PADDLE STEAMER PRESERVATION SOCIETY

 

REPORT OF THE COUNCIL OF MANAGEMENT 2006

 

The Council of Management presents its Report and the Financial Statements for the year ended 31 December 2006.

The Society is a company limited by guarantee (having no share capital), registered in England and Wales No. 2167853, and a charity registered in England and Wales (No. 298328) and in Scotland (SC037603).    The Society is governed by its Memorandum and Articles of Association (adopted on 16 May 1987 and last amended on 9 November 2002) which set out its objects which may be summarised as to preserve in operation paddle steamers, to educate the public in their historical significance and to preserve relics and other materials associated with paddle steamers.   The Society's principal activities are to assist in the preservation in sailing condition of the Paddle Steamers Waverley and Kingswear Castle and to maintain a collection of historical material relating to paddle steamers.  

The Society operates both at UK and local levels, through five area Branches.   The Council of Management controls the Society and meets four times a year around the country.   The five Branch Committees are given delegated authority over 20% of the subscription income attributed to their areas and promote the Society and organise activities locally.  

There are five Branches which organise public meetings in winter and assist in promoting sailings and carry on fund raising in summer.  Members also participate in working parties on P.S. Waverley at Glasgow, M.V. Balmoral at Bristol and P.S. Kingswear Castle at Chatham.

Branch

Venues of public meetings

Bristol Channel

Bristol, Clevedon and Cardiff

London and Home Counties

Central London and Southend

North of England and North Wales

Stockport and York

Scottish

Glasgow

Wessex

Bournemouth, East Cowes and Southampton

The Council of Management are the Society’s charity trustees.  The Articles of Association allow up to 17 members, appointed as follows:

Method of Appointment

Number

Members of the Society elected by postal ballot of the membership

7

One member of the Society from each Branch of the Society nominated by the member's Branch Committee

5

The Chairman of and one other representative appointed by Waverley Steam Navigation Company Limited

2

The Chairman of and one other representative appointed by Paddle Steamer Kingswear Castle Trust Limited

2

One representative appointed by Loch Lomond Steamship Company

1

 

17

 

P.S. Waverley is owned on behalf of the Society by Waverley Steam Navigation Co. Ltd. (WSN) (itself a registered Scottish charity - SC005832)) and operated by Waverley Excursions Ltd., a wholly owned subsidiary of WSN.   P.S. Kingswear Castle is owned on behalf of the Society by Paddle Steamer Kingswear Castle Trust Ltd. (a charity registered in England and Wales as no. 299931) and operated by Paddle Steamer Kingswear Castle Trust (Trading) Ltd.   The Society also supports financially the preservation of P.S. Maid of the Loch, which is owned by Loch Lomond Steamship Company, an independent Scottish charity (SC024062).  Links are also maintained with the Medway Queen Preservation Society.

The Society largely fulfils its aim of supporting the steamers by fund raising for specific projects to restore and preserve them.   2006 saw no major calls on the Society’s funds.  Small grants were made to P.S. Waverley and P.S. Kingswear Castle.   However, the longer term requirements to keep both steamers in sailing condition are currently being assessed and it is anticipated that the level of funding to achieve this will increase substantially.

 

The Society’s has a specialised Museum Collection and it is currently valued at £39,877.   The Collection has been accumulated over the 48 years of the Society's existence and includes over 12,000 items ranging from ship models to handbills.  As many objects as possible have been loaned to museums for public exhibition and secure storage has been rented for the remainder.   During the year a unique collection of handbills and other memorabilia relating to P & A Campbell’s South Coast operations was added to the Collection.

The Society Accounts show a  net inflow of funds of £106,862 in 2006. At 31 December 2006 the General Fund stood at £70,052, the Paddle Steamer Fund at £101,583, the Streatfield Bequest at £150,791 and the Restoration and Preservation Fund (devoted to Paddle Steamers Waverley and Kingswear Castle) at £523,811.   

The Society has no paid employees so most of its achievements reflect members' voluntary efforts.    These cover a wide range of skills and are essential to the continued successful operation of the Society.   The Council of Management acknowledges gratefully all contributions great and small.

The Society's policy is to maintain reserves to fund future restoration and maintenance requirements of the paddle steamers it supports. In view of the high costs involved in marine engineering, and the possible need to effect repairs at short notice, the Council considers a balance of between £500,000 and £750,000 to be desirable.  As these requirements could be relatively short term, the majority of the reserves are invested as cash in Common Investment Funds and in National Savings.   There are also lesser investments in Index Linked Treasury Stock, an equity based Common Investment Fund and a guaranteed equity bond. 

The members of the Council of Management (the Society's Trustees and Directors) during the year, who received no remuneration for their services, are listed below:

Elected Members

Branch Representatives

Myra Allen (Chairman) (1) (2)

Stuart Cameron (Scottish)

John Anderson (Secretary)

John Hanson (Wessex)

David Haddleton

Alec Lewis (Bristol Channel) (Vice-Chairman)

Martin Longhurst (Treasurer) (2)

Roddy McKee (London) (4)

Patrick Murrell

Robert Whitelaw (North)

Peter Tambling (resigned 1.9.06)

 

Brian Whitmore (Membership Secretary)

Representative of Loch Lomond Steamship Co. (May appoint one trustee)

 

Michael Hughan (5)

 

 

Representative of Waverley S. N. Co. Ltd. (May appoint two trustees)

Representatives of P.S. Kingswear Castle Trust Ltd. (May appoint two trustees)

Iain MacLeod (1)

Jeremy Gold (3) (4)

 

John Megoran (3) (4)

Directorships of related party companies:

JOHN ANDERSON

Secretary

28 February 2007

 

Registered Office:

17 Stockfield Close, Hazlemere,

HIGH WYCOMBE, HP15 7LA

 

(1) Waverley Steam Navigation Co Ltd

(2) Waverley Excursions Ltd

(3) PS Kingswear Castle Trust Ltd

(4) PS Kingswear Castle Trust (Trading) Ltd

(5) Loch Lomond Steamship Company

     


 

 

PADDLE STEAMER PRESERVATION SOCIETY

Statement of Financial Activities for the Year ended 31 December 2006

 

 

Unrestricted

Restricted

Total Funds

Total Funds

 

Funds

Funds

2006

2005

 

£

£

£

£

Incoming Resources

 

 

 

 

Incoming resources from generated funds

 

 

 

 

         Voluntary income and gifts in kind

50,442

54,168

104,610

135,357

         Activities for generating funds

27,032

-

27,032

38,174

         Investment income

10,730

15,544

26,274

9,762

Incoming resources from charitable activities

11,637

-

11,637

11,791

 

 

 

 

 

Total Incoming Resources

99,841

69,712

169,553

195,084

 

 

 

 

 

Resources Expended

 

 

 

 

Costs of generating funds

 

 

 

 

         Costs of generating voluntary income

12,642

4,550

17,192

14,566

         Fundraising trading

866

-

866

3,222

Charitable activities

 

 

 

 

         Grants in respect of:

 

 

 

 

                  P.S. Waverley

2,130

-

2,130

-

                  P.S. Kingswear Castle

300

-

300

2,234

                  P.S. Maid of the Loch

-

-

-

460

         Paddle Wheels Journals and Newsletters

20,588

-

20,588

20,132

         Public Meetings

2,804

-

2,804

2,881

         Museum Collection

9,630

-

9,630

16,800

Governance costs

 

 

 

 

         Council and Committee Meetings

1,527

-

1,527

1,299

         General Expenses

6,908

-

6,908

5,901

         Reporting Accountants' Charges

746

-

746

628

 

 

 

 

 

Total Resources Expended

58,141

4,550

62,691

68,123

 

 

 

 

 

Net Incoming Resources before Transfers

41,700

65,162

106,862

126,961

 

 

 

 

 

Transfers between funds

(13,857)

13,857

-

-

 

 

 

 

 

Net Incoming Resources for the Year

27,843

79,019

106,862

126,961

 

 

 

 

 

Other Recognised Gains and Losses

 

 

 

 

          Unrealised Gains on investments

543

7,339

7,882

14,427

 

 

 

 

 

Net Movement in Funds

28,386

86,358

114,744

141,388

 

 

 

 

 

Balances brought forward at 1 January 2006

331,546

437,454

769,000

627,612

 

 

 

 

 

Balances carried forward at 31 December 2006

359,932

523,812

883,744

769,000

 

 All of the above results are derived from continuing activities. All gains and losses recognised in the year are included above.   The surplus for the year for Companies Act purposes comprises the net incoming resources for the year plus realised gains on investments and was £106,862 (2005 - £126,961).


 


 

PADDLE STEAMER PRESERVATION SOCIETY

Balance Sheet at 31 December 2006

 

Note

 

2006

 

2005

 

 

 

£

 

£

Fixed Assets

 

 

 

 

 

Heritage Asset: Museum Collection

2

 

39,877

 

40,853

Investments

 

 

163,059

 

124,997

Programme related investments

 

 

 

 

 

Shares in Owning Companies

 

 

 

 

 

   Paddle Steamer Kingswear Castle Trust Ltd.

3

 

55

 

55

   Waverley Steam Navigation Co. Limited

4

 

12

 

12

Loan to Waverley Steam Navigation Co Ltd

5

 

23,808

 

31,743

 

 

 

226,811

 

197,660

Current Assets

 

 

 

 

 

Sales Stocks

 

 

65

 

92

Accrued interest, sundry debtors and pre-payments

 

3,203

 

2,818

Investments

 

 

 

 

 

          Bank

 

 

33,461

 

23,397

          Common Investment Funds

 

 

383,869

 

364,552

          National Savings

 

 

241,225

 

182,198

Cash at bank and in hand

 

 

946

 

2,887

 

 

 

662,769

 

575,944

Liabilities

 

 

 

 

 

          Sundry creditors falling due within one year

 

 

(5,836)

 

(4,604)

Net Current Assets

 

 

656,933

 

571,340

 

 

 

 

 

 

Net Assets

 

 

883,744

 

769,000

 

 

 

 

 

 

Funds

 

 

 

 

 

Restricted: Restoration & Preservation

6

 

 

 

 

          General

 

 

458,164

 

379,761

          P.S. Waverley

 

 

63,879

 

56,592

          P.S. Kingswear Castle

 

 

1,768

 

1,101

 

 

 

523,811

 

437,454

Unrestricted

 

 

 

 

 

          General Fund

 

 

70,052

 

49,119

          Paddle Steamer Fund

 

 

101,583

 

97,206

          Streatfield Bequest

7

 

150,791

 

145,753

          Museum Collection Reserve

8

 

37,507

 

39,468

 

 

 

359,933

 

331,546

 

 

 

 

 

 

 

 

 

883,744

 

769,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (a) For the year ended 31 December 2005 the company was entitled to exemption under section 249A(2) of the Companies Act 1985.

(b) Members have not required the company to obtain an audit in accordance with section 249B(2) of the Companies Act 1985.

(c) The directors acknowledge their responsibility for:

i. ensuring the company keeps accounting records which comply with section 221; and

ii. preparing accounts which give a true and fair view of the state of affairs of the company as at the end of the financial year, and of its profit or loss for the financial year, in accordance with the requirements of section 226, and which otherwise comply with the requirements of the Companies Act relating to accounts, so far as applicable to the company;

(d) The accounts have been prepared in accordance with the special provisions in Part VII of the Companies Act 1985 relating to small companies.

They were approved by the Council of Management on 24 March 2007 and signed on its behalf by Martin Longhurst.


 

 

NOTES TO THE ACCOUNTS

 

 

1.       Format of Accounts and Accounting Policies

a.       Basis of accounts: These Accounts have been prepared in accordance with the Charity Commission's publication "Accounting and Reporting by Charities - Statement of Recommended Practice" (SORP 2005), the Accounting Standards Board’s “Financial Reporting Standard for Smaller Entities” (FRSSE), the Companies Acts and the historic cost basis of accounting, except for investments and the Museum Collection, which have been included at revalued amounts. The accounts are prepared on an income and expenditure basis.

b.       Restatement of 2005 comparative figures:  These were prepared under SORP 2000 and have been adjusted to conform with the changes in categorisation  introduced in SORP 2005.

c.       Donations, legacies and subscriptions: These items of income, including life subscriptions, are taken into account in full in the year of receipt.    No allowance is made for the undistributed part of any legacies due.

d.       Netted off expenses and related income: Where sufficient information is available the netting off of expenses and the related income has been eliminated.

e.       Stocks: Stocks of unsold goods are valued at the lower of cost or realisable value.

f.         Investments: Investments are valued at market value, except as described in Notes 3 and 4.

g.       Gains/losses on investments: Gains and losses are recognised in the year they arise.   Unrealised gains or losses are added to or deducted from the Fund to which the investment relates.

h.       Grants: Liabilities arising from grant commitments made by the Society are recognised by creating a provision pending completion of Funding Agreements or fulfilment of conditions at which point the obligation becomes binding.

i.         Smaller Entity Exemptions: The Society has taken advantage of the special  provisions in Part VII of the Companies Act 1985 in deciding not to prepare Group Accounts or a Cash Flow Statement.

2.       Museum Collection: The Society owns a collection of relics relating to paddle steamers.   It was valued at market value at 31 December 2001 and is now depreciated over 20 years on a straight line basis.   Movements in 2006 may be summarised as follows:

Cost or Valuation

£

Balance at 1 January 2006

48,861

Acquisitions

1,544

Balance at 31 December 2006

50,405

 

 

Accumulated Depreciation

 

Balance at 1 January 2006

8,008

Charge for year

2,520

Balance at 31 December 2006

10,528

 

 

Net Book Value at 31 December 2006

39,877

 

 

Net Book Value at 31 December 2005

40,853

3.       Subsidiary Undertaking: The holding of shares in Paddle Steamer Kingswear Castle Trust Limited, the owner of P.S. Kingswear Castle, represents a controlling interest.   83% of shares issued are held in equal lots by five nominees as representatives of and on behalf of the Society.   The shares are shown in the Accounts at their nominal value as shareholders in the Trust cannot benefit from their holdings, as it is constituted as a charity (registered in England and Wales as no. 299931).   At 30 April 2006 the aggregate amount of its capital and reserves were £240,022 and its surplus for the year then ended was £15,384.

4.       Associated Undertaking: The holding of shares in Waverley Steam Navigation Company Limited (WSN), the owner of P.S. Waverley, represents 29% of shares issued.   The shares are shown in the Accounts at their nominal value as shareholders in the Company cannot benefit from their holdings, as it is constituted as a charity (registered in Scotland as no. SC005832).   At 31 October 2005 the aggregate amount of its capital and reserves were £7,614,936 and its excess of expenditure over income for the year then ended was £740,681.

5.       Loan to Waverley Steam Navigation Co Ltd (WSN): The Society loaned £39,679 to WSN on an interest free basis repayable in five equal instalments commencing on 1 April 2005.  The balance at 31 December 2006 was £23,808.

6.       The Restricted Funds comprise the Restoration and Preservation Fund, which holds funds received for or allocated to P.S. Waverley and P.S. Kingswear Castle.

7.       The Streatfield Bequest is available for the general purposes of the Society.  

8.       Museum Collection Reserve: This represents the net value of donated items, after deducting accumulated depreciation.

9.       Commitments: At 31 December 2006 there were no commitments (2005: Nil).

10.   Related Party Transactions:  The Society is related to the following companies because it has a controlling or significant interest as disclosed in Notes 3 and 4.

a.       Paddle Steam Kingswear Castle Trust Ltd (PSKCTL)

i)         During the year the Society made a grant of £300 to PSKCTL.

b.       Waverley Steam Navigation Co Ltd (WSN)

i)         During the year the Society made a grant of £2,130 to WSN.

ii)       The Society made WSN an interest free loan of £39,679 repayable in five equal instalments commencing on 1 April 2005.   At 31 December 2006 the balance outstanding was £23,808.

11.   Trustee Remuneration:  No Trustee received any remuneration during the year (2005 - Nil).  1 person connected with a Trustee received remuneration of £175 (2005 - £175).

12.   Trustee Expenses:  12 trustees received reimbursements of fares totalling £3,544 (2005 - £3,053).

13.   Staff Costs and Emoluments:  Nil (2005 - Nil).

14.   Cost of Reporting Accountant and Other Financial Services:  Adey Fitzgerald and Walker received £746 for reporting accountant services (2005 - £628) and provided no other services to the Society (2005 - Nil).


 

INDEPENDENT ACCOUNTANTS REPORT TO THE TRUSTEES OF PADDLE STEAMER PRESERVATION SOCIETY

We report on the accounts for the Paddle Steamer Preservation Society for the year ended 31 December 2006.

RESPECTIVE RESPONSIBILITIES

As the charity’s trustees you are responsible for the preparation of the accounts; you consider that the audit requirement of section 43(2) of the Charities Act 1993 does not apply. It is our responsibility to state, on the basis of’ procedures specified in the General Directions given by the Charity Commissioners under section 43 (7)(b) of the Act, whether any particular matters have come to our attention.

BASIS OF INDEPENDENT ACCOUNTANTS REPORT

Our examination was carried out in accordance with the General Directions given by the Charity Commissioners. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items of disclosures in the accounts, and seeking explanations from you as trustees concerning such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently we do not express an audit opinion on the view given by the accounts.

REPORTING ACCOUNTANTS STATEMENTS

In connection with our examination, no matter has come to our attention:

(1)       which gives us reasonable cause to believe that in any material respect the requirements of:-

(a)       The accounts of the company for the financial year in question are in agreement with the accounting records kept by the company under section 221 of the Companies Act 1985; and

(b)       Having regard only to, and on the basis of, the information in the accounting records, those accounts have been drawn up in a manner consistent with the provisions of the Act as specified in subsection (6) of section 249C, so far as applicable to the company.

(c)        Having regard only to, and on the basis of, the information in the accounting records, the company satisfied the requirements of section 249A (4), for the financial year in question, and did not fall within section 249B (1) (a) to (f) at any time within that financial year.

Have not been met, or

(2)       to which, in our opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

 

Adey Fitzgerald & Walker   

26 High Street

Barry

South Glamorgan

CF62 7EB

Date: 16 April 2007

 


Home Page Cruises Membership Benefits Latest Magazine How to Join Latest Report and Accounts Members' Meetings Heritage