| Trustees | TheEarlofBessborough | |
|---|---|---|
| MrRMDavies | ||
| ViscountDuncannon | (Appointed22September 2020) | |
| MrCDNickolds | ||
| MrYPetsopoulos | ||
| MrRGMTassell | ||
| MrsCFVilliers | (Appointed11January2021) | |
| MrRJAWates | (Appointed11January2021) | |
| Charity number | 1101251 | |
| Companynumber | 4907189 | |
| Principaladdress | StanstedPark | |
| RowlandsCastle | ||
| Hampshire | ||
| P096DX | ||
| Registeredoffice | StanstedPark | |
| RowlandsCastle | ||
| Hampshire | ||
| P096DX | ||
| Auditors | JonesAvensLimited | |
| PiperHouse | ||
| 4DukesCourt | ||
| BognorRoad | ||
| Chichester | ||
| WestSussex | ||
| P0198FX | ||
| Bankers | BarclaysBankpic | |
| 81ALondonRoad | ||
| Waterlooville | ||
| Hampshire | ||
| P077ER | ||
| Solicitors | GeorgeIdeLLP | |
| 52NorthStreet | ||
| Chichester | ||
| WestSussex | ||
| P0191NQ | ||
| Investmentmanagers | CazenoveCapitalManagement | |
| Schroder&CoLimited | ||
| 12Moorgate | ||
| London | ||
| EC2R6DA |
| Page | |
|---|---|
| Trustees'report | 1-4 |
| StatementofTrustees'responsibilities | 5 |
| Independentauditor'sreport | 6-9 |
| Statementoffinancialactivities | 10-11 |
| Summaryincomeandexpenditureaccount | 12 |
| Balancesheet | 13-14 |
| Statementofcashflows | 15 |
| Notestothefinancialstatements | 16-37 |
| Unrestricted | Restricted | Endowment | Total | Total | ||
|---|---|---|---|---|---|---|
| funds | funds | funds |
15month | |||
| period | ||||||
| 2020 | 2020 | 2020 |
2020 | 2019 | ||
| Notes | £ |
£ | £ |
£ | £ | |
| Incomeandendowmentsfrom: | ||||||
| Donationsandlegacies | 3 | 20,508 | 16,690 | - |
37,198 | 91,173 |
| Charitableactivities | 4 | 182,365 | - | - | 182,365 | 307,851 |
| Othertradingactivities | 5 | 39,782 | - | - | 39,782 | 231,735 |
| Investments | 6 | 1,022,961 | - | 19,314 | 1,042,275 | 1,294,899 |
| Otherincome | 7 | 68,979 | - | - | 68,979 | 20,674 |
| Totalincomeandendowments | 1,334,595 | 16,690 | 19,314 |
1,370,599 | 1,946,332 | |
| Expenditureon: | ||||||
| Raisinqfunds | ||||||
| Investmentproperty costs | 8 | 413,706 | - | - | 413,706 | 480,591 |
| Eventsexpenditure | 8 | 36,813 | - | - | 36,813 | 274,141 |
| Investmentmanagement | 8 | - | - | 10,221 | 10,221 | 13,076 |
| 450,519 | - | 10,221 | 460,740 | 767,808 | ||
| Charitableactivities | ||||||
| Houseandgardens | 9 | 634,641 | - | - | 634,641 | 1,031,535 |
| Forestry | 9 | 152,003 | 8,425 | - | 160,428 | 242,572 |
| Woodfuelproduction | 9 | 14,098 | - | - | 14,098 | 16,507 |
| Totalcharitableexpenditure | 800,742 | 8,425 | - | 809,167 | 1,290,614 | |
| Totalresourcesexpended | 1,251,261 | 8,425 | 10,221 | 1,269,907 | 2,058,422 | |
| Netgains/(losses)oninvestments | 13 | - | - | (56,170) | (56,170) | 139,733 |
| Netincoming/(outgoing)resources | ||||||
| beforetransfers | 83,334 | 8,265 | (47,077) | 44,522 | 27,643 | |
| Grosstransfersbetweenfunds | 15 | 12,318 | - | (12,318) | - | - |
| Netmovementinfunds | 95,652 | 8,265 | (59,395) | 44,522 | 27,643 | |
| Fundbalancesat1January2020 | 262,006 | - | 39,175,378 | 39,437,384 | 39,409,741 | |
| Fundbalancesat31December | ||||||
| 2020 | 357,658 | 8,265 | 39,115,983 | 39,481,906 | 39,437,384 |
| Priorfinancialperiod(15months) | |||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | ||
| funds | funds | funds | |||
| 2019 | 2019 | 2019 | 2019 | ||
| Notes | £ | £ | £ | £ | |
| Incomeandendowmentsfrom: | |||||
| Donationsandlegacies | 3 | 53,190 | 37,983 | - | 91,173 |
| Charitableactivities | 4 | 307,851 | - | - | 307,851 |
| Othertradingactivities | 5 | 231,735 | - | - | 231,735 |
| Investments | 6 | 1,270,613 | - | 24,286 | 1,294,899 |
| Otherincome | 7 | 20,674 | - | - | 20,674 |
| Totalincomeand endowments | 1,884,063 | 37,983 | 24,286 | 1,946,332 | |
| Expenditureon: | |||||
| Raisinqfunds | |||||
| Investmentpropertycosts | 8 | 480,591 | - | - | 480,591 |
| Eventsexpenditure | 8 | 274,141 | - | - | 274,141 |
| Investmentmanagement | 8 | - | - | 13,076 | 13,076 |
| 754,732 | - | 13,076 | 767,808 | ||
| Charitableactivities | |||||
| Houseandgardens | 9 | 1,031,535 | - | - | 1,031,535 |
| Forestry | 9 | 240,072 | 2,500 | - | 242,572 |
| Woodfuelproduction | 9 | 16,507 | - | - | 16,507 |
| Totalcharitableexpenditure | 1,288,114 | 2,500 | - | 1,290,614 | |
| Totalresourcesexpended | 2,042,846 | 2,500 | 13,076 | 2,058,422 | |
| Netgains/(losses)oninvestments | 13 | - | - | 139,733 | 139,733 |
| Netincoming/(outgoing)resourcesbefore | |||||
| transfers | (158,783) | 35,483 | 150,943 | 27,643 | |
| Grosstransfersbetweenfunds | 15 | 37,983 | (37,983) | - |
- |
| Netmovementinfunds | (120,800) | (2,500) | 150,943 |
27,643 | |
| Fundbalancesat1October2018 | 382,806 | 2,500 | 39,024,435 | 39,409,741 | |
| Fundbalancesat31December2019 | 262,006 | _ | 39,175,378 | 39,437,384 |
| Allincomefunds | ||
|---|---|---|
| Year | 15Month | |
| Period | ||
| ended | ended | |
| 31December | 31December | |
| 2020 | 2019 | |
| £ | £ | |
| Grossincome | 1,351,285 | 1,922,046 |
| Transferfromendowmentfunds | 12,318 | |
| Totalincomeinthereportingperiod | 1,363,603 | 1,922,046 |
| Totalexpenditurefromincomefunds | 1,259,686 | 2,045,346 |
| Netincome/(expenditure)fortheyear | 103,917 | (123,300) |
| 2020 | 2019 | ||
|---|---|---|---|
| Notes | |||
| Fixedassets | |||
| Tangibleassets | 16 | 11,305,665 | 11,319,890 |
| Heritageassets | 17 | 9,235,591 | 9,229,331 |
| Investmentproperties | 18 | 17,173,743 | 17,364,005 |
| Investments | 19 | 2,578,930 | 2,492,507 |
| 40,293,929 | 40,405,733 | ||
| Currentassets | |||
| Stocks | 21 | 3,335 | 3,335 |
| Debtors | 22 | 110,611 | 88,069 |
| Cashatbankandinhand | 421,987 | 296,297 | |
| 535,933 | 387,701 | ||
| Creditors:amountsfallingduewithin | 23 | ||
| oneyear | (269,768) | (260,651) | |
| Netcurrentassets | 266,165 | 127,050 | |
| Totalassetslesscurrentliabilities | 40,560,094 | 40,532,783 | |
| Creditors:amountsfallingdueafter | 24 | ||
| morethanoneyear | (1,078,188) | (1,095,399) | |
| Netassets | 39,481,906 | 39,437,384 | |
| Capitalfunds | |||
| Endowmentfunds-general | |||
| Generalendowment funds | 15,696,099 | 15,711,773 | |
| Revaluationreserve | 23,419,884 | 23,463,605 | |
| 39,115,983 | 39,175,378 | ||
| Expendableendowment | 39,115,983 | 39,175,378 | |
| 27 | 39,115,983 | 39,175,378 | |
| Incomefunds | |||
| Restrictedfunds | 28 | 8,265 | |
| Unrestrictedfunds | |||
| Generalunrestrictedfunds | 372,706 | 273,728 | |
| Fundsretainedwithinnon-charitablesubsidiaries | (15,048) | (11,722) | |
| 357,658 | 262,006 | ||
| 39,481,906 | 39,437,384 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Notes | ||||
| Cashflowsfromoperating activities | ||||
| Cashabsorbedbyoperations | 34 | (900,324) | (1,369,386) | |
| Investingactivities | ||||
| Purchaseoftangiblefixedassets | (27,670) | (303,935) | ||
| Proceedsondisposaloftangiblefixed | ||||
| assets | 13,668 | |||
| Purchaseofheritageassets | (6,260) | |||
| Purchaseofinvestment property | (27,238) | (346,168) | ||
| Purchaseofotherinvestments | (202,863) | (23,349) | ||
| Proceedsondisposalofotherinvestments | 277,770 | |||
| Investmentincomereceived | 1,042,275 | 1,294,899 | ||
| Netcashgeneratedfrominvesting | ||||
| activities | 1,056,014 | 635,115 | ||
| Financingactivities | ||||
| Proceedsfromborrowings | 90,000 | 120,000 | ||
| Repaymentofborrowings | (120,000) | |||
| Netcash(usedin)/generatedfrom | ||||
| financingactivities | (30,000) | 120,000 | ||
| Netincrease/(decrease)incashandcash | ||||
| equivalents | 125,690 | (614,271) | ||
| Cashandcashequivalentsatbeginningofyear | 296,297 | 910,568 | ||
| Cashandcashequivalentsatendofyear | 421,987 | 296,297 | ||
| Relatingto: | ||||
| Bankbalancesandshorttermdeposits | 421,987 | 296,297 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |
| £ | £ | £ | £ | £ | £ | |
| Donationsandgifts | 13,658 | 16,690 | 30,348 | 46,170 | 46,170 | |
| Grantsreceivable for | ||||||
| coreactivities | 37,983 | 37,983 | ||||
| FriendsofStanstedPark | ||||||
| subscriptions | 6,850 | 6,850 | 7,020 | 7,020 | ||
| 20,508 | 16,690 | 37,198 | 53,190 | 37,983 | 91,173 | |
| Grantsreceivablefor | ||||||
| coreactivities | ||||||
| HeritageLotteryFund | 37,983 | 37,983 | ||||
| - | - | - | - | 37,983 | 37,983 | |
| Charitableactivities | ||||||
| Houseand | Forestry |
Gameincome | Woodfuel |
Total | Total | |
| garden | production | 2020 | 2019 | |||
| opening | ||||||
| 2020 | 2020 | 2020 | 2020 |
|||
| £ | £ | £ | £ |
£ | £ | |
| Saleswithincharitable | ||||||
| activities | 9,720 | 86,147 | 2,198 | 7,867 |
105,932 | 200,827 |
| Performancerelated | ||||||
| grants | 55,773 | 20,660 | 76,433 | 107,024 | ||
| 9,720 | 141,920 | 2,198 |
28,527 |
182,365 | 307,851 | |
| Analysisbyfund | ||||||
| Unrestrictedfunds | 9,720 | 141,920 | 2,198 | 28,527 |
182,365 | 307,851 |
| Performancerelatedgrants | ||||||
| Countryandparkland | ||||||
| restoration | - | 55,773 | - |
55,773 | 75,736 | |
| RenewableHeatIncentive | 20,660 | 20,660 | 31,288 | |||
| _ | 55,773 | - |
20,660 | 76,433 | 107,024 |
| Houseand | ForestryGameincome | ForestryGameincome | Woodfuel | Total | |
|---|---|---|---|---|---|
| garden | production | 2019 | |||
| opening | |||||
| £ | £ | ||||
| Saleswithincharitableactivities | 61,093 | 109,388 | 11,469 | 18,877 | 200,827 |
| Performancerelatedgrants | 75,736 | 31,288 | 107,024 | ||
| 61,093 | 185,124 | 11,469 | 50,165 | 307,851 | |
| Analysisbyfund | |||||
| Unrestrictedfunds | 61,093 | 185,124 | 11,469 | 50,165 | 307,851 |
| Performancerelatedgrants | |||||
| Countryandparklandrestoration | 75,736 | 75,736 | |||
| RenewableHeatIncentive | 31,288 | 31,288 | |||
| 75,736 | 31,288 | 107,024 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2020 | 2019 | |
| £ | £ | |
| Non-charitabletradingactivities | 39,782 | 231,735 |
| Unrestricted | Endowment | Total | Unrestricted | Endowment | Total | |
|---|---|---|---|---|---|---|
| funds | funds |
funds | funds | |||
| general | general | |||||
| 2020 | 2020 |
2020 | 2019 | 2019 | 2019 | |
| £ | £ |
£ | £ | £ | £ | |
| Rentalincome | 859,411 | 859,411 | 1,094,828 | - | 1,094,828 | |
| Incomefromlisted | ||||||
| investments | 19,314 | 19,314 | 24,286 | 24,286 | ||
| Servicechargeincome | 158,578 | 158,578 | 167,280 | - | 167,280 | |
| Waterincome | 4,590 | 4,590 | 7,341 | - | 7,341 | |
| Interestreceivable | 382 | 382 | 1,164 | - | 1,164 | |
| 1,022,961 | 19,314 |
1,042,275 | 1,270,613 | 24,286 | 1,294,899 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2020 | 2019 | |
| £ | £ | |
| Otherincome | 5,248 | 20,674 |
| CoronavirusJobRetentionSchemegrants | 53,036 | |
| OtherCoronavirusgrants | 10,695 | |
| 68,979 | 20,674 |
| Unrestricted | Endowment | Total | Unrestricted | Endowment | Total | |
|---|---|---|---|---|---|---|
| funds | funds |
funds | funds | |||
| general | general | |||||
| 2020 | 2020 |
2020 | 2019 | 2019 | 2019 | |
| £ | £ |
£ | £ | £ | £ | |
| InvestmentDroDertv | ||||||
| costs | ||||||
| Repairsand | ||||||
| maintenance | 137,612 | 137,612 | 195,479 | - | 195,479 | |
| Premisescosts | 90,889 | 90,889 | 68,131 | - | 68,131 | |
| Othercosts | 19,344 | 19,344 | 59,874 | - | 59,874 | |
| Staffcosts | 165,552 | - |
165,552 | 156,705 | - | 156,705 |
| Depreciation and | ||||||
| impairment | 309 | 309 | 402 | - | 402 | |
| Investmentproperty | ||||||
| costs | 413,706 | - |
413,706 | 480,591 | - | 480,591 |
| EventsexDenditure | ||||||
| Operatingtrading | ||||||
| companyundertaking | ||||||
| non-charitabletrading | ||||||
| activity | 13,803 | - |
13,803 | 183,558 | - | 183,558 |
| Othercosts | 3,163 | 3,163 | 7,604 | - | 7,604 | |
| Staffcosts | 19,847 | 19,847 | 82,979 | - | 82,979 | |
| Eventsexpenditure | 36,813 | - |
36,813 | 274,141 | - | 274,141 |
| Investmentmanaaement | - |
10,221 | 10,221 | - | 13,076 | 13,076 |
| 450,519 | 10,221 |
460,740 | 754,732 | 13,076 | 767,808 |
| Houseand | Forestry | Woodfuel | Total | Houseand | Forestry | Woodfuel | Total | |
|---|---|---|---|---|---|---|---|---|
| gardens | production | 2020 | gardens | production | 2019 | |||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |||
| £ | £ | £ | £ | £ | £ | £ | £ | |
| Staffcosts | 142,134 | 81,522 | _ | 223,656 | 242,343 | 118,315 | _ | 360,658 |
| Depreciationandimpairment | 28,956 | 4,637 | - | 33,593 | 24,858 | 7,475 | - | 32,333 |
| Repairsandmaintenance | 41,595 | 42,140 | - | 83,735 | 117,388 | 61,907 | - | 179,295 |
| Premisescosts | 23,810 | 588 | - | 24,398 | 99,450 | 767 | - | 100,217 |
| Othercosts | 15,239 | 31,541 | 14,098 | 60,878 | 41,049 | 54,108 | 16,507 | 111,664 |
| 251,734 | 160,428 | 14,098 | 426,260 | 525,088 | 242,572 | 16,507 | 784,167 | |
| Shareofsupportcosts(seenote10) | 373,192 | _ | _ | 373,192 | 495,212 | _ | _ | 495,212 |
| Shareofgovernancecosts(seenote10) | 9,715 | - | - | 9,715 | 11,235 | " | - | 11,235 |
| 634,641 | 160,428 | 14,098 | 809,167 | 1,031,535 | 242,572 | 16,507 | 1,290,614 | |
| Analysisbyfund | ||||||||
| Unrestrictedfunds | 634,641 | 152,003 | 14,098 | 800,742 | 1,031,535 | 240,072 | 16,507 | 1,288,114 |
| Restrictedfunds | - | 8,425 | - | 8,425 | - | 2,500 | - | 2,500 |
| 634,641 | 160,428 | 14,098 | 809,167 | 1,031,535 | 242,572 | 16,507 | 1,290,614 |
| Supportcosts | ||||||
|---|---|---|---|---|---|---|
| Support | Governance |
2020 | Support | Governance | 2019 | |
| costs | costs |
costs | costs | |||
| £ | £ |
£ | £ | £ | £ | |
| Staffcosts | 179,114 | 179,114 | 256,137 | 256,137 | ||
| Depreciation | 3,297 | 3,297 | 6,442 | 6,442 | ||
| Repairsand | ||||||
| maintenance | 1,138 | 1,138 | 3,193 | 3,193 | ||
| Premisescosts | 62,045 | - |
62,045 | 21,768 | - | 21,768 |
| Othercosts | 127,598 | 127,598 | 207,672 | 207,672 | ||
| Auditfees | - | 4,300 | 4,300 | 4,200 | 4,200 | |
| Accountancy | 5,415 | 5,415 | - | 7,035 | 7,035 | |
| 373,192 | 9,715 |
382,907 | 495,212 | 11,235 | 506,447 | |
| Analysedbetween | ||||||
| Charitableactivities | 373,192 | 9,715 |
382,907 | 495,212 | 11,235 | 506,447 |
| Numberofemployees Theaveragemonthlynumberofemployeesduringtheyearwas: |
||
|---|---|---|
| 2020 | 2019 | |
| Number | Number | |
| Management | 1 | 1 |
| Administration | 2 | 2 |
| Other-fulltime | 11 | 12 |
| Other-parttime | 5 | 7 |
| 19 | 22 | |
| Employmentcosts | 2020 | 2019 |
| £ | £ | |
| Wagesandsalaries | 488,130 | 684,018 |
| Socialsecuritycosts | 41,196 | 59,324 |
| Otherpensioncosts | 12,456 | 12,640 |
| Housingcosts,expensesandrecruitmentfortheDirectoroftheFoundation | 44,239 | 85,350 |
| Stewards',volunteers'andstaffexpensesandtraining | 2,148 | 15,147 |
| 588,169 | 856,479 |
| Duringtheyeartherewereredundancypaymentsof£9,572(2019-£0). | ||
|---|---|---|
| Thenumberofemployeeswhoseannualremunerationwas£60,000 or | ||
| morewere: | ||
| 2020 | 2019 | |
| Number | Number | |
| £70,000-£80,000 | - | 2 |
| £100,000-£110,000 | 1 | - |
| Endowment | Endowment | |
|---|---|---|
| funds | funds | |
| general | general | |
| 2020 | 2019 | |
| £ | £ | |
| Revaluationofinvestments | 187,916 | 139,733 |
| Gain/(loss)onsaleofinvestments | (26,586) | - |
| Gain/(loss)ondisposalofinvestmentproperties | (217,500) | - |
| (56,170) | 139,733 |
| 16 | Tangiblefixedassets | |||||
|---|---|---|---|---|---|---|
| Landand | Plantand | Fixtures,Motorvehicles | Total | |||
| buildings | machinery | **fittings& ** | ||||
| equipment | ||||||
| £ | £ | £ | £ | |||
| Costorvaluation | ||||||
| At1January2020 | 11,157,214 | 565,713 | 158,384 | 103,807 | 11,985,118 | |
| Additions | 19,725 | 3,657 | 4,288 | - | 27,670 | |
| Disposals | (12,318) | (5,403) | - | (17,721) | ||
| At31December2020 | 11,164,621 | 569,370 | 157,269 | 103,807 | 11,995,067 | |
| Depreciationandimpairment | ||||||
| At1January2020 | - | 465,264 | 107,500 | 92,464 | 665,228 | |
| Depreciation chargedintheyear | 15,617 | 7,776 | 2,837 | 26,230 | ||
| Eliminatedinrespectofdisposals | (2,056) | (2,056) | ||||
| At31December2020 | - | 480,881 | 113,220 | 95,301 | 689,402 | |
| Carryingamount | ||||||
| At31December2020 | 11,164,621 | 88,489 | 44,049 | 8,506 | ||
| At31December2019 | 11,157,214 | 100,449 | 50,884 | 11,343 | 11,319,890 |
| At1January2020 | 9,229,331 |
|---|---|
| Purchases | 6,260 |
| At31December2020 | 9,235,591 |
| Investmentproperty | |
|---|---|
| 2020 | |
| £ | |
| Fairvalue | |
| At1January2020 | 17,364,005 |
| Additionsthroughexternalacquisition | 27,238 |
| Disposals | (217,500) |
| At31December2020 | 17,173,743 |
| 2020 | 2019 | |
|---|---|---|
| £ | £ | |
| Cost | 6,657,093 | 6,629,855 |
| Accumulateddepreciation | ||
| Carryingamount | 6,657,093 | 6,629,855 |
| Listed | Cashin | Other | Total | |
|---|---|---|---|---|
| investments | portfolio | investments | ||
| £ | £ | |||
| Costorvaluation | ||||
| At1January2020 | 2,445,364 | 47,141 | 2,492,507 | |
| Additions | 199,891 | 2,972 | 202,863 | |
| Valuationchanges | 187,916 | 187,916 | ||
| Transfer | 46 | (46) | ||
| Disposals | (304,356) | (304,356) | ||
| At31December2020 | 2,528,861 | 50,067 | 2,578,930 | |
| Carryingamount | ||||
| At31December2020 | 2,528,861 | 50,067 | 2,578,930 | |
| At31December2019 | 2,445,364 | 47,141 | 2,492,507 | |
| 2020 | 2019 | |||
| Otherinvestments comprise: | Notes | £ | £ | |
| Investmentsinsubsidiaries | 33 |
| 20 | Financialinstruments | 2020 | 2019 | |
|---|---|---|---|---|
| £ | £ | |||
| Carryingamountoffinancialassets | ||||
| Instrumentsmeasuredatfairvaluethroughprofitorloss | 2,528,861 | 2,445,364 | ||
| 21 | Stocks | 2020 | 2019 | |
| £ | £ | |||
| Stockofguidebooks | 3,335 | 3,335 | ||
| 22 | Debtors | |||
| 2020 | 2019 | |||
| Amountsfallingduewithin oneyear: | £ | £ | ||
| Tradedebtors | 87,214 | 60,588 | ||
| Otherdebtors | 4,049 | 9,281 | ||
| Prepaymentsandaccruedincome | 19,348 | 18,200 | ||
| 110,611 | 88,069 | |||
| 23 | Creditors:amountsfallingduewithin oneyear | |||
| 2020 | 2019 | |||
| Notes | £ | £ | ||
| Bankloans | 25 | 5,000 | ||
| Otherborrowings | 10,000 | 26,664 | ||
| Othertaxationandsocialsecurity | 20,882 | 25,394 | ||
| Tradecreditors | 74,629 | 116,461 | ||
| Othercreditors | 44,408 | 50,781 | ||
| Accrualsanddeferredincome | 114,849 | 41,351 | ||
| 269,768 | 260,651 | |||
| 24 | Creditors:amountsfallingdueaftermorethan oneyear | |||
| 2020 | 2019 | |||
| Notes | £ | £ | ||
| Bankloans | 25 | 1,048,188 | 1,002,063 | |
| Otherborrowings | 30,000 | 93,336 | ||
| 1,078,188 | 1,095,399 |
| Loansandoverdrafts | ||
|---|---|---|
| 2020 | 2019 | |
| £ | £ | |
| Bankloans | 1,053,188 | 1,002,063 |
| Directors'loans | 40,000 | - |
| Otherloans | - | 120,000 |
| 1,093,188 | 1,122,063 | |
| Payablewithinoneyear | 15,000 | 26,664 |
| Payableafteroneyear | 1,078,188 | 1,095,399 |
| Amountsincludedabovewhichfalldueafterfiveyears: | ||
| Payablebyinstalments | 5,000 | - |
| Payable otherthanbyinstalments | 1,003,188 | 1,002,063 |
| 1,008,188 | 1,002,063 |
| Movementinfunds | Movementinfunds | Movementinfunds | Movementinfunds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| **Balanceat1 ** | Incoming | Resources | Transfers | Investments | Balanceat | Incoming | Resources | Transfers | Investments | Balanceat | |
| October2018 | resources | expended | gains/lossesl | January2020 | resources | expended | gains/losses | 31December | |||
| 2020 | |||||||||||
| £ | £ | £ | £ | £ | £ | £ | £ | ||||
| Expendableendowments | |||||||||||
| Freeholdland& | |||||||||||
| buildings | 10,879,121 | 278,093 | - | 11,157,214 | 7,407 | 11,164,621 | |||||
| Heritageassets | |||||||||||
| includingcash | |||||||||||
| fund | 9,229,331 | - | 9,229,331 | 6,260 | 9,235,591 | ||||||
| Investment | |||||||||||
| property | |||||||||||
| includingcash | |||||||||||
| fund | 17,030,337 | 346,168 | (12,500) | 17,364,005 | - | 27,238 | (217,500) | 17,173,743 | |||
| Quoted | |||||||||||
| investments | 2,280,448 | 7,908 | (13,076) | 17,850 | 152,233 | 2,445,363 | 6,605 | (484) | (83,954) | 161,330 | 2,528,860 |
| Cashin | |||||||||||
| investment | |||||||||||
| portfolio | 48,613 | 16,378 | (17,850) | - | 47,141 | 12,709 | (9,737) | (46) | 50,067 | ||
| Shorttermloans | - | (26,664) | - | (26,664) | 16,664 | (10,000) | |||||
| Longtermloans | (443,415) | (597,597) | - | (1,041,012) | 14,113 | (1,026,899) | |||||
| 39,024,435 | 24,286 | (13,076) | 139,733 | 39,175,378 | 19,314 | (10,221) | (12,318) | (56,170) | 39,115,983 |
| MovementInfunds | MovementInfunds | MovementInfunds | MovementInfunds | Movement | infunds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balanceat | 1 | incoming |
Resources |
Transfers | Balanceat | Incoming | Resources | Balanceat | ||||
| October2018 | resources |
expended |
1 | January2020 | resources | expended | 31December | |||||
| 2020 | ||||||||||||
| £ | £ | £ | £ | £ | £ | £ | £ | |||||
| HLF-ThroughtheGlasshouse | 37,983 | (37,983) | ||||||||||
| WSCC-Bridlepath | 2,500 | (2,500) | ||||||||||
| Treeplanting | 16,690 | (8,425) | 8,265 |
|||||||||
| 2,500 | 37,983 |
(2,500) |
(37,983) |
16,690 | (8,425) | 8,265 |
||||||
| 29 | Analysisofnetassetsbetweenfunds | |||||||||||
| Unrestricted | Restricted Endowment | Total | Unrestricted | Restricted | Endowment | Total | ||||||
| funds | funds | funds | funds | funds | funds | |||||||
| 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | |||||
| £ | £ | £ | £ | £ | £ | £ | £ | |||||
| Fundbalancesat31December2020are | ||||||||||||
| representedby: | ||||||||||||
| Tangibleassets | 141,044 | 11,164,621 | 11,305,665 | 162,677 | 11,157,213 | 11,319,890 | ||||||
| Heritageassets | 9,235,591 | 9,235,591 | 9,229,331 | 9,229,331 | ||||||||
| Investmentproperties | 17,173,743 | 17,173,743 |
17,364,005 | 17,364,005 | ||||||||
| Investments | 2 | 2,578,928 | 2,578,930 | 2 | 2,492,505 | 2,492,507 | ||||||
| Currentassets/(liabilities) | 267,900 | 8,265 | (10,000) | 266,165 | 153,714 | (26,664) | 127,050 | |||||
| Longtermliabilities | (51,288) | (1,026,900) | (1,078,188) | (54,387) | (1,041,012) | (1,095,399) | ||||||
| 357,658 | 8,265 | 39,115,983 | 39,481,906 |
262,006 | - | 39,175,378 | 39,437,384 |
| 31 | Capitalcommitments | 2020 | 2019 |
|---|---|---|---|
| £ | £ | ||
| At31December2020theCharityhadcapitalcommitmentsasfollows: | |||
| Contractedforbutnot providedinthefinancialstatements: | |||
| Acquisitionofproperty,plantandequipment | 12,520 | - |
| 2020 | 2019 | |
|---|---|---|
| £ | £ | |
| Aggregatecompensation | 117,101 | 163,889 |
| Nameofundertakingand | countryof | Natureofbusiness | Classof | %Held | |
|---|---|---|---|---|---|
| incorporationorresidency | shareholding | DirectIndirect | |||
| StanstedParkEvents | England | FunctionsatStanstedPark | Ordinary | ||
| Limited-Companyno. | |||||
| 03435921 | 100.00 | - | |||
| StanstedParkLimited- | England | Dormant | Ordinary | ||
| Companyno.2017292 | 100.00 | - |
| Nameofundertaking | Profit/(Loss) | Capitaland |
|---|---|---|
| Reserves | ||
| £ | £ | |
| StanstedParkEvents | ||
| Limited-Companyno. | ||
| 03435921 | (3,326) | (15,046) |
| StanstedParkLimited- | ||
| Companyno.2017292 | - | (64,592) |
| 34 | Cashgeneratedfromoperations | 2020 | 2019 | |
|---|---|---|---|---|
| £ | £ | |||
| Surplusfortheyear | 44,522 | 27,643 | ||
| Adjustmentsfor: | ||||
| Investmentincomerecognisedinstatementoffinancialactivities | (1,042,275) | (1,294,899) | ||
| Lossondisposaloftangiblefixedassets | 15,665 | 1,941 | ||
| Lossondisposalofinvestmentproperty | 217,500 | - | ||
| Lossondisposalofinvestments | 26,586 | - | ||
| Fairvaluegainsandlossesoninvestments(excludingmanagementcosts) | (187,916) | (127,594) | ||
| Depreciationandimpairmentoftangiblefixedassets | 26,230 | 40,084 | ||
| Movementsinworkingcapital: | ||||
| (lncrease)/decreaseinstocks | - | 226 | ||
| (lncrease)/decreaseindebtors | (22,542) | 90,056 | ||
| Increase/(decrease)increditors | 20,781 | (108,250) | ||
| Decreaseinloansetupfeeprepaid | 1,125 | 1,407 | ||
| Cashabsorbedbyoperations | (900,324) | (1,369,386) | ||
| 35 | Analysisofchangesinnet(debt)/funds | |||
| At1 January | CashflowsAt31December | |||
| 2020 | 2020 | |||
| £ | £ | £ | ||
| Cashatbankandinhand | 296,297 | 125,690 | 421,987 | |
| Loansfallingduewithinoneyear | (26,664) | 11,664 | (15,000) | |
| Loansfallingdueaftermorethanoneyear | (1,095,399) | 17,211 | (1,078,188) | |
| (825,766) | 154,565 | (671,201) |