OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 9
Report ofthe Independent
Auditors
10 to 12
Statement ofFinancial Activities 13
Balance Sheet 14
Cash Flow Statement 15
Notes ln the Cash Flow Statement 16
Notes to the Financial Statements 17 to 27
Detailed Statement of Financial Activities 28 to 29

2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
Notes E E E E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 32,020 1,077,721 1,109,741 530,337
Other trading
activities
Investment
income
3
4
5,339
2 067
44,959 50,298
~2067
65,459
3 787
Total 39,426 1,122,680 1,162,106 599,583
EXPENDITURE ON
Raising funds 1,896 1,896 470
Charitable
activities
Projects 106,722 600,329 707,051 748,633
Total 106,722 602,225 708,947 749,103
NET INCOME/(EXPENDITURE) (67,296) 520,455 453,159 (149,520)
Transfers between
funds
17 92250 ~922503
Net movement
in funds
24,954 428,205 453,159 (149,520)
RECONCILIATION
OF FUNDS
Total funds brought forward 76,975 367,600 444,575 594,095
TOTAL FUNDS CARRIED FORWARD 101929 795 805 897734 444 575

Balance Sheet
31March 2021
2021 2020
Notes E E
FIXEDASSETS
Tangible assets 59,308 67,543
CURRENT ASSETS
Debtors 13 14,401 13,456
Cash at bank and in hand ~866 194 ~386 558
880,595 400,014
CREDITORS
Amounts
falling due within one year
14 (42,169) (22,982)
NET CURRENT ASSETS ~838426 ~377032
TOTAL ASSETS LESSCURRENT LIABILITIES 897,734 444,575
NET ASSETS ~897734 ~444 575
FUNDS 17
Unrestricted
funds
101,928 76,975
Restricted
funds
~795806 ~367600
TOTAL FUNDS ~897734 ~444 575

2021 2020 2020
Notes E E
Cash flows from operating activities
Cash generated
from operations
~488945 ~149 742)
Net cash provided
by/(used
in) operating activities ~488 945 ~149 7'l2)
Cash flows from investing activities
Purchase of tangible
fixed assets
(11,619) (8,711)
Sale oftangible
fixed assets
2,043
Interest received 267 874
Net cash used
in investing
activities
~9309) ~7837)
Change
in cash and cash
equivalents in
the reporting
period
479,636 (157,579)
Cash and cash equivalents at the
beginning
ofthe reporting
period ~386 558 544 137
Cash and cash equivalents at the end of
the reporting
period
~866 194 ~386 558

RECONCILIATION OF NET INCOME/(EXPENDITURE) INCOME/(EXPENDITURE) TO NET CASH FLOW FROM OPERATING TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2021 2020
E E
Net income/(expenditure)
for the reporting
Statement ofFinancial Activities)
period (as per the
453,159
(149,520)
Adjustments
for:
Depreciation
charges
17,812 18,346
Interest received (267) (874)
(Increase)/decrease in debtors (946) 7,846
Increase/(decrease) in creditors ~19187 ~25 540)
Net cash provided by/(used in) operations ~488 945 ~149742)

ANALYSIS OF CHANGES IN NET FUNDS ANALYSIS OF CHANGES IN NET FUNDS
At 12820 Cash flow At 31.3.21
E E
Net cash
Cash at bank and in hand ~386558 ~479 636 866 194
~386558 ~479636 ~866 194
Total 386 558 ~479 636 866 194

2021I 2020I
Donations 25,346 33,059
GiR aid 274 256
Grants 1,045,066 493,726
HMRC employment allowance 4,000 3,000
Other income 1,793 296
Government grants 33262
1 109 741 330337

Non-Government
grants re
ce i ved,
inc
luded
in the above, are as follows
. '
2021 2020
I I
Arts Council
England
505,299 149,676
East Sussex County Council, Childrens Services 8,000
Sussex Community
Foundation
3,620
Rayne Foundation 25,000
LLoyds TSBFoundation 33,000
The Three Guineas Trust 162,475 68,000
Paul Hamlyn
Foundation
153,500 66,500
Stlames's
Place Foundation
5,000
The Ernest Kleinwort
Benson
Trust 5,000
East Sussex County Council 8,000
The Magdalen
and Lasher Charity
4,000 3,500
BBCChildren
in Need
30,024 23,388
Artworks
Bridge
1,600 1,000
The Drapers Charitable
Trust
10,000
The Chalk
Hill Trust
5,000
The 29 May 1961Charitable Trust 4,000 4,000
The National
Lottery
44,548 126,262
Hastings
Enrichment
Fund
6,400
Arts Council England 1,000
The Daytrippers
Foundation
1,000
The Sussex Community
Foundation
5,000
The Baily Thomas
Foundation
10,000
Esmee Fairbairn
Foundation
The Childwick Trust
60,000
~5000
2 043 066 403726
Government
grants received,
included
in the above, are as follows:
2021 2020
E E
Covid Resilience 14,976
Covid Infection Control 12,200
Coronavirus
Job Retention
Scheme 6086
33262
3. OTHER TRADING ACTIVITIES
2021 2020
E E
Fees Earned 46,279 64,660
Sale of works ~4019 799
50298 ~65 459

4. INVESTMENT INCOME
2021 2020
E E
Rents received 1,800 2,913
Deposit account interest 267 874
~2067 ~3787
RAISING FUNDS
Other trading activities
2021 2020
E E
Participants
artwork
228
Materials 116
Postage, printing ik stationery 74 177
Artists fees 1,702
Sundry expenses 65
Payment fes
~1896 470
6. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 7) Totals
E E E
projects ~595 360 ~111691 707051
7. SUPPORT COSTS
Governance
Management costs Totals
E E E
projects ~107011 ~4680 ~111691
Support costs, included in the above, are as follows:
2021 2020
Total
projects activities
E E
Wages 52,963 44,575
Social security 5,298 4,415
Pensions 2,539 1,783
Rent, utilities 8 insurance 11,665 10,761
Telephone Binternet 1,928 1,333
Postage Ir Stationery 4,369 3,940
Travel 8 subsistence 141 829
Repairs 21,445 7,592
Bank charges 160 318
Depreciation
oftangible
Auditors'
remuneration
and heritage assets 6,503
~4680
5,939
~4500
~111691 ~85 985

2021 2020
E E
Audit 2,340 2,250
Accountancy 2,340 2,250
Depreciation —owned assets ~17811 ~18 346

STAF F COSTS
2021 2020
E E
Wages and salaries 287,928 274,675
Social security costs 27,649 20,394
Other pension costs ~13167 ~11013
~328 744 ~306082
The average monthly number ofemployees during the year was as follows:
2021 2020
Programme ILAdministration staff 11 13

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL COMPARATIVES FOR THE STATEMENT OF FINANCIAL COMPARATIVES FOR THE STATEMENT OF FINANCIAL COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
E E E
INCOME AND ENDOWMENTS FROM
Donations
and legaaes
4,711 525,626 530,337
Other trading
activities
Investment
income
58,544
~3787
6,915 65,459
~3787
Total 67,042 532,541 599,583
EXPENDITURE ON
Raising funds 470 470
Charitable
activities
projects 74,882 673,751 748,633
Total ~75 3'52 ~673751 ~749 103
NET INCOME/(EXPENDITURE) (8,310) (141,210) (149,520)
Transfers between funds ~17063) ~17063
Net movement
in funds
(25,373) (124,147) (149,520)
RECONCILIATION OF FUNDS
Total funds brought forward 102,348 491,747 594,095
TOTAL FUNDS CARRIED FORWARD ~76 975 ~367600 ~444 575
12. TANGIBLE FIXEDASSETS
Fixtures
Short Plant and and
leasehold machinery fittings Totals
E E E E
COST
At 1 April 2020 97,443 73,194 170,637
Additions 11,619 11,619
Disposals ~8165) ~35493) ~43 658)
At 31 March 2021 ~97 443 ~8165) 49 320 1~38598
DEPRECIATION
At 1 April 2020 40,506 62,588 103,094
Charge for year 7,715 10,096 17,811
Eliminated
on disposal
~7536) ~34079) ~41 615)
At 31 March 2021 48 221 ~7536) ~38 605 ~79290
NET BOOK VALUE
At 31 March 2021 ~49 222 ~629) ~10 715 ~59 308
At 31 March 2020 ~56937 ~10 606 ~67 543

13. DEBTORS:AMOUNT S
F
ALLING DUE WITHIN ONE YEAR
2021 2020
E
Trade debtors 6,772 9,459
Prepayments
and accrued
income ~7629 ~3997
14401 ~13456
14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
E E
Trade creditors 20,532 9,515
Social security and other taxes 7,350 6,983
Other creditors 3,607 1,984
Accruals and deferred income ~10680 ~4500
~42 169 ~22 982
2021 2020
E E
Within one year 17,500 17,500
Between one and five years 70,000 70,000
In more than five years ~85 247 ~102747
~172 747 190247
ANALYSIS OF NET ASSETS BETWEEN FUNDS
2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
E E E E
Fixed assets 8,656 50,652 59,308 67,543
Current assets 118,483 762,112 880,595 400,014
Current liabilities ~25211) ~16958) ~42 169) ~22 982)
~101928 ~795 806 ~897 734 ~444 575

Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.21
5 f I E
Unrestricted funds
General
Reserve
Designated funds 36,332
~40 643
(68,137)
840
76I,0BB
~18162
42,283
~59 645
76,975 (67,297) 92,250 101,928
Restricted funds
Capital 6,833 (7,165) 6,079 5,747
projects 140,850 161,470 76,903 379,223
National Lottery
66,281 3,470 (69,751)
Arts Council - projects
63,173 304,067 (95,481) 271,759
Big Lottery Fund Capital Grant
Paul Hamlyn
—projects
50,463
~40 000
(5,558)
~64 172
~10000) 44,905
94 172
~367600 ~520456 ~92 2SG) ~795 806
TOTAL FUNDS ~444 575 ~453 159 ~897734
Net movemen t
in fun
ds,
included
in the above a
re as follows:
Incoming Resources Movement
resources
5
expended
5
in funds
I
Unrestricted funds
General
Designated
funds 38,586 (106,723) (68,137)
Reserve 840 840
39,426 (106,723) (67,297)
Restricted funds
Capital (7,165) (7,165)
projects 419,334 (257,864) 161,470
National
Lottery
44,547 (41,077) 3,470
Arts Council —projects
352,869 (48,802) 304,067
Big Lottery Fund Capital Grant (5,558) (5,558)
Paul Hamlyn - projects 83,500 (19,328) 64,172
Arts Council
Paul Hamlyn
—core
—core
152,430
~70000
(152,430)
~70000)
I 122680 ~602 224) 520 456
TOTAL FUNDS 1 162 196 ~7999473 453 159

Compa rativ s
for
movem ent
in f
unds
Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.20
E E. E
Unrestricted funds
General
Reserve
Designated funds 68,913
~33435
(8,310) (24,271)
~7208
36,332
~40643
Restricted funds 102,348 (8,310) (17,063) 76,975
Capital 7,415 (6,849) 6,267 6,833
projects 95,598 4,775 40,477 140,850
National Lottery
46,584 29,378 (9,681) 66,281
Arts Council - projects
286,129 (202,956) (20,000) 63,173
Big Lottery Fund Capital Grant 56,021 (5,558) 50,463
Paul Hamlyn - projects ~40 000 ~40 000
491 747 ~141210) ~17063 ~367600
TOTAL FUNDS 594 095 ~149520) 444 575
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E
Unrestricted funds
General Designated funds 67,042 (75,352) (8,310)
Restricted funds
Capital (6,849) (6,849)
projects 190,103 (185,328) 4,775
National Lottery
126,262 (96,884) 29,378
Arts Council —projects
(202,956) (202,956)
Big Lottery Fund Capital Grant (5,558) (5,558)
Paul Hamlyn - projects 66,500 (26,500) 40,000
Arts Council —core ~149 676 ~149676)
~532 541 ~673 751) ~141210)
TOTAL FUNDS ~599 583 ~749 103) ~149520)

Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.21
E E E E
Unrestricted funds
General Designated funds 68,913 (76,447) 49,817 42,283
Reserve 33435 840 ~25 370 ~59645
102,348 (75,607) 75,187 101,928
Restricted funds
Capital 7,415 (14,014) 12,346 5,747
projects 95,598 166,245 117,380 379,223
National Lottery
46,584 32,848 (79,432)
Arts Council —projects
286,129 101,111 (115,481) 271,759
Big Lottery
Paul Hamlyn
Fund Capital Grant
- projects
56,021 (11,116)
~104 172
~10000) 44,905
94 172
~491 747 ~379 246 ~75 187) 795806
TOTAL FUNDS 594095 ~303639 897734
Incoming Resources Movement
resources expended in funds
E E E
Unrestricted funds
General
Designated
funds 105,628 (182,075) (76,447)
Reserve 840 840
106,468 (182,075) (75,607)
Restricted funds
Capital (14,014) (14,014)
projects 609,437 (443,192) 166,245
National
Lottery
170,809 (137,961) 32,848
Arts Council —projects
352,869 (251,758) 101,111
Big Lottery Fund Capital Grant (11,116) (11,116)
Paul Hamlyn - projects 150,000 (45,828) 104,172
Arts Council-
Paul Hamlyn
core
—core
302,106
70000
(302,106)
~70000)
~1655221 ~1275975) ~379246
TOTAL FUNDS ~1761689 ~1458050) ~303639

Detailed Statement o
for the Year Ended
f Financial Activities
31March 2021
2021I 2020
E
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 25,346 33,059
Gift aid 274 256
Grants 1,045,066 493,726
HMRC employment allowance 4,000 3,000
Other income
Government
grants
1,793
~33262
296
1,109,741 530,337
Other trading activities
Fees Earned
Sale ofworks
46,279
~4019
64,660
799
50,298 65,459
Investment
income
Rents received 1,800 2,913
Deposit account interest 267 874
2 067 3787
Total incoming resources 1,162,106 599,583
EXPENDITURE
Other trading activities
Participants
artwork
228
Materials 116
Postage, printing 8 stationery 74 177
Artists fees 1,702
Sundry expenses 65
Payment fes
1,896 470
Charitable
activities
Wages 234,965 230,100
Social security 22,351 15,979
Pensions 10,628 9,230
Artist fees 156,590 135,866
Artist planning/induction 4,723 8,487
Statf training 4,909 1,783
Production 23 303
Project evaluation 5,500 12,500
Archivist 6,416 7,929
Editing 2,000
Professional
fees
6,077 12,590
Materials 17,974 19,171
Photography
ik film
1,176 1,291
Carried forward 471,332 457,229


for the Year Ended 31

March 2021
2021 2020
E E
Charitable
activities
Brought forward 471,332 457,229
Installation 780 315
Fees, submissions
82ait fairs
182 602
Exhibition
costs
949
Equipment
and venue
hire 265 1,090
Rent, utilities 8 insurance 23,739 22,787
Computer h website costs 9,161 9,369
Postage
82 stationery
69 230
Travel
82 subsistence
846 29,583
Events
82 conferences
750 4,920
Hospitality 1,316 3,102
Health 8 safety regulations 9,551 2,118
Repairs 8,836 3,821
Subscriptions 877 634
Venue hire 1,023 120
Miscellaneous 4,300 1,884
Technical
support
570 5,220
Specialist support 9,838 15,488
Volunteer
costs
83
Explorers partners 33,790 71,785
Fundraising 3,870 11,895
Claremont 529 2,660
Marketing 384 4,357
Short leasehold
amortisation
5,558 5,558
Fixtures
82fittings depreciation
Impairment
losses for tangible
fixed assets 5,751
~2043
6,849
595,360 662,648
Support costs
Management
Wages 52,963 44,575
Social security 5,298 4,415
Pensions 2,539 1,783
Rent, utilities
82 insurance
11,665 10,761
Telephone
8 internet
1,928 1,333
Postage
82 Stationery
4,369 3,940
Travel
82 subsistence
141 829
Repairs 21,445 7,592
Bank charges 160 318
Short leasehold
amortisation
Fixtures
82fittings depreciation
2,158
4 345
2,158
~3781
107,011 81,485
Governance costs
Auditors'
remuneration
4 590 4 DDD
Total resources expended 709947 749 103
Net income/(expenditure) 453 159 ~349 5202