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
Report ofthe Trustees 1 to 5
Independent Examiner's
Report
Statement of Financial Activities
Balance Sheet 8 to 9
Nates tothe Financial Statements 10 to 15
Detailed Statement of Financial Activities 16 to 17

Unrestricted Restricted 31.3.23
Total
31.3.22
Total
INCOME AND ENDOWMENTS FROM Notes funds
f
funds
f
funds
f
funds
f
Donations and legacies 293,831 293,831 405,807
Other trading activities
Investment
income
69,519
14
69,519
14
34,292
11
Total
363,364 363,364 440,110
EXPENDITURE ON
Charitable
activities:
Share ofsupport costs 4 145,591 145,591 128,708
Other
186,699 186,699 169,333
Total
332,290 332,290 298,041
Net gains on investments 2,383 2,383
NET INCOME
33,457 33,457 142,069
RECONCILIATION
OF FUNDS
Total funds brought forward 71,638 317,319 388,957 246,888
TOTAL FUNDS CARRIED FORWARD 105,095 317,319 422,414 388,957

~21 22
~2222I2 2 2222I2222
31.3.23 31.3.22
Unrestricted Restricted Total Total
FIXEDASSETS Notes funds
f
funds
f
funds
f
funds
f
'Tangible assets 8 775 775 3,859
CURRENT ASSETS
Debtors
Prepayments
Cash at bank
and accrued income
and in hand
9 33,130
5,367
395,304
33,130
5,367
395,304
6,550
2,633
379,216
433,801 433,801 388,399
CREDITORS
Amounts
falling due within one year
10 (12,162) (12,162) (3,301)
NET CURRENT ASSETS 421,639 421,639 385,098
TOTAL ASSETS LESSCURRENT LIABILITIES
422,414 422,414 388,957
NET ASSETS 422,414 422,414 388,957
FUNDS
Restricted
funds
Unrestricted funds 317,319 317,319
105,095 71,638
TOTAL FUNDS
422,414 388,957

OTHER TR ADING ACTIVITIES
31.3.23 31.3.22
Fundraising
Fundraising
events Core costs
for artistic activity
6
7,511
62,008
6
34,292
INVESTMENT INCOME 69,519 34,292
31.3.23 31.3.22
Deposit account interest 6 E
14 11

COMPARATIVE S
FOR THE STA
TEMENT OF FINANC IAL ACI IVITIES
Unrestricted Restricted Total
funds funds funds
INCOME AND ENDOWMENTS FROM f f f
Donations
and
legacies 405,807 405,807
Other trading
activities
investment
income
34,292
11
34,292
11
Total 440,110 440,110
EXPENDITURE ON
Charitable
activities
Share ofsupport costs 128,708 128,708
Other 169,333 169,333
Total 298,041 298,041
NET INCOME 142,069 142,069
RECONCILIATION
OF FUNDS
Total funds brought
forward
246,888 246,888
TOTAL FUNDS CARRIED FORWARD 388,957 388,957

Computer
COST equipment
f
At 1April 2022
Additions 7,719
Disposals 1,551
(2,457)
At 31March 2023
6,813
DEPRECIATION
At 1April 2022
Charge for year 3,860
Eliminated
on disposal
3,406
(1,228)
At 31March 2023
6,038
NET BOOK VALUE
At 31March 2023
775
At 31March 2022
3,859
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Trade debtors f f
Other debtors 41,170 2,176
VAT (8,068) 2,458
28 1,916
33,130 6,550
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Trade creditors f f
Pension
liability
20,933
Other creditors 2,760
Accrued expenses (15,686)
4,155
288
3,013
12,162 3,301

MOVEMENT
IN FUNDS
Net
movement At
Unrestricted
funds
Restricted funds
At 1.4.22
f
71,638
317,319
in funds
f
33,457
31.3.23
f
105,095
317,319
TOTAL FUNDS 388,957 33,457 422,414
Incoming Resources Gains and Movement
resources
f
expended
f
losses
f
in funds
f
Unrestricted funds 363,364 (332,290) 2,383 33,457
TOTAL FUNDS 363,364 (332,290) 2,383 33,457
Comparatives for movement in funds
Net
Movement
Unrestricted
funds
Restricted funds
At 1.4.21
f
68,624
178,264
in funds
f
142,069
Transfer
f
(139,055)
139,055
At
31.3.22
f
71,638
317,319
TOTAL FUNDS 246,888 142,069 388,957
Incoming Resources Movement
Unrestricted funds resources
f
440,110
expended
f
(298,041)
in funds
f
142,069
TOTALFUNDS 440,110 (298,041) 142,069

Unrestricted
funds
Restricted funds
At 1.4.21
f
68,624
178,264
Net movement
in funds
f
175,526
Transfer
f
(139,055)
139,055
At
31.3.23
f
105,095
317,319
TOTAL FUNDS 246,888 175,526 422,414
Incoming Resources Gains and Movement
resources
f
expended
f
losses
f
in funds
f
Unrestricted
funds fund
803,474 (630,331) 2,383 175,526
TOTAL FUNDS 803,474 (630,331) 2,383 175,526
12. RELATED PARTY DISCLOSURES

Data ed atemen ofFinancial A ofFinancial A vi 'e
Ye 3 M 02
31.3.23 31.3.22
E E
INCOME AND ENDOWMENTS
Donations
and legades
Grants
Other general grants 293,831 6,326
399,481
293,831 405,807
Other trading activities
Fundraising
events -Core costs
Fundraising
for artistic activity
7,511
62,008
34,292
Investment
income
69,519 34,292
Deposit account interest
14
Total incoming
resources
363,364 440,110
EXPENDITURE
Artistic costs
Artist fees and expenses
Events
149,289 148,855
Organisational
development
7,261 1,983
Sundries 7,206
Professional
fees
11,289
Research and development
Travel and subsistence
costs 1,605
1,500
27,044
Support costs 186,699 169,333
Management
Administration
costs
7,431
Information
technology
Repairs and renewals
Travel &Subsistence 784
Consultancy
fees
1,612
2,640
5,036 392
Human
resources
Wages
Social security
Carried forward
85,018
4,000
94,785
5,056
89,018 99,841

Detailed State
of i
t'
E
nanci
cti
es
Human resources 31.3.23
f
31.3.22f
Brought forward
Pensions 89,018 99,841
Rent and rates 3,120
Insurance 4,907 15,519
Software licences 455 467
272
97,772 115,827
Office
Telephone
Postage and stationery 2,506 2,159
Book-keeping 75
4,315 2,740
6,821 4,974
Marketing
and publicity costs
Advertising
Subscription 5,302 736
Marketing
costs
Publicity costs
999
13,561
540
2,188
22,050 1,276
General and finance charges
Computer
equipment
Loss on sale oftangible
Bank charges
fixed assets 3,406
(1,228)
3,860
199
2,178 4,059
Governance
costs
Accountancy
and legal fees
4,303 2,180
Total resources expended 332,290 298,041
Net income before gains and losses 31,074 142,069
Realised recognised gains and losses
Exchange gains
2,383
Net income
33,457 142,069