| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 | |||
| f | E | 6 | ||||
| Income and endowments | from: | |||||
| Donations | 2,536 | 2,536 | 3,155 | |||
| Sponsors | 40,800 | 40,800 | 16,650 | |||
| Ticket sales | 36,128 | 36,128 | 12,438 | |||
| Programmes & refreshments |
1,360 | 1,360 | ||||
| Interest received | 12 | 12 | 12 | |||
| Income tax repaid | 878 | |||||
| Total Income | 80,836 | 80,836 | 33,133 | |||
| Expenditure on: |
||||||
| Charitable activities |
||||||
| Artists' fees &expenses | 49,342 | 49,342 | 10,745 | |||
| Hall 8 instrument hire |
6,905 | 6,905 | 2,945 | |||
| Marketing | 4,863 | 4,863 | 2,938 | |||
| Hospitality Bank & box office charges Programmes 8 refreshments Performing Rights Society |
130 1,180 867 439 |
130 1,180 867 439 |
141 691 242 |
|||
| Governance costs |
||||||
| Administrators' expenses Computers &stationery Postage Telephone & internet |
9,800 1,248 528 490 |
9,800 1,248 528 490 |
8,500 1,285 170 399 |
|||
| Administration expenses |
||||||
| Accountancy Insurance |
72 748 |
72 748 |
1,248 581 |
|||
| Depreciation | 465 | 465 | 537 | |||
| Total Expenditure | 77,077 | 77,077 | 30,422 | |||
| Net incoming/(outgoing) | resources for the | 3,759 | 3,759 | 2,711 | ||
| year | ||||||
| Net movements in investments |
||||||
| Net movement in funds |
3,759 | 3,759 | 2,711 | |||
| Total funds at 1 January | 2022 | 34,033 | 34,033 | 31,322 | ||
| Total funds at 31 December | 2022 | 37,792 | 37,792 | 34,033 |
| f | 2022 | f | 2021 F |
f | ||||
|---|---|---|---|---|---|---|---|---|
| Fixed Assets | ||||||||
| Office & musical | equipment | at cost | 9,391 | 9,214 | ||||
| Depreciation as at 1 January Charge for the year |
2022 | (7,064) ~465 |
(6,526) ~537 |
|||||
| Book value at 31 December | 2022 | 1,862 | 2,151 | |||||
| Current Assets | ||||||||
| Bank accounts | 128 | 1,927 | ||||||
| Stock | 280 | 280 | ||||||
| Pre payments Bank account |
re | Ripon | International | 37,281 | 50,504 | |||
| Festival | ||||||||
| Current liabilities |
37,689 ~1,759 |
52,711 ~20,829 |
||||||
| Net Current Assets | 35,930 | 31,882 | ||||||
| Net Assets | 37,792 | 34,033 | ||||||
| Reserves | , | Ripon | ||||||
| The | World | International | ||||||
| Trustf | Festival F |
Total | ||||||
| (note 2) | ||||||||
| As at 1 January Surplus/(Deficit) |
2022 for year |
7,216 ~7,801 |
26,817 5,560 |
34,033 3,759 . |
||||
| As at 31 December 2022 | 5,415 | 32,377 | 37,792 |
| nternational | F | estiv | al. | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| 6 | ||||||
| Income | ||||||
| Donations | 2,536 | 3,155 | ||||
| Sponsors | 40,800 | 16,650 | ||||
| Fund raising | events | |||||
| Ticket sales | 36,128 | 12,438 | ||||
| Programmes | &refreshments | 1,360 | ||||
| Interest received | 12 | 12 | ||||
| Income tax | repaid | 878 | ||||
| 80,836 | 33,133 | |||||
| Expenditure | ||||||
| Programmes | &refreshments | 867 | 242 | |||
| Marketing | 4,863 | 2,938 | ||||
| Artists' fees | &expenses | 47,542 | 10,745 | |||
| Hall & instrument | hire | 6,905 | 2,945 | |||
| Administrators' | expenses | 9,800 | 6,500 | |||
| Computers | & | stationery | 1,248 | 1,285 | ||
| Postage | 528 | 170 | ||||
| Telephone | & | internet | 490 | 399 | ||
| Bank & box | office | charges | 1,180 | 691 | ||
| Depreciation | 464 | 536 | ||||
| Hospitality | 130 | 141 | ||||
| Performing | Rights | Society | 439 | |||
| Insurance | 748 | 581 | ||||
| Accountancy | 72 | 1 248 | ||||
| 75,276 | 28,421 | |||||
| Surplus/(Deficit) | 5,560 | 4,712 |
| 3 | The assets and |
liabilities included |
in the Trust's | balance sheet which | relate to the |
|---|---|---|---|---|---|
| Ripon International | Festival are as | follows:- | |||
| 2022 f |
2021f | ||||
| Fixed assets at cost Depreciation |
7,422 ~5,563 |
7,245 ~5,999 |
|||
| 1,859 | 2,146 | ||||
| Stock | 280 | 280 | |||
| Prepayments | |||||
| Bank account | 13,274 | 26,509 | |||
| Building society | account | 23,427 | 23,415 | ||
| Cash in hand |
580 | 580 | |||
| Total Assets Creditors |
39,420 ~7,543 |
52,930 ~26 113 |
|||
| 32,377 | 26,817 | ||||
| Capital account Surplus/ (deficit) |
1 January 2022 for the year |
26,817 5,560 |
22,105 4,712 |
||
| Capital account | 31 December 2022 | 32,377 | 26,817 | ||
| 2022 | 2021 | ||||
| f | f | ||||
| Creditors | |||||
| Accruals | 1,759 | 20,829 | |||
| Loan from The World Trust | 5,284 | 5,284 | |||
| 7,043 | 26,113 |