| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Trustees' Report | 2 | to | 7 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | 10 | to | 11 |
| Notes to the Financial Statements | 12 | to | 20 |
| Detailed Statement ofFinancial Activities | 21 | to | 22 |
| TRUSTEES | Mr M SJCarr-West | ||
|---|---|---|---|
| Mr SC Constable | |||
| Mr H G Crabtree | |||
| Mr KFP Franklin | |||
| Mr PFHemingway | |||
| Mr GP Higginson | |||
| ProfM G Kibblewhite | |||
| Mr RJMerrall | |||
| Dr M RMoore | |||
| Mr A CNewbold | |||
| ProfRJRickson | |||
| PRESIDENT | Mr PFHemingway | ||
| COMPANY SECRETARY | Mr C DNicklin | ||
| REGISTERED OFFICE | The Bullock Building | (Bldg 53) | |
| University Way |
|||
| CRANF IELD | |||
| Bedfordshire | |||
| MK43 OGH | |||
| REGISTERED COMPANY | 00648041 (England | and Wales) | |
| NUMBER | |||
| REGISTERED CHARITY | 257303 | ||
| NUMBER | |||
| INDEPENDENT EXAMINER | Landers Accountants | Ltd | |
| Church View Chambers | |||
| 38Market Square | |||
| Toddington | |||
| Bedfordshire | |||
| LU5 6BS | |||
| BANKERS | HSBC | ||
| 12Allhallows | |||
| Bedford | |||
| Bedford shire | |||
| MK40 1LJ | |||
| INVESTMENT MANAGER | Investec | ||
| 30Gresham Street |
|||
| London | |||
| EC2 7QP |
| FORTHE YE | AR ENDED 31DECE | MBER2020 | ||
|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||
| Unrestricted | Total | |||
| Notes | funds f |
funds | ||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies |
43 | 175 | ||
| Charitable activities |
||||
| Members' subscriptions |
and fees | 138,467 | 159,345 | |
| Publications | 194,433 | 237,274 | ||
| Projects | 14,013 | |||
| Technical accreditation | scheme | 4,176 | ||
| Conferences | 3,196 | |||
| Investment income Other income |
22,818 ~812 |
30396 583 |
||
| Total | 364,273 | 449,058 | ||
| EXPENDITURE ON | ||||
| Raising funds Investment management |
costs | ~406 | 6906 | |
| 4,506 | 6,906 | |||
| Charitable activities |
||||
| Members' subscriptions |
and fees | 248850 | 234,586 | |
| Publications | 80,100 | 67,715 | ||
| Governance | 28,867 | 25,941 | ||
| Conferences | 3,885 | |||
| Total | 365,708 | 335,148 | ||
| Net gains on investments | 20270 | 10069 | ||
| NET INCOME | 26,840 | 123,979 | ||
| Other recognised gains/(losses) | ||||
| Gains/(losses) on revaluation offixed assets |
(30,444) | 46,308 | ||
| Net movement in funds |
(39604) | 170,287 | ||
| RECONCILIATION | OFFUNDS | |||
| Total funds brought forward | ~2229 49 |
1 0591162 | ||
| TOTAL FUNDS CARRIED FORWARD | 1225 745 | 1,229,349 |
| BALANCE SHEET 31DECEMBER 2020 |
||||
|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| Notes | ||||
| FIXEDASSETS | ||||
| Tangible assets | 10 | 2,990 | 4,114 | |
| Investments | 11 | 730294 | 758,253 | |
| 741,284 | 762,367 | |||
| CURRENT ASSETS | ||||
| Stocks | 12 | 3,760 | 3,760 | |
| Debtors | 13 | 195,606 | 183,113 | |
| Investments | 14 | 140,039 | 158,077 | |
| Cash at bank and in hand | 192078 | 170658 | ||
| 532,283 | 515,608 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
15 | (47,822) | (48,626) | |
| NET CURRENT ASSETS | 404 461 | 466 982 | ||
| TOTAL ASSETSLESSCURRENT | ||||
| LIABILITIES | 1,225,745 | 1,229,349 | ||
| NET ASSETS | ~125745 | ~129349 | ||
| FUNDS | 17 | |||
| Unrestricted funds: |
||||
| General fund | 646,598 | 558,510 | ||
| Designated building |
fund | 440,000 | 420,000 | |
| Revaluation fund |
139,147 | 250 839 | ||
| 1,225,745 | 1,229,349 | |||
| TOTAL FUNDS | 1225745 | 1229349 |
| 31.12.20 | 31.12.19 | ||||
|---|---|---|---|---|---|
| Income | from | managed | funds | ~22 818 | ~30 296 |
| INVEST | MENT MANAGEMENT COSTS |
||
|---|---|---|---|
| 31.12.20 f |
31.12.19 | ||
| Portfolio | management | 4,506 | 6,906 |
| 31.12.20 f |
31.12.19 | |||
|---|---|---|---|---|
| Auditors' | remuneration | 2,500 | 2,370 | |
| Depreciation - owned | assets | 2310 | 1,806 | |
| Auditors' | remuneration | for non audit work | ~5433 | ~7228 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Wages and salaries Social security costs Employer's contribution Subcontracted finance |
to defined contribution pension schemes and administrative support |
113,279 7,990 3,997 30050 |
109,821 7,925 3,555 ill 944 |
||
| ~155 46 | 140243 |
| ~1 | 55 46 | 140243 | ||
|---|---|---|---|---|
| The average monthly | number ofemployees | during the year was as follows: | ||
| 31.12.20 | 31.12.19 | |||
| Senior management | I | 1 | ||
| Administrative | 2 | 2 | ||
| 3 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Fixtures | |||
| and | Coinputer | ||
| fittings | equipment | Totals | |
| COST | |||
| At I January 2020 | 3,110 | 30,177 | 33,287 |
| Additions | 1,186 | 1,186 | |
| Disposals Reclassification |
(1,158) 377 |
(22,953) ~377 |
(24,111) |
| At 31December 2020 | 2,329 | 8,033 | ~10 62 |
| DEPRECIATION | |||
| At 1January 2020 | 3,110 | 26,063 | 29,173 |
| Charge for year | 95 | 2,215 | 2@10 |
| Eliminated on disposal Reclassification/transfer |
(1,158) 94 |
(22,953) ~94) |
(24,111) |
| At 31December 2020 | ~2141 | ~5231 | ~7372 |
| NET BOOKVALUE | |||
| At 31 December 2020 | 188 | 2,802 | ~2990 |
| At 31 December 2019 | 4,114 | ~4114 |
| FIXEDASSETINVESTMENTS | |
|---|---|
| Unlisted | |
| investments | |
| I | |
| MARKET VALUE | |
| At 1 January 2020 | 758,253 |
| Additions | 139,792 |
| Disposals | (122,191) |
| Revaluations | (30,444) |
| Realised gain, reinvested | 28,275 |
| Transfer to current asset investment | ~35391 |
| At 31December 2020 | ~738294 |
| NET BOOKVALUE | |
| At 31December 2020 | ~738 294 |
| At 31 December 2019 | 758,253 |
| Inside UK | Outside UK | 2020f | 2019 | |
|---|---|---|---|---|
| Pmperties | 232,032 | 232,032 | 231,649 | |
| Unit trusts | 179,797 | 175,716 | 355,513 | 352,997 |
| Fixed interest securities | 86,797 | 86,797 | 85,366 | |
| Cash | 20,000 | 20,000 | 55,526 | |
| Other investments | 43,925 | 43 952 | 32 715 | |
| 730294 | 755253 |
| DEBTORS: | AMOUNTS FALLING DUE WITHIN | ONE YEAR | |
|---|---|---|---|
| 3L12.20 f |
31.12.19 | ||
| Trade debtors | 2,858 | ||
| VAT | 11,224 | 1,489 | |
| Prepayments | and accrued income | ~181524 | 181624 |
| 195,606 | 183,113 |
| CURRE | NT ASSETINVESTMENTS | ||
|---|---|---|---|
| 31.12.20 | 31.12.19 | ||
| Unlisted | investments | 140,039 | 158077 |
| CREDITORS: AMOUNTS FALLING DUE WIT | HIN ONE YEAR | |
|---|---|---|
| 31.12.20 | 31.12.19 | |
| Trade creditors | 10,767 | 4,538 |
| Social security and other taxes | 3,590 | 3377 |
| Other creditors | 37$ | 822 |
| Accruals and deferred income | ~330$7 | ~39 889 |
| ~47 $22 | ~48 626 |
| MOVEMEN | T IN | FUNDS | ||||
|---|---|---|---|---|---|---|
| Net | Transfers | |||||
| movement | between | At | ||||
| At 1.1.20 | in funds | funds | 31.12.20 | |||
| Unrestricted | funds | |||||
| General fund | 558,510 | (3,604) | 91,692 | 646,598 | ||
| Designated building Revaluation fund |
fund | 420,000 250039 |
20,000 ~tt2 692) |
440,000 139147 |
||
| 1,229349 | ~3604) | 1,225,745 | ||||
| TOTAL FUNDS | ~)329 49 | ~3,604) | 1225745 |
| Incoming | Resources | Gains aud | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 364,273 | (365,708) | (2,169) | (3,604) | |
| TOTAL FUNDS | ~364 273 | ~65 708) | ~2,169 | ~3604 |
| Net | Transfers | ||||||
|---|---|---|---|---|---|---|---|
| movement | between | At | |||||
| At 1.1.19 | in funds | funds | 31.12.19 | ||||
| f. | |||||||
| Unrestricted | funds | ||||||
| General fund | 453,196 | 170,287 | (64,973) | 558,510 | |||
| Designated | building | fund | 400,000 | 20,000 | 420,000 | ||
| Revaluadon Designated |
fund memorial |
fund | 201,368 44911 |
49,471 ~4498) |
250,839 | ||
| 1,059,062 | 170287 | 1,229349 | |||||
| TOTAL FUNDS | 1059062 | ~170 87 | . | 1229349 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| 6 | |||||
| Unrestricted | funds | ||||
| General fund | 449,058 | (335,148) | 56,377 | 170,287 | |
| TOTAL FUNDS | 449,058 | ~335,148 | ~56 377 | ~170287 |
| THE INSTITUTION OFAGRICULTURAL ENGINEERS | THE INSTITUTION OFAGRICULTURAL ENGINEERS | ||
|---|---|---|---|
| DETAILED STATEMENT OFFINANCIAL ACTIVITIES | |||
| FORTHEYEARENDED 31DECEMBER2020 | |||
| 31.12.20 | 31.12.19 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Donations | 43 | 175 | |
| Investment income |
|||
| Income from managed funds |
22,818 | 30,296 | |
| Charitable activities |
|||
| Subscriptions and fees Publications projects Technician Accreditation scheme Conference |
138,467 194,433 |
159,345 237,274 14,013 4,176 ~3196 |
|
| 332,900 | 418,004 | ||
| Other income | |||
| Other income | ~8512 | 583 | |
| Total incoming resources | 364&273 | 449,058 | |
| EXPENDITURE | |||
| Investment management costs |
|||
| Portfolio management | 4,506 | 6,906 | |
| Charitable activities |
|||
| Staffcosts Accommodation and premises costs OAice/stationery costs Computer costs and support Conference costs Costs associated with publications Meetings and travel costs Project delivery expenses Public relations and recruitment SubscripSons to other organisations Services to members Merchandise |
141,477 6,167 5,085 10,455 3,885 126,952 1,264 2,843 23,605 1,120 |
126,892 11,017 7,107 8,488 101,681 10,849 2,390 2,409 19,938 1,120 15 |
|
| Prizes and awards Irrecoverable VAT Cerned forward |
1,968 2,456 327r277 |
2,238 2,508 296,652 |
| DETAILED STATEMENT OFFINANCIAL ACTIVITIES | DETAILED STATEMENT OFFINANCIAL ACTIVITIES | ||
|---|---|---|---|
| FORTBEYEARENDED 31DECEMBER 2020 | |||
| 31.12.20 | 31.12.19 | ||
| Charitable activities |
|||
| Brought forward Depreciation oftangible fixed Bank charges |
assets | 327&277 1,847 3&211 |
296,652 1,445 ~4204 |
| 332,335 | 302,301 | ||
| Support costs | |||
| Governance costs |
|||
| Staffcosts Auditors' remuneration Accommodation and premises |
costs | 13,869 2,500 325 |
10,873 2,370 268 |
| Postage and stationery Computer costs and support Accountancy and legal fees Meetings and travel costs Trustee indemnity insurance |
693 2,614 6,388 1,109 360 |
1,254 7,228 3,312 360 |
|
| Gifts Depreciation oftangible fixed |
assets | 547 462 |
276 |
| ~28 67 |
25,941 | ||
| Total resources expended |
365,708 | 335,148 | |
| Net (expenditure)/income before gains |
|||
| and losses | (1&435) | 113,910 | |
| Realised recognised gains and | losses | ||
| Realised gains/(losses) on fixed |
asset | ||
| investments | 28,275 | 10,069 | |
| Net income | ~26 840 | 123,979 |