OpenCharities

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

2021-03-31-accounts

Page Page
Trustees' annual report (incorporating the director's report) 1to3
Independent
examiner's
report to the
trustees
Statement offinancial activities (including income and expenditure
account)
Statement offinancial position 6to7
Notes to the financial
statements
8to 16
The following pages do not form part ofthe financial statements
Detailed income and expenditure
account
Appendix 1
Detailed analysis offunds Appendix 2

2021 2020
Unrestricted Restricted
funds funds Total funds Total funds
Note
Income and endowments
Donations
and legacies
Charitable
activities
22,354
52
4,976 27@30
52
14,409
890
Other trading activities
Investment
income
578
32
24 578
56
3,559
90
Total income 23,016 5,000 28,016 18,948
Expenditure
Expenditure
on raising funds:
Costs ofraising donations
and
legacies
Costs ofother trading activities
Expenditure
on charitable
activities
Other expenditure
9
10
11,12
14
197
16,872
1,707
310
197
18,579
310
50
857
19,041
102
Total expenditure 17,069 2,017 19,086 20,050
Net income/(expenditure)
in funds
and net movement 5,947 2,983 8,930 (1,102)
Reconciliation offunds
Total funds brought
forward
58,483 44,154 102,637 103,739
Total funds carried forward 64,430 47,137 111,567 102,637

31M arch 2{l21
2021 2020
Note
Fixed assets
Tangible fixed assets 19 15,931 18,141
Heritage assets 20 70,444 70,435
86@75 88,576
Current assets
Stocks 21 3@36 3,346
Debtors 22 1,014 912
Cash at bank and in hand 21,047 10,008
25+97 14,266
Creditors: amounts falling due within
one year 23 205 205
Net current assets 25,192 14,061
Total assets less current liabilities 111,567 102,637
Net assets 111,567 102,637
Funds ofthe charity
Restricted funds 47,137 44,154
Unrestricted funds 64,430 58,483
Total charity funds 24 111,567 102,637

Unrestricted Restricted Total Funds
Funds Funds 2021
Donations
Donations 107 107
Grants
National Lottery and other grants 13,247 4,976 18,223
Local authority grants for core funding 9,000 9,000
22,354 4,976 27@30
Unrestricted Restricted Total Funds
Funds Funds 2020
Donations
Donations 531 531
Grants
National
Lottery
and other grants 500 1,458 1,958
Local authority grants for core funding 11,920 11,920
12,951 1,458 14,409
6. Charitable activities
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Admission fees 52 890 890
7. Other trading activities
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Shop income 578 578 1,756 1,756
Other activities for generating funds 1,803 1,803
578 578 3,559 3,559
8. Investment income
Unrestricted Restricted Total Funds
Funds Funds 2021
Bank interest receivable 32 24 56
Unrestricted Restricted Total Funds
Funds Funds 2020
Bank interest receivable 51 39 90

9. Costs ofraising donations and legacies
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Fundraising costs 50 50
10. Costs ofother trading activities
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Costs ofother trading activities - Shop
costs 197 197 857 857
11. Expenditure on charitable activities by fund type
Unrestricted Restricted Total Funds
Funds Funds 2021
Upkeep and maintenance
Administration
costs
ofthe property 13,358
3,501
1,707 13@58
5+08
Support costs 13 13
16,872 1,707 18,579
Unrestricted Restricted Total Funds
Funds Funds 2020
Upkeep and maintenance ofthe property 13,903 13,903
Administration costs 3,273 1,852 5,125
Support costs 13 13
17,189 1,852 19,041
12. Expenditure on charitable activities by activity type
Activities
undertaken Total funds Total funds
directly Support costs 2021 2020
Upkeep and maintenance ofthe property 13,358 13+58 13,903
Administration costs 5,208 5,208 5,125
Governance costs 13 13 13
18,566 13 18,579 19,041
13. Analysis of support costs
Company
secretarial
services Total 2021 Total 2020
Governance costs 13 13 13

Restricted Total Funds Restricted Total Funds
Funds 2021 Funds 2020
(Gain)/loss on disposal oftangible fixed
assets held for charity's own use 310 310 102 102
Net income/(expenditure)
Net income/(expenditure) is stated after charging/(crediting):
2021 2020
Depreciation oftangible fixed assets 2,811 3,202
Loss on disposal oftangible fixed assets 310 102

Tangible f ixed assets
Fixtures and
fittings Equipment Total
Cost
At 1 April 2020 49,177 31,397 80,574
Additions 120 926 1,046
Disposals (3,264) (3,264)
At 31March 2021 49,297 29,059 78+56
Depreciation
At 1 April 2020 39,009 23,424 62,433
Charge for the year 1,543 1,268 2,811
Disposals (2,819) (2,819)
At 31March 2021 40,552 21,873 62,425
Carrying amount
At 31March 2021 8,745 7,186 15,931
At 31March 2020 10,168 7,973 18,141

updated by th e trustees.
Heritage
assets
Cost or valuation
At I April 2020 70,435
Additions 9
At 31March 2021 70,444
Accumulated depreciation
At 1April 2020and 31March 2021
Carrying
amount
At 31March 2021 70,444
At 31March 2020 70,435

21. Stocks
2021 2020
Shop stock 3+36 3,346
22. Debtors
2021 2020
Prepayments and accrued income 1&014 912
23. Creditors: amounts falling due within one year
2021 2020
Accruals and deferred income 205 205

At
At 31March 202
1 April 2020 Income Expenditure Transfers 1
General Fund 1,861 22,987 (16,857) 391 8,382
Heritage Assets Fund 55,164 28 (400) 54,792
Other Designated Funds 1,458 1 (212) 9 1,256
58,483 23,016 (17,069) 64,430
At At
1 April 2019 Income Expenditure Transfers 31March 2020
General Fund 3,319 17,402 (17,846) (1,014) 1,861
Heritage Assets Fund 54,013 48 1,103 55,164
Other Designated Funds 1,796 1 (250) (89) 1,458
59,128 17,451 (18,096) 58,483
Restricted funds
At
At 31March 202
1 April 2020 Income Expenditure Transfers 1
f.
Heritage Assets Fund
Other Restricted Funds
15,235
28,919
408
4,592
(2,017) 15,643
31,494
44,154 5,000 (2,017) 47,137
At At
1 April 2019 Income Expenditure Transfers 31March 2020
Heritage Assets Fund
Other Restricted Funds
15,222
29,389
13
1,483
(1,953) 15,235
28,919
44,611 1,496 (1,953) 44,154

Analysis ofnet as sets between
funds
Unrestricted Restricted Total Funds
Funds Funds 2021
Tangible fixed assets 62,233 24,142 86,375
Current assets 2,197 22,995 25,192
Creditors less than 1 year
Net assets 64,430 47,137 111,567
Unrestricted Restricted Total Funds
Funds Funds 2020
Tangible fixed assets 62,875 25,701 88,576
Current assets 18,453 18,453
Creditors less than 1 year (4,392) (4,392)
Net assets 58,483 44,154 102,637

2021
Admission
fees
Grants and donations
52
27+30
$90
14,48
Bank interest 56 90
Other income 1,$03
Surplus on sale ofliterature and souvenirs 382 $99
27,820 18,091
DEDUCT
Rent 9,000 9,000
Insurance 930 945
Light and heat 1,419 2,181
Museum
development
costs, including
Property repairs and maintenance 2,009 1,777
Miscellaneous
fundraising
costs 50
Stationery, postage and printing 308 525
Advertising 460 179
Subscriptions 411 586
Sundry expenses 902 384
Telephone
and broadband
330 263
Depreciation 2,811 3,201
(Profit)/Loss
on disposal offixed assets
310 102
18,890 19,193
Surplus/(Deficit)
for
the year 8,930 (1,102)
Accumulated
Reserves
brought forward 102,637 103,739
Accumulated
Reserves carried
forward 111,567 102,637

RESTRICTED IN CO ME FUNDS
Balance at 1 Balance at31
A~rd 2020 Income ~Ex eediiere Transfers March 2021
f.
Heritage Assets 15/35 408 15,643
Museum
Development
Fund 13,529 7 615 12,921
ITFund 3,764 2 400 3/66
Education Fund 4,227 2 120 4,109
VAQAS Grant re New Signage 945 1 24 922
Grant for Oral History Project 24 3 21
MLA Renaissance East Midlands
towards
film
1,567 120 1,448
The Edith Murphy Foundation 203 29 174
Dolly Shepherd
fund towards Baths
Buildings Audio 240 34 206
Shire Grant towards Silverware
Showcase 120 18 102
FOAM Grant towards Pocket Watch
Showcase 240 34 206
Operations
Consultancy
Grant 195 195
Grant towards Till 413 60 353
Leadership
Training Fund
359 359
Fund for Displays 3,093 1 360 2,734
Grant towards The Earth Museum 200 200
Museum
Accreditation
Fund 2,001 2,001
Digital Experience Fund 2477 2477
44,154 5,000 2,017 47,137

UNRESTRICTED INCOME FUNDS
Balance at 1 Balance at31
~Arrl 2ll20 Income ~Kx eediiere Transfers March 2021
g g
Heritage Assets 55,164 28 (400) 54,792
Oral History Project 24 21
Fund for model ofAshby Castle 9
Ashfield Iu2Focus funds
designated
to Museum
Improvements 141 20 121
Fund for Displays 1,293 1 180 1,114
General Fund 1,861 22,987 16,857 391 8,382
58,483 23,016 17,069 64,430