OpenCharities

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

2022-03-31-accounts

Page
Reference and Administrative
Betails
Report ofthe Trastees 2 to 4
Report ofthe Independent
Anditom
5 to 7
Shtement ofVinancial Activities
Balance Sheet
Notes to the Financial Statements 10 to 20
Detailed Statement ofFinancial Activities 21 to 22

Mrs HEAlexander MBEFRSA Mrs HEAlexander MBEFRSA
TAJBumett
JC Hayes
JH Hughes
Mrs SMordaunt Crook
Mrs LZeitlin
PFDegen (deceased 7.9.22)
IKeys (resigned 2.10.21)

12Crooms Hill
Greenwich
London
SE108ER
RKGISTKRKID COMPANY 02057180(England and %'ales)
NUMBER

AUDITORS Xeinadin Auditing Xeinadin Auditing
Chartered
Accountants
and Statutory Auditors
BecketHouse
36Old Jewry
London
EC2R 8DD
SMOKERS HSBCBank Plc
85Lewisham High Street
Lewisham
London
SE136BE
&VESTMENT MANAGER SGKleinwort Hambros Bank Limited
One Bank Street
Canary wharf
London
E144SG

f orthe year ended 31March 2 022
Period
1.4.19
Year Ended to
313.22 31.3.21
Unrestricted Endowment Total Total
fund fund funds funds
Notes K
PlCOME AND ENDOWMENTS FROM
Donations and legacies 127,S30 127,830 138,641
Charitable
activities
Fan Museum 3,771 3,771 124
Investment
income
118,971 118,971 12S,328
Other income 49,96S 49,965 102,915
Total. 300,537 300,S37 367,008
EXPENDITURE ON
Raising funds 22,049 22,049
Charitable
activities
Fan Museum 256,794 256,?94 229,948
278,843 278,S43 250,640
Net gains on investments 138,654 138,654 360,250
NET1NCOMK 160,348 160,348 476,618
Transfers between funds (593)
Net movement
in funds
159,755 593 160,348
RECONCILlATlON OFFUNDS
Total funds brought torward 5,561,147 664,093 6/25,240 5,748,622
TOTAL FUNDS CARRIED FORWARD 5,720,902 664,686 6,385,588 6/25,240

2022 2021
Unrestricted Endowment Total Total
fund fund funds funds
~ASSETS Notes
Tangible assets 12 6?,113 67,113 &2,298
Heritage assets 13 1,691,465 2,356,151 2,3SS,557
Investments 14 3,524,699 3,524,699 3,496,630
5,283,277 664,686 5,947,963 S,934,485
CURRKNT ASSEIS
Debtors 55,040 55,040 48,585
Cash at bank 410,089 410,089 268,764
465,129 465,129 317,349
CRKDITORS
Amounts
falling due within one year
16 (27,504) (27,S04) (26,594)
437,625 437,625 290,755
TOTAL ASSETSLESSCURRKVI'
LIABILITIES 5,720,902 664,6&6 6/85,588 6o25,240
NKTASSETS 5,720,902 664,686 6,385,588 6,225,240
FUNDS 17
Unrestricted
funds
5,720,902 5,561,147
Endowment
funds
664,686 664,093
TOTAL FUNDS 6,385,588 6,225,240

Period
14.19
Year Ended to
31.322 31.3.21
Donations 35,448 31,138
Covenants and Gift aid 92,382 107,503
127,830 138,641
Period
1,4.19
Year Ended to
31.3.22 31.3,21
Income &om listed investments 118,891 125,251
Deposit account interest 80 77
118,971 125,328
4. INCOME FROM CHARITABLE ACHWIKS
Period
1.4.19
Year Ended to
313.22 31.3.21
Activity
Grants Fan Museum 1,000
Museum admissions Fan Museum 2,771 124
3,771
Grants received, included in the above, are as follows:
Period
1.4.19
Year Ended to
31322 31.3.21
Circle ofArts 1,000
Period
14.19
YearEnded to
31.3.22 31.3.21
Sundry receipts 6,657 6,000
Rental income 25,800 27,984
Coronavirus Job Retention Scheme 5,508 28,359
Government mmts 12,000 40,572
102,915

Period
1.4.19
Year Ended to
31.322 31.3.21
Portfolio management 22,049 20,692
SUPPORT GUSTS
Governance
Management Finance costs Totals
Fan Museum 245,475 445 3,300 249,220

Period
1.4.19
Year Ended to
31.3.22 31.3.21
Auditors'
remuneration
Depreciation - owned assets
Hire ofplant and machinery
3,300
17@75
3,569
3,300
17,32'1
3,714

Period
1.4.19
Year Ended to
31.3.22 31921
KVages and salaries
Social security costs
Other pension costs
97,078
3,479
1,875
L
105,741
4,887
2,884
102,432

The average monthly number ofemployees number ofemployees during the year was as follows:
Period
1.4 19
Year Ended to
31.3.22 31.3.21
Engaged in charitable activities 3 4
Administration 1 1
No employees received emoluments in excess of$60,000.
CGMPARATIVKS FORTHE STATEiHNNT OFFlÃANCIAI ACIXVKHES
Unrestricted Endowment Total
fund fund funds
INCOME AND ENDOW!RENTS FROM
Donations and legacies 138,641 138,641
Charitable activities
Fan Museum 124
Investment
income
125,328 125,328
Other income 102,915 102,915
Total 367,008
EXPENDITURE ON
Raising funds 20,692
Chaiitable activities
Fan Museum 229,948 229,948
Total 250,640 250,640
Net gains on investments 360+50 360,250
RKCONC1LIATIGN GFFENDS
Total funds brought forward 664,093 5,748,622
TGTAI FUNDS CARR1KD FORWARD 5,561,147 664,093 6,225,240

TANGIBIL& FIXEDASSETS
Fixtures
and
fittings
COST
At 1 April 2021 141,643
Additions 2,090
Disposals (320)
At31March 2022 143,413
DEPRECIATION
At 1 April 2021 59,345
Charge foryear 17,275
Eliminated
on disposal
{320)
At 31March 2022 76,300
NKT BOOKVALUE
At 31March 2022 67,113
At 31March 2021 82,298
Total
l&&&IARKKTVALUE
At 1April 2021 2,355,557
Additions 594
At31March 2022 2,356,151
NKTBOOKVALUE
At 31March 2022 2,356,151
At 31March 2021 2/55,557
HXKD ASSETINVESTS&TS
Sharm in
group Listed
undertakings investments Totals
5JARKKTVALUE
At 1 April 2021 100 3,496,530 3,496,630
Additions 512,088 512,088
D&sposals (6~673) (6M~,673)
Revaluations 138,654 138,654
At 31March 2022 3,524,699
NKTBOOKVALUE
At 31March 2022 100 3.524,599 3„524,699
At 31March 2021 100 3,496,530 3,496,630

2022 2021
Bond holdings 806,601 918,060
Equities holdings 2,042,652 2,040,810
Alternatives
and related holdings
675,346 537,660
3,524,599 3,496,530
15. DEBTORS:AMOUNTS FALLING DUE WlTBIN ONE YEAR
2022 2Q21
Amounts
owed by group undertakings
17,761 12,207
Other debtors 16,523 19,318
VAT 8,410 4,530
Prepayments
and accrued income
12,346 12,530
55,040 48,585
16. CREDITORS: AMOUNTS FALLPIG DUK%~ONK YEAR
2022 2021
Trade creditors 8,484 12,422
Social security and other taxes 2,355 3,606
Accruals and deferred income 16,665 10,566
27,504 26,594
17. MOVKMKNT IN FUNDS
Net Trails fers
movement between
At 142] in funds funds At31.3.22
Un~tricted
funds
General
fund
5,561,147 160,348 (593) 5,720,902
Endowment
funds
Endowment
fund
664,093 593 664,686
TOTAL FUNDS 6225 24Q 160,348

Net movement Net movement in funds, included in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
Umestricted funds
General fund 300,537 (278,843) 138,654 160,348
300,537 (278,843) 138,654 160,348
Comparntives formovement in funds
Net
movement
At 1.4.19 in funds At 31.3.21
Unamhicted funds
General fund 5,084,529 476,618 5,561,147
Endowment funds
Endowment fund 664,093 664,093
TOTAL FUNDS 5,748,622 476,618 6,225,240
Comparative net movement in funds, included inthe above are as follows:
Resources Gains and Movement
expended losses in funds
Unrestricteti funds
General fund 367,008 (250,640) 360;250 476,618
TOTAL FUNDS 367,008 (250,640) 360,250 476,618
Restncfed Funds:

forthe yearended 3 1March 2022
Period
2019
Year Ended to
31.3.22 31.3.21
INCOME AND ENDOWMENTS
Donations and legacies
Donations 35,448 31,138
Covenants and Gift aid 92,382 107,503
127,830 138,641
Investment
income
Income from listed investments 118,891 125,251
Deposit account interest 80 77
118,971
Charitable activities
Grants 1,000
Museum
admissions
2,771
3,771
Other income
Sundry receipts
Rental income
6,657
25,800
6,000
27,984
Coronavirus
Job Retention Scheme
Government ants
5,508
12,000
28,359
40,572
49,965 102,9]5
Total incoming tesomzes 300,537 367,008
Investment
management
costs
Portfolio management 22,049 20,692
Charitable activities
Museum
expenses
Exhibition expenses
7,393
181
2,164
2,164
Support costs
Management
AVages 97,078 105,741
Social security 3,479 4,887
Pensions 1,875 2,884
Carried for~mrd 102„432 113,512

Period
2019
Year Ended to
31.3.22 31.3.21
Management
Brought forward
Hire ofplant and machinery
102,432
3,569
113,512
3,714
Rates and water 791 767
Insurance 18,410 18,025
Light and heat 6,057 4,454
Telephone 1,240 1,653
Postage and stationery 2,020 1,383
Advertising 5,953 4,580
Sundries
Repairs &renewals -
equipment 5,359
4,225
1,308
5,464
Information technolo~ costs
Repairs &maintenance ofbuild ngs
5,314
26,212
3,457
15,691
Cleaning and general expenses
Bookkeeping &accountancy
10,007
19,040
5,412
19,040
Legal &professional fees 17,572 8,311
Fixtures and fittings 17.274 17,321
245,475 224,092
%nance
Bank charges 445 392
Governance
costs
Auditors'
remuneration
3,300 3,300
Total resources expended 278,843 250,640
Net income before gains and losses 21,694 116,368
Realised recognised gains and losses
Realised gains/(losses) on fixed asset investments 138,654 360,250
Net income 160,348 476,618