OpenCharities

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

2021-03-31-accounts

Registered number: 116643 Charity number: 214251

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

UNAUDITED

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2021

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

CONTENTS
Page
Reference and administrative details of the charity, its trustees and advisers 1
Trustees' report 2 - 17
Trustees' responsibilities statement 18
Independent examiner's report 19
Statement of financial activities 20
Balance sheet 21
Notes to the financial statements 22 - 38

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2021

President

Mr R Vickery

Trustees

Mr R Vickery, President Ms M Russell, Co - Chair From 9 March 2021 Mr M Clarke, Co - Chair From 9 March 2021 Mr E Asamoah, Hon Treasurer From 2 June 2020 Mrs P Davies (resigned 1/10/2020) Ms M Harakis Ms C Simpkin Mr J Stevens (resigned 1/10/2020) Ms G M Avendano Vargas (appointed 2/6/2020) Ms S Simmonds (appointed 2/6/2020) Mr O Parsons (appointed 2/6/2020) Dr M Vorontsova (appointed 2/6/2020) Mr P Bodley (appointed 2/6/2020)

Company registered number

116643

Charity registered number

214251

Registered office

323 Norwood Road, London, SE24 9AQ

Company secretary

Ms C Simpkin

Independent Examiner

P M Landergan FCA., Landergan & Co, 26 Burney Street, London, SE10 8EX

Bankers

Barclays Bank Plc, 136 Streatham High Road, London, SW16 1BN

CCLA Investment Management Ltd, 80 Cheapside, London, EC2V 6DZ

Solicitors

Bates, Wells and Braithwaite, 10 Queen Street Place, London, EC4R 1BE

Page 1

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2021

This page is intentionally blank

Page 2

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

The Trustees present their Annual Report together with the financial statements of the company, the South London Botanical Institute, for the year 1 April 2020 to 31 March 2021. The Trustees confirm that the Annual Report and financial statements of the company comply with the current statutory requirements, the requirements of the company's governing document and the provisions of the Statement of Recommended Practice (SORP), applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) as amended by Update Bulletin 1 (effective 1 January 2015).

Since the company qualifies as small under section 383, the strategic report required of medium and large companies under The Companies Act 2006 (Strategic Report and Director's Report) Regulations 2013 is not required.

1 OBJECTIVES AND ACTIVITIES

The following policies are now in place and have been reviewed and updated as appropriate:

b. Activities for achieving objectives

Page 3

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

Page 4

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

¾ April 2020 £25,000
¾ December 2020 £ 2,000
¾ January 2021 £ 1,936
¾ January 2021 £10,143
¾ March 2021 £ 3,143

Page 5

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

c. Main activities undertaken to further the Charity's purposes for Public Benefit

In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit and in particular to its supplementary public benefit guidance for education. The pandemic has reshaped how SLBI delivers its public benefit in new and innovative ways, particularly our embracing digital delivery to a number of key stakeholders. In these challenging circumstances, we have delivered public benefit in the following ways:

More detail about specific activities follows LQ�6HFWLRQ���µ$FKLHYHPHQWV�DQG�3HUIRUPDQFH¶�EHORZ�

As always, we are indebted to our members of staff, our gardeners, our wardens and our volunteers, as well as our individual donors and grant funders including City Bridge Trust, Postcode Local Trust and National Lottery Heritage Fund. This year we have even more cause for appreciation for their flexible, generous and prompt responses to the challenges posed by the pandemic. We gratefully thank the Postcode and National Lottery Players. We are also grateful to the Government and to Lambeth Council for making available various business support grants and doing so in a timely and straightforward manner.

2 ACHIEVEMENTS AND PERFORMANCE

a. Review of Activities

Overview: Science at the SLBI

7KH�6/%,�PLVVLRQ�LV�µ'LVFRYHULQJ�SODQWV��HQULFKLQJ�OLYHV��VXVWDLQLQJ�WKH�IXWXUH.¶��,Q�RXU�HIIRUWV�WR� engage as wide an audience as possible, we try to provide a programme of plant-related activities that appeals to people at all stages of interest and levels of learning, from general plant-based activities to specialist scientific ones. The science of botany underlies and informs everything we do. Although there has been no access to the herbarium, library, microscopes or other resources since March 2020, we anticipate increasing access in 2021-2022. Under normal conditions, the following activities ensure our scientific underpinning:

Page 6

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

b. Educational and engagement activities

In the year 2020-2021, educational and engagement activities continued throughout. Although facing many ± and changeable - restrictions, including no use of the building all year and only limited and sporadic use of the garden, staff and educators adapted with imagination and grace, creating a ¶EOHQGHG¶�SURJUDPPH�RI�RQOLQH�DQG�IDFH-to-face activities. Our funders were flexible, either removing the need for certain targets, allowing different targets or offering the opportunity to derestrict grant use.

i. Public Accessibility

Page 7

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

Botany on your Plate content wherever possible. Any events at the SLBI, even within the ± garden or if staff needed to visit, meant new hygiene measures and limits on numbers usually 6, including educator, staff and/or gardener.

iii. Outreach and community partnerships on and off-site

Page 8

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

fee for this, for handling some of the administration.

iv. Botanical Education : Sustainable and Thriving (BEST)

BEST , an 18-month project delivering initiatives to build long-term financial & governance resilience, income generation & audience engagement began in May 2019, thanks to a grant of £86,500 from the National Lottery Heritage Fund, made possible by the National Lottery players. Some elements scheduled for 2020 ± such as trialling a summer school for school leavers and various fundraising campaigns had to be delayed to 2021 or reworked. However, the project was completed in January 2021, a short extension having been granted due to Covid-19. We are grateful to NLHF for their flexibility during this time, which enabled us to successfully complete the project (with around £5,000 still held over to complete some elements by summer 2021). The benefits of this project are ongoing DQG�ZLOO�FRQWULEXWH�WR�WKH�FKDULW\¶V�ORQJ-term resilience and sustainability.

The main achievements were:

Page 9

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

v. Activities with children

vi. Volunteer activities & engagement

Page 10

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

communication and felt positive about returning. Some continued to shield and three longtime volunteers indicated they were unlikely to return due to changes in their lives. A new young education volunteer who joined us just before Covid helped regularly with our holiday activities in 2020 and joined us regularly at zoom volunteer sessions and public talks.

c. Technology, the building and rHGXFLQJ�WKH�6/%,¶V�HQYLURQPHQWDO�LPSDFW

x The building

x Environmental Impact

Page 11

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

¾ There has been reduced use of energy and staff/trustee/visitor car travel due to closure of building.

3 FINANCIAL REVIEW

a. Going Concern

The trustees have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements; further details regarding the adoption of the going concern basis can be found in the Accounting Policies.

The Trustees have considered the impact of Covid-19 on the charity as a whole, including the going concern implications. Because the charity derives most of its income from grants and investments it is not completely dependent on income generated through the activities based at the Institute, which ceased early March 2020. The income lost through the cessation of these activities is partially off-set by a reduction in associated costs. Income from individual donations and subscriptions rose during the period.

However, the largest mitigation of loss of income came from grants, both from Covid-19 specific philanthropic grants and the unrestricted grants made available through government action in conjunction with Lambeth Council.

In addition, funders of projects active in March 2020 were flexible about the use of the grants, either accepting reduced, changed or delayed outcomes or changing the grant from restricted use to unrestricted.

The Trustees have concluded that at the date of signing these accounts the Institute as a going concern is not unduly affected by the Covid-19 pandemic for the financial year end 31 March 2021.

b. Overall Results

During the year ended 31 March 2021 the Charity made a surplus of £58,438 before revaluing its investments (2020 £4,517). Changes in the Stock Exchange resulted in an unrealised surplus on the Company's investments of £130,328 (2020 unrealised loss of £20,739).

The surplus is larger than in previous years due to receipt of pandemic-related government and other unrestricted grants and is unlikely to be repeated in subsequent years. These grants, totalling £62,800, more than mitigated the loss of earned income during the year, and will continue to be drawn on during 2021-2022.

Other steps taken to reach the necessary income included greater focus in individual giving campaigns (to which individual donors responded generously), earning income from donations for online talks and other activities, from sale of plants and other items when the garden was open and applying for short-term restricted grants for which we were eligible.

Efforts were made to reduce expenses, but opportunities to do so were limited. Some costs associated with daily use of the building were reduced (energy, printing, cleaning etc) as were those associated with the delivery of education and engagement (e.g. educators, materials, volunteer expenses, canteen). Staff and gardeners continued to work throughout the year, with some hours increased due to the greater workload that resulted from manging the charity during the pandemic. Other support costs, such as water, insurance, energy and phone/internet services were not reduced. There were additional expenses, such as cleaning materials, professional health and safety assessment and other covid-security measures and online and remote communications and meeting facilities for staff, trustees and other stakeholders.

The need for additional necessary repairs and redecoration of the building became evident in 20202021 during the closure, but were not able to be carried out because of delays to subsidence rectification (which were beyond the control of the charity).

Page 12

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

c. Reserves Policy

Trustees review the reserves policy annually, with the primary purpose of maintaining the reserves at a sufficient level to ensure our financial resilience and sustainability, including protecting the SLBI against identified risks (see S.4, para. d. below Risk Management). The Trustees aim to strike the appropriate balance between ensuring a long-term sustainable financial position and using our available funds judiciously to fulfil our charitable mission.

7KH�6/%,¶V�WRWDO�DVVHWV�DW����0DUFK������ZHUH�YDOued at £1,470,889. Total assets, as laid out in the accounts, consist of endowed assets, restricted funds and general funds. The greater part of the general funds are designated for specific purposes and mitigate risks. At £130,106, the general fund (excluding designations) appeared unusually large at 31 March 2021. Of this, £78,658 is represented by long term investments, leaving reserves freely available for any purpose the charity decides at £51,448.

The Trustees believe the Institute requires free reserves to cover 6 months running costs, including those currently or typically supported by grant-aid activities. This results in a free reserves target of £50,000.

The reserves target was deemed necessary because of uncertainty concerning income generation combined with increased competition in the grants funding environment due to the pandemic. These reserves would allow the charity to minimise abrupt disruption to beneficiaries and staff in the event of closure. This level of free reserves is also in line with financial projections to pay a greater proportion of costs from general funds.

The assets are made up as follows:

i. Endowments

± The endowments are the largest part of the assets 50.24%. At 31 March 2021, the endowments totalled £712,027 comprising: the historic building and its garden, valued at £516,000 reduced by amortisation of £12,000; fixed asset investments of £222,906

The endowments benefit the SLBI through the use of the building, the income from the investments, and the availability of capital for the maintenance of the building. The SLBI cannot realise the endowment capital.

ii. Restricted Funds

Restricted funds of £78,850 at 31 March 2021 formed 5.36% of the assets. Whether grants or donations they have to be used as intended by the grantor/donor, and are not available for general use.

iii. General Funds

The general fund was unusually large at 31 March 2021. This was due to government grants awarded during the Covid crisis. We do not anticipate many, if any, further grants of this nature in 2021-2022 (other than two received in April and June 2021). At the same time, the effects of the pandemic on the operation of the charity and the subsequent impact on income generation is expected to continue for much of 2021-2022. Trustees intend to use the larger than usual reserves in 2021-2022 for operational costs as the charity rebuilds its income and to undertake additional necessary work on the building. Trustees do not expect the general fund to be at the same high level at the end of the financial year 2021-2022.

The total general funds (excluding the Designated Funds) of £130,106 at 31 March 2021 formed 8.85% of the assets, however long-term investments of £78,658 have been transferred to a separate fund in 2021, leaving £51,448 as Free Reserves that satisfies the Reserves Policy after transferring £76,184 to Designated Funds.

Page 13

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

Designated reserves of £523,027 formed 35.56%% of the assets at 31 March 2021.

7KH�WUXVWHHV�KROG�WKH�YLHZ�WKDW�VRPH�JHQHUDO�IXQGV�VKRXOG�EH�KHOG�LQ�UHVHUYH� µGHVLJQDWHG¶ �LQ�RUGHU� to provide additional income necessary to ensure satisfactory maintenance of the building and gardens occupied by the Institute, such income also being necessary to maintain the library facilities and to enable educational facilities to be increased. The reserve policy regarding general funds (agreed in 2010-2011) was amended in the financial year 2018-2019 to ring-fence additional reserves to generate income to maintain the property and to support charitable educational activities. Additional necessary repairs and redecoration of the building have become evident in 2020-2021 during the closure, but were not able to be carried out because of awaiting subsidence rectification. Accordingly, a further £75,000 has been designated for post-subsidence and associated repairs. The designated funds stand as follows

4 STRUCTURE, GOVERNANCE AND MANAGEMENT

a. Constitution

The company is a charitable company limited by guarantee and was set up by a Memorandum of Association on 4 July 1911.

There have been no changes in the objectives since the last annual report.

At the 2020 Annual General Meeting, an amendment to Articles 22, 23 and 27 of the Memorandum Articles of Association removing the requirement for the President to be a Trustee was passed by Special Resolution of the members.

b. Method of appointment or election of Trustees

The management of the company is the responsibility of the Trustees who are elected and co-opted under the terms of the Memorandum and Articles of Association as amended by special resolution on 8th November 2002. Trustees are appointed by the members in general meeting. One third retires every year at the Annual General Meeting and may offer themselves for reappointment.

At the 2021 Annual General Meeting, the following Trustees will retire in accordance with the rotation, but being eligible will offer themselves for re-election: Marlowe Russell, Emmanuel Asamoah, Melanie Harakis, Cherry Simpkin.

No trustee received any remuneration or benefit-in-kind from their work with the charity.

c. Organisational structure and decision-making

The management of the Charity is carried out by Trustees who meet regularly and are advised by sub-groups appointed by the Trustees.

Following the amendment of the Memorandum and Articles (see paragraph 3a above), the Trustees agreed to separate the roles of President and Chair. The President will no longer be required to be a trustee, but is not excluded from being a trustee. The role is to act as a

Page 14

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

figurehead for the SLBI, concentrating on raising the profile of the SLBI with the general public,

RWKHU�VFLHQWLILF�ERGLHV�DQG�WKH�PHGLD�DQG�SURPRWLQJ�WKH�6/%,¶V�FUHGLELOLW\�DV�D�VFLHQWLILF�LQVWLWXWLRQ�� The current President, Roy Vickery, continued as a Trustee.

7KH�UROH�RI�WKH�&KDLU�ZLOO�EH�WR�SURYLGH�OHDGHUVKLS�DQG�GLUHFWLRQ�WR�WKH�6/%,¶V�WUXVWHes and staff, enabling them to fulfil their responsibilities for the overall governance and strategic direction of the SLBI.

The Trustees plan to appoint a permanent Chair by autumn 2021, possibly recruiting externally. In the meantime, Marlowe Russell and Michael Clarke were appointed Acting co-Chairs on 9 March 2021 for a maximum period of 12 months. Prior to this, trustee meetings were chaired on a rotational basis.

The following sub-groups, consisting of Trustees and staff, exist to consider specific areas of work and make recommendations to the Trustee Board:

The sub-group created in April 2020 to deal with the impact of the Covid-19 crisis has now been subsumed into the Governance, Leadership, Management sub-group, and continues to meet monthly. Their responsibility for contractual staffing issues will pass to the Finance sub-committee (when it is set up, as below).

The financial management is carried out by the Honorary Treasurer. A Finance sub-committee is planned for 2021-2022 to further strengthen financial decision-making and oversight, with a term of reference formally accepted by the Board of Trustees.

d. Risk management

i. Assessment of Risk

The Trustees recognise that there are risks to which the Charity is exposed. The Trustees keep all major risks to the organisation under regular review and this is seen as integral to the achievement of our strategic goals. The Trustees are satisfied that we have a formal review in place and consider new and emerging risks.

Risks with the highest potential impact:

ii. Mitigation of risks:

Systems have been established to mitigate known risks, including financial controls, employment procedures, agreements with partners and training. The Trustees keep proper accounting records and take reasonable steps for the prevention and detection of fraud and other irregularities. Health and safety, diversity, equity and inclusion and safeguarding are prioritised. Records and archives are securely stored and policies and procedures are in place to ensure that electronic data is carefully protected.

The charity is managing this risk by Management and Trustee oversight of quarterly reporting against

Page 15

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

budget, future income key performance indicators and with monthly cash flow forecasting, to identify early trends of income shortfall. Income targets and budgets are set to achieve realistic returns on investments, and new business targets are identified. Our broad range of income streams with multiple donors reduces the risk of income shortfall. The charity aims to maintain sufficient reserves to cover any unexpected or short-term income shortfalls

The unrestricted funds, classified as general funds, excluding designated funds, at the end of the year, amounted to £51,448 (2020 £45,556) which exceeds the Trustees¶ target for reserves.

As the majority of the reserves are held in cash or easily accessible investments, the Trustees consider the position to be satisfactory.

5 PLANS FOR FUTURE PERIODS

The year 2021-2022 will continue to pose challenges as the effects of the pandemic continue to be felt, and as the SLBI adapts to best meet its mission in a changed environment. The dual priorities for the SLBI will be to continue to monitor the impact of Covid-19 on our deliverables and strategy and to implement the new Business Plan 2021-2026.

2021-2022 will be a transitional year, as we recover from the lengthy closure and prepare to meet our four principal aims for the next five years, which are:

More details about specific actions and developments are below.

a. Future developments

We will:

Action the Year 1 objectives in the 2021-2026 Business Plan which are:

We will also undertake a number of other activities:

The Institute holds no funds as custodian.

Page 16

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

TRUSTEES' REPORT (continued) FOR THE YEAR ENDED 31 MARCH 2021

7 HEALTH AND SAFETY

SLBI is committed to complying with all relevant health and safety legislation, and to promoting good health and safety practices amongst employees, volunteers and families. SLBI operates a cross functional Committee to review health and safety practices.

Mr E Asamoah, Hon Treasurer

10 September 2021

Page 17

SOUTH LONDON BOTANICAL INSTITUTE (A company limited by guarantee)

TRUSTEES' RESPONSIBILITIES STATEMENT FOR THE YEAR ENDED 31 MARCH 2021

The Trustees (who are also directors of South London Botanical Institute for the purposes of company law) are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial year. Under company law the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions and disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Page 18

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 MARCH 2021

INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF SOUTH LONDON BOTANICAL INSTITUTE (the 'company')

I report to the charity Trustees on my examination of the accounts of the company for the year ended 31 March 2021.

This report is made solely to the company's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the company's Trustees those matters I am required to state to them in an independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the company and the company's Trustees as a body, for my work or for this report.

RESPONSIBILITIES AND BASIS OF REPORT

As the Trustees of the company (and its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').

Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the company's accounts carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

INDEPENDENT EXAMINER'S STATEMENT

I have completed my examination. I can confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair' view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Signed: Dated: 10 September 2021

P M Landergan FCA.

P M Landergan Landergan & Co. 26 Burney Street, London, SE10 8EX

Page 19

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

STATEMENT OF FINANCIAL ACTIVITIES INCORPORATING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 MARCH 2021

Endowment
funds
Note
2021
£
INCOME AND ENDOWMENTS
FROM:
Grants and donations
2
-
Other trading activities
3
-
Investments
4
-
Other income
5
-
TOTAL INCOME AND
ENDOWMENTS
-
EXPENDITURE ON:
Charitable activities
6-8
12,000
TOTAL EXPENDITURE
12,000
NET INCOME /
(EXPENDITURE) BEFORE
INVESTMENT
GAINS/(LOSSES)
(12,000)
Net gains/(losses) on
investments
38,879
NET INCOME /
(EXPENDITURE) BEFORE
TRANSFERS
26,879
Transfers between Funds
16
-
NET INCOME /
(EXPENDITURE) BEFORE
OTHER RECOGNISED
GAINS AND LOSSES
26,879
NET MOVEMENT IN FUNDS
(ONTINUED)
26,879
RECONCILIATION OF FUNDS:
Total funds brought forward
712,027
TOTAL FUNDS CARRIED
FORWARD
738,906
Restricted
funds
Unrestricted
funds
2021
£
2021
£
102,266
63,414
-
688
-
23,480
-
17,382
102,266
104,964
96,184
40,608
96,184
40,608
6,082
64,356
10,112
81,337
16,194
145,693
4,709
(4,709)
20,903
140,984
20,903
140,984
57,947
512,149
78,850
653,133
Total
funds
2021
£
165,680
688
23,480
17,382
207,230
148,792
148,792
58,438
130,328
188,766
-
188,766
188,766
1,282,123
1,470,889
Total
funds
2020
£
87,838
3,209
24,797
27,366
143,210
138,693
138,693
4,517
(20,739)
(16,222)
-
(16,222)
(16,222)
1,298,345
1,282,123

The notes on pages 22 to 38 form part of these financial statements.

Page 20

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee) REGISTERED NUMBER: 116643

BALANCE SHEET AS AT 31 MARCH 2021

2021 2020
Note £ £ £ £
FIXED ASSETS
Tangible assets 12 516,000 528,000
Investments 13 811,805 681,477
1,327,805 1,209,477
CURRENT ASSETS
Debtors 14 5,184 7,215
Cash at bank and in hand 142,620 78,565
147,804 85,780
CREDITORS:amounts falling due within
one year 15 (4,720) (13,134)
NET CURRENT ASSETS 143,084 72,646
NET ASSETS 1,470,889 1,282,123
CHARITY FUNDS
Endowment funds 16 738,906 712,027
Restricted funds 16 78,850 57,947
Unrestricted funds 16 653,133 512,149
TOTAL FUNDS 1,470,889 1,282,123

The company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The Trustees consider that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act.

The Trustees acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements were approved and authorised for issue by the Trustees on 10 September 2021 and signed on their behalf, by:

Mr E Asamoah Hon Treasurer

Ms M RussellCo - Chair

The notes on pages 22 to 38 form part of these financial statements.

Page 21

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

1. ACCOUNTING POLICIES

1.1 BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

South London Botanical Institute (Accounts subject to Adoption and Approval at AGM) meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

1.2 COMPANY STATUS

The company is a company limited by guarantee. The members of the company are the Trustees named on page 1 . In the event of the company being wound up, the liability in respect of the guarantee is limited to £1 per member of the company.

1.3 FUND ACCOUNTING

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the company and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund are set out in the notes to the financial statements.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors and grantors or which have been raised by the company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund are set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

Page 22

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

1. ACCOUNTING POLICIES (continued)

1.4 INCOME

All income is recognised once the company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

For legacies, entitlement is taken as the earlier of the date on which either: the company is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the Trust that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the company has been notified of the executor's intention to make a distribution. Where legacies have been notified to the company, or the company is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is treated as a contingent asset and disclosed if material.

Donated services or facilities are recognised when the company has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use of the company of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), the general volunteer time of the Friends is not recognised and refer to the Trustees' report for more information about their contribution.

On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the company which is the amount the company would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

1.5 EXPENDITURE

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Direct costs are those costs incurred in meeting the objectives of the charity through the provision of facilities, resources and activities. Support costs are those costs incurred by the organisation in maintaining and administering the property and charity. Governance costs are those incurred in connection with administration of the company and compliance with constitutional and statutory requirements.

Charitable activities and Governance costs are costs incurred on the company's educational operations, including support costs and costs relating to the governance of the company apportioned to charitable activities.

All expenditure is inclusive of irrecoverable VAT.

Page 23

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

1. ACCOUNTING POLICIES (continued)

1.6 TANGIBLE FIXED ASSETS AND DEPRECIATION

All assets costing more than £750 are capitalised.

A review for impairment of a fixed asset is carried out if events or changes in circumstances indicate that the carrying value of any fixed asset may not be recoverable. Shortfalls between the carrying value of fixed assets and their recoverable amounts are recognised as impairments. Impairment losses are recognised in the statement of financial activities incorporating income and expenditure account.

Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. Depreciation is not charged on freehold land. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

1.7 INVESTMENTS

Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the balance sheet date, unless fair value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and shown in the heading ‘Gains/(losses) on investments’ in the statement of financial activities incorporating income and expenditure account.

1.8 OPERATING LEASES

Rentals under operating leases are charged to the statement of financial activities incorporating income and expenditure account on a straight-line basis over the lease term.

1.9 INTEREST RECEIVABLE

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the company; this is normally upon notification of the interest paid or payable by the Bank.

1.10 PENSIONS

The company operates a defined contribution pension scheme and the pension charge represents the amounts payable by the company to the fund in respect of the year.

Page 24

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

1. ACCOUNTING POLICIES (continued)

1.11 HUME ENDOWMENT FUND

Under the Hume Endowment Fund listed investments are held for the benefit of the Institute who receive the income.

The listed investments of the endowment and the Trust property are shown under note 12. Both assets classes have been brought into the financial statements at their market value at the accounting date as no cost price information is available to the Trustees.

The charity has rent free use of the property in Norwood as a result of the settlement made by the late Mr A O Hume.

1.12 DEBTORS

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

1.13 CASH AT BANK AND IN HAND

Cash at bank and in hand includes cash and short term deposit investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

1.14 LIABILITIES AND PROVISIONS

Liabilities are recognised when there is an obligation at the balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide. Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges.

1.15 FINANCIAL INSTRUMENTS

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

Page 25

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

2.
INCOME FROM DONATIONS, GRANTS AND LEGACIES
Endowment
funds
Restricted
funds
Unrestricted
funds
2021
£
2021
£
2021
£
Grants and Donations
-
102,266
63,414
Total 2020
-
58,850
28,988
3.
FUNDRAISING INCOME
Endowment
funds
Restricted
funds
Unrestricted
funds
2021
£
2021
£
2021
£
Plant and other sales
-
-
688
School visits
-
-
-
-
-
688
Total 2020
-
-
3,209
4.
INVESTMENT INCOME
Total
funds
2021
£
165,680
87,838
Total
funds
2021
£
688
-
688
3,209
Total
funds
2020
£
87,838
Total
funds
2020
£
1,645
1,564
3,209
Endowment
funds
2021
£
Investment income -
investment properties
-
Investment income - listed
investments
-
Investment income - cash
-
-
Total 2020
-
Restricted
funds
Unrestricted
funds
2021
£
2021
£
-
2,949
-
20,511
-
20
-
23,480
-
24,797
Total
funds
2021
£
2,949
20,511
20
23,480
24,797
Total
funds
2020
£
3,617
21,106
74
24,797

Page 26

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

5. OTHER INCOMING RESOURCES

OTHER INCOMING RESOURCES
Endowment
funds
2021
£
Subscriptions
-
Course fees received
-
Hire charges
-
-
Total 2020
-
Restricted
funds
Unrestricted
funds
2021
£
2021
£
-
6,762
-
10,020
-
600
-
17,382
-
27,366
Total
funds
2021
£
6,762
10,020
600
17,382
27,366
Total
funds
2020
£
7,294
11,830
8,242
27,366

Page 27

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

6. DIRECT COSTS

Gardeners' fees
Library
Community
Engagement:
Botany on Your
Plate
Governance
Project: BEST
Adult Education
Wages and
salaries
Total 2020
Gardeners' fees
Library
Community Engagement:
Botany on Your Plate
Governance Project: BEST
Adult Education
Wages and salaries
Total 2020
Library
£
-
-
-
-
-
-
-
336
G B G
£
-
-
-
-
-
500
500
-
General
£
3,010
-
-
-
205
-
3,215
20,179
NLHF -
BEST
£
1,673
-
-
17,599
200
31,022
50,494
42,927
CBT -
Botany on
Your Plate

£
1,082
-
3,569
-
-
17,736
22,387
20,004
P L T
£
1,420
-
-
-
697
-
2,117
-
NLHF -
Covid
Emergency
£
4,464
-
-
-
-
-
4,464
-
Total
2021
£
11,649
-
3,569
17,599
2,102
49,258
84,177
83,446
M S M
£
-
-
-
-
1,000
-
1,000
-
Total
2020
£
12,100
336
6,506
11,867
6,175
46,462
83,446

Restricted funds comprise;

NLHF = National Lottery Heritage Fund (Formerly HLF = Heritage Lottery Fund), BEST = Botanical Education - Sustainable and Thriving, CBT = City Bridge Trust, PLT = Postcode Local Trust, GBG = Grow back Greener, MSM = Making Summer Memorable.

.

Page 28

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

7. SUPPORT COSTS

Building Repairs
Bank charges
Light & heat
Building rates & insurance
Wages and salaries
Pension cost
Depreciation
Total 2020
Endowment
Fund
£
Building Repairs
-
Bank charges
-
Light & heat
-
Building rates & insurance
-
Wages and salaries
-
Pension cost
-
Depreciation
12,000
12,000
Total 2020
12,000
Library
£
15
-
-
-
-
-
-
15
-
NLHF -
BEST
£
262
-
1,236
540
-
-
-
2,038
-
General
£
2,275
726
428
4,277
4,872
1,381
-
13,959
39,338
P L T
£
-
-
-
-
17,505
128
-
17,633
-
CBT -
Botany on
Your Plate

£
-
-
-
1,450
-
-
-
1,450
-
Total
2021
£
6,112
726
3,097
7,190
27,134
1,509
12,000
57,768
-
NLHF -
Covid
Emergency
£
3,560
-
1,433
923
4,757
-
-
10,673
-
Total
2020
£
8,070
895
4,168
7,049
17,573
1,583
12,000
51,338

Restricted comprise;

NLHF = National Lottery Heritage Fund (Formerly HLF = Heritage Lottery Fund), BEST = Botanical Education - Sustainable and Thriving, CBT = City Bridge Trust, PLT = Postcode Local Trust.

Page 29

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

8. GOVERNANCE COSTS

GOVERNANCE COSTS
Endowment
funds
2021
£
Independent examiners fee
-
Professional fees
-
-
Restricted
funds
Unrestricted
funds
2021
£
2021
£
-
3,000
3,163
684
3,163
3,684
Total
funds
2021
£
3,000
3,847
6,847
Total
funds
2020
£
3,000
909
3,909

9. NET INCOME/(EXPENDITURE)

This is stated after charging:

2021 2020
£ £
Depreciation of tangible fixed assets:
- owned by the charity 12,000 12,000
Independent examiners fees - Accounts Examination 3,000 3,000
Independent examiners fees - Payroll 462 720

During the year, no Trustees received any remuneration, benefits in kind or the reimbursement of expenses (2020 - £NIL)

10. INDEPENDENT EXAMINER'S REMUNERATION

The Independent Examiner's remuneration amounts to an Independent Examination fee of £3,000 (2020 - £3,000), and payroll services of £ 462(2020 - £720).

Page 30

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

11. STAFF COSTS

STAFF COSTS
Staff costs were as follows:
2021
£
Wages and salaries
76,392
Other pension costs
1,509
77,901
The average number of persons employed by the company during the year was as follows:
2021
No.
Project delivery and Administration
4
Average headcount expressed as a full time equivalent:
2021
No.
Project delivery and Administration
2
No employee received remuneration amounting to more than £60,000 in either year.
2020
£
64,035
1,583
65,618

2020
No.
4
2020
No.
2

12. TANGIBLE FIXED ASSETS

COST
At 1 April 2020 and 31 March 2021
DEPRECIATION
At 1 April 2020
Charge for the year
At 31 March 2021
NET BOOK VALUE
At 31 March 2021
At 31 March 2020
Freehold
property
£
600,000
72,000
12,000
84,000
516,000
528,000
Centenary
Mosaic
£
4,150
4,150
-
4,150
-
-
Equipment
£
3,782
3,782
-
3,782
-
-
Total
£
607,932
79,932
12,000
91,932
516,000
528,000

Page 31

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

12. TANGIBLE FIXED ASSETS (continued)

The Freehold property, part of the Hume Endowment Fund, is stated at its last valuation. Under FRS102 this now regarded as its deemed cost.

13. FIXED ASSET INVESTMENTS

COST
At 1 April 2020 and 31 March 2021
REVALUATIONS
At 1 April 2020
Charge for the year
At 31 March 2021
NET BOOK VALUE
At 31 March 2021
At 31 March 2020
Listed
securities
£
681,477
-
130,328
130,328
811,805
681,477

Where the original cost of the investments cannot be found the cost is based on the market values as at 1 April 2015. INVESTMENTS AT COST COMPRISE:

INVESTMENTS AT COST COMPRISE:
2021 2020
£ £
Listed investments 811,805 681,477

All the fixed asset investments are held in the UK and are quoted on the United Kingdom Stock Exchange.

The Investments comprise Income Units managed by COIF and are a mixture of Income and Accumulation Units.

The allocation between the various funds can be found in Note 17.

Page 32

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

14. DEBTORS

DEBTORS
Other debtors
Prepayments and accrued income
Tax recoverable
2021
£
-
3,033
2,151
5,184
2020
£
1,748
5,467
-
7,215

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Other taxation and social security
Creditors
Accruals and deferred income
2021
£
1,720
-
3,000
4,720
2020
£
1,759
3,456
7,919
13,134

Page 33

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

16. STATEMENT OF FUNDS

STATEMENT OF FUNDS - CURRENT YEAR

Balance at
1 April 2020
£
DESIGNATED FUNDS
Property & Garden
Maintenance Fund
150,000
Running Costs Fund
250,000
Youth education
7,692
Special purposes fund
335
Subsidence & Building
Refurbishment
40,000
Postcode Local Trust
18,566
466,593
GENERAL FUNDS
General Funds
45,556
Investments
-
45,556
Total Unrestricted funds
512,149
ENDOWMENT FUNDS
Hume Endowment Fund
712,027
RESTRICTED FUNDS
Hume Centenary
Education Fund
41,102
City Bridge - Botany on
Your Plate
5,968
Rare Books
1,554
NLHF BEST
9,323
CLIPS Kitchen Grant
-
NLHF Emergency Covid
Fund
-
Making Summer
Memorable
-
Grow Back Greener
-
Norwood Forum
-
57,947
Income Expenditure
£
£
-
-
-
-
-
-
-
-
-
-
-
(19,750)
-
(19,750)
104,964
(20,858)
-
-
104,964
(20,858)
104,964
(40,608)
-
(12,000)
-
-
27,850
(23,837)
-
(15)
43,250
(52,532)
3,619
-
18,300
(18,300)
1,000
(1,000)
7,647
(500)
600
-
102,266
(96,184)
Transfers
in/out
£
-
-
-
-
75,000
1,184
76,184
(159,551)
78,658
(80,893)
(4,709)
-
-
-
-
4,709
-
-
-
-
-
4,709
Gains/
(Losses)
£
-
-
-
-
-
-
-
81,337
-
81,337
81,337
38,879
10,112
-
-
-
-
-
-
-
-
10,112
Balance at
31 March
2021
£
150,000
250,000
7,692
335
115,000
-
523,027
51,448
78,658
130,106
653,133
738,906
51,214
9,981
1,539
4,750
3,619
-
-
7,147
600
78,850

Page 34

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

16. STATEMENT OF FUNDS (continued)

Total of funds 1,282,123 207,230 (148,792) - 130,328 1,470,889

The Property and Garden Maintenance Fund will provide reserves to ensure that Interest earned from investments held will provide funds to ensure that proper maintenance cover will always be available to the Institute's Property and Gardens. This will also include certain costs associated with the maintenance.

The Running Costs Fund is to provide reserves to ensure that Interest earned from investments held will provide funds to cover the general operations and administration of the Institute. The Trustees will evaluate the fund at the end of each year and make any necessary transfers to or from this fund.

The Subsidence and Building Renovation Fund is to provide a capital reserve to meet costs associated with subsidence repairs and other major renovation projects.

The Trustees acknowledge that these three funds will have a direct impact on the funds available to be used for general development of the Institute but the three designated funds noted above will mitigate the exposure to risks.

The Designated Funds hold the "General Investments" with the balance of the Investments being held in another "General Fund" to enable the "Free Reserves" to be identified more readily.

The Youth Education and the Special purposes funds have been set up to provide reserves for youth work and to fund discretionary projects that may arise on occasions

A key to the restricted funds is shown at the foot of note 6: Direct Costs.

STATEMENT OF FUNDS - PRIOR YEAR

DESIGNATED FUNDS
Property & Garden
Maintenance Fund
Running Costs Fund
Youth education
Special purposes fund
Subsidence & Building
Refurbishment
Postcode Local Trust
General Funds
Hume Endowment Fund
Balance at
1 April 2019
£
150,000
250,000
9,414
335
40,000
-
449,749
69,400
729,613
Income
£
-
-
1,564
50
-
20,000
21,614
62,010
-
Expenditure
£
-
-
(3,286)
(50)
-
(1,434)
(4,770)
(58,656)
(12,000)
Transfers
in/out
£
-
-
-
-
-
-
-
(12,057)
-
Gains/
(Losses)
£
-
-
-
-
-
-
-
(15,141)
(5,586)
Balance at
31 March
2020
£
150,000
250,000
7,692
335
40,000
18,566
466,593
45,556
712,027

Page 35

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

16. STATEMENT OF FUNDS (continued)

RESTRICTED FUNDS

RESTRICTED FUNDS
Hume Centenary
Education Fund
City Bridge - Botany on
Your Plate
Rare Books
NLHF BEST
Total of funds
41,114
7,315
1,154
-
49,583
1,298,345
-
15,600
736
43,250
59,586
143,210
-
(20,004)
(336)
(42,927)
(63,267)
(138,693)
-
3,057
-
9,000
12,057
-
(12)
-
-
-
(12)
(20,739)
41,102
5,968
1,554
9,323
57,947
1,282,123

SUMMARY OF FUNDS - CURRENT YEAR

Balance at
1 April 2020
£
Designated funds
466,593
General funds
45,556
512,149
Endowment funds
712,027
Restricted funds
57,947
1,282,123
Income Expenditure
£
£
-
(19,750)
104,964
(20,858)
104,964
(40,608)
-
(12,000)
102,266
(96,184)
207,230
(148,792)
Transfers
in/out
£
76,184
(80,893)
(4,709)
-
4,709
-
Gains/
(Losses)
£
-
81,337
81,337
38,879
10,112
130,328
Balance at
31 March
2021
£
523,027
130,106
653,133
738,906
78,850
1,470,889

SUMMARY OF FUNDS - PRIOR YEAR

Balance at
1 April 2019
£
Designated funds
449,749
General funds
69,400
519,149
Endowment funds
729,613
Restricted funds
49,583
1,298,345
Income
Expenditure
£
£
21,614
(4,770)
62,010
(58,656)
83,624
(63,426)
-
(12,000)
59,586
(63,267)
143,210
(138,693)
Transfers
in/out
£
-
(12,057)
(12,057)
-
12,057
-
Gains/
(Losses)
£
-
(15,141)
(15,141)
(5,586)
(12)
(20,739)
Balance at
31 March
2020
£
466,593
45,556
512,149
712,027
57,947
1,282,123

Page 36

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

17. ANALYSIS OF NET ASSETS BETWEEN FUNDS

ANALYSIS OF NET ASSETS BETWEEN FUNDS - CURRENT YEAR

Endowment
funds
2021
£
Tangible fixed assets
516,000
Fixed asset investments
222,906
Current assets
-
Creditors due within one year
-
738,906
ANALYSIS OF NET ASSETS BETWEEN FUNDS - PRIOR YEAR
Endowment
funds
2020
£
Tangible fixed assets
528,000
Fixed asset investments
184,027
Current assets
-
Creditors due within one year
-
712,027
Restricted
funds
Unrestricted
funds
2021
£
2021
£
-
-
51,214
537,685
27,636
120,168
-
(4,720)
78,850
653,133
Restricted
funds
Unrestricted
funds
2020
£
2020
£
-
-
41,102
497,450
16,845
27,833
-
(13,134)
57,947
512,149
Total
funds
2021
£
516,000
811,805
147,804
(4,720)
1,470,889
Total
funds
2020
£
528,000
681,477
85,780
(13,134)
1,282,123

18. PENSION COMMITMENTS

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund through the Auto Enrolment provisions. The pension cost charge represents contributions payable by the company to the fund and amounted to £1,509 (2020 - £1,583). Contributions totalling £295 (2020 - £512) were payable to the fund at the balance sheet date and are included in creditors.

19. OPERATING LEASE COMMITMENTS

At 31 March 2021 the total of the charity’s future minimum lease payments under non-cancellable operating leases was:

2021 2020
£ £
AMOUNTS PAYABLE:
Within 1 year 912 912

Page 37

SOUTH LONDON BOTANICAL INSTITUTE

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

20. RELATED PARTY TRANSACTIONS

In the course of the year, membership was 361 (2020 - 286).

Page 38