 24 |
| Material investment holdings at 31 December | % of combined |
| 2021: | portfolio |
| Sarasin Responsible Corporate Bond | 8 |
| Sarasin Responsible Global Equity | 23 |
| Sarasin Responsible Global Equity (Hedged) | 24 |
23
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
| 11 | DEBTORS | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| £ | £ | |||
| Sundry debtors and prepayments | 20,746 | 20,939 | ||
| Accrued investment income | 10,876 |
14,104 |
||
| 31,622 |
35,043 |
|||
| 12 | CREDITORS | |||
| 2022 | 2021 |
|||
| Amounts falling due within one year: | £ | £ |
||
| Investment management fee accrual | 5,303 | 2,181 |
||
| Audit fee accrual | 14,941 | 13,621 |
||
| Trade and other creditors | 14,178 | 747 |
||
| Sundry creditors | 118 |
14,452 |
||
| 34,540 | 31,001 |
|||
| 13 | MOVEMENT IN FUNDS | Balance at | Balance at | |
| 1 January | Movement | 31 December | ||
| 2022 | in funds | 2022 | ||
| £ | £ | £ | ||
| ALMSHOUSE BRANCH | ||||
| Endowment Funds | 35,791,007 | 1,027,670 | 36,818,677 | |
| Unrestricted Funds | 3,267,450 | (225,731) | 3,041,719 | |
| RELIEF IN NEED BRANCH | ||||
| Endowment Funds | 4,473,822 |
(549,431) |
3,924,391 |
|
| 43,532,279 |
252,508 |
43,784,787 |
||
| Balance at | Balance at | |||
| 1 January | Movement | 31 December | ||
| 2021 | in funds | 2021 | ||
| £ | £ | £ | ||
| ALMSHOUSE BRANCH | ||||
| Endowment Funds | 34,993,959 | 797,048 | 35,791,007 | |
| Unrestricted Funds | 3,102,411 | 165,039 | 3,267,450 | |
| RELIEF IN NEED BRANCH | ||||
| Endowment Funds | 4,093,355 |
380,467 |
4,473,822 |
|
| 42,189,725 |
1,342,554 |
43,532,279 |
24
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
| 13 | MOVEMENT IN FUNDS(continued) | MOVEMENT IN FUNDS(continued) | ||||
|---|---|---|---|---|---|---|
| 2022 | ||||||
| Gains, | 2022 | |||||
| 2022 | 2022 | losses and | 2022 | Movement | ||
| Income | Expenditure | revaluations | Transfers | in funds | ||
| £ | £ | £ | £ | £ | ||
| ALMSHOUSE BRANCH | ||||||
| Endowment Funds | — | (76,824) | 1,104,494 | — | 1,027,670 | |
| Unrestricted Funds | 711,845 | (477,319) | (255,561) | (204,696) | (225,731) | |
| RELIEF IN NEED BRANCH | ||||||
| Endowment Funds | — | — | (549,431) | — | (549,431) | |
| Unrestricted Funds | 86,248 |
(290,944) |
— |
204,696 |
— |
|
| 798,093 |
(845,087) |
299,502 |
— |
252,508 |
||
| 2021 | 2021 | |||||
| 2021 | 2021 | Gains and | 2021 | Movement | ||
| Income | Expenditure | revaluations | Transfers | in funds | ||
| £ | £ | £ | £ | £ | ||
| ALMSHOUSE BRANCH | — | (90,708) | 887,756 | — | 797,048 | |
| Endowment Funds | ||||||
| Unrestricted Funds | 663,809 | (467,308) | 184,180 | (215,642) | 165,039 | |
| RELIEF IN NEED BRANCH | ||||||
| Endowment Funds | — | — | 380,467 | — | 380,467 | |
| Unrestricted Funds | 78,226 |
(293,868) |
— |
215,642 |
— |
|
| 742,035 |
(851,884) |
1,452,403 |
— |
1,342,554 |
Gains and losses on investments are split in the ratio of 70:30 between the Almshouse Branch and the Relief in Need Branch. In line with the scheme which allows for additional funding to be provided from the Almshouse Branch to the Relief in Need Branch, a transfer of £ 204,696 (2021: £215,642) has been made from the Almshouse Branch of the unrestricted fund to the Relief in Need Branch of the same fund, to clear an in-year deficit.
| 14 | ANALYSIS OF NET ASSETS BETWEEN FUNDS | Unrestricted | Endowment | 2022 |
|---|---|---|---|---|
| Funds | Funds | Total Funds | ||
| £ | £ | £ | ||
| Fund balances at 31 December 2022 are represented by | ||||
| Tangible fixed assets | 1,034,006 | 28,186,501 | 29,220,507 | |
| Investments | 1,620,085 | 12,614,394 | 14,234,479 | |
| Net current assets (liabilities) | 387,628 |
(57,827) |
329,801 |
|
| Total net assets | 3,041,719 | 40,743,068 | 43,784,787 |
25
Westminster Almshouses Foundation NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022
14 ANALYSIS OF NET ASSETS BETWEEN FUNDS (continued)
| 2021 | |||
|---|---|---|---|
| Unrestricted | Endowment | Total | |
| Funds | Funds | Funds | |
| £ | £ | £ | |
| Fund balances at 31 December 2021 are | |||
| represented by | |||
| Tangible fixed assets | 869,062 | 25,800,001 | 26,669,063 |
| Investments | 2,035,583 | 14,519,867 | 16,555,450 |
| Net current assets (liabilities) | 362,805 |
(55,039) |
307,766 |
| Total net assets | 3,267,450 |
40,264,829 |
43,532,279 |
The total unrealised losses as at 31 December 2022 comprise movements on revaluations as follows:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Reconciliation of movements in unrealised gains (losses) | ||
| Unrealised gains at 1 January | 2,406,879 | 1,397,329 |
| Less: in respect to disposals in the year | (1,796,411) | (166,094) |
| Add: net (losses) gains arising on revaluation | (1,464,680) |
1,175,644 |
| Total unrealised (losses)/ gains at 31 December | (854,212) |
2,406,879 |
As stated in note 1g, it is not possible to ascertain the cost of the property which is held at a value based on replacement cost.
15 DIRECTORS' REMUNERATION AND REIMBURSEMENT OF EXPENSES
Directors do not receive any remuneration and no director drew any expenses during the year (2021: none).
16 RELATED PARTIES
There were no related party transactions in the year ended 31 December 2022 (2021: none).
26