| Opening statement from the Chairman |
Opening statement from the Chairman |
Opening statement from the Chairman |
Opening statement from the Chairman |
and CEO | |
|---|---|---|---|---|---|
| Trustees Annual Report |
|||||
| Compton Care: Who we are | |||||
| Vision, mission, values |
2 | ||||
| Our Care Services | 2 | ||||
| Public Benefit | 3 | ||||
| Support Services | 3 | ||||
| Income Generation | 4 | ||||
| Our Board ofTrustees | 4 | ||||
| Our Executive Leadership | 'Team | 5 | |||
| Our Staff | 5 | ||||
| Our Volunteers | 5 | ||||
| A Year in Numbers | |||||
| A Year Like No Other | |||||
| Section 172statement | |||||
| How we raise our money | |||||
| Looking forward to 2021-22 | |||||
| Financial review |
|||||
| Governance | 12 | ||||
| Streamlined Energy & |
Carbon | Reporting | 21 | ||
| Independent auditor's |
report | ||||
| Consolidated statement |
offinancial | activities | 25 | ||
| Balance sheets | 26 | ||||
| Consolidated statement |
ofcash flows and notes to the cash flow | 27 | |||
| statement | |||||
| Notes to the accounts | 28 |
| The risk management strategy adopted by the Executive |
The risk management strategy adopted by the Executive |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
Leadership team is to identify, monitor, |
record, | record, | record, | and | and | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| manage risk on an operational and strategic basis. The risk |
register | is a live | document that is regularly |
reviewed | ||||||||||||
| and updated by the Senior Management Team. All risks have |
a | risk owner | from the Executive Leadership | team | ||||||||||||
| who report on their areas of responsibility to the Compliance |
Committee at quarterly intervals. Significant |
risks | are | |||||||||||||
| escalated to the Trustees for review. Sub-committees | of the | Board of Trustees have delegated responsibility |
to | |||||||||||||
| keep those risks specific to them under review and escalate |
to the | Board where necessary. | ||||||||||||||
| In 2021,the five most significant risks are identified as |
follows: | |||||||||||||||
| 1. Financial sustainability linked tothe financial impact of |
Cavid-19 | |||||||||||||||
| iCC.. | On-&noinrLaaii | |||||||||||||||
| The Board and Executive and Senior Management Team |
regularly | Continual | monitoriing of |
income streams | and | |||||||||||
| review the financial position including forecast and re-budgeting. |
additional | cost impacts | ||||||||||||||
| Controlling expenditure. Cost reduction exercise completed |
as part of | |||||||||||||||
| budget planning. | ||||||||||||||||
| Income Generation undertake on-going forecasts and mitigation |
||||||||||||||||
| planning. | ||||||||||||||||
| Business Im rovement Sub-committee im lemented. |
||||||||||||||||
| Risk to business continui asa result ofCovid-19 ~Cntr I: |
0- | |||||||||||||||
| Controls in place to mitigate patential reduced levels ofstaffing |
with | a | Ongoing | monitoring by |
Senior Management | Teom, | ||||||||||
| focus on wellbeing initiatives. |
changes implemented as per Government |
guidelines. | ||||||||||||||
| Covid testing in place and being used. |
||||||||||||||||
| Vaccination programme. |
||||||||||||||||
| Strict adherence to infection, prevention and control reducing risk |
of | |||||||||||||||
| transmission. | ||||||||||||||||
| 3. Risk ofdela dinical advice/admissions/re taitonal Corarcrls: |
dam | e linked to 0- |
or on-site call handlin | out of | hours | |||||||||||
| Care Coordination has reduced the impact during working |
hours. | Moving the Rapid Response service | to cover | 24 | ||||||||||||
| Mobile phone has been provided for nurse on duty. |
hours, taking over management of calls overnight |
for | ||||||||||||||
| New telephone system introduced to aid call manageinent |
Rows | to | patients and healthcare | professionals | thus | improving | ||||||||||
| correct service. | communication and call |
handling out |
of | hours. | ||||||||||||
| Care Coordination will operate over |
7days | a | week, | |||||||||||||
| allowing consistency in receiving referrals, |
acting | on | ||||||||||||||
| them and | im roved messa e takin |
. | ||||||||||||||
| 4. IPU has a lackof processes, clinical skills and equipment |
to | deal | with tracheostomy and |
laryngectamy | atienis | |||||||||||
| ~Crols: | Qsugstiugssctiaas; | |||||||||||||||
| Any referrals risk assessed on an individual basis. |
Continue | training roll out. |
||||||||||||||
| Bedside processes for patients with artificial airways developed |
and | |||||||||||||||
| equipment procured. |
||||||||||||||||
| Training package and competency package developed and being |
||||||||||||||||
| rolled out to staff. | ||||||||||||||||
| 5. ITSecu and Risk afC rSecu ' Breach |
||||||||||||||||
| ~Cols: | Qtugaistgssctiiose | |||||||||||||||
| Encrypted wireless local area network / local area network |
completed. | Expediting | move over to | 0365 all users. | ||||||||||||
| Any network ports not in use are disconnected from the network. |
Implementing multi-factor authentication |
on | non- | |||||||||||||
| Changed to Microsoft advanced threat protection. |
Compton | owned devices. | ||||||||||||||
| DSP toolkit completed submitted with improvement plan |
On-going | monitoring of |
systems. | |||||||||||||
| Regular communications sent to alert staff of known threats |
Pursue Cyber Essential Accreditation. | |||||||||||||||
| Preventing risk of cyber threats covered in data security training. |
Use of IT | risk matriix and | regular scanning | for | ||||||||||||
| Starters and Leavers process rolled out. | vulnerabikties and timely |
resolution of | those | |||||||||||||
| identified. | ||||||||||||||||
| Trustees' Responsibiliiies |
||||||||||||||||
| The Trustees, who are also directors of Compton Care Group |
Limited for |
the purposes | of company | law, | are | |||||||||||
| responsible for preparing the Trustees' Report and the |
financial | statements in |
accordance with applicable |
law | and | |||||||||||
| United Kingdom Accounting Standards (United Kingdom Generally Accepted |
Accounting Practice). |
| Charity Name | Charity Name | Compton Care Group Limited | Compton Care Group Limited | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Charity Registralion | hlumber | 512387 | ||||||||||
| Incorporalion | Company Limited by Guarantee |
registered | company | number 01607631 | ||||||||
| Registered | Office and principal | 4 Compton Road West, Compton, Wolverhampton, |
West Midlands | WV3 | ||||||||
| opemting | address | 9DH | ||||||||||
| Patrons | Mr J F Woolridge CBEDL | |||||||||||
| Mr J Andrews MBE DL |
||||||||||||
| Mr T Leeks | ||||||||||||
| Mrs A Porter MBE | ||||||||||||
| Mr H Porter MBE | ||||||||||||
| President | The Right Reverend | the Bishop ofWolverhampton | ||||||||||
| Vice President | Dr G Kitchen, MRCS, LRCP, DMRT, FRCR | |||||||||||
| Trustees / | Directors | Mrs R Keeton | BDS, MCDH, DDPHRCS (Chairman) | |||||||||
| Dr J M Anderson | MB, BS,FRCP, | FRCPCH, Dip.ObstRCOG | (Vice | |||||||||
| Chairman) | ||||||||||||
| Mrs S Ray | ||||||||||||
| Mr G Burke | ||||||||||||
| Mr J F McKinnon | BSc(Hons), MSc | |||||||||||
| Dr M KSamra | MB ChB MRCGP DRCOG FRCGP | |||||||||||
| Mrs LA Pascall | MBA | |||||||||||
| Mr A Rogers | (appointed | 17 February 2021) |
||||||||||
| Ivlrs H J Holden | LLB(appointed | 17"February 2021) | ||||||||||
| Mrs J Watson | FCA, MA | (Hons) (resigned 28 | July 2021) | |||||||||
| Senior Management | Personnel | |||||||||||
| Chief Executive | Miss R Overfield | RGN DPSN BScHons (appointed 1"August | 2020) | |||||||||
| Medical Director | Dr FJ Hakkak | MBBSBScMSc | FRCP | |||||||||
| Director of Nursing | &Supportive | |||||||||||
| Care | Miss R Overfield | RGN DPSN BScHons | ||||||||||
| Director of Income | Generation, | |||||||||||
| Marketing | & Partnerships | Mr J Elliott | (appointed | 29+March | 2021) | |||||||
| Director of Income | Generation | Mr HAW Shilliday | BA(Hons), PG Cert (Dev Mgmt) (Open) (resigned 20'" January 2021) |
|||||||||
| Director of People & | ||||||||||||
| Organisational Development |
Mrs V Turner | FCIPD | ||||||||||
| Head of Finance & | Accounting | Mr R Bulkeley | FCA BFP | |||||||||
| Associate | Director of | Clinical | Mrs R L Brown | |||||||||
| Governance, Compliance |
& | |||||||||||
| Informatics | ||||||||||||
| Company | Secretary | Mr R Bulkeley | FCA BFP | |||||||||
| Subsidiary | Companies | Compton Care Trading Limited |
||||||||||
| Chairman | MrJF McKinnon | |||||||||||
| Compton Care Lottery Limited |
||||||||||||
| Chairman | MrJF McKinnon |
| ~C | I&wh | omissions | tCOse |
|---|---|---|---|
| Electricity | 718,728 | Electricity | 168 |
| Gas combustion | 1,460,781 | Gas combustion | 269 |
| Business travel | 66,049 | Business travel | 16 |
| Total in the year | 2,245,558 | Total in the year | 453 |
| —-----—————202sr-----—--- Rccnerud yare/ |
—-----—————202sr-----—--- Rccnerud yare/ |
—-----—————202sr-----—--- Rccnerud yare/ |
---—-----2020-—--—---- t/nvausrcnsd R~ Tata/ |
---—-----2020-—--—---- t/nvausrcnsd R~ Tata/ |
---—-----2020-—--—---- t/nvausrcnsd R~ Tata/ |
|||
|---|---|---|---|---|---|---|---|---|
| Funck | Funck | Rcyg/ | Funck | Fanck | RORO | |||
| INCOME FROIvl: | ||||||||
| Donations and |
legacies | 5 | 2.,765,820 | 133,468 | 2,899,288 | 1,664,956 | 1,921,958 | 3,586,914 |
| Charitable activities |
5 | 6,073,392 | 86,930 | 6,160,322 | 2,812,125 | 100,064 | 2,912,189 | |
| Other trading | activities | 5 | 1,589,408 | 1,589,408 | 4,426,705 | 4,426,705 | ||
| Other income | 5 | 1,273,677 | 1,273,677 | |||||
| Investments | 172,507 | 172,507 | 314,467 | 314,467 | ||||
| TOTAL | 11,874,804 | 220,398 | 12,095,202 | 9,218,253 | 2,022,022 | 11,240,275 | ||
| EXPENDITURE ON: | ||||||||
| Raising funds | 6 | 3,717,403 | 249,498 | 3,966,901 | 4,094,342 | 230,523 | 4,324,865 | |
| Charitable activities |
6 | 7,815,800 | 71,995 | 7,887,795 | 8,062,643 | 59,315 | 8,121,958 | |
| TOTAL | 11,533,203 | 321,493 | 11,854,696 | 1'2,156,985 | 289,838 | 12,446,823 | ||
| Net income / | 341,601 | (101,095) | 240,506 | (2,938,732) | 1,732,184 | (1,206,548) | ||
| (expenditure) before net |
||||||||
| gains / (losses) | on | |||||||
| investments | ||||||||
| Net gains / (losses) on | 9 | 1,243,345 | 1,243,345 | (548,774) | (548,774) | |||
| investments | ||||||||
| Transfers | 13,14 | 1 570000 | (1570000) | |||||
| 1,584,946 | (101,095) | 1,483,851 | (1,917,506) | 162,184 | (1,755,322) | |||
| Tax on ordinary | activities | 2 | (27) | (27) | ||||
| NET MOYENIEhlT IN | 3 | 1,584,919 | (101,095) | 1,483,824 | (1917506) | 162,184 | (1755322) | |
| FUNDS | ||||||||
| Reconciliatian of Funds: | ||||||||
| TOTAL FUNDS brought | 13& | |||||||
| forward | 14 | 17,7i1,907 | 228,843 | 17,940,750 | 19,629,413 | 66,659 | 19,696,072 | |
| TOTAL FUNDS canied | 13& | |||||||
| forward | 14 | 19,296,826 | 127,748 | 19,424,574 | 17,711,907 | 228,843 | 17,940,750 |
| Group | Comparry | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||||
| B | E | ||||||
| TANGIBLE ASSETS | |||||||
| Tangible assets | 9,113,346 | 8,050,716 | 9,107,995 | 8,041,084 | |||
| Investments | 6,696,105 | 6,651,084 | 6,716,107 | 6,671,086 | |||
| 15,809,451 | 14,701,800 | 15,824,102 | 14,712,170 | ||||
| CURRENT ASSETS | |||||||
| Stocks | 37,940 | 51,520 | |||||
| Debtors | 10 | 2,062,028 | 1,627,283 | 1,901,196 | 1,561,980 | ||
| Cash at bank and | in hand | ll | 2,395,433 | 3,068,465 | 1,757,626 | 2,207,186 | |
| 4,495,401 | 4,727,268 | 3,658,822 | 3,769,166 | ||||
| CREDITORS: amounts | falling due | ||||||
| within one year | 12 | (880,278) | (1,488,318) | (523,239) | (1,099,548) | ||
| NET CURRENT ASSETS | 3,615,123 | 3,238,950 | 3,135,583 | 2,669,618 | |||
| TOTAL ASSETS | LESS | CURRENT | |||||
| LIABILITIES | 19,424,574 | 17,940,750 | 18,959,685 | 17,381,788 | |||
| FUNDS | |||||||
| Restricted funds | 13 | 127,748 | 228,843 | 127,748 | 228,843 | ||
| Unrestricted funds: |
|||||||
| Designated funds |
14&15 | 1,005,280 | 11,823,410 | 1,005,280 | 11,813,778 | ||
| General fund | 14&15 | 18,291,546 | 5,888,497 | 17,826,657 | 5,339,167 | ||
| 14&15 | 19,296,826 | 17,711,907 | 18,831,937 | 17,15'2,945 | |||
| TOTALFUNDS | 19,424,574 | 17,940,750 | 18,959,685 | 17,381,788 |
| earended 31 March 20 | 2 | 1 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The Group | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| Note | E | E | ||||||||||||
| Cash Rovrs fiom opaating | activities: | |||||||||||||
| Net cash (used in) operating | activities | (466,639) | (656,564) | |||||||||||
| Cash Rows from investing | activitiee | |||||||||||||
| Dividends and interest fram |
investments | 172,507 | 314,467 | |||||||||||
| Purchase of property, plant, |
and equipment | (1,557,224) | (2,639,984) | |||||||||||
| Proceeds from sales ofinvestments | 1,588,155 | 3,101,641 | ||||||||||||
| Purchase ofmvestments | (369,831) | (559,652) | ||||||||||||
| Net (msh used) / pravlded | by lnvesgng | adivities | (186,393) | 216,472 | ||||||||||
| Change in msh and msh |
equivalents | in | the reporting | period | (673,032) | (440,092) | ||||||||
| Cash and cash equivalents | atthe | beginning | ofthe reporting | period | 3,068,465 | 3,508,557 | ||||||||
| Cash and msh equivolenls | atthe | end | ofthe | mporling | period | 2,395,433 | 3,066,465 | |||||||
| NOTES TOTHE CASH FLOW | STATEMENT | |||||||||||||
| A. Reconciliolion |
of net | inmme | to net msh | Raw | from | aperatlng | ||||||||
| activiTies | ||||||||||||||
| The Gmup | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| E | E | |||||||||||||
| Net inmme /(expenditure) |
forthe | reporting | period | 1,483,851 | (1,755,322) | |||||||||
| (as per the Statement cfFinancial | Activities) | |||||||||||||
| Adjustments fan |
||||||||||||||
| Depreciation charges |
494,594 | 420,963 | ||||||||||||
| (Gains) / losses an investments | (1,243,345) | 548,774 | ||||||||||||
| Dividends and interest from |
investments | (172,507) | (314,466) | |||||||||||
| Taxation | (27) | |||||||||||||
| Increase in stocks | (6,420) | 08,526) | ||||||||||||
| (Increase) / decmase in debtors |
(434,745) | 231,758 | ||||||||||||
| (Decrease) / increase in creditors |
(608,040) | 230,257 | ||||||||||||
| Net cash (used in) operating | acttviges | (486,639) | (656,564) | |||||||||||
| B. Analysis ofccah |
and cash equivalents | |||||||||||||
| The Group | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| E | E | |||||||||||||
| Cash in hand and equivalents | 2,263,659 | 2,936,691 | ||||||||||||
| Notice deposits (less than | 3 | months) | 131,774 | 131,774 | ||||||||||
| Total cash and cash equivalents | 2,395,433 | 3,068,465 |
| The tax charge is based on | th | e profit | for the year | and | represents: | represents: | |||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| Corporation Tax |
B | B | |||||||
| UK Corporation Tax |
|||||||||
| Adjustments in respect of prior |
years | 27 | |||||||
| Taxon pralit an ordinary adivities | 27 | ||||||||
| The tax assessed for the year is lower than the standard | rate ofcorporation tax in the United | Kingdom at | 19y (2020 | -Ipu). | |||||
| The differences are explained | as follows: | ||||||||
| Profit on ordinary activities |
before tax | 1,483,851 | (1,755,322) | ||||||
| Effects oF. | |||||||||
| Profit on ordinary activities |
multiplied | by standard | rate | of corporation | |||||
| tax in the United Kingdom |
of | jpss (2020 -19y) | 281,932 | (333,511) | |||||
| Charitable relief |
(281,932) | 333,511 | |||||||
| Prior year adjustments | 27 | ||||||||
| Talal tax charge far the year | 27 | ||||||||
| 3. | NET INCOME | 2020 | |||||||
| B | |||||||||
| Stated afler charging: | |||||||||
| Auditoris remuneration: |
|||||||||
| For statutory audit services | 15,700 | 15,120 | |||||||
| For taxation services |
3,435 | 3,760 | |||||||
| Depreciaiion oftangible fixed |
assets | 494,594 | 420,963 | ||||||
| Profit on disposal offixed a | ssets | (2,287) | |||||||
| Operating lease rentals |
- property | 515,341 | 465,234 | ||||||
| - equipment | 20,159 | 18,545 |
| INCOME | 2021 | 2020 | |||||||
| 2 | |||||||||
| Donations | and legacies comprise: | ||||||||
| Donations | and similar | income | 1,100,576 | 2,564,412 | |||||
| Legacies | 1,798,712 | 1,002,502 | |||||||
| 2,899,266 | 3,586,914 | ||||||||
| Charitable | activities comprise: | ||||||||
| Grants receivable from | Clinical | Coinmissioning | Groups | 3,540,912 | 2,858,160 | ||||
| Government | Grants - | NHS | England | 2,601,207 | |||||
| Education | income | 18,203 | 54,059 | ||||||
| 6,160,322 | 2,912,189 | ||||||||
| Other trading activities |
compriise: | ||||||||
| Fundraising | events | 57,305 | 127,197 | ||||||
| Sales ofgoods and trading | activities | 926,722 | 1,081,280 | ||||||
| Sales ofdonated goods subject | to gift aid | 603,381 | 3,218,228 | ||||||
| 1,589,408 | 4,426,705 | ||||||||
| Other income comprises: | |||||||||
| Retail grants | 747,865 | ||||||||
| lob Retention Scheme | claims | 525,612 | |||||||
| 1,273,677 | |||||||||
| Aggregate | donations from |
Trustees or related | parties included above | 3,707 | 652 | ||||
| TOTAL EXPENDITURE | |||||||||
| Direct ccets- | Allocated | ||||||||
| Deprec- | Support | Support | Tatal | Total | |||||
| lotion | Costs | 2021 | 2020 | ||||||
| 2 | 8 | 2 | |||||||
| Raising Funds | |||||||||
| Expenditure on raising |
399,808 | 17,410 | 67,920 | 40,900 | 546,038 | 567,014 | |||
| donations and |
legacies | ||||||||
| Expenditure on other trading |
1,756,855 | 138,926 | 1,388,763 | 85,768 | 3,370,332 | 3,683,179 | |||
| acrivities | |||||||||
| Governance costs |
15,700 | 15,700 | 15,120 | ||||||
| Investment management |
costs | 34,831 | 34,831 | 39,552 | |||||
| 2,156,663 | 156,336 | 1,511,514 | 142,386 | 3,966,901 | 4,324,865 | ||||
| Charitable Activtges |
|||||||||
| Patient Care | 6,029,051 | 336,999 | 1,012,620 | 241,834 | 7,620,504 | 7,758,283 | |||
| Education | 230,944 | 1,259 | 9,675 | 25,413 | 267,291 | 363,675 | |||
| 6,259,995 | 338,256 | 1,02'2,295 | 267,247 | 7,887,795 | 8,121,956 | ||||
| 8,416,658 | 494,594 | 2,533,809 | 409,635 | 11,854,696 | 12,446,823 |
| Parient | Total | Tatal | |||||
|---|---|---|---|---|---|---|---|
| Care | Educagon | 2021 | 2020 | ||||
| E | E | E | |||||
| Costs | 7,620,504 | 267,291 | 7,887,795 | 6,1'21,958 | |||
| Income: | |||||||
| Grants receivable from | Clinical Cammissioning | Groups | (3,540,912) | (3,540,912) | (2,858,160) | ||
| Course fees | (18,203) | (18,203) | (54,029) | ||||
| 4,079,592 | 249,088 | 4,328,680 | 5,209,768 | ||||
| 8. TANGIBLE FIXEDASSETS |
|||||||
| Group | Fixtums | Assets | |||||
| Freehold | Freehold | & | Motor | Under | |||
| Land | Buildings | Fittings | Vehicles | Constmcrion | Tceal | ||
| Cost | E | E | E | E | E | ||
| At 1 April 2020 | 228,645 | 5,350,314 | 2,081,572 | 209,136 | '2,530,984 | 10,400,651 | |
| Additions | 362,471 | 1,194,753 | 1,557,224 | ||||
| Transfers | 3,535,655 | 190,062 | (3,7'25,737) | ||||
| Disposals | (20,695) | (16,671) | (37,566) | ||||
| At 31 March 2021 | 226,645 | 8,885,969 | '2,613,230 | 199,465 | 11,920,309 | ||
| Accumulated depreciation |
|||||||
| At I Apnl 2020 | 1,363,322 | 651,091 | 135,522 | 2,349,935 | |||
| Charge for the year | 156,138 | 313,085 | 25,371 | 494,594 | |||
| Disposals | (20,895) | (16,671) | (37,566) | ||||
| At 31 March 2021 | 1,519,460 | 1,143,281 | 144,222 | 2,606,963 | |||
| Net BookValue | |||||||
| At 31 March 2021 | 228,645 | 7,366,509 | 1,469,949 | 46,243 | 9,113,346 | ||
| At 31 March 2020 | 228,645 | 3,986,99'2 | 1,230,481 | 73,614 | 2,530,984 | 8,050,716 | |
| The net book value of Intangible | assets included | within | Fixtures & Fittings is E87,263 |
(2020 - E121,565). |
| Company | Fixtunu | Assets | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freehold | Freehold | & | Motor | Under | ||||||||||
| Land | Buildings | Fttgngs | Vehicles | Construction | Total | |||||||||
| Cent | E | E | E | E | E | |||||||||
| At I April 2020 | 226,645 | 5,350,314 | 2,056,609 | 209,136 | 2,530,984 | 10,375,688 | ||||||||
| Additions | 362,471 | 1,194,753 | 1,557,224 | |||||||||||
| Transfers | 3,535,655 | 190,062 | (3,725,737) | |||||||||||
| Disposals | (20,895) | (16,671) | (37,566) | |||||||||||
| At 31 March | 2021 | 226,645 | 6,885,969 | 2,588,267 | 192,465 | 11,895,346 | ||||||||
| Accumulated | depreciation | |||||||||||||
| At I April 2020 | 1,363,322 | 835,760 | 135,522 | 2,334,604 | ||||||||||
| Charge for the year | 156,138 | 308,804 | 25,371 | 490,313 | ||||||||||
| Disposals | (20,895) | (16,671) | (37,566) | |||||||||||
| At 31 March | 2021 | 1,519,460 | 1,123,669 | 144,222 | '2,787,351 | |||||||||
| Net BookValue | ||||||||||||||
| At 31 March | 2021 | 226,645 | 7,366,509 | 1,464,598 | 48,243 | 9,107,995 | ||||||||
| At 31 March | 2020 | 228,645 | 3,986,992 | 1,220,849 | 73,614 | '2,530,964 | 8,041,084 | |||||||
| ssets Under | Construction | comprise the construction | costs and associated professional |
fees relating to the construction | ofthe | new Care | ||||||||
| oordination | Centre. The building | was completed | in the summer of2020 and the costs | were reclassified | to the respective categones. | |||||||||
| . INVESTMENTS |
The Group | The Company | ||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| E | E | E | E | |||||||||||
| Listed | UK Stock Exchange | Investments | 6,696,105 | 6,651,084 | 6,696,105 | 6,651,084 | ||||||||
| Shares | in subsidiary | companies | 20,002 | 20,002 | ||||||||||
| 6,696,105 | 6,651,084 | 6,716,107 | 6,671,086 | |||||||||||
| ) Listed |
UKStock Exchange | Investments | Group and | Company | ||||||||||
| 2021 | 2020 | |||||||||||||
| E | ||||||||||||||
| Market value I April | 2020 | 6,651,084 | 9,741,847 | |||||||||||
| Additmns at cost |
389,831 | 559,652 | ||||||||||||
| Proceeds ofdispose | ls | (1,588,155) | (3,101,641) | |||||||||||
| Realised gains on disposals | 102,699 | 550,134 | ||||||||||||
| Revaluation | 1,140,646 | (1,096,908) | ||||||||||||
| Market value at 31 | March | 2021 | 6,696,105 | 6,651,064 |
| Company | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||
| E | E | |||||||||||||||
| (b) | Shares in sukmdiary companies at |
cost | ||||||||||||||
| At 1 April 2020 and 31 March 2021 | 20,002 | 20,002 | ||||||||||||||
| The Charity has two wholly |
owned | subsidiary | companies | which operate | for the purposes | of raising | funds and promoting public |
|||||||||
| awareness ofthe Charity. |
The subsidiary | companies | operate only in England. |
|||||||||||||
| Compton Care Trading |
Limited (registered | number | 02328703) sells new goods (and donated | goods as an agent ofthe Charity) | ||||||||||||
| in the charity's shops and |
is registered | and | incorporated | in | England and Wales. | |||||||||||
| Compton Care Lottery Limited (registered | number | 03188860)generates | income from operating | regular lotteries and is registered | ||||||||||||
| and incorporated in England |
and Wales. | |||||||||||||||
| 10. | DEBTORS | The | Group | The Company | ||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| E | E | E | E | |||||||||||||
| Amounts owed by subsidiary |
38,915 | 330,110 | ||||||||||||||
| undertakings receivable within one year |
||||||||||||||||
| Other debtors | 1,855,282 | 1,367,188 | 1,766,712 | 1,152,808 | ||||||||||||
| Prepayments | 206,746 | 260,095 | 95,569 | 79,062 | ||||||||||||
| '2,062,028 | 1,627,283 | 1,901,196 | 1,561,980 | |||||||||||||
| 11. | CASH AT BANK AND | IN | HAND | The Gmup | The Company | |||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| E | E | E | ||||||||||||||
| Money Market accounts | 131,774 | 131,774 | ||||||||||||||
| Bank deposit accounts | 2,114,699 | 2,719,969 | 1,696,631 | 2,076,165 | ||||||||||||
| Interest bearing accounts |
2,246,473 | 2,851,743 | 1,696,631 | 2,076,165 | ||||||||||||
| Bank current accounts and | cash in | hand | 148,960 | 216,722 | 60,995 | 131,021 | ||||||||||
| 2.,395,433 | 3,068,465 | 1,757,626 | 2,207,186 |
| 12. | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | FALLING DUE | The Gmup | The Company | ||
|---|---|---|---|---|---|---|---|---|
| WITHIN ONE | YEAR | 2021 | 2020 | 2021 | 2020 | |||
| E | E | E | ||||||
| Trade creditors | 144,504 | 798,874 | 129,020 | 647,124 | ||||
| Other taxes and | social | security | 134,391 | 142,954 | 119,606 | 125,872 | ||
| Other creditors | 36,910 | 118,710 | 36,910 | 111,592 | ||||
| Accruals and deferred | income | 564,473 | 427,780 | 237,701 | 214,960 | |||
| 880,278 | 1,488,318 | 523,239 | 1,099,548 | |||||
| Deferred income | included | within Ac«ruals and deferred | income above comprise: | |||||
| The Group | The Company | |||||||
| '2021 | 2020 | 2021 | 2020 | |||||
| E | E | E | ||||||
| Balance brought | forward | 124,848 | 135,252 | 13,320 | 30,502 | |||
| Released in the |
year | (124,848) | (135,252) | 03,320) | (30,50'2) | |||
| Arising in the year |
129,442 | 124,846 | 10,290 | 13,320 | ||||
| Balance carried | forward | 129,442 | 124,846 | 10,290 | 13,320 |
| RESTRICTED FUNDS | |||||
|---|---|---|---|---|---|
| Balanae | Balance | ||||
| I April | Gains and | 31 March | |||
| 2020 | Income | Losses | 2021 | ||
| Group and Company | E | E | f, | E | |
| Restricted donations | 228,843 | 220,398 | (321,493) | 127,748 |
| Balance | Balance | |||||||
|---|---|---|---|---|---|---|---|---|
| I April | Gains and | 31 March | ||||||
| 2020 | Income | Expenditure | Transfers | Lasses | 2021 | |||
| Group | E | E | E | E | ||||
| Designated | funds: | |||||||
| Fixed ossets fund | 8,050,716 | (8,050,716) | ||||||
| Development | fund | 3,772,694 | (1,202,753) | (1,846,870) | 723,071 | |||
| Business | improvement | (149,616) | 431,825 | 282,209 | ||||
| and innovation | fund | |||||||
| 11,823,410 | (1,352,369) | (9,465,761) | 1,005,280 | |||||
| General fund | 5,888,497 | 11,874,804 | 00,180,861) | 9,465,761 | 1,243,345 | 18,291,546 | ||
| 17,711,907 | 11,874,804 | (11,533,230) | 1,243,345 | 19,296,826 | ||||
| Balance | Balance | |||||||
| I Apn( | Gains and | 31 March | ||||||
| 2020 | Inmme | Expendgure | Transfers | Losses | 2021 | |||
| Company | E | E | E | E | E | E | ||
| Designated | funds: | |||||||
| Fixed asseh fund | 8,041,084 | (8,041,084) | ||||||
| Development | fund | 3,772,694 | (1,202,753) | (1,846,870) | 723,071 | |||
| Business | improvement | (149,616) | 431,825 | 282,209 | ||||
| and innovation | fund | |||||||
| 11,813,778 | (1,352,369) | (9,456,129) | 1,005,280 | |||||
| General fund | 5,339,167 | 11,498,366 | (9,710,350) | 9,456,129 | 1,243,345 | 17,826,657 | ||
| 17,152,945 | 11,498,366 | (11,062,719) | 1,243,345 | 18,831,937 |
| U~ | Restricted | Total | Unrstmcted | striated | Total | ||
|---|---|---|---|---|---|---|---|
| Funcb | Funds | 2021 | Funch | Funds | 2020 | ||
| Gmup | E | E | E | E | E | ||
| Fixed | Assets: | ||||||
| Tangible assets | 9,113,346 | 9,113,346 | 8,050,716 | 8,050,716 | |||
| Investments | 6,696,105 | 6,696,105 | 6,651,084 | 6,651,084 | |||
| Current Assets: | |||||||
| St | 37,940 | 37,940 | 31,520 | 31,520 | |||
| Debtors | 2.,062,028 | 2062,0'28 | 1,627,283 | 1,627,283 | |||
| Cash at bank | 2,'267,685 | 127,748 | '2,395,433 | 2,839,622 | 228,843 | 3,068,465 | |
| and in hand | |||||||
| Creditors falling due |
(880,278) | (880,278) | (1,488,318) | (1,488,316) | |||
| within | one year | ||||||
| 19,296,826 | 127,748 | 19,424,574 | 17,711,907 | 2'28,843 | 17,940,750 | ||
| Unrestrided | Total | Unrestricted | Restricted | Total | |||
| Funds | 2021 | Funds | Funch | 2020 | |||
| Company | E | E | E | E | E | ||
| Fixed | Assets: | ||||||
| Tangible assets | 9,107,995 | 9,107,995 | 8,041,084 | 6,041,084 | |||
| Investments | 6,716,107 | 6,716,107 | 6,671,086 | 6,671,086 | |||
| Current Assets: | |||||||
| Debtors | k901,196 | 1,901,196 | 1,561,980 | 1,561,980 | |||
| Cash at bank | 1,629,878 | 127,748 | 1,757,626 | 1,978,343 | 228,843 | 2,207,186 | |
| and in hand |
|||||||
| Creditors falling due |
(523,239) | (523,239) | (1,099,547) | (1,099,547) | |||
| within | one year | ||||||
| 18,831,937 | I'27,748 | 18,959,685 | 17,152,945 | 228,843 | 17,361,788 |
| Comptcm Care | Comptcm Care | Comptcm Care | Compton Care | Total | Totol | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tmding | Limited | Usttesy Limited | 2021 | 2020 | ||||||||||||
| E | E | E | E | |||||||||||||
| Results | ||||||||||||||||
| Turnover | 127,371 | 868,913 | 996,284 | 1,242,191 | ||||||||||||
| Cost of sales | I pnzes awarded | (36,817) | (160,250) | 097,067) | (2.51,623) | |||||||||||
| Gmes profit | 90,554 | 708,663 | 799,217 | 990,568 | ||||||||||||
| Administration and other |
costs | (50,593) | (299,886) | (350,479) | (437,963) | |||||||||||
| Other operating income |
7,557 | 6,909 | 14,466 | |||||||||||||
| Net income | fram hading | activities | 47,518 | 415,686 | 463,204 | 552,605 | ||||||||||
| Investment income |
466 | 980 | 1,446 | 6,091 | ||||||||||||
| Net profit before Taxand | Gift Aid | 47,984 | 416,666 | 464,650 | 558,696 | |||||||||||
| Tax on ordinary activities |
(27) | (27) | ||||||||||||||
| Net profit before Gifted | 47,957 | 416,666 | 464,623 | 558,696 | ||||||||||||
| Payments to | Compton Care Group | |||||||||||||||
| Limited under Gift Aid |
080,077) | (378,619) | (558,696) | (591,380) | ||||||||||||
| Result forthe financial year as | ||||||||||||||||
| mporled | by trading | subsidiaries | (132,120) | 38,047 | (94,073) | (32,684) | ||||||||||
| Pro 'ts o |
t u |
le under | Gift Aid | |||||||||||||
| Profits are recognised when |
paid, | and so | these remain | within reserves | ofthe trading subsidiaries at |
31 | March 2021 and will be paid | |||||||||
| across to the parent chanty | within | nine months ofthe | year | end. | ||||||||||||
| Investment | income and | other expenditure | are included | in the Consolidated | Statement of Financial |
Activities under the appropriate | ||||||||||
| headings. | ||||||||||||||||
| The total turnover generated | by the shops | amounted | toEl 411055(2020: | E3387890)which | comprises the sales ofdonated goods | |||||||||||
| through Compton Care |
Group | Limited and sales ofgiftware through |
Compton Care Trading | Limited. | ||||||||||||
| Compton Care | Compton Care | T'atal | Total | |||||||||||||
| Trading | Umlted | Lottery Umried | 2021 | 2020 | ||||||||||||
| E | E | |||||||||||||||
| Aggmgale ofthe assets, | ||||||||||||||||
| liabilities | and funds | |||||||||||||||
| Total assets | 290,934 | 589,912 | 880,846 | 1,297,929 | ||||||||||||
| Creditors | (242,709) | (153,246) | (395,955) | (718,965) | ||||||||||||
| 48,225 | 436,666 | 484,891 | 578,964 | |||||||||||||
| Funds | ||||||||||||||||
| Share capital | 2 | 20,000 | 20,002 | 20,002 | ||||||||||||
| Reserves | 48,223 | 416,666 | 464,889 | 558,962 | ||||||||||||
| 48,225 | 436,666 | 484,891 | 578,964 |
| FINANCIAL COMMITMENTS | FINANCIAL COMMITMENTS | FINANCIAL COMMITMENTS | The | Group | The | The | Company | Company | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| E | E | E | ||||||||||||
| Capital aommitments | ||||||||||||||
| Contracted for but not |
provided | 1,217,933 | 1,217,933 | |||||||||||
| Authorised but not yet contracted |
327,030 | 18,500 | 322.,030 | 18500 | ||||||||||
| The authorised amount |
for | 2021 | represents | works | to be performed | on the | main site | to improve | facilities | for | patients | and relatives | ||
| in and around the inpatient | unit and an upgrade to the retail IT infrastructure. | |||||||||||||
| Operating lease commiimenls |
||||||||||||||
| At 31 March 2021, the | total | futum | minimum | lease | payments | under | non-cancellable | operating | leases for | the | group | was as follows | ||
| for each ofthe following | periiods | |||||||||||||
| 2021 | 2020 | |||||||||||||
| Land and | Olhw | Land | and | Other | ||||||||||
| Buildings | Equipment | Buildings | Equipment | |||||||||||
| E | E | E | E | |||||||||||
| Leases amounts due: | ||||||||||||||
| Not later than one year | 297,416 | 19,341 | 286,838 | 17,280 | ||||||||||
| Later than one year | and | not later than five | 479,482 | 25,027 | 448,965 | 25,316 | ||||||||
| years | ||||||||||||||
| Later than five years | 15,799 | 1,162 | ||||||||||||
| 792,696 | 45,530 | 735,803 | 42,596 |