|
Activities for 25/26
|
Progress
|
|
Continue to ensure digital works effectively - mitigating its many failures and implement communication plan to inform individuals when there are faults – updating BCP
|
Completed - managed many digital challenges from network, internet and platform failures and updated BCP when required. Purchased and replacing over half of the 2G with 4G.
|
|
Update working processes - BCP, Employee Handbook, policies, Compliance workbook, document online folders, Installer/Operator/Equipment Manuals
|
Ongoing – updated as required
|
|
Clarifying our working relationship with Lincare long term– putting in place clear processes to ensure a shared approach.
|
Ongoing – Lincare has new senior management team who developed a formal partnership arrangement
|
|
Seek alternative office space which better meets our needs either through renting cheaper space or looking to purchase a building.
|
Completed - returned to Centre4 Nov 25 after exploring various alternatives. Staff survey found staff very happy with move.
|
|
Improve our stakeholder relationships to improve direct working and explore new areas of joint working meeting Focus, CarePlus CEO’s and specifically SPA, CUCT to find areas of common interest.
|
Ongoing – informal chats at events although not fully pursued due to internal issues.
|
|
Implementing the new ICB tender consultation - understanding its opportunities and threats
|
Completed – change to contract from May 25 led to significant reduction in referrals from ICB – which had a knock-on effect on our budgeted income leading to a formal consultation with staff Oct 25 to reduce our staff numbers through voluntary redundancy to manage reduced income. Completed by Q4 25/26.
|
|
Seeking other control centre partnerships to expand our Lincare partnership. Engage with TSA and Jontek to help make links.
|
Not undertaken due to issues with ICB contract leading to reduction in income which became the priority.
|
|
Using our Lincare partnership shared platform to bid for monitoring contracts, broadening our income streams
|
Not undertaken due to issues with ICB contract leading to reduction in income which became the priority.
|
|
Exploring telecare and telehealth equipment to broaden our range. Producing a report providing a road map/ business case for moving to providing equipment to support independence meeting ICB/Council areas of concern.
|
Paper developed and approach agreed but no interest from ICB. Put on hold due to ICB contract changes.
|
|
Trustee
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||||
| Donations and legacies | 3 |
|
|
|
|
| Charitable activities | 4 |
|
|
|
|
| Investments | 5 |
|
|
|
|
| Other | 6 |
|
|
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | |||||
| Charitable activities | 8 |
( |
( |
( |
( |
| NET (EXPENDITURE)/INCOME |
( |
( |
( |
|
|
| Transfers between funds | 18 |
( |
|
- | - |
| NET MOVEMENT IN FUNDS |
( |
( |
( |
|
|
| RECONCILIATION OF FUNDS: | |||||
| Total funds brought forward |
|
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 18 |
|
|
|
|
| 2025 | ||||
|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | ||
| Notes | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||||
| Donations and legacies | 3 |
|
|
|
| Charitable activities | 4 |
|
|
|
| Investments | 5 |
|
|
|
| Other | 6 |
|
|
|
|
|
|
|
||
| EXPENDITURE ON: | ||||
| Charitable activities | 8 |
( |
( |
( |
| NET INCOME |
|
( |
|
|
| Transfers between funds | 18 |
|
( |
- |
| NET MOVEMENT IN FUNDS |
|
( |
|
|
| RECONCILIATION OF FUNDS: | ||||
| Total funds brought forward |
|
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 18 |
|
|
|
| 2026 | 2025 | ||||
|---|---|---|---|---|---|
| Unrestricted funds | Restricted funds | Total funds | Total funds | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 13 |
|
|
|
|
|
|
|
|
|
||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
|
|
| Debtors | 15 |
|
|
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
|
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
| NET ASSETS |
|
|
|
|
|
| FUNDS OF THE CHARITY | |||||
| Restricted Funds |
|
|
|||
| Unrestricted Funds |
|
|
|||
| TOTAL FUNDS | 18 |
|
|
||
|
Trustee
|
|
|
| 2026 | 2025 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash (used in)/generated from operations | 1 |
( |
|
|
| Net cash (used in)/generated from operating activities |
( |
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Interest received |
|
|
||
| Net cash used in investing activities |
( |
( |
||
| (Decrease)/increase in cash and cash equivalents |
( |
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Net (expenditure)/income |
( |
|
|
| Adjustments for: | |||
| Interest income |
( |
( |
|
| Depreciation of tangible assets |
|
|
|
| Loss on disposal of tangible assets | 22,109 | 6,357 | |
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| Increase in trade and other debtors |
( |
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash (used in)/generated from operations |
( |
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 April 2025 | Cash flows | As at 31 March 2026 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
(223,991) |
|
|
Recognition of income
|
Income is included in the Statement of Financial Activities (SoFA) when the charity becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
|
|
Income with related expenditure
|
Where income has related expenditure the income and related expenditure is reported gross in the SoFA.
|
|
Donations and legacies
|
Voluntary income received by way of grants, donations and gifts is included in the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
|
|
Government grants
|
Grants are included in the SoFA when the charity has met all performance criteria and the amount of the income can be measured with sufficient reliability.
|
|
Volunteer help
|
The value of any volunteer help received is not included in the accounts.
|
|
Investment income
|
This is included in the accounts when receivable.
|
|
Recognition of expenditure
|
Expenditure is recognised on an accruals basis. Expenditure includes any VAT that cannot be fully recovered, and is reported as part of the expenditure to which it relates.
|
|
Espenditure on raising funds
|
These comprise the costs associated with attracting voluntary income, fundraising trading costs and investment management costs.
|
|
Expenditure on charitable activities
|
These comprise the costs incurred by the Charity in the delivery of its activities and services in the furtherance of its objectives, including the making of grants and governance costs.
|
|
Governance costs
|
These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
|
|
Other ependiture
|
These are support costs not allocated to a particular activity.
|
| Leasehold |
|
| Units/Control Centre Equipment |
|
| Fixtures & Fittings |
|
| 2026 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| £ | £ | £ | |
| Donations and gifts |
|
|
|
| Grants |
|
|
|
|
|
|
|
|
| 2026 | |||
|---|---|---|---|
| Unrestricted funds £ | Restricted funds £ | Total funds £ | |
| Equipment rental and monitoring service |
|
|
|
| Sale of equipment |
|
|
|
| Contracts |
|
|
|
|
|
|
|
|
| 2025 | |||
|---|---|---|---|
| Unrestricted funds £ | Restricted funds £ | Total funds £ | |
| Equipment rental and monitoring service |
|
|
|
| Sale of equipment |
|
|
|
| Contracts |
|
|
|
|
|
|
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Bank interest receivable |
|
|
| 2026 | 2025 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Other income | 4,334 | 6,350 |
| 2026 | 2025 | |
|---|---|---|
| £ | £ | |
| Depreciation of tangible fixed assets - owned | 62,717 | 58,293 |
| Gain/Loss on disposal of tangible fixed assets | 22,109 | 6,358 |
| 2026 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 9 ) |
Total | |
| £ | £ | £ | |
| Equipment rental and monitoring service |
|
|
|
| Sale of equipment |
|
|
|
| Staff costs |
|
|
|
| Unallocated support costs |
|
|
|
| 885,798 |
|
1,013,562 | |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 9 ) |
Total | |
| £ | £ | £ | |
| Equipment rental and monitoring service |
|
|
|
| Sale of equipment |
|
|
|
| Staff costs |
|
|
|
| Unallocated support costs |
|
|
|
| 789,428 |
|
905,293 | |
| 2026 | |
|---|---|
| Unallocated support costs | |
| £ | |
| Employee costs | 11,723 |
| Premises expenses | 23,463 |
| General administration | 63,927 |
| Governance costs | 28,651 |
|
|
|
| 2025 | |
|---|---|
| Unallocated support costs | |
| £ | |
| Employee costs | 7,762 |
| Premises expenses | 19,630 |
| General administration | 51,234 |
| Governance costs | 37,239 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 2,431 | 2,633 | |
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
|
2026
|
2025
|
||
|
Number
|
Number
|
||
|
Charitable Activities
|
13
|
13
|
|
|
Administration
|
2
|
2
|
|
|
15
|
15
|
| 2026 | 2025 | ||
|---|---|---|---|
| Charitable Activities |
|
|
|
| Administration |
|
|
|
|
|
|
||
| Units/Control Centre Equipment | Fixtures & Fittings | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 April 2025 |
|
|
|
| Additions |
|
|
|
| Disposals |
( |
|
( |
| As at 31 March 2026 |
|
|
|
| Depreciation | |||
| As at 1 April 2025 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
( |
|
( |
| As at 31 March 2026 |
|
|
|
| Net Book Value | |||
| As at 31 March 2026 |
|
|
|
| As at 1 April 2025 |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Finished goods |
|
|
|
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 24,896 | 4,086 | |
|
|
|
||
| 2026 | 2025 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 1,803 | 1,697 | |
| Taxation and social security | 10,061 | 21,481 | |
| Accruals and deferred income | 4,353 | 37,486 | |
|
|
|
||
| As at 1 April 2025 | Income | Expenditure | Transfers | As at 31 March 2026 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Unrestricted funds | |||||
| General: | |||||
| General unrestricted fund |
|
|
( |
|
|
| Designated: | |||||
| Shutdown Costs | 230,000 | - | - | 30,000 | 260,000 |
| Digital Upgrade | 180,000 | - | - | (180,000) | - |
|
|
|
|
( |
|
|
| Total unrestricted funds |
|
|
( |
( |
|
| Restricted funds | |||||
| COVID Digital Upgrade project | 40,150 | - | (12,409) | - | 27,741 |
| Later Life Partnership | 8,681 | (1) | (8,692) | 12 | - |
| Home First | - | 46,579 | (46,579) | - | - |
| Nutrio | - | 4,000 | (2,152) | - | 1,848 |
| Later Life Partnership 2026 | - | 13,115 | (13,115) | - | - |
| Access to Work | - | 4,682 | (2,683) | - | 1,999 |
| Total restricted funds |
|
|
( |
|
|
| Total funds |
|
|
( |
|
|
| As at 1 April 2024 | Income | Expenditure | Transfers | As at 31 March 2025 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Unrestricted funds | |||||
| General: | |||||
| General unrestricted fund |
|
|
( |
( |
|
| Designated: | |||||
| Shutdown Costs | 180,000 | - | - | 50,000 | 230,000 |
| Digital Upgrade | 150,000 | - | - | 30,000 | 180,000 |
|
|
|
|
|
|
|
| Total unrestricted funds |
|
|
( |
|
|
| Restricted funds | |||||
| COVID Digital Upgrade project | 52,559 | - | (12,409) | - | 40,150 |
| Hospital Discharge | 2,047 | - | (1,279) | (768) | - |
| Later Life Partnership | - | 25,000 | (16,319) | - | 8,681 |
| Winter Warmer | 65 | - | (65) | - | - |
| Lottery | 780 | - | (780) | - | - |
| Home First | - | 39,020 | (39,020) | - | - |
| Nutrio | - | 4,000 | (4,000) | - | - |
| Total restricted funds |
|
|
( |
( |
|
| Total funds |
|
|
( |
|
|
|
COVID Digital Upgrade Project
|
Funding to upgrade the analogue operating system to a digital system.
|
|
Hospital Discharge
|
Funding to provide digital lifeline units to 80 patients being discharged from hospital.
|
|
Later Life Partnership
|
Funding to encourage and refer older persons for their full benefits.
|
|
Winter Warmer
|
To provide 40 vulnerable at risk individuals with hampers to include food, clothing and blankets.
|
|
Lottery
|
Funding for a full time member of staff for one year to carry out digital replacements and wellbeing checks.
|
|
Home First
|
To provide monitor and support to 160 people upon discharge with a Telecare Devide.
|
|
Nutrio
|
Funding to provide digital lifeline units to 40 patients being discharged.
|
|
Later Life Partnership 2026
|
Funding to provide entitlement/financial checks for 56 people, and health & wellbeing referalls for 24 people.
|
|
Access to Work
|
Funding for training & equipment to enable staff to work.
|
|
Digital Upgrade
|
Ringfenced funds for the upgrate of the analogue operating system to a digital system.
|
|
Shutdown Costs
|
Ringfenced funds to cover costs of shutdown should the charity be no longer able to operate.
|