| Page | |||
|---|---|---|---|
| Company | information | ||
| Report of | the trustees' | ||
| Report of | the auditor | ||
| Statement | offinancial | activities | |
| Balance sheet | 10 | ||
| Accounting | policies | ||
| Notes to the accounts | 14 |
| ecte | rectors | D K Gill —Chairman ¹ | ||||
|---|---|---|---|---|---|---|
| SC Kitt- Secretary¹ | ||||||
| D FClarke¹ | ||||||
| WRT Hale¹ | ||||||
| RAG Smith | ||||||
| His Hon Judge P Sycamore (Retired 9September | 2020) | |||||
| Nominated | directors | Mrs P Greenhill ¹—Friends of Lytham Mrs S M Cornah¹-Lytham StAnnes J D Homyak- Friends of Lytham Hall |
Hall (Retired 24 April 2021) Civic Society (Appointed 24 May 2021) |
|||
| A Lavin —BAE Systems | ||||||
| JRThomas —Fylde Borough Council S M Williams¹—Lytham Heritage Group |
||||||
| Honorary | Life Vice-Presidents | G A Burras | ||||
| A LTurner | ||||||
| Secretary | SC Kitt | |||||
| Registered | oNce | Assembly Rooms |
||||
| Dicconson Terrace | ||||||
| Lytham | ||||||
| FY85JY | ||||||
| Company | number | 2523744 | ||||
| Registered | charity number | 1000098 | ||||
| Auditors | Ashworth Treasure Ltd |
|||||
| 17-19Park Street | ||||||
| Lytham | ||||||
| FY85LU |
| Nominated members of: |
Nominated members of: |
|---|---|
| Fylde Borough Council | |
| l ytham StAnnes | Civic Society |
| Lytham Heritage |
Group |
| BAE Systems | |
| Friends of Lytham | Hall |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Unrestricted Unrestricted |
Fund —General Fund —Designated |
1,053,451 205,000 |
1,001,895 200,000 |
|
| Restricted Restricted |
Fund —Endowment Fund —Lytham Hall |
Fund | 762,069 965,227 |
766,477 970,264 |
| Total Funds at 31 December | 2,985,747 | 2,938,636 |
| Restricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Fund | ||||||
| Funds | Endowment | Lytham | ||||||
| Note | General | Designate | Fund | Hall | 2020 | 2019 | ||
| d | ||||||||
| E | ||||||||
| Incoming resources | ||||||||
| Donations | ||||||||
| Investments | 83,312 | 10,646 | 93,958 | 87,038 | ||||
| Charitable activities |
18,305 | 1 | 18,306 | 28,376 | ||||
| Total incoming resources | 101,617 | 10,646 | 1 | 112,264 | 115,414 | |||
| Resourcesexpended | ||||||||
| Raising funds | 3,388 | 635 | 4023 | 9683 | ||||
| Charitable activities |
41,673 | 10,742 | 5,038 | 57,453 | 116,081 | |||
| Total resources expended | 45,061 | 11,377 | 5,038 | 61,476 | 125,764 | |||
| Net incoming/(outgoing) | ||||||||
| resources before revaluations, | ||||||||
| investment disposals |
and | |||||||
| transfers | 56,556 | (731) | (5,037) | 50,788 | (10,350) | |||
| Realised gains/(losses) | 848 | |||||||
| Unrealised gains/(losses) |
10b | (3,677) | (3,677) | 88,212 | ||||
| Net | 56,556 | (4,408) | (5,037) | 47,111 | ?8,710 | |||
| income/(expenditure) | ||||||||
| Transfers between funds |
15 | (5,000) | 5,000 | |||||
| Net movement in funds |
51,556 | 5,000 | (4,408) | (5,037) | 47,111 | 78,710 | ||
| Total funds brought | forward | 1,001,895 | 200,000 | 766,477 | 970,264 | 2,938,636 | 2,859,926 | |
| Total funds canied | forward | 1,053,451 | 205,000 | 762,069 | 965,227 | 2,985,747 | 2,938,636 |
| ncome from don | ations | |||||
|---|---|---|---|---|---|---|
| Restricted | ||||||
| Unrestricted | Restricted | Funds | ||||
| Fund | Designated | Endowment | Lytham | |||
| General | Fund | Fund | Hall | 2020 | 2019 | |
| K | ||||||
| Donations | ||||||
| Total for2019 | ||||||
| ncome from investments | ||||||
| Restricted | ||||||
| Unrestricted | Restricted | Funds | ||||
| Fund | Designated | Endowment | Lytham | |||
| General | Fund | Fund | Hall | 2020 | 2019 | |
| E | ||||||
| Rents received Property sale |
83,312 | 83,312 | 69,781 | |||
| proceeds Bank interest |
3,160 | 3,160 | 5,000 5,558 |
|||
| Dividends | 7,486 | 7,486 | 6,699 | |||
| Total for 2020 | 83,312 | 10,646 | 93,958 | 87,038 | ||
| Total for 2019 | 74,781 | 12,257 | 87,038 |
| Restricted | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Funds | ||||
| Fund | Designated | Endowment | Lytham | |||
| General | Fund | Fund | Hall | 2020 | 201S | |
| E | R | |||||
| Room hire | 4,652 | 4,652 | 12,757 | |||
| Recharged | ||||||
| insurance | 1,141 | 1,141 | 929 | |||
| Service charges Car park fees |
8,312 4,200 |
8,312 4,200 |
4,689 10,000 |
|||
| Rental income | 1 | |||||
| Total for 2020 | 18,305 | 18,306 | 28,376 | |||
| Total for 2019 | 28,375 | 28,376 |
| Restricted | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Funds | ||||
| Fund | Designated | Endowment | Lytham | |||
| General | Fund | Fund | Hall | 2020 | 2019 | |
| Investment | ||||||
| management | ||||||
| costs | 3,388 | 635 | 4,023 | 9,683 | ||
| Total for 2020 | 3,388 | 635 | 4,023 | 9,683 | ||
| Total for2019 | 9,228 | 9,683 |
| Assembly | Lytham | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Rooms | Hall | 2020 | 2019 | ||||||
| Wages and National | Insurance | 5,400 | 5,400 | 5,873 | |||||
| Gardening | 2,784 | 2,784 | 2,740 | ||||||
| Cleaning | 3,474 | 3,474 | 4,419 | ||||||
| Repairs and renewals | 5,206 | 3,386 | 8,592 | 60,999 | |||||
| Telephone | 649 | 649 | 966 | ||||||
| Heat, light and | water | 5,789 | 5,789 | 7,237 | |||||
| Insurance Audit fee Accountancy Bookkeeping |
and administration | 6,692 2,705 3,210 595 |
6,692 2,705 3,210 595 |
6,040 2,195 3,850 1,440 |
|||||
| Printing and stationery |
9 | ||||||||
| Professional fees Clifton Portfolio valuation Bank charges Sundries Depreciation: |
fees | 4,460 95 144 |
7,356 | 11,816 95 144 |
11,682 1,800 2,760 1,047 |
||||
| Buildings | 5,038 | 5,038 | 5,038 | ||||||
| Improvements | to property | 470 | 4?0 | 470 | |||||
| 41,673 | 15,780 | 57,453 | 116,081 | ||||||
| Restricted | |||||||||
| Unrestricte | Restricted | Funds | |||||||
| d | |||||||||
| Fund | Designated | Endowment | Lytham | ||||||
| General | Fund | Fund | Hall | 2020 | 2019 | ||||
| E | E | ||||||||
| Management | of | ||||||||
| Assembly | |||||||||
| Rooms | 43,850 | 43,850 | 97,800 | ||||||
| Lytham Hall Governance |
10,742 | 5,038 | 15,780 | 16,086 | |||||
| costs (note 8) | 2,705 | 2,705 | 2,195 | ||||||
| Total for 2020 | 46,555 | 10,742 | 5,038 | 62,335 | 116,081 | ||||
| Total for 2019 | 100,695 | 11,048 | 5,038 | 116,081 |
| (a) Tangible fixed assets | |||||
|---|---|---|---|---|---|
| Freehold | |||||
| Land and | Investment | Fixtures and | Improvement | ||
| buildings | properties | Equipment | to property | Total | |
| R | R | R | R | ||
| Cost or valuation | |||||
| At 1 January 2019 | 1,007,660 | 842,000 | 35,729 | 22,291 | 1,907,680 |
| Disposal | |||||
| Revaluations | |||||
| Additions | |||||
| At 31December 2020 | 1,007,660 | 842,000 | 35,729 | 22,291 | 1,907,680 |
| Depreciation | |||||
| At 1 January 2019 | 100,760 | 35,729 | 21,348 | 157,837 | |
| Depreciation on disposals |
|||||
| Charge for the year | 5,038 | 470 | 5,508 | ||
| At 31December 2020 | 105,798 | 35,729 | 21,818 | 163,345 | |
| Net book value | |||||
| At 31December 2020 | 901,862 | 842,000 | 473 | 1,744,335 | |
| At 31 December 2019 | 906,900 | 842,000 | 943 | 1,749,843 |
| 10 | (b) Investments | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | ||||||||
| Market value at 1 January | 202Q | 197,057 | 175,894 | ||||||
| Additions to investments | at cost | 141,564 | 11,824 | ||||||
| Disposals at carrying value Net unrealised investment |
gains/(losses) | (3,677) | (7,232) 16,571 |
||||||
| Market value at 31December 2020 | 334,944 | 197,057 | |||||||
| No investments were |
sold | during | the year | (2020:E8,080). | |||||
| 2020 | 2020 | 2019 | 2019 | ||||||
| Market | Market | ||||||||
| value | Cost | value | Cost | ||||||
| Investments comprise: |
|||||||||
| Unitised and common |
investment | funds | 334,944 | 331,471 | 197,057 | 189,907 | |||
| Cash and cash equivalents | 559,784 | 559,784 | 559,022 | 559,022 | |||||
| 894,728 | 891,255 | 756,079 | 748,929 | ||||||
| 11 | Debtors and prepayments | ||||||||
| 2020 | 2019 | ||||||||
| Rent receivable | 13,174 | 9,079 | |||||||
| Other debtors | 26,284 | 14,441 | |||||||
| 39,458 | 23,520 | ||||||||
| 12 | Concesslonary loans receivable |
||||||||
| 2020 | 2019 | ||||||||
| Heritage Trust for the | North | West | 75,000 | 75,QOO |
| Creditors: Du | e within less than one year | ||
|---|---|---|---|
| 2020 | 2019 | ||
| Rent received Accruals |
in advance | 3,614 18,523 |
1,833 6,557 |
| 22,137 | 8,390 |
| Brought | Carried | |||||||
|---|---|---|---|---|---|---|---|---|
| forward at | forward at | |||||||
| 1Jan | Gains and | 31Dec | ||||||
| 2019 | Income | Expenditure | Transfers | 2020 | ||||
| R | K | K | ||||||
| General unrestricted | funds | 1,001,895 | 101,617 | (45,061) | (5,000) | 1,053,451 | ||
| Designated | funds | |||||||
| Assembly Rooms Lytham Hall |
200,000 | 5,000 | 5,000 200,000 |
|||||
| Total designated | funds | 200,000 | 5,000 | 205,000 | ||||
| Total funds | 1,201,895 | 101,617 | (45,061) | 5,000 | 1,258,451 |
| The general | fund represents the free funds ofthe trust which |
are not designated for a partic |
ular purpose. |
|---|---|---|---|
| 2020 | 2019 | ||
| Total funds | Total funds | ||
| Represented | by: | ||
| Tangible fixed assets at cost less depreciation Revaluation oftangible fixed assets Net current assets less current liabilities |
327,087 515,386 415,978 |
327,557 515,386 158,952 |
|
| 1,258,451 | 1,001,895 |
| 2020 | 2020 | 2020 | 2019 | ||
|---|---|---|---|---|---|
| Assembly | Lytham | ||||
| Rooms | Hall | Total | Total | ||
| 1 January 2019 31 December 2020 |
5,000 | 200,000 200,000 |
200,000 205,000 |
200,000 | |
| Represented | by | 2020 | 2019 | ||
| Net current | assets | 205,000 | 200,000 | ||
| 205,000 | 200,000 |
| Brought | Carried | ||||||
|---|---|---|---|---|---|---|---|
| forward at | forward at | ||||||
| 1Jan | Gains/ | 31 Dec | |||||
| 2020 | Income | Expenditure | (losses) | 2020 | |||
| R | R | ||||||
| Endowment Lytham Hall |
766,477 970,264 |
10,646 | (11,377) (5,037) |
(3,677) | 762,069 965,227 |
||
| 1,736,741 | 10,646 | (16,414) | (3,677) | 1,727,296 | |||
| Endowment | Fund | ||||||
| Represented | by | 2020 | 2019 | ||||
| Investments Net current assets/(liabilities) Cash deposits |
334,944 427,125 |
197,057 10,398 559,022 |
|||||
| 762,069 | 766,477 |
| Lytham Hall Fund |
|||
|---|---|---|---|
| Represented by |
2020 | 2019 | |
| Tangible fixed assets Current assets less current |
liabilities | 901,862 63,365 |
906,900 63,364 |
| 965,227 | 970,264 |
| The Trust had |
1 part time equivalent employee during the |
year (2019:1 part time) | |
|---|---|---|---|
| The employees' | costs amount to | ||
| Salary Social Security |
costs | 5,400 | 5,873 |
| 5,400 | 5,873 |