PADDLE STEAMER PRESERVATION SOCIETY
Report of the Council of Management 2020
The Council of Management presents its Report, which forms the Trustees’ Annual Report required by charity law and the Directors’ Report required by company law, and the Financial Statements for the year ended 31 December 2020.
Review of the Year
2020 has not been a normal year for anyone, and the Society has been much affected. In March 2020, towards the end of the normal winter season of public meetings held by the Society’s branches, the UK entered lockdown due to the Coronavirus pandemic. As a result, all remaining meetings of the 2019-2020 season were cancelled, and any outstanding branch AGMs were postponed.
As the pandemic progressed, the situation was kept under review, but it became apparent that it would not be possible to hold face-to-face meetings for the remainder of 2020. As a result, all Council meetings were held online, as was the Annual General Meeting. Branch AGMs were cancelled and the existing branch committees remain in place. It has been decided to trial a small number of online meetings, hosted by the Branches, in early 2021.
Despite all this, once restrictions eased, both P.S. Kingswear Castle and P.S. Waverley sailed in 2020.
Although initially disrupted by the pandemic, P.S. Kingswear Castle’s annual maintenance was completed and she sailed successfully on harbour cruises from Dartmouth from early July until late September.
Despite delays caused by the coronavirus lockdown, P.S. Waverley ’s Boiler Room Refit was completed and she returned to service on 22nd August to a warm reception from passengers and the local communities she visited, giving those who supported the Boiler Refit Appeal an opportunity to step aboard the rejuvenated ship. However, with ongoing COVID-19 restrictions passenger numbers were reduced to less than 30% of her normal capacity. Despite most sailings being “sold out” sailing revenue just covered fuel and crew costs. There was no surplus generated to meet any costs for the coming winter period and a Waverley COVID-19 Relief Appeal was opened.
Overall, our sixtieth anniversary publications of a hardback book and a DVD, raised over £4,500 for the Waverley, as well as commemorating our achievements in fine style.
Supporting Paddle Steamer Waverley
Supporting P.S. Waverley to ensure she can continue to operate remains the top priority of the Society. In 2020 the Society continued its policy of providing financial support to Waverley Steam Navigation Co Ltd (WSN), the owning charity.
Members and supporters contributed £119,932 to the COVID-19 Relief Appeal and these contributions were passed on monthly to WSN. By the end of 2020, the COVID relief appeal had reached approximately half the target set for individual donations. Our Branches contributed an additional £4,150.
After adding a bequest and miscellaneous contributions, a total of £133,891 was contributed or committed to WSN during 2020 by the Society.
Supporting Paddle Steamer Kingswear Castle
During 2020, P.S. Kingswear Castle continued to be operated successfully by Dart Pleasure Craft (DPC), with no requirement for funding from PSPS or from Paddle Steamer Kingswear Castle Trust (PSKCT), the owning charity. 2020 is the mid-point of the current charter agreement with DPC and discussions are ongoing regarding extending the charter term. It is intended that fundraising for a major rebuild will start in 2021.
Supporting Paddle Steamer Maid of the Loch
1
The Society also supports financially the preservation of P.S. Maid of the Loch , which is owned by Loch Lomond Steamship Company (LLSC), an independent Scottish charity (SC024062). LLSC is one of the bodies to which the Society is allied, having aims related to the preservation of large pleasure steamers, and with which close links are maintained. The charity celebrated its 25[th] anniversary in 2020.
Once the lockdown ended and after extensive preparation work, the ship opened to the public on 20 August, and remained open for a short season until the beginning of November.
Majority Shareholdings
The Society is the majority shareholder in WSN (itself a registered Scottish charity - SC005832)) which owns P.S. Waverley on behalf of the Society. The steamer is operated by Waverley Excursions Ltd., a wholly owned subsidiary of WSN.
The Society is also the majority shareholder in PSKCT (itself a charity registered in England and Wales as no. 299931) which owns P.S. Kingswear Castle on behalf of the Society. Since 2013 she has been chartered on a long-term basis to DPC who are operating her on Dartmouth harbour cruises and between Dartmouth and Totnes. DPC is a wholly owned subsidiary of Dart Valley Railway Limited (DVR), in which the Society has a small shareholding. It should be noted that although DPC, as charterer, is responsible for the bulk of maintenance, PSKCT retains the responsibility as owner to fund major renewals, such as of the hull, boiler and main engine. For this reason, the Society previously granted PSKCT £333,709 to form a long-term maintenance reserve.
PSPS Collection
The Society has a specialised Archive Collection of over 48,000 items. As explained in the Notes to the Financial Statements, the Collection was revalued in 2020 and is now included at a value of £126,255. It was first included in the Financial Statements in 2000 at valuation and was subsequently depreciated over 20 years. However, it is now clear that generally the market values of individual items have been maintained or increased over the period, leading to an understatement of their value. Therefore the Collection was revalued at 1 January 2020 by two trustees using typical market values and will now be subject to an annual impairment review in place of depreciation. It was considered that the cost of a professional valuation would be greater than the benefit to the reader of the Financial Statements.
The Collection has been accumulated over the 61 years of the Society’s existence and ranges from ship models to ship’s furniture, plans and drawings, sailing handbills, postcards, pictures/slides and company records.
To fulfil its educational role the Society is working to make its collection more accessible for research with a number of objects already on loan for display purposes to appropriate museums. As part of this process, selected items from the collection are now displayed on the Society’s website.
During 2020 further artefacts were donated to the Collection including postcards, photographs, slides, film, audio tapes, and a rare collection of blueprints, linen drawings and tracings from the J S White Shipyard in Cowes.
A sub-committee of three, including two Council of Management trustees, has responsibility for managing the collection. The day-to-day running is dealt with by one trustee. Long- and short-term plans have been created and a five-year budget has been approved. The Archive Development Fund (which partially funds this work) has benefited from contributions from individuals. In addition, the Council of Management has decided to add 5% of non-specific bequests to the Fund.
The volunteer team continues to catalogue non-accessioned items and has focused on specific collections. The reorganisation of the ticket collection is now complete.
2
Development of the Society
Of necessity, our resources were concentrated on fundraising during 2020. Nevertheless, the Development Plan has been maintained and updated and significant development of the PSPS website has taken place.
Structure of the Society
The Society is a company limited by guarantee (having no share capital), registered in England and Wales No. 2167853, and a charity registered in England and Wales (No. 298328) and in Scotland (SC037603). The Society is governed by its Articles of Association which set out the Society’s objects. These may be summarised as to preserve in operation paddle steamers, to educate the public in their historical significance and to preserve and exhibit a collection of equipment and material associated with paddle steamers. The Society's principal activities are to assist in the preservation in sailing condition of the Paddle Steamers Waverley and Kingswear Castle and to maintain a collection of historical material relating to paddle steamers.
The Society provides public benefit by making grants to charities to enable them to maintain their vessels so the public may sail on them; by maintaining a collection of artefacts accessible for research purposes; by holding public meetings relating to paddle steamers; and by publishing current and historical information relating to paddle steamers. The trustees have paid due regard to Charity Commission guidance on public benefit in deciding what activities the Society should undertake.
The Council of Management are the Society’s charity trustees. The Council of Management controls the Society and met online three times in 2020. The methods of appointment are as follows:
| Method of Appointment | Number |
|---|---|
| Members of the Society elected by postal ballot of the membership | 7 |
| One member of the Society from each Branch of the Society nominated by the member's Branch Committee |
5 |
| One representative appointed by Waverley Steam Navigation Co Limited | 1 |
| One representative appointed by Paddle Steamer Kingswear Castle Trust Limited |
1 |
| One representative appointed by Loch Lomond Steamship Company | 1 |
| Members co-opted by Council until next AGM | 2 |
| 17 |
The Society operates both at UK and local levels, through five area Branches. In normal circumstances, the five Branches organise public meetings in winter, arrange outings, assist in promoting sailings and carry on fund raising in summer. Members also participated in working parties on P.S. Waverley at Glasgow. The five Branch Committees are given delegated authority over 20% of the subscription income attributed to their areas and promote the Society and organise activities locally.
Society Financial Statements and Membership
The Society Financial Statements for 2020 show an inflow of funds of £208,166, although it should be noted that as the revaluation gains are non-cash items, the underlying net cash inflow was £129,776. In 2019 there was a net expenditure of £343,482.
As explained in the Notes to the Financial Statements, the classification of Restricted and Unrestricted Funds was reviewed during the year. At 31 December 2020 the unrestricted funds comprised the General Fund standing at £98,624 (2019 restated: £90,229), the Restoration and Preservation Fund (General division) standing at £298,296 (2019 restated: £181,361) and part of the Archive Development Fund standing at £51,904 (2019 restated: £45,687).
3
The restricted funds comprised part of the Restoration and Preservation Fund (devoted to Paddle Steamer Kingswear Castle) standing at £7,913 (2019 restated: £7,869) and part of the Archive Development Fund standing at £365 (2019 restated: £3,130). Full details of fund balances and movements are given at Note 9 of the Notes to the Financial Statements.
In allocating expenditure from funds, the Society’s policy is to use applicable restricted funds before unrestricted funds. This has resulted in low balances of the restricted funds but does ensure resources are used promptly to fulfil donors’ wishes.
The Society is fortunate to benefit from sometimes very substantial bequests from its members and supporters and in 2020 £126,779 was received (2019 restated: £48,053). The 2020 figure includes £100,000 from the estate of our late founder, Professor Alan Robinson.
The Society has no paid employees, so its achievements reflect members' voluntary efforts. These cover a wide range of skills and are essential to the continued successful operation of the Society. The Council of Management gratefully acknowledges all contributions great and small.
The Society has three main reasons to hold reserves:
-
i. To maintain the operation of the Society. The Council of Management has set this sum at £50,000.
-
ii. To continue the preservation and development of its Archive Collection. The Council of Management has designated £51,904 for this activity, being a part of the Archive Development Fund.
-
iii. To provide for the refit or repair of P.S. Waverley should WSN not have funds to do so. The Council of Management believes this reserve should be £500,000. However, the amount available at 31 December 2020 was £236,072, although some £124,082 had already been contributed towards the 2021 refit.
The Society has not adopted a formal fundraising policy. However, its fundraising efforts, which are all volunteerled, are largely directed towards its members. The only material exception has been the promotion of special cruises on Waverley in past and future years. New members are recruited by the use of leaflets, through the Society’s web site and social media channels.
The Society’s membership stood at 2,372 on 31 December 2020 (2019: 2,409) made up as shown:
| Bristol Channel |
London and Home Counties |
North of England and North Wales |
Scottish | Wessex and Dart |
Total | |
|---|---|---|---|---|---|---|
| Full | 91 | 169 | 72 | 317 | 82 | 731 |
| Senior | 167 | 256 | 63 | 281 | 128 | 895 |
| Associate | 64 | 116 | 33 | 151 | 49 | 413 |
| Young Persons | 2 | 4 | 3 | 10 | 1 | 20 |
| Life | 43 | 97 | 24 | 73 | 45 | 282 |
| Honorary | 5 | 6 | - | 15 | 5 | 31 |
| Total | 372 | 648 | 195 | 847 | 310 | 2,372 |
There was a net reduction of 37 members during 2020, a reduction of 1.5%. Given the significant reduction in opportunities to recruit new members, this is an encouraging outcome.
Communication
The Society communicates to its members by publishing a quarterly Journal Paddle Wheels . The Society also communicates with non-members through its website (www.paddlesteamers.org), its social media accounts and
4
its YouTube Channel. All of these continued to be updated regularly with news about our ships and feature articles and postings of wider paddle steamer interest.
Trustees
The Council of Management (the Society's Trustees and Directors) approved this report on 27 March 2021. They received no remuneration for their services and are listed below:
Elected Members (Up to seven)
John Allen (Chairman from 28.3.20) (Transferred from co-opted member 24.10.20) Myra Allen John Anderson (Transferred to co-opted member 24.10.20) Richard Clammer (3) Jon Jolliffe Martin Longhurst (Treasurer) Peter Morley (Company Secretary; Interim Chairman to 28.3.20) Paul Semple (1 & 2)
Branch Representatives (Up to five)
Keith Adams (Wessex and Dart) Angela Johnson (North of England and North Wales) (National Secretary) Noel Kemp (Bristol Channel) Christopher Larkin (London and Home Counties) Gordon Wilson (Scottish) (Vice Chairman) (Membership Secretary)
Representative of Waverley Steam Navigation Co. Ltd. (May appoint one trustee)
Deryk Docherty (1 & 2)
Representative of P.S. Kingswear Castle Trust Ltd. (May appoint one trustee)
John Megoran (3)
Representative of Loch Lomond Steamship Co. (May appoint one trustee)
John Beveridge
Members co-opted by Council until next AGM (Up to two)
John Allen (Chairman from 28.3.20) (Transferred to elected member 24.10.20) John Anderson (Transferred from elected member 24.10.20) (Resigned 13.3.21) David Green (Appointed 9.3.19 and reappointed 21.11.20)
Directorships of related party companies:
(1) Waverley Steam Navigation Co. Ltd.
(2) Waverley Excursions Ltd.
(3) Paddle Steamer Kingswear Castle Trust Ltd.
Peter Morley
Company Secretary and Trustee 28 March 2021
Registered Office: Mayfield, Hoe Lane, Abinger Hammer, Dorking, RH5 6RS
5
PADDLE STEAMER PRESERVATION SOCIETY
| Statement of Financial Activities for the Year ended 31 December 2020 | Statement of Financial Activities for the Year ended 31 December 2020 |
|---|---|
| incorporating the Income and Expenditure Account | |
| 2020 2019 Restated |
|
| Income from: | Unrestricte d funds Restricted funds Total funds Unrestricte d funds Restricted funds Total funds £ £ £ £ £ £ |
| Membership subscriptions | 38,114 - 38,114 37,323 - 37,323 |
| Donations | 31,971 95,773 127,744 25,928 360,975 386,903 |
| Legacies | 119,223 7,556 126,779 48,053 - 48,053 |
| Total donations and legacies | 189,308 103,329 292,637 111,304 360,975 472,279 |
| Charitable activities | - - - 1,630 - 1,630 |
| Lottery sales | - - - - - - |
| Other trading activities | 3,613 - 3,613 21,441 - 21,441 |
| Total trading activities | 3,613 - 3,613 21,441 - 21,441 |
| Investments | 2,238 97 2,335 5,866 1,400 7,266 |
| Total | 195,159 103,426 298,585 140,241 362,375 502,616 |
| Expenditure on: | |
| Sailing expenses | - - - 1,455 - 1,455 |
| Lottery prizes and expenses | - - - - - - |
| Other | 2,208 - 2,208 13,960 - 13,960 |
| Raising funds | 2,208 - 2,208 15,415 - 15,415 |
| Grants for P.S. Waverley | 30,556 103,335 133,891 412,646 390,448 803,094 |
| Grants for P.S. Kingswear Castle | 100 - 100 - - - |
| Grants for P.S. Maid of the Loch | 150 - 150 - - - |
| Paddle Wheels Journals and Newsletters | 13,526 - 13,526 13,525 - 13,525 |
| Archive Collection | 8,555 2,812 11,367 16,375 - 16,375 |
| Public Meetings | 2,408 - 2,408 4,544 - 4,544 |
| Charitable activities | 55,295 106,147 161,442 447,090 390,448 837,538 |
| Other | 5,159 - 5,159 9,527 - 9,527 |
| Total | 62,662 106,147 168,809 472,032 390,448 862,480 |
| Revaluation of hertiage assets | 77,296 - 77,296 - - - |
| Net gains/(losses) on investments | 1,094 - 1,094 16,382 - 16,382 |
| Net income/(expenditure) for the year | 210,887 (2,721) 208,166 (315,409) (28,073) (343,482) |
| Transfers between funds | - - - - - - |
| Net movement in funds | 210,887 (2,721) 208,166 (315,409) (28,073) (343,482) |
| Reconciliation of funds: | |
| Total funds brought forward | 360,002 10,999 371,001 675,411 39,072 714,483 |
| Total funds carried forward | 570,889 8,278 579,167 360,002 10,999 371,001 |
All gains and losses recognised in the year are included above and all are derived from continuing activities.
PADDLE STEAMER PRESERVATION SOCIETY Balance Sheet at 31 December 2020
| Note ref. Fixed assets: 2 Heritage assets 3 Programme related investments 4 Other investments Investments Total fixed assets Current assets: Stocks 5 Debtors Cash and cash equivalents Total current assets Liabilities: 6 Creditors: Amounts falling due within one year Net current assets or liabilities Total assets less current liabilities 7 Creditors: Amounts falling due after more than one year 8 Provisions for liabilities 3.4 Provision for doubtful debts Total net assets or liabilities 9 The funds of the charity: |
Total Total funds funds 2020 2019 £ £ 126,255 48,008 118,385 118,385 18,117 17,024 136,502 135,409 262,757 183,417 444 1,211 5,154 2,300 472,895 412,895 478,493 416,406 (24,857) (27,207) 453,636 389,199 716,393 572,616 (7,384) (7,574) (12,641) (76,840) (117,201) (117,201) 579,167 371,001 Restated |
|---|---|
| Restricted funds | 8,278 10,999 |
| Total restricted funds General Fund Restoration & Preservation Fund Archive Development Fund Revaluation reserves Museum Collection Reserve Total unrestricted funds Total charity funds |
8,278 10,999 98,624 90,229 298,296 181,361 51,904 45,687 17,594 2,857 104,471 39,868 570,889 360,002 579,167 371,001 |
For the year ending 31 December 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. Directors’ responsibilities:
• the members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476;
• the directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts;
• these accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime.
They were approved by the Council of Management on 27 March 2021 and signed on its behalf by Martin Longhurst.
NOTES TO THE FINANCIAL STATEMENTS
1. Format of Accounts and Accounting Policies:
-
1.1. Basis of accounts: These Accounts have been prepared in line with Financial Reporting Standard 102 (FRS102), as modified for small entities by Section 1A, and the Charities’ Statement of Recommended Practice (SORP2015) but do not fully comply with them (see note 1.2). They were prepared in accordance with applicable company and charity law. The accounts are prepared on an income and expenditure basis. The society is a public benefit entity. Despite the departures set out in Note 1.2, the Council of Management has concluded that the accounts present a true and fair view of the Society’s financial position.
-
1.2. Departures from FRS102 & SORP 2015:
-
1.2.1. Group accounts: As permitted by Section 405 of the Companies Act 2006, the Council of Management has not prepared group accounts on the grounds that as the subsidiaries are constituted as charities there are severe long-term restrictions over the assets of the subsidiaries and that disproportionate expense would be incurred in the preparation of group accounts. See note 3 for details of subsidiary undertakings’ results. The Standards require Group Accounts.
-
1.2.2. Legacies: These are recognised at the time of receipt and no allowance is made for the undistributed part of any legacies due. The Standards require inclusion in Income upon notification.
-
1.2.3. Loans to Waverley Steam Navigation Co Limited (WSN): These are shown at their full value within Total Assets although a full doubtful debt provision has been made and is included in Liabilities, reflecting the fair value of the loans. The Standards require loans to be shown at their fair value which would mean neither balance would be disclosed.
-
-
1.3. Changes in Accounting Policies: These changes have been adopted for 2020 and the comparative figures for 2019 have been restated where appropriate:
-
1.3.1. Fund Accounting: Following a review of practice, it was identified that elements of the General division of the Restoration and Preservation Fund and Archive Development Fund had been treated as Restricted Funds when they should have been treated as Designated Unrestricted Funds. The effect of the changes are shown in Note 9.
-
1.3.2. Heritage Assets: The Society’s Archive Collection consists of Heritage Assets. It was first included in our Accounts in 2000 at valuation and was subsequently depreciated over 20 years. However, it is now clear that generally the market values of individual items have been maintained or increased over the period leading to an understatement of their value. Therefore the Collection was revalued at 1 January 2020 and will now be subject to an annual impairment review. The effect of the changes is shown in Note 2.
-
-
1.4. Annual Membership subscriptions: As the subscription year runs from August to July for the bulk of members, this income is apportioned between the appropriate financial years.
-
1.5. Life Membership Equalisation Account: Life membership subscriptions are credited to this account upon receipt and are then recognised as Income in equal instalments over 20 years.
-
1.6. Donated Heritage Assets for Archive Collection: These are recognised at their estimated market value.
-
1.7. Stocks: Stocks of unsold goods, if any, are valued at the lower of cost or realisable value.
-
1.8. Investments: Programme related investments are included at their nominal value or historical cost less impairment. Investments held to generate income or for their investment potential are valued at fair value.
-
1.9. Gains/losses on investments: Gains and losses are recognised in the year they arise. Unrealised gains or losses are added to or deducted from the Fund to which the investment relates and the total is shown in a Revaluation Reserve.
-
1.10. Grants: Liabilities arising from grant commitments made by the Society are recognised by creating a provision pending the fulfilment of conditions at which point the obligation becomes binding.
-
1.11. Cash Flow Statement: As permitted by Section 1A of FRS102, the Council of Management has not prepared a cash flow statement as the Society is a small entity.
-
Heritage Assets - Archive Collection: The Society owns a collection of relics relating to paddle steamers. The relevant accounting policy has been changed from 1 January 2020 as described in Note 1.3.2. The Collection was revalued at market value at 1 January 2020 and is subject to an annual impairment process. Movements in 2019 and 2020 may be summarised as follows:
| Carrying amount at 1 January 2019 Additions Disposals Depreciation Revaluation Carrying amount at 1 January 2020 Additions Disposals Impairment Revaluation Carrying amount at 31 December 2020 |
Donated Purchased At valuation At cost Total £ £ £ 40,049 8,883 48,932 4,995 50 5,045 - - - (5,177) (792) (5,969) - - - |
|---|---|
| 39,867 8,141 48,008 950 - 950 - - - - - - 5,183 72,114 77,297 |
|
| 46,000 80,255 126,255 |
Accounting standards also require the publication of a five year summary
Summary analysis of heritage asset transactions
| 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | |
| Purchases | - | 50 | 1,996 | - |
1,738 |
| Donations | 950 | 4,995 | 1,910 | - |
1,750 |
| Total additions | 950 | 5,045 | 3,906 | - |
3,488 |
| Charge for impairment (2020) or depreciation (prior | years) | ||||
| Donated items | - | (5,177) | (4,926) | (4,831) | (4,831) |
| Purchased items | - | (792) | (790) | (690) |
(690) |
| Total charge | - | (5,969) | (5,716) | (5,521) | (5,521) |
There were no disposals during the five year period.
3. Programme related investments are as follows:
| ramme related investmentsare as follows: | |
|---|---|
| Shares in Paddle Steamer Kingswear Castle Trust Limited (PSKCT) Shares in Waverley Steam Navigation Co. Limited (WSN) Loans to WSN Shares in Dart Valley Railway Limited (DVR) |
2020 2019 £ £ 55 55 51 51 117,201 117,201 1,078 1,078 |
| 118,385 118,385 |
3.1. Subsidiary undertakings:
3.2. The holding of shares in PSKCT, the owner of P.S. Kingswear Castle, represents 83% of shares issued. The shares are shown in the accounts at their nominal value as shareholders in the Trust cannot benefit from their holdings, as it is constituted as a charity (registered in England and Wales as no. 299931). At 30 April 2020 the aggregate amount of its capital and reserves was £878,283 (2019 - £862,559), both including £333,709 transferred from PSPS, and its net income for the year then ended was £15,724 (2019 – £13,756).
-
3.3. The holding of shares in WSN, the owner of P.S. Waverley, represents 68% of shares issued. The shares are shown in the accounts at their nominal value as shareholders in the Company cannot benefit from their holdings, as it is constituted as a charity (registered in Scotland as no. SC005832). At 31 October 2019 the aggregate amount of its group capital and reserves was £2,872,391 (2018 - £2,688,053) and its group net income for the year then ended was £184,336 (2018 – net expenditure of £418,541). P.S. Waverley is operated by Waverley Excursions Limited (WEL) which is wholly owned by WSN.
-
3.4. The Loans to WSN are interest free and are repayable on two years’ notice expiring on 31 March in any year. Full provision of £117,201 has previously been made to reflect the likelihood of repayment of the long-term loan balance.
3.5. Other programme related investment:
- 3.6. The shares in DVR were donated to the Society. DVR is the ultimate holding company of Dart Pleasure Craft Limited, charterers of P.S. Kingswear Castle. They are shown at their value at the date of acquisition.
4. Other Investments held to generate income or for their investment potential consisted of a holding in Charities Official Investment Fund Income Units in both 2019 and 2020.
5. Debtors are made up as follows:
| Trade debtors Prepayments and accrued income |
2020 2019 £ £ 25 1,360 5,129 940 5,154 2,300 |
|---|---|
6. Creditors: Amounts falling due within one year are made up as follows:
| Trade creditors Annual subscriptions in advance Life Membership Equalisation Account |
2020 2019 £ £ (2,199) (4,893) (21,661) (21,264) (997) (1,050) (24,857) (27,207) |
|---|---|
7. Creditors: Amounts falling due after more than one year are made up as follows:
| Life Membership Equalisation Account ions for Liabilitiesmay be analysed as follows: Carrying amount at 1 January Grant paid Grant commitments made Carrying amount at 31 December |
2020 2019 £ £ (7,384) (7,574) |
|---|---|
| 2020 2019 £ £ (76,840) (127,315) 76,840 125,465 (12,641) (74,990) |
|
| (12,641) (76,840) |
8. Provisions for Liabilities may be analysed as follows:
9. Fund movements: Following a review of practice, it was identified that elements of the General division of the Restoration and Preservation Fund and Archive Development Fund had been treated as Restricted Funds when they should have been treated as Designated Unrestricted Funds. The effect of the reclassification is shown in this table:
| Fund name Restricted funds Restoration and Preservation Fund General P.S. Waverley P.S. Kingswear Castle Revaluation reserve Archive Development Fund Total restricted funds Unrestricted funds General Fund Restoration and Preservation Fund General Waverley Revaluation reserve Dyer Bequest Archive Development Fund Archive Collection Reserve Total unrestricted funds Total Funds |
Fund balances at 31 December 2018 Reclassifications Fund balances at 1 January 2019 £ £ £ 371,861 (344,896) 26,965 1,255 - 1,255 7,764 - 7,764 40,641 (40,641) - - 3,088 3,088 |
|---|---|
| 421,521 (382,449) 39,072 76,471 - 76,471 - 344,896 344,896 - - - - 40,641 40,641 128,970 - 128,970 47,472 (3,088) 44,384 40,049 - 40,049 |
|
| 292,962 382,449 675,411 |
|
| 714,483 - 714,483 |
The movements in funds, restated where applicable, may be summarised as follows:
| The movements in funds, restated | where applicable, may be summarised as follows: |
|---|---|
| 2019 RESTATED | |
| Fund name | Fund balances at 1 January 2019 Income Expenditure Transfers Gains and losses Fund balances carried forward |
| £ £ £ £ £ £ |
|
| Restricted funds | |
| Restoration and Preservation Fund | |
| General | 26,965 2,699 (29,664) - - - |
| P.S. Waverley | 1,255 359,528 (360,783) - - - |
| P.S. Kingswear Castle | 7,764 105 - - - 7,869 |
| Revaluation reserve | - - - - - - |
| Archive Development Fund | 3,088 42 - - - 3,130 |
| Total restricted funds | 39,072 362,374 (390,447) - - 10,999 |
| Unrestricted funds | |
| General Fund | 76,471 54,023 (65,335) 25,070 - 90,229 |
| Restoration and Preservation Fund | - |
| General | 344,896 63,998 (281,700) 40,369 13,798 181,361 |
| Waverley | - 14,214 (119,823) 105,609 - - |
| Revaluation reserve | 40,641 - - (40,369) 2,585 2,857 |
| Dyer Bequest | 128,970 - - (128,970) - - |
| Archive Development Fund | 44,384 3,012 - (1,709) - 45,687 |
| Archive Collection Reserve | 40,049 4,995 (5,176) - - 39,868 |
| Total unrestricted funds | 675,411 140,242 (472,034) - 16,383 360,002 |
| Total Funds | 714,483 502,616 (862,481) - 16,383 371,001 |
| 2020 | |
| Fund name | Fund balances brought forward Income Expenditure Transfers Gains and losses Fund balances carried forward |
| £ £ £ £ £ £ |
|
| Restricted funds | |
| Restoration and Preservation Fund | |
| General | - 2,068 (2,068) - - - |
| P.S. Waverley | - 101,267 (101,267) - - - |
| P.S. Kingswear Castle | 7,869 44 - - 7,913 |
| Archive Development Fund | 3,130 47 (2,812) - - 365 |
| Total restricted funds | 10,999 103,426 (106,147) - - 8,278 |
| Unrestricted funds | |
| General Fund | 90,229 43,506 (31,711) (3,400) - 98,624 |
| Restoration and Preservation Fund | |
| General | 181,361 123,161 (6,226) - - 298,296 |
| Waverley | - 21,325 (24,725) 3,400 - - |
| Revaluation reserves | 2,857 - - - 14,737 17,594 |
| Archive Development Fund | 45,687 6,217 - - - 51,904 |
| Archive Collection Reserve | 39,868 950 - - 63,653 104,471 |
| Total unrestricted funds | 360,002 195,159 (62,662) - 78,390 570,889 |
| Total Funds | 371,001 298,585 (168,809) - 78,390 579,167 |
10. Restricted Funds comprise the Restoration and Preservation Fund , which holds funds donated for P.S. Waverley or P.S. Kingswear Castle, or either of them and the Archive Development Fund which holds monies given for the development of the Archive Collection.
11. Grants All grants made were to other charities in pursuit of the Society’s objects of preserving in operation paddle steamers and maintaining a collection of historical material relating to paddle steamers. In general, grants are only made towards work on the fabric of the vessels supported .
12. Commitments: At 31 December 2020 there were no unprovided commitments (2019: Nil).
13. Related Party Transactions: The Society is related to the following companies because it has a majority shareholding, as described in Note 3.
-
13.1. Paddle Steam Kingswear Castle Trust Ltd (PSKCT)
-
13.1.1. During 2020 the Society made a grant of £1,330 (2019: £1,190) to PSKCT towards storage costs.
-
13.1.2. There was no balance outstanding at either year-end.
-
-
13.2. Waverley Steam Navigation Co Ltd (WSN)
-
13.2.1. The Society had outstanding loans of £117,201 to WSN at 31 December 2019 (2018: £117,201).
-
13.2.2. During 2020 the Society made or committed grants of £133,891 (2019: £803,094) to WSN for P.S. Waverley.
-
13.2.3. During 2020 the Society paid deposits totalling £4,475 to WEL for two charters of P.S. Waverley. These charters were postponed to 2021 and this amount is included in Prepayments.
-
14. Trustee Remuneration: None of the trustees have been paid any remuneration or received any other benefits from an employment with the Society (2019 - Nil). No person connected with a trustee received any remuneration from the Society (2019: Nil). Trustees and related parties contributed accumulated donations of £1,125 (2019 - £41,729).
15. Trustee Expenses: 3 trustees received reimbursements of travel and accommodation costs incurred in the course of their duties totalling £237 (2019 - £3,271).
16. Staff Costs and Employee Benefits: Nil (2019 - Nil).
17. Cost of Independent Examination and Other Financial Services : £1,140 was accrued for independent examination services (2019 - £1,140) and no other services were provided to the Society (2019 - Nil).
INDEPENDENT EXAMINER'S REPORT Repnrt to the nireclorslme.mtrAo.rA nf thp. Paddle Steamer Preseivalion Society on the acttounlg for thè yèar ended 31st DeGember 2020. RESPECTIVE RESPONSIBILITIES OF TRUSTEES AND EXAMINER As the trustees of the Society land also its directors for the purposes of company Lgwl you are responsible for the prg.par21ion of the ar£oLtnls in accordance wth the requirements of the Chartties and Tnjstee Investrment {Scollandl Act 2005 {'the 2005 ACYI, the Charities Accounts (Scollandl Regulations 2006 (as amended) and the Compat)ies Acl 2006 {'the 2006 Acl'l. You are satisfied that the accounts of the Scriety are not required by charity or company law to be audrted and have chosen instfjad lo have an independ8nt examination. Having satisfied myseff thal the accounts of the Society are not required to be audited under part 16 of Ihe 2006 Act and are eligible for independent examinatK)n, I report in respect of my 8xamination of the Souety's accounts carried out under seth'on 44 {1) { G) of the 2005 Act and yection 145 of the Charsknes Act 2011 14he 2011 Act'l. In rryIng Qut niy examinat I have ft)Ilowed the Wuifements of Re9ulation 11 of the CharitYè$ AcGounts (Scotlandl Regulations 20C6 (as amended) and Ihe Oireclions given by the Charity Commission under sectlon 145{51{bl of the 2011 Act. BASIS OF INDEPENDENT EXAMINER'S STATEMENT Since the SoCty is required by company law to prepare ils accounts on an accruals basis and is registered as a charity in Scotland your examiner must be a member of a body listed in Regulation 71121 of the ChaTtties Accounts Isoollandl Rogulations 2006 la6 amendèdl. I can confirm that l am qu814fied to undortakg thg oxamination beeau#• l am a regtsiered fellow memter of the Assoclalion of Accounting Technician5 atKJ The A55ociation of Ghaiity Independent Examiners which are listed bod. INDEPENDENT EXAMINER'S STATEMENT I have ¢ompl¢led my exgmination. I confimi that no mattor# havo ¢omo to my attention in connadion with tho examination gNing me cause to believe that in any mater$ respect.. i. a¢¢ountin9 records were not kept as required by section 386 of the 2006 Act and Regulation 4 of the 2006 AGcounls Regulations., or ii. the accounts do not acrd with those récords with the accounting requirements of Regulation 8 of thé Charities Accounts {Scotlandl Regulations 2006; or iii. the accounts do not Gompty with the accounting requ1ments of gectiori 308 of the 2008 Act othor than any requirement that the aocounts give a 'true and tair view Is not a matter ¢onsi¢JereO as pan of an ind•penoeni examination". or Ihp. AtY.rbiint8 h8vp not bepn prèparéd in accordance with the methtsjs and orinciples of the Stslement of Recommonded Practi'ce ft*r a¢¢ounting and reporting by ¢harities, exeepl 86 disclosed in the Note$ to tha Accounts. I have conGern3 and havv WlTie 8¢ross no other mattefs in Gonneclrtin wrth the examination lo whiGh attention should be drawn in this report in order tcr derstsnding of the accounts to be reached. P B Robinson IAAAT FCIE Independeiil Examiners Ltd Poplars Y8Pton Lane Walberton West Sus$•x BN18 OA8 Independent .EXAMINFRS Dated.. 218t Juno 2021 Llmi¢¢d