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

Tud alen alen
Adroddiad yr Ymddiriedolwyr 1 i 6
Adroddiad yr Arholwr
Annibynnol
Datganiad o weithgareddau ariannol
Mantolen 9 i 10
Nodiadau i'r datganiadau ariannol 11 i 19

ar
fer
fl
dd
n a ddae th
i
ben ar 31 Maw rth
2023
Cronfeydd Cronfeydd Cronfeydd Cyfanswm Cyfanswm
anghyfyngedig dynodedig cyfyngedig 31.3.23 31.3.22
Nodiadau F
INCWM A GWADDION
Rhoddion
a chymynroddion
2 115,053 2,000 117,053 170,000
Gweithgareddau elusennol
Prif bwrpas 23„976 2,172 26,148 23,914
Incwm buddsoddi 375 375 19
Cyfanswm 139,404 4,172 143,576 193,933
GWARIANT AR
Gweithgareddau elusennol
Prif bwrpas 119,930 37,953 157,883 165,768
Arall 3,000 3,000 1,200
Cyfanswm 122930 37953 160883 166,968
INCWM NET
l(GWARIANT) 16,474 (33,781) (17,307) 26,965
Trosglwyddiadau rhwng 15 (2,992) 2,992
cronfeydd
Symud net mewn cronfeydd 13,482 (30,789) (17,307) 26,965
CYSONIAD O' R
CRONFEYDD
Cyfanswm
yr arian
a
gyflwynwyd 73,021 40,000 36,519 149,540 122,575
CYFANSWM YRARIAN
YN GAEL EI GARIO
YMLAEN 86,503 40,000 5,730 132,233 149,540

Mantolen
31 Mawrth
2023
Cronfeydd Cronfeydd Cronfeydd Cyfanswm Cyfanswm
Nodiadau anghyfyngedig dynodedig
f
cyfyngedig 31.3.23 31.3.22
ASEDAU SEFYDLOG
Asedau
diriaethol
9 5,488 5,488 4,269
ASEDAU PRESENNOL
Dyledwyr 10 5,846 5,846 6,962
Arian
yn y banc ac mewn
llaw 81,647 40,000 5,730 127,377 142,659
87,493 40,000 5,730 133,223 149,621
CREDYDWYR
Symiau
sy'n ddyledus
o
fewn blwyddyn 11 (6,478) (6,478) (4,150)
ASEDAU NET CYFREDDL 51015 40 000 5730 126745 145,471
CYFANSWM ASEDAU
LLAI
RHWYMEDIGAETHAU
CYFREDOL 86,503 40,000 5,730 132,233 149,740
CREDYDWYR
Symiau
sy'n ddyledus
ar ol
mwy na blwyddyn 12 (200)
ASEDAU NET 86,503 40,000 5,730 132,233 149,540
CRONFEYDD 15
Cronfeydd
anghyfyngedig
126,503 113,021
Cronfeydd
cyfyngedig
5730 36,519
CYFANSWM CRONFEYDD 132,233 149,540

RHODDION
A CHYMYNROD
DION
Cronfeydd Cronfeydd Cyfanswm Cyfanswm
anghyfyngedig cyfyngedig 31.3.23 31.3.22
Grantiau 115053 2 000 117053 170,000
Mae'r grantiau
a dderbynnir,
sydd wedi'u cynnwys yn yr uchod, fel a ganlyn:
31.3.23
f
31.3.22
Cyngor Celfyddydau
Cymru (CCC)
92,750 86,204
Cyngor Bwrdeistref
Sirol Conwy
4,500 4,500
Cyngor Gwynedd 6,000 6,000
Cyngor Sir Ynys Mon
Cynghorau
Cymuned
a Thref
Lleol * 2,898
1,180
2,898
1,100
Datblygiad
Dawns. -CCC
36,000
Moon Dance Foundation 19,312
Cymdeithion
Dawns - CCC
707
Grant y Gronfa Achub - CCC 5,867 2,900
Grant Cronfa Gynaliadwyedd -CCC 2,680 9,779
Grantiau
eraill
1,178 600
117,053 170,000

INCWM 0 FUDDS ODDIADA U
Cronfeydd Cronfeydd Cyfanswm Cyfanswm
anghyfyngedig cyfyngedig 31.3.23 31.3.22
Llog o'r cyfrif buddsoddi 375 375 19
INCWM NET/(GWARIANT)
Nodir incwm net / (gwariant) ar ol codi tal / (credydu):
31.3.23 31.3.22
Dibrisiant - asedau sy'n eiddo 1,829 1,423
Prydlesi gweithredu eraill 3,884 16,165

Cronfeydd Cronfeydd Cronfeydd Cyfanswm
Anghyfyngedig dynodedig cyfyngedig 31.3.22
INCWM A GWADDODION 0
Rhoddion a chymynroddion 113,981 56,019 170,000
Gweithgareddau elusennol
Prif bwrpas 23,914 23,914
lncwm
buddsoddi
19 19
Cyfanswm 137,914 56,019 193,933
GWARIANT AR

Cronfeydd Cronfeydd Cronfeydd Cyfanswm
Anghyfyngedig dynodedig cyfyngedig 31.3.22
Gweithgareddau elusennol
Prif bwrpas 122,819 42,949 165,768
Arall 1,200 1,200
Cyfanswm 124,019 42,949 166,968
INCWM NET
Trosglwyddiadau
rhwng cronfeydd 13,895
120
13,070
~120)
26,965
Symud net mewn cronfeydd 14,015 12,950 26,965
CYMODI CRONFEYDD
Cyfanswm
yr arian
a gyflwynwyd 59,006 40,000 23,569 122,575
CYFANSWM YRARIAN YN GAEL EI
GARIO YMLAEN 73,021 40,000 36,519 149,540
ASEDAU SEFYDLOG DIRIAETHOL
Cyfarpar
Cyfrifiadurol
COST
Ar 1 Ebrill 2022 35,091
Ychwanegiadau 3,048
Ar 31 Mawrth 2023 38,139
DIBRISIAD
Ar 1 Ebrill 2022 30,822
Defnydd
yn y flwyddyn
1 829
Ar 31 Mawrth 2023 32,651
GWERTH LLYFR NET
Ar 31 Mawrth 2023 5488
Ar 31 Mawrth 2022 4,269

ar fer
fl
dd
n a dda
eth
i ben
ar 31 Mawrth 2023
10.
31.3.23 31.3.22
Dyledwyr
masnach
5,846 6,962
11. CREDYDWYR: SYMIAU SY'N DDYLEDUS 0 FEWN BLWYDDYN
31.3.23 31.3.22
Prydles
cyllidol (gweler nodyn
13) 200 760
Credydwyr
masnach
895 1,590
Nawdd
cymdeithasol
a threthi eraill 617 5
Credydwyr
eraill
966 365
Costau cronedig 3,800 1,430
6,478 4,150
12. CREDYDWYR: SYMIAU SY'N DDYLEDUS AR OL MWY NA BLWYDDYN
31.3.23 31.3.22
Prydles
cyllidol (gweler nodyn
13) 200
13. CYTUNDEBAU PRYDLESU
Cytundebau Cytundebau
prydles
31.3.23
cyllidol
31.3.22
Rhwymedigaethau
0fewn blwyddyn
net yn ad-daladwy: 200 760
Rhwng 1 a 5 mlynedd 200
200 960

31.3.23 31.3.22
F
Prydlesi
cyllidol
200 960
15. SYMUDIAD YN YCRONFEYDD
Symudiad Trosglwyddiadau
At 1.4.22 net yn y
cronfeydd
rhwng
y
cronfeydd
Ar
31.3.23
E
Cronfeydd
anghyfyngedig
Cronfa gyffredinol 68,752 18,303 (6,040) 81,015
Gwarchodfa'r
elusen
Cronfa asedau
cyffredinol
40,000
4269
~1,829) 3048 40,000
5,488
113,021 16,474 (2,992) 126,503
Cronfeydd
cyfyngedig
Gweithdai
Dementia
2,198 (2,193)
Moon Dance Foundation ac CCC
Datblygu
Dawns
34,321 ~31588) 2 992 5725
36,519 @33,781) 2 992 5730
CYFANSWM CRONFEYDD 149,540 ~17,307) 132233
lncwm Costau'r Symudiad
yn
i fewn adnoddau y cronfeydd
Cronfeydd
anghyfyngedig
Cronfa gyffredinol
Cronfa asedau
cyffredinol
139,404 (121,101)
~1,829)
18,303
~1,829)
139,404 (122,930) 16,474
Cronfeydd
cyfyngedig
Gweithdai
Dementia
2 172 (4,365) (2,193)
Moon Dance Foundation ac CCC
Datblygu
Dawns
2,000 ~33,588) f31,588)
4,172 ~37,953) ~33781)
CYFANSWM CRONFEYDD 143,576 ~160,883) ~17,307)

Manylion
ar gyfer symu
diad
yn gro
nfeydd
y Ilyne
dd
Symudiad Trosglwyddiadau
At 1.4.21 net yn y
cronfeydd
rhwng
y
cronfeydd
Ar
31.3.22
Cronfeydd
anghyfyngedig
Cronfa gyffredinol
Gwarchodfa'r
elusen
Cronfa asedau
cyffredinol
54,666
40,000
4,340
15,318
~1,423)
(1,232)
1,352
68,752
40,000
4,269
99,006 13,895 120 113,021
Cronfeydd
cyfyngedig
Gweithdai
Dementia
2,858 (660) 2,198
Hyfforddiant
Prentisiaeth
1,213 (1,279) 66
Moon Dance Foundation ac CCC
Datblygu
Dawns
Dawns, Stori a Chan
19,312
186
15,009 ~186) 34,321
23,569 13,070 ~120) 36,519
CYFANSWM CRONFEYDD 122,575 26,965 149,540
lncwm Costau'r Symudiad
yn
i fewn adnoddau y cronfeydd
F
Cronfeydd
anghyfyngedig
Cronfa gyffredinol
Cronfa asedau
cyffredinol
137,914 (122,596)
~1,423)
15,318
~1,423)
137,914 (124,019) 13,895
Cronfeydd
cyfyngedig
Gweithdai
Dementia
(660) (660)
Hyfforddiant
Prentisiaeth
(1,279) (1,279)
Moon Dance Foundation ac CCC
Datblygu
Dawns
Cymdeithion
Dawns
55,312
707
(40,303)
~707)
15,009
66,019 ~42,949) 13,070
CYFANSWM CRONFEYDD 193,933 ~166,968) 26,965

31.3.23 31.3.22
Unrestricted Designated Restricted Total Total
funds funds funds funds funds
Notes
INCOME AND
ENDOWMENTS FROM
Donations and legacies 2 115,053 2,000 117,053 170,000
Charitable activities
Primary
purpose
23,976 2,172 26,148 23,914
Investment income 375 375 19
Total 139,404 4,172 143,576 193,933
EXPENDITURE ON
Charitable activities
Primary
purpose
119,930 37,953 157,883 165,768
Other 3,000 3,000 1,200
Total 122,930 37,953 160,883 166,968
NET
INCOME/(EXPENDITURE 16,474 (33,781) (17,307) 26,965
)
Transfers
between funds 15 ~2992) 2 992
Net movement in funds 13,482 (30,789) (17,307) 26,965
RECONCILIATION OF
FUNDS
Total funds brought
focal d 73,021 40,000 36,519 149,540 122,575
TOTAL FUNDS CARRIED
FORWARD 86,503 40,000 5,730 132,233 149,540

Balance Sheet
31 March 2023
31.3.23 31.3.22
Unrestricted Designated Restricted Total Total
Notes funds
f
funds funds
F
funds funds
E
FIXEDASSETS
Tangible assets 9 5,488 5,488 4,269
CURRENT ASSETS
Debtors
Cash at bank and in hand
10 5,846
81,647
40,000 5,730 5,846
127,377
6,962
142,659
87,493 40,000 5,730 133,223 149,621
CREDITORS
Amounts
falling due within
one year 11 (6,478) (6,478) (4,150)
NET CURRENT ASSETS 81 015 40 000 5730 126745 145,471
TOTAL ASSETS LESS
CURRENT LIABILITIES 86,503 40,000 5,730 132,233 149,740
CREDITORS
Amounts
falling due after
more than one year 12 (200)
NET ASSETS 86,503 40,000 5,730 132233 149,540
FUNDS 15
Unrestricted
funds
126,503 113,021
Restricted funds 5,730 36,519
TOTAL FUNDS 132,233 149,540

31.3.23 31.3.22
Unrestricted Restricted Total Total
funds funds funds funds
115,053 2,000 117,053 170,000
Grants received,
included
in the above, are as follow
s:
31.3.23 31.3.22
Arts Council ofWales 92,750 86,204
Conwy County
Borough Council
4,500 4,500
Cyngor Gwynedd 6,000 6,000
Isle ofAnglesey
County Council
Local Community
8 Town Councils *
2,898
1,180
2,898
1,100
Dance Development
Pract. - ACW
36,000
Moon Dance Foundation 19,312
Dance Associates
—ACW
707
Rescue Fund Grant - ACVV 5,867 2,900
Sustainability
fund grant - ACW
2,680 9,779
Other Grants 1,176 600
Other grants 2
117,053 170,000

Unrestricted Designated Restricted Total
funds funds funds funds
F
INCOME AND ENDOWMENTS FROM
Donations and legacies 113,981 56,019 170,000
Charitable activities
Primary purpose 23,914 23,914
Investment income 19 19
Total 137,914 56,019 193,933

8. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Designated Restricted Total
funds funds funds funds
F
Charitable
activities
Primary
purpose
122,819 42,949 165,768
Other 1,200 1,200
Total 124,019 42,949 166,968
NET INCOME
Transfers
between
funds 13,895
120
13,070
~120)
26,965
Net movement
in funds
14,015 12,950 26,965
RECONCILIATION OF FUNDS
Total funds brought forward 59,006 40,000 23,569 122,575
TOTAL FUNDS CARRIED
FORWARD 73,021 40,000 36,519 149,540
9. TANGIBLE FIXED ASSETS
Computer
equipment
COST
At 1 April 2022 35,091
Additions 3,048
At 31 March 2023 38,139
DEPRECIATION
At 1 April 2022 30,822
Charge for year 1,829
At 31 March 2023 32„651
NET BOOK VALUE
At 31 March 2023 5488
At 31 March 2022 4,269
Dawns
i Bawb
Dawns
i Bawb
Dawns
i Bawb
Dawns
i Bawb
Dawns
i Bawb
Notes to the Financial Statements -continued
for the Year Ended 31 March 2023
10. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Trade debtors 5,846 6,962
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
Hire purchase (see note 13) 200 760
Trade creditors 895 1,590
Social security and other taxes 617 5
Other creditors 966 365
Accrued expenses 3,800 1,430
6,478 4,150
12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.3.23 31.3.22
Hire purchase (see note 13) 200
13. LEASING AGREEMENTS
Minimum
lease
payments fall due as follows:
Hire purchase
contracts
31.3.23 31.3.22
Net obligations repayable:
Within one year 200 760
Between one and five years 200
200 960

The following
secured de
bts are inclu ded
within cred
itors:
31.3.23 31.3.22
Hire purchase
contracts
200 960
15. MOVEMENT
IN FUNDS
Net Transfers
movement between At
At 1.4.22 in funds funds 31.3.23
Unrestricted
funds
General
fund
68,752 18,303 (6,040) 81,015
Charity Reserve
General assets fund
40,000
4269
~1829) 3,048 40,000
5,488
113,021 16,474 (2,992) 126,503
Restricted funds
Dementia
Workshops
2,198 (2,193)
Moon Dance Foundation &ACW
Dance Development 34321 ~31,588) 2,992 5725
36519 ~33,781) 2,992 5730
TOTAL FUNDS 149540 ~17,307) 132,233
Net movement
in funds,
included
in the abo
ve are as follows:
Incoming Resources Movement
resources expended in funds
F
Unrestricted
funds
General
fund
General assets fund
139,404 (121,101)
~1,829)
18,303
~1,829)
139,404 (122,930) 16,474
Restricted funds
Dementia
Workshops
2 172 (4,365) (2,193)
Moon Dance Foundation &ACW
Dance Development 2,000 ~33,588) +31,588)
4,172 ~37,953) ~33,781)
TOTAL FUNDS 143,576 )160,883) ~17,307)

Nei Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
Unrestricted
funds
General
fund
54,666 15,318 (1,232) 68,752
Charity Reserve
General assets fund
40,000
4,340
~1,423) 1,352 40,000
4,269
99,006 13,895 120 113,021
Restricted funds
Dementia
Workshops
2,858 (660) 2,198
Apprenticeship
Training
1,213 (1,279)
Moon Dance Foundation 8 ACW
Dance Development
Dawns, Stori a Chan
19,312
186
15,009 ~186) 34,321
23,569 13,070 ~120) 36,519
TOTAL FUNDS 122,575 26,965 149,540
Comparative
net movement
in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General
fund
General assets fund
137,914 (122,596)
~1,423)
15,318
~1,423)
137,914 (124,019) 13,895
Restricted funds
Dementia
Workshops
(660) (660)
Apprenticeship
Training
(1,279) (1,279)
Moon Dance Foundation 8 ACW
Dance Development
Dance Associates
55,312
707
(40,303)
~707)
15,009
56,019 ~42,949) 13,070
TOTAL FUNDS 193,933 ~166,968) 26,965