OpenCharities

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

2022-12-31-accounts

Trustees SisterElizabethDenneny,Trustee
SisterAgnesDunne,Trustee
SisterMaryJosephineDolan,Trustee
SisterMaryCondron,Trustee
SisterEileenHolland,Trustee
Charityregistered
number 229662
Principaloffice StGeorge'sRetreat
DitchlingCommon
Ditchling
WestSussex
RH150SQ
Independentauditors KrestonReevesLLP
CharteredAccountants
9DonningtonPark
85BirdhamRoad
Chichester
WestSussex
PO207AJ
Bankers BarclaysBankplc
CorporateBankingCentre
POBox112
Horsham
WestSussex
RH121YQ
TheBankofIreland
36QueenStreet
London
EC4R1HJ
Solicitors DMH
100Queen'sRoad
Brighton
EastSussex
BN13YB

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
Note £ £ £ £
Incomefrom:
Donationsandlegacies 3 - - - 720,934
Charitableactivities - - - 7,320,513
Othertradingactivities - - - 44,259
Investments 5 10,302 - 10,302 209,073
Otherincome 6 484,033 - 484,033 18,906
Totalincome
494,335

-

494,335

8,313,685
Expenditureon:
Raisingfunds 51,214 - 51,214 3,040
Charitableactivities 8 35,465,357 790,582 36,255,939 8,080,115
Totalexpenditure

35,516,571


790,582


36,307,153


8,083,155
Netmovementinfunds

(35,022,236)


(790,582)


(35,812,818)


230,530
Reconciliationoffunds:
Totalfundsbroughtforward 35,265,986 790,582 36,056,568 35,826,038
Netmovementinfunds (35,022,236) (790,582) (35,812,818) 230,530
Totalfundscarriedforward
243,750

-

243,750

36,056,568

2022 2021
Note
Fixedassets
Tangibleassets 43 70,200 27,033,567
70,200 27,033,567
Currentassets
Stocks 14 58,104
Debtors 15 173,550 2,661,719
Bankandcashbalances 3,140,450
Fixedassetsheldforsale 3,942,655
173,550 9,802,928
Creditors:amountsfallingduewithinone
year 16 (779,927)
Netcurrentassets 173,550 9,023,001
Totalassetslesscurrentliabilities 243,750 36,056,568
Totalnetassets 243,750 36,056,568
Charityfunds
Restrictedfunds 17 790,582
Unrestrictedfunds 17 243,750 35,265,986
Totalfunds 243,750 36,056,568

Freeholdproperty -straightlineover75years
Long-termleaseholdproperty—-straightlineover75years
Motorvehicles -25%reducingbalance
Fixturesandfittings -25%straightline

Unrestricted Total Total
funds funds funds
2022 2022 2021
£ £ £
Donations
-

-

720,934
4. Incomefromcharitableactivities
Total Total
funds funds
2022 2021
£ £
Residents’feesandextras - 7,320,513
5. Investmentincome
Unrestricted Total Total
funds funds funds
2022 2022 2021
£ £ £
Rentalincomeandinterestreceivable 10,302 10,302 209,073

Unrestricted Total Total
funds funds funds
2022 2022 2021
£ £ £
Other incomingresources 435,339 435,339 18,906
Gain ondisposal 48,694 48,694 -

484,033

484,033

18,906

Unrestricted Total Total
funds funds funds
2022 2022 2021
£ £ £
Shoppurchases - - 3,040
Baddebtwriteoff-PlymptonHouse 51,214 51,214 -


51,214


51,214


3,040
Analysisofexpenditurebyactivities
Activities
undertaken Total Total
directly funds funds
2022 2022 2021
£ £ £
Residents'feesandextras - - 8,080,115
TransferofassetsanddonationstonewCIO 36,255,939 36,255,939 -

36,255,939

36,255,939

8,080,115
Analysisofdirectcosts
Transferof
Residents' assetsand
feesand donations Total
extras tonewClO funds
2022 2022 2022
£ £ £
TransfertonewCIOentity - 35,461,368 35,461,368
Donations - 794,571 794,571

-

36,255,939

36,255,939

Transfer of
Residents' assetsand
feesand donations to Total
extras newCIO funds
2021 2021 2021
£ i £
Staffcosts 5,246,354 - 5,246,354
Establishmentandcareexpenses 1,341,697 - 1,341,697
Staffcosts,agencyandtraining 387,065 - 387,065
Badanddoubtfuldebts 2,262 - 2,262
Bankcharges 21,781 - 21,781
Depreciationontangiblefixedassets 301,642 - 301,642
Lossondisposaloffixedassets 479 - 479
Farmcosts 46,050 - 46,050
Legalandprofessional 122,611 - 122,611
Repairsandmaintenance 550,751 - 550,751
Governancecosts 59,423 - 59,423

8,080,115

-



8,080,115

2022 2021
£ £
Wagesandsalaries - 4,692,986
Socialsecuritycosts - 437,057
Contributiontodefinedcontributionpensionschemes - 116,311
- 5,246,354
2022 2021
No. No.
Servicestoresidents - 188
Managementandadministration - 22
210
2022 2021
No. No.
In the band£60,001 - £70,000 - 4
In the band£70,001 - £80,000 - 1
In the band£90,001 - £100,000 - 1
In the band£120,001 -£130,000 - 1

Total £ 30,708,549 (30,638,349) 70,200 3,674,982 (3,674,982) 70,200 27,033,567
Otherfixed assets £ 7,000 - 7,000 - - 7,000 7,000
Fixtures andfittings £ 1,616,034 (1,616,034) 1,390,811 (1,390,811) 225,223
Motor vehicles £ 261,545 (261,545) 210,118 (210,118) 51,427
Assets under construction £ 5,900,727 (5,900,727) - - - - 5,900,727
Long-term Freehold
leasehold
property
property
£
£
11,261,608
11,661,635
(11,261,608)(11,598,435) -
63,200
625,788
1,448,265
(625,788)
(1,448,265)
-
63,200
10,635,820
10,213,370
Notestothefinancialstatements fortheyearended31December2022 13.
Tangiblefixedassets
Costorvaluation At
1January2022
Transfersbetweenclasses At31December2022 At
1January2022
Transfersbetweenclasses At31December2022 Netbookvalue At31December2022 At31December2021
Notestothefinancialstatements fortheyearended31December2022 13.
Tangiblefixedassets(continued)
Freehold
properties
include
land
with
a
netbook
value
of
£nil
(2021:
£5,310,216)
which
is
not
depreciated.TheseassetsweretransferredtotheCharity CIO. Freehold
properties
include
investment
properties
of
£nil
(2021:
£4,100,000).
These
assetswere
transferredtotheCharityCIO. Leasehold
propertiesincludeinvestmentpropertiesamounting
to£63,200
(2021:£632,000).These
assetsweretransferredtotheCharityCIOwiththeexemptionof1property. InvestmentpropertiesunderFreeholdPropertiesweresubjecttoindependent,professionalvaluationat 31December2015.Thevaluationwasundertakenbyvariouslocalestateagentswithgoodknowledgeof thepropertiesandtheirlocations.ThevaluewasreviewedbyStuartWarrenDipSurv(CEM)MRICS MBIFMbeforetheamountswereapprovedtobeincludedwithintheaccounts.
In2022theinvestment
propertieswerereviewedandthevaluationsweredeemedappropriate.Theseassetsweretransferredto theCharityCIO. InvestmentpropertiesheldwithinLongtermleaseholdproperty
intheprioryearweresubjecttoan
independent,professionalvaluationat31December2018.ThevaluationwasundertakenbyCuthbert Lake,CharteredSurveyors.TheseassetsweretransferredtotheCharityClOwiththeexemptionofone apartment.

2022 2021
Finishedgoodsandgoodsforresale 58,104
15. Debtors
2022 2021
£
Tradedebtors 486,344
Amountsowedbygroupundertakings 1,834,643
Otherdebtors 162,038
Prepaymentsandaccruedincome 173,550 178,694
173,550 2,661,719

2022 2021
Tradecreditors 241,159
Othertaxationandsocialsecurity 107,008
Pensionfundloanpayable 1,260
Othercreditors 172,476
Accrualsanddeferredincome 258,024
779,927

Balanceat
Balanceat 1 31
January December
2022 Income Expenditure 2022
£ £ £ £
Unrestrictedfunds
GeneralFunds-
allfunds

35,265,986


494,335

(35,516,571)

243,750
Restrictedfunds
Bursaryfund 500,000 - (500,000) -
DavidMaskell 237,812 - (237,812) -
FleurCowlesCharitableFoundation 52,770 - (52,770) -


790,582




~


(790,582)


-
Totaloffunds 36,056,568 494,335 (36,307,153) 243,750
Statementoffunds-prioryear
Balanceat
Balanceat 31
1January December
2021 Income Expenditure 2021
£ £ £ £
Unrestrictedfunds
GeneralFunds -allfunds
35,035,935


8,313,685

(8,083,634)

35,265,986
Restrictedfunds
Bursaryfund 500,000 - - 500,000
DavidMaskell 237,812 - - 237,812
FleurCowlesCharitableFoundation 52,770 - - 52,770

790,582



-

-

790,582
Totaloffunds 35,826,517 8,313,685 (8,083,634) 36,056,568

Unrestricted Total
funds funds
2022 2022
£ £
Tangible fixed assets 70,200 70,200
Current assets 173,550 173,550
Total 243,750 243,750

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
£ £ £
Tangible fixed assets 26242,985 790,582 27,033,567
Current assets 9,802,928 - 9,802,928
Creditors due within oneyear (779,927) - (779,927)
Total
35,265,986

790,582

36,056,568