| 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 |