| TRUSTEES' REPORT INCORPORATING | TRUSTEES' REPORT INCORPORATING | THE STRATEGIC REPORT | |
|---|---|---|---|
| INDEPENDENT AUDITOR'S REPORT | .13 | ||
| FINANCIAL STATEMENTS | .15 | ||
| NOTES TO THE ACCOUNTS | .18 | ||
| REFERENCE AND ADMINISTRATIVE | DETAILS | ....33 |
| The Board of | The Board of | Trustees | Trustees | is responsible for ensuring there are effective and adequate risk management and internal |
is responsible for ensuring there are effective and adequate risk management and internal |
is responsible for ensuring there are effective and adequate risk management and internal |
is responsible for ensuring there are effective and adequate risk management and internal |
is responsible for ensuring there are effective and adequate risk management and internal |
is responsible for ensuring there are effective and adequate risk management and internal |
|---|---|---|---|---|---|---|---|---|---|
| control | systems | in place, and confirm that the major risks to which | the | Institute is exposed have been reviewed |
|||||
| and procedures | established to manage those risks. The Audit |
and Risk Committee agrees an annual risk-based |
|||||||
| internal | audit | plan which covers major risks identified by management |
and Trustees. It receives reports from |
||||||
| internal | auditors | on the | effectiveness of internal controls, progress |
against the internal audit plan and progress |
on | ||||
| recommendations | made in reports. The Board reviews a full risk |
report annually, including a 'heat map' tracking |
|||||||
| major | risks. | ||||||||
| The principal | risks and | uncertainties facing the Institute are considered |
to be: | ||||||
| &BBSRCstrategic funding for institutes is |
&Regular monitoring ofscientific |
||||||||
| reduced due to budgetary pressures. |
performance against strategic |
||||||||
| &BBSRCstrategic funding is reduced due |
to | programme objectives. |
|||||||
| scientific performance. | &Regular communication with BBSRCto |
||||||||
| report performance and ensure strategic |
|||||||||
| alignment ofresearch programmes. |
|||||||||
| & QIB is unable to generate sufficient grant |
and | & Investment in new research leader |
|||||||
| commercial research income to support |
the | positions in progress. |
|||||||
| costs of its research activities and | & Communication Strategy being |
||||||||
| infrastructure | developed to increase sponsor |
||||||||
| awareness ofthe Quadram Institute. |
|||||||||
| & QIB is unable to retain or attract suitably | &Strategy and action plans in place, |
||||||||
| skilled staff to enable itto deliver its science |
aligned to development of Quadram |
||||||||
| strategy. | Institute. | ||||||||
| & In addition to scientific impact, this risk area | &Career development programmes in |
||||||||
| could also have an impact on the level of | place to support high potential staff. |
||||||||
| funding the Institute is able to attract. |
&Performance Management processes |
in | |||||||
| place. | |||||||||
| &Strategy for the Quadram Institute is not |
&Governance arrangements in place. |
||||||||
| agreed between the partners. |
&Strategy agreed and communicated. | ||||||||
| &The Quadram Institute is not able to attract |
& Recruitment plans in progress. |
||||||||
| suitably skilled staff to enable it to deliver |
its | &Project plan in place, with identified work |
|||||||
| strategy. | streams, terms ofreference and | ||||||||
| & Benefits from the project are not delivered. | appropriate partner representation. |
||||||||
| &Project assurance framework in place. |
|||||||||
| & Ql facilities management arrangements |
are | & Building Services Committee established |
|||||||
| poor value for money. | to monitor facilities management | ||||||||
| & Inadequate investment leads to facilities |
that | arrangements and tenant coordination. |
|||||||
| are not fit for purpose. | & Building operating costs regularly | ||||||||
| & Ql building is not used by partners in line with |
reviewed and remedial actions agreed. |
||||||||
| Ql mission. | & Lifecycle maintenance plan agreed by |
||||||||
| the partners. | |||||||||
| & QIB is unable to keep pace with | &Technology strategy has been updated |
||||||||
| developments in technology underpinning |
its | alongside strategy for the Quadram |
|||||||
| science. | Institute. | ||||||||
| & Funding is inadequate to sustain and improve |
& Capital funding awarded for the period |
to | |||||||
| technology facilities necessary to deliver |
March 2023as part of institute strategic |
||||||||
| scientific objectives. | grant award. | ||||||||
| & QIBfails to comply with sponsor grant | &QIB is subject to regular reviews of its | ||||||||
| requirements resulting in a material financial |
grant compliance processes from |
||||||||
| impact. | sponsors and the internal auditors. |
||||||||
| & QIB is not able to access EU programme | & Regular dialogue with staff, BBSRC, EU |
||||||||
| funding or participate in EU research |
partners and other key stakeholders on |
||||||||
| collaborations. | risks and emerging issues with respect |
||||||||
| & QIB is not able to recruit or retain | to potential changes in arrangements. |
||||||||
| researchers from EU member countries. |
|||||||||
| & Loss of research activity due to staff |
& Building has been reopened subject to |
||||||||
| becoming ill, or not being able to attend |
work | strict H&S/risk management protocols. |
|||||||
| due to the COVID-19. | &Business Continuity Group established |
||||||||
| & Loss of income or additional costs incurred |
to implement policies and oversee |
||||||||
| as a result ofthe impact ofCovid-19 on | arrangements. | ||||||||
| activity. | & UKRI funding received to mitigate impact |
||||||||
| & Failure ofsu I chain. |
on rants and studentshi s. |
| The Board ofTrustees | comprises an independent Chair, |
comprises an independent Chair, |
comprises an independent Chair, |
up | to seven | independent | independent | members | and up to nine UEA- |
|---|---|---|---|---|---|---|---|---|---|
| appointed members. |
The | Trustees who | served during the year and |
up | to the date | of signing | these financial | ||
| statements were: |
|||||||||
| Trustees | Sub-committees | Changes | during the period | ||||||
| At date ofReport: | |||||||||
| Dr C Caulcott (Chair) | Remuneration | & Nomination | Committee | ||||||
| Dr E Blair | Audit 8 Risk | Committee; Remuneration |
8 | Appointed | 14 May 2020 | ||||
| Nomination Committee |
|||||||||
| Prof F Lettice | Science Innovation 8 Advisory |
Committee | (Chair) | ||||||
| Prof P Morgan | Remuneration | & Nomination | Committee | (Chair) | |||||
| Mr G Potter | Audit & Risk | Committee | Appointed | 14 May 2020 | |||||
| Dr E Robertson | Science Innovation 8 Advisory |
Committee | Appointed | 14 May 2020 | |||||
| Mrs J Waterfield | Audit & Risk | Committee (Chair) |
|||||||
| Served during the year: |
|||||||||
| Dr T Brears (Chair) | Remuneration | & Nomination | Committee | Resigned | 14 May 2020 | ||||
| Prof SWalker | Audit & Risk | Committee; Remuneration |
& | Resigned | 17June 2020 | ||||
| Nomination Committee |
| Restricted | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | general | capital | Total | Total | ||||
| funds | funds | funds | 2021 | 2020 | ||||
| Note | FOOO | f000 | FOOO | OOOO | f000 | |||
| Incoming resources | ||||||||
| Income from Charitable | activities | |||||||
| Grant income | 14,820 | 14,820 | 12,143 | |||||
| Capital and maintenance | grants | 3,243 | 2,826 | 6,069 | 1,302 | |||
| Other charitable income |
775 | 230 | 1,005 | 503 | ||||
| Income from other trading activities | ||||||||
| Trading income |
642 | 798 | ||||||
| Investment income | 195 | 195 | 312 | |||||
| Total income | 2 | 1,612 | 18,293 | 2,826 | 22 731 | 15,058 | ||
| Expenditure | ||||||||
| Charitable activities |
(662) | (17,557) | (981) | (19,200) | (15,547) | |||
| Raising funds | (184) | — | — | (184) | (172) | |||
| Trading expenditure |
(614) | (614) | (711) | |||||
| Total ex enditure | 3 | 1,460 | 17,557 | 981 | 19,998 | 16,430 | ||
| Net incomel ex enditure | 152 | 736 | 1,845 | 2,733 | 1,372 | |||
| Transfers | ||||||||
| Capital transfers | 18 | (603) | 603 | |||||
| Other transfers | 18 | (2,178) | 2,178 | |||||
| Net movement in funds |
for the | ear | 2,629 | 2,914 | 2,448 | 2 733 | 1,372 | |
| Funds brought forward | 18 | 31,150 | 4,191 | 35,341 | 36,713 | |||
| Funds carried forward | 18 | 28,521 | 2,914 | 6,639 | 38074 | 35,341 |
| Group | Group | Company | Company | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||||||
| Note | f000 | f000 | f000 | f000 | |||||
| Fixed assets | |||||||||
| Tangible assets | 9 | 19,078 | 18,364 | 19,078 | 18,363 | ||||
| Intangible assets |
10 | 12 | 12 | ||||||
| Total fixed assets | 19078 | 18,376 | 19078 | 18,375 | |||||
| Current assets | |||||||||
| Debtors | 12 | 9,632 | 6,508 | 9,584 | 6,519 | ||||
| Cash at bank and | in | hand | 13 | 19,457 | 16,595 | 19,183 | 16,385 | ||
| 29,089 | 23,103 | 28,767 | 22,904 | ||||||
| Current liabilities |
|||||||||
| Creditors: amounts | falling | due within one year | 14 | (10,093) | (6,102) | (9,796) | (5,989) | ||
| Total net current assets | 18996 | 17,001 | 18971 | 16,915 | |||||
| Total assets less current | liabilities | 38,074 | 35,377 | 38,049 | 35,290 | ||||
| Provisions for liabilities | and | charges | 16 | (36) | (36) | ||||
| Total net assets | 17 | 38074 | 35341 | 38049 | 35254 | ||||
| Funds ofthe charity | |||||||||
| Unrestricted funds |
|||||||||
| Fixed assets reserve | 18 | 14,972 | 15,746 | 14,972 | 15,739 | ||||
| Designated strategic |
reserves | 18 | 6,486 | 6,921 | 6,486 | 6,921 | |||
| Designated building |
reserves | 18 | 3,050 | 4,375 | 3,050 | 4,375 | |||
| General reserve | 18 | 4,013 | 4,108 | 3,988 | 4,022 | ||||
| Total unrestriced funds |
28,521 | 31,150 | 28,496 | 31,057 | |||||
| Restricted funds | |||||||||
| Fixed assets reserve | 18 | 4,106 | 2,630 | 4,106 | 2,636 | ||||
| Restricted general |
18 | 2,914 | 2,914 | ||||||
| Capital reserve | 18 | 2,533 | 1,561 | 2,533 | 1,561 | ||||
| Total restricted funds |
9,553 | 4,191 | 9,553 | 4,197 | |||||
| Total charit funds |
18 | 38074 | 35341 | 38049 | 35254 |
| Total | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||
| 6000 | f000 | ||||||||||
| Cash flow from operating | activities | ||||||||||
| Operating surplus/(deficit) |
2,733 | (1,372) | |||||||||
| Interest receivable | (195) | (312) | |||||||||
| Depreciation and amortisation |
981 | 804 | |||||||||
| Capital grants received | (6,069) | (1,302) | |||||||||
| Loss on disposal of tangible | assets | 2 | 4 | ||||||||
| Decrease in stocks |
32 | ||||||||||
| Increase in debtors |
(4,099) | (561) | |||||||||
| Increase in creditors |
3,991 | 1,846 | |||||||||
| Decrease in provisions |
(36) | (215) | |||||||||
| Net cash rovided b / used |
in | o | ratin | activities | 2 692 | 1,076 | |||||
| Cash flow from investing | activities | ||||||||||
| Interest received | 195 | 312 | |||||||||
| Repayment of loan |
975 | 1,300 | |||||||||
| Purchase oftangible assets | (1,693) | (3,242) | |||||||||
| Disposal Proceeds | 8 | ||||||||||
| Capital grants received | 6,069 | 1,302 | |||||||||
| Net cash rovided b / used |
in | investin | activities | 5554 | 328 | ||||||
| Chan e in cash and cash | e | uivalents | in | the re | ortin | cried | 2 862 | 1 404 | |||
| Cash and cash equivalents | at | the | beginning | of the | reporbng | period | 13 | 16,595 | 17,999 | ||
| Cash and cash e uivalents | at theend | of | there | ortin | eriod | 13 | 19457 | 16595 |
| Research | Other | Total | Research | Other | Total | |||
|---|---|---|---|---|---|---|---|---|
| activities | activities | 2021 | activities | activities | 2020 | |||
| OOOO | f000 | 6000 | f000 | f000 | 6000 | |||
| Grant income | ||||||||
| BBSRC | 12,402 | 12,402 | 10,017 | 10,017 | ||||
| Other government departments |
1,011 | 1,011 | 471 | 471 | ||||
| European Union |
488 | 488 | 403 | 403 | ||||
| Other grants | 919 | 919 | 1,252 | 1,252 | ||||
| Total rant income |
14820 | 14820 | 12143 | 0 | 12143 | |||
| Capital and maintenance | grants | |||||||
| BBSRC | ||||||||
| Capital expenditure | 6,069 | 6,069 | 1,302 | 1,302 | ||||
| Total ca ital rants |
6069 | 6069 | 1 302 | 1 302 | ||||
| Other charitable income |
||||||||
| Miscellaneous income |
1,005 | 1,005 | 503 | 503 | ||||
| Total other charitable | income | 1,005 | 1 005 | 503 | 503 | |||
| Trading income |
||||||||
| QIB Extra | 642 | 642 | 798 | 798 | ||||
| Total tradin income |
642 | 642 | 798 | 798 | ||||
| Investment income |
||||||||
| Interest receivable on cash |
deposits | 86 | 86 | 165 | 165 | |||
| Other interest receivable | 109 | 109 | 147 | 147 | ||||
| Total investment income |
195 | 195 | 312 | 312 | ||||
| Total incomin resources |
20,889 | 1,842 | 22 731 | 13,445 | 1,613 | 15058 |
| Research | Research | Student | Other | Total Research |
Total Research |
Student | Olher | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| activities | activities | activities | 2021 | activities | activities | activities | 2020 | ||||||
| Note | EOOO | EOOO | OOOO | FOOO | EOOO | f000 | FOOO | OOOO | |||||
| Direct charitable | expenditure | ||||||||||||
| Staff costs | 7,146 | 7,146 | 6,592 | 6,592 | |||||||||
| Direct costs | 5,130 | 546 | 5,676 | 2,651 | 490 | 3,141 | |||||||
| Depreciation | 981 | 981 | 804 | 804 | |||||||||
| Buildings maintenace |
348 | 348 | 190 | 190 | |||||||||
| Governance costs |
36 | 36 | 44 | 44 | |||||||||
| Support costs | 4,759 | 254 | 5,013 | 4,534 | 242 | 4,776 | |||||||
| Expenditure on |
charitable | activities | 18,364 | 800 | 36 | 19,200 | 14,771 | 732 | 44 | 15,547 | |||
| Raising funds | 184 | 184 | 172 | 172 | |||||||||
| Trading expenditure |
614 | 614 | 711 | 711 | |||||||||
| Total ex enditure | 18364 | 800 | 834 | 19998 | 14,771 | 732 | 927 | 16430 | |||||
| Included within |
expenditure | on charitable | activities | is restricted | general | expenditure ofF17,557k (2020:F12,482k), and |
|||||||
| restricted capital |
expenditure | (depreciation) | ofF981k (2020:F804k). All | other expenditure | is unrestricted. |
| Operating surplus/(deficit) is s |
tated afte | r charging | /(crediting): | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Total | Total | ||||||||
| 2021 | 2020 | ||||||||
| OOOO | f000 | ||||||||
| Auditservices: | |||||||||
| Fees payable for the audit of the | charitable | company | and consolidated | financial | statements | 22 | 22 | ||
| Fees payable for the audit of the | charitable | company's | subsidiaries | pursuant | to | legislation | 2 | 2 | |
| Depreciation | 981 | 804 | |||||||
| Hire of plant and equipment | 18 | 48 | |||||||
| Loss on disposal of tangible assets | 2 | 4 | |||||||
| Loss/(Gain) on foreign exchange |
translations | 59 | (21) |
| The average follows: |
monthly number of persons employed by or deployed to the |
group during the year, analysed | by category, | was as | |
|---|---|---|---|---|---|
| Grou | 2021 | 2020 | |||
| Number | Number | ||||
| Scientific | 162 | 138 | |||
| Office mana | ement and services | 20 | 29 | ||
| Total | 182 | 167 | |||
| The aggregate | payroll costs ofthese persons were: | ||||
| 2021 | 2020 | ||||
| Note | 6000 | L'000 | |||
| Wages and | salaries | 6,480 | 5,982 | ||
| Redundancy | payments | 56 | 126 | ||
| Social security costs | 683 | 620 | |||
| Other ension |
costs | 20 | 889 | 843 | |
| Total | 8 108 | 7,571 |
| Grou and charitable |
com an | 2021 | 2020 |
|---|---|---|---|
| Number | Number | ||
| F60,000 - F69,999 | |||
| F70,000 —F79,999 | |||
| F80,000 - F89,999 | |||
| F90,000 —F99,999 | |||
| F100,000 - L'109,999 | |||
| F110,000 —f119,999 | |||
| F120,000 - L'129,999 | |||
| F130,000 —8139,999 | |||
| Total | 23 | 22 |
| Leasehold | Apparatus | Apparatus | Apparatus | Assets | ||||
|---|---|---|---|---|---|---|---|---|
| land and | and | under | ||||||
| Grou | buildin s |
e | ui | ment | construction | Total | ||
| f000 | i'.000 | f000 | f000 | |||||
| Cost/Valuation | ||||||||
| At 1 April 2020 | 14,609 | 11,591 | 727 | 28,927 | ||||
| Transfer | 649 | (649) | ||||||
| Additions | 225 | 1,468 | 1,693 | |||||
| Dis osals | 525 | 10 | 535 | |||||
| At 31 March 2021 | 14609 | 11940 | 1 538 | 28085 | ||||
| Accumulated | Depreciation | |||||||
| At 1 April 2020 | 240 | 8,323 | 8,583 | |||||
| Charge for the | year | 245 | 724 | 969 | ||||
| Dis osals | 525 | 525 | ||||||
| At 31 March 2021 | 485 | 8522 | 9007 | |||||
| Net book value at 31 March 2021 | 14124 | 3418 | 1 536 | 19078 | ||||
| Net book value | at 31 March 2020 | 14,369 | 3,268 | 727 | 18,364 | |||
| Leasehold | Apparatus | Assets | ||||||
| land and | and | under | ||||||
| Charitable com an |
buildin s |
e | ui | ment | construction | Total | ||
| FOOO | f000 | f000 | OOOO | |||||
| Cost/Valuation | ||||||||
| At 1 April 2020 | 14,609 | 11,494 | 727 | 28,830 | ||||
| Transfer | 649 | (649) | ||||||
| Additions | 225 | 1,468 | 1,693 | |||||
| Dis osals | 525 | 10 | 535 | |||||
| At 31 March 2021 | 14609 | 11843 | 1 536 | 27988 | ||||
| Accumulated | Depreciation | |||||||
| At 1 April 2020 | 240 | 8,227 | 8,467 | |||||
| Charge for the | year | 245 | 723 | 968 | ||||
| Dis osals | 525 | 525 | ||||||
| At 31 March 2021 | 485 | 8425 | 8910 | |||||
| Net book value at 31 March 2021 | 14124 | 3418 | 1,536 | 19078 | ||||
| Net book value | at 31 March 2020 | 14,369 | 3,267 | 727 | 18,363 | |||
| All ofthe tangible assets ofthe charitable | company are used for charitable | purposes. |
| Software | Software | |||
|---|---|---|---|---|
| Grou and charitable |
com an | develo | ment | Total |
| f000 | FOOO | |||
| Cost/Valuation | ||||
| At 1 April 2020 | 147 | 147 | ||
| Additions | ||||
| Dis osals | ||||
| At 31 March 2021 | 147 | 147 | ||
| Accumulated Depreciation |
||||
| At 1 April 2020 | 135 | 135 | ||
| Charge for the year | 12 | 12 | ||
| Dis osals | ||||
| At 31 March 2021 | 147 | 147 | ||
| Net book value at 31 | March 2021 | |||
| Net book value at 31 March 2020 | 12 | 12 |
| Registration | Country of | Class | and percentage | and percentage | of | ||||
|---|---|---|---|---|---|---|---|---|---|
| Subsidiar | Undertakin | number | re istration | Principal | activit | shares | held | ||
| QIB Extra | Limited | 06500711 | England | Contract | research | 100% | ordinary | shares | |
| IFREnterprises Limited |
03398534 | England | Dormant | 100% | ordinary | shares | |||
| IFR NRP | Capital Limited |
08132483 | England | Dormant | 100% | ordinary | shares |
| IFR | QIB | IFR NRP | ||||||
|---|---|---|---|---|---|---|---|---|
| Enterprises | Extra | Capital | Total | Total | ||||
| Profit and loss account | Limited | Limited | Limited | 2021 | 2020 | |||
| f000 | FOOO | f000 | 6000 | FOOO | ||||
| Turnover | 646 | 646 | 808 | |||||
| Cost of sales | 346 | 346 | 477 | |||||
| Gross profit | 300 | 300 | 331 | |||||
| Administrative | e | enses | 268 | 268 | ||||
| 0 eratin | refit | retained | in subsidia | 32 | 32 | 97 |
| Group | Group | Company | Company | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||
| Note | f000 | FOOO | f000 | f000 | ||||||
| Grants receivable: | ||||||||||
| from government | bodies | 3,477 | 548 | 3,477 | 548 | |||||
| from other sources | 1,521 | 963 | 1,521 | 963 | ||||||
| Trade debtors | 322 | 84 | 211 | 11 | ||||||
| Amounts owed |
by | subsidiary | undertakings | 75 | 89 | |||||
| Amounts owed |
by | other | related parties | 21 | 3,524 | 4,347 | 3,524 | 4,346 | ||
| Other debtors | 83 | 178 | 83 | 178 | ||||||
| Pre a ments and | accrued | income | 705 | 388 | 693 | 384 | ||||
| Total amounts | fallin | due | within one | ear | 9632 | 6 508 | 9584 | 6519 |
| Group | Group | Company | Company | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||
| F000 | f000 | F000 | f000 | |||
| Cash | at | bank | 19,454 | 16,593 | 19,180 | 16,383 |
| Cash | in | hand | 3 | 2 | 3 | 2 |
| Total | 19457 | 16595 | 19183 | 16385 |
| Group | Group | Company | Company | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||
| Note | f000 | FOOO | f000 | f000 | ||||
| Grants received in advance: | ||||||||
| from government bodies |
951 | 793 | 951 | 793 | ||||
| from other sources | 2,332 | 1,485 | 2,179 | 1,473 | ||||
| Amounts owed to subsidiary |
undertakings | |||||||
| Amounts owed to other |
related parties | 3,467 | 853 | 3,467 | 853 | |||
| Trade creditors | 425 | 498 | 419 | 486 | ||||
| Other creditors | 1,415 | 1,106 | 1,415 | 1,100 | ||||
| Accruals and deferred | income | 1,342 | 1,206 | 1,204 | 1,123 | |||
| Taxation and social securi | 161 | 161 | 161 | 161 | ||||
| Total amounts fallin |
due | within one | ear | 10093 | 6 102 | 9796 | 5989 |
| Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|
| Grou | 2021 | 2020 | ||||||
| Note | f000 | f000 | ||||||
| Grants | receivable | 12 | 4,998 | 1,511 | ||||
| Grants | received in advance |
14 | 3283 | 2,278 | ||||
| Net | rants received | in advance | 1 715 | 767 | ||||
| Net grants received in |
advance | at beginning | ofyear | (767) | (872) | |||
| Grant | monies received | during | the year | (13,343) | (12,541) | |||
| Grant | mone released |
to SOFA durin | the | ear | 15825 | 12,646 | ||
| Net | rants received | in advance at end of | ear | 1 715 | 767 |
| Dilapidations | Total | Total | ||||
|---|---|---|---|---|---|---|
| Group and charitable | company | provision | 2021 | 2020 | ||
| FOOO | FOOO | FOOO | ||||
| Provision | at beginning | ofyear | 36 | 36 | 251 | |
| Charge | in | the year | (36) | (36) | (34) | |
| Ulilised | 181 | |||||
| Provision | at end of | ear | 36 |
| Creditors | |||||||
|---|---|---|---|---|---|---|---|
| Net | over one | ||||||
| Fixed | current | year and | Total | ||||
| assets | assets | rovisions | 2021 | ||||
| f000 | f000 | FOOO | FOOO | ||||
| Group | |||||||
| Unrestricted: | |||||||
| Fixed assets | reserve | 14,972 | 14,972 | ||||
| Designated | strategic | reserve | 6,486 | 6,486 | |||
| Designated | building | reserve | 3,050 | 3,050 | |||
| General | 4,013 | 4,013 | |||||
| Restricted: | |||||||
| Fixed assets | reserve | 4,106 | 4,106 | ||||
| Capital reserve | 2,533 | 2,533 | |||||
| General | 2,914 | 2,914 | |||||
| Net assets | 19078 | 18996 | 38074 | ||||
| Charitable | company | ||||||
| Unrestricted: | |||||||
| Fixed assets | reserve | 14,972 | 14,972 | ||||
| Designated | strategic | reserves | 6,486 | 6,486 | |||
| Designated | building | reserves | 3,050 | 3,050 | |||
| General | 3,988 | 3,988 | |||||
| Restricted: | |||||||
| Fixed assets | reserve | 4,106 | 4,106 | ||||
| Capital reserve | 2,533 | 2,533 | |||||
| General | 2,914 | 2,914 | |||||
| Net assets | 19078 | 18971 | 38049 |
| Creditors | |||||||
|---|---|---|---|---|---|---|---|
| Net | over one | ||||||
| Fixed | current | year and | Total | ||||
| assets | assets | rovisions | 2020 | ||||
| f000 | f000 | f000 | f000 | ||||
| Group | |||||||
| Unrestricted: | |||||||
| Fixed assets | reserve | 15,746 | 15,746 | ||||
| Designated | strategic | reserve | 6,921 | 6,921 | |||
| Designated | building | reserve | 4,375 | 4,375 | |||
| General | 4,144 | (36) | 4,108 | ||||
| Restricted: | |||||||
| Fixed assets | reserve | 2,630 | 2,630 | ||||
| Capital reserve | 1,561 | 1,561 | |||||
| Net assets | 18376 | 17001 | 36 | 35341 | |||
| Charitable | company | ||||||
| Unrestricted: | |||||||
| Fixed assets | reserve | 15,739 | 15,739 | ||||
| Designated | strategic | reserves | 6,921 | 6,921 | |||
| Designated | building | reserves | 4,375 | 4,375 | |||
| General | 4,058 | (36) | 4,022 | ||||
| Restricted: | |||||||
| Fixed assets | reserve | 2,636 | 2,636 | ||||
| Capital reserve | 1,561 | 1,561 | |||||
| Net assets | 18375 | 16915 | 36 | 35254 |
| Unrestricted | Unrestricted | Unrestricted | Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|---|---|---|
| fixed | designated | designated | Unrestricted | fixed | Restricted | Restricted | Total | ||
| assets | strate | ic | buildin | eneral | assets | eneral | ca ital | 2021 | |
| f000 | f000 | f000 | f000 | f000 | f000 | f000 | f000 | ||
| Group | |||||||||
| At 1 April 2020 | 15,746 | 6,921 | 4,375 | 4,108 | 2,630 | 1,561 | 35,341 | ||
| Surplus for the year | 152 | 1,845 | 736 | 2,733 | |||||
| Designated reserve transfers |
(807) | (1,325) | 2,132 | ||||||
| Depreciation transfer |
(824) | 824 | |||||||
| Capital transfers | 50 | 171 | (1,193) | 972 | |||||
| Other transfers | 372 | 2,550 | 2,178 | ||||||
| At 31 March 2021 | 14972 | 6 | 486 | 3050 | 4013 | 4106 | 2914 | 2 533 | 38074 |
| Charitable company |
|||||||||
| At 1 April 2020 | 15,739 | 6,921 | 4,375 | 4,022 | 2,636 | 1,561 | 35,254 | ||
| Surplus for the year | 214 | 1,845 | 736 | 2,795 | |||||
| Designated reserve transfers |
(807) | (1,325) | 2,132 | ||||||
| Depreciation transfer |
(818) | 818 | |||||||
| Capital transfers | 51 | 170 | (1,193) | 972 | |||||
| Other transfers | 372 | 2,550 | 2,178 | ||||||
| At 31 March 2021 | 14972 | 6 | 486 | 3050 | 3988 | 4106 | 2914 | 2 533 | 38049 |
| Unrestricted | Unrestricted | Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|---|---|
| fixed | designated | designated | Unrestricted | fixed | Restricted | Total | ||
| assets | strate ic |
buiidin | enerai | assets | ca | ital | 2020 | |
| f000 | f000 | f000 | f000 | f000 | f000 | 6000 | ||
| Group | ||||||||
| At 1 April 2019 | 14,196 | 6,781 | 6,025 | 4,281 | 1,746 | 3,684 | 36,713 | |
| Deficit for the year | (1,239) | (539) | 406 | - | (1,372) | |||
| Designated reserve transfers |
1,300 | (1,300) | ||||||
| Depreciation transfer |
(689) | 689 | ||||||
| Capital transfers | 2,239 | 350 | (350) | 95 | (211) | (2,123) | ||
| Other transfers | 271 | 271 | ||||||
| At 31 March 2020 | 15,746 | 6,921 | 4,375 | 4,108 | 2,630 | 1,561 | 35341 | |
| Charitable company |
||||||||
| At 1 April 2019 | 14,189 | 6,781 | 6,025 | 4,120 | 1,752 | 3,684 | 36,551 | |
| Deficit for the year | (1,239) | (464) | 406 | - | (1,297) | |||
| Designated reserve transfers |
1,300 | (1,300) | ||||||
| Depreciation transfer |
(689) | 689 | ||||||
| Capital transfers | 2,239 | 350 | (350) | 95 | (211) | (2,123) | ||
| Other transfers | 271 | 271 | ||||||
| At 31 March 2020 | 15739 | 6921 | 4375 | 4 022 | 2636 | 1 | 561 | 35254 |
| Total | Total | ||||||
|---|---|---|---|---|---|---|---|
| Grou | and charitable | com an | 2021 | 2020 | |||
| FOOO | f000 | ||||||
| Capital | commitments | at | the end of | the financial year for which no provision | has been made: | ||
| Contracted | 391 | 66 | |||||
| Amounts | due under | other operating | leases for plant and machinery: | ||||
| Within | one year | ||||||
| Between one and | two | years | |||||
| Between two and five | ears |