| 2021 | |||||
|---|---|---|---|---|---|
| Tota1 | |||||
| funds | |||||
| KNBG%MXNTS FROM | |||||
| legacies | 57,319 | ||||
| 3,428 | 50,128 | ||||
| actlvNxes | 181,245 | N1$45 | |||
| come | 1,649 | 1,182 | 2,831 | ||
| Charitable | e6vities | ||||
| Art projects Support cos |
devents | 80,281 4,207 |
198422 | 278,503 4,207 |
231,397 4,610 |
| Total | 198,222 | 283,870 | 238/31 | ||
| NET INCO | 34,935 | {34,837) | |||
| Transfers b | (59,549) | ||||
| Net tnovern | tin funds | (24,614) | |||
| RKCONC | IA.TION OFAJNBS | ||||
| Total funds | ronght forward | 120,372 | |||
| 76,449 | 120,372 |
| 2022 | 2021 | ||
|---|---|---|---|
| 4„029 | 3,691 | ||
| 10,800 | 53,628 | ||
| 57,319 | |||
| sreceived, included | in the above„areas follows: | ||
| 2021 | |||
| onncll England - South Core Grant | 12,400 | ||
| n and Hove City | Council - Core Grant | 10,800 | 32,601 |
| C - JRS Grant | 8,627 | ||
| 53,628 | |||
| 2022 | 2021 | ||
| 181,245 | 96,908 | ||
| STMKX1'PfCOMK | |||
| 2021 | |||
| 2,682 |
| Activity | Activity | ||||
|---|---|---|---|---|---|
| Sling incentive | Art | projects and events | |||
| Art | projects and events | ||||
| received, included | in the above, are as foHovrs: | ||||
| 2021 | |||||
| ouneil Eng1and | —Covid Garden | 15,600 | |||
| ouncil England —Deponent for Digital, Culture, Media and Sport, n and Hove C1ty Counc11 -%ildhcark |
60,300 8,000 |
||||
| 83,900 | |||||
| Pil6 KIJNBS | |||||
| g donations and legacies |
2022 | ||||
| tIng h and Develolnnent |
182 387 |
||||
| ite | 591 | ||||
| Direct | Support | ||||
| Costs(see | costs (see | ||||
| note 8) | note 9) | Totals | |||
| ojects and events rt costs |
278,503 | 4,207 | 2'M,503 4,2K |
| 2022 | 2021 | ||
|---|---|---|---|
| Work | rsFees and Project Costs | 238,703 | 182,573 |
| Rent | d Services | 15,486 | 21,570 |
| Light Rates |
d Heat and%uter |
5,268 2,161 |
5,467 1,110 |
| Healt | and Safety | 200 | 603 |
| Boil Hous |
g Maintenance eeping |
4,303 8 |
1,000 1,300 |
| Ins | ce | 7,031 | 6,940 |
| Po | 98 | 353 | |
| Telep Equi Stati Subs |
one and Internet ent Repairs ery 'ptions and Memberships |
895 2,551 248 671 |
757 6,552 437 797 |
| Bank | dCredit Card Charges | 120 | 246 |
| Moto | and Travel | 760 | 1,692 |
| 278,503 | 231,397 | ||
| Governance | |||
| costs | |||
| 4,207 | |||
| rt costs, included mthe above, are as follows; | |||
| 2022 | 2021 | ||
| Support | Total | ||
| costs | activities | ||
| endent Exarnmation | 1,457 | 1,800 | |
| eeping | 2,750 | 2,810 |
| 2022 | 2021 |
|---|---|
| 40,317 | 30,49S |
| 3,428 | 2,983 |
| ~21 2 | 912 |
| 45937 | 34390 |
| Restricted | Total | |||
|---|---|---|---|---|
| funds | Suds | |||
| INC | MK AN9 KNIlOWMENTS FROM | |||
| Don | 'ons and legacies | |||
| Cha | tabie activities | |||
| Art p | ojects and events | |||
| Othe Inves |
tradmg activities ent lGcome |
'1,500 | 96,908 1,182 |
96,908 2,682 |
| Rais | funds | |||
| Cha | itable activities | |||
| Art p Supp |
ojects and events rt costs |
92,950 4,610 |
138,447 | 231,397 4,610 |
| 138,447 | 238@31 | |||
| NKT | INCOME(EXPKXM~) | (39,891) | 45,453 | |
| Tra | sfers between funds | 41,267 | (41,267) | |
| Net | ovement in funds | |||
| RK | NCILIATION QF~S | |||
| Tot | funds brought forward | 114,810 |
| FINANC TEMKNTS -continued AR ENDED 31MARCH 20 |
FINANC TEMKNTS -continued AR ENDED 31MARCH 20 |
FINANC TEMKNTS -continued AR ENDED 31MARCH 20 |
||
|---|---|---|---|---|
| ARATD%$ FOR THE STATEMENT OFFINANCIAL AC~IES-continued | ||||
| Unrestricted | Restricted | |||
| funds | funds | |||
| TOT | FUNDS CARRIED FOR%ARD | 86,673 | 33,699 | 120,372 |
| Short | ||||
| leasehold | ||||
| COS | ||||
| At 1 | pril 2021 and 31March 2022 | |||
| CIATION | ||||
| pril 2021 and 31March 2022 | 222/08 | |||
| ORS; AMOUNTS FALLING DUE %'ITHIN ONK YEAR | 2021 | |||
| 18,660 | ||||
| 323 | ||||
| 18,983 | ||||
| Trad | creditors | |||
| Soci VA |
1security and other taxes | 25,393 | ||
| 0th | 150 | |||
| Ac | '1,800 |
| Net | ||||||
|---|---|---|---|---|---|---|
| movement | At | |||||
| At 1A,21 | in funds | 31.322 | ||||
| IJnr | trieted funds | |||||
| Gen | fond | 64,672 | ||||
| Desi | ated Pond —Research | and | ||||
| DeYe | ptnent re:Sustainability | Planning | 22,000 | 17,320 | ||
| 86,672 | ||||||
| eted funds | ||||||
| uncil | (2,260) | 2,260 | ||||
| toke | 2,250 | (2,250) | ||||
| g the Clocks estel' |
(695) (1,111) |
695 | (1,111) | |||
| ensParade 2021 en's Parade 2022 |
(2/39) | 2,601 13,351 |
(362) (4,000) |
9/51 | ||
| 1,750 | 7,459 | (9,209) | ||||
| Dage | 3,000 | (3,000) | ||||
| Bep Spo East |
ent forDigit, Culture, Media and | 2,198 5,459 |
(542) (5,459) |
|||
| Pesti | alofLight | 5,727 | (5,727) | |||
| Glo | Wild | 5,663 | 14,657 | (20,320) | ||
| Hors | 1,500 | (4,472) | ||||
| Jack | n the Green | 1,000 | (1,000) | |||
| Leon | dslee | 3,005 | (3,005) | |||
| Mi | llaneous | 1,478 | (1,478} | |||
| She | eld Park | 1,098 | (1,098) | |||
| St Und Ail |
orges GfaYesend Wild Wood Tree cart |
768 (654) 24„568 |
(272) 3/48 (20,752) |
(496) (2,594) |
3,816 | |
| %0 | g | 1,964 | (1,994) | |||
| 33,700 | 34,933 | |||||
| 120,372 | (34,837) | 85,535 |
| vement in funds, included in the above are as fol |
lows: | |||
|---|---|---|---|---|
| incom'mg | Resources | Movement | ||
| resources | expended | in funds | ||
| tricted funds | ||||
| fund | 15,876 | |||
| ted funds | ||||
| onncil toke |
2,450 | (2,260) (200) |
(2,260) 2,250 |
|
| Chic | g the Clocks ester |
7,948 | (8,643) (1,111) |
(695) (1,111) |
| Chil | en's Parade 2021 | 20,000 | {17/99) | 2,601 |
| Chil C ' |
en's Parade 2022 | 22,093 17,500 |
(8,742) (10,041) |
13,351 7,459 |
| Dep Spo Ea |
ent for Digital, Culture, Media and | 46,701 9,512 |
{44,503) (4,053) |
2,198 5,4S9 |
| Pesti 6lo |
alofI.ight Wild |
9,38S 65,480 |
(3,658) (50,823) |
5,727 14,657 |
| Hors | (4,472) | (4,472) | ||
| Leon | slee | 9,000 | (5,995) | 3,005 |
| Mis She |
llaneous eld Park |
4,086 2,000 |
(2,608) (902) |
1,478 1,098 |
| St6 Und |
ges Gravesend VNd Wood Tree |
1 10,501 |
(273) (7,253) |
(272) 3,248 |
| %'ll | (20,752) | (20,752) | ||
| %o | 6/00 | (4,S36) | 1,964 | |
| 233,1S7 | ||||
| 249,033 | (283,870) |
| Unr | trieted funds | |||||
|---|---|---|---|---|---|---|
| Gen | al fund | 64,672 | ||||
| Desi | ated Fund - Research and | |||||
| Beve | oyment re:SustainabiTity | Planning | 22,000 | 22,000 | ||
| 85,297 | (39,892) | 86,672 | ||||
| Rest | leted f'unds | |||||
| Chil | n's Parade 2020 | 3,418 | 793 | (4,211) | ||
| C1N | en's Parade 2021 | (2,239) | (2/39) | |||
| C | 2,000 | 2,750 | (3,000) | 1,750 | ||
| Covi | Garden | (839) | 839 | |||
| Bage | 3,000 | 3,000 | ||||
| Dep Spo Festi Glo |
ent forDigital, Culture, Media and alofLight Wild |
750 5,000 |
(1,656) 3,510 17,663 |
(4,260) (17,000) |
(1,656) 5,663 |
|
| Hors | 1,500 | 1,500 | ||||
| Jack | n the Green | 2,000 | 823 | (1,823) | '1,000 | |
| Leon | dslee | 3,731 | (3,731) | |||
| Mai | ead | 1,500 | 2,674 | (4,174) | ||
| Mise | llaneous | 1,000 | 2,452 | (3,452) | ||
| St6 Uc |
orges Gravesend eld |
1,500 455 |
(732) | (455) | ||
| Un | Wild Wood Tree | (654) | ||||
| Wil | art | 7,390 | 1"/,178 | |||
| 45,454 | 33,700 | |||||
| 114,810 | 5~562 | 120,372 |
| arative net movement in funds, inchtded in the abo |
ve are as foHows: | |||
|---|---|---|---|---|
| Incoming | ||||
| resources | ||||
| (99,785) | (39,892) | |||
| icted funds | ||||
| n's Parade 2020 | 2/80 | (1,587) | ||
| en's Parade 2021 | (2,239) | |||
| 2,750 | ||||
| Covi | Garden | 15,600 | (16,439) | |
| Dep Spo Festi Glo |
nt forDigital, Culture, Media and 1ofLight Wild |
62,899 6,145 57,'720 |
(64,555) (2,635) (40,057} |
(1,656) 3,510 1'7,663 |
| Jack Leoa |
n the Greea dslee |
2,000 4,200 |
(1,177) (469) |
823 3,731 |
| Mai | ahead | 6,000 | (3,326) | 2,674 |
| Misc | llaneous | 3@42 | (790) | 2,452 |
| StG Und %'il |
orges Gravesend %ild %codTree cart |
(732) (654) f3;/86) |
(732) (654) 17,178 |
|
| 183,900 | ||||
| TO | 243,793 |