OpenCharities

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

2021-12-31-accounts

REPORT OF THE TRUSTEES AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2021

FOR

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

INDEX TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

Page
Company Information 1
Report of the Trustees 2
Report of the Auditors 8
Consolidated Statement of
Financial Activities 12
Balance Sheets 13
Consolidated Statement of Cash Flows 14
Notes to the Financial Statements 15
Appendix - Income and Expenditure account

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

COMPANY INFORMATION

for the year ended 31 December 2021

TRUSTEES:

SECRETARY:

REGISTERED OFFICE:

REGISTERED NUMBER:

REGISTERED CHARITY NUMBER:

AUDITORS:

J L Turner (Chairman) A H Beckwith-Smith S. J. Blundell D K Edmonds (Treasurer) C H Elmer A X T Green S Jackson J G R Perry B P Plummer T F Reeve Observers E C Probert – Dean and Chapter, Salisbury Cathedral N. Najjar – Wiltshire Council

D K Edmonds

The King's House 65 The Close Salisbury SP1 2EN

1826436 (England and Wales)

289850

Fawcetts LLP Chartered Accountants and Statutory Auditors Windover House St Ann Street Salisbury SP1 2DR

Page 1

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for the year ended 31 December 2021

The trustees present their report with the financial statements of the company for the year ended 31 December 2021. The trustees have adopted the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” in preparing the annual report and financial statements of the charity.

PRINCIPAL ACTIVITY

The principal activity of the company in the period under review was that of the trusteeship and management of a museum in the city of Salisbury.

STATUS

The Salisbury and South Wiltshire Museum Trust (the Trust) was incorporated on 20 June 1984. The Trust is a registered charity, number 289850. Its registered company number is 1826436.

TRUSTEES

The trustees during the period from 1 January 2021 to the date of this report were:

J L Turner (Chairman) - A H Beckwith-Smith S.J. Blundell (appointed 16[th] November 2021) D K Edmonds C H Elmer A X T Green S Jackson J G R Perry B P Plummer - T F Reeve Observers E C Probert - Dean and Chapter N. Najjar - Wiltshire Council PROFESSIONAL ADVISERS AND KEY PERSONNEL Director/Curator: A X T Green BA MA AMA Address: The King's House 65 The Close Salisbury, SP1 2EN Bankers: Lloyds Bank Plc 38 Blue Boar Row Salisbury, SP1 1DB Solicitors: Wilsons Solicitors LLP Alexandra House St Johns Street Salisbury, SP1 2SB Investment advisers: Quilter Cheviot Investment Management London Road Office Park Salisbury SP1 3HP

Page 2

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for year ended 31 December 2021

STRUCTURE, GOVERNANCE AND MANAGEMENT

Organisational structure

Salisbury Museum is an unincorporated charity. It is controlled by the Salisbury and South Wiltshire Museum Trust, a company limited by guarantee. This company is also a registered charity, but it has no assets. The collections and lease of the King’s House belong to the Museum.

The Museum is governed by a Board of Trustees which meets each month and which determines the general policy of the Museum. The day-to-day management and financial affairs of the Museum delegated to the director and his staff. Sub-committees are formed from time to time to deal with specific issues, eg marketing and communications, governance.

Risk management

The trustees have assessed, as far as reasonably possible, the major risks to which the charity is exposed including those related to the operations and finances of the Museum and are satisfied that systems are in place to mitigate any exposure to major risks.

Investment powers

The trustees have the power to invest in such stocks, shares, investments and property as they see fit. The trustees have engaged Quilter Cheviot as investment managers.

Trustee appointment, induction and training

The Trust can have a maximum of twenty trustees. The Chairman, Treasurer and a maximum of fourteen trustees are elected from within the Museum membership and serve three-year terms. The Articles of Association also allow for The Dean and Chapter of Salisbury Cathedral, Southampton University and Wiltshire Archaeological and Natural History Society to each appoint one nominated trustee. Wiltshire Council can appoint two Nominated Trustees.

However during 2017 the trustees commissioned an independent review of the governance arrangements of the museum. As a result of this review it was agreed at a Board meeting on 2 November 2017 that the nominated trustees would cease to be trustees but could continue to attend Board meetings as observers.

All new trustees are sent a pack of Museum policies, constitution and other documents and are offered a personal tour of the Museum and induction by the Director. From time to time trustees are offered training courses such as those arranged by Wiltshire Council.

OBJECTIVES AND ACTIVITIES

In setting the objectives and planning the activities of the Museum, the trustees have given careful consideration to the Charity Commission’s guidance on public benefit. The objectives are set out in the Memorandum as the provision and maintenance of a museum in or near the City of Salisbury for the benefit of the public providing exhibits of historical, scientific and artistic significance and interest and to act as its trustee.

Mission Statement:

At The Salisbury Museum we are committed to welcoming, inspiring and entertaining our diverse audiences by telling the story of Salisbury and the surrounding area – a unique landscape which has been the cradle of unparalleled human achievement for over half a million years.

We continually seek new ways to engage and collaborate with the broadest of audiences and partners. We use our expertise, creativity and passion, and the extraordinary breadth of our collections, to present contemporary experiences, displays, exhibitions and events which give context to the archaeological, historic and artistic riches of Salisbury and south Wiltshire.

Page 3

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for the year ended 31 December 2021

The Salisbury Museum acts as a catalyst to understanding and learning about English history on many different levels, and to appreciating what is so special and significant about this landscape, and the lives of the people who have shaped it – and who continue to shape it today.

The Museum Director updates a forward plan each year to ensure that the Museum staff are clear about the priorities and targets for the forthcoming year.

Volunteers play a significant role in the Museum’s ability to deliver its services. The Museum had over 200 volunteers in 2021 who contributed 6,049 (2020 also 200 volunteers and 5,691) hours of work to the Museum. Their work is vital to the wellbeing of the Museum and the Trustees are extremely grateful for all their hard work.

ACHIEVEMENTS AND PERFORMANCE

The first half of 2021 was still overshadowed by the impact of COVID-19. The museum closed its doors to the public on 30 December 2020 as Wiltshire moved into tighter restrictions and we were only able to open again on 17 May. Due to the staggered lifting of restrictions the café was able to open from 12 April and was incredibly popular due to its large outdoor seating area opposite the Cathedral. Unlike the cautious position adopted in 2020 the museum immediately returned to opening seven days per week from 10am – 5pm. Visitors were slow to pick up at first – but over the summer numbers were strong and we exceeded our monthly figures from 2019 with 3,790 in August compared with 3,672 in 2019. Over the seven months we were open we had 17,430 visitors. Over the same period in 2019 we had 21,939 visitors.

During closure the museum continued to receive financial support from the same sources as 2020. We utilised the government’s furlough scheme for staff including the Director (on a part-time basis), Learning Officer and Visitor Services Staff. We also received COVID business support grants of just over £36,000 during the first part of the year which made up for the loss of visitor income over this period. On re-opening we continued to follow the strict guidelines on social distancing and mask wearing – although as in 2020 there was no need to insist that visitors purchased tickets in advance.

Much of the museum’s focus in the first part of 2021 was on developing our round II bid to the National Lottery Heritage Fund for the Past Forward project. This £4.4 million transformational scheme will deliver new, permanent galleries, a flexible learning space and events venue, along with new activities and the staff to run them. The bid was submitted in May and in September we discovered we had been successful and secured £3.2 million. Alongside this we also received pledges from the Garfield Weston Foundation (£150,000), Wolfson Foundation (£100,000), Foyle Foundation (£100,000) and Linbury Trust (£60,000) as well as individual donors. The museum also received the full donation towards the project from Peter Bradshaw whose family name will go on the Salisbury Gallery. The museum was in a position to start the project at the end of the year.

Further funding was also secured from The National Lottery Community Fund for Well-City Salisbury. This is a three year partnership with ArtCare, Wessex Archaeology and Wiltshire Creative to deliver a total of twenty-four courses to people who have a mental health need.

The highlight of the year was the opening of the museum’s new fashion gallery which was originally scheduled to open in 2020. The Look Again: Discovering Centuries of Fashion project was funded by the Museum Association’s Esmée Fairbairn Collections Fund and involved young people and volunteers from the Arts Society working together to create a people focused display of our fashion collection. The project, overseen by Katy England and Emily Smith, culminated with a public launch with Dame Zandra Rhodes on 7 August. The Fashion Gallery opening was accompanied by a small exhibition of hats by local milliner Vivien Sheriff.

Page 4

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for the year ended 31 December 2021

ACHIEVEMENTS AND PERFORMANCE Continued

Given the disruption caused by COVID the museum’s exhibition programme was re-organised. The first exhibition on reopening was Richard Chopping: The Original Bond Artist (17 May 2021 – 3 October 2021). This celebrated the life and work of writer, illustrator and teacher Richard Chopping (1917 – 2008), best-known for illustrating the original book covers for Ian Fleming’s James Bond. The exhibition looked at Chopping’s entire output, positioning his work for Fleming firmly within the context of his 40-year career. Media coverage of the exhibition was excellent including BBC South Today, Apollo Magazine and The Times.

The following exhibition was Cutting It Fine: The Art of the British Wood Engraver (16 October 2021 – 16 January 2022). This show included over one hundred works from one private Dorset collection by many of the most important modern British practitioners from 1920 to the present day including Gwen Raverat, Paul Nash, Eric Ravilious and Gertrude Hermes. We also had a dedicated section of works by local artist Howard Phipps. The exhibition did very well in terms of retail sales.

The museum events programme started the year online. These included talks by the Director on the Past Forward project (7 April), the Chairman Jon Turner about the Richard Chopping exhibition (12 May), Alex Langlands about Old Sarum’s Suburbs and Canon's Close (23 June) and Alice Roberts in Conversation with Adrian Green (28 July). In person events returned with the relaunch of our Festival of Archaeology on 24 and 25 July which was attended by 1,300 people. Later in the year there was an art course on the the history of printing, lectures linked to the Cutting It Fine exhibition and our popular Under Fives Fridays. Our Tudor Christmas event was attended by just over 1,000 people on 11 and 12 December.

The museum made 56 acquisitions over the year. The most notable was a hoard of 1,851 Roman coins from the Bourne Valley which was found by metal detectorists in 2018. This was acquired via the Treasure Act with the support of grants from the ACE/V&A Purchase Grant Fund and the Art Fund. We were also gifted a collection of sculptures and works on paper by local sculptor Keith Rand.

Staff changes over the year included the departure of Finds Liaison Officer Wil Partridge, NLHF Project Administrator Natasha Clayton, NLHF Activity Plan Co-ordinator Emma Gascoigne, Look Again Project Assistant Emily Smith, Volunteer Co-ordinator Rachel Coman and Community Curator Sarah Gregson. Sophie Hawke was recruited to the Post of Finds Liaison Officer and Amy Hammett to the role of Community Curator. Existing staff member Sophia Sample was appointed to cover the role of NLHF Project Administrator and Katy England temporarily covered the role of Volunteer Co-ordinator. Collections Manager Megan Berrisford went on parental leave in July and was covered by Ann Chumbley who started in September.

FINANCIAL REVIEW

Although the year continued to be dominated by the effects of Covid the Museum did open in May 2021 and many visitors came. We also benefitted from a new arrangement with English Heritage who sell our entrance tickets at Stonehenge and other museums around the world continue to “borrow” our artifacts which help our cash flow.

Our Members continued to support us both with an increased membership and with the continued financial help both from Local councils and Government Agencies together with unrestricted donations from individuals of over £31,000 meant that our cash flow was positive and we ended the year with a surplus of over £152,000 and in so doing increased our unrestricted reserves to nearly £600,000.

Our fund raising started in earnest this year and our “Past Forward” project has received actual donations of over £650,000 and pledges of a further £448,000; all actual donations received have been transferred to the new Salisbury Gallery Fund detailed in our “Restricted Funds”.

Page 5

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for the year ended 31 December 2021

As in previous years the Museum’s individual projects continued to benefit with incoming funds of nearly £112,000 (2020 - £140,000).

The Director, supported by the management team and Board of Trustees, moved swiftly to deal with the effects of closure on the Museum in particular by cutting out all unnecessary expenditure including turning off the heat and limiting the amount spent on maintenance.

As mentioned in last year’s report our investments are now handled locally by Quilter Cheviot and as detailed on our Income and Expenditure account our gains, both realized and unrealized in the year amounted to £52,183 (2020 £55,970).

The free reserves policy of Salisbury Museum is to hold liquid reserves in the form of cash or readily convertible investments of £150,000; this being the equivalent to approximately six months of operational expenditure. It is the aim of Salisbury Museum to have sufficient unrestricted reserves to allow the Museum to operate effectively for the foreseeable future, safeguard its collections and cover its pension commitments. At 31 December 2021 the Museum had free reserves of £593,014 (2020: £443,057). Included in these figures are unrestricted investments held of £377,159 (2020 £354,669). Given the unpredictable nature of much of the Museum’s income, the trustees aim to invest any surplus unrestricted funds to provide a relatively secure stream of income to fund future activities.

The trustees maintain a close watch on the museum's cash flow and during this difficult time the full Board of Trustees has met monthly to review matters.

STATEMENT OF TRUSTEES' RESPONSIBILITIES

Law applicable to incorporated charities in England and Wales requires the trustees (who are also the directors of the company) to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the company and of the group and its financial activities for that period. In preparing those financial statements, the trustees are required to

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 6

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE TRUSTEES

for the year ended 31 December 2021

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the trustees are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each trustee has taken all the steps that he or she ought to have taken as a trustee in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS

Fawcetts were reappointed auditors during the year and have expressed their willingness to continue in that capacity.

In preparing this report advantage has been taken of the exemptions available to small companies under the Companies Act 2006.

ON BEHALF OF THE BOARD:

Jon Turner - Trustee D K Edmonds - Trustee

Dated: 19 July 2022

Page 7

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST

Opinion

We have audited the consolidated financial statements of The Salisbury and South Wiltshire Museum Trust (the ‘charitable company’) for the year ended 31 December 2021 which comprise the Consolidated Statement of Financial Activities, the Consolidated Balance Sheet, the Consolidated Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

Other information

The other information comprises the information included in the Report of the Trustees, other than the financial statements and our Report of the Auditors thereon. The Trustees are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Continued on Page 9

Page 8

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST

A COMPANY LIMITED BY GUARANTEE

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST

Continued from Page 8

Matters on which we are required to report by exception

In light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Directors included within the Report of the Trustees.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of Trustees

As explained more fully in the Statement of Trustees’ Responsibilities set out on page six, the Trustees (who are also directors of the charitable company for the purposes of company law and trustees of the charity for the purposes of charity law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud.

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

Continued on Page 10

Page 9

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST

Continued from Page 9

Identifying and assessing potential risks related to irregularities

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations we consider the following:

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following area: revenue and resource recognition. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We have also obtained an understanding of the legal and regulatory frameworks that the charitable company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, Charities Act and related legislation.

Audit response to risks identified

As a result of performing the above, we identified revenue and profit recognition as a key audit matter related to the potential risk of fraud. Our procedures to respond to risks identified included the following:

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Continued on Page 11

Page 10

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST

Continued from Page 10

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of nondetection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Simon Ellingham BA FCA DChA (Senior Statutory Auditor) for and on behalf of Fawcetts LLP Chartered Accountants and Statutory Auditors Windover House St Ann Street Salisbury SP1 2DR

Dated: 20 July 2022

Page 11

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (including Income and Expenditure Account) for the year ended 31 December 2021

Unrestricted
funds
Notes
£
Income and endowments from:
Donations and legacies
47,808
Charitable activities
3
238,556
Other trading activities
4
136,842
Investments
5
11,061
Total income
434,267
Expenditure on:
Raising funds
3,607
Charitable activities – Operation of the Museum
489,108
Other trading activities
27,037
Total expenditure
8
519,752
Gains/(Losses) on investment assets - Realised
6,024
- Unrealised
28,544
34,568
Net income/(expenditure) before transfers
(50,917)
Transfers between funds
203,583
Net income/(expenditure)
152,666
Fund balances brought forward at 1 January 2021
443,057
Fund balances carried forward
at 31 December 2021
595,723		 Restricted
funds
£
953,605 1
-
-
5,336
958,941
1
33,000
397,837
-
430,837
7,133
10,482
17,615
545,719
(203,583)
342,136
1,995,029
2
2,337,165
2		 Total
Total
2021
2020
£
£
,001,413
528,088
238,556
183,766
136,842
80,468
16,397
11,064
,393,208
803,386
36,607
13,222
886,945
1,024,733
27,037
16,546
950,589
1,054,501
13,157
(24,150)
39,026
80,120
52,183
55,970
494,802
(195,145)
-
-
494,802
(195,145)
,438,086
2,633,231
,932,888
2,438,086		 Total
2020
£
528,088
183,766
80,468
11,064
803,386

None of the group’s activities were acquired or discontinued in the current or preceding periods.

The statement of financial activities includes all gains and losses recognised during the year.

The notes form part of these financial statements

Page 12

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE (Registered No: 1826436)

BALANCE SHEETS 31 December 2021

Notes
FIXED ASSETS:
Tangible assets
9
Investments
10
Heritage assets
11
CURRENT ASSETS:
Stock
12
Debtors
13
Cash at bank and in hand
CREDITORS:Amounts falling
due within one year
14
NET CURRENT ASSETS
TOTAL ASSETS LESS CURRENT
LIABILITIES:
CREDITORS:Amounts falling
due after more than one year
Provisions and Liabilities
NET ASSETS
FUNDS:
Restricted funds
15
Unrestricted funds
16
2021
£
787,329

548,985
500,403
1,836,717

10,641
56,106
1,065,171
1,131,918
(35,747)
1,096,171
2,932,888

-
-
2,932,888

2,337,165

595,723
2,932,888

The financial statements were approved and authorised for issue by the Board of Trustees on 19 July 2022 and were signed on its behalf by:

Jon Turner - Chairman D K Edmonds – Treasurer

The notes form part of these financial statements Page 13

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 31 December 2021

2021
£
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in)/provided by operating activities
(a)
744,158
Cash flows from investing activities:
Dividends, interest and rents from investments
16,397
Purchase of property, plant and equipment
(4,063)
Purchase of heritage assets
(14,000)
Proceeds from sale of investments
87,777
Realised Loss (Gains) on disposals of investments
(13,157)
Purchase of investments
(42,530)
Net cash (used in)/provided by investing activities
30,424
Change in cash and cash equivalents in the reporting period
774,582
Cash and cash equivalents at 1 January 2021
290,589
Cash and cash equivalents at 31 December 2021
(b)
1,065,171
a. RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW
FROM OPERATING ACTIVITIES
2021
£
Net income /(expenditure) for the year as per the Statement
of Financial Activities
494,802
Adjusted for:
Depreciation
238,001
Unrealised (Gains)/losses on investments
(39,026)
Dividends, interest and rents from investments
(16,397)
Decrease/(Increase) in stocks
1,013
(Increase)/Decrease in debtors
73,871
(Decrease)/Increase in creditors
(8,106)
Net cash (used in) provided by operating activities
744,158
b. ANALYSIS OF CASH AND CASH EQUIVALENTS
2021
£
Cash at bank and in hand
1,065,171
1,065,171		 2020
£
(276,159)
11,064
-
-
611,208
24,150
(439,012)
207,410
(68,749)
359,338
290,589
2020
£
(195,145)
241,070
(80,120)
(11,064)
(3,888)
29,288
(256,300)
(276,159)
2020
£
290,589
290,589

The Museum has no borrowings or obligations under finance leases therefore a reconciliation of net debt has not been provided.

The notes form part of these financial statements

Page 14

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

1. ACCOUNTING POLICIES

Basis of preparation

The Museum constitutes a public benefit entity as defined by FRS 102. 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 issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Companies Act 2006 and UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are presented in sterling which is the functional currency of the charity and rounded to the nearest £1.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

Basis of consolidation

The consolidated financial statements incorporate the financial statements of the Museum Trust and its subsidiary undertakings, The Salisbury and South Wiltshire Museum and Salisbury Museum Replicas Limited. A separate statement of financial activities for the Trust itself is not presented because the Trust has taken advantage of the exemptions afforded by section 408 of the Companies Act 2006.

Income

Income is recognised on an accruals basis. Income received for specific purposes is treated as restricted. Donations are included in incoming resources when they are receivable. Legacies are included when the charity is advised by the personal representative of an estate that payment will be made or property transferred and the amount involved can be quantified.

Grant income

Grants and other income that are awarded subject to specific performance conditions are recognised when the performance conditions for their receipt have been met and, where appropriate, income is deferred accordingly. The substance of other contractual conditions attached to the grants and the nature of the arrangement with the funder are considered when determining the periods in which income is recognised. The Museum has received support from the UK government as part of a package of measures introduced to support business during the Coronavirus pandemic. Government grants are recognised in the financial statements in the period in which they become receivable.

Tangible fixed assets

Expenditure on fixed assets is capitalised except for expenditure incurred on the replacement of assets of low value with a short life. Repair, renovation and replacement expenditure is written off as expenditure in the statement of financial activities. The cost of fixed assets is their purchase cost, together with any incidental costs of acquisition.

The King's House is held on a long lease, is a listed property and is carried at its original cost as the trustees consider that it is not appropriate to apply a valuation to such property.

Leasehold property is depreciated at 2% per annum on cost. Freehold property is depreciated at 10% per annum on cost. Leasehold improvements are depreciated at 10% per annum on cost. Fixtures and fittings are depreciated at 33.3% per annum on cost.

Page 15

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

1. ACCOUNTING POLICIES (continued)

Expenditure

Expenditure is allocated to expense headings either on a direct cost basis or apportioned according to time spent. The irrecoverable element of VAT is included with the item of expense to which it relates.

Heritage assets

Up to 31 March 2005 items acquired for the Museum’s collection of exhibits were charged to the Statement of Financial Activities in the year of acquisition. The value of the collection at 31 March 2005 is considered to be incalculable and is therefore not included on the balance sheet. From 1 April 2005, in line with SORP 2005, acquisitions for the collection are capitalised as heritage assets. Heritage assets are not depreciated as they are considered to have an indefinite useful life.

Stocks

Stock is valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Pension costs

The Museum contributes to employees individual defined contribution pension schemes. Contributions are charged to the revenue account in the period in which they fall due and amounted to £27,301 in the period (2020 - £27,520).

Investments

All investments are stated at market value. Any gain or loss on revaluation is taken to the statement of financial activities.

Funds

The Museum’s funds consist of unrestricted and restricted amounts. The Museum may use unrestricted amounts at its discretion. Restricted funds represent income contributions which are restricted to a particular purpose. Designated funds comprise unrestricted funds that have been set aside by the trustees for a particular purpose.

2. TRADING INCOME AND EXPENDITURE

The Museum operates a shop on its premises. Its trading results are shown below.

Turnover
Cost of sales
Gross profit
Less :- Administrative expenses
Net profit/(Loss )		 2021
£
34,051
21,380
12,671
(5,657)
7,014		 2020
£
11,125
6,450
4,675
(10,096)
(5,421)

Page 16

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

3. CHARITABLE ACTIVITIES

Membership subscriptions
Entrance tickets
Grants from Wiltshire Council and The Arts Council
Coronavirus Job Retention Scheme (CJRS)- Furlough
Total
OTHER TRADING ACTIVITIES
Special Events
Rental income
Lecture theatre hire and film work
Museum shop sales
Sundry income including Hurricane store income
INVESTMENT INCOME
Dividends
Interest
STAFF COSTS
Wages and salaries- museum total salary
Social security costs
Other pension costs
Total Staff Costs
Less: Funded by restricted income		 2021
£
52,072
83,752
72,946
29,786
238,556
2021
£
14,963
65,148
3,295
34,051
19,385
136,842
2021
£
15,941
456
16,397
2021
£
291,117
23,837
27,301
342,255
(186,535)
155,720		 2020
£
48,948
19,814
55,665
59,339
183,766
2020
£
1,248
57,524
557
11,125
10,014
80,468
2020
£
10,984
80
11,064
2020
£
357,992
19,377
27,520
404,889
(217,073)
187,816

4.

5. INVESTMENT INCOME

  1. STAFF COSTS

The average number of employees during the year, calculated on a full-time equivalent basis, was as follows:

2021 2020
Office and management 12 15

At the balance sheet date there were no outstanding pension contributions (2020 - £Nil). Apart from the disclosures made in note 19 to the financial statements, neither the trustees, nor any person connected with them, received any remuneration or reimbursement of expenses during the year. No employee earned £60,000 per annum or more. Key management personnel, which consist of the Trustees and the Museum Director, were paid a total of £44,639 (2020 £36,800) before employer pension contributions.

Page 17

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

7. EXPENDITURE

Expenditure includes:

2021 2020
£ £
Auditors' remuneration including professional fees 4,000 4,000
Depreciation – owned assets 238,001 241,070
Directors’ remuneration including employer pension contributions 54,017 44,528

8. ANALYSIS OF TOTAL RESOURCES EXPENDED

Year ended 31 December 2021

Charitable activities:
Costs of raising funds
Costs of operating Museum shop
Costs of operating the Museum
Management and administration
of the Charity:
Governance costs
Total resources expended
Year ended 31 December 2020
Charitable activities:
Costs of raising funds
Costs of operating Museum shop
Costs of operating the Museum
Management and administration
of the Charity:
Governance costs
Total resources expended
Staff costs
£
-
3,270
336,985
340,255
2,000
342,255

Staff costs
£
-
8,410
394,479
402,889
2,000
404,889		 Support
costs
£
36,607
23,767
303,959
364,333
6000
370,333
Support
costs
£
13,222
8,136
381,184
402,542
6,000
408,542
Depreciation
£
-
-
238,001
238,001
-
238,001

Depreciation
£
-
-
241,070
241,070
-
241,070		 2021
Total
£
36,607
27,037
878,945
942,589
8,000
950,589
2020
Total
£
13,222
16,546
1,016,733
1,046,501
8,000
1,054,501

The sole activity of the charity is the operation of a museum in Salisbury.

Page 18

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS

for the year ended 31 December 2021

9. TANGIBLE FIXED ASSETS

COST
At 1 January 2021
Additions
At 31 December 2021
DEPRECIATION
At 1 January 2021
Charge for the year
At 31 December 2021
NET BOOK VALUE
At 31 December 2021
At 31 December 2020		 The King’s
House
At Cost
£
250,000
-
250,000
108,750
5,000
113,750
136,250
141,250		 Hurricane
Improvements
Close
to
Store
date
£
£
158,682
2,592,276
-
-
158,682
2,592,276
47,604
1,824,991
15,868
214,126
63,472
2,039,117
95,210
553,159
111,078
767,285		 Fixtures
and
fittings
£
241,158
4,063
245,221
239,504
3,007
242,511
2,709
1,654		 Totals
£
3,242,116
4,063
3,246,179
2,220,849
238,001
2,458,850
787,329
1,021,267

10. FIXED ASSET INVESTMENTS

VALUATION:
At 1 January 2021
Additions
Disposals
Net unrealised investment gains
At 31 December 2021		 £
542,050
42,530
(74,621)
39,026
548,985

Page 19

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

11. HERITAGE ASSETS

COST:
At 1 January 2021
Additions
As at 31stDecember 2021		 £
486,403
14,000
500,403

The Museum’s collections are assets of historical importance held to advance the Museum’s conservational and educational objectives and which through public access contribute to the culture and education of Salisbury and its visitors. Additions to the Museum’s collections have been capitalised and stated at cost since 1 April 2005. No value has been placed on the collections held prior to 1 April 2005 as reliable cost information is not available and conventional valuation approaches lack sufficient reliability when applied to assets such as those held in the Museum’s collections. The cost of any such valuation would also be onerous in comparison to any additional benefit that may be derived by users of the financial statements.

During 2021 two items were purchased and an additional fifty four items were added to the collection where there was no cost involved in acquiring them.

12. STOCKS
2021 2020
£ £
Goods for resale 10,641 11,654
13. DEBTORS: AMOUNTS FALLING
DUE WITHIN ONE YEAR
2021 2020
£ £
Other debtors 35,967 113,742
Prepayments 20,139 16,235
56,106 129,977
14. CREDITORS: AMOUNTS FALLING
DUE WITHIN ONE YEAR
2021 2020
£ £
Other creditors 19,215 28,004
Accrued expenses 16,532 15,850
35,747 43,854

Page 20

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

15. RESTRICTED FUNDS

Transfers Dividends Investment
At between and gains/ At
1.1.21 Income funds interest (losses) Expenses 31.12.21
£ £ £ £ £ £ £
General Funds
Specimen fund 2,488 - - - - - 2,488
Museum Publications 750 - 250 - - (1,000) -
Tisbury Environs 22,283 24,810 (4,926) - - (13,484) 28,683
Acquisition fund 1,877 12,825 (14,000) - - - 702
Esmée Fairbairn Collection 37,137 - - - - (37,137) -
W C Refurbishment fund 18,178 - (4,453) - - (13,725) -
Salisbury City Council grant 13,490 - - - - (11,456) 2,034
W M Photography Project 4,207 - - - - (4,001))
206
Coombe Bissett Research Project 1,810 - - - - - 1,810
OU Meteorite display 458 - - - - - 458
Wylye Hoard conservation 5,798 - - - - - 5,798
Wessex Museums Partnership 4,856 51,302 25,598 - - (74,152) 7,604
Finds Liaison Officer (PAS) 1,445 2,336 - - - (642) 3,139
Roman House 1,258 - (1,258) - - - -
WPM Connections Project 354 - (28) - - (326) -
Rex Whistler Archive 1,503 - - - - - 1,503
John & Ruth Howard 3,500 - 1,258 - - (4,758) -
Int. Oral History Project - 6,838 - - - (4,248) 2,590
Wessex Women - 449 (449) - - - -
Reminiscence - 1,537 - - - - 1,537
Well City - 10,705 - - - (1,735) 8,970
Create & Collect - 1,377 - - - (1,206) 171
Community Creator - 428 - - - (13) 415
121,392 112,607
1,992		 - - (167,883) 68,108
National Lottery Heritage Fund
-		 209,727
-		 - - (209,727) -
Educational Funds
K B Wyatt Trust 182,707 - - 5,336 17,615 (33,672) 171,986
Capital Funds
Heritage assets 486,403 - 14,000 - - - 500,403
King’s House & Costume
Gallery Appeal fund 141,250 - (5,000) - - - 136,250
Hurricane Close Store 111,078 - (15,868) - - - 95,210
Wessex Gallery 767,286 - (214,126) - - - 553,160
Salisbury Gallery Fund 184,913 631,271 7,710 - - (11,846) 812,048
1,690,930 631,271 (213,284) - - (11,846)2,097,071
Total 1,995,029 953,605 (203,583) 5,336 17,615 (430,837) 2,337,165

Page 21

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

15. RESTRICTED FUNDS (continued)

Description of Restricted Funds

The Specimen fund consists of bequests and other monies raised specifically for the acquisition of individual exhibits.

Museum Publications represents donated funds provided for a new booklet about Clarendon Palace.

The Tisbury Environs fund represents a grant from the British Museum and other donations for funding research and excavation of a Roman archaeological site near Tisbury.

The Acquisition fund was financed from the proceeds of disposal of unaccessioned items donated to the museum but outside the scope of its collections and will be used for the acquisition of items for the museum’s collections.

Esmée Fairbairn Collection fund represents significant funding received to support the ‘Look Again’ costume gallery refurbishment project between 2018 and 2020.

The W C Refurbishment fund represents donations and other monies raised towards the refurbishment of the museum’s toilets.

The Salisbury City Council grant is to fund community and family events and activities organised by the museum.

The Wessex Museum Photographic Project represents funds received for a photographic project with young people in the Tidworth area.

The Coombe Bissett Research Project fund consists of donations to support a small archaeological research project in the village.

The OU Meteorite Display fund represents a grant from the Open University to help fund display panels for the Lake House meteorite.

The Wylye Hoard Conservation fund represents donations made towards the cost of conserving and displaying this Bronze Age hoard acquired by the museum in 2014.

The Wessex Museums Partnership fund represents the museum’s portion of funding from Arts Council England to support a range of innovative projects delivered by the partnership including exhibitions, community engagement, learning, marketing, fundraising and collections care. The Wessex Museums Partnership is led by Poole Museums Service and includes the Dorset Museum and Wiltshire Museum as well as the Salisbury Museum.

Finds Liaison Officer (FLO) is a position funded in the form of a grant from the Portable Antiquities Scheme (PAS) based at The British Museum.

The Roman House fund represents donations and other funds raised towards the development and construction of an outdoor classroom at the museum based on the design of a traditional timber framed Roman building.

The WPM connections fund is a grant from the Wessex Museums to support the development of online content during the COVID-19 pandemic in 2020.

The Rex Whistler fund represents donations received towards the cost of conserving our significant Rex Whistler Archive.

Page 22

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

15. RESTRICTED FUNDS (continued)

Description of Restricted Funds (continued)

The grant from the John and Ruth Howard Trust was for outreach activity in 2020 which was cancelled due to the pandemic. This grant can be spent at the museum’s discretion.

The Intergenerational Oral History Project was a project supported by the Wessex Museum and Wiltshire Council to work with young people and elderly people to record memories and shared experiences of living in Salisbury.

Wessex Women – a Wessex Museums funded project looking at the contributions made by local women in Wiltshire and Dorset

Reminiscence – a Wessex Museums funded project creating reminiscence boxes for outreach work

Well City – wellbeing project supported by the National Lottery Community Fund. This is a three year partnership with ArtCare, Wessex Archaeology and Wiltshire Creative will deliver a total of twenty-four courses to people who have a mental health need.

Create & Collect – a Wessex Museums funded project looking at climate change in partnership with local community groups.

Community creator – funds from Wessex Museums for the Musuems Community Curator to spend on projects.

The National Lottery Heritage Fund awarded Salisbury Museum a major grant towards the development of the Museum and the Salisbury Gallery in particular. The Museum has to “match fund” this grant by providing 10%.

The K B Wyatt Trust fund is to be used for the purposes of education for children.

The Heritage assets fund represents acquisitions for the Museum’s collection that have been capitalised on the balance sheet.

The King’s House and Costume Gallery fund represents donations received in the 1980s to enable the move to The King’s House and the improvement of the property. The transfer to unrestricted funds is an amount equivalent to the depreciation charged in the year.

The Hurricane Close Store fund represents a grant of £50,000 received from the Garfield Weston Foundation and a grant of £75,000 from Wiltshire Council towards the purchase of an off-site storage facility. The purchase of the store was completed in February 2018.

The Wessex Gallery Capital fund represents the amount of grants and donations for the Wessex Gallery that have been spent on leasehold improvements and fixtures and fittings. A transfer equivalent to the depreciation charge is made to unrestricted funds each year.

The Salisbury Gallery fund is donations received towards Past Forward: Salisbury Museum for Future Generations – our major redevelopment project. This was merged with the 150[th] anniversary fund in 2020.

Page 23

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

16. UNRESTRICTED FUNDS

Pension scheme
deficit
Balance at 1 January 2021
Surplus/ (Deficit) for the period
-
Repaid in the period
Balance at 31 December 2021
-

17.
ANALYSIS OF NET ASSETS BETWEEN FUNDS
Unrestricted
funds
£
Fund values at 31 December 2021 are represented by:
Tangible fixed assets
2,709
Investments
377,159
Heritage assets
-
Current assets
251,602
Liabilities
(35,747)
Pension scheme liability
-
595,723
Unrealised gains included above
on investment assets at 31 December 2021
80,087
Reconciliation of movements in unrealised gains on investment assets:
Total Unrealised Gains at 31 December 2021
51,775
Cost adjustments in respect of transactions in the year
(232)
Gains arising on revaluations in period
28,544
Total Unrealised Gains at 31 December 2021
80,087		 General
funds
£
443,057
152,666
595,723
Restricted
funds
£
784,620
171,826
500,403
880,320

-

-
2,337,165
38,839
28,345
12
10,482
38,839

18. National Lottery Heritage Fund

During the year the Salisbury Museum started Phase I of the Salisbury Gallery Project. We were awarded for Phase I £429,000 by the NLHF. The Museum has to “match fund” this grant by providing 10%.

Balance owed by NLHF as at 31stDecember 2020
Salisbury Museum Spent during 2021
NLHF reimbursed to date
Salisbury Museum match funding ( Our proportion 10%)
VAT Element of Salisbury Museum match funding
Balance owed by NLHF as at 31stDecember 2021		 2021
(59,838)
(162,476)
209,727
16,941
(4,354)
£NIL

Page 24

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

19. RELATED PARTY TRANSACTIONS

Mr Adrian Green, the Museum Director, is a trustee of the charity. During the year ended 31 December 2020, Mr Green received a gross salary of £44,639 (2020: £36,800) and the Museum paid £9,374 (2020: £7,728) in employer’s pension contributions.

During the year, the Museum paid £1,090 to Elm Heritage for professional conservation support. Elm Heritage is a sole trade business owned by the wife of C H Elmer, a trustee of the Museum.

20. PENSION COSTS

The Museum operates defined contribution schemes (NEST & Royal London) for its staff. Contributions to those schemes by the Employer in 2021 was £27,301 (2020: £27,520) with the employees contributing to these schemes in 2021 £8,334 (2020: £8,878).

21. CONTINGENT LIABILITY

As at 31 December 2021 the Museum has received grants totalling £1,625,816 from the Heritage Lottery Fund for the Archaeology of Wessex Gallery. Under the terms of the grant the funds would be repayable should the Museum breach its obligations. The Heritage Lottery Fund has a legal charge over the leasehold property of the Museum to secure all monies that may become due. The trustees consider that it is highly unlikely that any amounts will ever become repayable to the Heritage Lottery Fund and accordingly no liability is included in these financial statements.

In addition, as at 31 December 2021 the Museum had received grants from Wiltshire County Council of £75,000 and £50,000 from Garfield Weston regarding the acquisition of a permanent store at Old Sarum Industrial Park, the Hurricane Close Store, for the long term storage of the museums and finds. Although the Museum owns the freehold of the Hurricane Close store we would have a liability to repay these grants in the event of a sale of the property

During 2020 and 2021 the Museum received from the National Heritage Lottery Fund grants totalling £429,400 which was the initial funding from the NHLF towards the Salisbury Gallery Project.

Page 25

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2021

22. COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES

Unrestricted
Restricted		 Total Total
funds funds 2020 2019
£ £ £ £
Income and endowments from:
Donations and legacies 26,105 501,983 528,088 253,444
Charitable activities 183,766 - 183,766 164,955
Other trading activities 80,468 - 80,468 163,381
Investments 6,355 4,709 11,064 19,076
Total income 296,694 506,692 803,386 600,856
Expenditure on:
Raising funds 13,222 13,222 27,445
Charitable activities – Operation of the Museum 518,908 505,825 1,024,733 810,390
Other trading activities 16,546 16,546 25,024
Total expenditure 548,676 505,825 1,054,501 862,859
Gains/(Losses) on investment assets - Realised (15,095) (9,055) (24,150) 15,037
- Unrealised 51,775 28,345 80,120 58,415
36,680 19,290 55,970 73,452
Net income/(expenditure) before transfers (215,302) 20,157 (195,145) (188,551)
Transfers between funds 77,562 (77,562) - -
Net income/(expenditure) (137,740) (57,405) (195,145)) (188,551)
Other recognized gains/losses
Actuarial gains/(losses) on defined benefit - - - 209,000
pension schemes
Net movement in funds (137,740) (57,405) (195,145) 24,449
Fund balances brought forward at 1 January 2020 580,797 2,052,434 2,633,231 2,612,782
Fund balances carried forward
at 31 December 2020 443,057 1,995,029 2,438,086 2,633,231

Page 26

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE

INCOME AND EXPENDITURE ACCOUNT for the year ended 31 December 2021

Income:
Membership subscriptions
Donations
Hurricane Close Store
Legacies
Entrance tickets
Events
Rental income
Café Income
Lecture theatre hire & filming
Shop sales
Lending our artefacts
Grant - Wiltshire Council
Grants - Art Council, Support Grants & CJRS
Museum Tax Credit from HMR&C
Commission & Royalties & Bank interest
Dividends
Education income
Expenditure:
Salary costs (before deducting “Furlough” of 29,786)
Lighting and heating
Telephone
Printing, stationery and postage
Computer expenses
Travel and courses
Sundry expenses including additional costs for Covid 19
Audit and accountancy
Consultancy fees for HR, VAT and Business Development.
Quilter Cheviot (2020) fees
Bank charges
Insurance
Maintenance
Conservation
Security
Publicity and fundraising
Exhibition costs – including Festival of Archaeology
Cost of shop sales
Library and subscriptions
Rent
Council tax and Salisbury B I D fee
Hurricane Store expenses
VAT recovered less irrecoverable VAT
Contribution to P A S
Contribution to Wessex Museums Partnership
Carried forward		 2021 £
434,267
299,366
134,901		 2020 £
296,694
307,606
(10,912)
£
52,072
47,808
480
-
83,752
14,963
49,640
15,508
3,295
34,051
10,000
22,320
80,412
3,610
2,539
10,605
3,212
155,720
14,941
1,749
7,026
9,580
2,367
1,716
4,000

5,456
123
3,512
18,791
23,070
982
6,907
3,607
7,967
21,380
1,641
769
3,342
2,220
-
-
2,500		 £
48,948
26,105
132
-
19,814
1,248
49,423
8,101
557
11,125
5,000
22,320
92,684
1,073
336
6,275
3,553
187,816
18,630
1,585
7,809
13,251
819
5,508
4,000
1,299
154
2,341
15,411
10,291
208
8,539
13,222
12,163
6,450
1,509
769
2,022
2,321
(8,511)
-
-

This page does not form part of the statutory financial statements

Appendix

THE SALISBURY AND SOUTH WILTSHIRE MUSEUM TRUST A COMPANY LIMITED BY GUARANTEE INCOME AND EXPENDITURE ACCOUNT for the year ended 31 December 2021

Brought forward
Depreciation:
Leasehold property
Hurricane Close Store
Improvements to property
Fixtures and fittings
Investment gains:
Gain/(loss) on revaluation of investments
Gain/(loss) on disposal of investments
Net (deficit)/surplus before transfers
Transfer from restricted funds
Operating surplus in year
Transfer of Salisbury Gallery Fund to NHLF Project
NET MOVEMENT IN UNRESTRICTED FUNDS		 2021 £
134,901
238,001
(103,100)
52,183
(50,917)
203,583
152,666
-
152,666		 2020 £
(10,912)
241,070
(251,982)
36,680
(215,302)
232,878
15,576
(155,316)
(137,740)
£
5,000
15,868
214,126
3,007
39,026
13,157		 £
5,000
15,868
214,126
6,076
51,775
(15,095)

This page does not form part of the statutory financial statements

Appendix