## 

## 

|Directors||||||
|---|---|---|---|---|---|
|||||Mr CG Felton||
|||||Mrs M-P Lloyd||
|||||Dr8 A Murrer||
|||||Mr JClose||
|||||Mr J Poole||
|||||Mr THeneveld||
|||||Mrs P ATomlinson||
|||||Ms 5M Jackson||
|Senior Executive Personnel||||Executive Director|Mr K Hansen|
|||||Finance Manager|Mrs 5Wooden|
|Registered|office|||Hampstead<br>Norreys||
|||||Thatcham||
|||||Berkshire||
|||||RG18OTN||
|Company|registration||number|04020388||
|Charity registration||number||1085057||
|Auditors||||UHY Ross Brooke||
|||||Suite<br>1||
|||||Windrush<br>Court||
|||||Abingdon<br>Business Park||
|||||Oxfordshire||
|||||OX14 15Y||
|Bankers||||National Westminster|Bank Pic|
|||||Winchester<br>Old Bank||
|||||105High Street||
|||||Winchester||
|||||Hampshire||
|||||5023 BAW||





## 

||||Page|
|---|---|---|---|
|Report ofthe|hoard oftrustees||1-7|
|Independent|auditors'<br>report|||
|Consolidated|statement offinancial|activities|12|
|Consolidated|comparative<br>statement|offinancial activities|13|
|Balance sheet|||14|
|Statement of|cash flow|||
|Notes tothe financial statements|||17-33|





## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 



|||||SQOW<br>0 co<br>I<br>40 N|SQOW<br>0 co<br>I<br>40 N|SQOW<br>0 co<br>I<br>40 N|SQOW<br>0 co<br>I<br>40 N||IO <br>O <br>ml<br>r|00<br>r<br>n.<br> N<br>44 IO<br> t«ct O<br>«4<br>I/I<br>Dl<br> orna<br>IA|00<br>r<br>n.<br> N<br>44 IO<br> t«ct O<br>«4<br>I/I<br>Dl<br> orna<br>IA|00<br>r<br>n.<br> N<br>44 IO<br> t«ct O<br>«4<br>I/I<br>Dl<br> orna<br>IA|C/I<br>r<br>m<br>IO<br>CO||«O<br>O<br>IA <br>N <br>N|Ch<br>Ch<br> «0<br> «|<br> r|IA<br>COO<br>ID<br>Ol|N<br>IVI<br>Cl<br>I/I|||t/I<br>O<br>m<br>w|IXI<br>N<br>Ol<br>r<br>m|N<br>I/I<br>m<br>Ch||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||||||44 <br>'5 <br>c|O <br> N<br> ON|III||w 00 m<br>r<br>O N 00 ID<br>or<br>cno<br>tVI 44 Ol<br>Ol<br>r Oma<br>IA||||IA<br>«tN<br>CA<br>ID<br>CO||IO<br>O<br>IA<br>/4<br>N|CO<br>rOl<br>«O||Ol<br>r<br>IVI<br>IO<br>«t|Ch<br>o||N<br>r|m<br>01<br>ch<br>«I<br>N|I/I<br>ICI<br>ID<br>Ch<br>00||
|||||0 <br>t <br>2 <br>4Iy|'0<br> c<br> 0<br> «|ON<br>t4<br>CI|||||00<br>N|||||00<br>m<br>IA|00<br>Ct\<br>IA|Ctl<br>IA<br>rill|ChO<br>N||T«v«<br>40 N<br>N<br>40||r<br>CO<br>CO<br>CVI||
|||||Cl vl<br>0&N<br>0 cO<br>I<br>40 N|||W||ICI<br>IA|IO<br>N<br>ttl<br>«/<br>IA|W <br>00 <br>IA <br> N<br>ID|N<br> O<br> 44<br>Ch|m<br>00<br>IDr"<br>N||r4<br>'ID<br>PC<br>IO|Ol<br>Ol<br>IVI<br> Nm<br>~0||NN<br>Cl<br>Ch|||N <br>N<br>O<br>Ol|N<br>IA<br>IA<br> Icl<br>N|I/O<br>N||
|||||'0<br>Cl<br>010 <br>tc2||vc<br> N|W||O'<br>IO <br>I/I|IONm<br> «/<br>I/I<br>IVI|O' <br>N <br>00<br>r|N<br> O|IO<br>ON<br>O<br>r||N<br>ID <br>N<br>ID<br>«r|Ch<br> I/I<br>IVI<br>CO|I<br>ID<br>ID<br>00<br>Ol|m<br>00<br>Ol|||||CO<br>r||
|||||'D<br>Cl<br>pic||«4 <br>CV<br>N|hl||||IA<br>CI<br>IA||IA<br>CO<br>CI<br>I/I|||||I/I<br>ID<br>O<br>IA|||COO <br>Ch <br>Ch|00<br> 00<br>IVI|m<br>Ch<br>IA||
|||||||||||||||||||||||||CIc|
|||||||||||||||||||||||||Cl|
|||||||||||/4|N|IA|||||||||||||
|Cl0|||||||||||||||||||||||N||
|||440||||||||||||||||||||||ICc|
|'00<br>4<br>E<br>c<br>OI<br>CL<br>E<br>ICIc<br>0<br>Zl<br>ICc<br>5<br>I/I<br>I0<br>I-|0<br>I 0<br>40 0<br>«0<br>I8<br>0 Ylg<br>IC<br>Cl<br>v<br>Ch<br>0 0<br>0<br>rc<br>Cl<br>044 E<br>O 0 3<br>00g<br>IP<br>c<br>4I<br>I<br>IC0|||||||0<br>E<br>Cl<br>ca@|||0 <br>/E <br>e <br>Cl <br>0<br>4<br>0<br>v|I<br> 0<br> '5<br>CC<br>CS<br> .c<br> 10<br>~4I<br> 0|c<br>0<br>I|c<br>'00 c<br>0'2<br>40—<br>Oc y<br>.K<br>IC<br>Cl<br>CI<br>hl|||y|I<br>Ol<br>CI<br>Cl<br>4I-0<br>0<br>Cl0.<br>IC<br>Cl<br>CIE0II<br>I02|Vl<br>I «0<br>5o<br>Jl<br>IC<br>4l II<br>C40 0<br>~. Cl<br>S<br>I<br>y||0 «-<br>«<br>CS<br>0<br>c<br>Cl Cl<br>c«"c<br>0~<br>E—<br>4<br>2 0||0<br>'0<br>4I<br>40<br>I|Cl<br>Vi<br>Cl<br>FL<br>E0<br>«<br>0<br>IA<br>I<br>00<br>l0<br>CX<br>0<br>4l<br>I-|





|||||D|Vl <br>C <br>40|th<br> O<br>AI|W||ILI<br>IO<br>lO<br>lO<br>00|'|CO<br>A<br>LC<br>LD <br>00<br>LD|IA<br>CD<br>LD<br> ID<br>IVI|Ch||rIO <br>00<br>CFI <br>O<br>CVI|O<br> Ol<br> 00|Ch<br>Ch<br>00|Dl|t||FVI <br>Ol|O|Ol<br>r<br>IVI|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||||||c|o|||FV|'|th|LA|IDo||r<br>LO<br>00|00|IA<br>IO|Ch<br>m|FV||Ol <br>I<br>O|'lr<br>r<br> 00|IV\<br>lfl<br>Ch|
|||||tI||FU|||00||LOI<br>ID|FVI|8||CFI <br>FV|Q|r<br>Ch|m|||Pv|8|FV|
|||||O||||||||||||||||||||
|||||'D|g|Ol|W||||Ch<br>m|||||m|m|Ul<br>00|FVI<br>IVI||M<br>O <br>IA|vr<br> th<br>00|th<br>ttl|
|||||TlI||||||||||||CO<br>LD|CO<br>ID|CI<br>IA|r||m<br>'tr|Ui<br>fVI<br>FLI|CLI<br>00|
||||||D|P4|||wcor<br>ID r4|||r|F<br>CLI||LO<br>IA<br>O|CFI<br>v0<br>Ol||FVI<br>IVI|||ILI<br>m|V0<br>00|Ft<br>Itl<br>ltl|
||||||40|FLI|||tVI <br>r|vt<br>Ch<br>Ch<br>omvC<br>LA vt|||||CV<br>CU||r<br>LD<br>Ch|o<br>tVI|||tri<br>O|r<br>Ch<br>m|m<br>Cht4|
|||||Dt|c <br>40|O<br>o<br>PV|W||IO<br>O <br>r|~0 <br>FV <br> 0<br>vV <br>cl|m<br> 00 <br>M <br> IFI <br> m|'ID<br> O<br> Ch<br>'cr|lh<br>IVI<br>LO||||||Ol<br>O||VLI<br>M<br>h<br>~F|IA<br>Ch<br> vr|LA<br>Ch<br>CO|
||||||||||||Ul||CO||FVI|LO||||||VV|tU|
|||||D<br>Dm O <br>4I<br>C<br>FC<br>tcco|||W||I|t|40|I||||40<br>ttl|00<br>m|IVI<br>Ul<br>m|IJIo||||r00<br>00|
|||||||IVI||||||||||||||||||
|||||VtI||||||||||||UF|rIA|rItl|FVI||r<br>vt|00<br>vt||
|||||~4||||||||||||||||||||
|Cl4lc|I|||||Oz||||~4|FVI|m||||||||||||
|c<br>lm||c||||||||||||||||||||||
||m|0||||||||||||||||||||||
|Dc||||||||||||||||||||||||
|||4I||||||||||||||||||||||
|E||||||||||||||||||||||||
||||CU|||||||||||||||4I||||||
|i.||||||||||||||||||4I||||||
|E|tcI|||||||||||||||||t<br>CF<br>V||||'c|D|
|||l0|||||||||||||||||||||IC|
|||m||||||||||||||||||||||
|4I<br>IA<br>D<br>0<br>I-||E <br>0 <br>v <br>c<br>C. <br>V|IA<br> O<br> m<br>mc<br>4l<br>m4t<br> ClC<br>U|||||c|0<br>I0c<br> O|p<br>CO|CI<br>m <br>4I<br>m<br>l0<br> W|IU<br>m<br>00<br> .c<br> 0|DV<br>C<br>m<br>O|c<br>Cl D<br>g v<br>Dc c<br>m-Vl<br>FC<br>IC<br>Ul<br>CC||Cl<br>t<br>IUZl0<br>l0|E<br>c<br>K<br>5|Cl<br>CL<br>FC<br>Cl<br>4IE8<br>K|c<br>m<br>4I<br>t<br>Cl <br>Cl<br>c<br>I0<br>I|40<br>~<br>Oc<br> v<br>CC|D<br>D<br>vI<br>V<br>C<br>00<br>V<br>Q<br>c<br>IU<br>0 ~c<br>E-<br>Cl<br>4I<br>O<br>Z||V0<br>C<br>Cl<br>V<br>Lll<br>CI0I-|





## 

||||||Group||Charity||
|---|---|---|---|---|---|---|---|---|
|||||Notes|2021|2020|2021|2020|
||||||6|8||6|
|Fixed assets|||||||||
|Tangible||||9|424,727|458,031|407,813|439,856|
|Intangible||||10|13,592|13,714|12,553|12,519|
|Investments||||11|||100|100|
|Current assets|||||||||
|Stocks|||||22,096|11,880|||
|Debtors||||12|42,828|41,931|70,394|130,893|
|Cash at bank|and in hand||||172,137|29,538|143,415|14,161|
||||||237,061|83,349|213,809|145,054|
|Creditors: amounts|||falling due||||||
|within one|year|||13|(110,619)|(117,954)|(80,273)|(69,858)|
|Net current|(gabgities)/assets||||126,442|(34,605)|133,536|75,196|
|Total assets|less current liabilities||||564,761|437,140|554,002|527,671|
|Creditors: amounts|||failing due||||||
|after more|than one year|||14|(122,187)|(143,588)|(85,394)|(96,921)|
||||||442,574|293,552|468,608|430,750|
|Funds|||||||||
|Restricted<br>funds||||22|53,793|3,887|53,793|3,887|
|Unrestricted|funds|||21|414,815|426,863|414,815|426,863|
|Non- charitable||trading funds|||(26,034)|(137,198)|||
||||||442,574|293,552|468,608|430,750|



## 



## 

## 

||||||||2021|2020|
|---|---|---|---|---|---|---|---|---|
||||||||6|6|
|Cash flows from operating activiges:|||||||||
|Net cash provided<br>by (used in) activities|||||||204,446|(24,947)|
|Cash flows from invesdng activities:|||||||||
|Purchase of property,<br>plant and equipment|||and intangible||assets||(38,909)|(14,811)|
|Net cash provided<br>by (used in) investing activities|||||||(38,909)|(14,811)|
|Cash flow from financing activities:|||||||||
|New borrowings||||||||50,000|
|Repayment ofborrowing|||||||(14,735)|(10,434)|
|Net cash provided<br>by (used in} Rnanclng activities|||||||(14,735)|39,566|
|Change in cash and cash equivalents|in the||reporting|period|||150,802|(192)|
|Cash and cash equivalents<br>at the beginning|||ofthe reporting|||period|21,335|21,527|
|Cash and cash equivalents<br>at the end|ofthe reporting|||period|||172,137|21,335|
|Reconciliation ofnet income/(expenditure)|||to net cash|flow||from operating|activities||
||||||||2021|2020|
|||||||||6|
|Net income/(expenditure<br>forthe reporting|||period)(as|per|the||||
|statement<br>offinancial activities)|||||||149,022|(103,732)|
|Ad/ustments<br>for:|||||||||
|Depreciation/amortisation<br>charges|||||||72,335|71,725|
|Loss/(profit)<br>on sale offixed assets||||||||5,505|
|(increase)/decrease<br>in stocks|||||||(10,217)|4,360|
|(Increase)/decrease<br>in debtors|||||||(896)|12,503|
|Increase/(decrease)<br>in creditors|||||||(5,798)|(15,308)|
|Net cash provided<br>by (used in) operating||activities|||||204,446|(24,947)|





## 

|nalysis ofcash an|d cash eq|uivalents||||
|---|---|---|---|---|---|
|||||2021|2020|
|Adjustments<br>for:||||||
|Cash in hand<br>Overdraft<br>facility|repayable|on demand||172,137|29,538<br>~8.&O~|
|Net cash provided|by (used|in) operating|activities|172,137|21,335|





## 

## 

## 

## 

## 

## 



## 



## 

## 

## 



## 

## 

## 

## 

## 

## 

## 

## 



## 

## 

||Summary<br>profit|and|loss account||Note|2021|2020|
|---|---|---|---|---|---|---|---|
|||||||E.|E|
||Turnover|||||91,102|149,067|
||Cost ofsales|||||(146,262)|(212,506)|
||Administrative|expenses||||P1,769)|(93,956)|
||Other income|||||239,628|88,756|
||Interest payable|||||(1,535)|(1,054)|
||Net profft/(loss)|||||111,164|(69,693)|
||The assets and|liabilities ofthe subsidiary||were:||||
||Fixed assets|||||16,914|18,175|
||Intangible<br>assets|||||1,039|1,195|
||Current assets|||||52,724|28,379|
||Creditors: amounts||falling due within one|year||(59,818}|(138,180)|
||Creditors: amounts||falling due after more|than one year||(36,793)|(46,667)|
|||||||(25,934}|(137,098)|
||Reserves|||||||
||Share capital|||||100|100|
||Share premium|account||||153,548|153,548|
||Profit and loss account|||||(179,582)|(290,746)|
|||||||(25,934)|(137,098)|
|3,1|Cost ofsales|||||||
|||||||2021|2020|
|||||||E|E|
||Purchases|||||45,591|84,656|
||Staffcosts|||||100,671|127,850|
|||||||146,262|212,506|





||||||||||00<br>Co IO <br>echr|00<br>Co IO <br>echr|00<br>Co IO <br>echr|lo tc<br>chill|lo tc<br>chill|lo tc<br>chill|CS|th<br>ooltl|th<br>ooltl|IO<br>CO||N|to<br>C}I||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|||||||||||hc||A|||sr|lo||IO|||ttl<br>r||
|||||'0<br>OI <br>I|sl <br> 10 <br>s|O <br> 00<br> Oto|W||00 <br>tt|00<br>ICI <br>Ch I<br>mt<br>OI Itl <br>tC||CI tel<br>Cl tc<br>srw<br> 00<br>OC|||tc<br>oo|so|r|Itl<br>mtl|||m<br>Ih|CO<br>VI<br>Ch<br>ID|
|||||DCIOW|||||||||||||||4|00|||
|||||||||||||||||||||Cl|||
|||||}0|||||||||||||||||||
|||||9'N||O|||'cr <br>0<br>Itl <br>ID|sr <br>r<br> 00 <br> Ol <br>to|co <br>co <br> OI <br> 0<br>CC|ltl ol<br> cooo<br> d'<br>ltl<br>CC|||r<br>Ca|o'co||Co<br>tt||I<br>O<br>mO||crl<br>OI<br>ICI<br>CC<br>fh<br>00|
|||||'0<br>C<br>$~||tt<br>OCO|CII||r|0 <br>tC|00 Itl<br>Ch <br> oogoor <br>tC||||vl<br> <br>00|Ch<br> gr||Io<br>00<br>ph<br>CC||I<br>Co<br>O<br>O|tc<br>lh<br>CC<br>00<br>Itl||
|||||C|||||||||||||||||||
|3s|||||||||||||||||||||||
|'0|||||||||||||||||||||||
|||||||||||||ISC0|||||||||||
|||||||||||||lo|||||||||||
|CS<br>CS<br>E8 <br>e<br>0<br>s<br>st<br>CS<br>I0|o 44<br>~CI<br>I9I<br>cs<br> I3<br>.CQ<br>C<br>CC<br>s<br>CS<br>SI<br>Ol<br>glo<br>V<br>Ol||lo0<br>TtIo<br>Ilo<br>V|||||OI<br>0<br>SI<br>C0<br>b<br>I<br>0<br>5|V<br>Cl<br>00<br>CI<br>Q|Yl<br>Sl .u<br>C Cl<br>OI<br>v<br>E 0<br>Sl 0 '0s<br>Io<br>0. 00<br>I E C<br>'.t<br>M t.'<br>Cl<br>X '0<br>NWZ|||iSV0<br>0 <br>C <br>sc<br>0C<br>}t<br>C<br>Io|S!<br> 8<br>CL||0<br>lo<br>CL<br>SlD|||0<br>ICI<br>Ol<br>I<br>0<br>Sl<br>EJ0|0<br>vo<br>E<br>0<br>3<br>Ih|Ih<br>o<br>Z<br>Q<br>0<br>ltc|g}<br>I|
|g<br>I<br>I-|IS0 <br>S<br>0 <br>Z|V<br> o<br> Ih|||||||||||||||||||||





||||||||||||||||||||||||4I0||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||||||||||||||||||||||||Ol||
||||||||||||||||||||||||A0||
||||||||||||||||||||||||w||
||||||0|C|O<br> O|m<br>r<br>Ifl|Ih O<br>Aae<br> fa<br>Cfl<br>00||Cl <br>Dl <br>lh|lfl <br>I <br> th|Ih<br> Ih <br>Ih|IVI<br> e <br> '0|CVI<br> O <br>CO|O<br> hl|IVI <br>IVI <br>N <br>OF|00 <br> Ih<br> tV <br> 00 <br>~0|Cl<br>Otl<br> O<br> O||Ih||Ia<br>Ja<br>Ia||
||||||||FV||||||||||||||||||
||||||||||||||||||||||||0||
||||||||||||||||||||||||4I||
||||||||I9C|m<br>IVI <br>00<br>Ch<br>Oar<br>O ta||Dl<br>FO<br>r<br> Ih|Cl 00<br>f4cvr<br>Ch ttl<br>AI||~|lh<br>F<br>tot<br>th O <br>mF||ID c' Ih <br>0 Ihchr<br> ID ta<br>'Ir'<br>AFAF<br>AF|||Itl<br>lX<br> 00||||VlaIJ0<br>Ia<br>Ia||
||||||||||||||||||||||||la||
||||||||||||||||||||||||VZ||
|||||||||I|I|I|I|I|I|I|I|I|I|I|I||||C<br>8||
|||||||g|||||||||||||||||||
||||||||CL||||||||||||||||Ih||
|||||||COOI<br>e5||I|P<br>ID<br>FA|I||||||I|I|I|||Ih<br>m<br>Crl<br>Ih<br>lD|O<br>FV<br>ID|X<br>V<br>Cl<br>C0||
|||||||8|||||||||||||||||||
||||||||||||||||||||||||IO||
|0||||||0<br>IX|III<br>C<br>~<br> CJ|cvl <br>00 <br>ao <br>O|ID<br> ta <br> Ih|CO<br> ta<br> r<br>Ih|O <br>CJ <br>Ch<br>IVI|aa<br> hl<br>ctl<br> tf||Vr<br>A IDA|VIm<br>cn<br>r<br>m0aahlca<br>AC<br>Cfl N af<br>AF<br>VO 00|||||||Ctl<br>ID<br>r||A0<br>OI<br>Ja<br>Ol||
|40<br>4l|C|||IJ||||||||||||||||Ia|||I0<br>A||
||C|IFO||'5||||||||||||||||Ia0|||IJ8||
|E|cd|||Tl<br>4I<br>JOla|||||00<br>C|ch|C||IA<br>W<br>Ih<br>la<br>A0||IO<br>0||||Cl00<br>Ol<br>V|Ol<br>caE|||CI<br>Ol||
|4l<br>2re<br>g<br>ch<br>lh<br>0<br>Ih|-O<br>IO m<br>0<br>CV<br>IC<br>OI<br>~C<br>~0 0.<br>Chj<br>0<br>Av||4<br>4<br>th|la<br>IJ<br>Ol<br>IC||||8<br>C<br>ED|OI|4I<br>VJ E<br>CL<br>CL<br>X0<br>Cf<br>R~<br>E<br>4I<br>Cx||C <br>V<br>4I <br>0<br>O|0<br>C<br> 0<br>Ih<br>IA|Ci <br>CI|Ih<br> C<br>Ia<br>C<br>C<br> FC<br>0-|al<br>ch<br>Cl<br>CL|IJ<br>IO<br>C<br>0Vll|0.<br>X<br>4I|Cl<br>LA<br>C<br>Tll0. Ich<br>mls||||00.<br>CL|VJ<br>OI<br>CL<br>Vl|
|I|2|IL|||||||||||||||||||||||





## 

## 

|6.|Auditors remuneration|||
|---|---|---|---|
|||Total|Total|
|||funds|funds|
|||2021|2020|
||||E|
||Audit fees|12,355|12,355|
|7,|Staffcosts and trustees' remuneration|||
|||2021f|2020<br>f|
||Wages and salaries|470,202|460,183|
||Social security costs|29,026|33,571|
||Pension costs|9,250|7,644|
|||508,478|501,398|



||The average|employee<br>head count during the year was|made up as follows;||
|---|---|---|---|---|
||||2021|2020|
||||f|f|
||Visitor attraction||25|25|
||Commercial|trading|12|15|
||||37|40|
||Executive personnel||||
||||2021|2020|
||||f|f|
||Total remuneration||99,186|120,762|
|8.|Net outgoing|resources forthe year|||
||||2021|2020|
||||f||
||This is stated|after charging|||
||Amortisation||1,737|1,736|
||Depreciation||70,598|69,989|
||Auditors'<br>remuneration||12,355|12,355|





## 

|Tangible fixed assets: Group||||||
|---|---|---|---|---|---|
|||Plant &||Improvements||
||Plants|equipment|Exhibits|to property|Total|
||E|E|E|E||
|Cost||||||
|1October 2020|5,546|208,209|294,301|1,201,792|1,709,848|
|Additions||7,335||29,959|37,294|
|Disposals||||||
|30September 2021|5,546|215,544|294,301|1,231,751|1,747,142|
|Depredation<br>1October 2020|5,546|197,663|130,005|918,603|1,251,817|
|Chargefortheyear||4,308|17,752|48,538|70,598|
|Disposals||||||
|30September 2021|5,546|201,971|147,757|967,141|1,322,415|
|Net book values||||||
|30September 2021||13,573|146,544|264,610|424,727|
|30September 2020||10,546|164,296|283,189|458,031|
|Tangible Ised assets: Charity||Plant &||Improvements||
||Plants|equipment|Exhibits|to property|Total|
|||E|E|E|E|
|Cost||||||
|1October 2020|5,546|160,480|294,301|916,027|1,376,354|
|Additions||6,426||29,959|36,385|
|Disposals||||||
|30September 2021|5,546|166,906|294,301|945,986|1,412,739|
|Depreciation||||||
|1October 2020|5,546|150,802|130,005|650,145|936,498|
|Charge forthe year||3,831|17,752|46,845|68,428|
|Disposals||||||
|30September 2021|5,546|154,633|147,757|696,990|1,004,926|
|Net book values||||||
|30September 2021||12,273|146,544|248,996|407,813|
|30September 2020||9,678|164,296|265,882|439,856|





## 

## 

||Website|Total|
|---|---|---|
||f||
|Cost|||
|1October 2020|17,367|17,367|
|Additions|1,615|1,615|
|30September 2021|18,982|18,982|
|Depreciation|||
|1October 2020|3,653|3,653|
|Charge forthe year|1,737|1,737|
|30September 2021|5,390|5,390|
|Net book values|||
|30September 2021|13,592|13,592|
|30September 2020|13,714|13,714|
|Intangible fixed assets: Charity|||
||Website|Total|
||f|f|
|Cost|||
|1October 2020|15,808|15,808|
|Additions|1,615|1,615|
|30September 2021|17,423|17,423|
|Depreciation|||
|1October 2020|3,289|3,289|
|Charge forthe year|1,581|1,581|
|30September 2021|4,870|4,870|
|Net book values|||
|30September 2021|12,553|12,553|
|30September 2020|12,519|12,519|





## 

## 

|Investment<br>in subsidiary|
|---|
|Net book value at30September 2021and 30September 2020|



## 

## 

|ebtors||||||
|---|---|---|---|---|---|
|||Group||Charity||
|||2021|2020|2021|2020|
||||6|6|E|
|Trade debtors||3,023|5,620|3,023|5,620|
|P repayments<br>Otherdebtors||17,645<br>22,160|16,766<br>19,545|15,739<br>22,160|15,643<br>19,546|
|Amount due from|subsidiary|||29,472|90,084|
|||42,828|41,931|70,394|130,893|
|reditors: amounts|falling due within|one year||||
|||Group||Charity||
|||2021|2020|2021|2020|
|||6|||F.|
|Bank loans and overdrafts||27,054|28,589|17,054|17,053|
|Trade creditors||28,074|35,127|11,862|17,650|
|Other taxes and social secudty||6,871|31,139|6I871|21A30|
|Other creditors||48,620|23,099|44,486|13,725|
|||110,619|117,954|80,273|69,858|



## 



## 

## 

|redito|rs: amounts<br>falling|due after more than one year||||
|---|---|---|---|---|---|
|||Group||Charity||
|||2021|2020|2021|2020|
|||f|f|f|f|
|Bank|loan|122,187|143,588|85,394|96,921|
|||122,187|143,588|85,394|96,921|



## 

## 

|Lessee||||||||
|---|---|---|---|---|---|---|---|
|At the reporting|end date the|charity|had|outstanding|commitments|for future<br>minimum|lease|
|payments<br>under|non-cancellable|operating||leases, as follows:||||
|||||||2021f|2020f|
|Less than 1year<br>1-5years||||||31,212<br>100,429|6,689<br>25,000|
|More than 5years||||||42,500|47,500|
|||||||174,141|79,189|



## 

## 



## 

## 

## 

## 

## 

## 

## 

## 

|Analysis ofnet assets between funds|Analysis ofnet assets between funds||||
|---|---|---|---|---|
|||Restdcted|Unresb icted|Total|
|||Fundsf|Funds|Fundsf|
|Tangible and intangible|fixed assets|29,834|408,485|438,319|
|Current assets||126,407|110,654|237,061|
|Creditors||(102,448)|(130,358)|(232,806)|
|At 30September 2021||53,793|388,781|442,574|





## 

## 

## 

|roup net funds movement<br>summary||||
|---|---|---|---|
||Restricted|Unrestricted|Total|
||Funds|Funds|Funds|
||6|6|6|
|As at 1October 2020|3,887|289,665|293,552|
|Income|50,657|1,077,026|1,127,683|
|Expenditure<br>Transfer between funds|~751|(978,661)<br>751|(978,661)|
|As at 30September 2021|53,793|388,781|442,574|





|||||J|rv|Ul|t||tttcr|||Ctl<br>oc|r|IUI<br>LD|r||||||'0||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|||||E|Pv|||||||Ltt <br>ttl|nt|Icl|m||||||||||||
|||||CL|||||||||||||||||||||||
|||||4i|||||||||||||||||||||||
|||||thO|||||||||||||||||E<br>IU||||||
||||||I|~U|I||||t||||||||||||||||
||||||||||tel|||04|||||||||||||||
||||||||||ID||||||||||||||||||
||||||||||||||||||||||00||||||
||||||||||||||||||||LI||||||||
|||||||||||||||||'0|||||||||||
|||||||||||||||||Cl|||||||||||
|||||||||||||||||OO|||||||||||
||||||||I|t|t|t|t||t|I||IO|||||n||||||
|||||||||||||||||LI|||CL||||||||
|||||||||||||||||C|||tOC0||O8||||||
|||||||||||||||||Cl<br>Cl4|||ClC||Ctl<br>W||||||
||||||4I <br>0|W|I|I|t|t||g<br>O<br>Irl|I|Itl<br>LO<br>Ill|UI<br>ID|IU<br>C0|||4I<br>C||0<br>IS||||||
||||||C|||||||ICI|||UI|+<br>IO<br>OO40<br>IU|||L||0<br>C0<br>E|||Cl|||
|||||0 <br>4 <br>0 <br>50|O <br> lV<br> O<br> rc|W||I|UIO|||IO<br>UI<br>O|r||I00<br>00<br>ttl|ttl<br>Ol|||Cl'0<br>ZU<br>n0||E|||CL<br>IA<br>IO<br>Cl|||
|||||LC|||||||||||||||g||CI<br>EP|||Cl<br>Cl<br>Cl|||
||||||||||||||||||||IO<br>IS0||Cl|||+<br>IOCIS|||
|||||||||||||||||0<br>+|||4||o|||ttl<br>ClD0|||
|||||||||||||||||IU<br>II<br>CI<br>C<br>IO|||rL<br>nD00<br>OO||.5|||n<br>C0<br>IO<br>OL|||
|||||||||||||||||C|||IU||8||||||
|3C<br>'0<br>4I<br>g<br>8<br>Z<br>8<br>tn<br>~<br>0|Cl<br>C<br>g$ Cl<br>E g<br>8O<br>O<br>'C<br>IU<br>y<br>IO<br>0<br>v||'8<br>C0<br>4I<br>IC||||Cl<br>LU<br>Cl<br>CIIC<br>Ol<br>0»<br>0,<br>~<br>C ~<br>Cl<br>Cl<br>Al<br>4I C<br>E E8<br>EB L.<br>ttl IP<br>UJ n0<br>In<br>o u<br>2A)|||tn<br>Cl<br>X»<br>LU<br>tn<br>U-<br>'ZI<br>Cl<br>C<br>IC4<br>IO<br>tA<br>+nt<br>UI<br>I/I||E<br>cO 0<br>EllCIU N<br>tn<br>C<br>IU f<br>iA<br>»<br>owe<br>LO 0 Ut|||00<br>IU<br>t4I4<br>E<br>4I<br>CL<br>O<br>n<br>I0<br>4I<br>IOU<br>IU<br>C<br>I4|IU<br>Cl<br>Cl<br>IO<br>Cl<br>IO<br>"Cl<br>4lX<br>IC0<br>Ct<br>IO<br>Cl<br>tn0<br>n'0<br>b<br>Itn<br>CI|0<br>4l<br>CI<br>Cl<br>8<br>n<br>tA4l|ntC0<br>co<br>C<br>CI<br>LL<br>0<br>ro 0<br>SP<br>I<br>W '0<br>n0<br>CL<br>5<br>C<br>nl<br>0||gU<br>p|IU0K<br>C0<br>tOu<br>0<br>IU<br>IO<br>U<br>IU0.<br>UI<br>OZ<br>E0<br>n<br> 0|+C<br>0E<br>Cl|IU<br>IO<br>tnC<br>Cl<br>CD0<br>C'0<br>ILI<br>L2<br>u<br>CI<br>ILI<br>Cl<br>0 0<br>'o<br>V<br>IA<br>IO<br>Cl<br>4I<br>oz<br>g o||C <br>I <br>IO|IO<br>CL<br>00<br>C<br>Cl<br>C<br>E<br>t'<br> o<br> @<br> 2|
|tl|||||||||||||||||||||||||||
|r-|Z|LL|rc<br>IU||||||||||||||||||||||||








