| 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 |