Charlty number: 310288
THE HOLBURNE MUSEUM
TRUSTEE REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
Bishop Fleming

THE HOLBURNE MUSEUM
CONTENTS
Page
Reference and Admlnlstratlve Detalls of the Charltyi Its Trustee and Advisers
Trustee Report
Trustee Responslblllties Statement
Independent Auditors. Report on the Financlal Statements
10-13
Consolldated Stalement of Flnancial Activitles
14
Consolidaled Balance Sheet
15
Charlty Balance Sheet
16-17
Consolldated Statement of Cash Flows
18
Notes to the Financlal Statements
19-45

THE HOLBURNE MUSEUM
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITS TRUSTEE AND ADVISERS
FOR THE YEAR ENDED 310ECEMBER 2023
The Holburne Museum I"The Museum.) is an independent instilution wilh registered charitable status,
established by a Deed of Trust In 1883. The sole Trustee. by whom the Trust is administered. is The Holburne
Museum Trust Company {'The Company,), a company limited by guarantee.
The directors of The Company are detailed below:
Dlrectors
Edward Ba￿tUn-COW8rd, Chair1.2,4
Francesca Beauman, Vice Chair14
Martin Clarke1
Magdalen Fisher (resigned 19 May 2023)2
Sandra Forbesl.4
Jeremy Garfield- Davies2
Angel8 Gillibrandi
Sukle Hemming2
Caroline Howe113
Sharanjit Leyl (appointed 7 July 2023}
Charlotte Murphy
Lynda Nead {appoinled 19 May 2023)
Andrew Salmon
Christopher Stephens1,a3,4
Rohan Surana1
Finance. Audit & Investrnenl Committee
Fundraising Committee
Learning & Engagement Advisory Committee
Nominations Committee
Charity reglstered
number
310288
Princlpal office
Great Pulteney Street
Bathwick
Bath
BA2 4DB
Independgnt auditors
Blshop Fleming LLP
Chartered Accovnlants
10 Temple Back
Bristol
BS16FL
Bankers
CAF Bank
PO Box 289
West Malling
Kent
ME19 4TA
Sollcltors
Stone King
Upper Borough Court
Upper Borough Walls
Bath
BA11RG
Pag8 1

THE HOLBURNE MUSEUM
TRUSTEE REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
STRUCTURE AND GOVERNANCE
The Trustee submits its annual report and accounts for the year ended 31 December 2023. The accounts
(financial statements) have been prepared in accordance with Accounting and Reporting by Charities:
Statement of Recommended Practice applicable to charities preparing their accounts in accordance wlth
applicable law and United Kingdom Accounting Standards, including FRS102 Vhe Finanoal Reporting
standard applicable in the UK and Republic of Ireland" and UK Generally Accepted Practice as it applies from
1 January 2019.
Reference and administration Informatlon
The Holburne Museum ('The Museum.) is an independent institution with registered charitable status,
established by Deed of Trust in 1883. The sole Trustee, by whom the Trust is administered, is The Holburne
Museum Trust Company ('the compan￿), a company limited by guarantee.
The directors are detailed on page 1 together wilh the names of directors of the Company who acted during
the course of the year but are no longer directors at the date of this reporL Relevant registration information
is shown below:
The Holburne Museum Trust Company
The Holburne Museum
Holbume Trdding Company Ltd
Museums and Galleries Commission
Company Registration Number.. 4104120
Charity Registration Number: 310288
Company Registration Number 6954139
Registered Museum Number: 930
The addres5 of The Museum. and its registered office. is Great Pulteney Street. Bath BA2 4DB. The names
and addresses of The Museum's professional advisers and bankers are shown on page 1
Structure, governance and management
Organisational structure
The Museum is an independent registered charitable trust of which the Company is the sole trustee.
The Museum has one subsidiary, the Holburne Trading Company. which operates the commercial
activities of the Museum, being the café, shop. car park. commercial events.
Governance
The Museum charity is governed by a board of directors of the Company, known as 'the Directors"
who are appointed by the members of The Company. The maximum number of general Directors is
eighteen. In addition, the Board may have up to Iwo Representative Directors of whom one is
nominated by the University of Bath and one by Bath Spa University.
New Dire¢tor5 are required to sign a "Declaration of Eligibility to Act. and a °Declaration of Interests.
in order to comply with the Board's Conflicts of Interest policy.
Management
The Directors. who meet fonnally at least four times each year, are responsible for setting strategies
and policies for the Museum and for ensuring that these are Implemented. They are also responslble
for;
Appointing the Museum Director.
Approving the anrbual budget.
Approving the Trustee's report and audited financial statements.
The primary functions of the Directors are to:
Oversee the key decisions affectlng the operatlon of the Museum.
Assist the Museum Director in formulating policy and with significant operatlonal declslons.
Review management accounts and key financial performance indicators against budget.
Oversee the identificatlon and management of rlsks.
Page 2

THE HOLBURNE MUSEUM
TRUSTEE REPORT {CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
Full list of commitlees of the Board during 2023:
Finance, Audit & Investrnent Committee
Fundraising Committee
Nominations Committee
Learning & EngageTnent Advisory Committee
Chair- Angela Gillibrand
Chair- Sukie Hemming
Chair- Sandra Forbes
Chair- Caro Howell
The Directors maintaln a Risk Register whlch identifies the major risks to which the Museum, Directors, staff
and volunteers are exposed. This Register is maintained by the Treasurer and reviewed by Ihe Directors,
most recently by the Finance. Audit and Investment Committee in September 2024, thu5 bringing risks to the
attention of the Directors and enabling them to establish strategies for dealing with them. The key risks
identified are..
Operational- commercial
Visitor numbers fail to reach targets. commercial income targets
not met
Failure to meet fundraising targets
Operational - fundraising
Operational- premises
Unexpected capital costs arising from failure of parts of the
building or items of plant and equipment
Increased prices of servtces make the building unaffordable
Lack of financial resources to continue as a going concern
Operational- premises
Financial
The Avon Pension Fund liability was extinguished during the year with the payment of the outstanding liability
and the departure of the sole remaining employee member.
In 2023. the Management Team included the Director. Chief Operating OffiGer. Head of Leaming &
Engagement, Curator. Exhibitions Manager, Head of Visitor Services, Head of Marketing & Communicalions,
and the Museum Administrator. The aims of the monthly Management Team meetings are:
To monitor day-to-day performance (financial and operational) of the Museum in order to report to the
Directors.
To provide a forum for management support in particular by identifying staff professional development
opportunities and addressing HR issues.
To provide a platfomi for joined up thinking across departments in implementing the Museum's
strategy.
To generate new ideas for the furtherance of the Museum's mission and its sustainability.
OBJECTIVES AND ACTIVITIES
The Holbume Museum was founded in 1882 as Balh's first art museum with, at its heart. the collection of Sir
William Holburne (1793-1874). In 1916 the collection moved to its present location at the end of Great
Pulteney Street and in May 2011 an award-winning extension by architect Eric Pary provided space for
additional galleries and a gard8n Café.
The Holburne is a t￿asure house of Old Master palntings, portrait miniatures, porcelain. Renaissance
bronzes and ceramics. silver. and embroidery. It is particulariy renowned for its eighteenth-century British
portraits. most notably by Ramsay, Stubbs. Zoffany, Gainsborough and Lawrence. The colledion continues to
develop. and a Collections Policy was agreed in 2018. The Holburne stages international exhibitions and
other projects involving fine and decorative arts of all periods and is admired for its dynamic displays, vibrant
learning and community engagement programme and innovative interpretation.
Page 3

THE HOLBURNE MUSEUM
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
Vision
Our vision is to make the Holburne an open, welcoming, inspiring and empowering space for everyone.
At the heart of this vislon is the powerful relationship of art. creativity and soclal and personal
wellbeing.
Our vision is encapsulated by our slogan Changing Lives Through Art.
We seek to deliver our Mission with Ambition and Innovation. ensuring that we always do so in ways
that are Inclusive. of the highest Quality, Relevant and Sustainable.
Statement of Purpose:
The Holburne's charitable objects for the public benefit, as set out in its original trust deed, are:
The provision and maintenance of a museum in the city of Bath for the exhibition lo the public of a
collection of spe¢imens of the fine and decorative arts.
The extension. enhan￿Ment, conservation. storage anfl maintenance of the art collection.
Promotion of education in art and allied subjects, and of the appreciation ofart.
As a University Museum it also seeks to develop and encourage the use of the Holburne's colleGtion and the
expertise of its staff as educational resources and stimuli for research.
When reviewing the charity's aims and objectives and planning future activlties, the Directors have had due
regard to the public benefit guidance published by the Charits'es Commission. The activities undertaken to
assist in the delivery ofthe Museum's objectives are outlined below.
Achievement and performance
We continued with an exhibition programme based on three seasons a year with two or three small
exhibitions each season. The aim is to balance different periods and types of art made up of popular and less
familiar subjects. With no Core funding. we are heavily reliant on ticket income and so are obliged to
programme at least one popular exhibition per season which we seek to balan￿ with more adventurous
projects that introduce new artists and art forms to our vlsitors as well as attracting new audIen￿S. The lead
exhibition in the first part of the year was Alberta Whittle's Dipping below a waxing moon. the dance claims us
for release which combined new work with a selection of Whittle's earlier films. The exhibition was the
culmination of four years, working with Alberta which, though badly disrupted by the Covid pandemic. had
already seen her contribution to an addition to our permanent collection displays,. curated by Artisa Fellow Jill
Sutherland, that new display addressed the Holbume family's historic links to sugar plantations in the
Caribbean and so to slavery by focusing on a day book from one of the family's plantations. The daybook was
also the trigger for the main part of Alberta's exhibition. in our Roper Gallery, which was dominated by a
group of life-size mannequins limboing under impossibly low bars.
At the same time as the Alberta Whittle exhibition. we showed Alb￿cht Durerfs suite of woodcul prints, The
Great Passion. along with some of the earliest printed books from fifteenth and sixteenlh century Germany
including the iconic Nuremburg Chronicle from 1493. It was a rare opportunity to see one of Durer's most
important suite of prints framed on the VRII as opposed to bound in a book and was part of our on-going
parinership with the Schroder Collection.
We started the summer season with one of our most ambitious exhibitions ever. Painted Love: Renaissanc8
Marriage Portraits. Thls magnificent show, curated by former Royal Collection curator Lucy Whitaker.
included Iconic paintings generously lent from the likes of the National Gallery, H.M. the King and such
prestigious private collections as those of Lord Rothschild at Waddesdon and the Marquis of Bath at
Longleat. We had ambitious income targets against that exhibition and were disappointed to miss them unlll
we opened in July an exhibition of Lucie Rie ceramics (originated by Kettles Yard and previously shown In
Middlesborough as well as Cambridge) which created a significant upltft in attendance. That continued in th8
autumn with the opening of Gwen John, an exhibttion selected from a larger show at Pallant House,
Chichester. Alongside the Renaissance portraits. we presenled a room of densely hung drawings by Michael
Simpson. a locally based artist with an international profile and an impressive reputation as an influential
teacher al Bath Academy of Art. After that, in the Wirth Gallery, we opened a show of the Victorian miniature
painter Sarah Biffin, who made highly accomplished miniatures despite having no hands or feet. With Lucie
Page 4

THE HOLBURNE MUSEUM
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
Rie and Gwen John, I believe this was the first time that the Holbume hosted three exhlbitions all of female
artists.
In addltion to the seven exhibitions that we opened at the Holburne, we also mounted anolher at the
Assembly Rooms in central Bath. Unlimited: Art for Everyone in the 1960s explored a project initiated by local
engineer and entrepreneur Jeremy Fry to make unlimited editions of works of art by such major artists as
Lygia Clarke, Liliane Lijn, Kenneth Martin, Mary Martin and Takis. The project had had a long gestation,
delayed in part by the Covld pandemic and originally planned for the gallery at the University of Bath that we
managed through 2022. Thanks to the cooperative support of the National Trust and with significant financial
support from a range of donors we were able to show the exhibition in the large Tea Room of the Assembly
Rooms, their Georgian grandeur echoing Jeremy Fry's home at Widcombe Manor where the works were
originally fabricated,
Exhibitions
Albert Whittle: Dipping below a waxing moon, the dance claims us for release I Woodcuts in the Age of Duref
Unlimited: Art for Everyone in the 1960s
Painted Love- Renaissance Marriage Portraits l Michael Simpson: Drawing towards painting l Lucie Rie: The
Adventure of Pottery
Gwen John: Art & Life in London and Paris l Lucie Rie I Sarah Biffin
This programme stimulated a rich series of collateral events. Our desire to grow our ￿putatiOn as a place to
see and better understand contemporary art was reflected in a number of talks and conversations with artists
including Alberta Whittle. Alison Lapper and Edmund de Waal, whose refiections on Lucie Rie and exile were
felt by many present to be one of the most extraordinary presentations of their lives. We were also delighted
to welcome Gus Casely-Hayford, Director of V&A East. who told us about plans for the new museum in east
London. Our commitment lo continue to address the Holbume's connections to the historic Caribbean
plantation e￿nomY built on en51aved labour stimulated an event with Alberta Whittle and scholars in the UK
and Barbados discussing the Plantation Day Book that is a focal point in our collection displays. In a similar
vein. in July we co-hosted a three-day workshop looking at Creative Practices to Explore Colonial Legacies in
Cultural and Natural Heritage Sites, a partnership behveen the Holburne. University of Bath. Bath Royal
Literary & Scientific Institute, National Trust and colleagues from Barbados. Other events were organised by
our Supporters Cornmittee, chaired by the indefatigable Jonno Davis.
Our widely respected Learning and Engagement programme continued going from strength to strength. We
We￿ able to continue the important work of our Pathways to Wellbeing groups, supporting 792 individuals
with lived experience of poor mental health, thanks to the generosity of three local Charitable trusts who
pledged funding for three years. We extended this work into care homes and welcomed young men to the
groups. At the same time. another local charity funded us to continue our work with our six partner schools
which. amongst many things. provides a golden ticket that enables every pupil to bring their families to the
museum for free during school holidays. We were a leading partner in 'Reach In and Reach Oul, (RIRO). a
co-produced programme for young people that supported their creativity and wellbeing and offered pathways
to community engagement and cultural sector volunteering in the West of England. Our fledgling Holbume
Future Collective. a group of 16-25 year olds interested in working in museums. gathered momentum and
began planning the museum's first Pride event for June 2024. A total of 175 young people engaged directly
through these projects. They also delivered two of the eleven monthly UpLates, some of which are produced
by various student groups from the two Bath universities. Under the rubric 'Creativity for All,, our various
creative workshops for adults and young people. including several free drop-in days for families and the freely
accessible 'Space to Make. next to the Café, attracted over 7,000 participants.
Entry to the museum is free for the UpLates on the last Friday of each month and every Wednesday
afternoon.
Our marketing and digital profile were considerably improved with the arrival of a new Head of Marketing &
Communications, Sophie Woodward. The quality of and response to our social media presence was
especlally clearly enhanced.
Page 5

THE HOLBURNE MUSEUM
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
The year saw some major developments around the colleclion. The new 2023 Fund is an on-going
relationship with a couple who are donating both modern and contemporary prints and drawings and funds for
us to buy more. We began negotiations with the owner of a large collection of 18th century fine and
decorative arts the gift of which came to fruition in 2024. Most importantly, our negoliations with the Schroder
famlly over the long-term loan of their magnlficent collection of Renaissance silver, paintings, ceramics.
bronzes and gems and the creation of new galleries in which to house them progressed very well and
contracts were signed at the end of the year confirming the loan for a minimum of ￿enty years and the terms
on which the galleries would be built and paid for, along with the transfer of much of our collection to a new
facility outside Baih.
Following a competitive procurement process. the hospitality firm Grayson's took over our Café. The space
was closed through July whilst they refurbished and refurnished it and the changes greatly improved the
environment and. most importantly. the acoustics which had been a persistent problem. The quality and
range of the food offer was improved also. We took the opportunity to drop the name 'Garden Café, and
replaGed it with 'The Holburne Café. which is how people tend to refer to the place anyway. The garden
played host to a summer outdoor theatre festival again but the appalling weather seriously impacted
attendance and the opportunity it offered the Café for increased custom. Nevertheless. the new caterers were
able to offer the museum an Increased minimum annual rent.
FINANCIAL REVIEW
Revlew of the year
Total income for the year amounted to £2.242.185 (2022: £1.886,454). an increase of £355.731 (190/0) over
the previous year. Admissions were £424,405. up 111kn1 from 2022. Shop sales saw an increase of 3Yo,
however, Café and car parking decreased by 3%. Venue Hire was £59.5k (2022: £100.1k). a de¢￿aSe of
40.10A. Total expenditure was (£2.447.Ok (2022.. £1,832.5k). In addition to these funds the Endowment gains
totalled £287.2k resulted in an overall net gain of £82.4k compared to a deficit of (£316.3k) in 2022.
The Museum's net assets at 31 December 2023 amounted to £13.24rn, of which Endowment Funds stood at
£3.78m. Restricted Funds at £8.18m, while Unrestricted Funds decreased to a total of £1.28m.
Details of Funds
The Directors, long-term objective is to maintain the following funds, which are separately recorded and
accounted for in the Museum's records:
Endowment Fund - this comprises the OCMSI National Lottery Herilage Fund Catalysl: Endowments
Fund award, together with subsequent donations. This year a further £250k of Endowment donations
were received. with an additional £200k currently waiting lo be transferred at 31st December to the
Endowment fund. Under the Total Asset Return basis of accounting, 3Yo of the net increase in the
value of investments has been added to the Endowment Fund, the remainder being added to
Unrestricted Funds.
Restricted - Development Fund this comprises funds donated, and grants raised to finance the
Museum, major redevelopment scheme (including the Gardener's Lodge development)- The annual
depreciation charges on freehold and leasehold propety, and on fixtures and fittings financed from
this Fund. are Charged against the Fund.
Restricted - Heritage Assets Fund this represents the value of Heritage Assets purchased by or
donated to the Museum.
Restricted- Specrfic Purposes Fund - these are the unspent balances of grants and donations made
to the Museum with a specific purpose or intent.
Page 6

THE HOLBURNE MUSEUM
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
UnreslfiGted Fund - these are the accumulated revenue surpluses of the Museum, provlding finance
for the core operating costs relating to the on-going activities of the Museum.
Investment pollcy and perfomiance
The assets of the Endowment Fund are invested through a professional investment manager, Sarasln &
Partners, with a medium to low risklcapital preservation Total Asset Return mandate in accordanGe with the
powers given to the Trustee under the Trustee Investment Act 1961. After a further £250,000 was invested in
the year, funds totalled £3.78m (2022 £3.29m), recording a gain during the year £287.2k (2022: £370.2K loss)
before investment management costs which amounted to £51.8k (2022: £68.5k). The performance of the
investments is reported quarterly to the Directors.
Unrestricted Funds operational approach
The Directors are concerned lo maintain a level of unrestricted reseNes which will provide sufficient working
capital and enable the Museum io cope with unexpected shortfalls in income or increases in operating costs.
A three-year Implementation Plan had been prepared, the objective of which is to preserve the Endowment
Funds and ultimately to increase them to a level at which the total return income generated will cover the
annual deficit of the Museum, but this is being re-assessed in light of the changes arising as a result of the
Covid19 pandemic and its impact on the Museum. It is the long-term aim of the charity to maintain
unreslrided reserves. which are the free reserves of the Museum. at a level that is sufficient to cover the
running costs of the Museum for at least six months. being in the region of £700.000.
Avon Pension Fund
The Museum s participation in the Avon Pension Fund defined benefit scheme for its employees resulted in a
reduction of £721.500 in the calculated net aGtuarial deficit during Ihe year. A decision was made to
crystallise the obligation on the pension fund and a payment of £115,500 was made to thi5 effect in April
2023.
Plans forfuture periods
Though we keep it under review, we remain committed to the Vision agreed by staff and Directors in 2019
that set the triangular relationship of art. creativity and wellbeing at the heart of our organisation. We intend to
deepen the Holburne's commitment to supporting individual wellbeing through art and to playing a significant
role in the wellbeing of our communities. We a¢tÈvely pursuing our long-term arnbitions to open up MOE of our
historic building to public use, to reconceive the presentation of the building and the collection. and to
reconceive the grounds as a destination garden in line with our commitment to sustainabllity. During 2023, we
actively sought off-site accommodation to which staff might be decanted with a view to creating new gallery
and learning spaces and an expanded shop within the museum.
To grow the Endowment Fund remains a key priority for long-term sustalnability with the immediate aim of
raising the money that will enable us to fully realise the potential of the pledged £1.000.000 match-funding.
At the end of 2023. we finalized plans for the new Schroder galleries on thè Lower Ground and First Floors as
well as signing the contracts that set out the terms for the long-term loan of the Schroder Collection and for
the funding of the project to create new galleries and an appropriate context on the LoV￿r Ground Floor. We
were also preparing a further funding application to the Foyle Foundation to refurbish the toilets. enhance the
security as required by the contract with the Schroder Collection, and to ¢￿ate a new display on the Lower
Ground floor from the Holburne Collection. We recogntze the potential for the Schroder Colledion loan and
new galleries to attract media attention and to raise the profile and status of the Holburne In general terms.
There are longer-temi ambitions to brin9 more of the garden into public use and to better align our landscape
with the climate emergency, setting out to create an environment that encourages biodiversity whilst engaging
young people and families. We hope to comblne these ambltions with that to de-carbonise the current system
of gas-powered boilers.
Page 7

THE HOLBURNE MUSEUM
TRUSTEE REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
It Is widely recognized that, in recent years. the Holburne has changed Its approach and is now more playful
in tone and more approachable for many. In large part, this is driven by the exhibition programme, and we
plan to find ways of embedding this new approach in the pemianent presentalion of Ihe museum. Installing
artlsl's Interventions in the hallway. for example. ielhinktng our interpretation. cteating envlronments In whlch
Visitor5 feel able to relax. and introducing changes to Ihe garden.
Rosponsibility for the accounts and financlal statements
The Charities Act 2011 requires Ihe Ttustee to prepare financial slatements for each financial year Ihat
provide a true and fair view of the state of affairs of the charity's financial activities during the year and of its
financial position at Ihe end of Ihe year. In preparing Ihe financial statements, the Trustee is required to:
Select suitable account*ng poticie5 and apply them consistenlly.
Make judgements and estimates that are reasonable and prudent.
State whether applicable accounting slandards have been followed. subject to any material
departure5 disclosed and explained in Ihe fir*ncial statements.
Prepare the financial statements on a going concern basis unless it Is inappropriate that the museum
will continue operatlng.
The Trustee is responsible for keeping proper accounting records which disclose with reason8ble accuracy
the financial posltion al any time. and which ensure Ihat th8 financial statements comply with the applicable
rules and regulations. It 15 also responslble for safeguarding Ihe assets of the tharlty and for thelr proper
application under charity law, including taking reasonable Steps for the prevention and detection of fraud and
other irreguiarftles.
The Trustee is satisfied that the responsibilities set out above have been diSGharged and that these accounts
have been prepared in accordance with the applicable accounting standards. save where stated in r￿Pect of
donated heritage assets
Audltors
Bishop Flemlng have expressed their wlllingness to ¢ontlnue In offlce as auditors and a resolutlon proposlng
their reappointment will be submitted to the forthcoming Annual General Meeting.
Thanks
The Directo￿ convey their sIn￿re thanks to all the stsff and volunteers who have provided their support to
the Museum. without which it could not continue to honour and deliver its response to the charitable
objectives laid down for it by its founder irl 1882.
The Trustees. Report. incorporating a strategic report, was approved by order of the Board of Trustees, as the
company directors. and signed on its behalf by:
Edwa
Chairman
ayntun-coward
Angela Gillibrand
Treasurer
Date:
161121 I02ii.

THE HOLBURNE MUSEUM
STATEMENT OF TRUSTEE RESPONSIBILITIES
FOR THE YEAR ENDED 31 DECEMBER 2023
The Trustee is responsible for preparing the Trustee Report and the flnancial statements in accordance with
applicable law and United Kingdom Accounting Standards {United Kingdom Generally Accepted Awountlng
practi￿).
The law applicable to charities in England & Wales requires the Trustee to prepare financial statements for each
financial year which give a true and fair view of the state of affairs of the Group and the CharFty and of their
incomlng resources and application of resources, including their income and expendilure, for that p&riod. In
preparing these financial statements, the Trustee are required to-
select suitable accounting polides and then apply them consistently;
observe the methods and principles of the Charities SORP (FRS 102);
make judgements and accounting estimates that are reasonable and prudenl,.
stale whelher applicable UK Accounting Standards (FRS 102) have been followed. subject to any material
departures disclosed and explalned in the financial statements-,
prepare the financial statements on the going rnncern basis unless il is inappropriate to presume that the
Group will contlnue in business.
The Trustee is responsible for keeping adequate accounting records that are sufficient to show and explain the
Group and the Charitys transactions and disclose with reasonable accuracy at any time the financial position of
the Group and the Charity and enable them to ensure that the finanGial statements comply with the Charities Act
2011. the Charity (Accounts and Reports) Regulations 2008 and the provisions of the Trust deed. They are also
responsible for safeguarding the assets of the Group and the Charty and hen￿ for tsking reasonable steps for
the prevention and deteclion of fraud and other irregularities.
Page 9

THE HOLBURNE MUSEUM
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF THE HOLBURNE MUSEUM
OPINION
We have audited the financial statements of The Holburne Museum (the'parènt ¢harity) and its subsidiaries (the
'group') for the year ended 31 December 2023 which comprise the Consolidated Statement of Financlal
Activitles, the Consolidated Balan￿ Sheet. the Charity Balance Sheet. the Consolidated Statement of Cash
Flows and the related notes, includlng a summary of significant accounting policies. The financial reportin9
framework that has been applied in their preparation is applicable law and United Kingdom Accounting
Standards, Including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK
and Republic of Ireland, (United Kingdom Generally Accepled Accounting Pract1￿).
In our opinion the financial statements:
give a true and falr view of the state of the Group's and of the parent charitys affairs as at 31 December
2023 and of the Group's incoming resources and application of resources, Including its Income and
expenditure for the year then ended:
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting
Praclice; and
have been prepared in accordance with the requirements of the Charities Act 2011.
BASIS FOR OPINION
We conducted our audit in accordance wlth Intemational Standards on Auditing (UK) (ISAS (UK)) and applicable
law. Our responsibilities under those standards are further described in the Auditors. responsibilities for the audit
of the financial statements section of our report. We are independent of the Group In accordance with the ethical
requirements that are relevant to our audit of the financial statements in the United Kingdom, inGIuding the
Financial Reporting Council's Ethical Siandard, and we have fulfilled our other ethical responsibilities in
accordance with these requirements. We belleve that the audit evldence we have obtained is sufficient and
appropriate to provide a basls for our opinion.
CONCLUSIONS RELATING TO GOING CONCERN
In auditing the financial statements. we have concluded that the Trustee's use of the golng concem basis of
accounting in the preparation of the financial statements is appnjpriate.
Based on the work we have performed. we have not identified any material uncertainties relating to events or
conditions that, individually or collectively, may cast significant doubt on the Group's or the parent charitls ability
to continue a5 a going concern for a period of at least knelve months from when the financial slalements are
authorised for issue.
Our responsibilitles and the responsibllllies of the Trust88 Wlth respect to going conGern are described in the
relevant sections of this report.
OTHER INFORMATION
The other information comprises the information included in the Annual Report other than the finandal
slatements and our Audilors. Report thereon. The Trustee Is responsible for the other information contained
within the Annual Report. Our oplnion an the financial statements does not cover the other information and,
except to the extent otheNise expliGitly stated in our report, we do not express any form of assurance conclusion
thereon. Our responsibility is to read the other information and, in doing so, consider whether the olher
information Is materially inconsistent with the financial statements or our knowledge obtained in the course of the
audit, or otherwise appears to be malerially misstated. If we identify such materlal Inconsistencies or apparent
material misstatements. we are required to determlne whether this gives rise to a material misstatement In the
financial statements themselves. If, based on th8 work we have performed, we conclude that there Is a material
misstatement of this other information, we are required to report that fact.
We have nothing to report In this regard.
Page 10

THE HOLBURNE MVSEUM
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF THE HOLBURNE MUSEUM (CONTINUED)
mA￿ERs ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
We have nothing to report in respect of the followlng matters where the Charities (Accounts and Reports)
Regulations 2008 requires us to report to you If, In our opinion..
the information given in the Trustee Report ts inconsistent in any malerial respect with the financial
Statements: or
the parent Charity has not kept sufficient accounting records; or
the parent Charity financial statements are not in agreement with the accounting records and relurns., or
we have not received all the information and explanations we require for our audit.
RESPONSIBILITIES OF TRUSTEES
As explained more fully In the Trustee Responsibilities Statement. the Trustee is responslble for the preparation
of the financial statements which give a true and fair view. and for such internal control as Ihe Trustee
determines is necessary to enable the prepardtlon of financial statements that are free from material
misstatement. whelher due to fraud or error.
In preparing Ihe financial statements. the Trustee is responsible for assesslng the Group's and the parent
charitys ability to continue as a going concem. discloslng. as applicable, matters related to going concem and
using the going con￿rn basls of accounting unless the Trustee either Intends to Ilquldate the Group or the
parent charity or to cease operations, or have no realisiic alternative but to do so.
Page 11

THE HOLBURNE MUSEUM
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF THE HOLBURNE MUSEUM (CONTINUED)
AUDITORS. RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
We have been appointecl as auditor under section 151 of the Charities Act 2011 and report In accordance wllh
the Act and relevant regulations made or having effect thereunder.
Our objectbves are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement, whether due to fraud or e￿or, and to issue an Auditors, Report that includes our
opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in
accordance with ISA5 (UK) will always detect a material misstatement when it exists. Misstatements can arise
from fraud or error and are considered malerial if. individually or in the aggregate, they could ￿asOnablY be
expected to influence the economic deoisions of users taken on the basis of these financial statements.
Irregularities. including fraud. are instances of non-compliance with laws and regulations. We design procedures
in line with our responslbilities. oullined above, to detect material misslatemenls in respect of irregularlties,
including fraud. The exlent to which our procedures are capable of detecting irregularities, including fraud is
detailed below:
We have considered the nature of the sector, control environment and financial Performan￿.,
We have considered the results of enquiries with management and the direGlions of the trustee company in
relation to their own identificaiion and assessment of the risk of irregularities within the entity-
We have reviewed the documentation of key processes and controls and performed walkthroughs of
transactions to confirm that the systems are operating in line with documentation. and
We have considered the matters discussed among the audit engagement team regarding how and where
fraud might occur in the financial statements and potential indicators of fraud.
As a result of these procedures. we have considered the opportunities and incentives that may exist within the
organisation for fraud and identified the highest area of risk to be in relation to revenue recognition, with a
particular risk in relation to year-end cut off. In common with all audits under ISAS (UK) we are also required to
perform specific procedures to respond to the risk of management override.
We have also obtsined understsnding of the legal and regulatory frameworks that the Charity operates in.
focusing on provisions of those laws and regulations that had a direct effect on the determination of material
amounts and disclosures in the financial statements. The key laws and regulations we considered in this context
included the Charities Act 2011. Charity SORP 2019, FRS 102 and the terms and conditions attaching to
matertal grants received by the Charity.
In addition. we consldered the provisions of other laws and regulations that do not have a direct effect on th8
financial staternents but compliance with which may be fundarnental to the Charltys abilEty to operate or avoid a
material penalty- Thesa included data protection regulations, health and safely regulations and employment
legislation.
Our prO￿dureS to respond to risks Identified included the following..
Reviewing the financial statement disclosures and tssting to supporting documentation to assess compliance
with provisions of relevant laws and regulations descrfbed as having a direct effect on the financial
statements;
Performlng analWlcal pro¢edur8S to identify unusual or unexpected relationships Ihat may Indicate risk$ of
material mlsstatement due to fraud-
Review of board mlnutes.,
Enquiring of management in relation to actual and potential claims and litigations:
Performing detailed transactional testing in relation to the recognltion of revenue. specffically grants, with
particular fo¢us around year-end cut off- and
In addressing the risk of fraud through management override of ¢ontrols, testing the appiopriateness of
Journal entries and other adjustm8nts.
We also communicated identified laws and regulations and potential fraud risks to all engagement team
members and remained alert to any indications of fraud or non-compliance with law5 and regulations throughout
the audit.
Page 12

THE HOLBURNE MUSEUM
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF THE HOLBURNE MUSEUM (CONTINUED)
As a result of the inherent limttations of an audit, there is a risk that not all Irregularities, Including a material
misstatement in the financial statements or non-compliance wlth laws and regulations. will not be detected by us.
The risk Increase5 the further removed compliance with a law or regulation Is from the events and transactions
reflected In the financial statements, given we will be less likely to be aware of it, or should Ihe irregularity occur
as a result of fraud rather than a one off error, as this may involve intentional concealment. forgery, collusion,
omission or misrepresentstion.
A fvrther descrlptlon of our responsibilities for the audit of the finandal stalements is located on the Flnancial
Reporting Council's website al.. www.frc.or
-uklaudilorsres
Auditors. Report.
onsibilities. This descTiplion forms part of our
USE OF OUR REPORT
This report is made solely to the charitys Trustee, as a body. in accordance with Part 4 of the Charities
(Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the
charitys trustees those matters we are required to state to them in an Auditors. Report and for no other purpose.
To the fullest extent permitted by law. we do not accept or assume responsibility to anyone other than the trustee
forour auditwork, for this report. or for the opinions we have formed.
Bishop F
eming LLP
Chartered Accountants
statutory Auditors
10 Temple Back
Bristol
BS16FL
Date..
Bishop Fleming LLP are eligible to act as auditors in terms of section 1212 of the Companies Act 2006.
Page 13

THE HOLBURNE MUSEUM
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 DECEMBER 2023
Unrestricted
funds
2023
Restricted Endowment
funds
funds
2023
2023
Total
funds
2023
Total
funds
2022
Note
Income and
endowments from:
Donations and legacies
Charitable activities
Other trading activities
Investments
Oiher income
651.882
448,301
305,037
6.043
207,910
373,012
250,000
1,274,894
448,301
305,037
6,043
207,910
1,111.131
417.129
356,800
1.394
Total income and
endowments
1.619,173
373,012
250,000
2.242,185
1.886,454
Expenditure on:
Raising funds
Charitable activities
9.10
151.862
1.706.904
51,848
203,710
2,243,306
227.819
1.604.712
536.402
Total expenditure
1,858.766
536.402
51.848
2.447,016
1.832,531
Net
{expenditure)fin¢om
e before net
gain51(losses) on
Investments
Net gainsl{losses) on
investments
Net movement In
funds before other
recognised
gainsl(losses)
(239,593)
(163.390)
198,152
(204,831)
53.923
287,240
287.240
(370.239)
(239.593)
(163,390)
485,392
82,409
(316.316)
other recognised
gainsl(losses):
Actuarial gains on
deflned benefit
pension schemes
Net movement In
funds
29
949,000
(239,593)
(163,390)
485.392
82,409
632,684
Reconclliatlon of
funds:
Total funds brought
forward
1.524,424
{239,5931
8,344,742
1163,390)
3,290,708
485.392
13,159,874
82,409
12,527.190
632,684
Net movement in funds
Total funds carried
forward
1,284,831
8.181.352
3,776,100
13,242,283
13.159.874
Page 14

THE HQLBURNE MUSEUM
CONSOLIDATED BALANCE SHEET
AS AT 310ECEMBER 2023
2023
2022
Note
Flxed assets
Tangible assets
Heritage assets
Investments
16
17
7,759,302
827.000
4.022,999
7.991,793
827,000
4,075.603
18
11609.301
12.894.396
Current assets
Stocks
Debtor5
Cash at bank and in hand
19
20
26.721
295,114
587.638
23.456
386.010
191,028
909A73
600.494
CreditOrs-. amounts" falling due within one
year
21
(276.491)
(335,016)
Net ¢urrentassets
632,982
265,478
Total assets less current Ilabilities
13.242.283
13.159.874
Total net assets
13,242,283
13.159,874
Charlty funds
Endowmenl funds
kestricted funds:
3.776,100
3290.708
Development fund
Heritage assets
Special purposes funds: Revenue
22
7.182,847
827.000
171,505
7.359,079
827.1)00
158.663
Total restricted funds
Unrestricted funds
22
22
8.181.352
1,284,831
8.344,742
1,524,424
Total fund5
13,242.283
13.159,874
Thé financial statements were approved and aulhorised for issue by'lhe Trustee and signed" on their behalf by-.
Edward Bayntun<oward
Chair of Trustees
Angola Gillibrand
Treasurer
Date:
ICI ILI LOLLF
Th"e notes on pages 19 to 45 form part of these financial staternents.

THE HOLBURNE MUSEUM
CHARITY STATEMENT OF FINANCIAL POSITION
FOR THE YEAR ENDED 31 DECEMBER 2023
2023
2022
Note
Flxed assets
Tangible assels
Heritage assets
Investments
16
7,759,302
B27,000
4,023,099
7.991.793
827.000
4.075.703
17
18
12,609.401
12.894,496
Current assets
Debtors
20
334,377
547.B10
504,351
31.905
Cash at bank and In hand
882.187
536.256
Creditors.. amounts falling due within one
year
21
(249,316)
(270,889)
Net current assets
632,871
265.367
Total assets less current liablllties
13.242,272
13,159,863
Total net assets
13,242.272
13,159,863
Page 16

THE HOLBURNE MUSEUM
CHARITY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2023
2023
2022
Note
Charlty funds
Endowment funds
3.776.100
3.290.708
Restricted funds=
Development fund
Heritage assets
special purposes funds= Revenue
22
22
22
7.182.847
827,000
171.505
7.359,079
827,000
158,563
Total restrictsd funds
22
8,181.352
8.344,742
Unrestricted funds
1,284.820
1.524.413
Total unrestricted fijnds
22
1,284,820
1,524.413
Total funds
13,242,272
13.159,863
Thé financial statements were approved and authorised for issue by the Trustee and signed on Iheir behalf by:
kllfr oa
Edward Bayntun£oward
Chair o* Ttustees
Angela Gillibrand
Treasurer
Ljate:
Thè notes on pages 19 to 45 form part of these financial ststements.

THE HOLBURNE MUSEUM
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2023
2023
2022
Cash flows froni operating actlvlties
Net Cash used in operating aclivitles
140,067
144,022
Cash flows from Investlng actlvities
Dividends and income from investments
Purchase of tangible fixed assets
PrO￿edS from sale of investfflents
Purchase of investments
6.043
1.394
(9,035)
450,500
1200,000) (420,000)
Net cash provlded byl(used In} Investlng activlties
256,543
(427,641)
Cash flows from fEnanclng activilies
Net cash provided by financlng actlvities
Change In cash and cash equlvalents In the year
Cash and Cash equivalents at the beginning of the year
396.610
(2B3,619)
474.647
191.028
Cash and cash equivalents at the end of the year
587,638
191,028
The noles on pages 19 to 45 form part of these financial statements
Page 18

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
GENERAL INFORMATION
The Charity is a reglstered charity In England and Wales and is unincorporated. The address of the
principal offlce Is The Holburne Museum, Great Pulteney Street. Bath. BA2 4DB.
ACCOUNTING POLICIES
2.1 Basls of preparation of flnancial ststements
The financlal statements have been prepared in accordan￿ with the Charities SORP {FRS 102) -
Accounting and Reporting by Charitses: Statement of Recommended Practice applicable to charlties
preparing their accounts In accordance with the Financial Reporting Standard applicable in the UK
and Republic of Ireland (FRS 102) (effective 1 January 2019), the Financial Reporttng Standard
applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
The financial statements have been prepared to give a 'true and fairf view and have departed from
the Charities (Accounts and Report5) Regulations 2008 only to the extent required to provide a 'true
and faiff view. This departure has involved following the CharÉltes SORP (FRS 102) published in
October 2019 rather than the Accounting and Reportlng by Charities= Statement of Recommended
Practice effective from 1 April 2005 which has since been wilhdrawn.
The Holbume Museum meets the definition of 8 public benefit entity under FRS 102. Assets and
liabillties are initially recognlsed at historical cost or transaction value unless otherwise staled In Ihe
relevant accounting policy.
The Consolidated Statement of Financial Activities (SOFA) and Consolidated Balanc8 Sheet
consolidate the financial statements of the Charity and Its subsidiary undertaking. The results of the
subsidiary are consolidated on a line by line basis.
2.2 Going concern
The activities of the Charity, together with the factors likely to affect its future development and
performan￿ are set out in the Trustee's Annual Repori. The financial position of the Charity and its
cashflow are presented in the financial statements and accompanying notes.
The directors consider that the Charity has adequale resources to continue in operational existence
for the foreseeable future. For this reason. they continu8 lo adopt the going concern basis in
preparing the financial statements.
Page 19

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ACCOUNTING POLICIES (continued)
2.3 Income
All Income is recognlsed once the Charlty has entitlement to the Income, it Is probable that the
income will be received and the amount of Income receivable can be measured ￿lIablY.
The recognition of income from legacies is dependent on establishing entiuement. the prubability of
receipt and the ability to estimate with sufficient accuracy the amount receivable. Evidence of
entitlement to a legacy exists when the Charity has suffiGtent evidence that a gift has been left to
them (through knowledge of the existenc8 of a valid will and the death of the benefactor) and the
executor is satisfied that the property in question will not be required to sat15fy claims in Ihe estate.
Receipt of a legacy must be recognised when it is probable that it will be received and the fair value
of the amount receivable. which wlll generally be the expected cash amount to be distributed to the
Charity, can be reliably measured.
Grants are included in the Consolidated Statement of Financial Activltie5 on a receivable basis. The
balan￿ of income received for specific purposes but not expended durlng the period ig shown in the
relevant funds on the Balance Sheet. Where income is receiv8d in advance of entitlement of receipt,
its recognition is deferred and included in creditors as deferred income. Where entiuement occurs
before income is received, the income is accrued.
2.4 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit
to a third paty, it is probable that a transfer of economic benefits w511 be required in settlement and
Ihe amount of the obligation can be measured reliabty. Expenditure is classified by activlty. The costs
of each activity are made up of the total of direct costs and shared costs. including SUPPOrt costs
involved in undertaking each aclivity- Direct costs attributable to a slngle actlvlty are allocated directly
to that acirvity. Shared costs which Contribute to more than one activity and support costs which are
not attributable to a single activity are apportioned between those activities on a basis consistent with
the use of resources. Central staff costs are allocated on the basis of time spent, and depreclatlon
charges allocated on the portion of the asset's use.
Expenditure on raislng funds includes all expenditure Incurred by the Group to raise funds for its
charilable purposes and includes costs of all fundraising activities events and non-charitable trading.
Expenditure on charitable activilies is incurred on directly undertaking the activiknes which further the
Group's obje¢ttves. as well as any associated support costs.
ASI expènditure is indusive of irrecoverable VAT.
2.5 Interest recelvable
Interest on funds held on deposlt is Included when re¢eivable and the amount can be measured
reliably by the Group: this is normally upon notification of the interest paid or payable by ihe institution
with whom the funds are deposlt8d.
Page 20

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ACCOUNTING POLICIES (continued)
2.6 Taxatlon
The Charily is consldered to pass the tests set out In Paragraph 1 Schedule 6 of the Finance Act
2010 and therefore it meets the definltlon of a Charitable company for UK corporalion tax purposes.
Accordingly. the Charity is potentially exempt from tsxation in respect of income or capital gains
received wlthln categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section
256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or galns are
applied exdusively to charitable purposes.
In addition, its subsidiary incurs no current tax charge as all its profits. which would otherwise be
taxable. are distributed to the Museum by way of Gift Aid and thus no tax liabllity arises.
The Group receives Museum and Gallery Exhibition Tax Relief. which is surrendered. giving rise lo a
tax repayment to the Group. The arising credit Is recognised In the year In which the related
expenditure is incurred. The credit is recognised in other income in the Consolidated Statement of
Financial Activities. Gift Aid recoverable on certain donation. and where applicable, has been
included in income.
2.7 Tanglble fixed assets and depreciation
Tangible fixed assets costing £2.000 or more are capitalised and recognised when future economic
benefits are probable and the cost or value of the asset can be rneasured reliably.
Tangible fixed assets are initially recognised at cost. After recognition. under the cost model. tangible
fixed assets are measured at cost less accumulated depreciation and any accumulated Impalm?enl
losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be
included in the measurement of cost.
Depreciation is charged so as to allocate the cost of tanglble fixed assets less their residual value
over their estimated useful lives.
Depreciation is provided on the following bases.
Freehold property
Leasehold propety
Fixtures and fittings (pre-
development)
Fixtures and fittings (post-
development)
50 years straight line
over the period of the lease
20°k reduclng balance
15 to 30 years straight line
2.8 Herltage assets
Where heritage assets have been purchased, they are initially rècognised at cost. After recognition,
under the cost model, herltage assels are measured at cost less any accumulated depreciation and
any accumulated Impalrment losses.
2.9 Inveslments
Fixed asset investments are a form of financial instrument and are Inlllally rerognised at their
transaction cost and subsequently measured at fair valLte at the Balance Sheet date, unless Ihe value
cannot be measured reliabty in which case it is measured at Cost less impaiment. Investment gains
and losses, whether reallsed or unreallsed, are combined and presented as 'GainsllLosses) on
investments, In the Consolidaled Statement of Financial Activities.
Investments In subsidlarles are valued at cost less provision for impalmient.
Page 21

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ACCOUNTING POLICIES (contlnued)
2.10 Stocks
stocks are valued at the lower of cost and net reallsable value after making due allowance for
obsolete and slow-moving stocks.
2.11 Debtors
Trade and olher debtors are recognised at the settlement amount 8fter any trade discount offered.
Prepa￿nentS are valued at the amount prepaid net of any trade discounls due.
2.12 Cash at bank and In hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity
of th￿e months or less from the date of acquisition or opening of the deposlt or similar account.
2.13 Llabllities and provisions
Liabilities are recognisecl when there is an obligation at the Balance Sheel date as a result of a past
event. it is probable that a transfer of economic benefit will be required in settlement, and the amount
of the 5etUement can be estlmated reliably.
Llabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the
amount it has received as advanc8d payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts requlred to settle the obligation. Where
the effect of the time value of money is material. the provision is based on the present value of those
amounts. discounted at the pre-tax discount rate that reflects the risks specific to the liability. The
unwlnding of the discount is recognised In the Consolidated Statement of Financial Activities as a
finance cost.
2.14 Flnanclal Instruments
The Group only has financial assets and financial liabiliiies of a klnd that qualify as baslc financial
instruments. Basic financlal instruments are initially recognised al transaction value and subsequently
meaSU￿d at their settlement value with the exception of bank loans which are subsequently
measured at amortised cost uslng the effective interest method.
Page 22

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ACCOUNTING POLICIES (contlnued)
2.15 Penslons
The Group operates a defined contrtbution pension scheme and the pension charge represents the
amounts payable by the Group to the fund in respect of the year In accordance with the wles of the
scheme.
Defined benefit pension and other post-employment beneflts
The present value of the defined benefit pension and other post-employment benefit obligations
depends on a number of factors that are detemiined on an acluarial basis using a number of
assumptions. The assumptions used in determining the net cost (income) for pension and other post-
employment benefits include the discount rate. Any changes in these assumptions have an effect on
the carryTng amount of pension and other p0st-empl0￿nent benefits.
After tsking approprlate professional advice. Bath and North-Easl Somerset Council determine the
appropriate dtscount rate at Ihe end of each reporting period. This is the interest rate that should be
used to deterrnlne the present value of estimated future cash oufflows expected to be requlred to
settle the pension obligations. In determining the appropriate discount rate. consideration is given to
the interest rates of high-quality corporate bonds that are denominated in the Currency in which the
benefits are to be paid and that have term5 to maturity approximating the terms of the related
pension Ilability.
other key assumptions relevant to the defined benefit pension and other post-employment benefit
obllgations are based in part on current market conditions. Additional disclosures con￿MIng these
obligations are given in note 20.
Penslon costs - defined benefit pension schemes
Current servlce costs. past service costs and gains and losses on settlements and curtailments are
charged to appropriate resour￿$ expended categories in the Statement of Financial Activities. Past
service costs are recognised over the vesting perlod or tmmedlately if the benefits have been vested.
When a setttement {eliminating all obligations for benefits already accrued) or a curtailment (reducing
future obligations as a result of a material reduction in the scheme membership or a reduction future
entitlèmenl) occurs. the obligation and relaled plan assets are admeasured using current aciuarial
assumptions and the resultant gain or loss is recognised in the Statement of Financlal Activities
during the period in which Ihe settlèment or Gurtallment 0￿urS.
The interest cost and the expected retum on assets are shown as a net amount as other finance
Costs or income. Net penslon finance costs are allocated to appropriate resources expended
categories in the Statement of Financial Activities. Net pension finance income is recognised a5 an
incoming resource in the Ststement of Financial Activities. Actuarial gains and losses are reGognised
immediately as other recognised galns and losses In the Statement of Financial Activities.
Pension scheme assets are valued at fair value at the balance sheet date. Fair value is b85ed on
market prl¢e inft)rmation and In the case of quoted securities is the published bid price. Pension
scheme Siabilities are measured on en actuarial basis using the projected unot method and are
discounted to their present value using a rate equivalent to the current rate of retum on a high-quallty
corporate bond of equivalent currency and term to the scheme liabilities. The penslon scheme deficit
is recognised in full on the balance sheet.
Penslon costs - defined contributlon penslon schemes
Contrlbutions are charged lo the Statement of Financlal Actlvities as they become payable In
accordance with the rules of the scheme.
Page 23

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ACCOUNTING POLICIES (continued)
2.16 Fund accountlng
Restricted and unrestricted income funds
unrestricted Income funds are expendable al the
discretlon of the Directors in furtherance of the objects of the Museum. Funds deslgnated for a
particular purpose are also unreslricted. The Museum receives grants and donations for purposes
specified by the donors and funds are expended In accordance with donors, wishes. Such funds are
restricted funds and are disclosed In the accounls under one of the headings Specifi¢ Purposes
Funds or Development Funds.
Endowment funds
the Catalyst Endowment Fund is the Heritage Lottery FundlDepartment for
Culture Media and Sport Catalyst: Endowment fund created from a grant of £1 million from the
Herltage Lottery Fund whlch, together with 1.1 matched funding, was received and raised over th8
period to June 2016. The capital must be retained as a permanent endowment for a minimum period
of 25 years. The real value of investment returns on this fund will be used to SUPPOrt the operations of
the Museum and will be transferred annually to the general fund. The Special Acquisitions Fund
comprised the proceeds of sale of an item from the collection in 2011 for £1 million, with the balance
in the fund amounting to £920.000' the Museum has received legal advlce which has led to this Fund
being reclassified as part of the Endowment of the Museum.
CRITICAL ACCOUNTING ESTIMATES AND AREAS OF JUDGEMENT
The preparation of the financial statements requires management to make judgments. estimates and
assumplions that affect the amounts reported. These estimates and judgments are continually reviewed
and are based on experien￿ and other factors, including expectations of future events that are believed
lo be reasonable under the circumstances.
INCOME FROM DONATIONS AND LEGACIES
Unrestricted Restricted Endowment
funds
funds
funds
2023
2023
2023
Total
funds
2023
Donations
Universlty contrlbutions
Exhibitions donations
Pathways Programme
Grants
37.617
61.000
35,000
37,617
61,000
35,000
Grants for exhibitions
Capitsl grants
Pathways Programme
Other grants
Grant 5
91.045
60.000
45.000
43,350
91,045
60,000
45,000
43,350
Total donatlons & granls
373.012
373,012
Page 24

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
INCOME FROM DONATIONS AND LEGACIES (continued)
Unrestricted Restricted Endowment
funds
funds
funds
2023
2023
2023
Total
tunds
2023
Donatlons
651.882
250,000
901,882
Subtotal
651.882
250.000
901.882
Total 2023
651,882
373,012
250,000
1,274,894
Unrestricted
funds
2022
Restricted Endowment
funds
funds
2022
2022
Total
fijnds
2022
Donatlons
General donations
Raised from Patrons and Frionds
Universlty contributions
Grants
89.837
170,574
100.000
89,837
170,574
100.000
General grants
42.000
42,000
Total donations & grants
360.411
42,000
402,411
Donations
Legacies
274,884
420.000
694.884
13.836
13.B36
Total 2022
374,247
316,884
420,000
1.111,131
INCOME FROM CHARITABLE ACTIVITIES
Unrestrlcted
funds
2023
Total
funds
2023
Museum admissions
Exhibltion costs recharged
Learnlng lectures. concerts. workshops etc.
424.405
424,405
23.896
23,896
448,301
448,301
Page 25

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
INCOME FROM CHARITABLE ACTIVITIES (contlnued}
Unrestricted
funds
2022
Total
funds
2022
Museum admlssions
Exhibition costs recharged
Learning leclures, concerts. workshops etc.
383,608
14,034
19,487
383,608
14,034
19,487
417.129
417.129
INCOME FROM OTHER TRADING ACTIVITIES
Income from fundralslng events
Total
funds
2023
Plant sales
Unrestricted
funds
2022
Total
funds
2022
Plant sales
1,890
1,890
Income from non charltable Iradlng actlvltlos
Unrestricted
funds
2023
Total
funds
2023
Museum shop sales
Income from cafe and car parklng
Venue hlre (including filming fees)
Other income
144.266
97.488
59,505
3,778
144.266
97.488
59.505
3.778
305,037
305,037
Page 26

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
INCOME FROM OTHER TRADING ACTIVITIES (continued)
Income from non charltable tradlng actlvities (continued)
Unrestricted
funds
2022
Total
funds
2022
Museum shop sales
Income ffom cafe and car parking
Venue hlre (Includlng filming fees)
other income
138,989
100.277
100.087
15.557
138,989
100,277
100,087
15.557
354,910
354.910
INVESTMENT INCOME
Unrestricted
funds
2023
Total
funds
2023
Bank Interest
6.043
6.043
Unrestiicled
funds
2022
Total
funds
2022
Bank intérest
1,394
1,394
OTHER INCOMING RESOURCES
Unrestricted
funds
2023
Total
funds
2023
Tolal
funds
2022
Museum & Gallery Tax relief
207.910
207,910
Page 27

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
EXPENDITURE ON RAISING FUNDS
Fundraising trading expenses
Unrestrlcted
funds
2023
Total
funds
2023
Salary costs
Oiher costs of generating fur)ds
144,872
6,990
144,872
6,990
151,862
151.862
Unrestricted
funds
2022
Total
funds
2022
Salary costs
Other costs of generating funds
143.098
16.230
143,098
16,230
159.328
159,328
10. INVESTMENT MANAGEMENT COSTS
Endowment
funds
2023
Total
funds
2023
Investrnenl management fees
51,848
51,848
Endowment
funds
2022
Total
funds
2022
Investment management fees
68,491
68,491
Page 28

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
11. ANALYSIS OF EXPENDITURE ON CHARITABLE ACTIVITIES
Summary by fund type
Unreslrlcted Restrlcted
funds
funds
2023
2023
Total
2023
Museum activities (inc. cost of shop sales)
Learning activities
Exhibition aclivities
734,909
304.117
667.878
492,169
44,233
1,227.078
348.350
667,878
1,706,904
536.402
2,243.306
Unrestricted
funds
2022
Restricted
funds
2022
Total
2022
Museum activities (inc. cost of shop sale5)
Learning activities
Exhibition activities
390.636
222.107
483.624
479.049
29.296
869,685
251,403
483.624
1,096,367
508,345
1.604.712
12. ANALYSIS OF EXPENDITURE BY ACTIVITIES
Activltles
undertaken
directly
2023
Support
costs
2023
Total
funds
2023
Museum activities (inc. cost of shop sales)
Learning activitie5
Exhibition activities
917.936
123.722
263.551
309.142
224.628
404,327
1,227,078
348,350
667,878
1.305,209
938.097
2,243,306
Page 29

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
12. ANALYSIS OF EXPENDITURE BY ACTIVITIES (conllnued)
Activities
undertaken
directly
2022
Support
costs
2022
Total
funds
2022
Museum activities (inc. ¢ost of shop sales)
Learning activities
Exhibition activities
643.979
87.402
188.424
225,706
164,001
295.200
869.685
251.403
483.624
919.805
684.907
1.604,712
ANALYSIS OF SUPPORT COSTS
Museum
Actlvitles
2023
Education
Actlvltles
2023
Exhlbition
Actlvlties
2023
Total
funds
2023
staff costs
Premises
Other administrative costs
Governan￿ costs
40.402
110.591
135.674
22.475
33,669
92.160
98.799
60.604
165,887
177,836
134.675
368,638
412,309
22,475
309.142
224.628
404,327
938,097
Museum
Activities
2022
Education
Activities
2022
Exhibition
Activities
2022
Total
funds
2022
Staff costs
Premises
Other admlnlstrallve costs
Governance costs
37.413
94.682
78,811
14,800
31.177
67.148
65.676
56,119
120.865
118.216
124,709
282.695
262.703
14,800
225.706
164.001
295.200
684,907
Page 30

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
13. AUDITORS. REMUNERATION
2023
2022
Fees payable to the Charitls auditor for the audit of the Ch8ritys annual
accounts
14,850
11,750
Fees payable to the Charitls audltor in respecl of:
Taxation compliance services
1,000
700
14. STAFF COSTS
Group
2023
Group
2022
Charity
2023
Charity
2022
Wages and salaries
Social security costs
Contribution to penslon schemes
Operating cosls of defined benefit pension
schemes
586,458
59,200
96,418
534,453
58.620
17,822
586,458
59,200
96.418
534.453
58.620
17.822
17.000
17.000
742.076
627.895
742,076
627,895
The averag8 number of persons employed by the Charity during the year wa5 as follows:
Group
2023
Group
2022
No.
Charity
2023
Charity
2022
Full time employees
Part time employees
15
15
15
15
20
20
20
20
The number of employees whose employee benefits {excludlng employer pension costs) exceeded
£60.000 wa5:
Group
2023
Group
2022
No.
In the band £60.001- £70.000
In the band £70,001- £80.000
The total amount of employee benefits recetved by key management personn8115 £148,153 (2022-.
£146,561).
Page 31

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
15. TRUSTEE'S REMUNERATION AND EXPENSES
During the year. no Trustee re￿iVed any remuneratlon or other benefits (2022 - £NIL).
During the year ended 31 December 2023, no Trustee expenses have been Incurred (2022 - £NIL).
16. TANGIBLE FIXED ASSETS
Group and Charfty
Long-temi
leasehold Fixtures and
property
fittings
Freehold
property
Tolal
Cost or valuation
At 1 January 2023
9,507,122
90.423
1.180.306 10,777.851
At 31 December 2023
9,507,122
90,423
1.180,306 10,777,851
Depreciation
At 1 January 2023
Charge for the year
2,099,902
176,232
81,810
4,254
604,346
52,005
2,786,058
232.491
At 31 December 2023
2,276,134
86.064
656.351
3,018,549
Net book value
At 31 December 2023
7,230.988
4.359
523,955
7.759.302
At 31 December 2022
7,407.220
8,613
575,960
7,991,793
Freehold propety- the freehold of the Museum buildings and grounds is held by the Trustee, in Trust for
the charity- The Museum bullding and grounds were professlonally valued at £550.000 in 1994 and Ihis
valuation was used as a deemed cost on transition to SORP (FRS 102). During 2011 the Development
project was completed and the total cost of £8.811,623 reanalysed as freehold propety, and a further
£145.499 has also subsequently been capitalised.
Since the opènlng of the Museum in May 2011, depreciation commenced on the freehold propety on
straighl-llne basis over a period of 50 years. In August 2017 the building was valued al £16.6m (£2016
£16m) by the Charitys insurers, this being based on the cost of restoring or repairing the building using
modem techniques and materials or replacing the property wlth a modem eouivalent.
Leasehold property- The Gardenerfs Lodge. The cost Included In the acwunts represents the cost of the
premium paid to Bath and North East Somerset Councll for the grant by them of a 20-y8ar rent-free lease
on these premises in Sydney Gardens, together with the cost of small subsequent improvements. The
lease commenced on 20 November 2004 and Its costs are belng amortised by equal annual instalments
over the Ilfe of the lease. The amount of the depreciation Is charged against the Development Fund.
Page 32

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
17. HERITAGE ASSETS
Group and Charlty
Assets recognlsed at cost
Herltage
assets
2023
Carrylng value at l January 2023
827,000
Carrying value at 31 December 2023
827,000
Analysls of heritage asset transaGtions
Group and Charlty
2023
2022
2021
2020
Pre 2019
Purchases
Various etchings
Portraits of the Burges Family
Donations
8,000
10.000
Pablo Bronstein inks x 2
Walter Sickert painting
40.000
16.000
Tolal additions
10.000
56.000
8.000
The carryrng value Heritage assets reflects the valu8 of assets that have been purchased or donat8s. and
capitalised in accordance with the Charity SORP. This value only represents a small proportion of the art
ollection and excludes the legacy of the Holbume famlly. This, and some other heritage assets, have not
been included in the balance sheet in line with the SORP. Cost infonnation is not available for these
assets and conventional valuation approaches lack sufficient reliability to make any figures of use to the
reader. The Insurance value for the museum's collection Is £18m and £22m for the loans.
Page 33

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
18. FIXED ASSET INVESTMENTS
Investments
subsldiary
Lisled
companles Investments
Charity
Total
Cost or valuation
At 1 January2023
Additions
Disposals
Revaluations
Management fees
100
4,075,603
4,075,703
200,000
200,000
(450,500) (450.500)
249,744
249.744
(51,84B)
(51,648)
AT 31 DECEMBER 2023
100
4,022,999
4,023,099
PRINCIPAL SUBSIDIARIES
The following was a subsidiary undertaking of the Charity.
Name
Company
number
Reglstered office or prln¢lpal Principal actlvity
place of bvslness
Holbume Trading Company
Limited
06954139
Great Pulteney Street, Bath. BA2 Operation of the
4DB
commercial activities
at The Holbume
Museum
Class of
shares
Holding
Ordinary
100•/0
The financlal results of the subsidiary for the year w8ra-
Name
Income
Expendlture
Profit for
the year
Net assets
Holbume Tradlng Company Llmited
309.352
224,517
84,835
Page 34

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
19. STOCKS
Group
2023
Group
2022
Goods for resale
26,721
23.456
20. DEBTORS
Group
2023
Group
2022
Charlty
2023
Charity
2022
Due within one year
Trade debtors
Amounts owed by group undertakings
other debtors
39,771
85.813
2.568
166.557
10,733
24,956
129.563
55.890
215,279
99,333
133,849
14,260
25.777
215,306
108.872
164.595
26.730
Prepayments and accrued income
Tax recoverable
295,114
386.010
334,377
504.351
21. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
2023
Group
2022
Charity
2023
Charity
2022
Trade credttors
Other taxation and social security
other creditors
Accruals and deferred income
184,004
11.282
167,821
71.996
11.170
84.029
176,306
162,080
21.880
11,170
75,759
81,205
73.010
276.491
335,016
249,316
270,889
Page 35

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
22. STATEMENT OF FUNDS
STATEMENT OF FUNDS- CURRENT YEAR
Balance at 1
January
2023
Balance at 31
December
2023
Galnsl
(Losses)
Income Expendlture
Unrestricted funds
General funds- charity
General funds - Holburne
Trading Company
1,524,413
1.231,474 (1,471,067)
1,284,820
11
387.699
{387.699}
1,524,424
1,619,173 (1,858.766)
1,284,831
Endowment funds
Endowment fund
3,290,708
250.000
(51,848)
287.240
3,776,100
Page 36

THE HOL8URNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
22. STATEMENT OF FUNDS (CONTINUED)
Balance at
31
Galnsl December
(Losses)
2023
Balance at 1
January
2023
Income Expenditure
Restricted funds
The Holbume Museum
development project
Heritage assets funds
National Lottery Comm Fund:
Pathways
Pathways 3
Funds for other learning
projects
Clore
Consetvation
Alberta Whlttle
Impressionist Sculpture
Funding for other Exhibttions
Lighting project
Re-imagine
Lucie Rte
7.359,079
827.000
{176,232)
7.182,847
827,000
3,812
40.504
(3,812)
(43.180)
80,000
77,324
1,951
78
11.307
31,602
9A97
1A15
20,000
38,497
{1,951)
(78)
(11,307)
(39,015)
(9,054)
(7,165)
(67.328)
(11.975}
(15,5001
(60.5181
(63,295)
(13,500)
<1,409)
(6,866)
(4,217)
10,000
2,587
5.750
60,000
12.672
26,522
15,500
66.617
63,295
13,500
15.000
7,000
35,000
1.350
Unlimited
6,099
P Love
G John
Lubaina
RIRO
John Ellerman
Print Fund
13,591
134
30,783
1,350
8.344.742
373,012
(536,402)
8.181.352
Total of funds
13.159.874
2,242,185 (2,447,016)
287.240 13,242,283
Page 37

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
22. STATEMENT OF FUNDS (CONTINUED)
Restrleted Funds
The Development Project fund comprises monies received specifically to finan¢9 the Museum's
development project. The annual depreciation charge for assets funded from the Development Projecl is
charged againslthe fund.
The Heritage Asset Fund represents amounts recelved to purchase capitalised Heritage Assets or the
value of Ftems donated to the Collection (Note 17).
In prior years. the Speclal Acquisitions Fund held £920.000 received from the sale of an item in the
colleclion- the Trustee obtained legal advice that Ihe effect of the 2018 ScheTne from the Charity
Commission is that there is no longer a Special Acquisitions Fund and its balance of £920,000 has been
added to the capital endowment of the Museum. Following the transfer of the Fund balan￿ to Permanent
Endowment. the whole of the Avon Pension Fund is now offset against Unrestricted funds.
The special purpose5 funds relate predominantly to exhlbitions for which we have received funding.
including David Hockney- Love Life. funded by the Blavatnik Family Foundation. Hamish Parker, Lydia &
Manfred GONY. Stuart & Bianca Roden, Clore Wyndham, Thomas Gibson Fine Art and Hazlitt Holland-
Hibber.. The TLrdors which was funded by Df Martin and Danl Clarke. Van and Eva DuBose and King
Edwards School- Nalini Malini which was funded through the National Gallery Contemporary Fellowship
with Art Fund . Impressionist Sculpture. which received support from the Blavatnik Famlly Foundation,
Daniel Katz Gallery. Stuart and Bianca Roden and Michael and Yvonne Uva., Alberta Whittle whlch was
supported by the Ampersand Foundation, Henry Moore Foundation and Modem Institute. Stuart and
Bianca Roden" and Mick Peter, funded by Arts Council England.
The 3 year funding for Pathways by National Heritage Communities Fund came to an end in 2022 and we
have secured 3 years additional support from the Medlock Charitable Trust and the Roper Family
Charitable Trust.
The lighting project relates to funding from the Wolfson Foundation towards retrofitting the halogen lights
with LED lamps. This project wa5 completed in January 2023.
Re-imagine relates to a digital project around our collection. which was funded by Art Fund.
Page 38

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
22. STATEMENT OF FUNDS (CONTINUED)
STATEMENT OF FUNDS- PRIOR YEAR
Balano at
31
Gainsl December
(Losses)
2022
Balance at
1 January
2022
Transfers
inlout
Income Expenditure
Unrestrlcted
funds
General funds-
charity
General funds-
Holburne
Trading
Company
691,538
396,196
(502,321)
(10.000)
949.000
1.524,413
11
753.374
(753,374)
11
691,549
1,149.570 (1,255.695)
(10,000)
949,000
1,524,424
Endowment
funds
Endowment fund
3.309,438
420,000
(68,491 }
{370.2391 3,290.708
Restrlcted
funds
The Holburne
Museum
development
project
Heritage assets
funds
National Lottery
Comm Fund..
Pathways
Pathways 3
Funds for other
learning
projects
Ellerman Found
l Traverse
Trust- Curator
funding
Clore
Conservation
Stumpwork
Alberta Whittle
Hockney
Ml¢k Peter
7,535,311
{176,232)
7,359.079
817.000
10,000
827,000
76,256
35,000
{72,444)
(29,496)
3.812
40,504
35,000
6,500
7,000
{11,549)
1,951
21.333
17,200
14.103
3,500
(21,333)
{17,122)
(2,7961
(6,500)
{3.398)
(60,172)
(11,463)
78
11,307
3.000
35,000
60,172
11,463
31,602
Page 39

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
22. STATEMENT OF FUNDS (CONTINUED)
STATEMENT OF FUNDS - PRIOR YEAR (CONTINUED)
Balance at
1 January
2022
Balance al
31
December
2022
Transfers
inlout
Gainsl
(Losses)
Income Expenditure
Tudors
15,000
42,000
(15.000)
(42,000)
Nallnl Malani
Impressionist
Sculpture
Funding for
other
Exhibitions
Lighting project
Volunteers
Re-imagine
33.113
(23.616)
9.497
12.000
20,000
3,000
40.136
(10.585)
1.415
20.000
(3.000}
(1.639)
38,497
8.526,203
316,884
(508.345)
10.000
8.344.742
Total of funds
12,527,190
1,886.454 (1,832.531)
578,761 13,159.874
23. SUMMARY OF FUNDS
SUMMARY OF FUNDS- CURRENT YEAR
Balance at
31
Gainsl December
(Losses)
2023
Balance at 1
January
2023
Income Expenditure
General funds
Endowment funds
Restricted funds
1,524,424
3.290.708
.344,742
1.619,173 (1,858,766)
250.000
{51,848)
373,012
(536,402}
1,284,831
3,776,100
8,181,352
287.240
13,159,874
2,242,185 (2.447,016)
287,240 13,242,283
Page 40

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
23. SUMMARY OF FUNDS (CONTINUED)
SUMMARY OF FUNDS . PRIOR YEAR
Balance at
31
December
2022
Balancé at
1 January
2022
Transfers
inlout
Gainsl
(L05sesl
Income Expenditure
General funds
Endowment
funds
Restricted funds
691.549
1,149,570 {1.255.695)
(10.000)
949,000
1.524.424
3.309.438
8.526,203
420.000
316.884
(68,491)
(508,345)
(370.239) 3.290,708
8,344,742
10.000
12.527.190
1.886,454 (1,832,531)
578.761 13.159.874
24. ANALYSIS OF NET ASSETS BETWEEN FUNDS
ANALYSIS OF NET ASSETS BETWEEN FUNDS - CURRENT YEAR
Unrestricted Restricted Endowment
funds
funds
funds
2023
2023
2023
Total
funds
2023
Tangible fixed assets
Fixed asset investments
Heritage assets
Current assets
Creditors due within one year
404.950
246.899
7.354.352
7,759,302
4.022.999
827,000
909,473
(276,491)
3.776.100
827.000
909,473
{276,491)
Total
1,284,831
8,181.352
3.776.100 13,242,283
ANALYSIS OF NET ASSEfs BETWEEN FUNDS . PRIOR YEAR
Unrestrlcted
funds
2022
Restricted Endowment
funds
funds
2022
2022
Total
funds
2022
Tangible fixed assets
Flxed asset Investments
Herltag8 assets
Current assets
Credltors due within one year
474,051
784.895
7,517,742
7,991.793
4.075.603
827.000
600.494
(335,016)
3,290.708
827,000
600,494
(335,016)
Total
1,524,424
8,344.742
3,290,708 13,159,874
Page 41

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
25. UNAPPLIED TOTAL RETURN
2023
2022
At 1 January
Amounts donatedltransferred in
Inveslment management costs
Gainsl{losses) on inveslmenl
3,290,708
250,000
(51.848)
2B7,240
3,309,438
420.000
{68,491}
(370,239)
At 31 December
3,776,100
3,290.708
The trustees op8rate a return fund by making use of the ability to draw down unapplied total retum (UTRI
monies. In the year ended 31 December 2023. cumulative investment losses exceeded the amount of
unapplied total return, therefore there was no draw down of the fund and the Ios5 has been treated as a
reduction in the value of the trust for investmenl wmponent of Ihe pemianent endowment.
RECONCILIATION OF NET MOVEMENT IN FUNDS TO NET CASH FLOW FROM OPERATING
ACTIVITIES
26.
Group
2023
Group
2022
Net incomelexpenditure for the year (as per Statement of Flnancial
Activities}
82.409
(316,316)
Adjustments for:
Depreciation charge5
Heritage assets donated
Gainsl{losses) on investments
Investment management Costs
Dividends and income from investments
Decreasel{increase) In stocks
Decreasel(increase) in debtors
Increasel(decrease) in Creditors
Defined benefit penslon scheme cost le55 ¢ontributions payable
Defined benefit penslon scheme finance cost
232,491
235.056
(10.000)
370,239
68,491
(1.394)
13.550
(267,725)
76.121
(43,000}
19,000
(249,744)
51,848
(6,043)
(3.265)
90,896
(58,525)
Net cash provlded by operatlng actlvitles
140,067
144.022
Page 42

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
27. ANALYSIS OF CASH AND CASH EQUIVALENTS
Group
2023
Group
2022
Cash in hand
587,638
191.028
Total cash and cash equlvalents
587,638
191,028
28. ANALYSIS OF CHANGES IN NET DEBT
At1
January
2023 Cash flows
At31
December
2023
Cash at bank and In hand
191,Q28
396,610
587.638
191,028
396,610
587,638
29. PENSION COMMITMENTS
The Group operated a defined benefit pension scheme. At 18 OGtober 2022 when the Lower R15k Funding
Valuation was calculated by the Actuary the deficit was £150.000. A deficit Prepa￿nent of £115,000 was
made in April 2023. In March 2023, the last employee in the scheme left the museum and the final
termination valuation was calculated at £51.600. which was pald In June 2023. A termination certificate
ha5 been issued and there are no further liabilities connected with this pension fund.
The Museum participated in the Avon Pension Fund, whlch provides benefits in accordance with the
LGPS Regulations. The LGPS is a defined benefit penslon scheme which provides benefits to participants
on retirement and benefits lo their dependants on death. Pre April 2014 benefits are linked to final
penslonable salary and service at date of retirement (or date of leaving the scheme if earlier). post March
2014 benefits accrue on a Career Average Revalued Earning (CARE) basis.
The most recent comprehensive valuation of the Fund took pla￿ as at 31 March 2019. This valuatton is
used for the purpose of setting contribution rates. Where a deficit is identified for a particular employer
then ¢ontrlbutions are set with the alm of restorlng thè funding level to 1000/0 over a specific recovery
period. Contributions are typically expressed as a percentage of pensionable pay for accruing benefits and
as fixed cash amounts in respect of any deficit payments.
Principal actuarial assumpllons at the Balan¢e Sheet date (expressed as weighted average5):
At31
December
2023
At31
December
2022
Discount rate
Future salary increases
Future penslon Increases
Inflation assumption
4.80
2.65
2.65
2.65
Page 43

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
29. PENSION COMMITMENTS (contlnued)
At31
December
2023
Years
At31
December
2022
Years
MORTALITY RATES (IN YEARS)
- for a male aged 65 now
- at 65 for a male aged 45 now
- for a female aged 65 now
- at 65 for a female aged 45 now
23.4
24.9
25.5
27.5
The Group's share ofthe assets In the scheme was:
At31
December
2023
At31
December
2022
other
1.414,000
The actual return on scheme assets was £Nil (2022 - £44,000).
The amounts recognised in the Consolidated Statement of Financial Aclivities are a5 follows=
2023
2022
Current service cost
Net interest on defined benefit liability
Interest C05t
Total amount recognised In the Consolidated Statement of Flnancial
Activities
17,000
(26,000)
45.000
36,000
Movements in the present value of the defined benefit ob5igation were as follows:
2023
Openlng defined benefit obligation
Current service cost
Inte￿5t cost
Acluarfal gains
Beneflts paid
Contributlons by scheme parti¢lpants
(931,000)
Closlng defined beneftt obllgation
(931,000}
Page 44

THE HOLBURNE MUSEUM
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
29. PENSION COMMITMENTS (contlnued)
Movements In the fair value of the Group's share of scheme assets were as follows:
2023
Opening fair value of scheme assets
Expected return on assets
Actuarial gains
Contributions by employer
Contiibutions by employer
Benefits paid
262,000
Closlng fair value of scheme assets
262,000
The Group has an unrecognised surplus of £Nil in respect of its defined benefit pension scheme as it does
not expect to recover the plan surplus either through redU￿d contributions in the future or Ihrough refunds
from the plan.
After the year end, the Direciors have opted to prepay the next three years of pension scheme deficit
contributlons. This has not been reflectèd in the financlal statements for the year ended 31 December
2022 as no amounts had been prepaid in respect of the scheme at this date.
30. RELATED PARTY TRANSACTIONS
The nominee of the University of Bath, Rohan Surana, sits on the Board of Directors of the Museum.
During the year the Unlversity made grants totalling £37,617 (2022: £80.000) to the Museum. and
provided 'in kind, support {payroll, IT, security services) with an estimated value of £30,000 (2022:
£30,000).
The nominee of Bath Spa University, Dr Andrew Salmon, also sits on the Board of Tnjslees of the
Museum. During the year the University made grants totalling £Nil (2022: £20.000) to the Museum.
Page 45