IRIS Accounts Production v24.3.2.46 Other Company accounts True false Pounds 1.1.24 31.12.24 31.12.24 FY FRS 102 Independent examiner Small companies regime for accounts Full Charities SORP true true true true false true false true 0 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh062426232023-12-31062426232024-12-31062426232024-01-012024-12-31062426232022-12-31062426232023-01-012023-12-31062426232023-12-3106242623ns0:CharitableCompanyLimitedByGuarantee2024-01-012024-12-3106242623ns15:PoundSterling2024-01-012024-12-3106242623ns11:FRS1022024-01-012024-12-3106242623ns11:IndependentExaminationCharity2024-01-012024-12-3106242623ns11:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106242623ns11:FullAccounts2024-01-012024-12-3106242623ns11:CharitiesSORP2024-01-012024-12-3106242623ns16:EnglandWales2024-01-012024-12-3106242623ns11:RegisteredOffice2024-01-012024-12-3106242623ns0:Trustee12024-01-012024-12-3106242623ns0:Trustee22024-01-012024-12-3106242623ns0:Trustee32024-01-012024-12-3106242623ns0:Trustee42024-01-012024-12-3106242623ns0:Trustee52024-01-012024-12-3106242623ns11:CompanySecretary12024-01-012024-12-3106242623ns0:TotalUnrestrictedFunds2024-01-012024-12-3106242623ns0:TotalRestrictedIncomeFunds2024-01-012024-12-3106242623ns0:TotalUnrestrictedFunds2023-12-3106242623ns0:TotalRestrictedIncomeFunds2023-12-3106242623ns0:TotalUnrestrictedFunds2024-12-3106242623ns0:TotalRestrictedIncomeFunds2024-12-3106242623ns0:TotalUnrestrictedFundsns10:WithinOneYear2024-12-3106242623ns10:WithinOneYearns0:TotalRestrictedIncomeFunds2024-12-3106242623ns10:WithinOneYear2024-12-3106242623ns10:WithinOneYear2023-12-310624262322024-01-012024-12-3106242623ns0:TotalUnrestrictedFunds2023-01-012023-12-3106242623ns0:TotalRestrictedIncomeFunds2023-01-012023-12-31
REGISTERED COMPANY NUMBER: 06242623 (England and Wales)
REGISTERED CHARITY NUMBER: 1126323













Report of the Trustees and

Unaudited Financial Statements

for the Year Ended 31 December 2024

for

The Steam Tug Kerne Preservation Society
Limited

The Steam Tug Kerne Preservation Society
Limited






Contents of the Financial Statements
for the year ended 31 December 2024




Page

Chairman's Report 1

Report of the Trustees 2

Independent Examiner's Report 3

Statement of Financial Activities 4

Balance Sheet 5 to 6

Notes to the Financial Statements 7 to 11

The Steam Tug Kerne Preservation Society
Limited

Chairman's Report
for the year ended 31 December 2024

Regular Saturday volunteer working parties continued throughout 2024 with the usual list of winter jobs undertaken in the early months of the year which include the cleaning of the boiler and maintenance checks of the various valves and fittings. In order to improve fuel efficiency, work commenced on the installation of boiler lagging. This included the installation of a timber walkway down the port side of the boiler to improve access and the manufacture of crinolines onto which the lagging is installed. The lagging also has an environmental impact as the resultant reduction in coal consumption reduces smoke emissions.
The annual boiler and hull inspections were carried out successfully and the requisite certification issued for another year's operation.
As condensation throughout the winter period has always been an issue, we have extended the use of dehumidifiers beyond the Engine and Boiler Rooms to the Wheelhouse, significantly improving conditions in this timber and glass structure.
July saw the vessel leaving her Sandon winter moorings and moving to Canning Half Tide Dock where she remained on public display until the beginning of September when we took a nostalgic trip from Canning to Vittoria Wharf in the Birkenhead Dock complex. Vittoria Wharf was Kerne's former berth in the early 1970's at the beginning of her preservation journey. Sadly, we have been unable undertake our usual sailings up the River Weaver as, despite some dredging having been carried out, Kerne's deep draft resulted in several instances of grounding during our river trips in 2023. Silt was drawn up into the condenser with subsequent leakage which necessitated repairs.
The general upkeep of the vessel including rust control and painting above and below decks has seen good progress in the vessel's appearance, this extending to the overhaul and re-painting of the windlass.
Financially, the Society continues to rely on subscriptions, grants, donations and Gift Aid to fund its activities, but we have made some savings by sourcing coal at a more competitive price. Last year, sadly, saw the passing of our former Chairman and enthusiastic volunteer, George Coles. His commitment and support for the vessel is reflected in his Will, naming this society as one of its Benefactors. Whilst the distribution of this Estate and total bequest is to be finalised, a substantial interim payment of £60,000 has been made to Society. This will assist us considerably in our future strategy planning as dry docking and possible hull repairs will be required in the not too distant future.


Allan Hickson
Chairman
The Steam Tug Kerne Preservation Society

The Steam Tug Kerne Preservation Society
Limited (Registered number: 06242623)

Report of the Trustees
for the year ended 31 December 2024


The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 December 2024. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).

STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.

REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
06242623 (England and Wales)

Registered Charity number
1126323

Registered office
22 - 28 Willow Street
Accrington
Lancashire
BB5 1LP

Trustees
J C Bregazzi
C J Heyes
A F Hickson
C P Kirkbride
M P Ogden

Company Secretary
Mr M P Ogden

Independent Examiner
Mayes Business Partnership Ltd
Chartered Certified Accountants
22-28 Willow Street
Accrington
Lancashire
BB5 1LP

Approved by order of the board of trustees on 13 February 2025 and signed on its behalf by:





J C Bregazzi - Trustee

Independent Examiner's Report to the Trustees of
The Steam Tug Kerne Preservation Society
Limited

Independent examiner's report to the trustees of The Steam Tug Kerne Preservation Society Limited ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2024.

Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.

Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

1. accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.








Sylvie Baxter

Mayes Business Partnership Ltd
Chartered Certified Accountants
22-28 Willow Street
Accrington
Lancashire
BB5 1LP

13 February 2025

The Steam Tug Kerne Preservation Society
Limited

Statement of Financial Activities
for the year ended 31 December 2024

31/12/24 31/12/23
Unrestricted Restricted Total Total
fund fund funds funds
Notes £    £    £    £   
INCOME AND ENDOWMENTS FROM
Donations and legacies 72,160 - 72,160 17,289

Investment income 2 - - - 27
Total 72,160 - 72,160 17,316

EXPENDITURE ON
Raising funds 3 6,735 - 6,735 18,893


NET INCOME/(EXPENDITURE) 65,425 - 65,425 (1,577 )


RECONCILIATION OF FUNDS
Total funds brought forward 7,799 - 7,799 9,376

TOTAL FUNDS CARRIED FORWARD 73,224 - 73,224 7,799

The Steam Tug Kerne Preservation Society
Limited (Registered number: 06242623)

Balance Sheet
31 December 2024

31/12/24 31/12/23
Unrestricted Restricted Total Total
fund fund funds funds
Notes £    £    £    £   
CURRENT ASSETS
Debtors 6 2,323 - 2,323 3,049
Cash at bank 71,471 - 71,471 5,320
73,794 - 73,794 8,369

CREDITORS
Amounts falling due within one year 7 (570 ) - (570 ) (570 )

NET CURRENT ASSETS 73,224 - 73,224 7,799

TOTAL ASSETS LESS CURRENT
LIABILITIES

73,224

-

73,224

7,799

NET ASSETS 73,224 - 73,224 7,799
FUNDS 8
Unrestricted funds 73,224 7,799
TOTAL FUNDS 73,224 7,799

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2024.


The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2024 in accordance with Section 476 of the Companies Act 2006.


The trustees acknowledge their responsibilities for
(a)ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.


The Steam Tug Kerne Preservation Society
Limited (Registered number: 06242623)

Balance Sheet - continued
31 December 2024

These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.


The financial statements were approved by the Board of Trustees and authorised for issue on 13 February 2025 and were signed on its behalf by:





J C Bregazzi - Trustee

The Steam Tug Kerne Preservation Society
Limited

Notes to the Financial Statements
for the year ended 31 December 2024

1. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Taxation
The charity is exempt from corporation tax on its charitable activities.

Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

2. INVESTMENT INCOME
31/12/24 31/12/23
£    £   
Interest receivable - trading - 27


The Steam Tug Kerne Preservation Society
Limited

Notes to the Financial Statements - continued
for the year ended 31 December 2024

3. RAISING FUNDS

Raising donations and legacies
31/12/24 31/12/23
£    £   
Support costs 2,104 2,322

4. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 December 2024 nor for the year ended 31 December 2023.


Trustees' expenses

There were no trustees' expenses paid for the year ended 31 December 2024 nor for the year ended 31 December 2023.


5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
£    £    £   
INCOME AND ENDOWMENTS FROM
Donations and legacies 16,289 1,000 17,289

Investment income 27 - 27
Total 16,316 1,000 17,316

EXPENDITURE ON
Raising funds 17,893 1,000 18,893


NET INCOME/(EXPENDITURE) (1,577 ) - (1,577 )


RECONCILIATION OF FUNDS
Total funds brought forward 9,376 - 9,376

TOTAL FUNDS CARRIED FORWARD 7,799 - 7,799


The Steam Tug Kerne Preservation Society
Limited

Notes to the Financial Statements - continued
for the year ended 31 December 2024

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/12/24 31/12/23
£    £   
Tax 2,323 3,049

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/12/24 31/12/23
£    £   
Accrued expenses 570 570

8. MOVEMENT IN FUNDS
Net
movement At
At 1/1/24 in funds 31/12/24
£    £    £   
Unrestricted funds
General fund 7,799 65,425 73,224

TOTAL FUNDS 7,799 65,425 73,224

Net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 72,160 (6,735 ) 65,425

TOTAL FUNDS 72,160 (6,735 ) 65,425


Comparatives for movement in funds

Net
movement At
At 1/1/23 in funds 31/12/23
£    £    £   
Unrestricted funds
General fund 9,376 (1,577 ) 7,799

TOTAL FUNDS 9,376 (1,577 ) 7,799

The Steam Tug Kerne Preservation Society
Limited

Notes to the Financial Statements - continued
for the year ended 31 December 2024

8. MOVEMENT IN FUNDS - continued

Comparative net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 16,316 (17,893 ) (1,577 )

Restricted funds
Repairs fund 1,000 (1,000 ) -

TOTAL FUNDS 17,316 (18,893 ) (1,577 )

A current year 12 months and prior year 12 months combined position is as follows:

Net
movement At
At 1/1/23 in funds 31/12/24
£    £    £   
Unrestricted funds
General fund 9,376 63,848 73,224

TOTAL FUNDS 9,376 63,848 73,224

A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 88,476 (24,628 ) 63,848

Restricted funds
Repairs fund 1,000 (1,000 ) -

TOTAL FUNDS 89,476 (25,628 ) 63,848


The Steam Tug Kerne Preservation Society
Limited

Notes to the Financial Statements - continued
for the year ended 31 December 2024

9. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 December 2024.