OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST Registered charity number: 1096944

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH ~~202~~ 022

DAINS AUDIT LTD

St John's Court Wiltell Road Lichfield Staffordshire WS14 9DS

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

INDEX TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

Page
Annual Report 1-7
Independent Examiner’s Report 8
Statement of Financial Activities 9
Balance Sheet 10
Notes 11-17

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT FOR THE YEAR ENDED 31 MARCH 2022

Reference and administrative information

Trustees

The charity trustees who served during the year and their appointing bodies are:

Brig (Retd) J K Tanner OBE Chairman (to October 2021) Brig S J Banton OBE Chairman – appointed 26 April 2022 Col A C D Walton MBE TD DL Maj (Retd) M J Simpkins Mr A Clyro Maj (Retd) J B Massey Lt Col D J S Bailey Mr V R H Barrett MBE Miss L Rochelle

Mr Peter Collins

Museum ~~managerd~~ irector:

Co-opted Co-opted Co-opted Co-opted Co-opted Co-opted Co-opted Co-Opted Co-Opted

Address: Staffordshire Regiment Museum Defence Medical Services Whittington Lichfield Staffordshire WS14 9PY

Website: www.staffordshireregimentmuseum.com Charity No.: 1096944 Independent Examiner : A P Morris Dains Audit Ltd St John’s Court Wiltell Road Lichfield Staffordshire WS14 9DS Bankers HSBC Plc 49 Market Street Lichfield Staffordshire WS13 LB

1

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 MARCH 2022

Report of the Trustees for the year ended 31 March 2022

The Trustees present their report along with the financial statements of the charity for the year ended 31 March 2022. The financial statements have been prepared in accordance with the accounting policies set out in note 1 and comply with the Trust Deed dated 15 April 2002, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland effective 1 January 2019.

.

Our Vision

To be a first-class, nationally recognised and sustainable Museum that uses the history of Staffordshire’s Infantry Regiments to move, inspire, challenge, educate and entertain.

“The Staffordshire Regiment Museum – Still Making History”

Our Mission

To provide a modern Museum experience that meets the widest range of needs and connects the public with its Army by telling the story of The Staffordshire Regiment, its forebears and successors and their impact on world history and modern society.

Our Objects

To educate the public and members of the Regiment in the history and military accomplishments of the Regiment; to promote military efficiency and encourage recruitment by public exhibition of the collection in a museum and to preserve, conserve, restore, repair and reconstruct objects in the collection.

Our Purpose

Our Values

2

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 MARCH 2022

Background

The Staffordshire Regiment (The Prince of Wales’s) was an Infantry Regiment of the British Army which was formed in 1959 by the amalgamation of The South Staffordshire Regiment and The North Staffordshire Regiment (The Prince of Wales's), whose antecedent regiments date from 1705. In 2007 The Staffordshire Regiment was amalgamated with two neighbouring county regiments to form the current Mercian Regiment (Cheshire, Worcester and Sherwood Foresters and Staffords).

Centrally located within the UK, the Museum sits in an attractive part of rural Staffordshire, close to Lichfield and Tamworth on land owned by the Ministry of Defence (MOD) and adjacent to Defence Medical Services Training Centre at Whittington (formerly Whittington Barracks). Positioned at the convergence of Staffordshire, Derbyshire, Leicestershire, Warwickshire and the West Midlands, it is within easy reach of several major population centres.

A Ministry of Defence (MoD) supported Army Heritage facility; The Staffordshire Regiment Museum was established on its present site in 1969 in a purpose-built brick building. It incorporated the formerly separate museums of The South Staffordshire Regiment and The North Staffordshire Regiment, both of which were formed in the 1930s. In the late 1990s, the Museum underwent a major refurbishment funded by the then Staffordshire Regiment Headquarters and its approach modernised, with the introduction of weekend opening, admission fees and an education and schools programme. A key enhancement was the construction of a replica outdoor First World War Trench - The Coltman Trench - which provided a significant boost to visitor numbers.

Previously the Museum’s permanent administrative staff was an MOD Civil Servant post managed by Regimental Headquarters. When this post became vacant in 2013 it was dis-established by the MOD and replaced by an alternative funding arrangement, Grant in Aid, which can only be used against remuneration costs. The Trustees employ a full-time ~~Operations Manager M~~ useum Director and two parttime museum attendants utilising this grant and museum income. The Museum also has a team of casual staff who manage the facility at weekends to enable it to remain open 7 days a week.

The Museum is a medium-sized museum, comprising 11,000m[2] , spread over the Museum building (350m[2] ), parking areas and outdoor exhibits. Approximately 50% of the Museum building is accessible by the public. The main utility services, telephone services, building maintenance and other logistical support are provided free of charge under an Individual Business Arrangement between the Museum and Army Home Command.

Based on a 10 year average, annual visitor attendance has been around 11,700 visitors. This year’s attendances were slightly below that figure at around 8,700 due to Museum only opening at the end of May as result of enforced government closures due to the Covid-19 pandemic.

The majority of the visitors live locally with a smaller number of day-trip and overnight visitors adding to the overall numbers. At the start of the Autumn term the Museum restarted its successful educational programme and in a majority of years school children visits have accounted for 30% of the paid admissions. The Learning programme provides for activities covering multi-subject Key Stages 1-4 of the National Curriculum (England, Wales and Northern Ireland) using First World War, Second World War and Victorian-era resources and with volunteer re-enactors in costume leading the schools programme to bring history to life.

3

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 March 2022

Background (continued)

The collection comprises 13,000 plus items with a total estimated value in excess of £1 million. The Museum's exhibits comprise a wide selection of uniforms, weapons, militaria and medals, including eight of the Regiment’s thirteen Victoria Crosses from the Regiment’s participation in various campaigns. Aside from the Trench, there are several other outdoor exhibits, including weaponry pieces, play area and armoured fighting vehicles.

An estimated 15% of the collection is on public display. The remainder is stored securely in stores, which can be accessed by prior appointment.

A dedicated volunteer research team utilises the Museum’s document archive (wholly located within the main museum building) to deliver projects and provide assistance with public genealogy requests and academic study.

In 2020 the Museum received £156,123 from the Staffordshire Regiment (The Prince of Wales’s) Regimental Charity which was being held by the Museum as custodian trustee, as shown within Note14 to the accounts. It has now been established that £40,000 was earmarked for the Veteran’s Hub and the balance donated to the Museum.

Historically, Museum income has been circa £82,000[1] from all sources, against an average expenditure of £80,000. Net assets were £415,726 as at 31 March 2022. External grant aid and donations by benefactors and visitors provide the primary income sources, with visitor-generated income (admission fees and shop sales) usually accounting for some 40% of total income.

The Museum received full accreditation from the Museums, Libraries & Archives Council (MLA) in July 2009 and was reaccredited by Arts Council England in 2013 and March 2019.

Governance and Management

The Staffordshire Regiment Museum is a registered charity in England and Wales (Charity Number 1096944) and is constituted by a Deed of Trust dated 15 April 2002. The deed provides for the appointment of not less than 7 not more than 13 Trustees (including three ~~three~~ ex-officio appointments ~~s)~~ . The existing Trustees are authorised to co-opt new Trustees from time to time and for any period as they think fit. Some of the Trustees have previously served in The Staffordshire Regiment, whilst others are specifically recruited for their professional expertise in key areas that support the governance of the museum.

There is an induction process for newly appointed Trustees and there are procedures in place to keep upto-date with changes to charity law and practices. The Trustees set the objectives for the museum through the publication of a museum development strategy, which details a high-level, medium-term budget, to provide the basis for the setting of the annual museum budget by the Trustees. The Trustees hold at least two ordinary meetings a year, in addition to regular correspondence, to maintain the governance of the Museum.

Day to day Museum operations are managed by the Museum Director and two part time support staff. This core team hold regular management meetings to plan, direct and conduct museum activities and support the objectives of the development strategy and are further supported by casual staff who enable the Museum to remain open at weekends. In September 2021 the Museum added another full-time member of staff who runs the Veterans Hub at the Museum and is helping to develop a more strategic approach to volunteering at the Museum. The management team benefits from the support of a group of 80-plus volunteers, who provide the backbone of the museum’s activities.

1 21 year average to 31 March 2021. Note that this Income figure is distorted by several large bursaries and fund transfers.

4

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 MARCH 2022

Governance and Management continued

The Museum is also supported by The Friends of The Staffordshire Regiment Museum, whose available funds are incorporated within these accounts.

Risk Review

The trustees have examined the major internal and external risks that the charity faces and confirm that systems and policies have been established to minimise and manage these risks.

Public Benefit

The Trustees confirm that they have referred to the guidance contained in the Charity Commission’s General Guidance on Public Benefit, and have complied with their duties under the Charities Act 2011.

Our key beneficiaries are:

Review of Progress and Achievements

In 2012 the Museum published a revised operational and development strategy to cover the period 20122020. This was last updated in October 2015 and is the capstone document that guides Museum business. It is now under review and being updated by the Chairman of the Trustees.

Phase one of the strategy covered activity from 2012-2015 and focused on good governance and management and to improve facilities and the visitor experience. The first steps towards improving financial sustainability were undertaken by revising our admissions policy and fee structure, revitalising the shop and tightening cost controls.

Significant progress was made in subsequent financial years by taking advantage of the increased interest in the First World War and its the associated Centenary Anniversaries cycle. Aside from the major refurbishment of The Coltman Trench, the shop has also undergone a major overhaul and admission prices increased.

2015/16 saw the refurbishment of a Second World War Anderson Shelter as an outdoor exhibit and the installation of a walkway around the outside of the Museum leading to a Remembrance Garden, which was officially opened by HRH The Duke of Gloucester in April 2016. During the 2016/17 financial year in order to promote Second World War studies, a public air-raid experience was developed.

Following on from the additional investment in the trench, the Trustees made two successful applications for Armed Forces Community Covenant Grants to make further improvements to the Museum’s educational facilities; update its exhibits to reflect the Regiment’s post-1991 military history and to also strengthen its links with the community. There is also a strong desire to properly incorporate The Mercian Regiment’s growing history into the Museum’s gallery displays.

5

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 March 2022

Review of Progress and Achievements (continued)

The Museum received a Lottery Grant in honour of the Centenary of the Battle of The Somme in 2016/17, and a further grant in order to build an outside play area. This play area was installed and completed in August 2019. The Museum continues to develop external exhibits in conjunction with The Friends of The Staffordshire Regiment Museum.,

To capitalise on the many new additions to the visitors experience and increase the income generated from admissions, the Museum opted to increase all general and school admission prices from April 1[st] 2021.

Longer term, the Museum building is showing its age and is too small to be able to further develop its operation, activities or income much above current levels. This limits its ability to be financially selfsustaining and over the last few financial years the Trustees have been looking to develop joint approaches with other museums to redevelop the Whittington site. As part of this plan the Museum Trustees have been in talks with the Staffordshire Yeomanry with a view to collaborating to build a new shared facility on the current site and talks have begun with the MOD to progress this plan, with a view to obtaining a long-term lease for the site. The Staffordshire & Mercian Military Museum partnership is being carried further with the Staffordshire Yeomanry but has now welcomed a new partner in the Mercian Regiment. The Mercian Regiment has now agreed to base its museum and heritage operation at Whittington. This will ensure that the Whittington site will retain MOD funding beyond 2030 when other museums will see their funding end. Once agreements have been reached over the lease a major fundraising campaign will be launched to begin raising the funds for the planned development projects. The project is to be planned in stages so as to not over-reach the Trust at one specific time.

In recognition of the Museum’s work and the outstanding contribution of the volunteers who provide the backbone of the Museum, The Staffordshire Regiment Museum was awarded the Queen’s Award for Voluntary Service in June 2013 and the Volunteer Team at the Staffordshire Regiment Museum continues to thrive. The Trustees are well aware that without the support of our team of dedicated volunteers the Museum would not be able to deliver its Education Programme and Research Function, nor could it remain open as it currently does.

The Trustees would like to specifically acknowledge with gratitude the role the Museum Volunteers play in the Museum’s continued success.

Funds held as Custodian Trustee

The Museum acts as custodian trustee for the Veteran’s Hub, as detailed in note 14 to the accounts.

6

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 March 2022

7

~~THE STAFFORDSHIRE REGIMENT MUSEUM TRUST~~

~~ANNUAL REPORT (Continued) FOR THE YEAR ENDED 31 MARCH 2021~~

Reserves Policy

Unrestricted funds held at 31 March 2022 totalled £397,084 of which £355,395 are regarded as free reserves after allowing for funds tied up in tangible fixed assets. In addition £15,432 is held in a designated fund known as the Museum Endowment Fund and restricted funds totalled £3,210.

The target level of reserve, determined by the Trustees is to be the equivalent to 12 months operational expenditure (including salary costs, less £22,400 Grant in Aid), which would allow the Museum to continue to operate in the event of an unforeseen emergency or other unexpected need.

The target range for free reserves in the current financial year is c£60,000, which should be held in investments, bonds or on deposit and which can be easily realised without penalty. Current reserves exceed the target, however the Trustees consider this acceptable in view of the Museum’s longer term development plans.

Investment Policy

The Trustees have continued to invest a proportion of these excess funds in equity ~~fFu~~ nds via Hargreaves Lansdown. Dividend income from the Funds is withdrawn in order to fund operational expenditure.

Including the returns from cash invested with Hargreaves Lansdown, and after fees, the investment portfolio returned 8.0% during the year (2021: 18.4%).

Statement of trustees’ responsibilities

The trustees are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011 and Trust Deed. They are also responsible for safekeeping the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved by the trustees and signed on their behalf by:

J B Massey

Date 12 January 2023

8

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

Independent Examiner's Report to the Trustees of the Staffordshire Regiment Museum Trust

I report to the charity trustees on my examination of the accounts of the charity for the year ended 31 March 2022 which are set out on pages 9 to 17.

Responsibilities and basis of report

As the charity’s trustees you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’).

I report in respect of my examination of the charity’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.

Independent examiner's statement

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the charity as required by section 130 of the Act; or 2. the accounts do not accord with those records; or

  2. the accounts do not comply with the accounting requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a “true and fair view” which is not a matter considered as part of an independent examination.

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

A P Morris FCA Dains Audit Ltd St John’s Court Wiltell Road Lichfield Staffordshire WS14 9DS

Date 12 January 2023

9

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2022

Unrestricted Restricted Designated
Funds
Funds
Funds
Notes £ £ £
Income from:
Donations & legacies 2
9,567
25,814
-
Other trading activities
3
12,198
-
-
Investments 4
5,891
-
-
Charitable activities
Museum admissions inc. events
30,419
-
-
Other
850
-
-
Transfer Staffordshire Regimental
Association
114,124
-
-
__
_
_
Total Income
173,049
25,814
-
_
_
_
Expenditure on:
Raising funds
3
5,742
-
Investment management costs
742
-
-
Charitable activities
7/8
68,659
22,604
-
Other costs
Independent examiner
9
2,895
-
-

__
_
Total
78,038
22,604
6,700
_
_
_
Unrealised gain/(loss) on investments 11
9,824
-
-

__
_
Net expenditure / movement in funds 104,835
3,210
-
Reconciliation of funds:
Fund balances brought forward
292,249
-
15,432

__
_
Fund balances carried forward
397,084
3,210
15,432
__

____		 Total
Total
2022
2021
£ £
35,381
37,039
12,198
4,397
5,891
5,532
30,419
6,182
850
-
114,124
-
__
_
198,863
53,150
_

5,742
1,644
742
544
91,263
86,012
2,895
1,545
_
_
100,642
89,745
_
__
9,824
25,609
_
_
108,045
(10,986)
307,681
318,337


415,726
307,681

___

10

THE STAFFORDSHIRE REGIMENT MUSEUM TRUS

BALANCE SHEET AS AT 31 MARCH 2022

Notes 2022 2021
£ £ £ £
Fixed Assets
Heritage Assets 1e/11 32,100 Not valued
Tangible Assets 10 9,589 11,505
Listed Investments 12 201,024 191,589
______ ______
242,713 203,094
Current Assets
Stock 9,645 5,878
Debtors 14 2,057 3,602
Cash at Bank and on Deposit 13 209,477 259,528
______ ______
221,179 269,008
Current Liabilities
Creditors 14 48,166 164,421
______ ______
Net Current Assets 173,013 104,587
______ ______
Net Assets
415,726 307,681
______ ______
Represented By:
Designated Funds –
Museum Endowment Fund 15,432 15,432
Restricted Funds 3,210 -
Unrestricted Funds 397,084 292,249
______ ______
415,726 307,681
______ ______

These financial statements have been prepared in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)

These financial statements were approved by the Board of Trustees on 12 January 2023 and signed on their behalf by

.............................................................. J B Massey

………………………………………… V R H Barrett

11

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

1. Accounting Policies

a. Basis of Accounting

The financial statements have been prepared under the historical cost convention. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) effective 1 January 2019, and the Charities Act 2011 and applicable regulations.

The charity constitutes a public benefit entity as defined by FRS 102.

b. Income

All income is included when receivable.

c. Expenditure

Expenditure is included on an accruals basis.

d. Tangible Fixed Assets

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Computer Equipment - 25% reducing balance Portacabin - 25% reducing balance Fixtures & Fittings – 15% reducing balance

e. Heritage Assets (Museum Collection)

Heritage Assets are those types of assets where no reliable cost information is readily available and there is no suitable valuation technique. Heritage assets costing more that £1,000 are capitalised and included on the Balance Sheet. Heritage assets costing less than £1,000 are included in cost of charitable activities in the year of purchase. Disposals of assets are very infrequent, and are supervised by the Trustee Board. The museum collection comprises over 13,000 individual exhibits.

Heritage assets are maintained either at the Museum site, or in secure storage, and are appropriately insured. More detail is provided within the Trustee Report.

Details of the purchases of heritage assets over the last 5 years are included as note 10 to these accounts.

f. Listed investments

Listed investments are initially recognised at transaction value and subsequently measured at their market value at the balance sheet date.

g. Stocks

Stocks consist of items for resale. Stocks are valued at the lower of cost and net realisable value.

h. Fund Accounting

Unrestricted funds are funds available for the general objects of the charity.

i. Designated Funds

The designated funds represent those funds which the trustees have designated for a particular purpose.

j. Restricted Funds

Restricted Funds represent funds which are to be used for specific purposes laid down by the grant making body or donor.

12

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

2. Donations and Legacies

Donations and Legacies Donations and Legacies
Unrestricted Restricted Total Total
2022 2021
£ £ £ £
Donations 7,053 - 7,053 819
Tax repayable on Gift Aid/GASDS 2,007 - -2,007 753
Grants
HMRC Coronavirus Job Retention 507 - 507 13,045
Ministry of Defence - 22,304 22,304 22,422
AMOT - 3,210 3,210 -
Independent Museums Association - 300 300 -
___________
9,567 25,814 35,381 37,039
___________

Restricted grants are detailed in Note 15.

In 2021, £22,422 of the total donations and legacies represented restricted income.

3. Other trading activities

Income
Shop Sales
Research
Cost of raising funds
Opening Stock
Purchases
Closing Stock
4
Income from Investments
Investment income
Bank deposit interest		 2022
£
10,556
1,642
__
12,198
_
5,878
9,509
(9,645)

5,742

2022
£
5,865
26

5,891
___		 2021
£
2,740
1,657
__
4,397
_
6,930
592
(5,878)

1,644

2021
£
5,476
56

5,532
___

5 Trustees Remuneration, Expenses and Related Party Transactions

No remuneration directly or indirectly out of the funds of the Charity was paid or payable for the year to any trustee or to any person or persons known to be connected with any of them. Trustees’ subsistence expenses during the year ~~amounted to~~ amounted to £117 (2021 - £nil).

13

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

6 Volunteers

The Museum has a strong core team of around 8 ~~60~~ regular volunteers who provide invaluable support to the Museum’s daily operations. On joining, a new volunteer may choose to work in one of three key areas, Education, Research or Front of House, although their activities are not restricted and they may work in all areas, and also assist with special events if they wish to.

The number of hours worked by volunteers during the year was higher than in 2020 but still lower than in previous years as a result of the Covid-19 pandemic. During the year the volunteer team delivered 3,150 hours (2021 – 1,150 hours) of support activity, broken down as follows:– Education (400 hours), Research (650 hours), Front of House – desk duty and collections (1,700 hours),Special Events (400 hours) (working parties).

The above are average figures recorded from the core volunteering tasks that the team carry out on a regular basis at the Museum but do not included the many other ad hoc tasks such as maintenance days. The activities carried out by the Friends of the Museum are also not included above.

7 Charitable activities

Unrestricted Restricted Designated
Funds Funds Funds


£
£
£
Exhibit Display Materials
953
-
-
Exhibit & Event Insurance
2,358
-
-
Archives, Exhibits, Storage
& Conservation
889
-
-
Volunteers Expenses & Training
796
-
-
Staff and Trustee Expenses
117
-
-
Staff Recruitment
-
-
-
Staff Training
128
300
-

Education
1,062
-
-

Events
555
-
-
Salaries & National Insurance
48,465
22,304
-
Accounting and HR Services
656
-
-
Printing, postage & stationery
977
-
-
Journals & Subscriptions
654
-
-
Advertising & Publicity
315
-
-
Depreciation
3,022
-
-
Exterior works
-
-
-
General Maintenance
3,862
-
-
IT costs
159
-
-
Till rental & expenses
1,444
-
-
Website design & maintenance
295
-
-
Legal fees
750
-
-
Bank charges
27
-
-
Doubtful debt
-
-
-
Sundry expenses
1,175
-
-
_
_

68,659
22,604
-


___		 Total
2022 2021
£
£
953
1,737
2,358
2,358
889
3,162
796
554
117
28
-
4,200
428
-
1,062
-
555
120
70,769
61,019
656
1,080
977
1,013
654
524
315
-
3,022
3,629
-
-
3,862
3,271
159
794
1,444
1,054
295
555
750 -
27
-
-
615
1,175
299
__
_
91,263 86,012

__

In 2021 the expenditure on charitable activities was £86,012 of which £22,422 was from restricted funds and £63,590 was from unrestricted funds.

14

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

8 Staff Costs and Numbers

2022 2021
£ £
Salaries 68,338 60,167
National Insurance 1,308 161
Defined contribution pension contributions 1,123 691
______ ______
Total 70,769 61,019
______ ______
Average Number of full time equivalent employees furthering the charities objects 3 2
______ ______

No employee earned more than £60,000 (2021 - £nil)

9 Independent examiner

The independent examiner’s fee of £2,895 includes £1,350 in respect of other services (2021- independent examination fee only).

10 Tangible Fixed Assets

10
Tangible Fixed Assets
Computer Fixtures &
Equipment Portacabin Fittings Total
£ £ £ £
Cost
At 1 April 2021 9,626 29,520
34,459		 73,605
Additions 1,106 -
-		 1,106
_____ _____
______		 ______
At 31 March 2022 10,732 29,520
34,459		 74,711
_____ _____
______		 ______
Depreciation
At 1 April 2021 8,767 20,186
33,147		 62,100
Charge for Year 492 2,333
197		 3,022
_____ _____
______		 ______
At 31 March 2022 9,259 22,519
33,344		 65,122
_____ _____
______		 ______
Net Book Value
At 31 March 2022 1,473 7,001
1,115		 9,589
_____ _____
______		 ______
At 31 March 2021 859 9,334
1,312		 11,505
_____ _____ ______ ______

15

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

11 Heritage Assets

The addition during the year represents the purchase of an anti tank gun.

The purchases of heritage assets costing less than £1,000 are included within “Archives, Exhibits, Storage & Conservation”.

There were no such purchases during the financial year.

The equivalent figures for the previous 4 years are as follows: 2021: £nil, 2020: £4,888, 2019: £44, 2018: £nil

Whilst exhibits are regularly updated, and items replaced or repaired as necessary, no heritage assets have been sold during the last 5 years.

More detail on the extent and nature of heritage assets held by the Museum is provided in the Background Section of the Trustee Report

12 Listed Investments

During the financial year investments were held in Equity Income Funds managed by Janus Henderson Investment Funds Limited, Fidelity Investment Funds and Threadneedle Investment Services Limited, using the Hargreaves Lansdown investment platform.

Janus Henderson Global Equity
Income Fund
Threadneedle UK Equity Income
Fund – Class L
Threadneedle UK Equity Income
Fund – Class Z
Fidelity Enhanced Income Fund
Total Funds
Cash
Total		 01-Apr-21
£
48,816
35,781
18,426
29,730		 Additions
Unrealised
gain
£
£

14,037
3,017

14,000
1,956

14,000
1,369

11,100
3,482		 31-Mar-22
£

65,870

51,737

33,795

44,312
132,753
58,836		 53,137
9,824		 195,714
5,310
191,589 201,024

13 Cash at Bank and On Deposit
Cash at Bank and On Deposit 2022 2021
£ £
Deposit Accounts 196,291 253,959
Current Accounts 12,876 5,259
Cash in Hand 310 310
______ ______
209,477 259,528
______ ______

16

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

14 Debtors & Creditors 2022 2021
£ £
Debtors
Tax repayable on Gift Aid 492 -
VAT recoverable - 2,401
Other 1,565 1,201
______ ______
2,057 3,602
______ ______
Creditors
Funds held as Custodian Trustee 36,939 158,553
Creditors and Accruals 5,527 5,868
VAT 5,700 -
______ ______
48,166 164,421
______ ______
Funds held as Custodian Trustee
Balance at Balance 31
April 2021 Income Expenditure Transfer March 2022
£ £ £ £
Staffordshire Regimental
Association 156,124 2,000 (154,124)
Veteran’s Hub 2,429 4,270 9,760 40,000 36,939
Total 158,553 4,270 11,760 (114,124) 36,939

During 2021 £156,124 was transferred from the Staffordshire Regiment (The Prince of Wales’s) Regimental Charity to the Staffordshire Regiment Museum Trust. In the 2021 accounts these funds were held as custodian trustee pending the receipt of further information detailing how the funds may be spent. During 2022, it has been established that £40,000 was to be designated for the Veteran’s Hub and the balance donated to the Staffordshire Regimental Museum Trust. The balance held on behalf of the Veteran’s Hub is held in the Staffordshire Regiment Museum Trust bank account and separately identified within the accounting records.

15 The assets and liabilities of the charity are represented by the funds as detailed below

Unrestricted Funds
Fixed Assets
Net Current Assets
Total Unrestricted Funds
Designated Funds – Net Current Assets
Restricted Finds – Net Current Assets
Total		 2022
2021
£
£
242,713
203,094
154,371
89,155
397,084
292,249
15,432
15,432
3,210
-
415,726
307,681

17

THE STAFFORDSHIRE REGIMENT MUSEUM TRUST

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31 MARCH 2022

15 (continued)

Restricted Funds - 2022

stricted Funds - 2022
1 April Incoming Expended 31 March
2021 Resources Resources 2022
£ £ £ £
Ministry of Defence Grant - 22,304 (22,304) -
AMOT - 3,210 3,210
Independent Museums - 300 (300) -
---------- ---------- ---------- ----------
Total - 25,814 (22,604) 3,210

Restricted Funds relate to grants from the following bodies;

Ministry of Defence Grant - grant to cover salary payments. AMOT Grant – grant for interactive upgrade. Independent Museums Association – training grant.

Restricted Funds 2021

Restricted Funds 2021
1 April Incoming Expended 31 March
2020 Resources Resources 2021
£ £ £ £
Ministry of Defence Grant - 22,422 (22,422) -

18