OpenCharities

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

2022-12-31-accounts

REPORT OF THE TRUSTEES AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

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 2022

Page
Company Information 1
Report of the Trustees 2
Report of the Auditors 8
Consolidated Statement of Financial Activities 11
Balance Sheets 12
Consolidated Statement of Cash Flows 13
Notes to the Financial Statements 14

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

COMPANY INFORMATION

for the year ended 31 December 2022

TRUSTEES:

J L Turner (Chairman) D Baker (appointed 15.11.2022) 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

SECRETARY:

REGISTERED OFFICE:

REGISTERED NUMBER:

REGISTERED CHARITY NUMBER:

AUDITORS:

D K Edmonds

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

1826436 (England and Wales)

289850 Fletchers & Partners Chartered Accountants and Statutory Auditors Crown Chambers Bridge Street Salisbury SP1 2LZ

Page 1

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

REPORT OF THE TRUSTEES

for the year ended 31 December 2022

The trustees present their annual report with the consolidated financial statements of the company for the year ended 31 December 2022. These relate to the company and The Salisbury and South Wiltshire Museum (The Museum) and have been prepared to comply with the provisions of the Companies Act 2006, the Charities Act 2011 and the 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).

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 2022 to the date of this report were:

J L Turner (Chairman) D Baker (appointed 15 November 2022) A H Beckwith-Smith (Resigned 15 September.2022) S.J. Blundell (Resigned 4[th] June 2023) 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

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

for year ended 31 December 2022

STRUCTURE, GOVERNANCE AND MANAGEMENT

Organisational Structure

The Salisbury and South Wiltshire Museum Trust is a charitable company limited by guarantee. The Salisbury and South Wiltshire Museum Trust is the sole trustee of the Salisbury and South Wiltshire Museum (The Museum), registered charity number 289850-1. Under a Uniting Direction, The Museum shall be treated as forming a part of The Salisbury and South Wiltshire Museum Trust for the purposes of registration and accounting. The Salisbury and South Wiltshire Museum Trust 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 are delegated to the director and his staff. Sub-committees are formed from time to time to deal with specific issues, e.g. 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 2022

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 2022 who contributed over 6,000 (2021 also 200 volunteers) 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 museum started 2022 in a strong position. The support for the Past Forward project from the National Lottery Heritage Fund (NLHF) was backed up with pledges and donations from many trusts and foundations. With most of the funding in place this meant the project could begin and permission to start was formally granted by the NLHF on 4 January 2022. This allowed for the professional team to reconvene to start work on the detailed architectural and exhibition design.

As work progressed on the project it was clear that our estimated costs were significantly behind inflation – so in November we asked the NLHF for a grant uplift and were rewarded with an additional £572,500. This brought the overall project costs up to nearly £5 million. The museum was also still short of its fundraising target so further grants were secured from trusts and foundations including the Bryan Guinness Charitable Trust, Hillary Charitable Trust, Pitt-Rivers Charitable Trust and The Alecto Trust, as well as individual donors. The museum also made an application to the Headley Trust and discovered in January 2023 that we secured a grant of £150,000. This left the museum’s funding gap at just under £100,000.

We were also able to make new staff appointments including the Project Learning Officer (Alice Maddicott) and the Volunteer Coordinator (Lucy Bridal) to deliver the Activity Plan. As a result of this 2022 saw us deliver over 30 new school sessions with age groups from Foundation Stage through to year 13, as well as expanding our work in the community, both with young people being part of our Young Producers Lab and outreach on the Friary Estate. Bridget Telfer (Project Curator Job-Share) ran a series of workshops with residents of Bemerton Heath estate exploring both the history and life on the estate today. The outcomes of the project will directly feed into the new Salisbury gallery.

In terms of exhibitions the year opened with the continuation of the Cutting it Fine: The Art of the Wood Engraver exhibition which closed on 14 January 2022. This was followed by David R Abram: Ancient Sites from the Air (29 January – 15 May 2022). David is a photographer and writer based in Somerset who spent five years taking photos of the UK’s ancient sites from above. Most of these images were published later in the year in his book: Aerial Atlas of Ancient Britain .

The summer exhibition was Hardy’s Wessex: The Landscapes that Inspired a Writer (28 May – 30 October 2022). This was a major temporary exhibition about the life of Thomas Hardy exploring his relationship with Wessex using literary sources, fashion, textiles and social history. It was staged simultaneously across the four museums of the Wessex Museums Partnership: Dorset Museum, Poole Museum, Wiltshire Museum and Salisbury. The exhibition in each venue was different – in Salisbury it uncovered Hardy’s links with the urban environment and his views on religion and feminism.

The last major exhibition of the year was Her Salisbury Story (12 November 2022 – 16 April 2023). This was inspired by the Salisbury Soroptimist’s Her Salisbury Story project and website. This aims to bring Salisbury’s heritage alive through the exploration of women’s narratives, celebrating the lives of the city’s women past and present (see www.hersalisburystory.com).

Page 4

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

REPORT OF THE TRUSTEES

for the year ended 31 December 2022

ACHIEVEMENTS AND PERFORMANCE (continued)

Alongside the major exhibition programme some smaller exhibitions were organised – the most notable of which was Insect Odyssey: Insects, books and the artistic imagination (25 June to 25 September 2022). This exhibition offered an insight into the insect world through the visual responses and interpretations of contemporary artists and makers to old entomological publications which, since the 17[th] Century, have recorded and illustrated these intriguing creatures. Works by 26 artists were featured around the museum including the smaller exhibition gallery, King’s Room and ground floor corridor.

In early November the Wessex Museums received a conditional offer of National Portfolio Organisation funding from Arts Council England of £1.306m over three years (2023-26). This was the full amount applied for, including an uplift to bring Swindon Museums into the partnership. For Salisbury Museum this meant the continuation of our funding for the Community Curator and Collections Manager roles.

At the very end of 2021 the museum was awarded £87,828 from The Esmée Fairbairn Collections Fund – delivered by the Museums Association, for the Fashioning Our World project. This initiative was launched in the spring of 2022 and is revealing the hidden stories of sustainability told by clothes and accessories in our collection. The museum is working with young people to share these stories and change attitudes to fashion in the future. Wessex Museums also made a financial contribution to the initiative.

The museum offered talks that reflected the exhibition programme – this included David R Abram about his work (3 March), The Hidden World of Garden Bees by Brigit Strawbridge Howard (7 July) and The Hardy Sisters by Anne Johns and Jenny Head (29 September). In the autumn our talks programme was moved online so we could prepare for the building works.

The family events programme continued as in previous years with Under Fives Fridays, Young Curators Club and holiday Discovery Days. Major events included a new Spring Fayre which was held on the early May bank holiday (2 May). Entry was by donation and was attended by 1,577 people. The Festival of Archaeology (23-24 July) remained a popular part of the events calendar, Professor Alice Roberts did a talk to promote her new book Buried and Wessex Archaeology screened a couple of new films – including one on the Amesbury Archer. The event was attended by 2,000 people.

The museum made 72 acquisitions over the year. The most notable were three pictures by Henry Lamb. These were acquired with the support of grants from the ACE/V&A Purchase Grant Fund and the Art Fund. We also acquired via the Acceptance in Lieu scheme a portrait of Edith Oliver by Henry Lamb, Portrait of the Honorable Robert Edward Peter Gascoyne-Cecil by Rex Whistler and a group of sketches by Herbert Arnould Olivier relating to events during the First World War.

In addition to the new staff for Past Forward – a new Marketing and Administration Assistant (Sophie Ramsden) was appointed in February and two part time new Finds Liaison Assistants (Alix Smith and Alyson Tanner) were recruited to support the Portable Antiquities Scheme with funding from the British Museum.

FINANCIAL REVIEW

The museum was open throughout and income was, obviously, significantly up on the previous years when the Museum had to shut due to Covid 19. We continued to benefit 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 although we did continue to receive our normal grants from local councils, we did not have the considerable support of Government which we had had during Covid.

Page 5

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

REPORT OF THE TRUSTEES

for the year ended 31 December 2022

Our accounts do show a loss of over £44,000 but £55,000 of this loss is the unrealized loss on investments. Our actual trading surplus was therefore just over £10,000 in the year.

As detailed in the report above funding targets had nearly been met by the end of 2021 and with fundraising continuing into 2023 the Salisbury Gallery project has now commenced. The significant funds raised have been invested in a “cash hub” which provides both high interest rates and complete protection.

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, we have suffered significant investment losses, but these are an “unrealized” and hopefully our investment values will rise. The overall loss in the year amounted to £79,206 compared to a gain in 2021 of £52,183.

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 2022 the Museum had free reserves of £547,882 (2021: £593,014). Included in these figures are unrestricted investments held of £401,805 (2021 £377,159). 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 2022

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

Fawcett’s resigned as Auditors to the Museum and Fletcher & Partners were appointed as auditors.

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: 27 October 2023..

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 2022 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).

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

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the entity’s ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

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 contained withing the annual report. 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:

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:

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 ensured that the engagement team collectively had the appropriate competence and capabilities to recognize non-compliance with applicable laws and regulations.

We identified the laws applicable to the company through discussions with directors and management, and from our knowledge and experience of the company and sector; and

We ensured that the laws and regulations which we identified were communicated to the engagement team and that they remained alert to instances of non-compliance throughout the audit.

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

Extent To Which The Audit Was Considered Capable Of Detecting Irregularities, Including Fraud (Continued)

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of hoe fraud might occur, by:

We addressed the risk of fraud through management bias and over-ride of controls by assessing whether judgements and assumptions made by management were indicative of potential bias and by investigating the rationale behind significant or unusual transactions, IN order to address the risk of irregularities we carried out procedures which included agreeing the financial statements to underlying documentation and enquiring of management as to actual and potential litigation and instances of non- compliance.

There are however limitations in these audit procedures. The more removed that laws and regulations are from financial transactions, the less likely it is that we would be aware of non-compliance. Auditing standards also limit the procedures required to identify non-compliance to enquiry of management and inspection of relevant correspondence. Furthermore, misstatements due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

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.

James Fletcher (Senior Statutory Auditor) For and on behalf of: Fletcher & Partners Crown Chambers Bridge Street Chartered Accountants and Statutory Auditors Salisbury SP1 2LZ 30 October 2023

Fletcher & Partners is eligible to act as auditor in terms of section 1212 of the Companies Act 2006.

Page 10

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 2022

Unrestricted
funds
Notes
£
Income and endowments from:
Donations and legacies
28,360
Charitable activities
3
217,570
Other trading activities
4
190,749
Investments
5
17,446
Total income
454,125
Expenditure on:
Raising funds
8,239
Charitable activities – Operation of the Museum
651,270
Other trading activities
25,783
Total expenditure
8
685,292
Gains/(Losses) on investment assets
(55,259)
(55,259)
Net income/(expenditure) before transfers
(286,426)
Transfers between funds
241,540
Net income/(expenditure)
(44,886)
Fund balances brought forward at 1 January 2022
595,723
Fund balances carried forward
at 31 December 2022
550,837		 Restricted
funds
£
978,312
-
-
4,758
983,070
-
203,351
-
203,351
(23,947)
(23,947)
755,772
(241,540)
514,232
2,337,165
2,851,397		 Total
Total
2022
2021
£
£
1,006,672
1,001,413
217,570
238,556
190,749
136,842
22,204
16,397
1,437,195
1,393,208
8,239
36,607
854,621
886,945
25,783
27,037
888,643
950,589
(79,206)
52,183
(79,206)
52,183
469,346
494,802
-
-
469,346
494,802
2,932,888
2,433,086
3,402,234
2,932,888

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 11

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

BALANCE SHEETS 31 December 2022

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
2022
£
552,580
511,093
502,603
1,566,276

15,838
705,277
1,176,078

1,897,193

(61,235)
1,835,958

3,402,234

-
-
3,402,234

2,851,397

550,837
3,402,234

The financial statements were approved and authorised for issue by the Board of Trustees on 27 October 2023 and were signed on its behalf by:

Jon Turner - Chairman D K Edmonds – Treasurer

The notes form part of these financial statements

Page 12

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

CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 31 December 2022

2022 2021
£ £
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in)/provided by operating activities (a) 138,538 744,1568
Cash flows from investing activities:
Dividends, interest and rents from investments 22,204 16,397
Purchase of property, plant and equipment (2,400) (4,063)
Purchase of heritage assets (2,200) (14,000)
Proceeds from sale of investments 3923 87,777
Realised Loss (Gains) on disposals of investments (3,922) (13,157)
Purchase of investments (45,236) (42,530)
Net cash (used in)/provided by investing activities (27,631) 30,424
Change in cash and cash equivalents in the reporting period 110,907 774,582
Cash and cash equivalents at 1 January 2022 1,065,171 290,589
Cash and cash equivalents at 31 December 2022 (b) 1,176,078 1,065,171
**a. ** RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW
FROM OPERATING ACTIVITIES
2022 2021
£ £
Net income /(expenditure) for the year as per the Statement
of Financial Activities 545,010 494,802
Adjusted for:
Depreciation 237,148 238,001
Unrealised (Gains)/losses on investments 83,128 (39,026)
Dividends, interest and rents from investments (22,204) (16,397)
Decrease/(Increase) in stocks (5,197) 1,013
(Increase)/Decrease in debtors (724,835) 73,871
(Decrease)/Increase in creditors 25,488 (8,106)
138,538 744,158
**b. ** ANALYSIS OF CASH AND CASH EQUIVALENTS
2022 2021
£ £
Cash at bank and in hand 1,176,078 1,065,171
1,176,078 1,065,171

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 13

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

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2022

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 14

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

NOTES TO THE FINANCIAL STATEMENTS for the year ended 31 December 2022

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 £33,522 in the period (2021 - £27,301).

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.

2022
£
Turnover
46,983
Cost of sales
19,208
Gross profit
27,775
Less :- Administrative expenses
(6,575)
Net profit/(Loss )
21,200
3. DONATIONS AND LEGACIES
2022
£
Donations
64,967
Grants
941,505
Legacies
200
Total
1,006,672		 2021
£
34,051
21,380
12,671
(5,657)
7,014
2021
£
52,072
83,752
72,946
238,556

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 2022

4. 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
The average number of employees during the year, was as follows:

Office and management		 2022
£
68,975
119,775
28,820
0
217,570
2022
£
25,373
66,518
5,088
46,983
46,787
190,749
2022
£
16,046
6,158
22,204
2022
£
394,703
32,281
30,870
457,854
(237,714)
210,529
2022
24		 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
2021
12

5. OTHER TRADING ACTIVITIES

5. INVESTMENT INCOME

  1. STAFF COSTS

At the balance sheet date there were no outstanding pension contributions (2021 - £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 excluding pension costs. Key management personnel, which consist of the Trustees and the Museum Director, were paid a total of £62,124 (2020 £58,954).

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 2022

7. EXPENDITURE

Expenditure includes:

2022 2021
£ £
Auditors' remuneration including professional fees 6,000 4,000
Depreciation – owned assets 237,148 238,001
Directors’ remuneration including employer pension contributions 56,526 54,017

8. ANALYSIS OF TOTAL RESOURCES EXPENDED

Year ended 31 December 2022

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		 Support
Staff costs
costs
£
£
-
8,239
3,270
22,513
359,760
247,713
363,030
278,465
2,000
8,000
365,030
286,465
Depreciation
£
-
-
237,148
237,148
-
237,148		 2022
Total
£
8,239
25,783
844,621
878,643
10,000
888,643

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
Staff costs
£
-
3,270
336,985
340,255
2,000
342,255		 Support
costs
£
36,607
23,767
303,959
364,333
6,000
370,333
Depreciation
£
-
-
238,001
238,001
-
238,001		 2021
Total
£
36,607
27,037
878,945
942,589
8,000
950,589

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

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 2022

9. TANGIBLE FIXED ASSETS

The King’s
House
At Cost
£
COST
At 1 January 2022
250,000
Additions
-
At 31 December 2022
250,000
DEPRECIATION
At 1 January 2022
113,750
Charge for the year
5,000
At 31 December 2022
118,750
NET BOOK VALUE
At 31 December 2022
131,250
At 31 December 2021
136,250
10.
FIXED ASSET INVESTMENTS
VALUATION:
At 1 January 2022
Additions
Disposals
Net unrealised investment gains
At 31 December 2022
11.
HERITAGE ASSETS
COST:
At 1 January 2022
Additions
Disposals
As at 31stDecember 2022		 Hurricane
Improvements
Close
to
Store
date
£
£
158,682
2,592,276
-
-
158,682
2,592,276
63,472
2,039,117
15,868
214,126
79,340
2,253,243
79,342
339,033
95,210
553,159
 Fixtures
and
fittings
£
245,221
2,400
247,621
242,511
2,155
244,666
2,955
2,709
 Totals
£
3,246,179
2,400		 Totals
£
3,246,179
2,400
3,248,578
2,458,850
237,148
2,695,998
552,580
787,329
£
548,985
41,334
-
(79,226)
511,093
£
500,403
2,200
-
502,603

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.

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 2022

11. HERITAGE ASSETS (continued)

The museum’s policy on collecting objects is set out in our Collections Development Policy which is reviewed every five years. This stipulates that objects gifted or purchased by the museum have a tangible connection with south Wiltshire (the former Salisbury District Council administrative area).

The museum recognises its responsibility, when acquiring additions to its collections, to ensure that care of collections, documentation arrangements and use of collections will meet the requirements of the Arts Council Museum Accreditation Standard. This includes using SPECTRUM primary procedures for collections management. In essence this means that the museum will secure the full title to any object purchased or donated, it will be added to our accessions register and documented on our MODES collections database. This database is fully accessible online. The museum undertakes to retain our collections in perpetuity by keeping them in storage conditions best suited to their long-term care. Items that require conservation for display or preservation are professionally conserved.

The museum’s collections are not only kept for display, but for loan to other institutions and research purposes. For example the museum’s archaeology collections are of national significance and provide an unique record of the prehistory and history of the area – which includes Stonehenge and the medieval city. Objects are available for researchers to view on request.

During 2022 sketches by Henry Lamb were purchased and an additional seventy two items were added to the collection where there was no cost involved in acquiring them.

Purchases of heritage assets for the last 5 years were as follows:

2018
750
2019
1,128
2020
-
2021
14,000
2022
2,200
12. STOCKS
2022
£
Goods for resale
15,838
13.
DEBTORS: AMOUNTS FALLING
DUE WITHIN ONE YEAR
2022
£
Trade Debtors
25,121
Grants and donations receivable
315,307
Prepaid capital expenditure
295,864
Prepayments
15,138
Other debtors
53,847
705,277		 2021
£
10,641
2021
£
20,165
-
-
20,139
15,801
56,106

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 2022

14.
CREDITORS: AMOUNTS FALLING
DUE WITHIN ONE YEAR
2022
£
Other creditors
41,115
Accrued expenses
20,120
61,235		 2021
£
19,215
16,532
35,747

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 2022

15. RESTRICTED FUNDS 2022

Transfers Dividends Investment Investment
At between and gains/ At
1.1.22 Income funds interest (losses) Expenses 31.12.22
£ £ £ £ £ £ £
General Funds
Specimen fund 2,488 - - - - - 2,488
Tisbury Environs 28,683 - - - (4,761) 23,922
Acquisition fund 702 1,980 (2,200) - - - 482
Esmée Fairbairn Collection - 44,164 - - - (20,624) 23,540
Salisbury City Council grant 2,034 16,000 - - - (15,527) 2,507
W M Photography Project 206 - - - - - 206
Coombe Bissett Research Project 1,810 31,430 - - - (20,183) 13,057
OU Meteorite display 458 - - - - - 458
Wylye Hoard conservation 5,798 - - - - - 5,798
PAS Scheme - 35,287 (6,131) - - (29,156) -
Wessex Museums Partnership 7,604 52,947 - - (52,379) 8,172
Finds Liaison Officer (PAS) 3,139 7,283 - - - (7,095) 3,327
Rex Whistler Archive 1,503 192 - - - - 1,695
Int. Oral History Project 2,590 6,838 - - (3,645) 5,783
Reminiscence 1,537 - - - (25) 1,512
Well City 8,970 15,175 - - - (7,525) 16,620
Create & Collect 171 - - - (171) -
Community Creator 415 (415) - - - -
Salisbury Cultural Strategy 100,000 (1,275) 98,725
68,108 311,296 (8,746) - - (162,366) 208,292
National Lottery Heritage Fund
-		 226,921 (226,921) - - - -
- - - -
Educational Funds
K B Wyatt Trust 171,986 - - 4,758 (23,947) (40,985) 111,812
Capital Funds
Heritage assets 500,403 - 2,200 - - - 502,603
Kings House 136,250 - (5,000) - - - 131,250
Hurricane Close Store 95,210 - (15,868) - - - 79,342
Wessex Gallery 553,160 - (214,126) - - - 339,034
Past forward gallery - - 295,863 - - - 295,863
Past Forward Fund 812,048 440,095 (68,942) - - - 1,183,201
2,097,071 440,095 (5,873) - - - 2,531,293
Total 2,337,165 978,312 (241,540) 4,758 (23,947) (203,351) 2,851,397

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 2022

15 . RESTRICTED FUNDS 2021

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 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
Kings House 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
Past Forward 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 2022

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 ‘Fashioning Our World’ project between 2022 and 2024.

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 includes the Dorset Museum, Swindon 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 2022

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 Museums 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 Past Forward 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.

The Past Forward Gallery fund represents amounts spent to date on the Past Forward Gallery leasehold improvements. This has been transferred from the National Lottery Heritage Fund.

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 2022

16. UNRESTRICTED FUNDS 2022

17.

Pension scheme
deficit
Balance at 1 January 2022
Surplus/ (Deficit) for the period
-
Transfers
Balance at 31 December 2022
-

UNRESTRICTED FUNDS 2021
Pension scheme
deficit
Balance at 1 January 2021
Surplus/ (Deficit) for the period
-
Transfers
Balance at 31 December 2021
-

ANALYSIS OF NET ASSETS BETWEEN FUNDS 2022Unrestricted
funds
£
Fund values at 31 December 2022 are represented by:
Tangible fixed assets
2,955
Investments
401,805
Heritage assets
-
Current assets
207,312
Liabilities
(61,235)
Pension scheme liability
-
550,837
Unrealised gains included above
on investment assets at 31 December 2022
28,731
Reconciliation of movements in unrealised gains on investment assets:
Total Unrealised Gains at 31 December 2021
80,087
Cost adjustments in respect of transactions in the year
3,903
Losses arising on revaluations in period
(55,259)
Total Unrealised Gains at 31 December 2022
28,731		 General
funds
£
595,723
(286,426)
241,540
550,837
General
funds
£
443,057
152,666
595,723
Restricted
funds
£
549,625
109,288
502,603
1,689,881

-

-
2,851,397
11,016
38,839
46
(27,869)
11,016

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 2022

ANALYSIS OF NET ASSETS BETWEEN FUNDS 2021
Unrestricted
funds
£
Fund values at 31 December 2027 are represented by:
Tangible fixed assets
2,709
Investments
377,159
Heritage assets
-
Current assets
251,602
Liabilities
(35,747)
Pension scheme liability
-
550,837
Unrealised gains included above
on investment assets at 31 December 2022
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)
Losses arising on revaluations in period
28,544
Total Unrealised Gains at 31 December 2022
80,087		 Restricted
funds
£
784,620
171,826
500,403
880,320

-

-
2,267,431
38,839
38,839
12
10,482
38,839		 Restricted
funds
£
784,620
171,826
500,403
880,320

-

-
2,267,431
38,839
38,839
12
10,482
38,839		 Total
funds
£
787,329
548,985
500,403
1,131,918
(35,747)
-
3,402,234
118,926
118,926
(220)
39,026
118,926

18. NATIONAL LOTTERY HERITAGE FUND

During the year the Salisbury Museum started Phase I of the Salisbury Gallery Project. We were awarded for Phase II £3,793,000 by the NLHF. The Museum has to “match fund” this grant by providing 25%.

Balance owed by NLHF as at 31stDecember 2021
Salisbury Museum Spent during 2022
NHF reimbursed to date
Salisbury Museum match funding ( Our proportion 25%)
VAT Element of Salisbury Museum match funding
Balance owed by NLHF as at 31stDecember 2022		 2022
-
294,363
(187,921)
(68,942)
4,397
£41,897

19. RELATED PARTY TRANSACTIONS

Mr Adrian Green, the Museum Director, is a trustee of the charity. During the year ended 31 December 2022, Mr Green received a gross salary of £52,488 (2021: £49,580) and the Museum paid £9,637 (2021: £9,374) in employer’s pension contributions.

During the year, the Museum paid £425 (2021:£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 2022 was £30,870 (2021: £27,301) with the employees contributing to these schemes in 2022 £9,237 (2021: £8,334).

21. CONTINGENT LIABILITY

As at 31 December 2022 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.

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 2022

21. CONTINGENT LIABILITY (Continued)

In addition, as at 31 December 2022 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 NLHF towards the Salisbury Gallery Project.

22. COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES

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

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.

Page 26