OpenCharities

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

2021-03-31-accounts

Page
Refsreni;e and, adrninistrativsdetails ofthe@harity, ils Tmstees and.advisers.
Trustees' report 2-6
Independent
auditors'
mper'fori. tire financial sthtemerdh 7- 10
:Statement effinancial activities
Balanoe sheet 12-13
Notes tothe Snanclal statements 14-36
Trustees MrJC Hayes MrJC Hayes
Mrs H EAlexander FRSA MBE
Mr P FDegen
MrJ H Hughes
Mm LZeitlin
Mrs SMordaunt-Crook
MrT Burnett
Mr I Keys (resigned 2 October 2021)
Company
number
registered 02057180
Charity registered
number 295303
Regkrtered oflice 12Grooms Hill
Greenwich
London
SE108ER
Company secretary Mrs K Kuhn
Independent audltom Williams
Giles
Professional Services Ltd
Chartered Accountants &Statutory Auditors
12Conqueror Court
Sitting
bourne
Kent
ME10 5BH
Bankem HSBC Bank Pic
85 Lewishim High Street
Lewisham
London
SE136BE
Sogcltora Tlnklin Springall
8-11Rectory Road
Beckenham
Kent
BR31JB
Investment Manager SG Kleinwort Hambros Bank Umited
8St.James's Square
London
SW1Y4JU

Unrestricted Endowment Total Total
funds funds funds funds
2021 2021 2021 2020
Note 6 2 2 F
Income and endowments from:
Donations
and legacies
207,572 207,672 141,673
Charitable
ac5vities
124 124 25,042
Investments 125,328 125,328 130,345
Other income 31,aya 31,979 32,934
Tobd Income and endowments 386,003 365,003 331595
Expenditure
on:
Raising funds 7 20,692 20,692 24,255
Charitable
acaviTies
8 227,943 227,943 365,756
Total expenditure 248,635 248635 390021
Net income/(expenditure) before net
gains/(losses)
on investments
118,368 116,368 (58,426)
Net gains/(losses)
on investments
360,260 360,250 (430,053)
Net movement
in funds
476,618 476,618 (488,479)
Reconcglation
offunds:
To(a( funds brought forward 5,084,629 664,093 5.748,622 5,237,101
Net movement
in funds
4'76,618 476,618 (4ee,479)
Total funds cerned forward 6,661,147 684,093 6,225,240 ei748,522

Note 2021f 2020f
Fixed assets
Tangible assets 13 82,298 99,211
Heritage assets 14 2,355,55T 2,355,558
Investments 15 3,496,630 2,884,958
5,934,465 5,339.727
Current assets
Debtors 16 48,585 40,028
Cash at bank and in hand 268,764 392,623
31T,349 432,651
Creditors: amounts falling due within one
year 17 (26,594) (23,755)
Net current assets 290,766 408,895
Total asseR less current fiabllltles 6,225,240 5,748,522
Net assets excluding pension asset 6,225,240 5,748,522
Total net assets 6,225,240 5,748,622
Charity funds
Endowment
funds
19 664,093 654,093
Restricted funds 19
unrestricted
funds
19 6,561,147 5,084,529
Totalfunds 6,225,240 5,748,522
The entity was entitled to exemption from audit under section 477ofthe Companies Act 2006.

Unrestricted Total Total
funds funds funds
2021f 2021f 2020
E
Covenanbr snd Gift Aid 107,503 107,603 102,580
Government grants 65,931 66,631
Subtotal 176,434 176,434 102,580
207,572 207,572 141,873
Total 2020 141,873 141,673
4. Income from charitable activities
Unrestricted Total Total
funds funds funds
2021 2021 2020
E 6 5
Income from charitable activities - Museum admission 124 28,842
Total 2020 28,542 28,842

Unrestricted Total Total
funds funds funds
2021
E
2021 2020f
Income from local listed investments 125,251 125,251 129,828
Investment income - local cash 77 77 518
125,328 126,328 130,346
Total 2020 130,348 130,345

Unrestricted Total Total
funds funds funds
2021 2021 2020
6 6 5
Rental income 25,979 25,979 20,117
Sundry receipts 6,000 6,000 12,817
31,979 31,979 32,934
Total 2020 32,934 32,934

Unrestricted Total Total
funds funds funds
2021
6
2021
6
2020f
Investment management fees 20,692 20,692 24,255
Total 2020 24,255 24,255

Fan Total Total
Museum funds funds
2021 2021 2020
6 6
Museum expenses 2,164 2,164
Total 2020 7,584 7,584
Analysis ofsupport costs
Fan Total Total
Museum funds funds
2021 2021 2020
6
Staff costs 113,512 113,512 139,248
Depreciation 17.321 17,321 11,983
Museum Admin &management 91.646 91,646 157,659
Loans written off 45,994
Governance costs 3,300 3,300 3,300
225,779 225,779 358,182
Total20 20 358,182 358,182

Auditors'
remuneration
2021 2020
Fees payable to the Charity's
accounts
auditor for the audit ofthe Charity's annual 3,300 3,300

2021 2020
No. No.
Engaged
in charitable activities
Administration

Furniture,
Sxturas and
equipment
8
Cost orvaluation
At 1 April 2020 141,236
Additions 408
At 31 March 2021 141,843
THE FAN MUSEUM TRUST
(A company limited by guarantee)

Tangible fixed assets (continued)
Furniture,
fixtures and
equipment
6
Depreciation
At 1 Apiil 2020 42,024
Charge for the year 17,321
At 31 March 2021 58,346
Net book value
At 31 March 2021 82,288
At 31March 2020 99,211

Museum Museum
buildings coSection Totai
2021 2021 2021
5 6 6
Carrying value at |April 2020 1,691,465 664,092 2,355,557
1,691,465 664,092 2,356,557

2021
6
2020
6
2019
6
2018
6
2017f
Purchases
Museum
collections - at cost
14,033 6,858 24,543
Total additions
14,033 6,858 24,543

2021
6
2020f
Due within one year
Amounts
owed by group undertakings
12,207
Other debtors 23,848 30,541
Prepayments and accrued income 12,530 9,387
48,586 40,028

Crsdltonn
Amounts
f
alling due within one year
2021 2020
Other loans 2,895
Trade creditors 12,422 9,552
Other taxation and social security 3,806 1,054
Accruals and deferred income 10,686 10,254
26,694 23,755

Financial Instru ments
2821 2020
6
Financial sssela
Financial assets measured at lair value through income and expenditure 268,784 392,623

Statement offunds -current year
Balance at
Bahrnce at 1 Gainsl 31 INarch
April 2020
6
Income
f
Expenditure (Losses) 2021
6
Unrestdcted
funds
General Funds - all funds 5,084,528 367,008 (250,640) 360,250 5,561,147
Endowmentfunds
Endowment
Funds - all funds
684,083 664,083
Total offunds 6,748,622 367,008 (250,640) 360,260 6,225,240

Analysis ofnet assets between funds - prio r year
Unrestricted Endowment Total
funds funds funds
2020 2020 2020
Tangible fixed assets 99,211 99,211
Fixed asset investments 2,884,958 2884,958
Heritage assets 1,691,465 664,093 2,355,558
Current assets 432,651 432,651
Creditors due within one year (23,756) (23,756)
5,084,529 664,093 5,748,622

The financial
results ofthe subsidiary
The financial
results ofthe subsidiary
for the year were:
Name Income
8
Expenditure
8
Profitl(Loss)
ISurplusl
(Deficit) for
the year
6
Fans Limited 56,348 14,659 41,680
Net assets
8
21,887