OpenCharities

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