OpenCharities

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

2020-12-31-accounts

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