| Page | |||||
|---|---|---|---|---|---|
| Reference and administrative | details ofthe Company, | its Trustees and advisers | |||
| Chairman's | statement | 2-3 | |||
| Trustees' report | 4-8 | ||||
| Trustees' responsibilities | statement | ||||
| Independent | auditor's report |
on the financial statements | 10-13 | ||
| Consolidated | statement | offinancial activities | 14 | ||
| Consolidated | balance sheet | 15 | |||
| Company balance sheet |
16 | ||||
| Consolidated | statement | ofcash flows | |||
| Notes to the | financial statements | 18-43 |
| Trustees | Mr AJAubrey | ||||
|---|---|---|---|---|---|
| Mrs JTCraven | |||||
| Ms FJHesselden | |||||
| Mrs A M Hope | |||||
| Mr P C Smart (resigned | 10 May 2021) | ||||
| Mrs LA Stradeski | |||||
| Dr E A Wood | |||||
| Ms J Rice-Bowen | |||||
| MrJSRogerson | (resigned 18May 2021) | ||||
| Mrs D CWatson | (resigned 3January 2020) | ||||
| Company | registered | ||||
| number | 1948578 | ||||
| Charity registered | |||||
| number | 292758 | ||||
| Registered | office | Discovery Road | |||
| Halifax | |||||
| West Yorkshire | |||||
| HX1 2NE | |||||
| Company | secretary | Miss TJ Corbridge | |||
| Chief executive officer | Mrs LA Stradeski | ||||
| Independent | auditor | Armstrong Watson Audit Limited |
|||
| Chartered Accountants |
and Statutory Auditors | ||||
| Third Floor | |||||
| 10South Parade | |||||
| Leeds | |||||
| West Yorkshire | |||||
| LS1 5QS | |||||
| Bankers | Barclays Bank PLC | ||||
| 10Market Street | |||||
| Bradford | |||||
| West Yorkshire | |||||
| BD1 1EG | |||||
| Solicitors | Wrigleys LLP |
||||
| 19Cookridge Street | |||||
| Leeds | |||||
| West Yorkshire | |||||
| LS2 3AG |
| Restricted | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2020 | 2020 | 2020 | 2019 | |||
| Note | 8 | 6 | 6 | 5 | ||
| Income from: | ||||||
| Donations and legacies |
3 | 1,134,007 | 180,731 | 1,314,738 | 794,015 | |
| Income from charitable activities: |
4 | |||||
| Operation of Museum |
845,575 | 845,575 | 1,952,515 | |||
| Income from other trading | activities: | |||||
| Commerical trading activities |
794,554 | 794,554 | 1,798,701 | |||
| Investments | 10,429 | 10,429 | 12,860 | |||
| Other income | 617,377 | 617,377 | ||||
| Total income | 1,134,007 | 2,448,666 | 3,582,673 | 4,558,092 | ||
| Expenditure on: |
||||||
| Commercial trading activities |
7 | 869,424 | 869,424 | 1,155,507 | ||
| Charitable activities |
8 | 301,966 | 2,400,625 | 2,702,591 | 3,352,045 | |
| Total expenditure | 301,966 | 3,270,049 | 3,572,015 | 4,507,552 | ||
| Net income/(expenditure) | before net | |||||
| losses on investments | 832,041 | (821,383) | 10,658 | 50,440 | ||
| Net losses on investments | (395) | |||||
| Net income/(expenditure) | before | |||||
| taxation | 832,041 | (821,383) | 10,658 | 50,045 | ||
| Taxation - Museum &Gallery |
||||||
| Exhibitions Tax relief | 25,681 | |||||
| Net movement in funds |
832,041 | (821,383) | 10,658 | 75,725 | ||
| Reconciliation offunds: | ||||||
| Total funds brought forward |
3,364,229 | 3,715,592 | 7,079,821 | 7,004,095 | ||
| Net movement in funds |
832,041 | (821,383) | 10,658 | 75,725 | ||
| Total funds cerned forward | 4,196,270 | 2,894,209 | 7,090,479 | 7,079,821 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Note | 6 | 8 | ||||
| Fixed assets | ||||||
| Tangible assets | 12 | 5,620,970 | 5,181,893 | |||
| 5,620,970 | 5,181,893 | |||||
| Current assets | ||||||
| Stocks | 14 | 24,138 | 33,402 | |||
| Debtors | 15 | 465,074 | 130,572 | |||
| Cash at bank and | in hand | 23 | 1,235,481 | 2,252,122 | ||
| 1,724,693 | 2,416,096 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 16 | (255,184) | (518,188) | |||
| Net current assets | 1,469,509 | 1,897,928 | ||||
| Total assets less | current liabilities | 7,090,479 | 7,079,821 | |||
| Total net assets | 7,090,479 | 7,079,821 | ||||
| Charity funds | ||||||
| Restdicted funds | 19 | 4,196,270 | 3,384,229 | |||
| Unrestricted funds |
19 | 2,894,209 | 3,715,592 | |||
| Total funds | 7,090,479 | 7,079,821 |
| COMPANY | BALANCE SHEET | ||||||
|---|---|---|---|---|---|---|---|
| AS AT 31DECEMBER 2020 | |||||||
| 2020 | 2019 | ||||||
| Note | 6 | 6 | |||||
| Fixed assets | |||||||
| Tangible assets | 12 | 5,620,970 | 5,181,893 | ||||
| Investments | 13 | 2 | 2 | ||||
| 5,620,972 | 5,181,895 | ||||||
| Current assets | |||||||
| Debtors | I5 | 700,291 | 490,573 | ||||
| Cash at bank | and in | hand | 1,110,662 | 1,420,934 | |||
| 1,810,953 | 1,911,607 | ||||||
| Creditors: amounts | tailing due within | one | |||||
| year | 16 | (229,020) | (349,102) | ||||
| Net current assets | 1,581,933 | 1,562505 | |||||
| Total assets | less current liabilities | 7,202,905 | 6,744,400 | ||||
| Total net assets | 7,202,905 | 6,744,400 | |||||
| Charity fund | |||||||
| Restricted funds | 19 | 4,196,270 | 3,364,229 | ||||
| Unrestricted | funds | 19 | 3,006,635 | 3,380,171 | |||
| Total funds | 7,202,905 | 6,744,400 |
| FOR THE | YEAR ENDED 31DECEMBER 2 | 020 | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| 6 | ||||
| Cash flows from operating | activities | |||
| Net cash used in operating |
activities (note 22) | (169,375) | 834,597 | |
| Cash flows from investing | activities | |||
| Dividends, interests and rents from investments |
10,429 | 12,860 | ||
| Purchase oftangible fixed assets | (857,695) | (354,793) | ||
| Net cash used in investing | activities | (847,266) | (341,933) | |
| Change in cash and cash |
equivalents in |
the year | (1,016,641) | 492,664 |
| Cash and cash equivalents | at the beginning | ofthe year | 2,252,122 | 1,759,458 |
| Cash and cash equivalents | atthe end ofthe year (note 23) | 1,235,481 | 2,252,122 | |
| The notes on pages 18to 43 form part ofthese financial statements |
| Restricted | Unrestricted | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2020 f |
2020 | 2020 6 |
|||
| Donations | 1,134,007 | 180,731 | 1,314,738 | ||
| Restricted | Unrestricted | Tntei | |||
| funds | funds | funds | |||
| 2019 f |
2019 | 2019 | |||
| Donations | 391,039 | 402,976 | 794,015 | ||
| 2020 6 |
2019f | ||||
| Unrestricted | |||||
| Gift aid | 160,438 | 400,260 | |||
| Spark Fund - Spooner Trust | 1,000 | 2,000 | |||
| Spark Fund - Others | 570 | 529 | |||
| Other | 18,714 | 167 | |||
| 180,731 | 402,976 | ||||
| 2020 | 2019 | ||||
| Restricted | |||||
| Inspiring Science Fund | 856,823 | 134,225 | |||
| ASDC - Space | 1,500 | ||||
| The Fidelity Foundation | 200,000 | ||||
| Cummins | Turbo Technologies | 31,314 | |||
| Arts Council England | 6,000 | 24,000 | |||
| Wirral BC | 46,184 | ||||
| The Morrisons | Foundation | 25,000 | |||
| The Foyle | Foundation | 100,000 | |||
| The Johnson Foundation | 100,000 | ||||
| 1,134,007 | 391,039 |
| Total | income | from | operation | of | museum |
|---|---|---|---|---|---|
| Total | income | from | operation | of | museum |
| Unrestricted | Total |
|---|---|
| funds | funds |
| 2020 | 2020 |
| 6 | 8 |
| 845,575 | 845,575 |
| Unrestricted | Total |
| funds | funds |
| 2019f | 2019f |
| 1,952,516 | 1,952,516 |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2020 | 2020 | ||||
| 8 | |||||
| Bank | deposit | interest | receivable | 10,429 | 10,429 |
| Vnrestricted | Total | ||||
| funds | funds | ||||
| 2019 | 2019 | ||||
| 8 | |||||
| Bank | deposit | interest | receivable | 12860 | 12,860 |
| Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|
| funds | funds | funds | ||||
| 2020 | 2020 | 2019 | ||||
| 6 | 6 | |||||
| Job | retention | scheme | income | 617,377 | 617,377 |
| FOR THE | YEAR ENDED 31 | DECEMBER 20 | 20 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 7. | Trading Activities | ||||||||
| Unrestricted | Restricted | Total | Total | ||||||
| funds | funds | funds | funds | ||||||
| 2020 | 2020 | 2020 | 2019 | ||||||
| f | F | f | |||||||
| Charity Trading Income | |||||||||
| Turnover | ~794554 | ~794554 | 1 798701 | ||||||
| Charity Other | Operating | Income | |||||||
| Job retention scheme income |
~215311 | ~215311 | |||||||
| Fundraising trading expenses |
|||||||||
| Cost of sales | 117,152 | 117,152 | 315,692 | ||||||
| Administrative | expenses | 102,910 | 102,910 | 166,957 | |||||
| Wages and salaries | 610,427 | 610,427 | 633,091 | ||||||
| Employers Nl |
30,733 | 30,733 | 32,368 | ||||||
| Pension cosis | 8,202 | 8,202 | 7,499 | ||||||
| 869424 | 869424 | 1,155601 | |||||||
| 011 I |
I | 01 0 | I I | 148441 | 161441 | 043,094 | |||
| before taxation |
| 8. | Analysis ofex | pen | ditu | re by expendi |
ture type |
||||
|---|---|---|---|---|---|---|---|---|---|
| Staff Costs | Depreciation | Other Costs | Total | Total | |||||
| 2020 | 2020 | 2020 | 2020 | 2019 | |||||
| f | 6 | ||||||||
| Costs Incurred | by | ||||||||
| 7 41 DS 0141 |
I | 049362 | 22D 462 | 8694!4 | 1,1S5,609 | ||||
| Establishment | 369,991 | 209,756 | 582,424 | 1,162,171 | 1,404,061 | ||||
| Exhibition | 912,178 | 208,862 | 145,058 | 1,266,098 | 1,582,875 | ||||
| Publicity | 149,206 | 91,066 | 240,272 | 343,900 | |||||
| Charitable | |||||||||
| Activities | 1481375 | 419619 | 272042 | 2M9 041 | 3310830 | ||||
| Expenditure | on | ||||||||
| governance | 34,D54 | 34006 | 41 209 | ||||||
| 249D737 | 413619 | 1072644 | 357241 | ~ | 4507653 | ||||
| Total 2019 | 2,143,388 | 431,976 | 1,932,469 | 4,507,653 | |||||
| 9. | Support costs | ||||||||
| 2020 2019 |
|||||||||
| 6 8 |
|||||||||
| Governance | |||||||||
| Auditor's remuneration |
17,536 18,975 |
||||||||
| Legal and professional | 16,514 22,234 |
||||||||
| 34,050 41,209 |
| This is state | d after char | ging | : | |||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| Fees payable to the auditor | for the | audit ofthe Company's annual |
accounts | 13,986 | 13,305 | |||
| Fees payable to the auditor | in respect | offees in relation to: | ||||||
| Corporation | tax | 3,550 | 5,670 | |||||
| Depreciation | oftangible | assets owned | by the group | 418,618 | 431,796 | |||
| Staff costs | ||||||||
| Group | Group | Company | Company | |||||
| 2020f | 2019f | 2020 | 2019f | |||||
| Wages and | salaries | 1,894,829 | 1,959,704 | 1,284,402 | 1,326,613 | |||
| Social security coals | 122,974 | 127,616 | 92,241 | 95,248 | ||||
| Contribution | to defined | contribution | pension | |||||
| schemes | 62,934 | 56,068 | 54,732 | 48,569 | ||||
| 2,080,737 | 2,143,368 | 1,431,375 | 1,470,430 |
| Group | Group | Company | Company | |
|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |
| No. | No. | No. | No. | |
| Museum | 81 | 83 | 81 | 83 |
| Nursery | 27 | 27 | ||
| Cafe | 23 | 23 | ||
| 131 | 133 | 81 | 83 |
| IO0 | W | CO co |
lh Ch ro |
IO lh |
Ch Ch |
CO | Ol r Ol |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| I | Io | IIO CO |
el Ol hl |
CO IO IO |
CO | lh | elN ID |
||||||||
| N | t | lh | |||||||||||||
| N 0 Cl '0 |
0 N 4I 0 |
0 0 0 40 N000 |
0 Ch el N |
TID CO or Ol Nl |
Ol or CO Olel |
Ol CO Chel |
|||||||||
| L 0 Ch |
0 E CL |
W | Olel IO Ol el |
Ch ICI lh 0\ C0 |
O 0 N |
lh Ol Ihl 0 N |
N | N CO |
|||||||
| g | Fr | Ih | or | ||||||||||||
| hr 0 e N 4l |
Ol el 0 2 C |
hl | N CO el |
or CO |
IO Ol I Nl Ol |
0 hl lh N IO |
CO lh N lh |
le IO |
Cll ro Ol Ol C |
||||||
| X | X IL |
||||||||||||||
| IU IO 2 O Z0 Q 2 0 |
0 Ol 8 E |
0 N I 0 2 N Ul IU 2 IU IU IU O,'Ul I-1 I- V IO UlQ Ih IU lh2 IU |
EZ2 Cl bl L'0 |
ge 44 Ol 0 0 CL CO000 |
IO0. Ol 0 e 0 0 ZZ 4I |
Cll | I I |
lh ID |
N 0 O CO Ol |
CO r I lh |
r ION Ch |
Pj0 8 |
|||
| Z | 0 | ||||||||||||||
| IO Z | |||||||||||||||
| UI IL |
IU I o" 20 IL |
| IC0I- | EO | EO EO O |
lcl CD IO I IO |
O CC Ecl |
ED ECI |
cv | CI IOl Cl |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| I | Cl | IO | Ol | EO | |||||||||||
| Ccl | I | ID | |||||||||||||
| O 41 |
0 C I |
c 0 |
C 0 0 |
Ecl | CD I Ol I O EEI |
CD EO Dl CV CD |
Ol DC CD Ol CI |
CD O ITI0 |
|||||||
| 00 | |||||||||||||||
| 0 Zl |
L Cl E0. |
cll | O 't cv |
ID ECI o |
CEI I |
lcl CD CC CD |
|||||||||
| K | DI | ||||||||||||||
| IU | |||||||||||||||
| '00 IC |
O Ol C |
Cll | CC ID |
ED Cl |
co 4D Ol |
IO ct |
CO lll |
IICI | Dl EO Ol |
EO | |||||
| Cl | CC | EO | Ecl | co | CD | EO | |||||||||
| Cl | DI | co | Ol | EO | |||||||||||
| IO | |||||||||||||||
| U. | |||||||||||||||
| Ul EO RpS IU ~ 2 ED Cl |
CO E4 I 0 Z CC IU IC g IU IU CI ~l IU I- V |
0 0E |
EO IO |
C | ID | ||||||||||
| X | O 44 |
Ol IU CI |
EZ 0 |
g | EU | CC O I |
Cl I |
I CO |
Cl | ||||||
| CP CI Q g mE 0 = |
Cl IU CIX Ul |
hl 0 |
CL0a | CD CD I |
OO CD ED |
IO | ECI Ol |
o | |||||||
| Z | C CC |
Ul IC | |||||||||||||
| Ul E Z 05- 4C IU |
I- IU Eh Z IU I- I~o Z 0 |
||||||||||||||
| Ill |
| Listed | ||
|---|---|---|
| investments | ||
| Group | 0 | |
| Cost or valuation | ||
| At 1 January 2020 | 20,900 | |
| Amounts written |
off | (20,900) |
| At 31December | 2020 | |
| Impairment | ||
| At 1 January 2020 | 20,900 | |
| Amounts written |
off | (20,900) |
| At 31December | 2020 | |
| Net book value | ||
| At 31December | 2020 | |
| At 31December | 2019 |
| Investments | ||||
|---|---|---|---|---|
| in | ||||
| subsidiary | Listed | |||
| companies | investments | Total | ||
| Company | 8 | 8 | ||
| Cost or valuation | ||||
| At 1 January 2020 | 2 | 20,900 | 20,902 | |
| Amounts written off |
(20,900) | (20,900) | ||
| At 31December 2020 | ||||
| Impairment | ||||
| At 1 January 2020 | 20,900 | 20,900 | ||
| Amounts written nff |
(20,900) | (20,900) | ||
| At 31December 2020 | ||||
| Net book value | ||||
| At 31December 2020 | ||||
| At 31December 2019 | ||||
| 14. | Stocks | |||
| Group | Group | |||
| 2020 | 2019 | |||
| 8 | 8 | |||
| Shop goods for resale | 24,138 | 28,107 | ||
| Catering goods for resale | 5,295 | |||
| 24,138 | 33,402 |
| Group | Group | Company | Company | |||
|---|---|---|---|---|---|---|
| 2020f | 2019 f |
2020 Z |
2019 f |
|||
| Due within one year | ||||||
| Trade debtors | 356,479 | 22,634 | 352,484 | 4,625 | ||
| Other debtors | 244,389 | 381,658 | ||||
| Prepayments and accrued income |
108,595 | 107,938 | 103,418 | 104,390 | ||
| 465,074 | 130,572 | 700,291 | 490,673 | |||
| Creditors: Amounts | falling due | within one year | ||||
| Group | Group | Company | Company | |||
| 2020f | 2019f | 2020f | 2019f | |||
| Trade creditors | 74,074 | 184,265 | 69,398 | 161,747 | ||
| Other taxation and social security | 21,511 | 79,276 | 26,397 | 34,325 | ||
| Other creditors | 14,147 | 13,124 | 14,147 | 13,124 | ||
| Accruals and deferred | income | 145,452 | 241,503 | 119,078 | 139,905 | |
| 255,184 | 518,168 | 229,020 | 349,102 | |||
| Deferred income | ||||||
| Group | Group | Company | Company | |||
| 2020f | 2019 | 2020f | 2019 | |||
| Deferred income | ||||||
| Deferred income at 1 |
January 2020 | 77,099 | 89,588 | 7,401 | 14,811 | |
| Resources deferred during the year |
27,692 | 77,099 | 12,994 | 7,401 | ||
| Amounts released from previous |
periods | (77,099) | (89,588) | (7,401) | (14,811) | |
| Deferred income at | 31 December 2020 | 27,692 | 77,099 | 12,994 | 7,401 |
| Group | Group | |||||
|---|---|---|---|---|---|---|
| 2020 0 |
2019f | |||||
| Financial | assets | |||||
| Financial | assets measured | at fair value through | income and expenditure | 1,339,475 | 2,274,756 | |
| Group | Group | |||||
| 2020 f |
2019 | |||||
| Financial | liabilities | |||||
| Financial | liabilities measured | at amortised | cost | 157,394 | 339,855 |
| Statement offu | nds | - current | year | |||||
|---|---|---|---|---|---|---|---|---|
| Balance at | ||||||||
| Balance at 1 | 31 | |||||||
| January | Transfers | December | ||||||
| 2020 | Income | Expenditure | In/out | 2020 | ||||
| 6 | 6 | 6 | 6 | 6 | ||||
| Unrestricted funds |
||||||||
| Designated funds |
||||||||
| Spark Fund | 12,804 | 1,579 | 14,383 | |||||
| Fixed asset fund | 2,142,755 | (144,437) | 33,833 | 2,032,151 | ||||
| Maintenance &development |
||||||||
| fund | 1,014,082 | (48,785) | (815,297) | 150,000 | ||||
| Strategic futures | fund | 400,000 | 400,000 | |||||
| 3,169,641 | 1,579 | (193,222) | (381,464) | 2,596,534 | ||||
| Generalfunds | ||||||||
| General Funds | 545,951 | 2,447,087 | (3,076,827) | 381,464 | 297,675 | |||
| Total Unrestricted | funds | 3,715,592 | 2,448,666 | (3,270,049) | 2,894,209 | |||
| Restricted funds | ||||||||
| All About Me (formerly | Me | |||||||
| and My Body) | 816,542 | (196,639) | 619,903 | |||||
| 1855Station Building | Project | 2,124,053 | (70,763) | 2,053,290 | ||||
| Gift in kind for exhibitions | 4,500 | (500) | 4,000 | |||||
| Other restricted | funds | 84,909 | 6,000 | (34,043) | 56,866 | |||
| Eurekal Mersey |
334,225 | 1,128,007 | (21) | 1,462,211 | ||||
| 3,364,229 | 1,134,007 | (301,966) | 4,196,270 | |||||
| Total offunds | 7,079,821 | 3,582,673 | (3,572,015) | 7,090,479 |
| CII lO |
OI O |
OO IO |
O CD |
PI | Fl | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cb | ||||||||||||
| OO | CO | CO | O | |||||||||
| Oi | Oi | I | ||||||||||
| E | ||||||||||||
| IU Ol E h |
0 | OI CO Cll I Ol 2~I IU IU IS I-5 |
CD Ol IO CCi CO |
CO I O |
I CD |
CII IO CO IO iO 'll |
||||||
| IU IO.' 9 |
Ul | Q I- Ol |
IU 0 IUO |
Ol | CII CII |
CD O |
||||||
| Z | IO CO |
CD | ||||||||||
| O | CO | |||||||||||
| 0 | IUOX | |||||||||||
| 2 Z |
0 E 00 |
IU IU IU F-$ OW I- IU CO Z |
CO CO O |
CO CO 8 CD CII |
CO | OO | ||||||
| 5 IUC |
IU I IOO ZU |
|||||||||||
| IU | ||||||||||||
| 00 | ||||||||||||
| m | ||||||||||||
| '0 | ||||||||||||
| ll 0 |
lO0 | |||||||||||
| 00 | m 0 |
ll 0 |
||||||||||
| ll'00 0 0 0 E0 m |
m 1O 1O 0 0 |
0 E0 0 0 0 |
E CO 0 0 m CO lO CO |
W 0 ZX 0 CE E |
IOll 0 0 IO 0 0 |
0 fh 0 m e LU |
m lO0 0 ll0I- |
| OM 0 OC CI0 IC |
0 4I0 CI CI |
O OI CC DC |
O OI CC DC |
'lt M IO CO Ol 0 CV |
IO I IO I Cb CV |
0 I Ol CO Ol 'O |
I CI Cl |
0 CD) 0 O 0I |
Cb W 0 |
IO Cb IO I M |
Ch IO 4 IO |
Cb CO M DC |
DC 0 |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| L 0 C Ol C |
' |
OW 0 C |
CO CO |
~t 0 Ct CO |
0 | NW | ||||||||||||||
| DI | M | |||||||||||||||||||
| I | ||||||||||||||||||||
| Cl Cll | CC CV |
Ol Cl |
0 0 OI |
IO CI |
0 | |||||||||||||||
| C Cl |
M Ol |
CO t 0 |
0 CO |
CC Illl |
||||||||||||||||
| Cb | Cb | |||||||||||||||||||
| X | ||||||||||||||||||||
| Ul | ||||||||||||||||||||
| Cl W E0 O |
Ol I 0 ~ |
~ CO O I |
I 0 0 |
C W 0 0 |
||||||||||||||||
| CV | ||||||||||||||||||||
| X UI IO X |
0 CO CC I 0 CC ZZ UI |
IO Cl0C |
PO W IO0 CC 0 CC C |
'O IO OI |
Ol OI IO Ifl |
Cb CC CD M |
44 CO Cb I |
ID W D 0 |
M Ih Ch |
I c Cb CO |
CO CO CO |
|||||||||
| IO Z Cl Z CI |
c C 0 |
IU cI I- Ot |
~ IU U IUO |
DI Yl IU |
CL Ul ID W E 8 |
Ch WI OI |
'lt DC Q IO I |
Ch CI C Cb M |
||||||||||||
| CD | ||||||||||||||||||||
| IU | ||||||||||||||||||||
| I g Z Z I IU IL |
4: CbE 00 |
CIZ IU DO X Ul I I g Op Z |
OC 4l OI0 |
IO 0 0 I |
DC Ch Cb |
t 'll |
||||||||||||||
| UI | ||||||||||||||||||||
| I | ||||||||||||||||||||
| IO | ||||||||||||||||||||
| 4I | I0 | |||||||||||||||||||
| C | CI | |||||||||||||||||||
| 4I I |
40 | |||||||||||||||||||
| Cl | 0. | |||||||||||||||||||
| D C C 0 |
'5 0 C C 0 |
N C |
Dc | N DC |
D C C0 |
N CD C |
NDC | IC '0 |
||||||||||||
| E E I/I |
E E Ot |
ID C IO Cb N CI O |
0 4I C 0 G |
D0 O N IO X |
E E CO |
c OI N ID CI |
0 0 C 0 0 |
O N 0 CL' |
||||||||||||
| 0 | ||||||||||||||||||||
| CC |
| Analysis | ofn | et assets between funds - curre | nt year | ||
|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | |||
| funds | funds | funds | |||
| 2020 | 2020 | 2020 | |||
| 6 | 6 | ||||
| Tangible | fixed | assets | 3,588,818 | 2,032,152 | 5,620,970 |
| Current | assets | 038,442 | 1,086,250 | 1,724,692 | |
| Creditors | due | within one year | (30,990) | (224,193) | (255,183) |
| Totai | 4,196,270 | 2,894,209 | 7,090,479 |
| Analysis | ofn | et assets between funds - prior | year | ||
|---|---|---|---|---|---|
| Res/noted | Unres/ric/ed | Tolal | |||
| funds | funds | funds | |||
| 2019f | 2019f | 2019f | |||
| Tangible | fixed | assets | 3,039,137 | 2,142,756 | 5, 18"/,893 |
| Current | assets | 357,857 | 2,058,239 | 2,416,096 | |
| Creditors | due | within one year | (32,766) | (485,403) | (518,169) |
| Ttl | 3,364,228 | 3,715,592 | 7,079,820 |
| Group | Group | ||||
|---|---|---|---|---|---|
| 2020f | 2019 5 |
||||
| Net income for the | period (as | per Statement | of Financial Activities) | 10,658 | 75,726 |
| Adjustments for: |
|||||
| Depreciation charges |
418,618 | 431,796 | |||
| Losses on investments | 397 | ||||
| Dividends, interests |
and rents | from investments | (10,429) | (12,860) | |
| Decrease/(increase) | in stocks | 9,264 | (3,205) | ||
| (Increase)/decrease | in debtors | (334,501) | 250,131 | ||
| (Decrease)/increase | in creditors | (262,985) | 92,612 | ||
| Net cash provided | by/(used | in) operating | activities | (169,375) | 834,597 |