| Page | |||||
|---|---|---|---|---|---|
| Reteranr4r and admirri8trative details |
ofthe company, | its trustees | and advisers | 'I -2 | |
| Trustees' Report |
3-9 | ||||
| Independent | Auditors' Report on the |
Financial Statements | $0- 13 | ||
| Consolidated | Statement offinancial | Activities | l4 | ||
| Consolidated | Statement of Financial | Positton | T5 | ||
| Company Statement of Financial Position |
|||||
| Consoiidated | Statement ofCash Flaws | 17 | |||
| Notes to the | Financial Statements | 18-39 |
| FORTHE | YEAR ENDED 31 | JULY 2021 | ||||
|---|---|---|---|---|---|---|
| Unrestricted | ||||||
| Unrestricted | Axed asset | Total | Tofaf | |||
| funtfs | funds | funds | funch | |||
| 2021 | 2021 | 2021 | 2020 | |||
| Note | f | E | E | E | ||
| Incolne from: | ||||||
| l3onatiorts and legacies |
1,529,092 | 1,529,O92 | f,484,587 | |||
| Charitable activities |
245,865 | 245,865 | 373,40f | |||
| Other trading activities |
1,357,643 | 1,$57,643 | 2,487,N'3 | |||
| Investrnents | 28,294 | 28,294 | 33,437 | |||
| Other income | 161,068 | 161,068 | 227,039 | |||
| Todf income | 3,321,962 | 3321,$62 | 4,545,525 | |||
| Expenditure on: |
||||||
| Raising funds | 1,600,5M | 1,600,500 | 2,375,455 | |||
| Charitable activities |
9 | 1,499,078 | 167,118 | 1,666,196 | 2,tN tr.849 | |
| Total expenditure | 3,099,578 | 167,118 | 3W8,596 | 4,437,3&f | ||
| Net gains((losses) | on investments | 138,742 | 138,742 | t'56,997) | ||
| Net income((expenditure) Transfers b~n funds |
22 | 361,126 f21,291) |
{167,118) 2$,291 |
194,PPS | 5tr,224 | |
| Net movement in |
funds | 339,835 | {145,827) | 194,N8 | 5f,224 | |
| Reconciliation of |
funds: | |||||
| Total funds brought | forward | 1,905,009 | 493,708 | 2,398,717 | 2,347,493 | |
| Net movement in funds |
339,635 | f145,827) | 194&008 | 5$,224 | ||
| Total funds carried forward | 2,244,844 | 347,881 | 2592,725 | 2,398,Tf7 |
| CONSOLIDATED | STATEINENT QF FINANCIAL | STATEINENT QF FINANCIAL | POSITION | |||||
|---|---|---|---|---|---|---|---|---|
| AS AT 3$ JULY 2021 | ||||||||
| 2021 | ||||||||
| Note | E | |||||||
| Fixed assets | ||||||||
| Tang ible asseh | 15 | 347,881 | 499,706 | |||||
| investments | 16 | 1,306,901 | Pt, 746,359 | |||||
| 1,654,782 | f,640,06P | |||||||
| Current assets | ||||||||
| Stocks | 17 | 92,113 | 97.062 | |||||
| Debtors | 18 | 28,353 | 88.5P P | |||||
| Cash at bank | and in harrd | 1,385,814 | P,029,029 | |||||
| 1~,280 | ||||||||
| Creditors. amounts | falling | due within one | ||||||
| year | 19 | (M7,825) | ||||||
| Net current assets | 1,098,465 | 924,375 | ||||||
| Total assets | less current | ilabilities | 2,753,237 | 2,564,436 | ||||
| Provisions for liabilities |
21 | (160,511) | (f65,7P9J | |||||
| Total net assets | 2,592,726 | 2,398,7f7 | ||||||
| Charity funds |
||||||||
| Unrestricted | fixed asset. funds | 22 | 34'7,885 | 493,708 | ||||
| Unrestricted | funds | 22 | 2,244,845 | P,905,rM9 | ||||
| Total funds | 2,592,726 | 2998.717 |
| COIIPAHY | STATEMENT OF FINANCIAL | STATEMENT OF FINANCIAL | P08lTIQH | |||
|---|---|---|---|---|---|---|
| AS AT 31 JULY 2021 | ||||||
| Note | 2021f | 2020 | ||||
| Fixed assets | ||||||
| Tangible assets | 15 | $47~1 | 493,758 | |||
| fnvestnrenh | 16 | 1,306,9O3 | f,f46,355 | |||
| 1,664,784 | f,640,063 | |||||
| Ctrrrent assets | ||||||
| Debtors | 59,686 | f73.048 | ||||
| Cash at bat4r, and | in hand | 1,167.872 | 849.857 | |||
| 1,227,558 | f,022,899 | |||||
| Creditors. arnrrunts |
fafhng due within one | |||||
| year | 19 | (100+68) | (133,8$f) | |||
| Net crIrrent assets | 1,126,890 | 889,088 | ||||
| Total assets less | current )fabilities | 2,781874 | 2,529,f5f | |||
| Pravisions for liabilities |
(105,197) | (f72,027) | ||||
| Total net assets | 2,676,277 | 24f7,f24 | ||||
| Charityfunds | ||||||
| Unrestricted fixed |
asset fund | 22 | 347+81 | 493,768 | ||
| Unrestricted funds |
||||||
| Generaf funds | 22 | 2,328,3a6 | f.923.4f6 | |||
| Total unrestricted | funds | 22 | 2,326,396 | 7,923.456 | ||
| Total funds | 2,676,277 | 2,477,$24 |
| 2021 E |
20Kf | ||||
|---|---|---|---|---|---|
| Cash flows froiri Operating | activities | ||||
| Net cash used in operating |
aclivities (note 26j | 358,074 | 208,4ff | ||
| Cash flows Crein investirrg | activities | ||||
| Purchase oftangible fixed assets |
(21,2SS) | (8f,784) | |||
| Net cash used in investing | activities | (21,269) | (61,784) | ||
| Change in cash and cash |
equivalents | in | the year | 336,786 | $46,627 |
| Cash and cash equivalents | at ihe beginning | ofthe year | 1,029,D29 | 882,002 | |
| Cash and cash equivalents | atthe end | of the year | 1,355,814 | 7,029,029 |
| Unrestricted | Total | Tofaf |
|---|---|---|
| funds | funds | funrfs |
| 2021 | 202$ | 20K |
| E | ||
| 1,357,643 | 1,367,64S | 2.487,073 |
| Unrestricted | Total | Tafa( | ||
|---|---|---|---|---|
| funds | funds | Jbnds | ||
| 2021 | 2021 E |
2020f | ||
| Dividends | from investments | 2fl,184 | 28,184 | 37,857 |
| Bank interest received | 1 1lo | 1BIO | 7,574 | |
| 28,294 | 2$,264 | 33.491 |
| Unrtretrictecf | Total | Tofrt( | |||
|---|---|---|---|---|---|
| (unds | funds | fIrads | |||
| 202$ | 202$ | 2r72t7 | |||
| Government | grants | 149152 | 149,152 | 2f9,967 | |
| Other incoming | resources | l 'i,9l6 | 11,916 | 7.676 | |
| 161,066 | 161,068 | 227,0M |
| Unrrrstrfc ted | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | fixed asset | Total | Total | |||
| funds | funds | funds | I'vntfs | |||
| 2021f | 2021 | 2021 E |
2020 E |
|||
| Governance | 39,400 | 39,400 | 57,654 | |||
| Activities | 31,433 | 31.433 | 66.077 | |||
| Incfusivity | and diversity | 122,177 | 122,177 | 24,389 | ||
| Sports | 92,229 | 92,229 | f74,342 | |||
| Educalion | 23,405 | 23,405 | 2r, f82 | |||
| A dmin | l,190,434 | 167,l lB | 1,367,662 | 1,724,205 | ||
| 1,499,078 | l67,118 | 1,666,196 | 2,067,849 | |||
| Total 2020 | r,852,968 | 208,88f | 2.06$.8&9 |
| A col ties | |||
|---|---|---|---|
| underta ken | Total | Tofal | |
| directly | funds | (unds | |
| 2021 | 2021 E |
2020f | |
| Governance | 39,400 | 39,400 | 57,M4 |
| Actlvl ties | 31,433 | 31,433 | 66,077 |
| Welfare and Cornrnunily | 122,$77 | 122,177 | 24,989 |
| Sports | 92.229 | 92,229 | 774,342 |
| Education | 23.405 | 23406 | 2f,f82 |
| dmin | 1,357.552 | 1,357,552 | 7,724,295 |
| 1,666,'l96 | 1,666,196 | 2,06$,849 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| E | |||||||
| H.U.U. Services Limited -Trading | |||||||
| Turnover | 1,434,071 | 2,494,902 | |||||
| Other operating income |
310,676 | f36,227 | |||||
| Charily trading cost of sales | (609,447) | (7,3)8.9$tf | |||||
| Administrative expenses |
(1,201,679) | (f,306,9f0) | |||||
| I1,5D04$0) | (2,488.694) | ||||||
| Net profit from trading activities |
f66,379) | 6,2O8 | |||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| &let profit from trading activities | |||||||
| Net income from trading achvities |
144,643 | 248,S34 | |||||
| Rent and fees paid lo parent | (211.IQ33) | (242 677) | |||||
| Investment income |
35f | ||||||
| Net profit prior to certsotidation | (66,379) | 6,2' | |||||
| Hull University Union Limited owns lOP% |
of the issued share capital | in | H.U.LI. | Services Limited, | |||
| Company registration number |
03908637 | ||||||
| Total assets as at 3l July 202l | f312.194 | ||||||
| Total iiabihties as at 31July 2021 Total equity as at 31July 2021 |
2395,742 (E83.548) |
||||||
| 12. | Auditors' remuneration |
||||||
| 2021 | |||||||
| E | |||||||
| Fees payable to the Corppan'' annual accounts |
auditor for the audit of Ihe company's | 13,6OI | f3,250 |
| 13. | Staff costs and trustee remuneration | Staff costs and trustee remuneration | Staff costs and trustee remuneration | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | f21f | |||||||||
| Total Charily cost of | employment | (including | recruitment | and | training) | 950,842 | f,)09,295 | |||
| 960,842 | t,'(09,295 | |||||||||
| The average number | of persons | employed | by the company | during | the year | was as follows: | ||||
| 2021 | ||||||||||
| No, | ||||||||||
| Charitable activities |
5$ | f8 | ||||||||
| Costs of generating | funds | 4 | 34 | |||||||
| Managerttent and administration |
of the | union | 22 | 23 | ||||||
| 75 | ||||||||||
| The number of higher paid empl~s |
was: | |||||||||
| 2021 | 2020 | |||||||||
| E | ||||||||||
| In the band I60.l301 |
—E70.000 | |||||||||
| 2021 | ||||||||||
| E | ||||||||||
| Staffcost» for the company are: | ||||||||||
| Wages and salaries | 811,033 | 94f,OK | ||||||||
| National insurance |
67,03I | 74.266 | ||||||||
| Pen sion contribut ton | s | 59,413 | 62.044 | |||||||
| Other staff costs (recruitment and training) |
13,MS | 77.985 | ||||||||
| Total | 9%7,842 | 7,f49.295 | ||||||||
| 2021f | 2020 E |
|||||||||
| Group staff costs were as I'ollows; | ||||||||||
| Wages and salaries | 0,446,658 | 1,667.867 | ||||||||
| National insurance |
136,990 | f55,267 | ||||||||
| Pen sion oontnbutions | 94,658 | 78,6f8 | ||||||||
| 1,678,3C6 | 7,90f,746 |
||2|I21|| |---|---|---| ||E|| |T McNernara||f0,468| |I Hall||76,973| |Peace tgi-Ehon|2,643|| |H Burton|2,643|| |N Qrduen|iep12|78,740| |E Pettit||fr,eZO| |A Morris||f7,889| |P Bastiani|49,635|2,256| |S Doherty|$9,252|2,256| |EKyte|17,022|2.256| |ELeonard|19,254|2,266| ||99,261|90,9N|
| HUU. UNIVERSITY | HUU. UNIVERSITY | UNION UMITED | ||
|---|---|---|---|---|
| (A Company | Untlted | by Guarantee) | ||
| NOTES TO THE | FINANCIAL STATEMENTS | |||
| FOR THE YEAR ENDED 3l JULY 2021 | ||||
| lS, | Tangible fixed assets | |||
| Group and Company |
| Short-term | |||
|---|---|---|---|
| leasehold | Fixtures and | ||
| property f |
Sttings | Total E |
|
| Cost or vtLIuatlon | |||
| At 1 August 2020 | 3,148,553 | 1,59l,4l8 | 4,739,97l |
| Addrliohs | 21,2B9 | 21,289 | |
| At 3l July 2021 | 3,148,663 | 1,612,707 | 4,761,260 |
| Depreciation | |||
| At l August 2020 Charge for the year |
3,148,553 | 1,097,710 l67,ll6 |
4,24$,263 167,1t6 |
| At 3l July 202l | 3,148,553 | l,264,826 | 4,4l3,379 |
| Net bock value | |||
| At 31 July 2021 | 347,88l | 347,888 | |
| A(3f Ju&y 20K | 49K708 | 493,708 |
| Listed | |||
|---|---|---|---|
| Group | investments E |
||
| Cost or valuation | |||
| At 1 August 2020 | $,14$,353 | ||
| Additions | 332,387 | ||
| Disposals | (310,891) | ||
| Gain on investment | l38,872 | ||
| At 3l July 2021 | 1,306,9Dl | ||
| Net book vaiue | |||
| At 3l July 2D2l | l,3D6,9Ã | ||
| Ar 3f July 2020 | $.f46.353 | ||
| Investments | |||
| In | |||
| subsidiary | Listed | ||
| Company | comparsies E |
investments | Total E |
| Cost or valuation | |||
| At 'I August 2020 |
2 | l,146,363 | 1,l46,355 |
| Addrlions | 332,367 | 332,367 | |
| Disposals Gain on investments |
(310,691) l38,872 |
(310,69l) l38,872 |
|
| At 3l July 2D2l | 2 | 1,306,90l | %,306,903 |
| Net book value | |||
| At 3l July 2021 | 2 | l,306,90l | l,M6,903 |
| Al 3fJap 2020 | 2 | f, 746,353 | f,145,355 |
| Grou p 2021 |
Gnxqa 2020 |
|||
|---|---|---|---|---|
| E | ||||
| Goods | for | resale | $2.113 | 97,062 |
| Group | Group | Company | Canipany | ||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||||
| e | E | ||||||
| Due within one year | |||||||
| Trade debtors | 17,225 | f4,527 | 68,399 | f03,666 | |||
| Other debtors | 6,98f | 6,978 | |||||
| Prepayments | and accrued income | 11126 | 67,003 | 1,267 | 62,404 | ||
| 28,363 | 88,5ff | 5$,666 | f73.048 | ||||
| Creditors: Amounts | falling due within one year | ||||||
| Group | Group | Company | Compariy | ||||
| 2021 E |
2020 E |
2621f | 2i020 E |
||||
| Trade creditors | 24,168 | 2,475 | 12,530 | 794 | |||
| Amounts awed to group |
undertakings | 30,276 | |||||
| Other laxation | and social security | 210,850 | 77.782 | 20,609 | 2f,f92 | ||
| Other creditors | 14,748 | 23,238 | 4,285 | f0,780 | |||
| Accruels and | deferred | income | 13',069 | 787,332 | 63,444 | TO,769 | |
| 367,826 | 290,227 | 100,868 | f33,eff |
| billion in | dicating | a shorffatl of E7 | .5 billion, |
pro | sons was |
|---|---|---|---|---|---|
| Defined | benefit | liability numbers | for the scheme have been produced | using the following | assumptions. |
| Discount | rate | 2021 2.5'a |
2020 2.5% |
||
| Pension Pension |
salary growth increases (CPI) |
n(a 1.5%) |
nba 1.5~fa |
| Males currently aged 65(years) Females currently aged 65(years) Males currently aged 45(years) Females currently aged 45 (years'I |
2021 24A 25.9 26.3 27.7 |
2020 24.4 25.9 26.3 27.7 |
|---|---|---|
| Scheme assets Total scheme liabilities FRS 102total scheme defir. it FRS 102total funding level |
2021 3.7bn f67.3bn E3.6bn 95% |
2020 663.7bn f67.3bn E3,6bn 95'Ya |
| Pensierr provisions | |
|---|---|
| 2021 | |
| Group | |
| At l August 2020 | l65,719 |
| Amounls used |
(5,208) |
| At $1 July 202l | 060,M1 |
| 2021f | |
| Company | |
| At l August 2020 | l l2,027 |
| Amounts used |
(6,830) |
| At 31July 202l | l05,197 |
| Statement | offunds | offunds | |||||
|---|---|---|---|---|---|---|---|
| Statement | of funds - current year | ||||||
| Unrestricted | Balance at 1 August 2D20 E. |
Income E |
Ettpenditure E |
Transfers i8out |
Gains/ (Losses) |
Balance at 31July 2021f |
|
| funds | |||||||
| General Funds- | |||||||
| atl funds | 1,M$,009 | 3,32',663 | (3,099,$re) | (21,2af) | 136,742 | 2,244JI45 | |
| Fixed asset | |||||||
| funds | 493,708 | (167,548) | 2t,291 | 347~1 | |||
| Total offunds | 2,398,717 | 3,321,863 | (3,266,696I | 136,742 | 2,$92,728 |
| Statement of fund |
s - prior year | |||||
|---|---|---|---|---|---|---|
| 8elence et | ||||||
| 7 August | Treasfers | Gains) | Be(ence e( | |||
| 2019 | income | ExpenCkfwef | in4ut | (Losses) | 37 3uiy 2020 | |
| Unrest. Acted | ||||||
| funds | ||||||
| General Funds- | ||||||
| eII funds | f,703,998 | 4,545,524 | (4,228,422) | (59,004) | (56,997) | $,965,009 |
| Fixed asset | ||||||
| funds | 843.585 | (208,88f) | 493,708 | |||
| To&Iof furhds | 2,347493 | 4,545,524 | (4,437,3o3) | (59,0&/) | (56,997) | 2,398,777 |
| Balance at 1 | Transfers | GainP | Balance at | |||||
|---|---|---|---|---|---|---|---|---|
| August 2020 | fncame | Expenditure | infout | (Losses) | 31July 2021 | |||
| E | ||||||||
| General | ILrnds | 1,9D5,009 | 3,321,963 | (3,099,578) | (2t,291) | 138,742 | 2,244,845 | |
| Unresfncted | ||||||||
| fixed asset | funds | 493,706 | (167,148) | 21,291 | 347,681 | |||
| 2,398,717 | 3,321,963 | (3,266,696) | 13$,742 | 2,592,726 | ||||
| Summary | offunda - prior year | |||||||
| Ba(amerce af | ||||||||
| f Augusf 20i9 |
incarrre E |
Experidi(ure E |
Trarrs(ers iniout |
Gains/ (Losses) E |
Bafarice af 3f July 2020 E |
|||
| Generat funds | l, 703,908 | 4,545.524 | (4,228,422) | (59,004) | (56,997) | r,905,009 | ||
| Unrestricted | ||||||||
| fixed asset | fLrncis | &f3.585 | (208,887) | 493,708 | ||||
| 2,347,~93 | 4.&5,52~ | (4,437,M3) | (59,0&r) | (56,997) | 2,39e,7f7 |
| Analysis | of net assets betvnen funds - curren |
t year | ||
|---|---|---|---|---|
| Unrestricted | ||||
| Unrestrlrted | fixed asset | Total | ||
| fund s | funds | funds | ||
| 2021 E |
2021 E |
2021f | ||
| Tangible | fixed assets | 347,86& | 347,e8i | |
| Fixed asset investments | 1,306,901 | 1,306,901 | ||
| Current assets | 1,486,28D | 1,486,280 | ||
| Creditors | due within one year | (387,B25) | (387,825) | |
| Provisions | far liabilities and charges | (160,51l) | (f60,M1) | |
| Total | 2,244,845 | 347,BB1 | 2,592,726 |
| Analysis of net assets between funds - prior year | |||
|---|---|---|---|
| (rounds | |||
| VrrreSfriCfed | |||
| Unresfric&ed | feed assef | Tofaf | |
| finds | furrds | ||
| 2020 | 2020 | 2020 | |
| E | E | ||
| Tangible fixed assets | 493,708 | 493.708 | |
| Fixed asset investments | t,l46,353 | 7,546.353 | |
| Currant assets | 1,214.600 | l.2f4.800 | |
| Creditors due within one year | (290,227) | (290.227) | |
| Provisions for liabilities and charges |
(165,7l9) | (565,7f9) | |
| Total | 1,905,IDID7 | 493,708 | 2,3()8,7f5 |
| Group | GrOrrp | |||||
|---|---|---|---|---|---|---|
| 2021 | ||||||
| E | E | |||||
| Net incoine per year | per the statements | of financial | activities | 194,008 | 5).223 | |
| Depreciation charges |
167,116 | 208,88) | ||||
| Listed investment additions and changes |
in market | value | (160,548) | tf,034 | ||
| Loss on the sale offixed assets | 2,780 | |||||
| Movement in pension |
liability | (6,208) | 3.3f5 | |||
| Decreasef(increase) | in debtors | 60,158 | (9.925) | |||
| increase)(decrease) | in creditors | ar,699 | (35, 'r38) | |||
| Decrease)(increase) | in stock | 4,949 | (23,76f) | |||
| Net cash provided | by operating | activities | 358,074 | 208,409 |
| Group | Group | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E. | |||
| Cash | in hand | 1,365,614 | 7,029.029 |
| Total | cash and cash equivalents | 1,365,814 | 'J,029,029 |
| At | 1August | At 31 July | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2020 | Cm h flows | 2021 | |||||||
| E | |||||||||
| E | |||||||||
| Cash | al | bank | end | in | hand | 1,029,029 | 336,786 | 1,365,814 | |
| 1,029,029 | 336,785 | 1,365,814 |
| Group 2021f |
Company 2021 |
Company 2020 |
||||
|---|---|---|---|---|---|---|
| Not later than | 1 year | 76,333 | 206,800 | 69,333 | 202,9K | |
| Later than | 1 year and not later then 5 years | 75,333 | 69,333 | |||
| 75.333 | 2e2.f33 | 69,333 | 2+,333 |