PADDLE STEAMER PRESERVATION SOCIETY

 

REPORT OF THE COUNCIL OF MANAGEMENT 2008

 

The Council of Management presents its Report and the Financial Statements for the year ended 31 December 2008.

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 17 November 2007) 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 also supports the preservation of Motor Vessel Balmoral while she sails in support of 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.  

The five Branches 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, Manchester 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 18 members, appointed as follows:

Method of Appointment

Number

Members of the Society elected by postal ballot of the membership

8

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 Co 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

 

18

 

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 to restore and preserve them.  The Society is fortunate to benefit from sometimes very substantial bequests from its members and supporters and in 2008 a total of £15,672 was received. 

Several factors severely affected the operation of P.S. Waverley and M.V. Balmoral during 2008 – a paddle wheel failure, high fuel prices, very poor weather and the economic downturn.   The Society has been able to use its reserves to finance annual refits and the uninsured cost of repairs. Support has also been provided to support WSN marketing developments.   A combination of grants and loans have been advanced to WSN and it is planned that a tranche of the loans will be repaid during 2009 while a proportion will be converted to grants in respect of the 2009 refits.  Funding in respect of M.V. Balmoral will only come from the Balmoral Fund and other funds raised since 2005.

The Society’s has a specialised Museum Collection and it is currently valued at £41,459.   The Collection has been accumulated over the 49 years of the Society's existence and includes over 23,000 items, of which nearly 17,000 are catalogued, ranging from ship models to ship’s furniture and company records. As many objects as possible have been loaned to museums for public exhibition and secure storage has been rented for the remainder. A website to provide greater access to the Collection (www.heritagesteamers.co.uk) was launched during 2008.

The Society Accounts show net resources expended of £256,764 in 2008. In addition, loans of £367,751 were made to WSN. Subject to conditions, it is planned to convert up to £217,751 of loan to grant and this amount has been set aside as a provision to recognise this intention. At 31 December 2008 the General Fund stood at £56,222, the Paddle Steamer Fund at £63,606, the Streatfield Bequest at £165,119, the Restoration and Preservation Fund (devoted to Paddle Steamers Waverley and Kingswear Castle) at £389,745 and the Balmoral Fund at £15,702.   The Council of Management has ring fenced a sum of £365,000 to safeguard the long term future of P.S. Kingswear Castle.   

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.  Tribute must also be paid to Brian Whitmore, the Society’s Membership Secretary since 2000, who died in January 2009.

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 banks.   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

Myra Allen (Chairman) (1) (2)

John Anderson (Secretary)

David Haddleton (Vice-Chairman)

Martin Longhurst (Treasurer) (2)

Stuart Mears

Patrick Murrell

Gavin Stewart (Appointed 22.11.08)

Brian Whitmore (Membership Secretary) (Died 27.1.09)

 

Branch Representatives

Stuart Cameron (Scottish)

David Green (London)

John Hanson (Wessex)

Alan Hopson (Bristol Channel)

Robert Whitelaw (North)

 

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

Iain MacLeod (1)

Alec Lewis (1)

 

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

Jeremy Gold (3) (4)

John Megoran (3) (4)

 

Representative of Loch Lomond

Steamship Co. (May appoint one trustee)

Michael Hughan (5)

 

 

Directorships of related party companies:

JOHN ANDERSON

Secretary

23 February 2009

 

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 2008

 

 

Unrestricted

Restricted

Total Funds

Total Funds

 

Funds

Funds

2008

2007

 

£

£

£

£

Incoming Resources

 

 

 

 

Incoming resources from generated funds

 

 

 

 

         Voluntary income and gifts in kind

48,699

21,158

69,857

115,766

         Activities for generating funds

7,962

37,750

45,712

50,635

         Investment income

15,464

25,453

40,917

39,903

Incoming resources from charitable activities

15,959

-

15,959

22,227

 

 

 

 

 

Total Incoming Resources

88,084

84,361

172,445

228,531

 

 

 

 

 

Resources Expended

 

 

 

 

Costs of generating funds

 

 

 

 

         Costs of generating voluntary income

11,788

5,799

17,587

28,564

         Fundraising trading

3,633

-

3,633

2,034

Charitable activities

 

 

 

 

         Grants in respect of:

 

 

 

 

                  P.S. Waverley

28,255

90,223

118,478

-

                  P.S. Kingswear Castle

1,250

-

1,250

35,000

                  P.S. Maid of the Loch

8,622

-

8,622

-

                  M.V. Balmoral

400

13,795

14,195

-

         Provision - convert WSN Loan to Grant (Note 5)

-

217,751

217,751

-

         Paddle Wheels Journals and Newsletters

21,338

-

21,338

20,599

         Public Meetings

4,109

-

4,109

3,777

         Museum Collection

12,657

-

12,657

12,528

Governance costs

 

 

 

 

         Council and Committee Meetings

3,328

-

3,328

2,412

         General Expenses

5,536

-

5,536

6,563

         Reporting Accountants' Charges

725

-

725

686

 

 

 

 

 

Total Resources Expended

101,641

327,568

429,209

112,163

 

 

 

 

 

Net Incoming Resources/(Resources Expended) before Transfers

(13,557)

(243,207)

(256,764)

116,368

 

 

 

 

 

Transfers between funds

(40,650)

40,650

-

-

 

 

 

 

 

Net Incoming Resources/(Resources Expended) for the Year

(54,207)

(202,557)

(256,764)

116,368

 

 

 

 

 

Other Recognised Gains and Losses

 

 

 

 

          Unrealised Gains on investments

(1,035)

(21,021)

(22,056)

4,102

 

 

 

 

 

Net Movement in Funds

(55,242)

(223,578)

(278,820)

120,470

 

 

 

 

 

Balances brought forward at 1 January 2008

375,189

629,025

1,004,214

883,744

 

 

 

 

 

Balances carried forward at 31 December 2008

319,947

405,447

725,394

1,004,214

 

 

All of the above results are derived from continuing activities. All gains and losses recognised in the year are included above.   The surplus/deficit for the year for Companies Act purposes comprises the net incoming resources/net resources expended for the year plus/minus realised gains/losses on investments and was a deficit of £39,016 (2007 – a surplus of £116,368).

 

PADDLE STEAMER PRESERVATION SOCIETY

Balance Sheet at 31 December 2008

 

Note

 

2008

 

2007

 

 

 

£

 

£

Fixed Assets

 

 

 

 

 

Heritage Asset: Museum Collection

2

 

41,459

 

41,783

Investments

 

 

145,106

 

167,161

Programme related investments

 

 

 

 

 

Shares in Owning Companies

 

 

 

 

 

   Paddle Steamer Kingswear Castle Trust Ltd.

3

 

55

 

55

   Waverley Steam Navigation Co. Limited

4

 

12

 

12

 

 

 

186,632

 

209,011

Current Assets

 

 

 

 

 

Accrued interest, sundry debtors and pre-payments

 

10,963

 

1,831

Investments

 

 

 

 

 

          Bank

 

 

69,162

 

5,795

          Common Investment Funds

 

 

295,501

 

521,065

          National Savings

 

 

-

 

253,017

Cash at bank and in hand

 

 

4,385

 

1,069

Loans to Waverley Steam Navigation Co Ltd

5

 

383,624

 

15,873

 

 

 

763,635

 

798,650

Liabilities

 

 

 

 

 

          Sundry creditors falling due within one year

 

 

7,122

 

3,447

          Provision to convert WSN Loan to Grant

5b

 

217,751

 

-

 

 

 

224,873

 

3,447

 

 

 

 

 

 

Net Current Assets

 

 

538,762

 

795,203

 

 

 

 

 

 

Net Assets

 

 

725,394

 

1,004,214

 

 

 

 

 

 

Funds

 

 

 

 

 

Restricted: Restoration & Preservation

6

 

 

 

 

          General

 

 

24,745

 

510,574

          P.S. Waverley

 

 

-

 

98,627

          P.S. Kingswear Castle

 

 

365,000

 

1,408

          M.V. Balmoral

 

 

15,702

 

18,416

 

 

 

405,447

 

629,025

Unrestricted

 

 

 

 

 

          General Fund

 

 

56,222

 

77,096

          Paddle Steamer Fund

 

 

63,606

 

101,119

          Streatfield Bequest

7

 

165,119

 

160,107

          Museum Collection Reserve

8

 

35,000

 

36,867

 

 

 

319,947

 

375,189

 

 

 

 

 

 

 

 

 

725,394

 

1,004,214

 

(a) For the year ended 31 December 2008 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 7 March 2009 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.       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.

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

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

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

f.         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.

g.       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.

h.       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 2008 may be summarised as follows:

Cost or Valuation

£

Balance at 1 January 2008

55,064

Acquisitions

2,557

Balance at 31 December 2008

57,621

 

 

Accumulated Depreciation

 

Balance at 1 January 2008

13,281

Charge for year

2,881

Balance at 31 December 2008

16,162

 

 

Net Book Value at 31 December 2008

41,459

 

 

Net Book Value at 31 December 2007

41,783

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 2008 the aggregate amount of its capital and reserves were £532,924 and its excess of expenditure over income for the year then ended was £8,501.

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 2007 the aggregate amount of its group capital and reserves were £6,445,716 and its group excess of expenditure over income for the year then ended was £411,361.

5.       Loans to Waverley Steam Navigation Co Ltd (WSN):

a.       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 2008 was £15,873.  Repayment has been deferred until 31 August 2009.

b.       The Society advanced sums totalling £367,751 to WSN during 2008 as further interest free loans repayable on 31 August 2009.  Subject to conditions, it is planned to convert up to £217,751 of loan to grant and a provision has been created to recognise this intention.

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 and the Balmoral Fund, which holds funds received for or allocated to M.V. Balmoral.

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 2008 there were no commitments (2007: 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 £1,250 to PSKCTL.

b.       Waverley Steam Navigation Co Ltd (WSN)

i)         The Society has advanced £383,624 to WSN as explained in Note 5.

ii)       During the year the Society made grants of £132,673 to WSN.

11.   Trustee Remuneration:  No Trustee received any remuneration during the year (2007 - Nil).  1 person connected with a Trustee received remuneration of £210 (2007 - £210).

12.   Trustee Expenses:  14 trustees received reimbursements of fares totalling £3,532 (2007 - £4,504).

13.   Staff Costs and Emoluments:  Nil (2007 - Nil).

14.   Cost of Reporting Accountant and Other Financial Services:  Adey Fitzgerald and Walker received £725 for reporting accountant services (2007 - £686) and provided no other services to the Society (2007 - 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 2008.

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: 8 May 2009

 


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