OpenCharities

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

2022-03-31-accounts

Page
Report ofthe Trustees 1 to 5
Independent
Examiner's Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Fiaancial Statements 9 to 14
Detailed Statement ofFinancial Activities l5

31/3/22 31/3/21
Unrestricted Restricted Total Total
fund fund funds funds
Notes f f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
360,486 360,486 387,735
Other trading activities 11,639 11,639 4,915
Investment
income
161 161 408
Other income 15,166 15,166 4,000
Total 387,452 387,452 397,058
EXPENDITURE ON
Raising funds 5 344,047 344,047 349,213
NET INCOME 43,405 43,405 47,845
RECONCILIATION OF FUNDS
Total funds brought fonvard 614g53 614,953 567,108
TOTAL FUNDS CARRIED FORWARD 658458 658,358 614,953

31/3/22 31/3/21
Unrestricted Restricted Total Total
fund fund funds funds
Notes f
FIXEDASSETS
Tangible assets 9 387P22 387,922 371,900
CURRENT ASSETS
Debtors 10 3,812 3,812 6,728
Cash at bank and in hand 272,872 272,872 244,392
276,684 276,684 251,120
CREDITORS
Amounts
falling due within one year
11 (6848) (6448) (8,067)
NET CURRENT ASSETS 270,436 270,436 243,053
TOTAL ASSETSLESSCURRENT
LIABILITIES 658458 658,358 614,953
NET ASSETS 658458 658,358 614,953
FUNDS 12
Unrestricted
funds
658458 614,953
TOTAL FUNDS 658,358 614,953

Freehold property 2%on cost
Fixtures and fittings 10%on cost
Computer equipment 33%on cost

2 DONATI ONS
AN
D LE GACIES
31/3/22 31/3/21
f
Donations 1,254 275
Grants 359432 387,460
360,486 387,735
Grants received, included in the above, are as follows:
31/3/22 31/3/21
Hull City Council Income 20,193 45,000
Arts Council England - NPO 66,549 66,549
Arts Council England - CRF 41,029 65,775
National Lottery Income
76,425
231,461 133,7I 1
359432 387,460
3. OTHER TRADING ACTIVITIES
31/3/22 31/3/21
Project income and room hire 11,639 4,915
4 INVESTMENT INCOME
31/3/22 31/3/21
f
Interest receivable - trading 161 408
5. RAISING FUNDS
Raising doaations and legacies
31/3/22 31/3/21
f
Support costs 183,438 169,778

Other trading activities
31/3/22 31/3/21
f f
Purchases 160,609 179,435
Aggregate
amounts
344,047 349,213
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
31/3/22 31/3/21
f
Depreciation
-
owned assets 15P52 7,700

STAFF CO STS
31/3/22 31/3/21
f
Wages and salaries 132,702 131,408
Social security costs 8,869 9,521
Other pension costs 2,642 2,647
144413 143,576
The average monthly number ofemployees during the year was as follows:
31/3/22 31/3/21
StaffCosts 6 8

TANGIBLE FIXEDASSETS
Fixtures
Freehold and Computer
property fittings equipment Totals
COST
At 1 April 2021 385,000 25,082 410,082
Additions 23,868 8,106 31,974
At 31March 2022 385,000 23dt68 33,188 442,056
DEPRECIATION
At I April 2021 13,100 25,082 38,182
Charge for year 5,400 7,877 2,675 15,952
At 31 March 2022 18400 7,877 27,757 54,134
NET BOOK VALUE
At 31March 2022 366400 15 rr91 5,431 387,922
At 31 March 2021 371,900 371,900

DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31/3/22 31/3/21
6
Trade debtors 2,746 6,002
Prepayments 1,066 726
3,812 6,728
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/3/22 31/3/21
Trade creditors 1,172 1,837
Social security and other taxes 1,643 5,030
Other creditors 2i233
Accrued expenses 1,200 1,200
6,248 8,067

Net
movement At
At I/4/21 in funds 31/3/22
Unrestricted funds
General fund 614,953 43,405 658458
TOTAL FUNDS 614,953 43,405 658,358
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Uarestricted fuads
General fund 387,452 (344,047) 43,405
TOTAL FUNDS 387,452 (344,047) 43,405
Comparatives for movement in funds
Net
movement At
At I/4/20 in funds 31/3/21
Unrestricted funds
General fund 566,708 48,245 614,953
Restricted fuads
Restricted funds
400 (400)
TOTAL FUNDS 567,108 47,845 614,953
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 397,058 (348,813) 48,245
Restricted funds
Restricted funds
(400) (400)
TOTAL FUNDS 397,058 (349,213) 47,845

Net
movement At
At 1/4/20 in funds 31/3/22
f f f
Unrestricted
fuads
General fund 566,708 91,650 658,358
Restricted funds
Restricted funds
400 (400)
TOTAL FUNDS 567,108 91,250 658,358
A current year 12months and prior year 12months combined net movement in funds, included in the above are
as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 784,510 (692,860) 91,650
Restricted funds
Restricted funds
(400) (400)
TOTAL FUNDS 784,510 (693,260) 91,250
13. RELATED PARTY DISCLOSURES
for the Year Ended 31M arch 2022
31/3/22 31/3/21
INCOME AND ENDOWMENTS
Donations and legacies
Donations 1,254 275
Grants 359432 387,460
360,486 387,735
Other trading activities
Project income and room hire 11,639 4,915
Investment
income
Interest receivable - trading 161 408
Other income
Other grants 15,166
Total incoming resources 387,452 397,058
EXPENDITURE
Other trading activities
Purchases 160,609 179,435
Support costs
Management
Wages 132,702 131,408
Social security 8,869 9,521
Pensions 2,642 2,647
Rates and water 725 106
Insurance 2,092 3,542
Light and heat 2,249 1,812
Telephone 2,468 3,635
Postage and stationery 1,159 1,010
Advertising 4,259 299
Sundries 4,807 4,290
Cleaning 2,019 l,442
Depreciation oftangible and heritage assets 15@52 7,700
179/43 167,412
Finaace
Bank charges 516 561
Governance costs
Accountancy and legal fees 2,979 1,805
Total resources expended 344,047 349,213
Net income 43,405 47,845