| Trustees | Sister JP | Thomas | ||
|---|---|---|---|---|
| Sister T Mary | ||||
| Sister LM | Joseph | |||
| Charity number | 235440 | |||
| Principal address | St Marys | Convent | ||
| Ebchester | ||||
| Consett | ||||
| County Durham | ||||
| England | ||||
| DHB ODD | ||||
| independent | examiner | Robson Laidler Accountants | Limited | |
| Fernwood | House | |||
| Fernwood | Road | |||
| Jesmond | ||||
| Newcastle | upon Tyne | |||
| Tyne and | Wear | |||
| England | ||||
| NE2 1TJ | ||||
| Bankers | HSBC | |||
| 110Grey | Street | |||
| Newcastle | upon Tyne | |||
| NE1 SJG | ||||
| Investment | advisors | StJames | Place Wealth Management | |
| 1 Trinity Gardens | ||||
| Broad Chare | ||||
| Newcastle | upon Tyne | |||
| NE1 2HF |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-2 | ||
| Independent examiner's |
report | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Statement ofcash flows | |||
| Notes to the financial | statements | 7-13 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 | 2022 | ||||
| Notes | f | f | |||
| Income from: Donations and legacies |
'2 | 6,195 | 39,083 | ||
| Charitable activities |
3 | 573,784 | 546,631 | ||
| Investments | 4 | 7,390 | 6,492 | ||
| Total Income | 587,369 | 592,206 | |||
| ~d* did |
|||||
| Charitable activities |
5 | 570,725 | 542,572 | ||
| Net gains/gosses) | on investments | (8,268) | (7,085) | ||
| Net movement | in | funds | 8,376 | 42,549 | |
| Fund balances at 1 April 2022 | 2,895,189 | 2,852,640 | |||
| Fundbalances | at | 31 March 2023 | 2,903,565 | 2,895,189 |
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 8 | ||||||||
| Fixed assets | |||||||||
| Tangible assets | 11 | 1,987,207 | 2,001,995 | ||||||
| Investment property |
12 | 570,000 | 570,000 | ||||||
| Investments | 13 | 102,512 | 110,334 | ||||||
| 2,659,719 | 2,682,329 | ||||||||
| Current assets | |||||||||
| Debtors | 14 | 12,855 | 14,373 | ||||||
| Cash at bank and in | hand | 238,408 | 205,266 | ||||||
| 251,263 | 219,639 | ||||||||
| Creditors: amounts | falling due within | ||||||||
| one year | 15 | (7,417) | (6,779) | ||||||
| Net current assets | 243,846 | 212,860 | |||||||
| Total assets less current liabilities | 2,903,565 | 2,895,189 | |||||||
| Income funds | |||||||||
| Unrestricted funds |
|||||||||
| Designated funds |
16 | 2,557,207 | 2,571,995 | ||||||
| General unrestricted |
funds | 346,358 | 323,194 | ||||||
| 2,903,565 | 2,895,189 | ||||||||
| 2,903,565 | 2,895,189 | ||||||||
| The financial statements | were approved | 'lnr I I 12 by the Trustees on ~Q........f.......... |
|||||||
| Sister T Mary Trustee |
J~'cc /cert y |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | 8 | |||||
| Cash flows from operating | activities | ||||||
| Cash generated from operations |
18 | 26,198 | 50,471 | ||||
| Investing | acgvittes | ||||||
| Purchase | ofinvestments | (42,071) | (128,959) | ||||
| Proceeds | from disposal of | investments | 41,625 | 127,047 | |||
| Investment | income received | 7,390 | 6,492 | ||||
| Net cash | generated from investing |
||||||
| actlvfdes | 4,580 | ||||||
| Net cash | used in financing | activities | |||||
| Net Increase in cash and cash equivalents | 33,142 | 55,051 | |||||
| Cash and | cash equivalents | at beginning | ofyear | 205,266 | 150,215 | ||
| Cash and | cash equivalents | at end of | year | 238,408 | 205,268 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2023 6 |
2022f | ||
| Donations | and gifts | 10,127 | 175 |
| Government | grants | (3,932) | 38,908 |
| 6,195 | 39,083 |
| Residents | Residents |
|---|---|
| fees | fees |
| 2023 | 2022 |
| 8 | 8 |
| 573,784 | 546,631 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2023 | 2022 | |||
| Rental income | 5,200 | 5,200 | ||
| Income from listed investments | 2,190 | 1,292 | ||
| 7,390 | 6,492 | |||
| Charitable | activities | |||
| Residential | Residential | |||
| care costs | care costs | |||
| 2023 | 2022 | |||
| f | ||||
| Staff costs | 419,069 | 423,840 | ||
| Depreciation | and impairment | 14,788 | 14,788 | |
| Rates and water | 4,511 | 4,712 | ||
| Insurance | 10,728 | 8,747 | ||
| Light and heat | 26,577 | 21,428 | ||
| Travel and transport | 2,586 | 3,650 | ||
| Repairs and | maintenance | 49,553 | 29,741 | |
| Staff training | and recruitment | 126 | 743 | |
| House and | garden | 8,611 | 7,511 | |
| Residents food | 16,249 | 16,605 | ||
| 552,798 | 531,765 | |||
| Share ofsupport costs (see note 6) | 13,234 | 7,336 | ||
| Share ofgovernance | costs (see note 6) | 4,693 | 3,471 | |
| 570,725 | 542,572 |
| 6 | Supportcosts | |||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2023 | Support | Governance | 2022 | |||
| costs 5 |
costs E |
costs | costsf | |||||
| Postage and telephone | 2,417 | 2,417 | 1,999 | 1,999 | ||||
| Sundry expenses | 10,662 | 10,662 | 5,244 | 5,244 | ||||
| Bank charges | 155 | 155 | 93 | 93 | ||||
| Independent examiners |
||||||||
| fees | 2,949 | 2,949 | 2,786 | 2,786 | ||||
| Legal and professional | 1,744 | 1,744 | 685 | 685 | ||||
| 13,234 | 4,693 | 17,927 | 7,336 | 3,471 | 10,807 | |||
| Analysed between |
||||||||
| Charitable activities |
13,234 | 4,693 | 17,927 | 7,336 | 3,471 | 10,807 | ||
| 7 | Net movement in funds |
2023 | 2022 | |||||
| E | E | |||||||
| Net movement in funds |
is stated | after charging/(crediting) | ||||||
| Depreciation of ovmed |
tangible | fixed assets | 14,788 | 14,788 |
| The average monthly number ofemployees during |
the year was: | |
|---|---|---|
| 2023 | 2022 | |
| Number | Number | |
| Management | 4 | 1 |
| Care home staff | 31 | 36 |
| Total | 35 | 37 |
| Employees | (Continued) | |
|---|---|---|
| Employment costs |
2023 | 2022 |
| Wages and salaries | 399,854 | 404,333 |
| Social security costs | 14,138 | 14,912 |
| Other pension costs | 5,077 | 4,595 |
| 419,069 | 423,840 |
| Tangible fixed assets | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|
| Freehold | land | Fixtures and | Total | |||
| and buildings | nttlnga | |||||
| 8 | 8 | |||||
| Cost | ||||||
| At 1 April 2022 | 1,902,500 | 147,876 | 2,050,376 | |||
| At 31 March | 2023 | 1,902,500 | 147,876 | 2,050,376 | ||
| Depreciation | and impairment | |||||
| At 1 April 2022 | 48,381 | 48,381 | ||||
| Depreciation | charged | in the year | 14,788 | 14,788 | ||
| At 31 March | 2023 | 63,169 | 63,169 | |||
| Carrying amount |
||||||
| At 31 March | 2023 | 1,902,500 | 84,707 | 1,987,207 | ||
| At 31 March | 2022 | 1,902,500 | 99,495 | 2,001,995 | ||
| Investment | properly | |||||
| 2023 | ||||||
| 8 | ||||||
| Fair value | ||||||
| At 1 April 2022 and 31 | March 2023 | 570,000 |
| Listed | Cash in | Total | |||
|---|---|---|---|---|---|
| investmentsf | porffolio | ||||
| Cost orvaluation | |||||
| At 1 April 2022 | 97,626 | 12,708 | 110,334 | ||
| Additions | 42,071 | 42,071 | |||
| Valuation changes |
(8,268) | (8,426) | (16,694) | ||
| Disposals | (33,199) | (33,199) | |||
| At 31 March 2023 | 98,230 | 4,282 | 102,512 | ||
| Canying amount. | |||||
| At 31 March 2023 | 98,230 | 4,282 | 102,512 | ||
| At 31 March 2022 | 97,826 | 12,708 | 110,334 | ||
| 14 | Debtors | ||||
| Amounts faglng due |
within one year: | 2023f | 2022f | ||
| Trade debtors | 12,855 | 14,373 | |||
| 15 | Creditors: amounts | falling due within one year | |||
| 2023f | 2022f | ||||
| Other taxation and social security | 3,352 | 3,068 | |||
| Other creditors | 1,114 | 927 | |||
| Accruals and deferred | income | 2,951 | 2,786 | ||
| 7,417 | 6,779 |
| Balance | Balance | at | Resources | Resources | Balance at | Balance at | Resources | Resources | Balance at | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1April 2021 f |
expendedf | 1April | 2022 f |
expended f |
31 March 2023 f |
||||||||||
| Capital fund | 2,586,783 | (14,788) | 2,571,995 | (14,788) | 2,557,207 | ||||||||||
| 2,586,783 | (14,788) | 2,571,995 | (14,788) | 2,557,207 | |||||||||||
| Capital Fund | |||||||||||||||
| Represents the net book value |
of | the | capital | assets and investment | property | ||||||||||
| 17 | Related party transactions | ||||||||||||||
| There were no disclosable related |
party | transactions during the year |
(2022- none). | ||||||||||||
| Remuneration ofkey management |
personnel | ||||||||||||||
| The remuneration ofkey management |
personnel | is as | follows. | ||||||||||||
| 2023f | 2022f | ||||||||||||||
| Aggregate compensation |
93,906 | 100,487 | |||||||||||||
| 18 | Cash generated from operations |
2023f | 2022 f |
||||||||||||
| Surplus for the year | 8,376 | 42,549 | |||||||||||||
| Adjustments for. |
|||||||||||||||
| investment income recognised |
in statement | offinancial | activities | (7,390) | (6,492) | ||||||||||
| Fair value gains and losses on | investments | 8,268 | 7,085 | ||||||||||||
| Depreciation and impairment oftangible |
fixed assets | 14,788 | 14,788 | ||||||||||||
| Movements in working capital: |
|||||||||||||||
| Decrease in debtors |
1,518 | 4,453 | |||||||||||||
| Increase/(decrease) in creditors |
638 | (11,912) | |||||||||||||
| Cash generatod from operations |
26,198 | 50,471 | |||||||||||||
| 19 | Analysis ofchanges In net funds |
||||||||||||||
| The charity had no debt during | the | year. |