| Page | ||
|---|---|---|
| Trustees' report |
||
| Independent | auditors' report |
14 |
| Consolidated | Statement of Financial Activities |
17 |
| Consolidated | and company balance sheets |
18 |
| Consolidated | cash flow statement | 19 |
| Notes to the | financial statements | 20 |
| Official name ofcharity: | Official name ofcharity: | Official name ofcharity: | Official name ofcharity: | Yorkshire Sculpture | Park | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Charity registration | number: | 1087908 | |||||||||
| Company | registration | number: | 03498700 | ||||||||
| Directors | and Trustees: | P Clegg (Chair) | |||||||||
| Sir R M Walker (Vice Chair) | |||||||||||
| Rt. Hon. A Milbum (Vice Chair) | |||||||||||
| SArmitage CBE JFoster CBE |
Appointed | 24 May 2022 | |||||||||
| C Lord | |||||||||||
| M McRae | |||||||||||
| R Nabarro | |||||||||||
| M de Peverelli | |||||||||||
| SQureshi | Appointed | 14July 2021 | |||||||||
| SStuart-Smith | Appointed | 14July 2021 | |||||||||
| Baroness SWarsi | |||||||||||
| R Watts | Appointed | 9 November 2022 | |||||||||
| M von Wistinghausen | |||||||||||
| G Worthington | |||||||||||
| Secretary | and Registered | Office: | P Rogers | ||||||||
| Bretton Hall | |||||||||||
| West Bretton | |||||||||||
| Wakefield | |||||||||||
| West Yorkshire | |||||||||||
| WF4 4LG | |||||||||||
| Principle | Officers: | P Murray CBE —Executive Director | Retired 31 March 2022 | ||||||||
| C Lilley —Director | Appointed | 1 March 2022 | |||||||||
| H Featherstone —Deputy Director | |||||||||||
| M Chesman —Head | ofEstates & | Projects | |||||||||
| J Penney —Head of | Trading | &Visitor | Engagement | ||||||||
| Dr. H Pheby —Head | ofCuratorial | Programme | |||||||||
| P Rogers —Head of | Finance | ||||||||||
| RWilliams —Head ofDevelopment | |||||||||||
| KYoung —Head ofMarketing | &PR |
| Report ofthe Trustees fo | r the year ended 31March 2 | 022 (c | ontinued) |
|---|---|---|---|
| Bankers: | Lloyds Bank | ||
| 17Westgate | |||
| Wakeiield | |||
| WF1 1JZ | |||
| Auditors: | Hawsons Chartered |
Accountants | |
| Statutory Auditors | |||
| Pegasus House | |||
| 463a Glossop Road | |||
| Sheffield | |||
| S102QD | |||
| Solicitors: | Squire Patton | Boggs | |
| 6Wellington | Place | ||
| Leeds | |||
| LS14NP | |||
| Counterculture | Partnership | ||
| Unit NH.204, | E1 Business Studios | ||
| 7Whitechapel | |||
| London | |||
| E1 1DU |
Yorkshire Sculpture Parft Independent Auditors, Report to the Members of Yorkshlre Sculpture Park Icontlnuod) The extent to which our procedures are capable of detecling irregularibe5. induding fraud is detsiled below.. The tharitable company is sU"t to laws WKI regulath)ns that dir¢ty and indirectly affect the financAal statements. Based on our understanding of the charitable company and the environment il operates within, we determined that Ihe laws and regulations which were most signtficant induded FRS 102, Companies Act 2006. Health and Safety regulations and the Charities Act 2011. We Considered the extent lo which non-compliance th these laws and regulatrons might have a material effect on the financial ststements, induding how fraud might occur. We evaluated management's incenlwes and opportullrties for fraudulent manipulation of the financ5al slalemenls (including the risk of override of ntrOlS). and determined that the prtncipal risks were Yelated lo the posling of inappropriate journal entries lo improve the company's result for the period, and management bias in key accounting estimates. Audit procedures performed by the engagement team includ&J.' Discussions wtth management and those respOnsle for legal compliance pretedures within the charitable company lo obtsin an understanding of the legal arKI regulatory framework applicable lo the charitable company and how the charitable company complies wth that framework, including consideration of known or suspected instances of non-compliance with laws and regulations arKI fraud.. Reviewing minLrtes of Truslee meeling$.' Idenlfying and assessing the design effectNene5s of controls that management has in place to prevent and detect fraud and non-compliance with laws and regulations; Challenging assumptions and judgements made ty management in their signfficanl accounting estimates. Idenlrfying and lesling joumal entries, in particular any joumal entries posted with unusual account combinations or posted by senior management. There are inherent limitations in the audit procedures described above and the more removed non<ompliance with laws and regulations is from the events and transactions reflected in the financial statements. the less likely we are to become aware of rt. Also, the risk of not detecting a material misstalement due lo fraud is higher than the risk of not detecting one Tesufting from error. as fraud may involve deliberate concealment by, for exampte, forgery or intenb'onal misrepresentatiorts. or through collusion. A further description of our responsibilities is available on the Financial Reporting Council's website at.. vAww.frc.org.uklaudtiorslaudil-assurancelauditor-s-responsibilrtie5-for-the-audrt4)f-th&Ndescription-ol-Ihe- audilorfs-responsibililies-for. This description fomis part of our aLltOr'S report. Use of our report This report is made solely to the charitable company's members, as a body. ill accordance with Chapter 3 of Part 16 ofthe Companies Act2006. Our audit work has been undertaken so that we might State lo the charitable company's members those matters we are required lo slate to them in an audrtorfs report and for no other purpose. To the fullest extent pemirtted by law. we do not accept or assume responsibilty to anyone other than the charitable company and the chaiitable company's members as a body, for our audit work, for this report. or for the opinions we have fomed. Simon Bladen, Senior Stalulory Auditor For and on behalf of Hawsons Chartered Accountants. Statutory Auditors Pegasus House 463a Glossop Road Sheffield S102QD Date.. -2022 16
| Unrestricted | Restricted | 2022 | 2021 | ||
|---|---|---|---|---|---|
| Notes | Funds f |
Funds f |
Total 6 |
Totalf | |
| Incoming resources | |||||
| Grants, donations and legacies |
2,310,980 | 320,989 | 2,631,969 | 5,102,681 | |
| Other trading activities |
4,470,887 | 4,470,887 | 1,998,891 | ||
| Investments | 13 | 13 | 78 | ||
| Other income | 468,690 | 468,690 | 291,238 | ||
| Total incoming resources | 7,250,570 | 320,989 | 7,571,559 | 7,392,888 | |
| Resources expended | |||||
| Raising funds | 2,438,498 | 100,000 | 2,538,498 | 1,503,153 | |
| Charitable activities |
3,878,936 | 867,607 | 4,746,543 | 3,880,577 | |
| Total resources expended | 6,317,434 | 967,607 | 7,285,041 | 5,383,730 | |
| Net (outgoing)I incoming | |||||
| resources before transfers | 933,136 | (646,618) | 286,518 | 2,009,158 | |
| Transfers between funds |
|||||
| Fair value adjustment | 5 | 104,488 | 104,488 | ||
| Net movement in funds |
1,037,624 | (646,618) | 391,006 | 2,009,158 | |
| Funds brought forward | 12,923,913 | 11,253,128 | 24,177,041 | 22,167,883 | |
| Funds carried forward | 13,961,537 | 10,606,510 | 24,568,047 | 24,177,041 |
| 1 March 2022 | |||||||
|---|---|---|---|---|---|---|---|
| 31 March | 31 March | ||||||
| Notes | 2022 | 2021 | |||||
| Group 6 |
Company 5 |
Group E |
Companyf | ||||
| Fixed assets | |||||||
| Tangible assets | 9 | 13,527,929 | 13,527,929 | 13,881,744 | 13,881,744 | ||
| Heritage assets | 11 | 7,022,159 | 7,022,159 | 6,756,271 | 6,756,271 | ||
| Investments | 12 | 2 | 2 | ||||
| Investment property |
10 | 4 047,000 | 1,847,000 | 1,742,512 | 1 742 512 | ||
| 22,397,088 | 22,397,090 | 22,380,527 | 22,380,529 | ||||
| Current assets | |||||||
| Stock | 13 | 395,842 | 309,095 | ||||
| Debtors | 14 | 491,928 | 470,184 | 411,653 | 859,714 | ||
| Cash at bank and in | hand | 2,415,205 | 2,178,846 | 1,849,339 | 1,331,049 | ||
| 3,302,975 | 2,649,030 | 2,570,087 | 2,190,763 | ||||
| Creditors —amounts due within one year |
falling | 15 | P06,333) | (766,646) | (313,374) | (294,777) | |
| Net current assets | 2,596,842 | 1,882,384 | 2,256,713 | 1,895,986 | |||
| Total assets less liabilities |
current | 24,993,730 | 24,279,474 | 24,637,240 | 24,276,515 | ||
| Creditors —amounts due aRer one year |
falling | 16 | (425,683) | (425,683) | (460,199) | (460,199) | |
| Net assets | 24,568,047 | 23,853,791 | 24,177,041 | 23,816,316 | |||
| Charity funds | |||||||
| Restricted funds | 18 | 10,606,510 | 10,606,510 | 11,253,128 | 11,253,128 | ||
| Unrestricted funds |
19 | 13,961,537 | 13,247,281 | 12,923,913 | 12,563,188 | ||
| Total charity funds | 24,568,047 | 23,853,791 | 24,177,041 | 23,816,316 |
| Notes | 2022 | 2021 | |||
|---|---|---|---|---|---|
| F | 6 | ||||
| Cash flow from operating | activities | 21 | 833,144 | 1,387,215 | |
| Cash flow from investing | activities | ||||
| Interest received | 13 | 78 | |||
| Payments to acquire tangible |
fixed assets | (234,150) | (334,842) | ||
| Proceeds from the sale ofassets | 1,375 | ||||
| Net cash flow from investing | activities | (232,762) | (334,764) | ||
| Cash flow from financing | activities | ||||
| Repayment ofborrowings |
(34,516) | (31,996) | |||
| Net cash flow from financing | activities | (34,516) | (31,996) | ||
| Net increase in cash and cash equivalents |
565,866 | 1,020,455 | |||
| Cash and cash equivalents | at 1April | 1,849,339 | 828,884 | ||
| Cash and cash equivalents | at 31 March | 2,415,205 | 1,849,339 | ||
| Cash and cash equivalents | consist of: | ||||
| Cash at bank and in hand | 2,415,205 | 1,849,339 | |||
| Cash and cash equivalents | at 31 March | 2,415,205 | 1,849,339 |
| Income from grant | s, | donati | ons and le |
gacies | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| 2022f | 2022 | 2022 6 |
2021 F |
||||
| Donations | 108,462 | 108,462 | 73,088 | ||||
| Donated and legacy | heritage | assets | 228,745 | 228,745 | 759,000 | ||
| Total donations and |
legacies | 337,207 | 337,207 | 832,088 | |||
| Arts Council England | 1,336,799 | 1,336,799 | 1,336,799 | ||||
| Arts Council England emergency fund |
—COVID | 350,000 | |||||
| Cultural Recovery Fund |
402,006 | 402,006 | 402,007 | ||||
| Arts Council England | —BCP | Project | |||||
| Wakefield Council |
50,000 | 50,000 | 245,286 | ||||
| Henry Moore Foundation | 3,000 | ||||||
| Liz &Terry Bramhall | Foundation | 100,000 | 100,000 | 100,000 | |||
| Schwab Charitable | DAF | ||||||
| Walk ofArt Income | 100,142 | 100,142 | 96,618 | ||||
| Grants from other Trusts | 2,500 | 2,500 | 326,200 | ||||
| General grant income | 120,847 | 120,847 | 132,500 | ||||
| Education Trusts —general income | |||||||
| Government furlough |
scheme | 81,130 | 81,130 | 1,078,184 | |||
| Local authority grants |
101,338 | 101,338 | 199,999 | ||||
| Total grants | 1,973,773 | 320,989 | 2,294,762 | 4,270,593 | |||
| Total | 2,310,980 | 320,989 | 2,631,969 | 5,102,681 | |||
| Income from other | trading | activities | |||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| 2022 | 2022 | 2022 | 2021 | ||||
| 5 | 5 | 6 | 5 | ||||
| Charitable trading: | |||||||
| Car park income | 1,399,203 | 1,399,203 | 1,016,002 | ||||
| Longside income | 203,050 | 203,050 | 188,596 | ||||
| Educational activities income |
and | workshop | 66,405 | 66,405 | (8,417) | ||
| Non-Chadtable: | |||||||
| Income from trading | subsidiary | 2,802,229 | 2,802,229 | 802,710 | |||
| 4,470,887 | 4,470,887 | 1,998,891 |
| Other i | ncom | e | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||||
| fund | fund | funds | funds | |||||||
| 2022f | 2022f | 2022f | 2021f | |||||||
| Sponsorship | income | 28,314 | 28,314 | 38,232 | ||||||
| Income | from | auction | sales | |||||||
| Museum income |
and | Galleries | tax | relief | 177,094 | 177,094 | 113,698 | |||
| Other income | 263,282 | 263,282 | 139,308 | |||||||
| 468,690 | 468,690 | 291,238 | ||||||||
| Expenditure | on | raising funds | ||||||||
| Unrestricted | Restricted | Total | Total funds | |||||||
| fund | fund | funds | ||||||||
| 2022f | 2022f | 2022f | 2021f | |||||||
| Charitable: | ||||||||||
| Cost of | educational | workshops | 2,495 | 45,000 | 47,495 | 1,079 | ||||
| Other costs | 19,492 | 19,492 | 8,642 | |||||||
| Staff costs | 76,399 | 55,000 | 131,399 | 112,279 | ||||||
| Non-Charitable: | ||||||||||
| Trading | subsidiary | expenditure | 1,207,279 | 1,207,279 | 404,040 | |||||
| Trading | subsidiary | staff costs | 1,132,833 | 1,132,833 | 977,113 | |||||
| 2,438,498 | 100,000 | 2,538,498 | 1,503,153 |
| Analysis of | expenditure by fund typ |
e | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total funds | ||
| fund | fund | funds | |||
| 2022 E |
2022 E |
2022 6 |
2021f | ||
| NAEA | 24,857 | 24,857 | 31,901 | ||
| Development | 128,731 | 48,108 | 176,839 | 145,004 | |
| Premises and establishment | 813,519 | 813,519 | 882,606 | ||
| Visitors centre | 281,558 | 281,558 | 236,236 | ||
| Exhibitions, | galleries and projects | 1,238,387 | 227,408 | 1,465,795 | 895,935 |
| BCPProject | 57,831 | 57,831 | 26,368 | ||
| Marketing | 322,290 | 322,290 | 199,983 | ||
| Other direct | costs | 57,809 | 57,809 | 13,166 | |
| Depreciation | 262,676 | 282,091 | 544,767 | 541,417 | |
| Supportcosts | 691,278 | 310,000 | 1,001,278 | 907,961 | |
| 3,878,936 | 887,607 | 4,746,543 | 3,880,577 |
| Analysis of | expenditure by activities |
|||
|---|---|---|---|---|
| Activities | Support | Total funds | ||
| undertaken | costs | |||
| directly | ||||
| 2022 | 2022 | 2022 | ||
| F | E | |||
| NAEA | 24,857 | 8,509 | 33,366 | |
| Development | 176,839 | 44,087 | 220,906 | |
| Premises and establishment | 813,519 | 278,483 | 1,092,002 | |
| Visitors centre | 281,558 | 98,383 | 377,941 | |
| Exhibitions, | galleries and projects | 1,465,795 | 423,924 | 1,889,719 |
| BCP Project | 57,831 | 19,797 | 77,628 | |
| Marketing | 322,290 | 110,328 | 432,616 | |
| Other direct | costs | 57,809 | 19,789 | 77,598 |
| Depreciation | 395,289 | 149,478 | 544,767 | |
| 3,595,787 | 1,150,758 | 4,746,543 |
| Activities | Support | Total funds | |||||||
|---|---|---|---|---|---|---|---|---|---|
| undertaken | costs | ||||||||
| directly | |||||||||
| 2021f | 2021f | 2021f | |||||||
| Unrestricted | |||||||||
| NAEA | 31,901 | 12,722 | 44,623 | ||||||
| Development | 145,004 | 47,407 | 192,411 | ||||||
| Premises and | establishment | 882,606 | 351,983 | 1,234,589 | |||||
| Visitors centre | 236,236 | 94,211 | 330,447 | ||||||
| Exhibitions, galleries |
and | projects | 895,935 | 306,117 | 1,202,052 | ||||
| BCPProject | 26,368 | 10,516 | 36,884 | ||||||
| Marketing | 199,983 | 79,753 | 279,738 | ||||||
| Other direct costs | 13,168 | 5,252 | 18,420 | ||||||
| Depreciation | 376,046 | 165,369 | 541,415 | ||||||
| 2,807,247 | 1,073,330 | 3,880,577 | |||||||
| Analysis ofcosts | |||||||||
| Direct | Support | Direct | Support | ||||||
| costs | costs | costs | costs | ||||||
| 2022f | 2022f | 2021f | 2021 | ||||||
| Staff costs | 1,785,245 | 474,354 | 1,495,148 | 473,837 | |||||
| Depreciation | 395,289 | 149,476 | 376,046 | 165,369 | |||||
| Fuel, light and | water | 173,884 | 7,605 | 136,551 | 6,951 | ||||
| Printing, postage, stationary telephone |
and | 7,085 | 41,247 | 4,289 | 40,750 | ||||
| Photocopying, photography |
exhibition | print and | 21,944 | 10,887 | 7,957 | 4,277 | |||
| Repairs, renewals, | tools and | materials | 202,195 | 9,380 | 182,111 | 5,497 | |||
| Travel, subsistence expenses |
and motor | 37,981 | 14,763 | 15,413 | 1,307 | ||||
| Signage, sitting and |
installation | 1,317 | 6,034 | ||||||
| Security | 177,364 | 490 | 168,395 | 441 | |||||
| Books and research | 16,048 | 39 | 10,872 | ||||||
| Marketing and |
receptions | 7,389 | 12,510 | ||||||
| Training | 4,973 | 31,105 | 35 | 8,661 | |||||
| Cleaning and |
refuse | removal | 57,740 | 192 | 38,201 | 159 | |||
| Health and safety and uniforms | 21,107 | 25,757 | |||||||
| Subscrtiptions | and memberships | 3,109 | 595 | 1,350 | 2,137 | ||||
| Advertising and promotion |
73,294 | 47,952 | |||||||
| Computer and |
website costs | 64,625 | 27,612 | 23,976 | 19,366 | ||||
| Exhibition and |
artists | costs | 398,387 | 102,916 | |||||
| Other direct costs | 146,811 | 151,734 | |||||||
| Other support | costs | 222,627 | 193,489 | ||||||
| Governance costs |
160,384 | 151,089 | |||||||
| 3,595,787 | 1,150,756 | 2,807,247 | 1,073,330 |
| Net income for the year | |||||
|---|---|---|---|---|---|
| 2022f | 2021f | ||||
| This is stated after charging: | |||||
| Depreciation | 544,766 | 541,415 | |||
| Fees payable to the Company's | auditors | in respect of: | |||
| The audit ofthe Company's | annual accounts | 20,475 | 19,500 | ||
| All taxation advisory services | 2,520 | 2,400 | |||
| All non-audit services not included above |
3,780 | 3,600 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Groupf | Charityf | Groupf | Charityf | |||
| Wages and salaries | 3,186,108 | 2,150,819 | 2,736,837 | 1,843,021 | ||
| Social security costs | 229,0?2 | 164,865 | 186,359 | 137,120 | ||
| Pension costs | 135,265 | 101,928 | 134,294 | 100,510 | ||
| 3,550,445 | 2,417,612 | 3,057,490 | 2,080,651 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Group | Charity | Group | Charity | |||||
| Raising funds | 92 | 65 | 163 | 82 | ||||
| Charitable | activities | 138 | 61 | 18 | 18 | |||
| 230 | 126 | 181 | 100 |
| Group | Group | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| No. | No. | ||||
| In In |
the the |
band band |
f60,001 - f70,000 f80,001 - f90,000 |
||
| In | the | band | f100,001 - f110,000 | ||
| In | the | band | 6110,001 - 120,000 |
| 9. | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|
| Group and Charity | ||||||
| Plant, | Visitors | |||||
| equipment & |
centre & | |||||
| Freehold | Leasehold | motor | underground | |||
| Property | Budlings | vehicles | galley | Total | ||
| 6 | E | 6 | ||||
| Cost | ||||||
| At 1 April 2021 | 8,133,984 | 175,000 | 2,787,787 | 9,987,864 | 21,084,635 | |
| Additions | 4,156 | 160,375 | 27,476 | 192,007 | ||
| Disposals | (3,900) | (3,900) | ||||
| At 31 March 2022 | 8,138,140 | 175,000 | 2,944,262 | 10,015,340 | 21,272,742 | |
| Depreciation | ||||||
| At 1 April 2021 | 869,886 | 31,500 | 2,177,953 | 4,123,552 | 7,202,891 | |
| Charge for the year | 193,323 | 3,500 | 172,073 | 175,870 | 544,766 | |
| Eliminated on disposal |
(2,844) | (2,844) | ||||
| At 31 March 2022 | 1,063,209 | 35,000 | 2,347,182 | 4,299,422 | 7,744,813 | |
| Net book value | ||||||
| At 31 March 2022 | 7,074,931 | 140,000 | 597,080 | 5,715,918 | 13,527,929 | |
| At 31 March 2021 | 7,264,098 | 143,500 | 609,834 | 5,864,312 | 13,881,744 |
| 12. | Fixed asset | investments | |||||
|---|---|---|---|---|---|---|---|
| Investment | |||||||
| in | |||||||
| subsidiary | |||||||
| Charity | companies | ||||||
| 8 | |||||||
| Cost or valuation | |||||||
| At 1 April 2021 and 31 March 2022 | |||||||
| Subsidiary | |||||||
| Name | Company | Registered | Class of | Holding | |||
| number | office | share | |||||
| YSPTrading | Limited | 2498092 | Bretton Hall, | Ordinary | 100% | ||
| West Bretton, | |||||||
| Wakefield, | |||||||
| West Yorkshire, | |||||||
| WF4 4LG | |||||||
| The financial | results ofthe subsidiary | for the year | were: | ||||
| Profit for | |||||||
| Income | Expenditure | the year | Net assets | ||||
| 8 | 5 | 6 | 6 | ||||
| YSPTrading | Limited | 2,945,323 | (2,400,112) | 545,211 | 714,258 | ||
| 13. | Stocks | ||||||
| Group | Group | ||||||
| 2022 | 2021 | ||||||
| 8 | 5 | ||||||
| Goods held | for resale | 395,842 | 309,095 |
| Debtors | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Group 8 |
Charity 8 |
Group F |
Charityf | ||||
| Trade debtors | 42,890 | 33,913 | 15,525 | 15,197 | |||
| Amounts owed by group undertakings |
452,221 | ||||||
| Other debtors | 126,163 | 113,396 | 134,522 | 130,690 | |||
| M&G tax relief debtor | 1?7,094 | 177,094 | 113,698 | 113,698 | |||
| Prepayments | and accrued income | 145,?81 | 145,781 | 147,908 | 147,908 | ||
| 491,928 | 470,184 | 411,653 | 859,714 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Group | Charity | Group | Charity | |||
| E | E | E | E | |||
| Bank loans | 52,443 | 52,443 | 52,443 | 52,443 | ||
| Trade creditors | 324,281 | 313,296 | 156,652 | 151,286 | ||
| Amounts owed by group undertakings |
171,225 | |||||
| Other taxation and social security | 209,921 | 128,125 | ||||
| Other creditors | 13,579 | 13,579 | 176 | 176 | ||
| Accruals | 106,109 | 87,978 | 104,103 | 90,672 | ||
| 706,333 | 766,646 | 313,374 | 294,777 | |||
| Creditors: Amounts | falling due in more than one year | |||||
| 2022 | 2021 | |||||
| Group | Charity | Group | Charity | |||
| E | E | F | E | |||
| Bank loans | 425,683 | 425,683 | 460,199 | 460,199 |
| The | ageing | ofthe bank loans isas foll | ows: | |||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Group | Charity | Group | Charity | |||||
| E | E | E | ||||||
| Due | in one year | 52,443 | 52,443 | 52,443 | 52,443 | |||
| Due | between | two and five years | 209,772 | 209,772 | 209,772 | 209,772 | ||
| Due | in more | than five years | 215,911 | 215,911 | 250,427 | 250,427 | ||
| 478,126 | 478,126 | 512,642 | 512,642 |
| 18. | Restricted funds | |||||
|---|---|---|---|---|---|---|
| Group and Chadity - 2022 | Balance at | Incoming | Resources | Transfer | Balance at | |
| 31 March | resources | expensed | 31 March | |||
| 2021 | 2022f | |||||
| Bretton Country Park |
3,818,614 | (73,513) | 3,745,101 | |||
| Visitors | 5,852,628 | (175,865) | 5,676,763 | |||
| centre/underground gallery |
||||||
| 14-18Now WWI | 15,000 | (15,000) | ||||
| Centenary Art Commission |
||||||
| Henry Moore Foundation | ||||||
| Liz and Terry Bramhall | 100,000 | 100,000 | (200,000) | |||
| Foundation | ||||||
| ACE Sustain Fund | 560,147 | 560,147 | ||||
| Car park extension project |
475,789 | (32,713) | 443,076 | |||
| Marian Goodman Gallery |
||||||
| Rotheschild Foundation |
||||||
| Petr Aven | ||||||
| David Family | 10,842 | (10,842) | ||||
| Sir Ken 8 Lady Morrison | 16,522 | (16,522) | ||||
| Production Park |
||||||
| Ernest Hecht Foundation | 5,236 | (5,236) | ||||
| Walk ofArt | 70,489 | 100,142 | (48,108) | 122,523 | ||
| Oak Project | 32,881 | 98,347 | (79,808) | 51,400 | ||
| Bloomberg App Project |
||||||
| Wolfson Fdn | 145,000 | (145,000) | ||||
| Piercy &Co | ||||||
| Finnis Scott Foundation | ||||||
| John SCohen Foundation | ||||||
| Garfield Weston | 65,000 | (65,000) | ||||
| Foundation | ||||||
| Dunard Fund |
100,000 | (100,000) | ||||
| Rainbow Heron |
7,500 | 7,500 | ||||
| Total restricted funds | 11,253,128 | 320,989 | (967,607) | 10,60B,510 |
| 18. | Restricted funds (continued) | |||||
|---|---|---|---|---|---|---|
| Group and Charity - 2021 | Balance at | Incoming | Resources | Transfer | Balance at | |
| 31 March | resources | expensed | 31 March | |||
| 2020f | 2021 E |
|||||
| Bretton Country Park |
3,891,178 | (72,564) | 3,818,614 | |||
| Visitors | 6,019,941 | (167,313) | 5,852,628 | |||
| centre/underground gallery |
||||||
| 14-18Now Wyw | 9,500 | (9,500) | ||||
| Centenary Art Commission |
||||||
| Henry Moore Foundation | 3,000 | (3,000) | ||||
| Liz and Terry Bramhali | 100,000 | 100,000 | ||||
| Foundation | ||||||
| ACE Sustain Fund | 560,147 | 560,147 | ||||
| Car park extension project | 316,861 | 195,286 | (36,358) | 475,789 | ||
| Marian Goodman Gallery |
||||||
| Rotheschild Foundation |
1,500 | (1,500) | ||||
| PetrAven | ||||||
| David Family | 13,553 | (2,711) | 10,842 | |||
| Sir Ken &Lady Morrison | 20,652 | (4,130) | 16,522 | |||
| Production Park |
||||||
| Ernest Hecht Foundation | 6,545 | (1,309) | 5,236 | |||
| Walk ofArt | 96,618 | (26,129) | 70,489 | |||
| Oak project | 80,000 | (47,139) | 32,861 | |||
| Bloomberg App Project | 50,000 | (50,000) | ||||
| Wolfson Fdn | 145,000 | 145,000 | ||||
| Piercy &Co | 2,500 | (2,500) | ||||
| Finnis Scott Foundation | 9,700 | (9,700) | ||||
| John SCohen Foundation | 5,000 | (5,000) | ||||
| Garfield Weston | 65,000 | 65,000 | ||||
| Foundation | ||||||
| Dunard Fund |
100,000 | 100,000 | ||||
| Total restricted funds | 10,838,377 | 853,604 | (438,853) | 11,253,128 |
| 19. | Unrestricted funds |
Charity f | Group |
|---|---|---|---|
| Balance at 31 March 2020 | 11,160,461 | 11,329,506 | |
| Net movement in funds for the year |
1,402,727 | 1,594,407 | |
| Transfer during the year |
|||
| Balance at 31 March 2021 | 12,563,188 | 12,923,913 | |
| Net movement in funds for the year |
684,093 | 1,037,624 | |
| Transfer during the year |
|||
| Balance at 31 March 2022 | 13,247,281 | 13,961,537 |
| Analysis ofnet assets between funds | |||
|---|---|---|---|
| Group - 2022 | Unrestricted fundsf |
Restricted fundsf |
Total funds |
| Tangible fixed assets | 3,662,989 | 9,864,940 | 13,527,929 |
| Heritage assets | 6,899,636 | 122,523 | 7,022,159 |
| Investment property |
1,847,000 | 1,847,000 | |
| Current assets | 2,683,928 | 619,047 | 3,302,975 |
| Creditors due within one year | (706,333) | (706,333) | |
| Creditors due in more than one year | (425,683) | (425,683) | |
| 13,961,537 | 10,606,510 | 24,568,047 | |
| Group - 2021 | Unrestricted funds |
Restricted funds |
Total funds |
| Tangible fixed assets | 3,734,716 | 10,147,031 | 13,881,744 |
| Heritage assets | 6,756,271 | 6,756,271 | |
| Investment property |
1,742,512 | 1,742,512 | |
| Current assets | 1,463,990 | 1,106,097 | 2,570,087 |
| Creditors due within one year | (313,374) | (313,374) | |
| Creditors due in more than one year | (460,199) | (460,199) | |
| 12,923,913 | 11,253,128 | 24,177,041 |
| Analysis ofnet assets between funds (contin | ued) | ||
|---|---|---|---|
| Charity - 2022 | Unrestricted fundsf |
Restricted funds 6 |
Total funds |
| Tangible fixed assets | 3,662,989 | 9,864,940 | 13,527,929 |
| Heritage assets | 6,899,636 | 122,523 | 7,022,159 |
| Investment property |
1,847,000 | 1,847,000 | |
| Fixed asset investments | 2 | 2 | |
| Current assets | 2,029,983 | 619,047 | 2,649,030 |
| Creditors due within one year | (766,646) | (766,646) | |
| Creditors due in more than one year | (425,683) | (425,683) | |
| 13,247,281 | 10,606,510 | 23,853,791 | |
| Charity —2021 | Unrestricted funds |
Restricted funds |
Total funds |
| F | 6 | ||
| Tangible fixed assets | 3,734,716 | 10,147,031 | 13,881,744 |
| Heditage assets | 6,756,271 | 6,756,271 | |
| Investment property |
1,742,512 | 1,742,512 | |
| Fixed asset investments | 2 | 2 | |
| Current assets | 1,084,666 | 1,106,097 | 2,190,763 |
| Creditors due within one year | (294,777) | (294,777) | |
| Creditors due in more than one year | (460,199) | (460,199) | |
| 12,563,188 | 11,253,128 | 23,816,316 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Group | Group | ||||
| 6 | 6 | ||||
| Net incoming resources |
391,006 | 2,009,158 | |||
| Interest receivable | (13) | (78) | |||
| Net outgoing resources | from operations | 390,993 | 2,009,080 | ||
| Depreciation | 544,766 | 541,415 | |||
| Donation ofheritage | assets | (228,745) | (759,000) | ||
| (Gain) on revaluation | (104,488) | ||||
| Loss on disposal | 4,681 | ||||
| (Increase) in stock |
(86,747) | (3,661) | |||
| (Increase)/decrease | in | debtors | (80,275) | (15,985) | |
| Increase/(Decrease) | in | creditors | 392,959 | (384,634) | |
| Net cash inflow from | operating | activities | 833,144 | 1,387,215 |
| Analysis of net debt | ||||||
|---|---|---|---|---|---|---|
| 1 April | Non-cash | 31 March | ||||
| 2021 | Cash flow | Movements | 2022 | |||
| E | 6 | E | E | |||
| Cash at the bank and in hand | 1,849,339 | 565,866 | 2,415,205 | |||
| Debts falling due within one year | (52,443) | 52,433 | (52,433) | (52,443) | ||
| Debts falling due after one year | (460,199) | 34,516 | (425,683) | |||
| 1,336,697 | 618,299 | (17,917) | 1,937,079 | |||
| Financial commitments | ||||||
| 2022 | 2021 | |||||
| Group | Company | Group | Company | |||
| As at 31 March the annual | E | E | E | E | ||
| commitments under non-cancellable |
||||||
| operating leases were as follows:- | ||||||
| Due within 1 year |
1,183 | |||||
| Due within 1 to 2years |
||||||
| Due within 2to 5years | ||||||
| 1,183 |