OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-04-04-accounts

Page
Reference and Administrative
Details ofthe Charity, its Trustees and Advisers
Trustees' Report 2-5
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 8-9
Notes to the Financial Statements 10-21

Unrestricted Total Total
funds funds funds
Note 2021 2021
R
2020f
INCOME FROM:
Donations
and legacies
72,098 72,098 98,986
Charitable
activities
47,739 47,739 136,667
Other activities:
Government
grants
122,186 122,186
Investment
income
25,668 25,668 30,774
TOTAL INCOME 267,691 267,691 266,427
EXPENDITURE ON:
Raising funds:
Staff costs 172,634 172,634 134,612
Charitable
activities
6,5 65,988 65,988 107,679
TOTAL EXPENDITURE 238,622 238,622 242,291
NET INCOME BEFORE INVESTMENT GAINS/(LOSSES) 29,069 29,069 24,136
Net gains/(losses)
on investments
394,195 394,195 (386,020)
NET INCOME
/ (EXPENDITURE) BEFORE OTHER
RECOGNISED GAINS AND {LOSSES) 423,264 423,264 (361,884)
NET MOVEMENT
IN FUNDS
423,264 423,264 (361,884)
RECONCILIATION
OF FUNDS:
Total funds brought
forward
2,983,401 2,983,401 3,345,285
TOTAL FUNDS CARRIED FORWARD 3,406,665 3,406,665 2,983,401

Note 2021 2020f
FIXEDASSETS
Tangible assets 9 1,094,091 1,096,740
Investment
property
10 340,860 340,860
Total tangible assets 1,434,951 1,437,600
Investments
-shares
in Nature in
Art Limited
1,434,954 1,437,603
CURRENT ASSETS
Debtors 12 32,972 29,968
investments 13 1,898,121 1,356,926
Cash at bank and in hand 46,287 165,300
1,977,380 1,552,192
CREDITORS: amounts falling due within
one year 14 (5,669) (6,394)
NET CURRENT ASSETS 1,971,711 1,545,798
NET ASSETS 3,406,665 2,983,401
CHARITYFUNDS
Unrestricted
funds
15 3,406,665 2,983,401
TOTAL FUNDS 3,406,665 2,983,401

INCOME FROM DONATIONS
AND
LEGACIES
Unrestricted Total Total
funds funds funds
K 2021 2020f
Donations 71,898 71,898 98,986
Legacies 200 200
72,098 72,098 98,986
Total 2020 98,986 98,986

ANALYSIS OF INCOME FROM CHARITABL E ACTIVITIES BYTYPEOF I NCOME
Unrestricted Total Total
funds 2020 2019
R
Subscriptions 23,507 23,507 24,971
Admissions 6,242 6,242 54,239
Educational
receipts
Rental and miscellaneous
220
2,910
220
2,910
37,895
4,754
Mews 2 rental income 14,700 14,700 14,690
Interest received 160 160 118
47,739 47,739 136,667
GOVERNMENT GRANTS
Unrestricted Total Total
funds funds funds
2021 2021 2020
R R E
Government
Coronavirus
support
job retention scheme
48,772
73,414
48,772
73,414
122,186 122,186

5. SUPPORT C OSTS
Unrestricted
funds Total Total
f. 2021f 2020
Pdnting,
postage and stationary
3,086 3,086 8,055
Subscriptions and donations 1,267
Telephone 1,765 1,765 1,950
Travel and transport 150 150 1,040
Insurance 14,407 14,407 14,206
Depreciation 2,649 2,649 3,311
Miscellaneous 1,289 1,289 3,939
Buildings and grounds repairs 151366 15,366 10,125
Light, heat, water and cleaning 9,729 9,729 13,006
Rates 2,325 2,325 1,632
Education expenses 620 620 20,003
Art purchases and exhibition hire 25865 2,665 10,794
Mews 2 costs 3,137 3137 1,545
Advertising 4,050 4,050 11,191
Bank and card charges 1,800 1,800 2,643
63,038 63,038 104,729
Total 2020 104,729 104,729
6. GOVERNANCE COSTS
Unrestricted Total Total
funds funds funds
2021 2020
R
Independant examiner's fee 2,950 2,950 2,950

TANGIBLE FIXEDASSETS
Freehold Office Frames and
property equipment photos Total
R R
Cost
At 5 April 2020 and 4 April 2021 1,083,494 93,261 38,220 1,214,9?5
Depreciation
At 5April 2020 80,015 38,220 118,235
Charge for the year 2,649 2,649
At4 April 2021 82,664 38,220 120,884
Net book value
At 4 April 2021 1,083,494 10,597 1,094,091
At4 April 2020 1,083,494 13,246 1,096,740

CURREN T ASSET INVESTMENTS
2021 2020
R
At 5April
Additions
2020 1,356,926
213,420
1,840,683
80,685
Disposals (180,685)
Unrealised gain on investments 327,775 (383,757)
Realised loss on disposals H
At4 April 2021 1,898,121 1,356,926

CREDITORS: Amounts
falling due within one year
2021 2020
R
Other taxation and social security
Accruals and deferred income
1,669
4,000
2,394
4,000
5,669 6,394

Transfers
&
investment
gains and
Balance at unrealised Balance at
5 April 2020 Income Expenditure losses 4April 2021
R R R R
Unrestricted funds
Undesignated
Development
funds
funds
1,896,883
1,086,518
267,691 (238,622) (73,484)
467,679
1,852,468
1,554,197
2,983,401 267,691 (238,622) 394,195 3,406,665

STATEMENT OF FUNDS -PR IOR YEAR
Transfers
&
investment
gains and
Balance at unrealised Balance at4
5April 2019 Income Expenditure losses April 2020
E
General funds
Undesignated funds 1,994,176 266,427 (242,291) (121,429) 1,896,883
Development funds 1,471,109 (384,591) 1,086,518

ANALYSIS OF NET ASSETS BETWEEN FUNDS - CURRENT YEAR
Unrestricted Total
funds funds
2021f 2021
Tangible fixed assets 1,094,091 1,094,091
Fixed asset investments 3 3
Investment
property
340,860 340,860
Current assets 1,977,380 1,977,380
Creditors due within one year (5,669) (5,669)
3,406,665 3,406,665
ANALYSIS OF NET ASSETS BETWEEN FUNDS - PRIOR YEAR
Unrestricted Total
funds funds
2020 2020
K
Tangible fixed assets 1,096,740 1,096,740
Fixed asset investments 3 3
Investment
property
340,860 340,860
Current assets 1,552,192 1,552,192
Creditors due within one year (6,394) (6,394)
2,983,401 2,983,401