OpenCharities

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

2023-03-31-accounts

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