OpenCharities

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

2020-12-31-accounts

Page
Reference and administrative details ofthe Charity, its Trustees and advisers 1-2
Trustees' report 3-7
Independent auditors'
report
on the financial statements 8-10
Consolidated statement offinancial activities
Consolidated balance sheet 12-13
Charity balance sheet 14
Consolidated statement ofcash flows
Notes to the financial statements 16-36

FOR TH E PERI OD ENDED 31 DE CEMBER2020
Unrestricted Restricted Total Total
funds funds funds funds
Note 2020
6
2020
6
2020
f
2020
6
Income from:
Charitable
activities:
Subsidiary
charitable
activities
1,569,436 1,569,436 1,803,419
Tax credit in subsidiary 86,831 86,831 50,242
Capital grant 2,907 2,907 1,860
Other charitable
activities
29,987
Other trading
activities
63,562 51,691 115,253 /44, 853
Investments 131,514 131,514 142,015
Total income 1,854,250 51,691 1,905,941 2,172,376
Expenditure
on:
Charitable
activities:
Farm 31,886 31,886 63,517
Education/Agronomy 13,485 13,485 24,721
Science 19,432 19,432 49,867
Subsidiary
charitable
activities
1,058,664 1,058,664 1,639,545
General
running
costs
159,437 51,691 211,128 160,953
Other charitable
activities
3,052 3,052
Total expenditure 1,285,956 51,691 1,337,647 1,938,613
568,294 568,294 233,763
Net income before taxation
Subsidiary tax on profit 12 (97,271) (97,271) (29,987)
Net movement
in funds before other
recognised
gains/(losses)
471,023 471,023 203,776
Other recognised
gains/(losses):
Deferred tax on revaluation (17,078)
Net movement
in funds
471,023 471,023 185,698
Reconciliation
offunds:
Total funds brought
forward
2,417,919 903 2,418,822 2,232,124
Net movement
in funds
471,023 471,023 186,698
Total funds carried forward 2,888,942 903 2,889,845 2,4f8,822

A S AT 31 D ECEMBER 202 0
31
December 31March
2020 2020
Note 6
Fixed assets
Tangible assets 13 3,142,251 3,152,164
Investments 14 4,560 100
3,146,811 3,152,264
Current assets
Stocks 15 61,457 74,160
Debtors 16 725,390 485,938
Cash at bank and in hand 300,238 82,521
1,087,085 642,619
Creditors: amounts falling due within one
year 17 (466,135) (427,477)
Net current assets 620,950 215,142
Total assets less current liabilities 3,767,761 3,367,406
Creditors: amounts falling due after more
than one year 18 (672,383) (745,044)
Provisions
for liabilities
(205,533) (203,540)
Net assets excluding pension asset 2,889,845 2,418,822
Total net assets 2,889,845 2,418,822
Charity funds
Restricted funds 20 903 903
Unrestricted
funds
General funds 20 1,284,736 813,713
Revaluation
reserve
1,604,206 1,604,206
Total unrestricted funds 20 2,888,942 2,417,919
Total funds 2,889,845 2,418,822

FOR TH E P ERIOD ENDED 31 DECEMBER 2 020
2020f 2020
Cash flows from operating activities
Net cash used
in operating
activities 413,772 147,646
Cash flows from investing activities
Dividends,
interests and rents from investments
(4,460)
Proceeds from the sale oftangible fixed assets 11,714
Purchase oftangible fixed assets (53,818) (140,471)
Interest paid 35,367 53,745
Net cash used in investing activities (22,911) (75,012)
Cash flows from financing activities
Repayments
of borrowing
(102,947) (139,266)
Hire purchase
payments
in
the year (7,103) (7,685)
Hire purchase
advances
in
the year 8,033
Net cash used in financing activities (110,050) (138,918)
Change
in cash and cash
equivalents in the period 280,811 (66,284)
Cash and cash equivalents at the beginning ofthe period 19,427 85,711
Cash and cash equivalents at the end of the period 300,238 19,427
The notes on pages 16to 36form part ofthese financial statements

Unrestricted Restricted Total Total
funds funds funds funds
2020
6
2020f 2020 2020
Sales contract income 63,562 51,691 115,253 144,853
Total 2020 49,006 95,847 144,853

Unrestricted Total Total
funds funds funds
2020 2020 2020
6 f:
Rents received 96,068 96,068 113,702
Sundry income 35,446 35,446 28,313
131,514 131,514 142,015
Total 2020 142,015 142,0'l5

Unrestdcted Restricted Total Total
funds funds funds funds
2020 2020 2020 2020
6 6 6 t'
Farm 31,886 31,886 63,517
Education IAgronomy 13,485 13,485 24,721
Science 19,432 19,432 49,667
Subsidiary charitable activities 1,174,736 1,174,736 1,639,545
General running costs 46,417 51,691 98,108 160,963
1,285,956 51,691 1,337,647 1,938,613
Total 2020 1,842,766 95,847 1,938,613

Activities
undertaken Support Total Total
directly costs funds funds
2020f 2020 2020
8
2020
t'
Farm 31,886 31,886 63,517
Education IAgronomy 13,485 13,485 24,721
Science 19,432 19,432 49,867
Subsidiary charitable activities 1,174,736 1,174,736 1,639,545
General running costs 98,108 98,108 160,963
64,803 1,272,844 1,337,647 1,938,613
Total 2020 138,105 1,800,508 1,938,613

Education
I
Total Total
Farm Agronomy Science funds funds
2020
6
2020
6
2020
6
2020
6
2020f
Staff costs 30,789 13,485 10,939 55,213 116,580
Direct costs 1,097 8,493 9,590 19,525
31,886 13,485 19,432 64,803 138,105
Total 2020 63,517 24,721 49,867 138,105

Subsidiary General
charitable
activities
r'Uno log
costs
Total
funds
Total
funds
2020
6
2020f 2020
6
2020f
Staff costs 561,605 5,053 566,658 778,478
Depreciation 57,245 57,245 73,026
Rates and water 1,496 1,496 3,103
Light and heat 10,795 10,795 23,082
Telephone 897 897 2,193
Post and stationery 554 554 'l,413
Advertising 954
Sundries (1,324) (1,324) 5,691
Direct costs 513,972 6,421 520,393 762,795
Repairs and renewals 5,947 5,947 12,135
Travelling
and motor expenses
2,299 2,299 7,297
Subcontractors 34,907 34,907 33,227
Computer
running
costs 66 66 163
Subscriptions 250 250 494
Training 51 51 1,294
Bank charges 327 327 1,111
Cleaning 245 245 613
Bank interest 36,075 62 36,137 56,840
Auditors fees 13,000 13,000 6,300
Accountancy 3,549 3,549 4,2'l2
Legal and professional fees 13,513 13,513 21,587
Profit and loss on disposal offixed assets 5,839 5,839 4,500
1,174,736 98,108 1,272,844 1,800,508
Total 2020 1,639,545 160,963 1,800,508

2020f 2020f
Fees payable to the Charity's auditor for the audit ofthe Charity's annual
accounts 13,000 6,300
Fees payable to the Charity's auditor in respect of:
All non-audit services not included
above
3,549 4,412

Group Group Company Company
2020
f
2020 2020f 2020f
Wages and saladies 570,925 815,724 54,984 116,001
Social security costs 41,574 65,613 4,374 10,292
Contribution to defined contribution pension
schemes 9,372 15,721 908 2,358
621,871 897,058 60,266 128,651
Group Group
2020 2020
No. No.
Research activities 28 24
School visits 2
Management and administration 6
Estates 4
37 36
Group Group
2020 2020
No. No.

Taxation
2020 2020
6
Corporation tax
Current tax on net income for the period 95,278 29,738
Total current tax 95,278 29,738
Deferred tax
Origination
and reversal of timing differences
1,993 249
Total deferred tax 1,993 249
Taxation on net income 97,271 29,987
2020 2020
6
Net income before tax 568,294 233,763
Effects of:
Expenses not deductible for tax purposes, other than goodwill amortisation
and impairment 1,687 4,693
Depreciation for period in excess ofcapital allowances/(Capital allowances
for period
in
excess ofdepreciation) 30,382 (43,905)
Adjustment in research and development tax credit leading to an
increase/(decrease)
in the tax charge
65,202 69,199
Total tax charge forthe period 97,271 29,987

Freehold Plant and Motor Fixtures Computer
property
8
machinery
f
vehicles
8
and fittings
6
equipment
6
Total
f
Cost or valuation
At 1 April 2020 3,026,106 908,382 43,575 21,843 66,711 4,066,617
Additions 5,939 47,879 53,818
Disposals (3,755) (38,905) (1,683) (44,343)
At 31 December 2020 3,028,290 917,356 43,575 21,843 65,028 4,076,092
Depreciation
At 1 April 2020 91,004 727,424 31,433 16,575 48,017 914,453
Charge for the period 15,142 35,457 2,277 986 3,381 57,243
On disposals (313) (36,519) (1,023) (37,855)
At 31 December 2020 105,833 726,362 33,710 17,561 50,375 933,841
Net book value
At 31 December 2020 2,922,457 190,994 9,865 4,282 14,653 3,142,251
At31March 2020 2,935,102 180,958 12,142 5,268 18,694 3,152,164

Unlisted
investments
Group 6
Cost or valuation
At 1 April 2020 100
Revaluations 4,460
At 31 December 2020 4,560
Net book value
At 31December 2020 4,560
At 31March 2020 100
Investments
in
subsidiary
companies
Charity 6
Cost or valuation
At 1 April 2020
At 31December 2020
Net book value
At 31 December 2020
At 31March 2020

Principal sub sidiaries sidiaries
The folloviing was a subsidiary undertaking ofthe Chadity:
Name Company Holding Included in
number consolidation
Stockbridge Technology Centre Limited 04175440 100'/0 Yes
The financial results ofthe subsidiary for the period were:
Name Income Expenditure Profit/(Loss) Net assets
6 ISurplusl
(Deficit) for
the period
E
Stockbridge Technology Centre 1,703,857 1,198,709 505,148 2,756,671
Limited
15. Stocks
Group
31 Group
December 31March
2020 2020
8 8
Raw materials and consumables 61,457 74, 160
16. Debtors
Group Company
31 Group 31 Company
December 31 March December 31March
2020 2020 2020 2020
8 6 8 6
Due within one year
Trade debtors 437,921 319,169 984
Other debtors 150,710 118,611
Prepayments and accrued income 136,759 48, 158 66,469 11,703
725,390 485,938 66,469 12,687

Group Company
31 Group 31 Company
December 31March December 31March
2020 2020 2020 2020
6
Bank overdrafts 63,094
Bank loans 75,552 75,552
Other loans 7,500
Trade creditors 88,405 101,553 552
Other taxation and social security 191,918 16,973
Obligations under finance lease and hire
purchase contracts 5,302 7,380
Other creditors 6,406 7,825
Accruals and deferred income 98,552 147,600 50,225 55,250
466,135 427,477 50,225 55,812
Group Company
31 Gmup 31 Company
December 31March December 31March
2020
6
2020f 2020f 2020
5
Deferred Income
Deferred income at 1 April 2020 104,346 231,620 47,580 78,225
Amounts released from previous periods (51,732) (127,274) (5,014) (30,645)
52,614 104,346 42,566 47,580
Creditors: Amounts falling due after more than one year
Group
31 Group
December 31March
2020 2020
6
Bank loans 669,620 738,081
Net obligations under finance lease and hire purchase contracts 2,763 6,963
672,383 745,044

31
December
2020
5
Group and Charity
At the beginning ofthe period 203,540
Charge for the period 1,993
Deferred tax on revaluation
205,533
The deferred tax balance is made up as follows:
Group
31 Group
December 31March
2020 2020
5 5
Accelerated capital allowances (203,540) (41,299)
Deferred tax on revaluation (1,993) (162,241)
(205,533) (203,540)

Statemen t offunds - current period
Balance at
31
Balance at 1 December
April 2020 Income Expenditure Taxation 2020
6 6 6 6 6
Unrestricted funds
General Funds - all funds 38,316 1,854,250 (1,285,956) (97,271) 509,339
Reserves 775,397 775,397
Revaluation reserve 1,604,206 1,604,206
2,417,919 1,854,250 (1,285,956) (97,271) 2,888,942
Restricted funds
Restricted Funds - all funds 903 51,691 (51,691) 903
Total of funds 2,418,822 1,905,941 (1,337,647) (97,271) 2,889,845

Statement offund s - prior period
Balance at
Balance at Gainer 31March
1April 2019 Income
f
Expenditure f Taxationf (Losses)f 2020f
Unrestricted
funds
General Funds-
all funds (5,199) 49,006 (178,144) (134,337)
Reserves 615,136 1,997,536 (1,634,635) (29,987) 948,050
Revaluation
reserve 1,621,284 (17,076) 1,604,206
2,231,221 2,046,542 (1,812,779) (29,987) (17,078) 2,417,919
Restricted
funds
Restricted Funds
-all funds 903 95,847 (95,847) 903
Totai offunds 2,232, 124 2,142,389 (1,908,S2S) (29,987) (17,078) 2,418,822

Summary
offunds - cu
rrent pedod
Balance at
31
Balance at 1 December
April 2020f Income
f
Expenditure
f
Taxationf 2020f
General funds 2,417,919 1,854,250 (1,285,956) (97,271) 2,888,942
Restricted funds 903 51,691 (51,691) 903
2,418,822 1,905,941 (1,337,647) (97,271) 2,889,845

Balance at
Balance at Gains/ 31March
1 April 2019f Income Expendituref Taxationf (Losses)
f
2020
5
General funds 2,231,221 2,046,542 (1,812,779) (29,987) (17,078) 2,417,919
Restricted funds 903 95,847 (95,847) 903
2,232,124 2,142,389 (1,908,626) (29,987) (17,078) 2,418,822

Analysis ofnet assets between funds
Analysis of net assets between funds - current
period
Unrestricted Restricted Total
funds funds funds
31 31 31
December December December
2020f 2020f 2020
6
Tangible fixed assets 3,142,251 3,142,251
Fixed asset investments 4,560 4,560
Current assets 1,086,182 903 1,087,085
Creditors due within one year (466,135) (466,135)
Creditors due in more than one year (672,383) (672,383)
Provisions for liabilities and charges (205,533) (205,533)
Total 2,888,942 903 2,889,845

Analysis ofn et as sets between funds - prior period
Unrestricted Restncted Total
funds funds funds
31March 31March 31March
2020 2020f 2020
6
Tangible
fixed
assets 3,152,164 3, '/52, 164
Fixed asset investments 100 100
Current assets 641,716 903 642,619
Creditors due within one year (427,477) (427,477)
Creditors due in more than one year (745,044) (745,044)
Provisions
for
liabilities and charges (203,540) (203,540)
Total 2,417,919 903 2,418,822
23. Reconciliation ofnet movement in funds to net cash flow from operating activities
Group
31 Group
December 31March
2020
6
2020f
Net income for the period (as per Statement of Financial Activities) 471,023 203,776
Adjustments for:
Depreciation
charges
57,243 73,026
Loss on the sale offixed assets 5,839 4,500
Decrease/(increase) in stocks 12,703 (5,087)
Increase
in debtors
(239,452) (25,907)
Increase/(decrease) in creditors 104,423 (119,989)
Deferred tax 1,993 17,327
Net cash provided by operating activities 413,772 147,646

Group
31 Group
December 31March
2020f 2020f
Cash in hand 227 'I82
Cash at bank 300,011 82,339
Overdraft facility repayable on demand (63,094)
Total cash and cash equivalents 300,238 19,427

At 31
At 1 Apdl December
2020
f
Cash flowsf 2020f
Cash at bank and in hand 82,521 217,717 300,238
Bank overdrafts repayable on demand (63,094) 63,094
Debt due within 1 year (83,052) 7,500 (75,552)
Debt due after 1 year (738,081) 68,461 (669,620)
Finance leases (14,343) 6,278 (8,065)
(816,049) 363,050 (452,999)

payments und er non-cancellable
operating
leases as follows:
Group
31 Group
December 31March
2020f 2020
Not later than 1 year 2,459 3,278
Later than 1 year and not later than 5years 6,963
2,459 10241