| ANNUAL REPORT CONTENTS |
||
|---|---|---|
| TRUSTEES' REPORT INCORPORATING | THE STRATEGIC REVIEW | |
| STRATEGIC REVIEW. | ||
| FINANCIAL REVIEW . |
||
| RISKASSESSMENT AND MANAGEMENT. | ||
| STRUCTURE, GOVERNANCE AND |
MANAGEMENT. | 10 |
| STATEMENT OF TRUSTEES' RESPONSIBILITIES | .14 | |
| INDEPENDENT AUDITOR'S REPORT | .15 | |
| FINANCIAL STATEMENTS | .18 | |
| REFERENCE AND ADMINISTRATIVE DETAILS |
34 |
| - | ||||||
|---|---|---|---|---|---|---|
| ~ ~ | ~ ~ |
|||||
| Continue | the | growth | During the last financial year scientists at El published 119publications and shared 24 |
|||
| and development | of | technical products (webtool/application/software) with the wider scientific community. |
||||
| our world | leading | Our scientists also delivered 23 oral presentations at national and international |
||||
| investigator-led | conferences. The diversity of our funding portfolio has expanded with funding received |
|||||
| research | program, | from Wellcome, MRC and NERC in addition to BBSRC. |
||||
| continue | to | publish | ||||
| high quality | scientific | |||||
| outputs, | and | diversify | ||||
| our income | streams. | |||||
| Build strong industrial collaborations so that we are aligned |
El's expertise in bioinformatics and genomics is one of the seven technology families recognised with the Government strategy. El has demonstrated its impact via its public affairs works, both during the COVID pandemic as well as by engaging with those involved in drafting the proposed gene editing legislation. |
|||||
| to the | We managed 15projects with 17 industrial partners funded by: UKRI (BBSRC,EPSRC, |
|||||
| Government's | Innovate UK, MRC), Home Office, Royal Academy of Engineering, University of East |
|||||
| strategy and so we can achieve impact from our research |
Anglia, and industry. Our collaborations span plant breeding and agrochemical sector, biotech industry, specialist sequencing and instrumentation companies, data management and bioinformatics companies, and defence and security sector. We have maintained existing, and developed new, relationships with industry through mechanisms |
|||||
| such as external engagement events, industry seminar programme and joint PhD |
||||||
| studentships. Our industry facing event El Innovate 2021 attracted 211 attendees from |
||||||
| 85 different organisations, among those 173external participants and generated 16new |
||||||
| connections with industry and academia, leading to 6 new collaborations with industry. |
||||||
| The event showcased collaborations across 3 institutes on the Norwich Research Park: |
||||||
| Earlham Institute, John Innes Centre, and Quadram Institute. |
||||||
| Projects to translate our research and help to realise societal, economic and |
||||||
| environmental impact, nationally and internationally included: Identification of novel |
||||||
| SARS-Cov-2 lineages from mixed wastewater samples; Quantifying the transmission |
||||||
| routes ofgastroenteritis in Pakistan and developing targeted interventions; Development |
||||||
| ofa modular synthetic biology pipeline for the engineering bioactive dyes which can help |
||||||
| to reduce environmental impact of the textile dyeing industry; Investigating a new drug |
||||||
| target for treatment of schizophrenia with the international Psychiatry Consortium, a E4 |
||||||
| million collaboration between seven global pharmaceutical companies and two leading |
||||||
| research charities; and delivering standards for data-driven bioscience. |
||||||
| We conducted the assessment of socio-economic impact of the Earlham Institute for |
||||||
| 2019-2021 which resulted in a forecast contribution of circa F4 billion to the global |
||||||
| economy over the next 10years, with return on investment 614for every F1 invested. |
||||||
| Strengthen | our | Work continues through our collaboration with WorldFish which aims to accelerate |
||||
| partnerships | through | selective breeding oftilapia in the Lake Victoria Basin catchment working with institutions |
||||
| collaboration | with | based in Kenya, Tanzania and Uganda. From 2021 El is a partner in the WorldFish |
||||
| world leading | CGIAR Research Programme, delivering high quality genomic resources and |
|||||
| institutes | and | contributing to the characterisation ofthe genomic bases ofaquaculture traits. WorldFish |
||||
| scientists | that | align | is proposed as a core partner in the new Institute strategic programme grant, iffunded to |
|||
| with our | scientific | commence from April 2023. The UKRI GCRF GastroPak project continues (2021- end |
||||
| strategy. | 2023) through which El is leading a partnership with institutes in Pakistan (National |
|||||
| University of Sciences & Technology in Islamabad and the University of Agriculture |
||||||
| Faisalabad), the National University of Galway and other UK institutes. This a |
||||||
| multidisciplinary project to quantify the transmission routes ofgastroenteritis in Pakistan |
||||||
| and develop targeted interventions. |
| '. | ||||
|---|---|---|---|---|
| ~ ~ | ~ ~ |
|||
| Continue to | We have used our website and social media to run campaigns to highlight our new |
|||
| communicate | our | vision, mission and strategy which were well received by our stakeholders. Alongside |
||
| science through | our | this, we have had a focus on communicating our impact, particularly with pieces on |
||
| public engagement | aquaculture and wheat that demonstrate our contribution in these key areas of |
|||
| program to a wide | research. | |||
| audience, promoting |
the | We attended the Royal Society Summer Showcase, a virtual event that saw us |
||
| importance of |
publicly | produce a short documentary on the plight of pollinators and an online game |
||
| funded research | to the | showcasing our research on bees. Feedback was extremely positive and led to the |
||
| general public. | Royal Society asking us to feature the Bee Trail at the European Science Festival, |
|||
| organised by the Slovenian Science Foundation. |
||||
| Our Barcoding the Broads outreach work trained over 100people in DNA barcoding, |
||||
| reaching teachers, technicians, students, naturalists and local artists. We also |
||||
| received funding for ajoint project with Kew Gardens and a local nature group to look |
||||
| at fungi. We also secured an invitation to exhibit the Darwin Tree of Life project at the |
||||
| 2022 Royal Society Summer Science Exhibition with Wellcome Sanger Institute. |
||||
| We also started a project to rebuild our website, with a launch in early 2022/23 to help |
||||
| us ensure it is fitfor the future, remains secure, meets accessibility requirements, and |
||||
| gives visitors the best possible user experience. |
| ~ ~ ~ |
||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ~I | 0 | |||||||||||||||||||||||
| ~ | ||||||||||||||||||||||||
| ~ | ~ ~ | ~ | ||||||||||||||||||||||
| & El is unable |
to | keep | pace | with | & Bidding into Capital Grant |
opportunities to |
||||||||||||||||||
| developments | in | technology | underpinning | refresh platforms. |
||||||||||||||||||||
| its science. | &Technology strategy kept |
under | regular | |||||||||||||||||||||
| & Funding and/or |
cost | recoveries | are | review and funding opportunities |
identified | |||||||||||||||||||
| inadequate to sustain and technology facilities necessary to scientific objectives. |
improve support |
and pursued for technology investments. & El has reserves that enable it to move quickly when technology enhancements |
||||||||||||||||||||||
| become available. | ||||||||||||||||||||||||
| & El is not able to | access | EU | programme | & Regular dialogue with UKRI - BBSRCand |
||||||||||||||||||||
| funding or |
participate | in | EU | research | other key stakeholders |
on risks and |
||||||||||||||||||
| collaborations. | emerging issues with respect to |
potential | ||||||||||||||||||||||
| & El is not able to recruit | or | retain | researchers | changes in arrangements. |
||||||||||||||||||||
| from EU member | countries. | & Kept abreast of risks and | potential impact |
|||||||||||||||||||||
| & El is not international Government |
able to continue with its funding programmes due to Overseas Development Aid |
from staff leaving El/UK, and ensure we prepare for the new immigration and visa process post BREXIT. |
||||||||||||||||||||||
| budgets cuts. | & Realign overseas programmes |
into new |
||||||||||||||||||||||
| and evolving funding programmes |
as they | |||||||||||||||||||||||
| arise. | ||||||||||||||||||||||||
| ~ | ~ | |||||||||||||||||||||||
| ~ | ~ | ~ | ~ | ~ | ||||||||||||||||||||
| ~ | ~ | ~ | ~ | ~ | ||||||||||||||||||||
| ~ | ~ | & El fails to |
comply | with | sponsor | grant | & El is subject to regular reviews of its grant |
|||||||||||||||||
| ~ ~ | ~ | ~ | ~ | requirements | resulting | in | a | material | compliance processes from sponsors and |
|||||||||||||||
| financial impact. |
the Research Councils |
UK | internal | |||||||||||||||||||||
| auditors. |
| ~ | ~ | ~ | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ~ | ~ | ~ | ~ | ||||||||||||||||
| ~ | ~ | ~ | |||||||||||||||||
| ~ | ~ | & | Risking | energy | prices | mean | that | current | & El to keep funders abreast | of rising energy | |||||||||
| funding | levels, | and | business | plan | are | costs, and look for funding | opportunities | to | |||||||||||
| unsustainable | long term. | assist with rising costs of |
delivering core |
||||||||||||||||
| programmes. | |||||||||||||||||||
| & El to increase energy usage | monitoring and |
||||||||||||||||||
| reporting to enable it to review its energy |
|||||||||||||||||||
| consumption and operational practices |
to | ||||||||||||||||||
| ensure best energy efficiency. | |||||||||||||||||||
| & El to continue to buy energy at the best |
|||||||||||||||||||
| price via working with others on the NRP |
to | ||||||||||||||||||
| secure future energy prices | at best value. |
| At date ofReport: | |||||
|---|---|---|---|---|---|
| Professor Peter Holland | (Chair) | Rem Com | |||
| Dr Alasdair Macnab | AC (Chair), Rem Com (Chair) | ||||
| Professor Thomas Richards | |||||
| Ms Amanda Tagg |
AC, Rem Com | ||||
| Professor Edward Louis |
AC (up to 12October 2021) | ||||
| Professor Philip Gilmartin | AC (from 12October 2021) | ||||
| Professor Deborah Smith |
Rem Com (from 7 December 2021) | Appointed | 7 December 2021 | ||
| Dr Lars Magnus Rattray |
Appointed | 21 June 2022 | |||
| Dr Stephanie Joan Pilkington | Appointed | 21 June 2022 | |||
| During the year: | |||||
| Professor Dame Janet Thornton | (Chair) | Resigned | 29 March 2022 | ||
| Mrs Andrea Finegan | AC, Rem Com (Chair) | Resigned | 21 June 2022 | ||
| Professor Jean Beggs | Rem Com | Resigned | 7 December 2021 |
| Unrestricted | Restricted | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | capital | 2022 | 2021 | |||||
| Note | f000 | f000 | f000 | f000 | f000 | ||||
| Income | |||||||||
| Income from charitable | activities | ||||||||
| Grant Income - BBSRC | 8,668 | 8,668 | 8,466 | ||||||
| Grant Income - other | 1,580 | 1,580 | 566 | ||||||
| Other Research Income | 860 | 860 | 386 | ||||||
| Capital funding —BBSRC |
126 | 2,535 | 2,661 | 1,192 | |||||
| Income from other trading | activities | ||||||||
| Trading income |
293 | 293 | 409 | ||||||
| Rental income | 26 | 26 | 26 | ||||||
| Investment income |
10 | 47 | 47 | 56 | |||||
| Other generated income | 126 | 126 | 43 | ||||||
| Total income | 2 | 1,352 | 10,374 | 2,535 | 14,261 | 11,144 | |||
| Expenditure | |||||||||
| Charitable activities |
3 | (1,056) | (9,673) | (2,459) | (13,188) | (12,307) | |||
| Raising funds | (115) | - | - | (115) | (122) | ||||
| Trading expenditure | (103) | (103) | (83) | ||||||
| Total ex nditure |
1,274 | 9,673 | 2,459 | 13,406 | 12,512 | ||||
| Net incomel ex enditure | for the | ear | 78 | 701 | 76 | 855 | 1,368 | ||
| Other transfers | 20 | (359) | 359 | ||||||
| Capital transfers | 20 | 901 | (400) | (501) | |||||
| Net movement in funds |
620 | 660 | 425 | 855 | 1,368 | ||||
| Funds brought forward | 11,786 | 1,289 | 8,546 | 21,621 | 22,989 | ||||
| Funds carried forward | 20 | 12,406 | 1,949 | 8,121 | 22 476 | 21,621 |
| Group | Group | Company | Company | |||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||
| Note | OOOO | OOOO | 6000 | f000 | ||||
| Fixed assets | ||||||||
| Tangible assets | 11 | 9,211 | 9,350 | 9,211 | 9,350 | |||
| Intangible assets |
12 | |||||||
| Current assets | ||||||||
| Stocks | 14 | 222 | 163 | 222 | 163 | |||
| Debtors | 15 | 4,722 | 3,164 | 4,578 | 3,005 | |||
| Cash at bank and in hand | 16 | 14,667 | 15,461 | 14,606 | 15,329 | |||
| 19,611 | 18,788 | 19,406 | 18,497 | |||||
| Current liabilities |
||||||||
| Creditors: amounts |
falling | due within one year | 17 | (6,346) | (6,517) | (6,333) | (6,483) | |
| Total net current | assets | 13265 | 12,271 | 13073 | 12,014 | |||
| Total assets less | current | liabilities | 22,476 | 21,621 | 22,284 | 21,364 | ||
| Total net assets | 19 | 22 476 | 21,621 | 22 284 | 21,364 | |||
| The funds ofthe | charity | |||||||
| Restricted funds | ||||||||
| Fixed asset reserve | 20 | 8,121 | 8,546 | 8,121 | 8,556 | |||
| Designated reserves |
20 | 1,625 | 861 | 1,625 | 861 | |||
| General reserve | 20 | 324 | 428 | 324 | 428 | |||
| Total restricted funds |
10,070 | 9,835 | 10,070 | 9,845 | ||||
| Unrestricted funds |
||||||||
| Fixed asset resene | 20 | 1,090 | 804 | 1,090 | 804 | |||
| Designated reserves |
20 | 7,382 | 6,877 | 7,382 | 6,877 | |||
| General resene | 20 | 3,934 | 4,105 | 3,742 | 3,838 | |||
| Total unrestricted | funds | 12,406 | 11,786 | 12,214 | 11,519 | |||
| Total funds | 22 476 | 21,621 | 22 284 | 21,364 |
| Total | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||
| Note | OOOO | OOOO | ||||||||
| Cash flows from operating | activities: | |||||||||
| Operating profit/(deficit) |
855 | (1,368) | ||||||||
| Interest receivable | (47) | (56) | ||||||||
| Depreciation and amortisation |
2,459 | 3,064 | ||||||||
| Capital grants received | (2,661) | (1,192) | ||||||||
| Loss on disposal of tangible | assets | 20 | 169 | |||||||
| Increase in stocks |
(59) | (83) | ||||||||
| Increase in debtors |
(1,558) | (1,087) | ||||||||
| (Decrease)/Increase in creditors |
(171) | 1,549 | ||||||||
| Net cash (used in) I provided | by | operating | activities | (1,162) | 996 | |||||
| Cash Flows from investing activities: |
||||||||||
| Interest received | 47 | 56 | ||||||||
| Purchase of tangible assets |
(2,349) | (1,728) | ||||||||
| Capital grants received | 2,661 | 1,192 | ||||||||
| Proceeds from sale of tangible | assets | 9 | ||||||||
| Net cash provided by I (used |
in) | investing | activities | 368 | (480) | |||||
| Change in cash and cash |
equivalents | in the reporting | period | (794) | 516 | |||||
| Cash and cash equivalents | at the beginning | of | the period | 16 | 15,461 | 14,945 | ||||
| Total cash and cash equivalents | at the end ofthe year | 16 | 14,667 | 15,461 |
| 2. ANALYS |
IS | OF INCOMING RES | OURCES | |||||
|---|---|---|---|---|---|---|---|---|
| Research | Other | Total | Research | Other | Total | |||
| activities | activities | 2022 | activities | activities | 2021 | |||
| L'000 | L'000 | 6000 | f000 | f000 | 6000 | |||
| Grant income | ||||||||
| BBSRC | 8,668 | 8,668 | 8,466 | 8,466 | ||||
| Other government | departments | 546 | 546 | 72 | 72 | |||
| European Union |
7 | 7 | 24 | 24 | ||||
| Universities | 618 | 618 | 246 | 246 | ||||
| Other charities | 744 | 744 | 396 | 396 | ||||
| Other grants | 525 | 525 | 214 | 214 | ||||
| Total rant income |
11,108 | 11108 | 9,418 | 9,418 | ||||
| Capital grants | ||||||||
| BBSRC | ||||||||
| Capital expenditure | 2,661 | 2,661 | 1,192 | 1,192 | ||||
| Total ca ital rants |
2,661 | 2 661 | 1,192 | 1,192 | ||||
| Trading income |
||||||||
| Earlham Enterprises |
Ltd | 293 | 293 | 409 | 409 | |||
| Rental income | 26 | 26 | 26 | 26 | ||||
| Total tradin income |
319 | 319 | 435 | 435 | ||||
| Investment income |
||||||||
| Interest receivable | on cash deposits | 47 | 47 | 56 | 56 | |||
| Total investment | income | 47 | 47 | 56 | 56 | |||
| Other income | ||||||||
| Other income | 126 | 126 | 43 | 43 | ||||
| Total other income | 126 | 126 | 43 | 43 | ||||
| Total incomin resources |
13,769 | 492 | 14261 | 10,610 | 534 | 11,144 |
| Expenditure | on | charitable | activities and governance costs have be |
en analysed below. |
||
|---|---|---|---|---|---|---|
| Total | Total | |||||
| Ex enditure | on | charitable | activities | 2022 | 2021 | |
| Note | f000 | f000 | ||||
| Direct charitable | expenditure: | |||||
| Staff costs | 4,587 | 4,501 | ||||
| Direct costs | 4,680 | 3,291 | ||||
| Depreciation | 2,459 | 3,064 | ||||
| Governance | costs | 104 | 95 | |||
| Support costs | 4 | 1,358 | 1,356 | |||
| Total ex enditure | 13188 | 12,307 | ||||
| Total | Total | |||||
| Ana sis of |
overnance costs | 2022 | 2021 | |||
| f000 | f000 | |||||
| Staff costs | 99 | 93 | ||||
| Other costs | 5 | 2 | ||||
| Total overnance costs |
104 | 95 |
| (depreciation) off2,459k (2021:E3,064k). 4. ALLOCATION OF SUPPORT |
All other expenditure COSTS |
is unrestrict | ed. | ||||
|---|---|---|---|---|---|---|---|
| Charitable | Raising | Total | Charitable | Raising | Total | Basis of | |
| Activities | Funds | 2022 | Activities | Funds | 2021 | Allocation | |
| FOOO | 6000 | f000 | 6000 | 6000 | 6000 | ||
| Building services* | 477 | 477 | 507 | 507 | Activity | ||
| Finance and Contracts* | 190 | 115 | 305 | 196 | 122 | 318 | Activity |
| Management, ITand Communications* |
349 | 349 | 328 | 328 | Activity | ||
| Human Resources and Staff Welfare* |
138 | 138 | 127 | 127 | Activity | ||
| Other support services | 21 | 68 | 89 | 19 | 57 | 76 | Activity |
| Total support costs | 1,175 | 183 | 1,358 | 1,177 | 179 | 1,356 |
| Operating surplus is state |
d | after c | harging | : | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Total | ||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||
| f000 | f000 | ||||||||||||||||||
| Audit services: | |||||||||||||||||||
| Fees for the audit of the charitable | company | and consolidated | financial | statements | 12 | 12 | |||||||||||||
| Fees for the audit of the charitable | company's | subsidiary | pursuant | to legislation | 2 | 2 | |||||||||||||
| Non-audit services: |
|||||||||||||||||||
| Other fees payable to the | auditors of the charitable |
company | |||||||||||||||||
| Depreciation | 2,459 | 3,064 | |||||||||||||||||
| Loss on disposal of tangible | assets | 20 | 169 | ||||||||||||||||
| Operating lease rentals (land |
and buildings) | 130 | 101 | ||||||||||||||||
| Hire of plant and equipment | 9 | 4 | |||||||||||||||||
| Loss on foreign exchange | translations | 7 | 10 | ||||||||||||||||
| 7. RESULTS OF TRADING ACTIVITIES |
OF SUBSIDIARY | ||||||||||||||||||
| Total | Total | ||||||||||||||||||
| Earlham Enterprises Limited |
2022 f000 |
2021 f000 |
|||||||||||||||||
| Profit and loss account | |||||||||||||||||||
| Turnover | 293 | 409 | |||||||||||||||||
| Cost ofsales | (103) | (153) | |||||||||||||||||
| Gross profit | 190 | 256 | |||||||||||||||||
| Administrative e enses |
|||||||||||||||||||
| Operating profit retained |
in subsidiary | 190 | 255 | ||||||||||||||||
| Net assets at 31 March | 2022 | 192 | 257 | ||||||||||||||||
| In addition to the above, f254,745(2021:f135,503) |
in Gift | Aid | was | paid to | the charitable | company | in | the year. | |||||||||||
| 8. REMUNERATION |
OF | MEMBERS | OF | THE BOARD OF TRUSTEES | |||||||||||||||
| El has been given approval |
by the Charities | Commission | to | remunerate | trustees | where | the Board considers that |
payment is |
|||||||||||
| necessary to attract trustees | with | specialist | skills | and | experience. | The power to remunerate trustees |
is included | in El's Articles | |||||||||||
| ofAssociation. | |||||||||||||||||||
| Seven members of the Board of Trustees |
received | remuneration | from the group | during | the year | for | their duties | as a Trustee | |||||||||||
| (2021:six). Total trustee | remuneration | in | the year was f28,000 (2021:f29,000). | Details ofthe | remuneration paid |
during the |
|||||||||||||
| year is as follows: | |||||||||||||||||||
| Total | Total | ||||||||||||||||||
| Name ofTrustee | 2022 | 2021 | |||||||||||||||||
| f000 | f000 | ||||||||||||||||||
| Professor Peter Holland | |||||||||||||||||||
| Professor Thomas Richards | |||||||||||||||||||
| Professor Dame Janet Thornton | |||||||||||||||||||
| Mrs Andrea Finegan |
|||||||||||||||||||
| Dr Alasdair Macnab |
|||||||||||||||||||
| Professor Edward Louis |
|||||||||||||||||||
| Professor Deborah Smith | |||||||||||||||||||
| Professor Phili Gilmartin |
|||||||||||||||||||
| Total | 32 | 29 |
| The average | monthly | number of persons employed | number of persons employed | number of persons employed | by or deployed | by or deployed | to the group, analysed | to the group, analysed | by category, | was | as follows: | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Grou and |
charitable | com an | 2022 | 2021 | ||||||||
| Number | Number | |||||||||||
| Scientific | 99 | 91 | ||||||||||
| Office mana | ement and services | 18 | 17 | |||||||||
| Total | 117 | 108 | ||||||||||
| The aggregate payroll |
costs ofthese persons | were: | ||||||||||
| 2022 | 2021 | |||||||||||
| Note | f000 | OOOO | ||||||||||
| Wages and | salaries | 4,278 | 4,117 | |||||||||
| Redundancy | costs | 4 | 5 | |||||||||
| Social security costs | 423 | 433 | ||||||||||
| Other pension costs | 22 | 644 | 602 | |||||||||
| Total | 5,349 | 5,157 | ||||||||||
| As required | by Charites SORP an analysis | has been provided | below of the number | of staff who fall | within | emoluments | bands | |||||
| from f60,000 upwards. | ||||||||||||
| Grou and |
charitable | com an | 2022 | 2021 | ||||||||
| Number | Number | |||||||||||
| 260,000 —F69,999 | ||||||||||||
| F70,000 - F79,999 | ||||||||||||
| 280,000 —F89,999 | ||||||||||||
| 2100,000 - | F109,999 | |||||||||||
| 2110,000 - | F119,999 | |||||||||||
| 2160,000 —F169,999 | ||||||||||||
| Total | 12 |
| Total | Total | |
|---|---|---|
| 2022 | 2021 | |
| OOOO | f000 | |
| Bank interest | 45 | |
| Interest on loans | 2 | |
| Total | 47 | 56 |
| 11.TANGIBLE | A | SSET | S | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Plant, | |||||||||
| machinery | Assets | ||||||||
| Leasehold | and | under | |||||||
| Grou and charitable |
corn | an | im rovements | e | ui ment |
construction | Total | ||
| f000 | f000 | OOOO | OOOO | ||||||
| Cost | |||||||||
| At 1 April 2021 | 8,661 | 27,191 | 1,042 | 36,894 | |||||
| Transfers | 549 | 469 | (1,018) | ||||||
| Additions | 814 | 1,052 | 483 | 2,349 | |||||
| Dis osals | 2,394 | 24 | 2,418 | ||||||
| At 31 March 2022 | 10 | 024 | 26318 | 483 | 36825 | ||||
| Accumulated Depreciation |
|||||||||
| At 1 April 2021 | 5,697 | 21,847 | 27,544 | ||||||
| Charge for the year | 256 | 2,203 | 2,459 | ||||||
| Dis osals | 2,389 | 2,389 | |||||||
| At 31 March 2022 | 5 | 953 | 21 661 | 27 614 | |||||
| Net book value at | 31 | March 2022 | 4 | 071 | 4657 | 483 | 9211 | ||
| Net book value at 31 March 2021 | 2,964 | 5,344 | 1,042 | 9,350 | |||||
| All ofthe charitable | company | assets at 31 March 2022 | are used for direct charitable | purposes. |
| 12. INTANGIBLE ASSETS | |||
|---|---|---|---|
| Software | |||
| Grou | develo | ment | Total |
| f000 | OOOO | ||
| Cost | |||
| At 1 April 2021 | 177 | 177 | |
| Additions | |||
| At 31 March 2022 | 177 | 177 | |
| Accumulated Depreciation |
|||
| At 1 April 2021 | 177 | 177 | |
| Char efor the ear |
|||
| At 31 March 2022 | 177 | 177 | |
| Net book value at 31 March 2022 | |||
| Net book value at 31 March 2021 |
| undertaki | ng in whi |
ch the charitable | company has an interest: |
|||||
|---|---|---|---|---|---|---|---|---|
| Country of | Class and percentage | of | ||||||
| Subsidia | Undertakin | re istration | Princi | al activit | shares held | |||
| Earlham | Enterprises | Limited | England | Contract research | 100%ordinary | shares |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| Grou | and charitable | corn | an | 2022 | 2021 | |
| f000 | OOOO | |||||
| Raw | materials | and consumables | 222 | 163 | ||
| Total | 222 | 163 |
| Group | Group | Company | Company | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||
| Note | OOOO | OOOO | OOOO | OOOO | ||||||||
| Grants receivable: | ||||||||||||
| from government | bodies | 1,651 | 407 | 1,651 | 407 | |||||||
| from other sources | 875 | 243 | 875 | 243 | ||||||||
| Trade debtors | 458 | 314 | 334 | 70 | ||||||||
| Amounts owed by |
subsidiary | undertakings | 20 | 85 | ||||||||
| Amounts owed by |
other | related | parties | 23 | 247 | 171 | 247 | 171 | ||||
| Other debtors | 297 | 73 | 297 | 73 | ||||||||
| Pre a ments and | accrued income | 1 194 | 1,956 | 1 154 | 1,956 | |||||||
| Total amounts fallin |
due within | one | ear | 4722 | 3,164 | 4578 | 3,005 | |||||
| The above amounts fall |
due within | one year. | ||||||||||
| Grants receivable | from | government | bodies | includes F427,730 in relation to capital funding | receivable | from BBSRC | (2021: | |||||
| F75,602). | ||||||||||||
| 16. CASH |
AT | BANK | AND IN | HAND | ||||||||
| Group | Group | Company | Company | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| OOOO | FOOO | OOOO | FOOO | |||||||||
| Cash at bank | 14667 | 15,461 | 14606 | 15,329 | ||||||||
| Total | 14,667 | 15,461 | 14,606 | 15,329 | ||||||||
| 17. CREDITORS: AMOUNTS |
FALLING | DUE WITHIN ONE YEAR | ||||||||||
| Group | Group | Company | Company | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| Note | OOOO | FOOO | OOOO | FOOO | ||||||||
| Grants received in advance: | ||||||||||||
| from government | bodies | 695 | 1,049 | 695 | 1,049 | |||||||
| from other sources | 475 | 387 | 475 | 376 | ||||||||
| Amounts owed to |
other | related | parties | 23 | 214 | 307 | 214 | 307 | ||||
| Trade creditors | 1,271 | 1,216 | 1,271 | 1,216 | ||||||||
| Other creditors | 1,666 | 962 | 1,653 | 939 | ||||||||
| Taxation and social security | 105 | 106 | 105 | 106 | ||||||||
| Accruals and deferred | income | 1 920 | 2,490 | 1 920 | 2,490 | |||||||
| Total amounts fallin |
due within | one | ear | 6346 | 6,517 | 6333 | 6,483 | |||||
| 18. RECONCILIATION |
OF MOVEMENT | IN GRANTS RECEIVABLE |
| Total | Total | ||||||
|---|---|---|---|---|---|---|---|
| Group | 2022 | 2021 | |||||
| Note | F000 | f000 | |||||
| Grants receivable | 15 | 2,526 | 650 | ||||
| Grants received in advance |
17 | (1,170) | (1,436) | ||||
| Net grants receivable | at the end of | the | year i(received | in advance) | 1,356 | (786) | |
| Net grants received in |
advance at beginning | of year | (786) | (884) | |||
| Grant monies received | during the year | (8,106) | (8,934) | ||||
| Grant money released | to SOFA during | the | year | 10,248 | 9,032 | ||
| Net grants receivable | at the end of | the | year I (received | in advance) | 1,356 | (786) |
| 19. ANALYSIS OF NET ASSETS BETWE |
EN FUNDS | ||
|---|---|---|---|
| Net | |||
| Fixed | current | Total | |
| assets | assets | 2022 | |
| f000 | f000 | OOOO | |
| Group | |||
| Unrestricted: | |||
| Fixed asset reserve | 1,090 | 1,090 | |
| Designated reserves |
7,382 | 7,382 | |
| General reserve | 3,934 | 3,934 | |
| Restricted: | |||
| Fixed asset reserve | 8,121 | 8,121 | |
| Designated reserves |
1,625 | 1,625 | |
| General reserve | 324 | 324 | |
| Total net assets | 9211 | 13265 | 22,476 |
| Charitable company |
|||
| Unrestricted: | |||
| Fixed asset reserve | 1,090 | 1,090 | |
| Designated reserves |
7,382 | 7,382 | |
| General reserve | 3,742 | 3,742 | |
| Restricted: | |||
| Fixed asset reserve | 8,121 | 8,121 | |
| Designated reserves |
1,625 | 1,625 | |
| General reserve | 324 | 324 | |
| Total net assets | 9211 | 13073 | 22,284 |
| Net | |||
| Fixed | current | Total | |
| assets | assets | 2021 | |
| f000 | FOOO | f000 | |
| Group | |||
| Unrestricted: | |||
| Fixed asset reserve | 804 | 804 | |
| Designated reserves |
6,877 | 6,877 | |
| General reserve | 4,105 | 4,105 | |
| Restricted: | |||
| Fixed asset reserve | 8,546 | 8,546 | |
| Designated reserves |
861 | 861 | |
| General reserve | 428 | 428 | |
| Total net assets | 9350 | 12271 | 21 621 |
| Charitable company |
|||
| Unrestricted: | |||
| Fixed asset reserve | 804 | 804 | |
| Designated reserves |
6,877 | 6,877 | |
| General reserve | 3,838 | 3,838 | |
| Restricted: | |||
| Fixed asset reserve | 8,546 | 10 | 8,556 |
| Designated reserves |
861 | 861 | |
| General reserve | 428 | 428 | |
| Total net assets | 9350 | 12014 | 21 364 |
| Unrestricted | Restricted | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| fixed | Unrestricted | Unrestricted | Restricted | fixed | Restricted | Total | |||||
| reserve | desi | nated | eneral | desi | nated | reserve | eneral | 2022 | |||
| OOOO | f000 | f000 | f000 | OOOO | f000 | f000 | |||||
| Group | |||||||||||
| At 1 April 2021 | 804 | 6,877 | 4,105 | 861 | 8,546 | 428 | 21,621 | ||||
| Operating surplus for |
the year | 78 | 76 | 701 | 855 | ||||||
| Capital transfers | 182 | 29 | (211) | ||||||||
| Unrestricted general |
capital expenditure | 104 | (104) | (526) | 400 | 126 | |||||
| Unrestricted designated |
transfer | 609 | (420) | 600 | (789) | ||||||
| Restricted designated | transfer | 690 | (690) | ||||||||
| Other transfers | 142 | 142 | |||||||||
| At 31 March 2022 | 1,090 | 7,382 | 3,934 | 1,625 | 8,121 | 324 | 22,476 | ||||
| Charitable company |
|||||||||||
| At 1 April 2021 | 804 | 6,877 | 3,838 | 861 | 8,556 | 428 | 21,364 | ||||
| Operating surplus for |
the year | 143 | 76 | 701 | 920 | ||||||
| Capital transfers | 182 | 29 | (211) | ||||||||
| Unrestricted general |
capital expenditure | 104 | (104) | (526) | 400 | 126 | |||||
| Unrestricted designated |
transfer | 609 | (420) | 600 | (789) | ||||||
| Restricted designated | transfer | 690 | (690) | ||||||||
| Other transfers | 152 | 10 | 142 | ||||||||
| At 31 March 2022 | 1,090 | 7,382 | 3,742 | 1,625 | 8,121 | 324 | 22 284 | ||||
| Unrestricted | Restricted | ||||||||||
| fixed assets | Unrestricted | Unrestricted | Restricted | fixed | Restricted | Total | |||||
| reserve | desi | nated | eneral | desi | nated | reserve | eneral | 2021 | |||
| 6000 | f000 | f000 | f000 | f000 | f000 | 6000 | |||||
| Group | |||||||||||
| At 1 April 2020 | 951 | 5,572 | 4,530 | 1,651 | 9,904 | 381 | 22,989 | ||||
| Operating surplus/(deficit) |
for the year | 190 | (2,073) | 515 | (1,368) | ||||||
| Capital transfers | (252) | 169 | 83 | ||||||||
| Unrestricted general capital expenditure |
105 | (105) | |||||||||
| Unrestricted designated |
transfer | 773 | (615) | (158) | |||||||
| Restricted designated | transfer | (632) | 632 | ||||||||
| Other transfers | 468 | 468 | |||||||||
| At 31 March 2021 | 804 | 6,877 | 4,105 | 861 | 8,546 | 428 | 21 621 | ||||
| Charitable company |
|||||||||||
| At 1 April 2020 | 5,572 | 4,392 | 1,651 | 9,914 | 381 | 22,851 | |||||
| Operating surplus/(deficit) |
for the year | 71 | - | (2,073) | 515 | (1,487) | |||||
| Capital transfers | (242) | 169 | (10) | 83 | |||||||
| Unrestricted general capital expenditure |
105 | (105) | |||||||||
| Unrestricted designated |
transfer | 773 | (615) | (158) | |||||||
| Restricted designated | transfer | (632) | 632 | ||||||||
| Other transfers | 468 | 468 | |||||||||
| At 31 March 2021 | 804 | 6,877 | 3,838 | 861 | 8,556 | 428 | 21 364 |
| Total | Total | ||||||
|---|---|---|---|---|---|---|---|
| Grou | and charitable | com an | 2022 | 2021 | |||
| OOOO | f000 | ||||||
| Capital | commitments | at | the end of | the financial year for which no provision | has been made: | ||
| Contracted | 992 | 892 | |||||
| Total | Total | ||||||
| Grou | and charitable | corn an | 2022 | 2021 | |||
| OOOO | f000 | ||||||
| Amounts | due under | other operating | leases for land and buildings: | ||||
| Under | one year | 100 | 100 | ||||
| Between one and | five | years | 400 | 400 | |||
| Over 5 ears |
1 276 | 1 376 | |||||
| 1 776 | 1 876 | ||||||
| Amounts | due under | other operating | leases for plant and machinery: | ||||
| Under | one year | ||||||
| Between one and | five | years | |||||
| Over 5 ears |