| Page | |||
|---|---|---|---|
| Report ofthe Trustees | to | 15 | |
| Report ofthe Independent Auditors |
16 | to | 19 |
| Statement ofFinancial Activities | 20 | ||
| Balance Sheet | 21 | ||
| Cash Flow Statement | 22 | ||
| Notes to the Cash Flow Statement | |||
| Notes tothe Financial Statements | 24 | to | 45 |
| Detailed Statement ofFinancial Activities | 46 | to | 47 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | 6 | 6 | 6 | |||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
678,261 | 8,700 | 686,961 | 823,362 | ||||
| Charitable activities |
||||||||
| Grants and Contracts | for the provision | of | ||||||
| care | 2,318,676 | 244,910 | 2,563,586 | 3,251,505 | ||||
| Other trading activities | 3 | 1,964,663 | 1,964,663 | 1,980,133 | ||||
| Investment income |
4 | 50,626 | 50,626 | 36,430 | ||||
| Total | 5,012,226 | 253,610 | 5,265,836 | 6,091,430 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 6 | 1,001,289 | 1,001,289 | 885,054 | ||||
| Charitable activities |
7 | |||||||
| Grants and Contracts | for the provision | of | ||||||
| care | 4,767,115 | 183,016 | 4,950,131 | 4,563,000 | ||||
| Total | 5,768,404 | 183,016 | 5,951,420 | 5,448,054 | ||||
| Net gains/(losses) on investments |
(92,869) | (92,869) | 52,324 | |||||
| NET INCOME/(EXPENDITURE) | (849,047) | 70,594 | (778,453) | 695,700 | ||||
| RECONCILIATION | OFFUNDS | |||||||
| Total funds brought forward | 9,445,361 | 1,466,926 | 10,912,287 | 10,216,587 | ||||
| TOTAL FUNDS CARRIED FORWARD | 8,596,314 | 1,537,520 | 10,133,834 | 10,912,287 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestncted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | 6 | 6 | 6 | ||
| FIXEDASSETS Tangible assets Investments |
15 16 |
3,186,698 1,266,059 |
1,385,471 | 4,572,169 1,266,059 |
4,723,896 1,350,690 |
| 4,452,757 | 1,385,471 | 5,838,228 | 6,074,586 | ||
| CURRENT ASSETS Stocks Debtors Investments Cash at bank |
17 18 19 |
1,110 184,505 757,749 3,543,781 |
162,673 | 1,110 184,505 757,749 3,706,454 |
4,235 1,479,276 1,052,423 2,587,415 |
| 4,487,145 | 162,673 | 4,649,818 | 5,'I 23,349 | ||
| CREDITORS Amounts falling due within one year |
20 | (343,588) | (10,624) | (354,212) | (285,648) |
| NET CURRENT ASSETS | 4,143,557 | 152,049 | 4,295,606 | 4,837,701 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES |
8,596,314 | 1,537,520 | 10,133,834 | 10,912,287 | |
| NET ASSETS | 8,596,314 | 1,537,520 | 10,133,834 | 10,912,287 | |
| FUNDS Unrestricted hmds Restricted funds |
21 | 8,596,314 1,537,520 |
9,445,361 1,466,926 |
||
| 10,133,834 | 10,912,287 |
| Cash Flow S for the Year Ended |
tatement 31March 2023 |
|||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Notes | 6 | 5 | ||
| Cash flows from operating activities |
||||
| Cash generated from operations |
'I | 896,771 | 166,167 | |
| Net cash provided by operating |
activities | 896,771 | 166,167 | |
| Cash flows from investing activities |
||||
| Purchase oftangible fixed assets | (102,794) | (57,073) | ||
| Purchase offixed asset investments | (501,612) | (296,608) | ||
| Sale oftangible fixed assets | 1,200 | |||
| Sale offixed asset investments | 493,374 | 266,020 | ||
| Movement in fixed term deposit |
accounts | 294,674 | 272,597 | |
| Interest received | 14,778 | 3,468 | ||
| Dividends received |
23,848 | 20,962 | ||
| Net cash provided by investing |
activities | 222,268 | 210,566 | |
| Change in cash and cash equivalents | in | |||
| the reporting period |
1,119,039 | 376,733 | ||
| Cash and cash equivalents at the |
||||
| beginning ofthe reporting period |
2,587,415 | 2,210,682 | ||
| Cash and cash equivalents at the end |
||||
| of the reporting period |
3,706,454 | 2,587,415 |
| OPERATING ACT | IVITIE | S | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| 6 | |||||
| Net (expenditure)/income | for the reporting period (as | per the | |||
| Statement ofFinancial Activities) | (778,453) | 695,700 | |||
| Adjustments for: Depreciation charges |
254,521 | 265,367 | |||
| Losses/(gain) on investments Loss on disposal offixed assets |
92,869 | (52,324) 4,142 |
|||
| interest received | (14,778) | (3,468) | |||
| Dividends received |
(23,848) | (20,962) | |||
| Decrease in stocks | 3,125 | 983 | |||
| Decrease/(increase) in debtors Increase in creditors |
1,294,771 68+64 |
(774,165) 50,894 |
|||
| Net cash provided | by operations | 896,771 | 166,167 | ||
| ANALYSIS OF CHANGES IN NET FUNDS | |||||
| At 1.4.22 | Cash flow | At 31.3.23 | |||
| 6 | 6 | ||||
| Net cash | |||||
| Cash at bank | 2,587,415 | 1,119,039 | 3,706,454 | ||
| 2,587,415 | 1,119,039 | 3,706,454 | |||
| Liquid resources | |||||
| Deposits included in cash Current asset investments |
1,052,423 | (294,674) | 757,749 | ||
| 1,052,423 | (294,674) | 757,749 | |||
| Total | 3,639,838 | 824,365 | 4,464,203 |
| Freehold Property Short leasehold property Fixtures, fittings and equipment Groundworks |
Freehold Property Short leasehold property Fixtures, fittings and equipment Groundworks |
-2%on cost -2%on cost -12.5%on cost -12.5%on cost |
|---|---|---|
| Computer hardware |
and software | -25%on cost -25%on reducing |
| Mhil | balance |
| DONATION | S AND LEGACIES |
|||
|---|---|---|---|---|
| 2023 | 2022 | |||
| 6 | 6 | |||
| Donations | 361,201 | 541,489 | ||
| Legacies | 325,740 | 281,678 | ||
| Member's subscriptions |
20 | 195 | ||
| 686,961 | 823,362 | |||
| OTHER TRADING ACTIVITIES | ||||
| 2023 | 2022 | |||
| 6 | 6 | |||
| Fundraising | events | 477,525 | 405,206 | |
| Charity shops | 880,314 | 750,641 | ||
| Lottery income | 606,208 | 548,190 | ||
| Proceeds of | business interruption | insurance | 276,096 | |
| Room hire | 616 | |||
| 1,964,663 | 1,980,133 | |||
| INVESTMENT INCOME | ||||
| 2023 | 2022 | |||
| Rents received | 12,000 | 12,000 | ||
| Dividends | 23,848 | 20,962 | ||
| Deposit account interest | 14,778 | 3,468 | ||
| 50,626 | 36,430 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Activity | 5 | ||||
| Wigan Borough | Clinical | Grants and Contracts | for the provision | 2,318,676 | 1,868,350 |
| Comnussioning Group Covid Grant Income |
ofcare Grants and Contracts |
for the provision | 1,217,913 | ||
| ofcare | |||||
| Education Fees income | Grants and Contracts | for the provision | 1,140 | ||
| ofcare | |||||
| Nl-IS Health Education | Grants and Contracts | for the provision | 3,584 | ||
| England MPET |
ofcare | ||||
| funding-restricted Hospice in your |
income Care |
Grants and Contracts | for the provision | 112,996 | 164,102 |
| Home | ofcare | ||||
| WWL | Grants and Contracts | for the provision | 128,330 | ||
| ofcare | |||||
| 2,563,586 | 3,251,505 |
| Raising donations | and legacies | ||
|---|---|---|---|
| 2023 | 2022 | ||
| Fund raising costs Shop operating costs Lottery operation costs |
276,715 431,661 256,243 |
171,611 491,277 205,769 |
|
| 964,619 | 868,657 |
| Other trading activities | 2023 | 2022 |
|---|---|---|
| 6 | 6 | |
| Bad debts | 21,061 |
| Investmen | t management costs |
||
|---|---|---|---|
| 2023 | 2022 | ||
| 6 | |||
| Portfolio | management | 15,609 | 16,397 |
| Aggregate | amounts | 1,001,289 | 885,054 |
| Direct | |||||
|---|---|---|---|---|---|
| Costs (see | |||||
| note 8) | |||||
| 6 | |||||
| Grants and Contracts for the | |||||
| provision of |
care | 4,950,131 | |||
| DIRECT COSTSOFCHARITABLE ACTIVITIES | |||||
| 2023 | 2022 | ||||
| Staff costs | 3,736,617 | 3,527,351 | |||
| Travel costs | 38,574 | 29,222 | |||
| Insurance | 52,004 | 44,333 | |||
| Rates, light and heat | 56,333 | 76,921 | |||
| Telephone | 17,395 | 25,315 | |||
| Postage, stationery | &printing | 47,158 | 34,299 | ||
| Laundry | 15,599 | 5,232 | |||
| Sundry expenses | 2,849 | 9,669 | |||
| Medical supplies | 78,554 | 52,824 | |||
| Catering | 44,689 | 34,648 | |||
| Cleaning | 153,219 | 141,732 | |||
| Repairs and | renewals | 124,114 | 96,221 | ||
| Recruitment | costs | 27,368 | 6,549 | ||
| Bank charges | 12,814 | 7,654 | |||
| Education and training |
29,884 | 17,768 | |||
| Drugs costs | 114,942 | 87,908 | |||
| Computer consumables |
&website | 118,216 | 67,403 | ||
| Subscriptions | and journals | 3,619 | 10,482 | ||
| Legal fees | 31,606 | 24,293 | |||
| Auditor's remuneration |
13,280 | 13,000 | |||
| Development | costs | 6,440 | 17,136 | ||
| Depreciation | 224,857 | 228,898 | |||
| Loss on sale | ofassets | 4,142 | |||
| 4,950,131 | 4,563,000 |
| 2023 | 2022 | |
|---|---|---|
| Depreciation - owned assets | 254321 | 265,367 |
| Deficit on disposal offixed assets | 4,142 |
| 31.03,23 | 31.03.22 | ||
|---|---|---|---|
| Wages | and salaries | 3,435,558 | 3,225,657 |
| Social | security costs | 300,588 | 265,135 |
| Other | pension costs | 305,742 | 302,898 |
| 4,041,888 | 3,793,690 |
| 31.03.23 | 31.03.22 | |
|---|---|---|
| Clinical services | 73 | 68 |
| Support services | 8 | 6 |
| Income generation | 10 | 8 |
| Administration | 18 | 14 |
| 109 | 96 |
| Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|
| lund | funds | funds | ||||
| E | E | |||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
662,108 | 161,254 | 823,362 | |||
| Charitable activities |
||||||
| Grants and Contracts | For the provision | of | ||||
| care | 1,912,529 | 1,338,976 | 3,251,505 | |||
| Other trading activities | 1,980,133 | 1,980,133 | ||||
| Investment income |
36,430 | 36,430 | ||||
| Total | 4,591,200 | 1,500,230 | 6,091,430 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 885,054 | 885,054 | ||||
| Charitable activities |
||||||
| Grants and Contracts | for the provision | of | ||||
| care | 3,035,843 | 1,527,157 | 4,563,000 | |||
| Total | 3,920,897 | 1,527,157 | 5,448,054 | |||
| Net gains on investments | 52,324 | 52,324 | ||||
| NET INCOME/(EXPENDITURE) Transfers between funds |
722,627 121,597 |
(26,927) ~121,5977 |
695,700 | |||
| Net movement in funds |
844,224 | (148,524) | 695,700 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 8,601,137 | 1,615,450 | 10,216,587 | ||
| TOTAL FUNDS CARRIED FORWARD | 9,445,361 | 1,466,926 | 10,912,287 |
| 31.3.23 | 31.3.22 | |||
|---|---|---|---|---|
| E | ||||
| Staff costs | 352,295 | 309,729 | ||
| Postage, stationery | and printing | 14,148 | 10,290 | |
| Telephone | 5,219 | 7,595 | ||
| Rates, light | and heat | 7,146 | 9,757 | |
| Recruitment | 8,212 | 1,965 | ||
| Cleaning | 23,304 | 21,557 | ||
| Insurance | 7,801 | 6,650 | ||
| Sundries | 208 | 706 | ||
| Repairs and | maintenance | 18,574 | 14,400 | |
| Professional | fees | 31,606 | 48,644 | |
| Audit fees | 13,280 | 13,000 | ||
| 481,793 | 444,293 |
| 31.3.23 | 31.3.22 | ||
|---|---|---|---|
| E | |||
| Professional | fees | 1,700 | 1,933 |
| Audit fees | 13,280 | 13,000 | |
| 14,980 | 14,933 |
| TANGIBLE FIXEDASSE | TS | ||||
|---|---|---|---|---|---|
| Fixtures | |||||
| Freehold | Short | and | Motor | ||
| property | leasehold | fittings | vehicles | Totals | |
| 6 | 6 | 6 | E | ||
| COST | |||||
| At 1 April 2022 | 678,261 | 5,477,990 | 2,183,439 | 6S,024 | 8,407,714 |
| Additions | 36,799 | 65,995 | 102,794 | ||
| At 31March 2023 | 678,261 | 5,514,789 | 2,249,434 | 68,024 | 8,510,508 |
| DEPRECIATION | |||||
| At I April 2022 | 97,692 | 1,705,348 | 1,819,332 | 61,446 | 3,683,818 |
| Charge for year | 13,565 | 113,075 | 126,237 | 1,644 | 254521 |
| At 31March 2023 | 111,257 | 1,818,423 | 1,945,569 | 63,090 | 3,938,339 |
| NET BOOK VALUE | |||||
| At 31 March 2023 | 567,004 | 3,696,366 | 303,865 | 4,934 | 4,572,169 |
| At 3i March 2022 | 580,569 | 3,772,642 | 364,107 | 6,578 | 4,723,896 |
| FIXEDASSETIN | VESTM | ENTS | ||
|---|---|---|---|---|
| Listed | ||||
| investments | ||||
| E | ||||
| MARKET VALUE | ||||
| At 1 April 2022 | 1,350,690 | |||
| Additions | 501,612 | |||
| Disposals | (558,902) | |||
| Revaluations | (27,341) | |||
| At 31March 2023 | 1,266,059 | |||
| NET BOOK VALUE | ||||
| At 31 March 2023 | 1,266,059 | |||
| At 31 March 2022 | 1,350,690 | |||
| There were no investment | assets outside the UK. | |||
| Cost or valuation | at31 March 2023 is represented | by: | ||
| Listed | ||||
| investments | ||||
| Valuation in 2023 |
1,266,059 |
| Notes to the Financial Statements -continued for the Year Ended 31March 2023 |
|||
|---|---|---|---|
| 17. | STOCKS | ||
| 2023 | 2022 | ||
| Stocks | 1,110 | 4,235 | |
| 18. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 2023 | 2022 | ||
| 6 | |||
| Trade debtors | 47,346 | 194,768 | |
| Other debtors | 11,296 | 11,439 | |
| Prepayments and accrued income |
125,863 | 1,273,069 | |
| 184,505 | 1,479,276 | ||
| 19. | CURRENT ASSETINVESTMENTS | ||
| 2023 | 2022 | ||
| Fixed Term Deposits | 757,749 | 1,052,423 | |
| 20. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 2023 | 2022 | ||
| Trade creditors | 145,440 | 68,970 | |
| Accrued expenses | 95,838 | 104,960 | |
| Other creditors | 48,897 | 48,319 | |
| Deferred income | 64,037 | 63,399 | |
| 354,212 | 285,648 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1vk22 | in funds | 31.3.23 | ||
| E | E | E | ||
| Unrestricted funds |
||||
| General fund | 9,445,361 | (849,047) | 8,596,314 | |
| Restricted funds | ||||
| DoH Capital Grant Funding | 39,338 | (1,694) | 37,644 | |
| NHS Health Education MPET funding | 255 | (255) | ||
| Building Fund- annexe | 245,376 | (7,043) | 238,333 | |
| Building Fund-inpatient | unit | 131,975 | (3,831) | 128,144 |
| Creative Arts Therapy Centre fund | 14,338 | (400) | 13,938 | |
| NHS England Capital Grant- |
||||
| Woodview Centre | 415,650 | (10,200) | 405,450 | |
| NHS England Capital Grant- Inpatient |
||||
| Unit | 537,000 | (12,000) | 525,000 | |
| Macmillan 7Day Service Project | 20,975 | 20,975 | ||
| Amberswood Garden Project |
1,819 | (454) | 1,365 | |
| Hospital Saturday Fund |
1,250 | (250) | 1,000 | |
| Westfield Health |
8,917 | (1,224) | 7,693 | |
| Edward Gosling Foundation | 2,984 | (597) | 2,387 | |
| Wolfson Foundation | 10,311 | (2,063) | 8,24S | |
| W G Edwards Charitable | Foundation | 2,231 | 2,231 | |
| Morrisons Foundation | 11,511 | (1,919) | 9592 | |
| D'Oyly Carte Charitable | Trust | 2,138 | 2,138 | |
| Bents Sr Bongs | 1,860 | (310) | 1,550 | |
| National Lottery |
6,481 | 6,481 | ||
| Duchy ofLancaster | 1,750 | (250) | 1,500 | |
| Screwfix Foundation | 2,492 | (415) | 2,077 | |
| Skipton | 1,400 | (200) | 1,200 | |
| Hedley Foundation | 2,625 | (375) | 2,250 | |
| Manchester Guardian Society |
3,200 | 3,200 | ||
| Skelton Charity | 1,050 | (150) | 900 | |
| WHISPAR Single Point | ofAccess | |||
| 107,024 | 107,024 | |||
| EGTrust | 7,200 | 7,200 | ||
| 1,466,926 | 70594 | 1337,520 | ||
| TOTALFUNDS | 10,912,287 | (778,453) | 10,133,834 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| 6 | F | ||||
| Unrestricted funds |
|||||
| General fund | 5,012,226 | (5,768,404) | (92,869) | (849,047) | |
| Restricted funds | |||||
| DoH Capital Grant Funding | (1,694) | (1,694) | |||
| NHS I-lealth Education | MPET funding | 3,584 | (3,839) | (255) | |
| Building Fund- annexe Building Fund-inpatient |
unit | (7,043) (3,831) |
(7,043) (3,831) |
||
| Creative Arts Therapy Centre fund | (400) | (400) | |||
| NHS England Capital Grant- | |||||
| Woodview Centre | (10,200) | (10,200) | |||
| NHS England Capital Grant- Inpatient |
|||||
| Unit | (12,000) | (12,000) | |||
| Amberswood Garden Project |
(454) | (454) | |||
| Hospital Saturday Fund |
(250) | (250) | |||
| Westfield Health | (1,224) | (1,224) | |||
| Edward Gosling Foundation | (597) | (597) | |||
| Wolfson Foundation | (2,063) | (2,063) | |||
| Morrisons Foundation |
(1,919) | (1,919) | |||
| Bents & Bongs | (310) | (310) | |||
| Duchy of Lancaster | (250) | (250) | |||
| Screwfix Foundation | (415) | (415) | |||
| WWL Funding | 128,330 | (128,330) | |||
| Skipton | (200) | (200) | |||
| Hedley Foundation | (375) | (375) | |||
| Skelton Charity | (150) | (150) | |||
| WHISPAR Single Point | of Access | ||||
| 112,996 | (5,972) | 107,024 | |||
| Hospice UK | 1,500 | (1,500) | |||
| EGTrust | 7,200 | 7,200 | |||
| 253,610 | ~183,016) | 70,594 | |||
| TOTALFUNDS | 5,265,836 | (5,951,420) | (92,869) | (778,453) |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| At 1.4.21 | in funds | funds | 31.3.22 | |||
| 8 | 6 | E | ||||
| Unrestricted funds |
||||||
| General fund | 8,601,137 | 722,627 | 121,597 | 9,445,361 | ||
| Restricted funds | ||||||
| DoH Capital Grant Funding | 41,170 | (1,832) | 39,338 | |||
| Hospice in your Care Home | 121,321 | 276 | (121,597) | |||
| NI-IS Health Education | MPET funding | 255 | 255 | |||
| Building Fund- annexe | 252,419 | (7,043) | 245,376 | |||
| Building Fund-inpatient | unit | 135,806 | (3,831) | 131,975 | ||
| Creative Arts Therapy | Centre fund | 14,738 | (400) | 14,338 | ||
| NHS England Capital |
Grant- | |||||
| Woodview Centre |
425,850 | (10,200) | 415,650 | |||
| NHS England Capital |
Grant- inpatient | |||||
| Unit | 549,000 | (12,000) | 537,000 | |||
| Macmillan 7Day Service Project Amberswood Garden Project |
20,975 2,273 |
(454) | 20,975 1,819 |
|||
| Hospital Saturday Fund Westfield Health |
1,500 7,341 |
(250) 1,576 |
1,250 8,917 |
|||
| Edward Gosling Foundation | 3,581 | (597) | 2,984 | |||
| Wolfson FoundaBon | 12,374 | (2,063) | 10,311 | |||
| W G Edwards Charitable | Foundation | 2,231 | 2,231 | |||
| Morrisons Foundation |
13,430 | (1,919) | 11,511 | |||
| D'Oyly Carte Charitable Bents &Bongs National Lottery |
Trust | 2,138 2,170 3,971 |
(310) 2,510 |
2,138 1,860 6,481 |
||
| Duchy of Lancaster Screwfix Foundation |
2,907 | 1,750 (415) |
1,750 2,492 |
|||
| Skipton | 1,400 | 1,400 | ||||
| Hedley Foundation Manchester Guardian |
Society | 2,625 3,200 |
2,625 3,200 |
|||
| Skelton Charity | 1,050 | 1,050 | ||||
| 1,615,4511 | ~26.92/ | ~121,59 | 1,466,926 | |||
| TOTALFUNDS | 10,216,587 | 695,700 | 10,912,287 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | 6 | E | |||
| Unrestricted funds |
|||||
| General fund | 4,591,200 | (3,920,897) | 52,324 | 722,627 | |
| Restricted funds | |||||
| DoH Capital Grant Funding | (1,832) | (1,832) | |||
| Hospice in your Care I-lome | 165,243 | (164,967) | 276 | ||
| Building Fund- annexe | (7,043) | (7,043) | |||
| Building Fund-inpatient | unit | (3,831) | (3,831) | ||
| Creative Arts Therapy | Centre fund | (400) | (400) | ||
| NHS England Capital | Grant- | ||||
| Woodview Centre |
(10,200) | (10,200) | |||
| NHS England Capital |
Grant- Inpatient | ||||
| Unit | (12,000) | (12,000) | |||
| Amberswood Garden |
Project | (454) | (454) | ||
| Hospital Saturday Fund |
1,695 | (1,945) | (250) | ||
| Westfield Health | 2,800 | (1,224) | 1,576 | ||
| Edward Gosling Foundation | (597) | (597) | |||
| Wolfson Foundation | (2,063) | (2,063) | |||
| Morrisons Foundation |
(1,919) | (1,919) | |||
| Bents gr Bongs | (310) | (310) | |||
| National Lottery |
6,482 | (3,972) | 2,510 | ||
| Duchy of Lancaster | 2,000 | (250) | 1,750 | ||
| NHS England | 1,155,748 | (1,155,748) | |||
| Screwfix Foundation | (415) | (415) | |||
| IPC Fund | 17,986 | (17,986) | |||
| WWL Funding | 104,742 | (104,742) | |||
| Skipton | 1,600 | (200) | 1,400 | ||
| Hedley Foundation | 3,000 | (375) | 2,625 | ||
| Manchester Guardian |
Society | 3,200 | 3,200 | ||
| Single Point of Access | 30,096 | (30,096) | |||
| Skelton Charity NHS E-Prescribing Project |
1,200 4,438 |
(150) ~4,438) |
1,050 | ||
| 1,500,230 | 1,527,157 | 26,927 | |||
| TOTAL FUNDS | 6,091,430 | (5,448,054) | 52,324 | 695,700 |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| At 1.4.21 | in funds | funds | 31.3.23 | |||
| E | ||||||
| Unrestricted funds |
||||||
| General fund | 8,601,137 | (126,420) | 121,597 | 8,596,314 | ||
| Restricted funds | ||||||
| DoH Capital Grant Funding | 41,170 | (3,526) | 37,644 | |||
| Hospice in your Care Home | I21,321 | 276 | (121,597) | |||
| NHS Health Education | MPET funding | 255 | (255) | |||
| Building Fund- annexe | 252,419 | (14,086) | 238,333 | |||
| Building Fund-inpatient | unit | 135,806 | (7,662) | 128,144 | ||
| Creative Arts Therapy | Centre I'und | 14,738 | (800) | 13,938 | ||
| Nl-IS England Capital |
Grant- | |||||
| Woodview Centre |
425,850 | (20,400) | 405,450 | |||
| NHS England Capital | Grant- Inpatient | |||||
| Unit | 549,000 | (24,000) | 525,000 | |||
| Macmillan 7Day Service Project | 20,975 | 20,975 | ||||
| Amberswood Garden |
Project | 2,273 | (908) | 1,365 | ||
| I-lospital Saturday Fund |
1,500 | (500) | 1,000 | |||
| Westfield Health | 7,341 | 352 | 7,693 | |||
| Edward Gosling Foundation | 3,581 | (1,194) | 2,387 | |||
| Wolfson Foundation | 12,374 | (4,126) | 8,248 | |||
| W GEdwards Charitable Foundation |
2,231 | 2231 | ||||
| Morrisons Foundation |
13,430 | (3,838) | 9,592 | |||
| D'Oyly Carte Charitable | Trust | 2,138 | 2,138 | |||
| Bents &Bongs | 2,170 | (620) | 1,550 | |||
| National Lottery Duchy of Lancaster |
3,971 | 2,510 1,500 |
6,481 1,500 |
|||
| Screwfix Foundation | 2,907 | (830) | 2,077 | |||
| Skipton | 1,200 | 1,200 | ||||
| Hedley Foundation | 2,250 | 2,250 | ||||
| Manchester Guardian |
Society | 3,200 | 3,200 | |||
| Skelton Charity | 900 | 900 | ||||
| WHISPAR Single Point | of Access | |||||
| 107,024 | 107,024 | |||||
| EG Trust | 7,200 | 7,200 | ||||
| 1 615,4511 | 43,667 | ~122,59 | 1,537,520 | |||
| TOTALFUNDS | 10,216,587 | ~82,7530 | 10,133,834 |
| incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| E | E | |||||
| Unrestricted funds |
||||||
| General fund | 9,603,426 | (9,689,301) | (40,545) | (126,420) | ||
| Restricted funds | ||||||
| DoH Capital Grant Funding | (3,526) | (3,526) | ||||
| Hospice in your Care Home | 165,243 | (164,967) | 276 | |||
| NHS Health Education | MPET funding | 3,584 | (3,839) | (255) | ||
| Building Fund- annexe | (14,086) | (14,086) | ||||
| Building Fund-inpatient | unit | (7,662) | (7,662) | |||
| Creative Arts Therapy |
Centre fund | (800) | (800) | |||
| NHS England Capital |
Grant- | |||||
| Woodview Centre |
(20,400) | (20,400) | ||||
| NHS England Capital | Grant- Inpatient | |||||
| Unit | (24,000) | (24,000) | ||||
| Amberswood Garden |
Project | (908) | (908) | |||
| Hospital Saturday Fund |
1,695 | (2,195) | (500) | |||
| Westfield Health |
2,800 | (2,448) | 352 | |||
| Edward Gosling Foundation | (1,194) | (1,194) | ||||
| Wolfson Foundation | (4,126) | (4,126) | ||||
| Morrisons Foundation |
(3,838) | (3,838) | ||||
| Bents &Bongs | (620) | (620) | ||||
| National Lottery |
6,482 | (3,972) | 2,510 | |||
| Duchy ofLancaster | 2,000 | (500) | 1,500 | |||
| NHS England | 1,155,748 | (1,155,748) | ||||
| Screwfix Foundation | (830) | (830) | ||||
| IPC Fund | 17,986 | (17,986) | ||||
| WWL Funding | 157,950 | (157,950) | ||||
| Skipton | 1,600 | (400) | 'I,200 | |||
| Hedley Foundation | 3,000 | (750) | 2,250 | |||
| Manchester Guardian |
Society | 3,200 | 3,200 | |||
| Single Point of Access | 30,096 | (30,096) | ||||
| Skelton Charity | 1,200 | (300) | 900 | |||
| NHS F.-Prescribing Project |
4,438 | (4,438) | ||||
| WHISPAR Single Point | ofAccess | |||||
| 112,996 | (5,972) | 107,024 | ||||
| Hospice UK | 1,500 | (1,500) | ||||
| EG Trust | 7,200 | 7,200 | ||||
| 1,678,718 | ~L635,051) | 43,667 | ||||
| TOTAL FUNDS | 11,282,'144 | (11,324,352) | ~40,545) | ~82,753) |
| 31.3.23 | 31.3.22 | |||||||
|---|---|---|---|---|---|---|---|---|
| I'inancial assets | ||||||||
| Measured at fair value through |
income | and expenditure: | ||||||
| - Fixed asset listed investments | (note 16) | 1,266,059 | 1,350,690 | |||||
| Debt instruments measured |
at | amortised | cost; | |||||
| -Trade debtors (note 18) | 47,346 | 194,768 | ||||||
| -Other debtors (note 18) | 11,296 | 11,439 | ||||||
| -Cash at bank | 3,706,454 | 2,587,415 | ||||||
| -Fixed term deposits (note | 19) | 757,749 | 1,052,423 | |||||
| 4,522,845 | 3,846,045 | |||||||
| Equity instruments measured |
at cost less | impairment: | ||||||
| -investment in subsidiary |
(note 16) | |||||||
| Financial liabilities | ||||||||
| Measured at amortised cost: |
||||||||
| -Trade creditors (note 20) | 145,440 | 68,970 | ||||||
| -Amounts owed to group |
undertakings | (note 20) | ||||||
| -Accrued expenses (note 20) | 95,838 | 104,960 | ||||||
| -Other creditors (note 20) | 48,897 | 48,319 | ||||||
| 290,175 | 222,249 | |||||||
| 24. | ANALYSIS OFRESERVES | |||||||
| 31.3.23 | 31.3.22 | |||||||
| Total reserves | 10,133,834 | 10,912,287 | ||||||
| Less: | ||||||||
| Restricted funds | (1,537,520) | (1,466,926) | ||||||
| Designated funds Unrestricted tangible fixed |
assets | (296,804) ~3,186,698) |
(296,804) ~3,295,659) |
|||||
| Freely available reserves | 5,112,812 | 5,853,507 |
| Balance | Balance | |||||
|---|---|---|---|---|---|---|
| at | New | Utilised/ | at | |||
| 1.4.22 | Designations | released | 31.3.23 | |||
| 6 | 6 | |||||
| Dilapidadon | and | refurbishment | 296,804 | 296,804 | ||
| 296,804 | 296,804 |
| 31.03.23 | 31.03.22 | |
|---|---|---|
| E | ||
| Not later than one year | 114,480 | 119,910 |
| Later than one year and not later than five years | 8,367 | |
| 114,480 | 128,277 |