OpenCharities

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

2021-09-30-accounts

Page
Trustees'
report
1-10
Trustees'
responsibilities
statement
Independent auditors' report on the financial statements 12 —15
Consolidated statement offinancial activities 16
Consolidated balance sheet 17
Society balance sheet 18 —19
Consolidated statement ofcash flows 20
Notes to the financial statements 21 -45

Unrestricted Total Total
funds funds funds
2021 2021 2020
Note E E F
Income from:
Donations,
legacies
and grants 214,536 214,536 167,902
Charitable
activities
170,701 170,701 46,984
Other trading
activities
652,750 652,750 742,678
Investments 19,548 19,548 7,095
Other income 31,947 31,947 361,794
Total income 1,089,482 1,089,482 1,326,453
Expenditure
on:
Raising funds 94,203 94,203 157,887
Charitable
activities
989,054 989,054 1,223,110
Total expenditure 1,083,257 1,083,257 'l,380,997
Net income/(expenditure) before net gains on
investments 6,225 6,225 (54,544)
Net gains on investments 50,263 50,263 4,322
Net movement
in funds
56,488 56,488 (50,222)
Reconciliation
offunds:
Total funds brought forward 3,525,886 3,525,886 3,576, 108
Net movement
in funds
56,488 56,488 (50,222)
Total funds carried forward 3,582,374 3,582,374 3,525,886

2021 2020
Note E
Fixed assets
Tangible assets 18 3,661,710 3,834,464
Investments 20 701,568 405,361
Investment
property
525,000 525,000
4,888,278 4,764,825
Current assets
Debtors 21 265,391 113,669
Cash at bank and in hand 532,430 605,578
797,821 719,247
Creditors: amounts falling due within one
year 22 (482,885) (377,177)
Net current assets 314,936 342,070
Total assets less current liabilities 5,203,214 5,106,895
Creditors: amounts falling due after more
than one year 23 (1,620,840) (1,522,858)
Provisions
for liabilities
(58,151)
Total net assets 3,582,374 3,525,886
Charity funds
Restricted
funds
26
Unrestricted
funds
26 3,5&2,374 3,525,886
Total funds 3,582,374 3,525,886

2021 2020
Note E E
Fixed assets
Tangible assets 18 3,661,710 3,834,464
Investments 20 701,573 405,366
Investment
property
525,000 525,000
4,888,283 4,764,830
Current assets
Debtors 21 447,633 102,309
Cash at bank and in hand 126,423 490,654
574,056 592,963
Creditors: amounts falling due within one
year 22 (262,987) (254,760)
Net current assets / liabilities 311,069 338,203
Total assets less current liabilities 5,199,352 5,103,033
Creditors:
amounts
falling due after more
than one year 23 (1,620„840) (1,522,858)
Provisions
for liabilities
(58,151)
Total net assets 3,578,512 3,522,024
Charity funds
Restricted
funds
26
Unrestricted
funds
26 3,578,512 3,522,024
Total funds 3,578,512 3,522,024

2021 2020
E
Cash flows from operating
activities
Net cash used
in operating
activities
(50,290) (128,389)
Cash flows from investing
activities
Dividends, interests
and rents from investments
19,548 7,545
Proceeds from the sale oftangible
fixed assets
581,500
Purchase oftangible
fixed assets
(1,335)
Proceeds from sale of investments 46,716 58,099
Purchase of investments (291,684) (95,529)
Net cash (used in)/provided
by investing
activities (225,420) 550,280
Cash flows from financing
activities
Increase/(repayments)
of borrowing
202,562 (61,137)
Net cash provided
by/(used
in) financing
activities 202,562 (61,137)
Change
in cash and cash equivalents
in
the year (73,148) 360,754
Cash and cash equivalents
at the beginning
ofthe year 605,578 244,824
Cash and cash equivalents
at the end of
the year 532,430 605,578
The notes on pages 21 to 45 form part ofthese financial statements

Donations, legacies and grants
2021 2020
Membership subscriptions 17,734 19,681
Donations
Government grants 196,802 148,221
214,536 167,902

2021 2020
E
Interest receivable 9,712 603
Dividends receivable 9,836 6,492
19,548 7,095

Other income
2021 2020
E F
Profit on disposal 333,096
Other income 31,947 28,698
31,947 361,794

Direct costs
Total Total
Unrestricted Unrestricted
2021 2020
E F
Finance income and expenses 71,819 65,298
Show expenditure 335,712 322,301
Wages and salaries 147,319 259,643
National insurance 7,974 16,926
Pension cost 10,213 10,659
573,037 674,827

Support cost s f or Soci ety Activities
Total Total
Unrestricted Unrestricted
2021 2020
E
Salaries and temporary staff 141,956 254,836
National insurance 12,677 23,521
Pension costs 8,851 14,365
Other employment costs 396 660
163,880 293,382
Insurance 24,188 26,471
Property and equipment maintenance 7,855 8,251
Depreciation 134,268 134,762
Loss on disposal offixed assets 38,486
204,797 169,484
Governance costs
Audit 11,155 10,575
Accountancy 4,531 4,171
Professional 14,168 30,505
Marketing 16,460 24,135
Society costs 1,026 16,031
47,340 85,417
416,017 548,283
Professional fees
2021 2020
E E
Stockbroking 6,389 4,398
Legal 7,779 27,921
Other (1,814)
14,168 30,505

Unrestricted Total Total
funds funds funds
2021f 2021f 2020f
Society 989,054 989,054 1,223,110
Total 2020 1,223,110 1,223,110
Total Total
Staff costs Depreciation Other costs funds funds
2021
f
2021
f
2021
f
2021f 2020f
Society 328,990 134,268 525,796 989,054 1,223,110
Total 2020 579,950 134,762 508,398 1,223,110
Activities
undertaken Support Total Total
directly costs funds funds
2021 2021f 2021f 2020f
Society 573,037 416,017 989,054 1,223,110
Total 2020 674,827 548,283 1,223,110

2021 2020
E
Fees payable to the Society's auditor for the audit ofthe Society's annual
accounts 11,355 10,575
Fees payable to the Society's auditor in respect of:
The auditing ofaccounts ofassociates of the company 1,050 1,000
Taxation compliance services 1,025 500

Group Group Society Society
2021 2020 2021 2020
E F
Wages and salaries 289,275 514,479 289,275 514,479
Social security costs 20,651 40,447 20,651 40,447
Contribution to defined contribution pension
schemes 19,064 25,024 19,064 25,024
328,990 579,950 328,990 579,950
Group Group Society Society
2021 2020 2021 2020
No. No. No. No.
13 23 13 23

2021 2020
F E
On other loans ?1,819 64,031
On finance leases and hire purchase contracts 1,267
71,819 65,298

Assets
in
the course
Freehold of Fixtures and
property construction fittings Total
F F E F
Cost or valuation
At 1 October 2020 6,927,965 40,311 628,798 7,597,074
Disposals (38,486) (38,486)
At 30 September 2021 6,927,965 1,825 628,798 7,558,588
Depreciation
At 1 October 2020 3,234,162 528,448 3,762,610
Charge for the year 103,048 31,220 134,268
At 30 September 2021 3,337,210 559,668 3,896,878
Net book value
At 30 September 2021 3,590,755 1,825 69,130 3,661,710
At 30 September 2020 3,693,803 40,311 100,350 3,834,464

2021 2020
F
Plant and machinery 13,838 18,450

Freehold
investment
property
E
Valuation
At 1 October 2020 525,000
Surplus
on revaluation
At 30September 2021 525,000

Listed
investments
Group
Cost or valuation
At 1 October 2020 405,361
Additions 291,684
Disposals (46,906)
Revaluations 51,429
At 30 September 2021 701,568
Net book value
At 30 September 2021 701,568
At 30 September 2020 405,361

Listed Unlisted
securities securities Total
Society E E
Cost or valuation
At 1 October 2020 405,361 5 405,366
Additions 291,684 291,684
Disposals (46,906) (46,906)
Revaluations 51,429 51,429
At 30 September 2021 701,568 5 701,573
Net book value
At 30 September 2021 701,568 5 701,573
At 30 September 2020 405,361 5 405,366

Class of
Name shares Holding Principal activity
Kent Event and Exhibition Centre Limited Ordinary 100'/o Raising funds for the Kent
County Agricultural Society by
the hire of the showground to
outside users
Why Farming Matters in Kent Limited Ordinary 100'/o Dormant
Farm Expo Limited Ordinary 100'/o Dormant
Biddenden Tractorfest Limited Ordinary 100'/o Dormant

Group Group Society Society
2021 2020 2021 2020
F F
Due after more than one year
Other debtors 22,500 22,500 22,500 22,500
22,500 22,500 22,500 22,500
Due within one year
Trade debtors 214,582 47,450 62,587 36,090
Amounts
owed
by group undertakings 334,237
Other debtors 28,309 43,719 28,309 43,719
265,391 113,669 447,633 102,309
Creditors: Amounts falling due within one year
Group Group Society Society
2021f 2020
E
2021 2020
Bank loans 148,121 37,828 148,121 37,828
Trade creditors 44,695 45,764 15,753 36,419
Amounts
owed
to group undertakings 2 45,520
Other taxation and social security 79,833 67,343 29,402 67,343
Obligations
under finance lease and hire
purchase
contracts
615 7,380 615 7,380
Other creditors 25,736 838
Accruals
and deferred
income 209,621 193,126 69,094 59,432
482,885 377,177 262,987 254,760
Deferred income
Group Society
F E
Deferred
income at
1 October 159,943 49,666
Resources deferred during
the year
132,789 11,754
Amounts
released
from previous years (122,874) (12,597)
169,858 48,823

Group Group Society Society
2021 2020 2021 2020
E E E E
Bank loans 1,607,836 1,508,187 1,607,836 1,508, 187
Net obligations under finance lease and hire
purchase contracts 615 615
Accruals and deferred income 13,004 14,056 13,004 14,056
1,620,840 1,522,858 1,620,840 1,522,858

Deferred income
Group Society
Deferred income at 1 October 14,056 14,056
Resources deferred during the year
Amounts released from previous years (1,052) (1,052)
13,004 13,004
24. Financial instruments
Group Group Society Society
2021 2020 2021 2020
F E E
Financial assets
Financial assets measured at fair value
through income and expenditure 1,226,579 930,361 1,226,579 930,361

Grou p a nd Society
Redundancy
provision
E
At 1 October 2020 58,151
Amounts used (58,151)

Balance at
Balance at 1 30
October Transfers Gains/ September
2020 Income Expenditure in/out (Losses) 2021
E E E
Unrestricted
funds
Designated
funds
Awards Fund 35,971 35,971
Tangible fixed
assets 2,804,394 (374,256) 2,430,138
Womens
Farming Union 2,160 2,160
2,842,525 (374,256) 2,468,269
General funds
General Funds 683,361 1,089,482 (1,083,257) 374,256 50,263 1,114,105
Total
Unrestricted
funds 3,525,886 1,089,482 (1,083,257) 50,263 3,582,374

Stateme n t
offund
s - prior year
Balance at
Balance at 30
1 October Transfers Gains/ September
2019 Income Expenditure in/out (Losses) 2020
F
Unrestricted
funds
Designated
funds
Awards Fund 36,471 (500) 35,971
Tangible fixed
assets 3,139,172 (334,778) 2,804,394
Women s
Farming Union 2,171 (18) 2,160
3,177,814 (518) (334,778) 2,842,525
General funds
General Funds 398,294 1,326,446 (1,380,479) 334,778 4,322 683,361
Total
Unrestricted
funds 3,576,108 1,326,453 (1,380,997) 4,322 3,525,886

Summary
offu
nds - current yea r
Balance at
Balance at 1 30
October Transfers Gains/ September
2020 Income Expenditure in/out (Losses) 2021
E
Designated
funds 2,842,525 (374,256) 2,468,269
General funds 683,361 1,089,482 (1,083,257) 374,256 50,263 1,114,105
3,525,886 1,089,482 (1,083,257) 50,263 3,582,374

Summary
offun
ds - prior year
Balance at
Balance at 30
1 October Transfers Gains/ September
2019 Income Expenditure in/out (Losses) 2020
E F E F
Designated
funds 3,177,814 7 (518) (334,778) 2,842,525
General funds 398,294 1,326,446 (1,380,479) 334,778 4,322 683,361
3,576,108 1,326,453 (1,380,997) 4,322 3,525,886
Analysis of n et assets between
funds - current year
Unrestricted Total
funds funds
2021
E.
2021f
Tangible fixed assets 3,661,710 3,661,710
Fixed asset investments 701,568 701,568
Investment property 525,000 525,000
Debtors due after more than one year 22,500 22,500
Current assets 775,321 775,321
Creditors due within one year (482,885) (482,885)
Creditors due in more than one year (1,620,840) (1,620,840)
Total 3,582,374 3,582,374

28. Analysis of net assets of net assets between funds (continued)
Analysis of net assets between funds - prior year
Unrestricted Total
funds funds
2020 2020
F
Tangible fixed assets 3,834,464 3,834,464
Fixed asset investments 405,361 405,361
Investment
property
525,000 525,000
Debtors due after more than one year 22,500 22,500
Current assets 696,747 696,747
Creditors due within one year (377,177) (377,177)
Creditors due in more than one year (1,522,858) (1,522,858)
Provisions for liabilities and charges (58,151) (58,151)
Total 3,525,886 3,525,886
29. Reconciliation of net movement in funds to net cash flow from operating activities
Group Group
2021 2020
E
Net
income/expenditure
for the year (as per Statement of Financial
Activities) 56,488 (50,222)
Adjustments
for:
Depreciation
charges
134,268 134,762
Losses on investments (51,239) (4,472)
Dividends,
interests
and rents from investments (19,548) (7,545)
(Increase)/decrease in debtors (151,722) 22,860
Increase
in creditors
1,129 54,350
(Decrease)/increase to provisions (58,151) 41,951
Profit on disposal of fixed asset 38,485 (320,073)
Net cash used in operating activities (50,290) (128,389)

Cash in hand
Total cash and cash equivalents
Group Group
2021 2020
f.
532,430 605,578
532,430 605,578

At 1 At 30
October September
2020 Cash flows 2021
E E
Cash at bank and in hand 605,578 (73,148) 532,430
Debt due within 1 year (37,828) (110,293) (148,121)
Debt due after 1 year (1,508,187) (99,649) (1,607,836)
Finance leases (7,995) 7,380 (615)
(948,432) (275,710) (1,224,142)

payments un der non-cancellable
operating
lease
s as follows:
Group Group Society Society
2021 2020 2021 2020
E E
Not later than 1 year 13,880 13,880 13,880 13,880
Later than 1 year and not later than 5 years 26,661 40,421 26,661 40,421
Later than 5 years 300 300
40,541 54,601 40,541 54,601