OpenCharities

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

2023-03-31-accounts

Page
Reference and administrative
details
ofthe charity, its Trustees and advisers
Trustees'
report
2-9
Trustees'
responsibilities
statement
10
Independent
auditors'
report on the
financial statements 11-14
Consolidated
statement
offinancial
activities 15
Consolidated
balance sheet
16-17
Charity balance sheet 18-19
Consolidated
statement
ofcash flows
20
Charity statement
ofcash flows
21
Notes to the financial
statements
22-45

Trustees M Coles, Chair
E Marshall
R Madan
Dr M Owens
N Smales
BSmith
C Smith
C Swift
S Pallister
Company registered
number 03031923
Charity registered
number 1046958
Registered office 183Bow Road
London
E32SJ
Company secretary M Baettig
Chief executive officer M Baettig
Independent auditors RPG Crouch Chapman
5th Floor
14-16Dowgate Hill
London
EC4R 2SU
Bankers Lloyds Bank Pic
PO Box1000
BX1 1LT
Aldermore
Bank
1st Floor, Block B
Western
House
Lynch Wood
Peterborough
PE2 6FZ

Unrestricted Restricted Total Total
funds funds funds funds
2023 2023 2023 2022
Note E E F
Income from:
Donations
and legacies
4 610,902 346,321 957,223 966,200
Charitable
activities:
License fees, service charges and
rents receivable 1,498,535 1,498,535 1,304,337
Education
income
243,010 243,010 206,383
Gallery income 32,688 32,688 19,306
Other income 38,883 38,883 10,443
Enterprise
and placemaking
4,807 4,807 51,151
Other trading
activities
399,751 399,751 208,392
Investments 14,552 14,552 12,662
Total income 2,843,128 346,321 3,189,449 2,778,874
Expenditure
on:
Charitable
activities
8 1,951,938 254,351 2,206,289 1,908,358
Other expenditure (non-charitable) 395,086 395,086 229,086
Total expenditure 2,347,024 254,351 2,601,375 2,137,444
Net movement
in funds
496,104 91,970 588,074 641,430
Reconciliation
offunds:
Total funds brought forward 2,470,984 200,741 2,671,725 2,030,295
Net movement
in funds (as
restated) 496,104 91,970 588,074 641,430
Total funds carried forward 2,967,088 292,711 3,259,799 2,671,725

2023 2022
Note f
Fixed assets
Tangible assets 14 3,734,844 738,852
3,734,844 738,852
Current assets
Debtors: amounts falling due within one
year 16 560,809 871,806
Cash at bank and in hand 1,316,843 2,824,390
1,877,652 3,696,196
Creditors: amounts falling due within
one year 17 (849,705) (1,150,374)
Net current assets 1,027,947 2,545,822
Total assets less current liabilities 4,762,791 3,284,674
Creditors: amounts falling due after
more than one year (1,502,992) (612,949)
Total net assets 3,259,799 2,671,725
Charity funds
Restricted funds 19 292,711 200,741
Unrestricted
funds
19 2,967,088 2,470,984
Total funds 3,259,799 2,671,725

2023 2022
Note
Fixed assets
Tangible assets 14 3,270,353 254,128
Investments 15 1 1
3,270,354 254,129
Current assets
Debtors: amounts falling due after more
than one year 16 341,325 321,282
Debtors: amounts falling due within one
year 16 679,299 1,061,383
Cash at bank and in hand 1,201,798 2,677,853
2,222,422 4,060,518
Creditors: amounts falling due within
one year 17 (728,784) (1,031,953)
Net current assets 1,493,638 3,028,565
Total assets less current liabilities 4,763,992 3,282,694
Creditors: amounts failing due after
more than one year (1,502,992) (612,949)
Total net assets 3,261,000 2,669,745
Charity funds
Restricted
funds
19 292,711 200,741
Unrestricted
funds
19 2,968,289 2,469,004
Total funds 3,261,000 2,669,745

FOR THE Y EAR ENDED 31 MARCH 2023
2023f 2022
E
Cash flows from operating activities
Net cash provided
by operating
activities
1,499,226 928,457
Cash flows from investing activities
Dividends,
interests
and rents from
investments 14,552 12,662
Purchase oftangible
fixed
assets (3,021,325) (318,436)
Net cash used
in investing
activities (3,006,773) (305,774)
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash equivalents
in the year (1,507,547) 622,683
Cash and cash equivalents at the beginning ofthe year 2,824,391 2,201,708
Cash and cash equivalents at the end ofthe year 1,316,844 2,824,391
The notes on pages 22 to 45 form part ofthese financial statements

FOR THE Y EAR ENDED 31 MARCH 2023
2023f 2022
Cash flows from operating
activities
Net cash provided
by operating
activities
1,528,184 774,422
Cash flows from investing
activities
Dividends,
interests
and rents from investments
14,552 12,662
Purchase
of tangible assets
(3,018,792) (246,358)
Net cash used
in investing
activities
(3,004,240) (233,696)
Cash flows from financing
activities
Net cash provided
by financing
activities
Change
in cash and cash equivalents
in the
year (1,476,056) 540,726
Cash and cash equivalents
at the beginning
ofthe year 2,677,854 2,137,128
Cash and cash equivalents
at the end ofthe
year 1,201,798 2,677,854
The notes on pages 22 to 45 form part ofthese financial statements

Long-term leasehold not depreciated not depreciated
property
Short-term leasehold over the length ofthe lease
property
Fixtures and fittings 20% reducing balance
Cafe equipment 20% straight line
Live/ Work improvements over three years

Un-
restricted Restricted Total Total
funds funds funds funds
2023f 2023f 2023f 2022
Grants and donations 610,902 346,321 957,223 966,200
Total 2022 759,875 206,325 966,200
5. Other income
Un-
restricted Total Total
funds funds funds
2023f 2023f 2022
Admin fees 3,930
MGETR Tax relief 10,205 10,205
Key costs 247
Nunnery Cafe rent 1,300
Management fees 3,000
Miscellaneous 28,678 28,678 1,966
38,883 38,883 10,443

Un-
restricted Total Total
funds funds funds
2023f 2023f 2022f
Place making income 114,432 114,432 32,723
Fees receivable 58,059 58,059 29,488
Service charge receivable 27,397 27,397 16,018
Project Income 19,703 19,703 3,815
Cafe income 111,176 111,176 86,005
Management fees 56,153 56,153 40,000
Space hire income 12,831 12,831 5
Other income 338
399,751 399,751 208,392
Total 2022 208,392 208,392
7. Investment
income
Un-
restricted Total Total
funds funds funds
2023f 2023f 2022f
Bank and other interest receivable 14,552 14,552 12,662
Total 2023 14,552 14,552 12,662
Total 2022 12,662 12,662

Un-
restricted Restricted
funds funds Total Total
2023f 2023f 2023f 2022f
Expenditure on charitable activities 1,951,938 254,351 2,206,289 1,908,358
Total 2023 1,951,938 254,351 2,206,289 1,908,358
Total 2021 1,675,462 232,896 1,908,358

Direct Support Total Total
Costs Costs funds funds
2023f 2023 2023f 2022f
Provision ofCreative Workspace 1,058,641 205,773 1,264,414 1,082,531
Education Projects 479,900 93,280 573,180 469,597
Gallery Programme 8 Events 176,611 34,329 210,940 148,628
Enterprise & Placemaking 62,293 12,108 74,401 112,059
Governance 83,356 83,356 95,543
1,777,445 428,846 2,206,291 1,908,358
Total 2022 1,482,788 425,570 1,908,358

2023 2022
E
Fees payable to the charity's auditor for the audit ofthe charity's
annual accounts 7,800 6,500
Fees payable to the charity's auditor in respect of:
Taxation services 6,049
The auditing ofaccounts of subsidiaries ofthe charity 4,950 4,850
Staff costs
Group Group Charity Charity
2023 2022 2023 2022
E E E F
Wages and salaries 737,384 583,198 737,384 583,198
Social security costs 67,524 49,272 67,524 49,272
Pension costs 52,792 91,601 52,792 91,601
857,700 724,071 857,700 724,071
Group Group Charity Charity
2023 2022 2023 2022
No. No. No. No.
Total employees 26 21 26 21
Group Group
2023 2022
No. No.

benefits
from services
pro
benefits was as follows:
vided
to the charity.
The
value of Trustee s'
remuneration
and other
2023 2022
Dr M Owens Consultancy Services 19,200
N Smales Consultancy Services 2,000
S Pallister Consultancy Services 500

Long-term Short-term
leasehold leasehold Fixtures and Cafe
property
f
property
f
fittings
f
Equipment
f
Total
f
Cost or valuation
At 1 April 2022 246,357 486,408 29,397 15,916 778,078
Additions 3,018,791 2,534 3,021,325
At 31 March 2023 3,265,148 486,408 29,397 18,450 3,799,403
Depreciation
At 1 April 2022 8,107 21,626 9,493 39,226
Charge for the year 19,132 2,566 3,635 25,333
At 31 March 2023 27,239 24,192 13,128 64,559
Net book value
At 31 March 2023 3,265,148 459,169 5,205 5,322 3,734,844
At 31 March 2022 246,357 478,301 7,771 6,423 738,852

Long-term
leasehold Fixtures and
property
f
fittings
f
Total
Cost or valuation
At 1 April 2022 246,357 29,397 275,754
Additions 3,018,791 3,018,791
At 31 March 2023 3,265,148 29,397 3,294,545
Depreciation
At 1 April 2022 21,626 21,626
Charge for the year 2,566 2,566
At 31 March 2023 24,192 24,192
Net book value
At 31 March 2023 3,265,148 5,205 3,270,353
At 31 March 2022 246,357 7,771 254,128

Investments
in subsidiary
charity companies
f
Cost or valuation
At 1 April 2022
At 31 March 2023
Net book value
At 31 March 2023
At 31 March 2022

Charity Charity
2023f 2022
Due after more than one year
Arts Council Capital Grant 341,325 321,282
Group Group Charity Charity
2023f 2022f 2023f 2022
Due within one year
Trade debtors 285,616 239,155 134,740 137,789
Amounts
owed by group undertakings
261,038 283,267
Other debtors 3,659 56,774 3,659 55,997
Prepayments
and accrued income
271,534 575,877 265,022 572,855
Arts Council Capital Grant 14,840 11,475
560,809 871,806 679,299 1,061,383

Group Group Charity Charity
2023 2022 2023 2022
6 6 6 6
Bank loans 70,000 58,333 70,000 58,333
Trade creditors 284,168 117,580 261,044 105,737
Arts Council Capital Grant 14,840 11,475 14,840 11,475
Other taxation and social security 22,108 18,524
Other creditors 283,892 266,030 276,421 251,115
Accruals
and deferred
income 174,697 678,432 106,479 605,293
849,705 1,150,374 728,784 1,031,953
Group Group Charity Charity
2023 2022 2023 2022
6 6 6
DEFERRED INCOME
Opening
balance
268,882 227,313 200,742 227,313
Received
in the
year 142,395 268,882 79,276 200,742
Released
in the year
(268,882) (227,313) (200,742) (227,313)
Closing balance 142,395 268,882 79,276 200,742

Group Group Charity Charity
2023f 2022f 2023f 2022
Bankloans 1,161,667 291,667 1,161,667 291,667
Arts Council Capital Grant 341,325 321,282 341,325 321,282
1,502,992 612,949 1,502,992 612,949
Group Group Charity Charity
2023 2022f 2023f 2022f
Payable or repayable by instalments 5,833 11,667 5,833 11,667
Payable or repayable other than by
instalments 275,385 275,385
5,833 287,052 5,833 287,052

Statement
offunds
Statement
offunds - current
year
Balance at
Balance at 1 Transfers 31 March
April 2022
E
Income
E
Expenditure
f
in/out
E
2023
E
Unrestricted
funds
Designated
funds
Resilience
fund
1,561,000 (1,176,000) 385,000
General funds
General funds 909,984 2,843,128 (2,347,024) 1,176,000 2,582,088
Total Unrestricted
funds
2,470,984 2,843,128 (2,347,024) 2,967,088
Restricted funds
LBTH Carbon Reduction 10,000 (2,145) 7,855
Arts Council NPO Grant 10,009 16,980 (20,863) 6,126
HLF Grant (Plastics)
HLF Grant (Textiles)
Paul Harnlyn
- More 8 Better
63,961 (54,987) 8,974
Vauxhall
New Development
Education
projects
64,260 63,103 (91,744) 35,619
Furlough
Grant
Thamesrnead
Arts Chest
35,232 4,100 (4,321) 35,011
ACE NPO Bow Skills 4,450 138 4,588
HLF Emergency
Funding
East London Art Prize
(Minerva) 2,083 20,000 (22,083)
Paul Harnlyn
-Social Justice
Fund 20,746 65,000 (48,442) 37,304
East London
Art Prize
(Private Grant) 167,000 (9,766) 157,234
200,741 346,321 (254,351) 292,711
Total of funds 2,671,725 3,189,449 (2,601,375) 3,259,799

Statement
offund
s - prior ye ar
Balance at
Balance at Transfers 31 March
1 April 2021 Income Expenditure In/out 2022
F F F
Unrestricted
funds
Designated
funds
Resilience
fund
941,000 620,000 1,561,000
General funds
General funds 863,972 2,572,549 (1,904,548) (621,989) 909,984
Total Unrestricted funds 1,804,972 2,572,549 (1,904,548) (1,989) 2,470,984
Restricted
funds
LBTH Carbon Reduction
Arts Council NPO Grant 3,168 10,185 (10,176) 6,832 10,009
HLF Grant (Plastics) 149 (149)
HLF Grant (Textiles) 1,277 (1,277)
Paul Hamlyn
- More 8 Better
100,530 (33,690) (2,879) 63,961
Vauxhall
New Development
34,048 (34,048)
Education
projects
86,151 83,110 (94,470) (10,531) 64,260
Furlough
Grant
12,547 (12,547)
Thamesrnead
Arts
Chest 30,757 4,475 35,232
ACE NPO Bow Skills 2,643 (901) 2,708 4,450
HLF Emergency
Funding
(2,810) 2,810
East London Art Prize
(Minerva) 2,083 2,083
Paul Hamlyn - Social Justice
Fund 65,000 (44,254) 20,746
East London
Art Prize
(Private Grant)
225,323 206,325 (232,896) 1,989 200,741
Total of funds 2,030,295 2,778,874 (2,137,444) 2,671,725

Analysis ofnet assets between funds - current year
Un-
restricted Restricted Total
funds funds funds
2023
6
2023f 2023
Tangible fixed assets 3,734,844 3,734,844
Current assets 1,505,665 371,987 1,877,652
Creditors due within one year (770,429) (79,276) (849,705)
Creditors due in more than one year (1,502,992) (1,502,992)
Total 2,967,088 292,711 3,259,799
Analysis of net assets between funds - prior year
Un-
restricted Restricted Total
funds funds funds
2022 2022 2022f
Tangible fixed assets 738,852 738,852
Current assets 3,294,714 401,482 3,696,196
Creditors due within one year (949,633) (200,741) (1,150,374)
Creditors due in more than one year (612,949) (612,949)
Total 2,470,984 200,741 2,671,725

Group Group Charity Charity
2023 2022 2023 2022
6 6 6 6
Net
income
for
the
year
(as per
Statement
of Financial
Activities)
588,074 641,430 591,255 595,214
Adjustments
for:
Depreciation
charges
25,333 23,406 2,566 4,690
Dividends,
interests
and rents from
investments (14,552) (12,662) (14,552) (12,662)
Decrease/(increase) in debtors 310,997 (170,474) 362,041 (260,814)
Increase
in creditors
589,374 421,823 586,874 447,994
Net cash provided by operating activities 1,499,226 903,523 1,528,184 774,422
22. Analysis ofcash and cash equivalents
Group Group Charity Charity
2023 2022 2023 2022
6 F 6
Cash in hand 1,316,844 2,824,391 1,201,798 2,677,854
Total cash and cash equivalents 1,316,844 2,824,391 1,201,798 2,677,854
23. Analysis ofchanges in net debt
At 1 April At 31
2022 Cash flows March 2023
6
Cash at bank and in hand 2,824,390 (1,507,547) 1,316,843
Debt due within 1 year (69,808) (15,032) (84,840)
Debt due after 1 year (291,667) (870,000) (1,161,667)
2,462,915 (2,392,579) 70,336

payments und er non-cancellable
operating
leases as follo
ws:
Charity Charity
2023 2022
9 9
Not later than 1 year 314,938 345,392
Later than 1 year and not later than 5years 608,422 4,000
Later than 5years 31,710 20,000
955,070 369,392