This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2021-12-31-accounts
|
Page |
Legalandadministrativeinformation |
1 |
Chairman’sReport |
2 |
Reportof theTrustees |
4 |
Independentauditors’report |
12 |
Statementoffinancialactivities |
16 |
Balancesheet |
17 |
Statementofcashflows |
18 |
Notestothefinancialstatements |
19 |
BoardofTrustees |
Professor
NJackson,Chairman |
|
|
MsJ Baker |
|
|
MrB Cussons |
|
|
MrD Hobday |
|
|
MrS Kollamthodi |
|
|
MrP Read |
|
Director |
MrS GoodingCB |
|
Registeredoffice |
RoyalAutomobileClubFoundationforMotoringLimited |
|
|
89-91PallMall |
|
|
London |
|
|
SW1Y5HS |
|
Companyregistrationnumber |
2596548 |
|
Charitynumber |
1002705 |
|
IndependentAuditors |
SafferyChampnessLLP |
|
|
71QueenVictoriaStreet |
|
|
London |
|
|
EC4V4BE |
|
Bankers |
NationalWestminsterBankPlc |
|
|
208Piccadilly |
|
|
London |
|
|
WIA2DG |
|
InvestmentAdvisors |
BarnettWaddingham |
|
|
CheapsideHouse |
|
|
138Cheapside |
|
|
London |
|
|
EC2V6BW |
|
InvestmentManagers |
InvestecWealth& Investment |
PictetAssetManagement |
|
2GreshamStreet |
MoorHouse |
|
London |
120LondonWall |
|
EC2V7QP |
London |
|
|
EC2YSET |
20 June 2022
|
|
Unrestricted |
Restricted |
Expendable |
2021 |
2020 |
|
|
Funds |
Funds |
Endowment |
Total |
Total |
|
Note |
£ |
£ |
£ |
£ |
£ |
Incomefrom |
|
|
|
|
|
|
Investments |
2 |
443,085 |
- |
- |
443,085 |
432,834 |
Grants |
|
- |
136,776 |
- |
136,776 |
138,867 |
TotalIncome |
|
443,085 |
136,776 |
- |
579,861 |
571,701 |
Expenditureon: |
|
|
|
|
|
|
Raisingfunds |
|
- |
- |
162,001 |
162,001 |
150,179 |
Charitableactivities |
3 |
814916 |
173,749 |
- |
988,665 |
1,063,323 |
TotalExpenditure |
|
814,916 |
173,749 |
162,001 |
1,150,666 |
1,213,502 |
Netgainoninvestments |
8 |
- |
- |
3,475,865 |
3,475,865 |
806,856 |
Net(deficit)/incomefor |
|
|
|
|
|
|
theyear |
|
(371,831) |
(36,973) |
3,313,864 |
2,905,060 |
165,055 |
Transfersbetweenfunds |
11 |
468,000 |
- |
(468,000) |
- |
- |
Netmovementinfunds |
|
96,169 |
(36,973) |
2,845,864 |
2,905,060 |
165,055 |
Reconciliationof |
|
|
|
|
|
|
funds: |
|
|
|
|
|
|
Totalfundsbrought |
|
|
|
|
|
|
forward |
|
4,093,978 |
121,120 |
29,756,867 |
33,971,965 |
33,806,910 |
Totalfundscarried |
|
|
|
|
|
|
forward |
|
4,190,147 |
84,147 |
32,602,731 |
36,877,025 |
33,971,965 |
|
|
2021 |
2020 |
|
Note |
£ |
£ |
FixedAssets |
|
|
|
Tangiblefixedassets |
7 |
- |
328 |
Investments |
8 |
36,743,077 |
33,922,706 |
|
|
36,743,077 |
33,923,034 |
CurrentAssets |
|
|
|
Debtors |
9 |
35,094 |
33,797 |
Cashatbankandinhand |
|
387,227 |
369,236 |
|
|
422,321 |
403,033 |
Creditors:Amountsfallingduewithinoneyear |
10 |
(288,373) |
(354,102) |
Netcurrentassets |
|
133,948 |
48,931 |
NetAssets |
|
36,877,025 |
33,971,965 |
Funds |
|
|
|
Unrestrictedfunds |
11 |
4,190,147 |
4,093,978 |
Restrictedfunds |
12 |
84,147 |
121,120 |
Expendableendowmentfunds |
13 |
32,602,731 |
29,756,867 |
|
|
36,877,025 |
33,971,965 |
|
|
2021 |
2020 |
|
Note |
£ |
£ |
Netcashusedinoperatingactivities |
17 |
(994,052) |
(952,969) |
Cashflowsfrominvestingactivities
|
|
|
|
Purchasesofinvestments |
|
(2,597,388) |
(2,675,514) |
Proceedsfromdisposalofinvestments |
|
2,801,840 |
2,957,614 |
Investmentincomereceived |
|
443,085 |
432,551 |
Withdrawalfromendowment |
|
468,000 |
334,000 |
Netcashfrominvestingactivities |
|
1,115,537 |
1,048,651 |
Netincreaseincash& cashequivalents |
|
121,485 |
95,682 |
Cashandcashequivalentsatthebeginningoftheyear |
|
616,920 |
521,238 |
Cashandcashequivalentsatendoftheyear |
17,18 |
738,405 |
616,920 |
2. |
Investmentincome |
2021 |
2020 |
|
|
£ |
£ |
|
Dividendsandinterestreceivableonfixedassetinvestments |
443,061 |
432,551 |
|
Bankinterestreceivable |
24 |
283 |
|
|
443,085 |
432,834 |
3. |
Charitableactivities |
|
|
|
|
Total |
Total |
|
|
2021 |
2020 |
|
|
£ |
£ |
|
StaffCosts |
552,007 |
539,226 |
|
DirectCosts |
216,046 |
276,927 |
|
SupportCosts |
214,462 |
241,020 |
|
Governancecosts(note4) |
6,150 |
6,150 |
|
|
088,665 |
1,063,323 |
4, |
Governancecosts |
|
|
|
|
Total |
Total |
|
|
2021 |
2020 |
|
|
£ |
£ |
|
Auditfees |
6,150 |
6,150 |
|
|
6,150 |
6,150 |
5. |
Staffcostsand advisorfees |
2021 |
2020 |
|
|
£ |
£ |
|
Wagesandsalaries |
476,196 |
470,613 |
|
Socialsecuritycosts |
51,102 |
53,179 |
|
Employer’spensioncosts |
24,709 |
15,434 |
|
|
552,007 |
539,226 |
|
Numberofemployeeswith |
|
|
|
totalremunerationbetween: |
2021 |
2020 |
|
|
Number |
Number |
|
£70,000- £79,999 |
2 |
2 |
|
£180,000- £189,999 |
- |
1 |
|
£190,000-£199,999 |
1 |
- |
|
2021 |
2020 |
|
£ |
£ |
DavidBayliss |
» |
5,250 |
JoeGreenwell |
- |
9,000 |
NevilleJackson |
30,000 |
22,500 |
|
2021 |
2020 |
|
Number |
Number |
Director |
1 |
1 |
Campaignsandresearch |
6 |
|
|
7 |
7 |
6. |
Netmovementinfundsfortheyear |
|
|
Thisisstatedaftercharging: |
|
|
Depreciation |
|
|
Auditors’remuneration- foraudit |
|
|
Auditors’remuneration- forotherservices |
|
7. |
Tangiblefixedassets |
Office |
|
|
equipment |
|
Cost |
|
|
At1 Januaryand31December2021 |
|
|
Depreciation |
|
|
Broughtforward1 January2021 |
|
|
Chargeforyear |
|
|
Carriedforward31December2021 |
|
|
Netbookvalue |
|
|
asat31December2021 |
|
|
asat31December2020 |
|
Investments |
2021 |
2020 |
|
£ |
£ |
Managedandunitisedfunds |
|
|
Marketvalueat1 January |
33,675,019 |
33,562,733 |
Additionsatcost |
2,597,388 |
2,675,514 |
Disposals |
(2,801,839) |
(2,957,614) |
Investment(loss)/gains |
3,475,865 |
806,856 |
Withdrawalfromendowmentportfolio |
(468,000) |
(334,000) |
Investmentmanagersfees |
(86,536) |
(78,467) |
Marketvalueat31December |
36,391,898
|
33,675,022
|
Investmentcash |
351,178 |
247,684 |
TotalInvestmentsasat31December |
36,743,077 |
33,922,706 |
Historicalcost |
29,378,746 |
29,578,643 |
|
|
2021 |
|
2020 |
|
|
Market |
|
Market |
|
Cost |
Value |
Cost |
Value |
|
£ |
£ |
£ |
£ |
FixedInterest |
|
|
|
|
UnitedKingdom |
2,231,486 |
2,152,821 |
2,347,269 |
2,368,052 |
Overseas |
361,500 |
386,648 |
306,981 |
314,505 |
Equities |
|
|
|
|
UnitedKingdom |
4,107,221 |
5,231,397 |
4,486,895 |
4,952,196 |
ContinentalEurope |
672,485 |
1,132,995 |
672,591 |
973,050 |
NorthAmerica |
3,001,531 |
4,472,882 |
2,663,519 |
3,579,795 |
Japan |
346,831 |
401,445 |
348,530 |
392,640 |
FarEast |
577,849 |
902,491 |
577,849 |
893,362 |
Global |
385,915 |
497.916 |
493,189 |
569,727 |
EmergingEconomies |
288,693 |
331,449 |
288,753 |
352,578 |
MoneyMarketInstruments |
200,000 |
200,000 |
- |
- |
Property |
1,255,211 |
1,405,699 |
1,222,455 |
1,253,485 |
Alternatives |
15,950,024 |
19,276,155 |
15,922,925 |
18,025,629 |
Total |
29,378,746 |
36,743,077 |
29,578,643
|
33,922,706 |
9. |
Debtors |
|
|
|
|
|
|
|
|
|
|
2021 |
2020 |
|
|
|
|
|
£ |
£ |
|
Interestanddividendsreceivable |
|
|
|
22,742 |
23,957 |
|
Prepayments |
|
|
|
12,352 |
9,840 |
|
|
|
|
|
35,094 |
33,797 |
10. |
Creditors |
|
|
|
|
|
|
|
|
|
|
2021 |
2020 |
|
|
|
|
|
£ |
£ |
|
Accrualsandothercreditors |
|
|
|
288,373 |
354,102 |
|
|
|
|
|
288,373 |
354,102 |
11. |
UnrestrictedFunds |
|
|
|
|
|
|
|
2021 |
|
|
|
2021 |
|
|
Opening |
Income |
Expenditure |
Transfer |
Closing |
|
|
£ |
£ |
£ |
£ |
£ |
|
UnrestrictedFunds |
4,093,978 |
443085 |
(814,916) |
468,000 |
4,190,147 |
|
|
2020 |
|
|
|
2020 |
|
|
Opening |
Income |
Expenditure |
Transfer |
Closing |
|
|
£ |
£ |
£ |
£ |
£ |
|
UnrestrictedFunds |
4,253,082
|
434,925
|
(928,029)
|
334,000
|
4,093,978
|
12. |
Restricted |
Funds |
|
|
|
|
|
|
|
|
|
|
|
2021 |
|
|
|
|
2021 |
|
|
|
|
Opening |
Income |
Expenditure |
Transfer |
|
Closing |
|
|
|
|
£ |
£ |
£ |
|
£ |
£ |
|
RoadCollisionfund |
|
|
121,120 |
125,000 |
(161,973) |
|
- |
84,147 |
|
Pre-driver |
Theatreand |
|
|
|
|
|
|
|
|
Workshop |
fund |
|
- |
11,776 |
(11,776) |
|
- |
- |
|
|
|
|
121,120 |
136,776 |
(173,749) |
|
. |
84,147 |
|
|
|
|
2020 |
|
|
|
|
2020 |
|
|
|
|
Opening |
Income |
Expenditure |
Transfer |
|
Closing |
|
|
|
|
£ |
£ |
£ |
|
£ |
£ |
|
RoadCollisionfund |
|
|
119,638 |
125,000 |
(123,518) |
|
- |
121,120 |
|
Pre-driver |
Theatre |
and |
|
|
|
|
|
|
|
Workshop |
fund |
|
- |
11,776 |
(11,776) |
|
- |
5 |
|
|
|
|
119,638 |
136,776 |
(135,294)
|
|
-
|
121,120
|
mentFunds |
|
|
|
|
2021 |
|
|
|
2021 |
Opening |
Expenditure |
Gains |
Transfer |
Closing |
£ |
£ |
£ |
£ |
£ |
29,756,867 |
(162,001) |
3,475,865
|
(468,000)
|
32,602,731
|
2020 |
|
|
|
2020 |
Opening |
Expenditure |
Gains |
Transfer |
Closing |
£ |
£ |
£ |
£ |
£ |
29,434,190 |
(150,179) |
806,856 |
(334,000) |
29,756,867 |
14. |
Analysisofnetassetsbetween
funds |
|
|
|
|
|
2021 |
Unrestricted |
Restricted |
Endowment |
Total |
|
|
Funds |
Funds |
Funds |
|
|
|
£ |
£ |
£ |
|
|
Tangiblefixedassets |
|
|
|
|
|
Investments |
4,140,346 |
|
32,602,731 |
36,743,077 |
|
Currentassets |
338,174 |
84,147 |
- |
422,321 |
|
Liabilities |
(288,373) |
2 |
g |
(288,373) |
|
Balanceat31December2021 |
4,190,147 |
84,147 |
32,602,731 |
36,877,025 |
|
Analysisofnetassetsbetween |
|
|
|
|
|
funds |
|
|
|
|
|
2020 |
Unrestricted |
Restricted |
Endowment |
|
|
|
Funds |
Funds |
Funds |
|
|
|
£ |
£ |
£ |
|
|
Tangiblefixedassets |
328 |
- |
- |
328 |
|
Investments |
4,165,839 |
- |
29,756,867 |
33,922,706 |
|
Currentassets |
281,913 |
121,120 |
- |
403,033 |
|
Liabilities |
(354,102) |
- |
- |
(354,102) |
|
Balanceat31December2020 |
4,093,978 |
121,120 |
29,756,867 |
33,971,965 |
|
|
2021 |
2020 |
|
|
£ |
£ |
|
Netmovementinfunds |
2,905,060 |
165,055 |
|
Addbackdepreciationcharge |
328 |
2,995 |
|
AddbackPictetinvestmentmanagerfee |
86,536 |
78,467 |
|
Deductinvestmentincome |
(443,085) |
(432,551) |
|
Gainoninvestments |
(3,475,865) |
(806,856) |
|
(Increase)/decreaseindebtors |
(1,297) |
(779) |
|
Increase/(decrease)increditors |
(65,729) |
40,700 |
|
Netcashusedinoperatingactivities |
(994,052) |
(952,969) |
18. |
Analysisofcashandcashequivalents |
|
|
|
|
2021 |
2020 |
|
|
£ |
£ |
|
Cashatbankandinhand |
387,227 |
369,236 |
|
Cashwithinvestmentmanager |
351,178 |
247,684 |
|
|
738,405 |
616,920 |
19. |
Analysisofchangesinnetdebt |
|
|
|
At1 January |
|
At31December |
|
2021 |
Cashflows |
2021 |
|
£ |
£ |
£ |
Cashatbankandinhand |
369,236 |
17,991 |
387,227 |
Cashwithinvestmentmanager |
247,684 |
103,494 |
351,178 |
|
616,920
|
121,485 |
738,405 |
|
Unrestricted |
Restricted |
Expendable |
2020 |
|
Funds |
Funds |
Endowment |
Total |
|
£ |
£ |
£ |
£ |
Incomefrom |
|
|
|
|
Investments |
432,834 |
= |
- |
432,834 |
Grants |
2,091 |
136,766 |
- |
138,867 |
TotalIncome |
434,925
|
136,677 |
- |
571,701 |
Expenditureon: |
|
|
|
|
Raisingfunds |
|
|
150,179 |
150,179 |
Charitableactivities |
928,029 |
135,294 |
- |
1,063,323 |
TotalExpenditure |
928,029 |
135,294 |
150,179 |
1,213,502 |
Netgainsoninvestments |
|
- |
806,856 |
806,856 |
Net(loss)/incomefortheyear |
(493,104) |
1,482 |
656,677 |
165,055 |
Transfersbetweenfunds |
334,000 |
- |
(334,000) |
- |
Netmovementinfunds |
(159,104) |
1,482 |
322,677 |
165,055 |