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 |