ACCOUNTS - Final Accounts preparation

ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 Caseware UK (AP4) 2021.0.152 2021.0.152 316848908561383810318821129822116170431882316842021-12-312021-01-01falsenot blank51122021-12-31 SC572109 2021-01-01 2021-12-31 SC572109 2020-01-01 2020-12-31 SC572109 2021-12-31 SC572109 2020-12-31 SC572109 2021-01-01 SC572109 2020-01-01 SC572109 c:RegisteredOffice 2021-01-01 2021-12-31 SC572109 d:MotorVehicles 2021-01-01 2021-12-31 SC572109 d:MotorVehicles 2021-12-31 SC572109 d:MotorVehicles 2020-12-31 SC572109 d:FurnitureFittings 2021-01-01 2021-12-31 SC572109 d:FurnitureFittings 2021-12-31 SC572109 d:FurnitureFittings 2020-12-31 SC572109 d:ComputerEquipment 2021-01-01 2021-12-31 SC572109 d:ComputerEquipment 2021-12-31 SC572109 d:ComputerEquipment 2020-12-31 SC572109 d:CurrentFinancialInstruments 2021-12-31 SC572109 d:CurrentFinancialInstruments 2020-12-31 SC572109 d:Non-currentFinancialInstruments 2021-12-31 SC572109 d:Non-currentFinancialInstruments 2020-12-31 SC572109 c:FRS102 2021-01-01 2021-12-31 SC572109 c:Audited 2021-01-01 2021-12-31 SC572109 c:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 SC572109 b:Trustee1 2021-01-01 2021-12-31 SC572109 b:Trustee2 2021-01-01 2021-12-31 SC572109 b:Trustee4 2021-01-01 2021-12-31 SC572109 b:RestrictedIncomeFunds 2021-01-01 2021-12-31 SC572109 b:RestrictedIncomeFunds 2020-01-01 2020-12-31 SC572109 b:TotalEndowmentFunds 2021-01-01 2021-12-31 SC572109 b:TotalEndowmentFunds 2020-01-01 2020-12-31 SC572109 b:RestrictedIncomeFunds 2021-12-31 SC572109 b:RestrictedIncomeFunds 2020-12-31 SC572109 b:TotalEndowmentFunds 2021-12-31 SC572109 b:TotalEndowmentFunds 2020-12-31 SC572109 d:WithinOneYear 2021-12-31 SC572109 d:WithinOneYear 2020-12-31 SC572109 d:BetweenOneFiveYears 2021-12-31 SC572109 d:BetweenOneFiveYears 2020-12-31 SC572109 d:MoreThanFiveYears 2021-12-31 SC572109 d:MoreThanFiveYears 2020-12-31 SC572109 b:TotalUnrestrictedFunds 2021-12-31 SC572109 b:TotalUnrestrictedFunds 2020-12-31 SC572109 b:TotalRestrictedIncomeFunds 2021-12-31 SC572109 b:TotalRestrictedIncomeFunds 2020-12-31 SC572109 c:FullAccounts 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure

Registered number: SC572109
Charity number: SC047641














DUNKELD CARE LTD
(A company limited by guarantee)
TRUSTEES' REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 December 2021

 
DUNKELD CARE LTD
 

CONTENTS



Page
Reference and administrative details of the Company, its Trustees and advisers
1
Trustees' report
2 - 6
Independent auditors' report on the financial statements
7 - 10
Statement of financial activities
11
Balance sheet
12
Statement of cash flows
13
Notes to the financial statements
14 - 27

 
DUNKELD CARE LTD
 

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS
for the year ended 31 December 2021


Trustees
Sheriff Kevin Anthony Veal
The Very Rev Monsignor Aldo Canon Angelosanto
Moira Leck
Company registered number
SC572109

Charity registered number
SC047641

Registered office
Curial Office
24-28 Lawside Road
Dundee
DD3 6XY

Principal operating 
office

39 Panmure St
Monifieth
DD5 4EG

Bankers
Royal Bank of Scotland
3 High St
Dundee
DD1 9LY

Care home manager
Sheena Renton

Page 1

 
DUNKELD CARE LTD
 
  
TRUSTEES' REPORT
for the year ended 31 December 2021

The Trustees present their annual report together with the audited financial statements of the Company for the  1 January 2021 to 31 December 2021The Annual report serves the purposes of both a Trustees' report and a directors' report under company law. The Trustees confirm that the Annual report and financial statements of the charitable company comply with the current statutory requirements, the requirements of the charitable company's governing document and the provisions of the Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019). 
 

Since the Company qualifies as small under section 382 of the Companies Act 2006, the Strategic report required of medium and large companies under the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 is not required and has been omitted.
 

Objectives and activities
 

a. Policies and objectives
 

The principal objects of the charity, as defined in its Articles of Association, are as follows:-
the relief of those in need by reason of age, ill-health, disability, financial hardship or other disadvantage;
 
the provision of recreational facilities, and the organisation of recreational activities, with the object of improving the conditions of life for the persons for whom the facilities and activities are primarily intended;
the advancement of community development, for the benefit of the residents of the City of Dundee and the geographical territory of the Diocese of Dunkeld, and any other individuals in need as the Trustees shall so determine;
to promote such similar charitable purposes, objects or institutions in such proportions and manner as the Trustees shall think fit.
 

b. Activities undertaken to achieve objectives
 

The activities of the charity commenced on 6 November 2020 when the regulatory transfer was effected and the residential care facility of the member organization, St Mary’s Care Home, moved under the ownership of this charitable company.
 

Achievements and performance
 

a. Key performance indicators
 

The charitable company facilitates residential care for 29 elderly people who are cared for by a team of professional carers. No changes were made to the Management of the Home at transfer, nor the Management Committee who now reports to the Trustees of the charitable company.
KPIs are occupancy, EBITDARM, property costs per bed, food costs per income as a percentage.  Further KPIs will be implemented during the course of the next 12 months to monitor other areas of the Home which affect financial performance.
 

Page 2

 
DUNKELD CARE LTD
 
Achievements and performance (continued)

b. Review of activities
 

During 2021, the Home has again faced a challenging time due to the ongoing pandemic and like so many businesses it continues to be affected for the longer term.
The Home has seen its residents and staff suffer most with the Covid-19 restrictions enforced leading to residents not seeing their family members and staff being emotionally affected in ways that had not been foreseen.
However, staff gave extra commitment, supporting residents and management by stepping up to cover shifts when staffing shortages occurred.  The care sector at large has and is still going through a period of recruitment crisis.
The Dementia garden remains a wonderful addition to the grounds and provided comfort again during the year.
 

c. Investment policy and performance
 

The investment policy, in order of priority will be: preserving capital; maintaining adequate liquidity; and generating yield.
 

Financial review
 

a. Going concern
 

After making appropriate enquiries, the Trustees have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements. Further details regarding the adoption of the going concern basis can be found in the accounting policies.
 

b. Reserves policy
 

The Trustees have reviewed and updated the charity’s reserves policy, to more explicitly articulate the links between the policy and the charity’s key risks and strategic objectives. 
In doing so, Dunkeld Care Ltd differentiates between short, medium and long-term risks as follows: 
 
1. Short term: meeting working capital requirements and mitigating unbudgeted, in-year financial risks. In the charity company’s case, examples might be occupancy downturn for a short period of time, or paying for interim cover for key personnel. 
 
Reserves held to mitigate these short-term risks must be held as cash or short-term deposits to allow immediate access as needed. 
 
2. Medium term: mitigating the financial impact of changes foreseen over the next 1-3 year planning cycle, allowing sufficient time for the charity to develop to meet these challenges whilst minimising the impact of any required changes. Examples include managing the impact of upgrading of residential rooms within the Home. 
Reserves held to mitigate these medium-term risks can be held as long-term cash deposits, or in investment funds, as their drawdown can be planned over a longer period of time. 
 
3. Long term: ensuring the charity can invest in planned renewal of infrastructure and intellectual property, so that its assets do not become outdated over time. This would include investment in property, IT and digital assets, and in professional development of staff. 
 
Reserves held to mitigate these long-term risks would be designated by the board of Trustees, against an agreed investment plan. Trustees will expect the charity to build these reserves back up over time to support ongoing investment. 
The total reserves of Dunkeld Care Ltd at the end of 2021 amount to £580,852 (2020 - £461,270) consisting of
Page 3

 
DUNKELD CARE LTD
 
Financial review (continued)

£564,911 (2020 - £445,428) unrestricted funds and £15,941 (2020 - £15,842) restricted funds.
Unrestricted funds are £564,911 (2020 - £445,428) however after deducting fixed assets of £63,800 (2020 - £54,050) the net balance is £501,111 (2020 - £391,378).  There are no designated funds but approximately £40,000 has been earmarked by the Management Committee for the refurbishment of a room to increase the number of en-suite rooms available in the Home.
The charitable company holds free reserves then at the end of the year of £461,111 (2020 - £391,378). These reserves meet the requirements of the short and medium term reserve objectives. The Directors are reviewing means in which to attain the long term reserves policy. 
 

Structure, governance and management
 

a. Constitution
 

Dunkeld Care Ltd is a recognised charity in Scotland and is registered as a charitable company limited by guarantee, set up by a Memorandum of Association on 26/07/2017. The company number is SC572109.
Dunkeld Care Ltd, a recognised charity in Scotland, is constituted under a Memorandum of Association dated 26/07/2017 and is a registered charity number SC047641.
The Roman Catholic Diocese of Dunkeld transferred the Care Home activity, under a Deed of Transfer to the charitable company, Dunkeld Care Ltd, incorporated under a Memorandum of Association, which established its objectives and powers and is governed under its Articles of Association. In the event of the company being wound up members are required to contribute an amount not exceeding £1.
 

b. Methods of appointment or election of Trustees
 

The Roman Catholic Diocese of Dunkeld, as the subscriber to the Articles of Association, is the sole Member of the charity company and the Member's Corporate Trustee Company are responsible for nominating and appointing the Trustees of Dunkeld Care Ltd.
The minimum number of Trustees shall be three of whom one at least must be resident in Scotland. The maximum number of Trustees shall be five.
The Trustees will normally serve for a maximum period of 4 years from the date of their appointment by the Member but the intention is to introduce a rolling resignation and replacement (or reselection) policy.
No Trustee receives remuneration and only reasonable expenses can be reimbursed to a Trustee. Staff remuneration will be set to achieve a balance between fair pay to attract and keep appropriately qualified staff to lead, manage and support or deliver the aims of the charity.
 

Page 4

 
DUNKELD CARE LTD
 
Structure, governance and management (continued)

c. Organisational structure and decision-making policies
 

The Trustees will meet at least quarterly and operate on an autonomous basis in relation to their charitable company responsibilities. The Chair of the Trustees will provide a progress report to the Member organisation as a standing agenda item at Dunkeld Diocesan Finance Committee meetings.
The employment contracts for any dedicated staff that are currently employed in servicing the existing eligible assets (i.e. those that were transferred to the charity company) were transferred across to the charity company to comply with UK employment regulations. Some support services will be provided by the Member organisation's staff as a shared central service.
Induction on appointment will be provided to the Trustees and updated throughout their tenure either via online courses or face to face trustee training provided by Catholic Insurance Services Ltd. 
Day to day decision making in the running of the Home and its staff is taken by the Home Manager with support from the Management Committee who meet on a quarterly basis.  
Decisions about remuneration are taken with reference to the Scottish Care Model and approved by the Directors of the charity.  Management remuneration is set by the Directors. All remuneration is reviewed annually.
 

d. Related party relationships
 

The Roman Catholic Diocese of Dunkeld is a related party and connected charity as it is the sole Member of the charitable company.
 

e. Risk management
 

The Trustees review the major risks to which the charity company will be exposed on a regular basis - and  includes those previously identified by the Member organisation - in particular those related to the operations and finances of the charity company in order to be satisfied that systems and procedures are in place to mitigate the charity company's exposure to these major risks.
 

Plans for future periods
 

The intention is to extend the remaining non ensuite rooms to provide those residents their personal facilities.  Plans are in the draft stages and the aim was to complete at least 2 before the end of 2021, however, the continuation of pandemic regulations has affected the plan. One room now will be refurbished before the end of 2022. 
The Care Inspectorate review of the Home and its activities lead to recommendations, the Laundry area will be reconfigured accordingly during 2022. 
It remains the intention of the trustees to continue to focus on this activity and for it to act as a catalyst to support a wider social "community hub" initiative that would be open to local residents in the Dundee area and would seek to involve all age groups in promoting both a community spirit and the enhancement of general wellbeing with respect for the elderly a key objective.
It may be that the charity company will provide additional assisted living accommodation in the future. 
 

Member's liability
 

The Member of the Company guarantees to contribute an amount not exceeding £1 to the assets of the Company in the event of winding up.
 

Page 5

 
DUNKELD CARE LTD
 
Statement of Trustees' responsibilities
 

The Trustees (who are also the directors of the Company for the purposes of company law) are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).


Company law requires the Trustees to prepare financial statements for each financial year. Under company law, the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the Trustees are required to:

select suitable accounting policies and then apply them consistently;
observe the methods and principles of the Charities SORP (FRS 102);
make judgments and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards (FRS 102) have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.


The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with the Companies Act 2006, the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended). They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.


Disclosure of information to auditors
 

Each of the persons who are Trustees at the time when this Trustees' report is approved has confirmed that:

so far as that Trustee is aware, there is no relevant audit information of which the charity's auditors are unaware, and
that Trustee has taken all the steps that ought to have been taken as a Trustee in order to be aware of any relevant audit information and to establish that the charity's auditors are aware of that information.
 

Auditors
 

The auditorsEQ Accountants LLPhave indicated their willingness to continue in office. The designated Trustees will propose a motion reappointing the auditors at a meeting of the Trustees.
 

 

Approved by order of the members of the board of Trustees and signed on their behalf by:



Sheriff Kevin Anthony Veal
Date: 28 September 2022
Page 6

 
DUNKELD CARE LTD
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBER OF DUNKELD CARE LTD
 

Opinion


We have audited the financial statements of Dunkeld Care Ltd (the 'charitable company') for the year ended 31 December 2021 which comprise the Statement of financial activities (incorporating the Income and Expenditure account), the Balance sheet, the Statement of cash flows and the related notes, including a summary of 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 in 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 state of the charitable company's affairs as at 31 December 2021 and of its incoming resources and application of resources, including its income and expenditure 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 requirements of the Companies Act 2006, the Charities and Trustee Investment (Scotland) Act 2005 and regulation 8 of the Charities Accounts (Scotland) Regulations 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and the provisions available for small entities, in the circumstances set out in note 24 to the financial statements, 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 to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the Trustees' (who are also the directors of the company for company law purposes) use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.


Page 7

 
DUNKELD CARE LTD
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBER OF DUNKELD CARE LTD (CONTINUED)


Other information


The other information comprises the information included in the Annual report other than the financial statements and our Auditors' report thereon. The Trustees are responsible for the other information contained within the Annual reportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to 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 misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:

the information given in the directors' report, prepared for the purposes of company law and included within the trustees' annual report, for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors' report, included within the trustees' annual report, has been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception


In the light of our knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report, included within the trustees' annual report..


We have nothing to report in respect of the following matters in relation to which Companies Act 2006, the Charities and Trustees Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 require us to report to you if, in our opinion:

adequate and proper accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of Trustees' (who are also the directors of the company for company law purposes) remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit; or
the Trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the directors' report, included within the trustees' annual report and from the requirement to prepare a Strategic report.


Page 8

 
DUNKELD CARE LTD
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBER OF DUNKELD CARE LTD (CONTINUED)


Responsibilities of trustees


As explained more fully in the Trustees' responsibilities statement, the Trustees (who are also the directors of the charitable company for the purposes of company law) are 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 Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the Trustees are responsible for assessing the charitable company'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 Trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
 

Auditors' responsibilities for the audit of the financial statements


We have been appointed as auditor under section 44(1)(c) of the Charities and Trustee Investment (Scotland) Act 2005 and under the Companies Act 2006 and report in accordance with the Act and relevant regulations made or having effect thereunder.


Our objectives are to obtain 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 Auditors' 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 (UK) will always detect a material misstatement when it exists. Misstatements 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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to 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 charitable company and the care home industry in which it operates, and considered the risk of acts by the charitable company which were contrary to applicable laws and regulations, including fraud.  We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focused on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and the Charities and Trustee Investment (Scotland) Act 2005 and UK tax legislation.  Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Page 9

 
DUNKELD CARE LTD
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBER OF DUNKELD CARE LTD (CONTINUED)


Use of our report
 

This report is made solely to the charitable company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006, and to the charitable company's trustees, as a body, in accordance with regulation 10 of the Charities Accounts (Scotland) Regulations 2006. Our audit work has been undertaken so that we might state to the charitable company's member and Trustees those matters we are required to state to them in an Auditors' 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 charitable company, its member and its trustees, as a body for our audit work, for this report, or for the opinions we have formed.





Mark Gallacher (Senior statutory auditor)
  
for and on behalf of
EQ Accountants LLP
 
Chartered Accountants
  
14 City Quay
 
Dundee
 
DD1 3JA
 
 

29 September 2022


EQ Accountants LLP are eligible to act as auditors in terms of section 1212 of the Companies Act 2006.


Page 10

 
DUNKELD CARE LTD


 
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT)
for the year ended 31 December 2021


Restricted funds
2021
Unrestricted funds
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £
        £

Income from:







Donations and legacies

3

2,807

151,755

154,562

1,106,237
 
Charitable activities


-

971,232

971,232

158,043
 
Bank interest

4

-

316

316

65
 
Total income
2,807
1,123,303
1,126,110
1,264,345
Expenditure on:







Charitable activities

5

2,708

1,003,820

1,006,528

208,024
 
Other expenditure

6

-

-

-

595,000
 
Total expenditure
2,708
1,003,820
1,006,528
803,024

Net movement in funds
  
99
119,483
119,582
461,321

Reconciliation of funds:

  





Total funds brought forward

  

15,842

445,428

461,270

(51)
 
Net movement in funds

  

99

119,483

119,582

461,321
 
Total funds carried forward
  
15,941
564,911
580,852
461,270

The Statement of financial activities includes all gains and losses recognised in the year.

The notes on pages 14 to 27 form part of these financial statements.

Page 11

 
DUNKELD CARE LTD
Registered number: SC572109


 
BALANCE SHEET
as at 31 December 2021


2021
2020
£
£

Fixed assets
  

Tangible assets
 12 
63,800
54,050

  
63,800
54,050

Current assets
  

Debtors
 13 
149,934
224,985

Cash at bank and in hand
  
434,281
263,570

  
584,215
488,555

Creditors: amounts falling due within one year
 14 
(67,163)
(81,335)

Net current assets 
  
 
 
517,052
 
 
407,220

Total assets less current liabilities
  
580,852
461,270

Total net assets 
  
580,852
461,270


Charity funds
  

Restricted funds
 15 
15,941
15,842

Unrestricted funds
 15 
564,911
445,428

Total funds
  
580,852
461,270

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small companies regime.

The financial statements were approved and authorised for issue by the Trustees on 28 September 2022 and signed on their behalf by:




Sheriff Kevin Anthony Veal

The notes on pages 14 to 27 form part of these financial statements.

Page 12

 
DUNKELD CARE LTD


 
STATEMENT OF CASH FLOWS
for the year ended 31 December 2021

2021
2020
£
£

Cash flows from operating activities

Net cash used in operating activities

191,693
327,428

Cash flows from investing activities

Dividends, interests and rents from investments
316
65

Acquisition of tangible fixed assets
(21,298)
(63,977)

Net cash used in investing activities

(20,982)
(63,912)

Cash flows from financing activities

Net cash provided by financing activities

-
-

Change in cash and cash equivalents in the year
 
170,711
 
263,516

Cash and cash equivalents at the beginning of the year
263,570
54

Cash and cash equivalents at the end of the year
434,281
263,570

The notes on pages 14 to 27 form part of these financial statements

Page 13

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

1.


General information

Dunkeld Care Ltd is a private company limited by guarantee without share capital, incorporated in Scotland with registration number SC572109 and registered with OSCR as a charity with registration number SC047641.
The registered address is Curial Offices, 24-28 Lawside Road, Dundee, DD3 6XY.
These accounts are presented in sterling, which is the functional currency of the company, rounded to the nearest £.


2.Accounting policies

  
2.1

Basis of preparation of financial statements

The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - Accounting and Reporting by Charities: 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 (FRS 102) (effective 1 January 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Dunkeld Care Ltd meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

  
2.2

Going concern

The trustees have reviewed the financial position of the charity and are satisfied that the company will continue to trade for the foreseeable future.  Accordingly, the accounts are prepared on the going concern basis.

Page 14

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

2.Accounting policies (continued)

  
2.3

Income

All income is recognised once the Company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Income from charitable activities is rderived from charges for care and support which are recognised when the charitable company has delivered the relevant services and is therefore entitled to the resource, receipt is probable and the income can be reliably measured.

Grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.

Where the donated good is a fixed asset, it is measured at fair value, unless it is impractical to measure this reliably, in which case the net book value of the item recorded by the donor at the point of disposal is used. The gain is recognised as income from donations and a corresponding amount is included in the appropriate fixed asset class and depreciated over the useful economic life in accordance with the Company's accounting policies.

On receipt, donated professional services and facilities are recognised on the basis of the value of the gift to the Company which is the amount it would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.

Page 15

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

2.Accounting policies (continued)

  
2.4

Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. 

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Company's objectives, as well as any associated support costs.

All expenditure is inclusive of irrecoverable VAT.

  
2.5

Government grants

Government grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.

  
2.6

Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Company; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.

 
2.7

Tangible fixed assets and depreciation

Tangible fixed assets costing £500 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably. 

Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Motor vehicles
-
25%
Fixtures, fittings and furnishings
-
15%
Computer equipment
-
15%

  
2.8

Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

  
2.9

Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Page 16

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

2.Accounting policies (continued)


2.10

Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

  
2.11

Financial instruments

The Company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

  
2.12

Pensions

The Company operates a defined contribution pension scheme and the pension costs represent the employer contributions payable by the Company to the fund in respect of the year.

  
2.13

Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Company and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.


3.

Income from donations and legacies





Restricted funds
2021
Unrestricted funds
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £
        £
 



 
Donations

2,807

10,000

12,807

1,073,111
 
Government grants

-

141,755

141,755

33,126
 


2,807
151,755
154,562
1,106,237
Total 2020


15,988
1,090,249
1,106,237

Page 17

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

4.

Investment income




Unrestricted funds
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £




Bank interest received

316

316

65
 
Total 2020


65
65



5.

Analysis of expenditure on charitable activities


Summary by fund type





Restricted funds
2021
Unrestricted funds
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £
        £





Residential Care

2,708

1,003,820

1,006,528

208,024
 
Total 2020


146
207,878
208,024


6.

Other expenditure




Unrestricted funds
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £




Donation to RCDD

-

-

595,000
 
Total 2020


595,000
595,000

Page 18

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

7.

Analysis of expenditure by activities





Activities undertaken directly
2021
Support costs
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £
        £





Residential Care

931,132

75,396

1,006,528

208,024
 
Total 2020


187,746
20,278
208,024


Analysis of direct costs



Total
funds
2021
Total
funds
2020
        £
        £



Staff costs

692,652

112,414
 
Depreciation

11,518

9,927
 
Food and provisions

34,506

7,430
 
Cleaning

27,878

4,461
 
Entertainment and activities

1,068

287
 
Other staff costs

8,592

596
 
Repairs and maintenance

22,858

8,434
 
Heat and light

26,329

5,003
 
Sundry expenses

982

394
 
Equipment leasing

2,000

893
 
Motor expenses

2,907

458
 
Rent and rates

89,713

37,449
 
Bad debts

10,129

-
 


931,132
187,746

Page 19

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

7.Analysis of expenditure by activities (continued)

Analysis of support costs




Nursing Residential Care
2021
Total
funds
2021
Total
funds
2020
        £
        £
        £




Audit and accountancy

9,600

9,600

9,600
 
Bank charges

966

966

109
 
Computer expenses

2,995

2,995

958
 
Insurance

2,866

2,866

424
 
Management fees

18,000

18,000

2,888
 
Printing, postage, stationery and advertising

3,269

3,269

279
 
Legal and professional

36,069

36,069

4,770
 
Registration and licence fees

-

-

935
 
Telephone

1,477

1,477

233
 
Travel

154

154

82
 


75,396
75,396
20,278
Total 2020


20,278
20,278


8.

Auditors' remuneration

The auditors' remuneration amounts to an auditor fee of £6,600 (2020 - £6,600) and preparation of statutory accounts and sundry works of £3,000 (2020 - £3,000).

9.



Staff costs


2021
2020
£
£


Wages and salaries
653,077
104,398

Social security costs
30,790
6,488

Contribution to defined contribution pension schemes
8,785
1,528

692,652
112,414

Page 20

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

9.Staff costs (continued)

The average number of persons employed by the Company during the year was as follows:


2021
2020

No.
No.


Directors
3
4

Employees
48
8

51
12

No employee received remuneration amounting to more than £60,000 in either year.





10.


Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2020 - £NIL).

During the year ended 31 December 2021, no Trustee expenses have been incurred (2020 - £NIL).


11.


Exceptional items

There were no exceptional items in the year ended 31 December 2021.
On 6th November 2020, Dunkeld Care Ltd acquired the trade and assets, excluding heritable property, of St Mary's Care Home, Monifieth from the Roman Catholic Diocese of Dunkeld (RCDD).  In accordance with FRS102, the assets received have been recognised at fair value, being the carrying value at the date of disposal in the accounts of RCDD.  The balance between this value and the consideration is recognised as a donation.  The trustees of Dunkeld Care Ltd decided to make a donation to RCDD of £595,000 by allowing funds invested by RCDD on behalf of the care home to remain with the Diocese and cancelling a loan made by the home to the Diocese.   Both transactions are in keeping with the aims and constitutions of each charity.

Page 21

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

12.


Tangible fixed assets




Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£


Cost or valuation

At 1 January 2021
3,298
56,108
4,571
63,977

Additions
-
20,236
1,062
21,298


At 31 December 2021

3,298
76,344
5,633
85,275


Depreciation

At 1 January 2021
825
8,417
685
9,927

Charge for the year
618
10,189
741
11,548


At 31 December 2021

1,443
18,606
1,426
21,475


Net book value


At 31 December 2021
1,855
57,738
4,207
63,800


At 31 December 2020
2,473
47,691
3,886
54,050


13.



Debtors


2021
2020
£
£

Due after more than one year

Other debtors
-
10,000

-
10,000

Due within one year

Trade debtors
9,834
30,833

Other debtors
128,471
173,526

Prepayments and accrued income
11,629
10,626

149,934
224,985

Page 22

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

14.



Creditors: Amounts falling due within one year


2021
2020
£
£


Trade creditors
4,016
15,276

Other taxation and social security
7,402
9,994

Other creditors
3,140
5,727

Accruals and deferred income
52,605
50,338

67,163
81,335


15.

Statement of funds


Statement of funds - current year

Balance at 1 January 2021
£
Income
£
Expenditure
£
Balance at 31 December 2021
£

Unrestricted funds





Unrestricted Funds

445,428

1,123,303

(1,003,820)

564,911
 

Restricted funds






Staff fund

1,381

1,557

(2,101)

837
 
Residents' fund

14,191

1,210

(607)

14,794
 
Garden fund

270

40

-

310
 



15,842
2,807
(2,708)
15,941

Total of funds


461,270
1,126,110
(1,006,528)
580,852

Page 23

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

15.

Statement of funds (continued)



Statement of funds - prior year

Balance at
1 January 2020
£
Income
£
Expenditure
£
Balance at
31 December 2020
£

Unrestricted funds





Unrestricted Funds

(51)

1,248,357

(802,878)

445,428
 


Restricted funds






Staff fund

-

1,381

-

1,381
 
Residents' fund

-

14,337

(146)

14,191
 
Garden fund

-

270

-

270
 



-
15,988
(146)
15,842


Total of funds


(51)
1,264,345
(803,024)
461,270


16.

Analysis of net assets between funds

Analysis of net assets between funds - current year

Restricted funds
2021
Unrestricted funds
2021
Total
funds
2021
        £
        £
        £



Tangible fixed assets

-

63,800

63,800

Current assets

15,941

568,274

584,215

Creditors due within one year

-

(67,163)

(67,163)

Total 


15,941
564,911
580,852


Page 24

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

16.Analysis of net assets between funds (continued)


Analysis of net assets between funds - prior year

Restricted funds
2020
Unrestricted funds
2020
Total
funds
2020
        £
        £
        £



Tangible fixed assets

-

54,050

54,050

Debtors due after more than one year

-

10,000

10,000

Current assets

15,842

462,713

478,555

Creditors due within one year

-

(81,335)

(81,335)

Total 

15,842
445,428
461,270


17.



Reconciliation of net movement in funds to net cash flow from operating activities


2021
2020
£
£

Net income for the year (as per Statement of Financial Activities)



119,582

461,321

Adjustments for:

Depreciation charges
11,548
9,927

Dividends, interests and rents from investments
(316)
(65)

Decrease/(increase) in debtors
75,051
(224,985)

Increase/(decrease) in creditors
(14,172)
81,230

Net cash provided by operating activities
191,693
327,428



18.



Analysis of cash and cash equivalents


2021
2020
£
£

Cash in hand
434,281
263,570

Total cash and cash equivalents
434,281
263,570

Page 25

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

19.



Analysis of changes in net debt





At 1 January 2021
Cash flows
At 31 December 2021
£
£

£

Cash at bank and in hand

263,570

170,711

434,281


263,570
170,711
434,281


20.


Pension commitments

The charity operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund. The pension cost charge represents contributions payable by the group to the fund and amounted to £8,785 (2020 - £1,528).  £2,191 (2020 - £4,080) was payable to the fund at the balance sheet date and is included in creditors.


21.


Operating lease commitments

At 31 December 2021 the Company had commitments to make future minimum lease payments under non-cancellable operating leases as follows:

2021
2020
£
£


Not later than 1 year
78,000
78,000

Later than 1 year and not later than 5 years
312,000
312,000

Later than 5 years
686,400
764,400

1,076,400
1,154,400




22.


Related party transactions

In the previous year, the company acquired the assets and trade of St Mary's Care Home, Monifieth from the Roman Catholic Diocese of Dunkeld (RCDD), a related party.  As part of the acquisition, a donation of £1,015,152 was received.  Subsequently, a donation of £595,000 was made to the RCDD.  No such transaction were entered into in the current year.
Dunkeld Care Ltd rents the property from which it trades from RCDD at market rent and pays a surchage of 5% of its net surplus to the Diocese as part of the lease agreement.  In addition, Dunkeld Care Ltd paid £18,000 (2020 - £nil) for management services provided by RCDD.
At the year end, there remained an amount of £31,325 (2020 - £31,009) due from RCDD to Dunkeld Care Ltd.

Page 26

 
DUNKELD CARE LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2021

23.


Controlling party

Dunkeld Care Limited is controlled by the RC Diocese of Dunkeld, a charity registered in Scotland with registration number SC001810 having its registered office at 24 - 28 Lawside Road, Dundee, DD3 6XY.  The trustees of the Diocese appoint the directors and trustees of Dunkeld Care and the Diocese consolidates Dunkeld Care into its accounts, which are both the smallest and largest group in which Dunkeld Care is consolidated.
The ultimate controlling party is, 
ex officio, the Bishop of Dunkeld, who appoints the trustees of the Diocese in accordance with the Code of Canon Law, which governs the Catholic church. The incumbent Bishop is the Rt Rev Stephen Robson, who was appointed on 11 December 2013.


24.


Provisions available for audits of small entities

In keeping with many organisations of our size and nature, our auditors provide other accountancy services in the form of preparation of statutory accounts from trial balance and occasional ad-hoc consultancy work.

Page 27