Charity Yegistration number SC019969 Iscotlandl
ROSSIE SECURE ACCOMMODATION SERVICES
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

ROSSIE SECURE ACCOMMODATION SERVICES
LEGAL AND ADMINISTRATIVE INFORMATION
Trustee
Rossie Young People's Trust
Govemors
Senior m•nagèméntt•am
Charily number (Sootland)
SC019969
Principal addro$$
Rossie
by Montrose
AngLbS
DD10 9TW
Auditor
Murray Taylor Audit Lmmited
10 Murray Lane
Montrose
Angus
DD10 8LF
Bankors
Virqin Money
718 High Street
Dundee
DD1 1SS
Solicitors
Thornlons Law LLP
Whllehall House
33 Yeaman Shore
DL￿dee
DD14BJ

ROSSIE SECURE ACCOMMODATION SERVICES
CONTENTS
Page
Trustee report
ststement of trustee responsibilities
Independent auditor's report
Statement of financial activities
10
Statement of financial position
11
Statement of cash flows
12
Notes to the financial statements

ROSSIE SECURE ACCOMMODATION SERVICES
TRUSTEE REPORT
FOR THE YEAR ENDED 31 MARCH 2025
The trustee presents its annual report and financial statements for the year ended 31 March 2025.
The financial statements have been prepared in accordance with the accounting policies sel out in note 1 to the
financial statements and comply with the charity's Trust Deed, the Charitie5 and Trustee Investment Iscollandl Act
2005, the Charities Accounts (Scotlandl Regulations 2006 las amended) and "Accounting and Reporting by
Charities.. Statement of Recommended Practice applicable to charities preparing their accounts in accordance with
the Financial Reporting Standard applicable in Ihe UK and Republic of Ireland IFRS 1021" (effective 1 January
20191.
Obleetives and activities
Vision
Create a Centre of Excellence that changes lives.
Mission
Our mission is lo protect and improve the wellbeing of young people in our care, maximising their potential and
resilience, enabling their transition back to their communities.
This is achieved through the provision of
individualised high quality care, education, health and Iherapeulic interventions. SeNices are delivered in a safe
environment by a highly qualified compelenl workforce in partnership wilh families, carers and other key
stakeholders.
Our Values
Our values are respect, integrity, delivery, accounlabilily and collaboration. We understand, nurture and valiie
diversity. We use our direct practice experience to influence public and government opinion and policy. We are
open and honest in all our deaSings, maintaining the highest level of truthfulness at all times. We deliver all our legal,
rogulatory and contractual obligations through innovative responsive services, while measuring and evidencing our
impact. We hold ourselves and others to account. We achieve more and better together through listening, learning
and collaborating with each other.
Strategies for aGhieving aims and objectives
The Charity has a Strategic Plan agreed by the Board. Performance in achieving strategic objectives supporting the
SlidleyiL Piiui ili¥b s¥1 vul iii Ilie Pldll ib i eguldl-ly i gyui leii lu Il'i¥ Bijai'd. Fii)aiityial sustaiiiaL)ility is a ci'UGial pi-ioi-ity,
as without that the charity'5 future is not assured. The principal source of funding is frorn local authorities who refer
young people and take up places offered. Scotland's public procurement agency decides what can be charged per
bed per night. Rossie invoices local authorities for each younq person's placement and there have been no material
changes in this model. The Scottish Government also provides funding for a number of secure placements. The
maximum capacity is currently 22 secure beds, 6 close support beds and 8 residential care beds.
We are a results driven organisation and our commitment to being an ettective, efticient, economically viable and
suslainable organisalion ensures any surplus income generated is reinvested in the charity to improve and enhance
our seNices.
Ptjblic benefit
The trustee has paid due regard to guidance issued by OSCR and the Charity Commission in deciding what
activities the charity should undertake.

ROSSIE SECURE ACCOMMODATION SERVICES
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Achievements and performance
Significant activities arjd achievements against objectives
Rossie provides care, education. health and specialist interventions lo young people aged 10 - 18 years. We are
licensed by Scottish Ministers and regulated by the Care and Education inspectorates, and the Scottish Social
Services Council ISSSC). Our board sets Rossie's strategic direction and we have recruited 5 new Governors over
last two years with diverse and relevant expertise to develop and strengthen the organisalion. Vve achieve our aims
and objectives through the CEO, SLMT and a highly skilled and stable workforce. Strong governance is in place and
progress and achievements against objectives are reportedlappraised at Board Meetings.
In January 2025 Rossie Secure Accommodation services were awarded a grading of '6, for Leadership and
Management making Rossie 'Se¢tor Leaders, in the field. Statements frorn the Inspeclorale included 'Courageous'
and 'lnnovalive' to describe the culture of leadership across the organisalion.
Staff deliver services within nationally set and agreed standards, frameworks and curricula. The Scollish
Qualifications Authority ISQAI has awarded out Training Assessmenl Centre accreditation status to deliver
vocational qualificalions levels 3 and 4. Our services are delivered through highly qualified multi-disciplinary staff
groups and we are strongly cornmitted to investment in staff development and succession planning. We have a
niodern health suite to carry out initial screening and on-going medicallnursing management of physical and nienlal
needs of young people. Visits by GPS, dental staff and opticians are scheduled as required. Our success is
independently assessed by both the Independent Care and Education inspectorates. We also evaluate ourselves
against our occupancy levels and repeal business from local authorities. We deliver the Curriculum for Excellence
with young people attaining nationally recognised qualifications, which improve their future opportunities. We are a
results driven organisation and our commitment to being an effective, efficient, economically viable and sustainable
organisation ensures any and all income generated is reinvested back into the organisation lo improve and enhance
our services.
Given the age of our building the Board is making significant investment in improving the environment and
upgrading the IT infraslructure l architecture. The upgrades include a new staff protection and communication
system {ASCOMI which constantly records the precise location of each user, and enhances the safely of young
people,. the installation of new windows in our secure care service which will enable natural ventilation and a more
trauma informed environment., the development of the skills academy will augmenl our curricular offer, and the
repurposing of our secure garage will enhance and expand the trauma designed space for the very vulnerable and
complex young people. Further investment in furniture and sensory rooms is planned.
We have worked very closely with the Scottish Government to prepare for all the changes in the Children (Care and
Justice) (Scollandl Act 2024 which ends imprisonment of children in Scotland. This led to a 3-year contract to
repurpose Annan House to ensure that there are no c8pacity issues in secure care as the Act takes effect. Annan is
now an additional 4 bedded secure house. The cost of this was supported by the SG with a 3-year contract
awarded. Rossie continLJe negotiations with the Scottish Government lo further increase the national capacity
through the repurposing of Esk House.
We are corTrtribulors to the redress scheme which is part of the national endeavour lo right the harms of the past for
care experienced people. In early 2025 the Chair and CEO gave evidence at the Scollish Child Abuse Inquiry.

ROSSIE SECURE ACCOMMODATION SERVICES
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
We are delivering the ambitions of The Promise - a strategic priority, with a particular focus on developing services
to improve relationships between siblings. Rossie actively engaged in The Promise themes of building relationships
with siblings via the Corra Foundation-supported 8rotherslSisters Project which made good progress with a new
build facility due to be completed before the end of 2025. Progress was made on restraint reduction agenda with
Rossie being recognised as sector leader in this area. We delivered the Curriculum for Excellence with young
people attaining nationally recognised qualifications, lo improve their future opportunities. The development of a
Skills Academy, addressing among other matters the needs of young people aged 16 but under 18 who would
previously have been placed in Polmonl YOI will augment our curricular offer, and will be taken forward in 2025-26.
As a result of improvements in Education, Rossie is no longer within the 'lnspection Cycle, and has been
commended for developments.
Rossie is an excellent employer arid has high staff retention rates. We are a significant local employer and our
service contracts with trades of various kinds enable us to support business sustainability at local level. Our local
profile and partnerships are very important to us, and we remain committed to developing and strengthening these
with all key stakeholders.
There are significant changes taking place in the national policy landsGape and legislative areiia. Rossie is actively
engaged in all developments and is well positioned to deliver on all required changes.
We remain strongly Committed lo achieving our Vision of being a "Centre of Excellence that Changes Lives..
Financial review
The Statement of Financial Activities shows that Rossie Secure Accommodation Service has generated a deficit of
of £80,573. The deficit from operational activities amounted lo £452,281. While income remained fairly static, wage
costs have increased significantly. The restricted tturplua of £371,708 is monies received, for capital expenditure
and renovation works, which will lake place in the financial year to 31 March 2026. The Slatp.mp.nt alqn 8hows a
larger, accounting, surplus which is due lo the actuarial gain on the revaluation of the defined pension scheme of
£4,428,545, renecling cl relui11 oli assets wliicli exceeded previous estimates. The nature of the regular actuarial
valuation means that the surplus or deficit can vary subslanlially year on year depending on the assumptions used
at the time of preparing this report.
At 31 March 2025, the level of unrestricted reseNes was £30.418.440 12024- £26,442,176). See page 9 of the
accounts lo %ep. Ihp qplit of the unreslricled reserves. Within Ihis total is the pension reserve of £15,295,719 which
given the volatility of world markets may return to liability in the near future.
Resewes policy
The charity has considered the reserves required and have taken into account their current and future liabilities. The
policy on cash reserves is lo try and maintain approximately 4 months of cash reserves.
Prlnclpal fundlng sources
The principal sources of funds for Rossie Secure Accommodation Services is Ihat Ihe charily invoices local
authorities for each young person's placement and there have been no material changes in this policy.
Investment policy
The charity owns a number of rental cottages, situated on the land owned by the charity, which it rents out to third
party individuals. The investment policy is to ensure that the cottages are always fully occupied and generating a
market valLÈe rent.

ROSSIE SECURE ACCOMMODATION SERVICES
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Major risks
The trustee has a duly to identify and review the risks to which the charity is exposed and to ensure appropriate
controls are in place to provide reasonable assurance against fraud and error.
Rossie has a Risk Register which is reviewed twice a year or more frequently as required. The Board considers the
major risks which the charity faces and believes that the current pricing and cost structure which are in place,
combined with oversight of the controls over key financial systems, enable Rossie to respond lo any adverse
conditions. In reviewing the Risk Register the board assures Itself that systems are in place to mitigate significant
financial, operational and business risks.
Structure, governance and management
Rossie Secure Accommodation Services is constituted by the Trust Deed.
The members of the trustee who served during the year and up to the date of signature of the financial statements
were..
Rossie Young People's Trust
Recruitment and appointment of Irustees
Appointment of trustees is govemed by Ihe Trust Deed.
Organisational structure
Stewardship of the charity is the responsibility of the Board of Governors as elected by the Directors of Rossie
Young Peoples, Trust. The Governors hold 8 main Board meetings per annum, and 8 meetings of each of two sub-
Committees to oversee the running and financial affairs of the charity. There is also a less formal reflective Board
meeting in October with a bespoke agenda. The day to day running of the charity is carried out by the CEO and the
senior leadership and management team who report directly to the Board.
The Board sets Rossie's strategic direction, monitors performance, and holds the CEO and senior managers to
account. Ils composition has changed considerably in the past two years, with the appointment of new Governors
with diverse and relevant expertise to develop and strengthen the organisalion. New Governors receive induction
and development opportunities can be accessed if required. Performance against objectives is regularly reportedl
appraised at Board and sub-committee meetings.
Induction and training of trustees
Where Governors require training for their particular post. such training is provided by the current board of
Governors.
Relationship with related parties
Rossie Young People's Trust is the main trustee of Rossie Secure Accommodation Services. The directors of
Rossie Young People's Trust are the individuals identified above as the Governors of Rossie Secure
Accommodation.

ROSSIE SECURE ACCOMMODATION SERVICES
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARGH 2025
Dlsclosure of Informatlon to auditor
The trustee has confirmed that there is no information of which the tne Iruslee is aware which is relevant lo Ihe
audit, bul of which the auditor is unaware. The Iruslee has further confirmed that the trustee h8S taken appropriale
steps lo ideiilify suGh relevanl infornialio4 and lo establish that the audilor is aware of Such information.
3tee.
10 September 2025

ROSSIE SECURE ACCOMMODATION SERVICES
STATEMENT OF TRUSTEE RESPONSIBILITIES
FOR THE YEAR ENDED 31 MARCH 2025
The trustee is responsible for preparirlg the Trustee Report and the financial statements in accordance with
applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting
Praclicel.
The law applicable lo charities in Scotland requires Ihe trustee lo prepare financial statements for each financial
year which give a true and fair view of the slate of affairs of the charity and of the incoming resources and
application of reSoUr￿S of the charity for that year.
In preparing these financial statements, the Iruslee is required to..
se5ect suitable accounting po5icies and then apply them consistently;
observe the methods and principles in the Charities SORP.,
make judgements and estimates that are reasonable and prudenl.,
slate whether applicable accounting standards have been followed, subject to any material departures disclosed
and explained in the financial statements., and
prepare the financial statemenls on the going concern basis unless it is inappropriate to presume that the charity
will continue in operation.
The tru51ee is responsible for keeping sufficient accounting records that disclose with reasonable accuracy at any
time the financial position of the charity and enable it to ensure that the financial statements comply with the
Charities and Trustee Investment (Scotlandl Act 2005, the Charities Accounts (Scotlandl Regulations 2006 and the
provisions of the trust deed. It is also responsible for safeguarding the assets of the charity and hence for taking
reasonable steps for the prevention and detection of fraud and other irregularities.

ROSSIE SECURE ACCOMMODATION SERVICES
INDEPENDENT AUDITOR'S REPORT
TO THE TRUSTEE OF ROSSIE SECURE ACCOMMODATION SERVICES
Opinlon
We have audited the financial statements of Rossie Secure Accommodation Services (the 'charily'l for the year
ended 31 March 2025 which comprise the statement of financial aclivilies, the statement of financial position, the
ststement of cash flows and notes lo the financial statements, including significant accounting policies. The financial
reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting
Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable the UK and
Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements..
give a true and fair view of the stste of the charity's affairs as at 31 March 2025 and of its incoming resources
and application of resources, for the year then ended.,
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice.,
and
have been prepared in accordance with the Charities and Trustee Investment (Scotlandl Act 2005 and
regulation 8 of the Charities Accounls (Scotlandl Regulations 2006.
Basis for opinion
We conducted our audit in accordance with International Standards or) Auditing (UK) IISAS {UK}} and applicable
law. Our responsibilities under those standards are further described in the Auditors responsibilities for the audil of
the financial statements section of our report. We are independent of the charity in accordance with the ethical
requirements that are relevant lo our audit of the financial statements in the UK. including the FRC'S Ethical
Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe
that the audit evidence we have obtained is sufficient and appropriate lo provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustee use of the going concern basis of
<itybuuiiliiiy ii) 11)e preparatioii of tlie fiiiancial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainlies relating to events or
conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going
concem for a period of at least twelve months from when the financial slatements are auihorised for issue.
Our responsibililies and the responsibilities of the trustee with respect to going concern are described in the relevant
sections of this report.
other information
The olher information comprises the information included in the annual report other than the financial statements
and our auditor's report thereon. The trustee is responsible for the other information contained within the annual
report. Our opinion on the financial statements does not cover the other information and we do not express any form
of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider
whether Ihe other information is materially inconsistent with the financial statements or OLir knowlpdge obtainpd in
the course of the audit, or otherwise appears lo be materially misstated. If we identify such material inconsistencies
or apparent material misstatements, we are required to determine whether this gives rise to a material misstalemenl
in the financial statements themselves. If. based on the work we have performed. we conclude that there is a
material misstatement of this other inforrTration, we are required to report that fact.
We have nothing to report in this rcgord.
Matters on which we are required to report by ex¢eptlon
We have nothing to report in respect of the following matters in relation to which the Charities Accounts {Scotl8ndl
Regulations 2006 reqiiirps LIS tn rp.pnrt tn yr)ii if in ni Ir npininn..
the information given in the financial statements is inconsistent in any material respect with the trustee report.,
or
proper accounting records have not been kept., or
the financial statements are not in agreement with the accounting records., or
we have not received all the information and explanations we require for our audit.

ROSSIE SECURE ACCOMMODATION SERVICES
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE TRUSTEE OF ROSSIE SECURE ACCOMMODATION SERVICES
Responsibilities of trustee
As explained more fully in the statement of trustee responsibilities, the trustee is responsible for the preparation of
the financial statements and for being satisfied that they give a true and fair view, and for such internal control as
the trustee determines is necessary to enable the preparation of financial statements that are free from material
misstatement. whether due lo fraud or error. In preparing the financial slatements. the trustee is responsible for
assessing the charity s ability to continue as a going concern, disclosing, as applicable. matters related to going
concern and using the going concern basis of accounting unless the trustee either intends to cease operations, or
has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
We have been appointed as auditor under section 44(1 Ilcl of the Charities and Trustee Investment (Scotlandl Act
2005 and report in accordance with the Act and relevant regulations made or having effect thereunder.
Our objectives are to obtaill reasonable assurance about whether the financial statements as a whole are free from
material misstatement. whether due to fraud or error. and to issue an auditovs report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance
with ISAS IUKI will always detect a material misstatement when il exists. Misslatemenls can arise from fraud or
error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence
the economic decisions of users taken on the basis of these financial statements.
The extent lo which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to the charity and the industry in
which it operates, and eonsidered the risk of acts by the charity that were contrary to applicable laws and
regulations, including fraud.
We identified the greatest risk of material impact on the financial slalements from irregularities, including fraud, to
be the override of controls by management, and the recognition of income and the misstatement of revenue. Our
audit procedures lo respond lo these risks included..
Enquiries of management about their own identification and assessment of the risks of irregularities.
Testing of the appropriateness and correct authorisation of journal entries and any other significant
transactions outside the ordinary course of business including those entered into with related parties.
Review of significant eslimales to ensure there is no indication of management bias.
Testing of the completeness and correct allocation of revenue in the year.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some
material misstatements in the financial statements, even though we have properly planned and performed our audit
in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be
expected to detect non-compliance with all laws and regulations.
These inherent limitations are particularly significanl in the case of misstalemenl resulting from fraud as this may
involve sophisticated schemes designed to avoid detection, including deliberate failure to record transactions.
collusion or the provision of intentional misrepresentations.
A further description of our responsibilities is available on the Financial Reporting Council's website at: https'.11
www.frc.org.uklauditorsresponsibilities. This description forms part of our audilols report.
This report is made solely to the charity's trustees, as a body, in accordance with Regulation 10 of the Charities
Accounts {Scollandl Regulations 2006. Our audit work has been undertaken so that we might state to the charity'5
trustees those matters we are required lo slate to them in an auditor's report and for no other purpose. To the fullest
extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity's
trustees as a body, for our audit work, for this report, or for the opiniolls we have formed.

ROSSIE SECURE ACCOMMODATION SERVICES
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE TRUSTEE OF ROSSIE SECURE ACCOMMODATION SERVICES
Cliarlered Certified ALGUUlltaiils
10 Murray Lane
Montrose
Angu3
DD10 8LF
10 September 2025
urray Taylor Audit Limited is digiblo for appointment as auditor of ihe charity by virtue of its eligibility for
appointment as auditor ol a company undersection 1212 of the Companies Acl 2006.

ROSSIE SECURE ACCOMMODATION SERVICES
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
Unrestricted Restricted
funds
funds
2025
2025
Total Unrestricted Restricted
funds
funds
2024
2024
Total
2025
2024
Notes
Income and endowments from:
Donations and legacies
Charitable activities
Other trading activities
Investments
Other income
377,900
377,900
11,954,075
11,601
201,483
16,250
129.000
129,000
12,460,078
37,930
247,312
11,954,075
11,601
201,483
16,250
12,460,078
37.930
247,312
Total income
12,183,409
377.900 12,561,309
12,745,320
129,000 12,874,320
Expenditure on:
Charitable activities
12,635,690
6,192 12,641,882
12,095,111
3,750 12,098,861
Total expenditure
12,635,690
6,192 12,641,882
12,095,111
3,750 12,098,861
Net Incomel{expenditure)
(452,2811
371,708
180,5731
650,209
125,250
775,459
Other recognised
gains and losses:
Actuarial gains on
defined benefit pension
schemes
4,428,545
4,428,545
3,204,367
3,204,367
Net movement in
funds
10
3,976,264
371,708
4,347,972
3.854,576
125,250 3,979,826
Re¢on¢iliatlon of funds:
Fund balances at 1 April 2024
26,442,176
125,250 26,567,426
22,587,600
22,587,600
Fund balances at 31 March
2025
30,418,440
496,958 30,915,398
26.442,176
125,250 26,567,426
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure
derive from continuing aclivities.
10

ROSSIE SECURE ACCOMMODATION SERVICES
STATEMENT OF FINANCIAL POSITION
ASAT 31 MARCH 2025
2025
2024
Notes
Fixed assets
Property. plant and equipment
IIivLasirnerii properly
15
16
.11,827,759
1,445.000
12.187,750
13,272,759
13,632,750
Cuvrent assets
Invenloriob
Trade and other receivables
Invg.qtmpnl8
Ca8h cit bqr nk aiid in hrind
18
19
20
63,982
1.0114.87?_
100
2,965,643
97,551
1.11?,498
100
2,959,165
4,114.597
11,235,294)
4.369,314
11.206,109}
Current liabilitles
22
Net current assets
2,879,30J
3.163,205
Total assets les5 current Ilabilltieg
16, 152,Qfi2
16,795,955
Non-cvrrent Ilabllltles
2J
lJ32.3831
11.09fJ,703)
Net a8JetJ excludlng pon¥ion 8urpluB
15,61 LJ.61y
15,700,252
Defned benefit r￿nSIOn si wpliis
15.?95.719
10,867,174
Net assets
30,915,398
26,567.426
The funds of Ihe charity
Reslrided in¢ome func1%
Unrestiicled funds
Peri￿￿ resdive
25
26
496.958
15,122,T21
15.295.11Y
125,250
15,575,002
1U,8t*l,1 r4
30,915,398
26,567,426
The financial statements were apDroved bv Ihe Iruslce on 10 Septttmber 2025
11

ROSSIE SECURE ACCOMMODATION SERVICES
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
2025
2024
Notes
Cash flows from operating activities
Cash generated from operations
30
797,248
1,450,562
Investing activities
Purchase of property, plant and equipment
Proceeds from disposal of property, plant
and equipment
Investment income received
(479,6641
{549,478}
16,250
201,483
247,312
Net cash used In investing activities
1261,9311
(302,1661
Financing activltles
Repayment of borrowings
Repayment of bank loans
(35,0001
1493,8391
100,000
(465,2221
Net cash used in financing activities
1528,8391
(365,2221
Net increase in cash and cash equivalents
6,478
783,174
Cash and cash equivalents at beginning of year
2,959,165
2.175.991
Cash and cash equivalents at end of year
2,965,643
2,959.165

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies
Charity infoTmation
Rossie Secure Accommodation SeNices is an unincorporated charity, registered in Scotland, constituted
under a trust deed.
1.1 Basis of preparation
The financial statements have been prepared in accordance with the charity's governing document, the
Charities and Trustee Investment IS¢ollandl Act 2005, the Charities Accounts {Scotland) Regulations 2006
las amended) and "Accounting and Reporting by Charilie5.- Statement of Recommended Practice applicable
to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK
and Republic of Ireland IFRS 1021 leffective 1 January 20191"
The charity is a Public Benefit Entity as defined by FRS 102.
The financial slatements are prepared in sterling, which is the functional currency of the Charity. Monetary
amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the
revaluation of freehold properties and to include investment properties and certain financial instruments al fair
value. The principal accounting policies adopted are sel out below.
1.2 Going concorn
At the lime of approving the financial statements, the trustee has a reasonable expectation that the charity has
adequate resources to ¢onlinue in operational existence for the foreseeable future. Thus the trustee continues
to adopt the qoinq concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the trustee in furtherance of their charttable
objectives.
Restricted funds are subject lo specific conditions by donors or grantors as to how they may be used. The
purposes and uses of the restricted funds are set out in the notes to the financial statements.
Endowment funds are subject to specific condilion5 by donors that the capital must be niaintained by the
charity.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met,
the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been nolified
of the donation. unless performance conditions require deferral of the amount. Income lax recoverable in
relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
Legacies are recognised on receipt or otherwise if the charsty has been notified of an impending distribution.
the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a
contingenl asset.
Income from Government grants are shown in full in the Statement of Financial Aclivilies. Income received
toward capital expenditure is allocated to a restricted reserve. That reserve will then be reduced each in line
with the depreciation charge on the respective fixed asset. Incorne received towards operating expenses will
be allocated to the fund when the expenditure is incurred.
13

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies
{Continuedl
1.5 Expenditure
All expenditure is recognised once there is a legal or constructive obligation lo that expenditure, it is probable
settlement is required and the amount can be measured reliably. All costs are allottated to the applicable
expenditure heading that aggregate similar costs to that category. Where costs cannot be directly allributed lo
particular headings they have been allocated on a basis consislenl wilh the use of the resources, with central
staff costs alloc8ted on the basis of time spent, and depreciation charges allocated on the portion of the
asset's use. Other support costs are allocated based on the spread of staff costs.
All resources are inclusive of irrecoverable VAT.
Charitable expenditure comprises those costs incurred by the Charity in the delivery of it activities and
services for ils beneficiaries. 11 includes both costs that can be allocated directly lo such activities and those
osts of an indirect nature necessary lo support them. The charity has only one charitable activity.
These include the costs attributable to the Charity's compliance with constilutional and stalulory requirements.
including audit, strategic management and Trustee's meeting and reimbursed expenses.
Government grants are recognised as income in the year they are received.
1.6 Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation,
net of depreciation and any impairment losses.
Depreciation is recognised so as lo write off the cost or valuation of assets less their residual values over their
useful lives on the following bases..
Freehold land and buildings
Fixtures and fillings
Motor vehicles
40/0 on cost
25 % on cost
33.30/0 on cost
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds
and the carrying value of the asset, and is recognised in the statement of financial activities.
Individual fixed assets costing £500 or more are initially recorded.
1.7 Investment property
Investment property, which is property held lo earn rentals andlor for capital appreciation, is initially
recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently
it is measured at fair value at the reporting end date. The surplus or deficil on revaluation is recognised in
profit or loss.
1.8 Impairment of non-current assets
At each reporting end date, the charity reviews the carrying amounts of ils tangible assets lo determine
whether there is any indication that those assets have suffered an impairmenl loss. If any such indicalion
exists, the recoverable amount of the asset is estimated in order to determine the exlenl of Ihe impairment
loss lif any).
14-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies
(Continued}
1.9 Inventories
Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost
comprises direct materials and, where applicable, direct labour costs and those overheads that have been
incurred in bringing the inventories to their present location and condition. Items held for distribution al no or
nominal consideration are measured the lower of replacement cost and cost.
Net realisable value is the estimated selling price less all estimated casts of completion and cosls to be
incurred in marketing, selling and distribution.
1.10 Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held al call with banks, other short-term liquid
investments with original maturities of three months or less, and bank overdrafts. Bank overdrafls are shown
within borrowings in current liabilities.
1.11 Financial instruments
The charity has elected to apply the provisions of Section 11 'Basic Financial Instruments, and Section 12
'Other Financial Instruments Issues, of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the
contractual provisions of the instrument.
Financial assets and liabilities are offset, with the nel amounts presented in the financial statements, when
there is a legally p.nforrp.ahlp. right to set off the recognised amounts and there is an intention to settle on a net
basis or to realise the a55et and settle the liability simultaneously.
8asic financial assets
Basic financial assets, which include trade and other receivables and cash and bank balances, are initially
measured at transaction price including transaction costs and are subsequently carried at amortised cost
using the effective interest method unles5 the arranqement constitutes a financing transaction, where the
transaction is measured al the present value of the future receipts discounled at a market rate of interest.
Financial assets classified as receivable wilhin one year are not 8mortised.
Basic financial liabilities
Basic financial liabilities. including trade and other payables and barik Iuciris are iriilially recogi)ised at
transaction price unless the arrangement constitules a financing tr?n8gftinn, whp.re the debt instrument is
measured at the present value of the future payments discounted at a market rate of interest. Financial
liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in Ihe ordinary course of
operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one
year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at
transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of flnancial liabilities
Financial liabilities are derecognised when the charity's contractual obligations expire or are discharged or
cancelled.
15

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Accounting pollcles
(Contlnuedl
1.42 Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee's services are
received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably commilled
to terminate the employment of an employee or to provide termination benefits.
1.13 Retirement beneflts
The cost of providing benefits under defined benefit plans is determined separately for each plan using the
projected unit credit method, and is based on actuarial advice.
The change in the net defined benefit liability arising from employee service during the year is recognised as
an employee cost. The cost of plan introductions, benefit changes, seltlemenls and curtailments are
recognised as incurred.
The net interest element is determined by multiplying the net defined benefit liability by the discount rate,
taking into account any changes in the net defined benefit liability during the period as a result of contribution
and benefit paymenls. The net interesl is recognised in incomel{expenditurel for the year.
Remeasurement changes comprise actuarial gains and losses, Ihe effect of the asset ceiling and the return on
the net defined benefit liability excluding amounts included in net interest. These are recognised immediately
in other recognised gains and losses in the period in which they occur and are not reclassified to income/
lexpenditure) in subsequent periods.
The nel defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the
present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds),
less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on
market price information, and in the case of quoted securities is the published bid price. The value of a net
pension benefit asset is limited to the amount that may be recovered either through reduced contributions or
agreed refunds from the scheme.
1.14 Fund structure
Unrestricted incorne funds are general funds that are available for use at the trustee's discretion in furtherance
of the objectives of the Charity.
Critical accounting estimates and judgements
In the application of the charity's accounting policies, the trustee is required to make judgements, estimates
and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other
SQLtrces. The estimates and associated assumptions are based on historical experience and other factors that
are considered to be relevanl. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting
estimates are recognised in the period in which the estimate is revised where the revision affects only that
period, or in the period of the revision and future periods where the revision affects both current and future
periods.
16

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Income from donatlons and legacies
Restrl¢ted
funds
2025
Restricted
funds
2024
Grants
377,900
129,000
Grants
Scottish Government grants
Corra Foundation
211.900
166,000
45,000
84,000
377,900
129,000
Government gYantS
The income from the Scottish Government is to be used for the accommodation upgrades as detailed in note
25.
The income from the Corra Foundation income has been received toward building a new Welcome Room.
Income from charitable activities
Unrestricted
funds
2025
Unrestricted
funds
2024
Children care
11.954,075
12,460,078
Income from other trading a¢tivities
Unrestricted Unrestricted
funds
funds
2025
2024
Other income
11,601
37,930
17-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Income from investments
Unrestricted Unrestricled
funds
funds
2025
2024
Rental income
Interest receivable
133,677
67,806
146,699
100,613
201,483
247,312
Other income
Unrestricted Unrestricted
funds
funds
2025
2024
Net gain on disposal of tangible fixed assets
16,250
18

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Charitable activities
Child Care
Housing
Total Child Care
2025
Housin9
Total
2024
2025
2025
2024
2024
Staff costs
Depreciation
Rates
Heat and light
Insurance
Repairs and maintenance
Setvice contracts
Ground upkeep
Household expenses
Provisions
Clothing costs
Recreation and awards
Classroom costs
Medical costs
Cleaning materials
Motor expenses
Child. staff and Governor
travel
Publicity
Research and development
Housing costs
Telephone
Computer costs
Printing and stationery
Postage
Subscriptions
Bank charges
Bank loan interest
9,271,734
839,656
11,204
505,412
210,125
592,400
383,747
3,534
54,702
153,945
20,876
88,202
64,992
11,281
17,881
65,171
9,271,734
839,656
11,204
505,412
210,125
592,400
383,747
3,534
54.702
153,945
20,876
88,202
64,992
11,281
17.881
65,171
8,486,631
1,122,116
7,405
519,081
226,230
515,790
302,577
2,761
62,174
161,382
17,894
79,931
41,698
11,460
18,293
59,022
8,486,631
1,122,116
7,405
519,081
226,230
515,790
302,577
2,761
62,174
161,382
17,894
79,931
41,698
11,460
18,293
59,022
31.891
12,628
4.057
31,891
12,628
4,057
122.791
22,428
4,322
6,092
2,247
4,173
1,444
60.132
21,890
7,847
5,065
21,890
7.353
8,757
91,873
25,912
19,211
6,079
2,910
4,010
2,504
92,913
122,791
53,117
22,428
4,322
6,092
2.247
4,173
1,444
60,132
24,049
9,531
7,589
2,975
4,121
1,364
88,748
12,444.276
122,791 12,567,067 11,807,624
53.117 11,860,741
Share of governance costs
(see note g)
74,815
74,815
238,120
238,120
12,519,091
122,791 12,641,882 12.045,744
53,117 12,098,861
Analysis by fund
Unrestricted funds -
general
Restricted funds
12,512,899
6,192
122,791 12,635,690 12,041,994
6,192
3,750
53,117 12,095,111
3,750
12,519,091
122,791 12,641.882 12,045,744
53,117 12,098,861
19

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
Support costs allocated to activities
Total
2025
Total
2024
Governance
74,815
238,120
2025
2024
Governance costs comprise:
Audit fees
Accountancy
Legal and profe55ional
Scottish Govemment Redress Scheme
8,880
1,800
64,135
8,040
95,080
135,000
74,815
238,120
10 Net movement in funds
2025
2024
The net movement in funds is stated after chargingl(crediting)'.
Fees payable lo the charity's auditor..
for the audit of the charily's financial statements
for other financial services
Depreciation of owned property, plant and equipment
Profit on disposal of property, plant and equipment
8,880
1,800
839,656
116,2501
8,040
1.122.116
11 Auditor's remuneralion
Fees payable to the charity's auditor and associates..
2025
2024
For audit seNices
Audit of the financial statements of the charity
8,880
8,040
For other services
All other non-audit services
1,800
12 Trustee
None of the Governors of Rossie Secure Accommodation Service or the trustee {or any persons connected
with them) received any remuneration during the year, but 4 governors were reimbursed a total of £1,856
travelling expenses12024- 3 were reimbursed £1.997).
20-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13 Employees
The average monthly number of employees during the year was:
2025
Number
2024
Number
Office, administration and teachers
206
223
Employment costs
2025
2024
Wages and salaries
Social security costs
Other pension rnstq
7,514,904
697,207
983,959
6,838,273
632,228
953,243
9,196,070
8.423,744
The Number of employees whose annual remuneration was more than £60,000
is as follows..
2025
Number
2024
Number
£60,001- £70,000
£70,001 - £80,000
£80,001 - £90.000
£90,001- £100,000
Remuneration of key manaqement personnel
The remuneration of key management personnel was as follows..
2025
2024
Aggregate compensation
92,400
85,600
14 Taxation
The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.
21

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
15 Property, plant and equipment
Freehold land Assets under Fixtures and
and buildings constru¢tion
flttings
Motor
vehlcle5
Total
Cost or valuation
At 1 April 2024
Additions
Disposals
13,043,g69
123,014
3,176,688
172,667
157,609 16,378,266
47,343
479,664
132,848}
132,8481
136,640
At 31 March 2025
13,166,983
136.640 3,349,355
172,104 16,825,082
Depreciation and impairment
At 1 April 2024
Depreciation charged in the year
Eliminated in respect of disposals
1,524,600
514,088
2,530,373
297,091
135,542 4,190,515
28.477
839.656
(32,8481
132,848)
Al 31 March 2025
2,038,688
2.827,464
131,171
4,997,323
Carrying amount
At 31 March 2025
11,128.295
136,640
521 ,891
40,933 11,827,759
At 31 March 2024
11,519,369
646,314
22,067 12,187,750
Land and buildings with a carrying amount of £11,128,295 were revalued on 15 September 2020 by CBRE
Limited, Chartered surveyors, independent valuers not connected with the charity on the basis of market
value. The valuatioll conforms to International Valuation Standards and was based on recent market
transactions on arm's length terms for similar properties.
At 31 March 2025, had the revalued assets been carried at historic cost less accumulated depreciation and
accumulated impairment losses, their carrying amount would have been approximately £7,835,506 12024
£8,389,860).
Freehold land and buildings with a carrying amount of £11,128.295 (2024 £11,519,369) have been pledged
lo secure borrowings of the charity. The charity is not allowed to pledge these assets as security for other
borrowings or lo sell them to another entity.
16 Investment property
2025
Fair value
At 1 April 2024 and 31 March 2025
1,445,000
Investment propety comprises of residential properties. The fair value of the investment property has been
arrived at on the basis of a valuation carried out on 15 September 2020 by CBRE Limited. Chartered
Surveyors. who are not connected with the charity. The valuation was made on an open market value basis
by reference lo market evidence of transaction prices for similar properties.
22-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED}
FOR THE YEAR ENDED 31 MARCH 2025
17 Financial instrurnents
2025
2024
Carrying amount of financial assets
Instruments measured at fair value through profil or loss
100
100
18 Inventorles
2025
2024
Stocks
63,982
97,551
19 Trade and other receivables
2025
2024
Amounts falling due within one year:
Trade receivables
Prepayments and accrued income
954,105
130,767
1,217,555
94,943
1,084,872
1,312,498
20 Current asset investments
2025
2024
Unlisted investments
100
100
21 Borrowings
2025
2024
Bank loans
Other loans
750,099
345,000
1,243,938
380,000
1,095,099
1,623,938
Payable within one year
Payable after one ye8r
562,716
532,383
528,235
1,095,703
Amounts included above which fall due after five years=
Payable by ir,stalY.r,:s
145,QO
1Q4 000
The long-temi bank loan is secured by a standard security over Rossie Estate, Monlrose.
-23-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
21 Borrowings
(Continuerll
The bank loan is repayable by equal instalmenls over the life of the loan. The loan is due to expire in August
2026. The interest rate applied on the loan is fixed at 5.94°/,
22 Current liabilities
2025
2024
Notes
Bank loans
Other borrowings
Other taxation alld social security
Trade payables
Accruals and deferred income
21
522,716
40,000
165,570
206,869
300,139
493,235
35,000
155,564
269,663
252,647
1,235,294
1,206,109
23 Non.current Ilabllities
2025
2024
Notes
Bank loans
Other borrowings
21
227,383
305,000
750,703
345,000
532,383
1.095,703
24 Retirement benefit schemes
The charity operates a defined benefit pension seherne for all qualifying employees. The assets of the scheme
are held separately from those of the charity in an independently administered fund.
24-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24 Retirement benefit schemes
(Continued)
Deflned benefit schemes
The LGPS is a defined benefit Slalulory scheme administered in accordance with the Local Government
Pension Scheme (Scotlandl Regulations 2018 and currently provides benefits based on career average
revalued earnings.
The administering authority for the fund is Dundee City Council. The Pension Fund Committee oversees the
management of the Fund whilst the day to day fund administration is undertaken by a team within the
administering authority. Where appropriate some functions are delegated lo the Fund's professiollal advisors.
As administering authority to the fund, Dundee City Council, after consultation wilh Ihe Fund Actuary and
other relevant parties, is responsibility for the preparation and maintenance of the Funding Strategy Statement
and the Investment Strategy Statement. These should be amended when appropriate based on the Fund's
performance and funding.
Contribution are sel every Iliree ye(Irs <15 a resull uf Ilie (a¢luari<il v(alLJdlic)11 ul Ilie Fuiid ¥equired by tlie
Regulations. The next actuarial valuation of the Fund will be carried out as at 31 March 2026 and will set
conlribulions for Ihe period 1 April 2025 to 31 March 2028. There are no minimum funding requirements in the
LGPS but the contributions are generally set to target a funding level of 100°/o using the actuarial valuation
assumptions.
On the Employer's withdrawal from the Fund, a cessation valuation will be carried out iri accordar)ce with
Regulation 61 of the LGPS IScoiland} Regulations 2018 which determine the termination contribution due by
the employer. on a Set of as5UmPtions deemed appropriate by the Fijnd Arliiary.
In general, participating in a defined benefit pension scheme means that the Employer is exposed to a
number of risks..
1. Investment risk. The Fund holds investment in asset classes, such as equities, which have a volatile
market values and while Ihese assets are expected to provide real retums over the long-term, the short-term
volatility can cause additional funding lo be required if a deficit emerges",
2. Interest rate risk. The Fund's liabilities are assessed using market yields on a high quality corporate bonds
to discount futLire liability tashflows. As the Fiind holds assets such as equities the valLie of the assets and
liabilities may not move in the same way.,
3. Inflation risk. all of the benetits under the Fund are linked to inflation and so deficits may emerge to Ihe
extent that the assets are not linked to inflation., and
4. Longevity risk. In the event that the members live longer than assumed a deficit will emerge in the Fund.
There are also other demographic risks.
In addition, as many employers participate in the Tayside Pension Fund, there is an orphan liability risk where
employers leave the Fund but with insufficient assets to cover their pension obligations so that the difference
may fall on the remaining employers.
All of the risks above may also benefit the Employer e.g. higher than expected investment returns or
employers leaving the Fund with excess assets which eventually get inherited by the remaining employers.
25-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24 Retirement benefit 5¢hemes
(Continued)
Key assumptions
2025
2024
Discount rale
Expected rate of increase of pensions in payment
Expected rate of salary increases
5.85
Mortalily assumptions
The assumed life expectations on retirement at age 65 are:
2025
Years
2024
Years
Retiring today
Males
Females
18.8
21.7
18.9
21.6
Retiring in 20 years
Males
Females
20.2
23.2
20.2
23.1
Amounts recognised in the income statement
Costs/(incomeJ.'
2025
2024
Current service cost
Nel interest on defined benefit liabilityl(asset)
Unfunded employer payments
Other costs and income
944,957
1552.9151
11,9051
11,942
927,388
1387,9121
12,7951
9,875
Total cosls
403,215
547,446
Amounts recognised in olher comprehensive irjcome
Costs/(incom8)."
2025
2024
Actual return on scheme assets
Less.. calculated interest element
{1,898.8021 11.359.112)
1,898,802
1,640,597
Retum on scheme assets excluding interest income
Actuarial changes related to obligations
Experience gainl(loss) on defined benefit obligation
281.485
{950,6391
829,453
14,561,447)
168,4491
Total costsl{income)
(4,629,896)
160,299
26-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24 Retirement benefit schemes
(Continued)
The amounts included in the statement of financial position arising from the
charity's obligations in respect of defined benefit plans are as follows..
2025
2024
Liabililiesllassets)..
Present value of defined benefit obligalions
Fair value of plan assets
24.774,928
27,811,851
140,070,647} (38,679,025)
Surplus in scheme
115,295,719) {10,867,174)
2025
Movements in the present value of defined benefit obligations
Liabilities at l April 2024
Current service cosl
Benefits paid
Contributions from scheme members
Actuarial gains and losses
Interest cost
Exchange differences
Other
27,811,855
944,957
11,017,359)
320,253
(4,561,447)
1.345,887
168,4491
17691
At 31 March 2025
24,774,928
The defined benefit obligations arise from plans which are wholly or partly funded.
2025
Movements in the fair value ofplan assets
Fair value of assets at 1 April 2024
Interest income
Plan introductions, changes, curtailments and settlements
Benefits paid
Contributions by the employer
Contributions by scheme members
Other
38,679,025
1,898,802
1641,0571
{1,018,1281
843,694
320,253
{11,9421
At 31 March 2025
40,070,647
27-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24 Retlrement benefit schemes
(Continued)
2025
2024
Fair value of plan assets
Equity instruments
Property
Gilts
Other bonds
Cash
Alternatives
26,613,509
6.080.154
2,555,797
2,638,602
2,171,983
10,602
27,892,647
3.428,566
2,440,474
2,541,235
2.366,718
9,385
40,070,647
38.679,025
25 Restricted fund5
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust
subjecl to specific conditions by donors as to how they may be used.
At 1 April
2024
Incoming
resources
Resources At 31 March
expended
2025
Security upgrades
Corra Found81ion
Environmental Adaptations for Neurodivergent
Children
Accommodation upgrades
Annan House upgrades
11,250
84,000
{3,7501
7,500
250,000
166.000
30,000
30,000
122,558
86,900
125,000
86,900
12,4421
125,250
377,900
(6,1921
496,958
Previous year:
At 1 April
2023
Incoming
resources
Resources At 31 March
expended
2024
Security upgrades
Corra Foundation
Environmental Adaptations for Neurodivergent
Children
15,000
84,000
13,7501
11,250
84,000
30,000
30,000
129,000
(3,7501
125,250
28-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS {CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
25 Restricted funds
(Continued)
Security upgrade fund This fund Is was provided to upgrade the CCTV system. The fund will reduce in line
with the depreciation charge applied to the security system.
Corra Foundation This fund was provided to fund the construction of a Brothers and Sisters project for the
Young persons.
Environmental Adaptations for Neurodivergent - This fund was award to allow Rossie Se¢ure Accommodation
Service to adapt its facilities better for ils young persons.
Accornmodation upgrades This grant wa5 received lo upgrade the windows 2nd doors within the secure
accommodation. The expenditure shown is the Cost of the assets being depreciated in line with the
accounting policy
Annan House uygrade Tl)is fund is lo pi'ovide finance to upgrade Annan House. This expenditure will be
included within fixed assets and depreciated in line with the accounting policy.
26 Unrestricted funds
The income funds of the charity include the following designated fund which has been sel aside out of
unrestricted funds by the trustee for specitic purposes..
At 1 April
2024
Incoming
resources
Resources
expended
Transfers
Gains and At 31 March
losses
2025
Housing
Funds
committed to
essential capital
upyiddeb
General funds
427,976
113,059
{122,791 }
418,244
1,665,000
9,139,125
1,66Jr,000
8,696,576
12,070,350 (12.512,8991
11,232,101
12,183,409 {12,635,690)
10,779,820
Revaluation
reserve
4,342,901
10,867,174
4,342,901
15,295,719
Pension fund
4,428,545
26,442,176
12,183,409 {12,635,6901
4.428,545
30,418,440
29-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
26 Unrestricted funds
(Continued)
Previous year:
At 1 April
2023
Incoming
resources
Resources
expended
Transfers
Gains and At 31 March
losses
2024
Housing
Funds
commilled lo
essential capital
upgrades
General funds
334,394
146,699
(53,1171
427.976
1,665,000
12,598,621 112,041,994) 11,665,000)
1,665,000
9,139,125
10,247,498
10,581,892
12,745,320 {12,095,1111
11,232,101
Revaluation
reserve
Pension fund
4,-,42,901
7,662,807
4,342,901
10,867,174
3,204,367
22,587,600
12,745,320
112,095,111)
3,204,367
26,442,176
The housing fund represents the surplus generated from the investment properties. Any surplus generated in
any year is set aside in the designated fulld lo cover any potential future losses and future upgrade work on
the properties.
The Funds committed to essenti81 capital projects are monies required for necessary upgrades to the secure
facility.
27 Analysis of net assets between funds
Unrestricted Restrl¢ted
funds
funds
2025
2025
Total Unrestricted
funds
2024
Restricted
funds
2024
Total
2025
2024
Fund balances al
31 March 2025
are represented
by..
Property. plant and
equipment
Investment properties
Current assetsllliabilitiesl
Long term liabilities
Provisions and
pensions
11,615,822
1,445,000
2,594,282
1532,3831
211,937 11,827,759 12,167,303
1,445,000
1,445,000
2,879,303
3,058,402
{532,383) (1,095,703)
20,447 12,187,750
1,445,000
3,163,205
11,095,703)
285,021
104,803
15,295,719
15,295,719 10.867.174
10,867,174
30,418,440
496,958 30,915,398 26,442,176
125,250 26,567,426
28 Related party transactions
There were no disclosable related party transactions during the year (2024 - none).
30-

ROSSIE SECURE ACCOMMODATION SERVICES
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
29 Analysis of changes in net funds
At 1 April 2024
Cash flowsAt 31 March 2025
Cash at bank and in hand
2,959,165
6,478
2,965,643
Loans falling due within one year
Loans falling due after more than one year
{528,235)
(1,095,703)
(34,4811
563,320
1562,716)
(532,383)
1,335,227
535,317
1,870,544
30 Cash generated from operations
2025
2024
(Deficitllsurplus for the year
(80,5731
775,459
Adjustments for:
Investment income recognised in statement of financial activities
Gain on disposal of property, plant and equipment
Depreciation and impairment of property, plant and equipment
Difference between pension charge and cash contributions
(201,4831
{16,2501
839,656
2,473
{247,3121
1,122,116
6,230
Movements in wovking capital:
Decreasellincreasel in inventories
Decreasellincrease) in trade and other receivables
IDecrease)lincrease in trade and other payables
33,572
227,626
(7,7731
121,1011
1320,8491
136,019
Cash generaled from operations
797,248
1,450,562
31

## **Document Activity Report** 

## **Document Sent** 

Tue, 16 Sep 2025 12:13:12 GMT 

## **Document Activity History** 

Document history shows most recent activity first 

## **Date** 

## **Activity** 

You can verify that this is a genuine Portal document by uploading it to the following secure web page: 

**http://murraytaylor.accountantspace.co.uk/messages/VerifyDocument** 

