|
|
|
Company Limited by Guarantee |
|
|
|
For the year ended |
|
|
|
|
|
Company Limited by Guarantee |
|
Financial Statements |
|
Page |
|
|
Trustees' annual report (incorporating the directors' report) |
1 |
|
Independent examiner's report to the trustees |
4 |
|
Statement of financial activities (including income and expenditure account) |
6 |
|
Statement of financial position |
7 |
|
Notes to the financial statements |
9 |
|
|
|
Company Limited by Guarantee |
|
Trustees' Annual Report (Incorporating the Directors' Report) |
|
Registered charity name |
|
|
Charity registration number |
|
|
Company registration number |
|
|
Principal office and registered |
51 Atholl Road |
|
office |
Pitlochry |
|
Perthshire |
|
|
PH16 5BU |
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
(Retired
|
|
|
|
||
|
|
||
|
|
(Appointed
|
|
|
|
||
|
Independent examiner |
|
|
26/30 Bonnethill Road |
|
|
Pitlochry |
|
|
PH16 5BS |
|
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Independent Examiner's Report to the Trustees of
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Activities |
|
(including income and expenditure account) |
|
2024 |
2023 |
|||
|
Unrestricted funds |
Restricted funds |
Total funds |
Total funds |
|
|
Note |
£ |
£ |
£ |
£ |
|
Donations, legacies and membership |
5 |
|
|
|
|
|
Charitable activities |
6 |
|
– |
|
|
|
Investment income |
7 |
|
|
|
|
|
Other income |
8 |
|
– |
|
|
|
--------- |
------- |
--------- |
-------- |
||
|
Total income |
|
|
|
|
|
|
--------- |
------- |
--------- |
-------- |
||
|
Investment management costs |
9 |
(
2,905) |
– |
(
2,905) |
(
2,582) |
||
|
Expenditure on charitable activities |
10,11 |
(
|
(
|
(
|
(
|
||
|
-------- |
------- |
-------- |
-------- |
||||
|
Total expenditure |
(
|
(
|
(
|
(
|
|||
|
-------- |
------- |
-------- |
-------- |
||||
|
Net gains/(losses) on investments |
12 |
|
|
|
(
|
|
--------- |
------- |
--------- |
-------- |
|
|
Net income/(expenditure) and net movement in funds |
|
|
|
(
|
|
--------- |
------- |
--------- |
-------- |
|
|
Total funds brought forward |
|
|
|
|
|
------------ |
-------- |
------------ |
--------- |
|
|
Total funds carried forward |
|
|
|
|
|
------------ |
-------- |
------------ |
--------- |
|
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position |
|
2024 |
2023 |
||
|
Note |
£ |
£ |
£ |
|
Tangible fixed assets |
17 |
|
|
|
|
Investments |
18 |
|
|
|
|
--------- |
--------- |
|||
|
|
|
|||
|
Stock |
19 |
|
|
|
|
Debtors |
20 |
|
|
|
|
Cash at bank and in hand |
|
|
||
|
--------- |
--------- |
|||
|
|
|
|||
|
Creditors: amounts falling due within one year |
21 |
|
|
|
|
--------- |
--------- |
|||
|
Net current assets |
|
|
||
|
------------ |
--------- |
|||
|
Total assets less current liabilities |
|
|
||
|
------------ |
--------- |
|||
|
Net assets |
|
|
||
|
------------ |
--------- |
|||
|
Restricted funds |
|
|
|
|
Revaluation reserve |
|
|
|||
|
Other unrestricted income funds |
748,988 |
387,725 |
|||
|
------------ |
--------- |
||||
|
Total unrestricted funds |
|
|
|||
|
------------ |
--------- |
||||
|
Total charity funds |
23 |
|
|
||
|
------------ |
--------- |
||||
|
|
|
Company Limited by Guarantee |
|
Statement of Financial Position (continued) |
|
|
|
Trustee |
|
|
|
Company Limited by Guarantee |
|
Notes to the Financial Statements |
|
Fixtures and fittings |
- |
|
|
|
Computer equipment |
- |
|
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Cash donations |
910 |
5,321 |
6,231 |
|
|
Trading stock donations |
– |
– |
– |
|
|
Heritable property donations |
364,282 |
– |
364,282 |
|
|
Subscriptions and contributions to Clan Annual |
9,738 |
– |
9,738 |
|
|
--------- |
------- |
--------- |
||
|
|
|
|
||
|
--------- |
------- |
--------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Cash donations |
1,459 |
747 |
2,206 |
|
|
Trading stock donations |
840 |
– |
840 |
|
|
Heritable property donations |
– |
– |
– |
|
|
Subscriptions and contributions to Clan Annual |
11,610 |
– |
11,610 |
|
|
-------- |
---- |
-------- |
||
|
|
|
|
||
|
-------- |
---- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Sale of goods/services as part of direct charitable activities |
5,449 |
5,449 |
2,255 |
2,255 |
|
|
Income from Clan Gathering |
2,659 |
2,659 |
8,955 |
8,955 |
|
|
------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
------- |
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Income from investment properties |
18,696 |
– |
18,696 |
|
|
Income from listed investments |
4,377 |
3,097 |
7,475 |
|
|
Bank interest receivable |
337 |
171 |
507 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Income from investment properties |
18,696 |
– |
18,696 |
|
|
Income from listed investments |
4,887 |
2,430 |
7,317 |
|
|
Bank interest receivable |
331 |
121 |
452 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Employment Allowance |
|
|
|
|
|
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Total Funds 2024 |
Unrestricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Portfolio management |
974 |
974 |
522 |
522 |
|
|
Property insurance |
1,877 |
1,877 |
1,727 |
1,727 |
|
|
Property security |
54 |
54 |
333 |
333 |
|
|
------- |
------- |
------- |
------- |
||
|
2,905 |
2,905 |
2,582 |
2,582 |
||
|
------- |
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Clan promotion |
40,748 |
– |
40,748 |
|
|
Struan Kirk |
– |
1,846 |
1,845 |
|
|
Support costs |
4,831 |
– |
4,832 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Clan promotion |
45,507 |
2,840 |
48,346 |
|
|
Struan Kirk |
– |
– |
– |
|
|
Support costs |
6,004 |
– |
6,005 |
|
|
-------- |
------- |
-------- |
||
|
|
|
|
||
|
-------- |
------- |
-------- |
||
|
Activities undertaken directly |
Support costs |
Total funds 2024 |
Total fund 2023 |
||
|
£ |
£ |
£ |
£ |
||
|
Clan promotion |
40,748 |
– |
40,748 |
48,346 |
|
|
Struan Kirk |
1,845 |
– |
1,845 |
– |
|
|
Governance costs |
– |
4,832 |
4,832 |
6,005 |
|
|
-------- |
------- |
-------- |
-------- |
||
|
|
|
|
|
||
|
-------- |
------- |
-------- |
-------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Gains/(losses) on listed investments |
|
|
|
|
|
------- |
------- |
------- |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Gains/(losses) on listed investments |
(
|
(
|
(
|
|
|
---- |
---- |
------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Depreciation of tangible fixed assets |
47 |
55 |
|
Foreign exchange differences |
199 |
201 |
|
---- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Independent examination of the financial statements |
3,300 |
3,300 |
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Employer contributions to pension plans |
458 |
367 |
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Number of staff - administration |
1 |
1 |
|
---- |
---- |
|
|
Investment property |
Fixtures and fittings |
Computer equipment |
Total |
|
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 January 2024 |
|
|
|
|
|
Additions |
|
– |
– |
|
|
--------- |
------- |
---- |
--------- |
|
|
At 31 December 2024 |
|
|
|
|
|
--------- |
------- |
---- |
--------- |
|
|
Depreciation |
||||
|
At 1 January 2024 |
– |
|
|
|
|
Charge for the year |
– |
|
– |
|
|
--------- |
------- |
---- |
--------- |
|
|
At 31 December 2024 |
– |
|
|
|
|
--------- |
------- |
---- |
--------- |
|
|
Carrying amount |
||||
|
At 31 December 2024 |
|
|
– |
|
|
--------- |
------- |
---- |
--------- |
|
|
At 31 December 2023 |
|
|
– |
|
|
--------- |
------- |
---- |
--------- |
|
|
Investment property |
|
|
£ |
|
|
At 31 December 2024 |
|
|
Aggregate cost |
584,735 |
|
Aggregate depreciation |
– |
|
--------- |
|
|
Carrying value |
|
|
--------- |
|
|
At 31 December 2023 |
|
|
Aggregate cost |
220,000 |
|
Aggregate depreciation |
– |
|
--------- |
|
|
Carrying value |
|
|
--------- |
|
|
Listed investments |
|
|
£ |
|
|
Cost or valuation |
|
|
At 1 January 2024 |
152,363 |
|
Additions |
– |
|
Fair value movements |
2,653 |
|
--------- |
|
|
At 31 December 2024 |
155,016 |
|
--------- |
|
|
Impairment |
|
|
At 1 January 2024 and 31 December 2024 |
|
|
Carrying amount |
|
|
At 31 December 2024 |
155,016 |
|
--------- |
|
|
At 31 December 2023 |
152,363 |
|
--------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Goods for resale |
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
------- |
------- |
|
|
|
|
|
|
------- |
------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Accruals and deferred income |
|
|
|
Social security and other taxes |
|
|
|
Subscriptions in advance |
|
|
|
Other creditors |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
At 1 January 2024 |
Income |
Expenditure |
Gains and losses |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
387,725 |
43,876 |
(48,484) |
1,589 |
384,706 |
|
Revaluation reserve |
255,000 |
– |
– |
– |
255,000 |
|
Struan Kirk land and buildings |
– |
364,282 |
– |
– |
364,282 |
|
--------- |
--------- |
-------- |
------- |
------------ |
|
|
642,725 |
408,158 |
(48,484) |
1,589 |
1,003,988 |
|
|
--------- |
--------- |
-------- |
------- |
------------ |
|
|
At 1 January 2023 |
Income |
Expenditure |
Gains and losses |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
General funds |
392,315 |
50,328 |
(54,093) |
(825) |
387,725 |
|
Revaluation reserve |
255,000 |
– |
– |
– |
255,000 |
|
Struan Kirk land and buildings |
– |
– |
– |
– |
– |
|
--------- |
-------- |
-------- |
---- |
--------- |
|
|
647,315 |
50,328 |
(54,093) |
(825) |
642,725 |
|
|
--------- |
-------- |
-------- |
---- |
--------- |
|
|
At 1 January 2024 |
Income |
Expenditure |
Gains and losses |
At 31 December 2024 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Genealogy |
3,225 |
– |
– |
– |
3,225 |
|
Educational |
55,681 |
3,098 |
– |
1,063 |
59,842 |
|
Struan Kirk |
10,691 |
5,491 |
(1,846) |
– |
14,336 |
|
Piper statue fund |
5,000 |
– |
– |
– |
5,000 |
|
-------- |
------- |
------- |
------- |
-------- |
|
|
74,597 |
8,589 |
(1,846) |
1,063 |
82,403 |
|
|
-------- |
------- |
------- |
------- |
-------- |
|
|
At 1 January 2023 |
Income |
Expenditure |
Gains and losses |
At 31 December 2023 |
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Genealogy |
3,225 |
– |
– |
– |
3,225 |
|
Educational |
54,232 |
2,430 |
– |
(981) |
55,681 |
|
Struan Kirk |
12,663 |
868 |
(2,840) |
– |
10,691 |
|
Piper statue fund |
5,000 |
– |
– |
– |
5,000 |
|
-------- |
------- |
------- |
---- |
-------- |
|
|
75,120 |
3,298 |
(2,840) |
(981) |
74,597 |
|
|
-------- |
------- |
------- |
---- |
-------- |
|
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2024 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
840,002 |
– |
840,002 |
|
|
Investments |
113,177 |
41,839 |
155,016 |
|
|
Current assets |
65,120 |
40,564 |
105,684 |
|
|
Creditors less than 1 year |
(14,311) |
– |
(14,311) |
|
|
------------ |
-------- |
------------ |
||
|
Net assets |
1,003,988 |
82,403 |
1,086,391 |
|
|
------------ |
-------- |
------------ |
||
|
Unrestricted Funds |
Restricted Funds |
Total Funds 2023 |
||
|
£ |
£ |
£ |
||
|
Tangible fixed assets |
475,314 |
– |
475,314 |
|
|
Investments |
111,587 |
40,776 |
152,363 |
|
|
Current assets |
71,125 |
33,821 |
104,946 |
|
|
Creditors less than 1 year |
(15,301) |
– |
(15,301) |
|
|
--------- |
-------- |
--------- |
||
|
Net assets |
642,725 |
74,597 |
717,322 |
|
|
--------- |
-------- |
--------- |
||
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Financial assets measured at fair value through income and expenditure |
155,016 |
152,363 |
|
--------- |
--------- |
|