| 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 |