OpenCharities

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

2021-09-30-accounts

Page:
1-2 Reference and Administrative Detaih
3-7 Report ofthe Trustees
Independent examineVs
report
to the trustees
Statement of Financial Activities
10 Balance Sheet
11-19 Notes forming part ofthe financial statements

Trustees, officers and advisors for the year ended 30September
2021
Trustees, officers and advisors for the year ended 30September
2021
Trustees, officers and advisors for the year ended 30September
2021
Trustees, officers and advisors for the year ended 30September
2021
The Trustees are pleased to present their report together
with the unaudited
financial statements
ofthe charity for
the year ended
30 September
2021. The financial
statements
have been prepared
based
on the accounting
policies set out in note 3to the financial statements
and comply with the charity's
governing
document.
Reference and administrative
details
Registered Office: Folly Farm, Upgate Street, Carleton Rode, Norwich, Norfolk, England, NR16 1NJ
Independent Mark Proctor FCA, DChA, Lovewell Blake LLP Chartered Accountants, Bankside 300,
Examiner: Peachman
Way, Broadland
Business Park, Norwich,
Norfolk, NR7 OLB.
Bankers: HSBC, 1 Market Place, Dereham,
Norfolk, NR191DY
Investment Gore Browne Investment
Manager,
Belvedere House,
2Victoria Avenue, Harrogate
Managers: North Yorkshire,
HG1 1EL.
Solicitors: Rogers and Norton, Connaught
Lodge, Connaught
Road,
Attleborough, Norfolk,
NR17 2BN
The Patron, Presidents
and Vice Presidents
were:
Patron: Vacant
Joint Presidents: Vacant
Vice Presidents: Dr. Roger Berry
Sir Peter Bottomley,
MP
The Right Honourable
Tom Clarke, CBE,JP, MP
SirJohn Hannam
Mr. Raymond
King, MBE
The Baroness Masham of Ilton, DL
The Right Honourable
The Lord Wigley

Officers and Board of Trustees:
Chairman: Mr. Alan Norton (Resigned as Chairman 15May 2021)
Mrs. Margaret
Oklham,
MBE (Appointed as Chairman 15 May 2021)
Vice Chairman: Mrs. Margaret
Oldham,
MBE (Resigned as Vice Chairman 15May 2021)
Mr. Alan Norton (Appointed as Vice Chairman 15May 2021)
Treasurer Mr. Martyn Wailer
Other Board members:
Dr. David Fowler
Mr. James Rawlings
Mr. Victor Gerhardi
(Resigned 15February 2021)
Mrs. Helen Robinson
Mrs. Denise Moses
Mr Keith Marsden
(Appointed 15 May 2021)
Rev Daniel Bond (Appointed
15May 2021)
Mrs Andrea Cawthome (Appointed
15May 2021)

Year ended 30Septembe r
2021
Nots Unrestricted Restricted 2021 2020
Funds Funds Total Total
F. F F
Income and endowments from:
Donations
and Legacies
37,910 37,910 48,697
Charitable
activities
172,204 172,204 151,953
Other trading
activities
19,&34 19,834 22,345
Investments 1,631 1,631 2,275
Other income 16,690 16,590 12,060
Total income and endowments 248,269 248,269 237,330
Expenditure
on:
Investment
Management
Costs 10 643 643 884
Raising funds 10 16,422 15,422 13,957
Charitable
activities
10 240,158 240,158 281,113
Total expenditure 10 256,223 256,223 295,954
Net expenditure
before
loss on P,954) (7,954) (58,624)
investments
Net gain/(loss)
on investments
15 6,214 6,214 (3,163)
Net Movement
in Funds
(1,740) (1,740) (61,787)
Reconciliation
offunds:
Total funds brought forward 44,155 44,155 105,942
Total funds carried forward 21 42,416 42,416 44,155

Balance Sheet as at 30September 2021 Company
number.
06382417
Note 2021 2020
Fixed assets
Tangible assets
Investments
14
15
62,559 75,451
62,569 75,451
Current assets
Stocks 16 5,000 6,621
Debtors and prepayments
Cash at bank and in hand
17 14,626
25,808
16,586
8,675
45,434 31,882
Creditors: amounts
year
falling due within one 18 (65,578) (63,178)
Net current (liabilities) (20,144) (31,296)
Total assets less current liabilities 42,415 44,155
Net assets 42,415 44,155
Funds ofthe Charity
Unrestricted
funds
21 42,415 44,155
Total Charity Funds 21 42,415 44,155

onations a n d Legacies
2021 2020
Unrestricted Restricted Total Totalf
Donations 12,281 12,281 19,337
Legacies
Gift Aid
10,000
15,629
10,000
15,629
10,765
18,595
37,910 3?,910 48,697
Charitable Activities
2021 2020
Unrestrictedf Restricted Total
E
Total
E
Membership
Subscriptions
Magazine
Editorial
125,934
14,920
125,934
14,920
124,563
15,086
DPA Accreditation 31,350 31,350 12,304
172,204 172,204 151,953

7 Other Trading Activities 7 Other Trading Activities 2021 2020
Unrestricted Total Total
Ferry concessions
Sticker sales, recycling etc.
Fund Raising
Consultancy
16
2,627
12,591
4,600
16
2,827
12,591
4,600
28
4,260
18,057
19,834 19,834 22,345
8 Investment
Income
Unrestricted 2021 2020
Restrictedf Total
E
Total
Dividend
income
1,631 1,631 2,275
1,631 1,631 2,275
9 Other Income
Unrestricted 2021 2020
Restricted Total Total
P. F
Covid-19 Job Retention Scheme 15,190 15,190 12,060
Other income 1,500 1,500
16,690 16,690 12,060
10 Expenditure
Charitable
Activities
Raising
Funds
Investment
M'ment Fees
2021
Totalf
2020
Total
Salary costs
Staffexpenses
Building costs
Postage
Other general costs
Magazine expenses
Exhibitions
and events
144,647
2,286
18,894
5,700
28,378
28,458
144,847
2,286
18,894
5,700
26,378
28,458
175,391
4,057
20,113
7,257
31,888
23,235
60
Fundraising/Marketing
Governance
Costs
13,795 15,422 643 18,065
13,795
13,957
19,996
Total Expenditure 240,158 15,422 643 258,223 295,954

11 Analysis ofGovernance Costs Analysis ofGovernance Costs
2021f 2020
Salary Costs 7,605 8,596
Independent
Examination
Professional Fees
Fees 4,670
1,395
4,635
6,263
Trustee Expenses 125 502
13,795 19,996
12 Net (Expenditure)
have been
arrived at after charging
2021 2020
Independent
Examination
Fees Current Year
Hire of Equipment-
Operating
Leases
4,670
2,968
4,635
2,459
Property
Rental Operating
Leases 16,200 12,350
13 Employees' costs and Trustees' expenses
2021 2020
Wages and salaries 134,792 163,920
Redundancy 235
Social security costs 8,588 11,231
Other pension
and life insurance costs
8,872 9,700
152„252 185,086

4 Tangible fixed assets
Computer
fixtures,
furniture
&equipment
R
Totalf
Cost at 1October 2020 14,312 14,312
Disposals/Writ~ffs
At 30September 2021 14,312 14,312
Depreciation:
At 1 October 2020
14,312 14,312
Charge for the year
Disposals/Write-offs
At 30September 2021 14,312 14,312
Net book value at
30September 2021
Net book value at
30September 2020
15 Fixed asset investments
Listed
investments
f.
Cost orvaluation
At 1 October 2020 75,451
Additions
Disposals
Fair value movements
(18,364)
5,600
Cash movements (128)
At 30September 2021 62,559
Historic Cost of Investments at 30September 2021 52,617

Artemis Global Select Fund Artemis Global Select Fund 6,471
BNY Mellon Global Income Fund 6,568
Evenlode Income Fund 6,655
Fidelity Strategic Bond Fund
Fundsmith
Equity Fund
Lindsell Train UK Equity Fund
Royal London Sterling Extra Yield
Sequoia Economic Infrastructure
Trojan Fund XInc
Bond Fund
Income Fund
5,268
5,187
6,671
7,419
6,420
8,742
16 Stock
2021f 2020f
Merchandise 5,000 6,621
17 Debtors
2021 2020
E Z
Other debtors 1,488 4,779
Prepayments
and accrued income
13,138 11,807
14,626 16,586
18 Creditors —amounts falling due within one year 2021 2020
E
Trade creditors 5,463 1,504
Taxation and social security 3,058 4,093
Other creditors 1,618
Accruals and deferred income 55,439 57,581
65,578 63,178

Deferred
relates
Income refers to membership
subscriptions
and 100C
to 2021/22
lub income received
in the year w
hich
2021 2020
Balance at 1 October 53,581 52,573
Income
Income
deferred
during the year
released from the previous year
51,029
(53,581)
53,581
(52,573)
Balance at 30September 51,029 53,581

ear ended 3 0September 2020
At
At Expenditure 30
1October (Inc.gains I September
2019 Income losses) Transfers 2020
Unrestricted Funds 105,942 237,330 (299,117) 44,166
Total Funds 105,942 237,330 (299,117) 44,166

Commitments
under operating leases
As at 30September 2021, the company
had annual
commitments
below:
under a no~anceliable
lease
as set ou
2021 2020
E
Not Later than one year
Later than one year and not later than 5years
2,968
2,216
2,968
5,184
6,184 8,152