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 |
|
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).
|
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.
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