REGISTERED COMPANY NUMBER: 04888760 (England and Wales) REGISTERED CHARITY NUMBER: 1125145
Report of the Trustees and Unaudited Financial Statements for the Year Ended 31 March 2023
for
Meadow Arts
Ashmole & Co Manchester House Grosvenor Hill Cardigan Ceredigion SA43 1HY
Meadow Arts
Contents of the Financial Statements for the Year Ended 31 March 2023
| Page | |
|---|---|
| Annual Report | 1 to 3 |
| Report of the Trustees | 4 to 5 |
| Independent Examiner's Report | 6 |
| Statement of Financial Activities | 7 |
| Balance Sheet | 8 |
| Notes to the Financial Statements | 9 to 14 |
| Detailed Statement of Financial Activities | 15 to 16 |
Annual Report 2023 01 April 2022 – 31 March 2023
Executive Summary
The year was summarised by successfully securing our fourth Arts Council England National Portfolio Organisation (ACE NPO) status, spanning the period April 2023- March 2026. The competition for NPO funds, which followed the Covid-19 pandemic, rises in the cost of living, and extra pressures brought about by global turmoil (War in Ukraine) was higher than ever before. We were delighted and relieved to have secured the funding, and in acknowledging the financial security this brings, also acknowledge the new ACE reporting criterion, the new ACE strategy Let’s Create, and most importantly for Meadow Arts, the fact that our funding remains frozen at the level it was in 2012. While we continue to deliver ambitious and high-quality work, we do so in circumstances that require dedication and commitment to ensuring the organisation continues to flourish.
We responded to the climate crisis through our main exhibition Watermark, which took the example of localised flooding in Worcester city, to reflect upon global climate change. The project was delivered in partnership with five city centre venues, three local schools, the Worcester Open and included an Art & Climate Roundtable event, chaired by the Sustainability Director from Hay Festival.
Work was carried out during the period to ensure that Meadow Arts’ Mission and Values still represent our Vision as well as aligning with the Arts Council England Strategy Let’s Create .
Meadow Arts Vision
We are creative, inspirational, collaborative, responsive & curious.
We use excellent contemporary art to encourage new ideas and expand horizons.
We place visual art in unexpected, often rural places, to reach audiences and engage participants.
Main Exhibition 2023
Watermark, Worcester, with Worcester City Museum & Art Gallery, The Hive, St Swithun’s, University of Worcester, City Campus, and Worcester Cathedral. 28 January to 3 June 2023
The Watermark programme included new commissions, borrowed artworks, films, and talks and explored how artists engage with their environmental responsibility, to offer perspective and relevance as we enter the era of the Anthropocene. It attracted partnership income from Worcester University (£3500) and Worcester Arts Council (£500) and a grant from the Elmley Foundation (£10,000).
Main commission Deluge , by Hilary Jack , was displayed outside The Hive Library on Story Island. Other artists included Carolyn Black at The Hive, Daniel Pryde-Jarman at University of Worcester, City Campus Terraces; Tania Kovatz, Naiza Khan, Sally Payen and Gabriella Hurst at Worcester City Art Gallery & Museum; with films by Emma Critchley , Simon Faithful and Suky Best at St. Swithun’s.
Page 1
Meadow Projects
1. Station Approach, Hereford
Major new 3-Year partnership with Hereford College of Art, at No.1 Station Approach, Hereford. Funded by Stronger Towns Hereford to value of £88,200
Year 1: Lothar Götz, Year 2: Matthew Cornford, Year 3: Laura White
Lothar Götz work was exhibited 15 June 2022 – 30 April 2023. The week his work went on show in Hereford, he also opened major new works for The Elizabeth Line, London and at Canary Wharf for #LondonPride. The opening event in Hereford included an artist talk and was preceded and followed with engagement projects with local schools and community groups.
2. Monument to the Vanquished, Shropshire
A 5-Phase project with artist Leah Gordon and researcher Annabel Edwards, and various venue partners from across the region. Phase 1 2022: The Commoners - The Hive, Shrewsbury, 4 Oct to 11 Nov 2022 followed by two engagement projects with user groups from The Hive.
3. Juneau Projects at Pershore Riverside Centre, Summer 2022 to Spring 2023.
In partnership with Pershore Riverside Centre, funded by Art Fund (£14,800) and Wychavon District Council (£1500) A high profile project at Avon Meadows floodplain, working with young people in Pershore. Outcomes were creation of a permanent sculpture trail – Small Creatures of Avon Meadows – which included 20 bronze sculptures of wildlife commonly found at this SSSI site. A further 20 bronzes were included in the Watermark exhibition at The Hive, Worcester.
4. Art House Open Lectures Season 10, Oct 2022 to March 2023
A significant point in the Meadow Arts-University of Worcester partnership, marking the 10[th] anniversary of this annual programme that brings students and the public together to listen to contemporary visual artists in conversation both live and online via a hybrid offer.
Engagement Programme
We worked with several schools, youth and community groups and families during the year. Most activities were linked to the artistic programme, but not all.
-
Watermark: included a textile project making protest banners about climate change with 120 primary pupils from two Worcester City schools, which were showcased at Worcester Cathedral.
-
Watermark, Worcester Open: a partnership with Pitt Studio. The 2023 theme for the Worcester Open was Climate Change to tie-in with Watermark. The open attracted over 130 applications from artists across Worcestershire aged 15 upwards, with an exhibition of shortlisted artists running at The Art House, Uni of Worcester to coincide with our Watermark exhibition.
-
St Swithuns: An additional Watermark engagement project with high school students, funded separately by the Elmley Foundation via the Churches Conservation Trust and.
-
Station Approach: worked with two Herefordshire high schools – Lady Hawkins and Fairfield – and Rose Tinted Rags, an adult disability group in response to Lothar Götz artworks.
-
Monument to the Vanquished, part 1: engaged user groups from The Hive, Shrewsbury, including the Art Club and MyCollege students.
-
Beauty & Utility Showcase Exhibition, Pershore Library, 18 March – 16 April 2022
-
Pershore Riverside Centre Photographic Project, April to June 2022, which engaged 18 teenage participants and resulted in a photographic exhibition.
-
Views from Our Windows: October 2022-March 2023: In partnership with Leominster ROARS who funded the programme (£5000) working with Earl Mortimer College students, SEND pupils from Westfield School and 30+
-
independent members of the Leominster community, with an exhibition at Leominster Tourist Centre, spanning Feb & March 2023.
-
RHS Malvern Spring Festival, May 2022: a partnership project with RHS Malvern, where Meadow Arts supplied art engagement activities for their visitors during this 4-day festival. Provided a good opportunity to launch our new branding to a new audience, estimated by the organisers to number 100,000+.
Page 2
Marketing
-
The new Meadow Arts branding was launched in Feb 2022, and the new-look website was launched on 19 July 2022.
-
• Nov 2022, we began the first of 4 Google Ad campaigns via The Access Group, receiving 3460 new UK views to the website in one week.
-
1345 e-newsletter subscribers
-
2.3k website hits
-
Social media followers: Twitter 3K, Facebook 1.5K, Instagram 2.8K
Governance 2022-23
-
Richard Heatly stood down as Chair having served an 8-year term.
-
Daniel Pryde-Jarman took over as Chair. He is well qualified as a visual artist and Head of School, Fine Art, at Hereford College of Art.
-
Stephen Purse continued as Treasurer.
-
Welcomed three new Trustees – Candice Pearson (PR & Marketing, based in Worcestershire), Youth Trustee, and artist, Gemma Moore, and Sahar Beyad (Marketing & PR at Liverpool Museum of Modern Slavery)
-
Extended thanks to out-going Trustees – Claire Walsh and Joanna Freeman.
Staffing
Meadow Arts is run by 5 part-time staff, with an FTE of 3. In the 2022-23 year there were many staff changes, at times resulting in a core team of only 3 part-time post holders to cover operations across three counties.
-
Marketing Manager Annabel Clarke started 22 November 2021 and left 12 January 2023. We failed to recruit to the position after her departure.
-
Administrator (replacing former role of Assistant Curator) was appointed April 2022, part-time 2-days per week. In September 2022 the role was upgraded to Programme Manager on 2.5 days /week. In January 2023 the role increased to 3-days /week, in part to absorb some marketing duties, since we failed to appoint a Marketing Manager.
-
Digital Communications Officer post was created, beginning 31 January 2023 as a 2-days a week position.
Engagement:
-
Engagement Manager Emma Bowen took maternity leave from 12 January 2022 to 20 March 2023. She returned initially 2-days a week, until 24 April when she continued the original contract of 3-days a week.
-
The maternity cover Engagement Manager role was filled by a freelance position on 2.5-days a week from January 2022 to January 2023.
Freelance Team:
Our core staff are supported by:
-
Art Technician, Bookkeeper, IT Support, Graphic Designer & Exhibitions Photographer.
-
• In 2022 we added a Digital Technician.
Arts Council England
-
Secured a new three-year NPO contract from ACE running April 2023 to March 2026.
-
In May 2023 a new Relationship Manager – Abigail Grant – took over from Alison Vermee, who had supported us superbly for 4-5 years.
Page 3
Meadow Arts
Report of the Trustees for the Year Ended 31 March 2023
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Objectives and aims
The charity's main objectives are the education of the public by the promotion of contemporary and other art and in particular (but without limitation) art that is linked to the landscape in the West Midlands and surrounding areas. This is to be achieved by exhibiting contemporary and other art to foster understanding, appreciation and employment of art amongst the public. The trustees confirm that they have considered the Charity Commission's Guidance on public benefit.
ACHIEVEMENT AND PERFORMANCE
Charitable activities
During the year Meadow Arts met its objectives by organising and delivering a substantial number of well-attended visual arts exhibitions, artworks and activities throughout the rural West Midlands and adjoining counties. (More detail is provided in the preceding pages)
FINANCIAL REVIEW
Principal funding sources
The principal funding source in the year under review was Arts Council England as a National Portfolio Organisation since April 2012. The excess of expenditure over income for the year amounted to £35,390 (2022: £2,529 surplus)
Reserves policy
The organisation adopted a reserves policy at the Annual General Meeting on 4th December 2017. The organisation aims to hold reserves of £42,570 to ensure that Meadow Arts organisation's core activity could continue during a period of unforeseen difficulty. The position is reviewed annually. The unrestricted reserves at 31 March 2023 amounted to £43,273 substantially all of which comprised free reserves.
Going concern
The status of Meadow Arts as an Arts Council England National Portfolio Organisation was reconfirmed during the year and extends to 31st March 2026. Taking this and other relevant factors into account the Financial Statements have been prepared on the Going Concern basis.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is a company, limited by guarantee, as defined by the Companies Act 2006.
The governing document is the Memorandum and Articles of Association, as amended by special resolution dated 3 May 2008.
Recruitment and appointment of new trustees
As set out in the Articles, new trustees are appointed by the trustees and confirmed at the Annual General Meeting by the members of the charitable organisation.
All members are circulated with an invitation to nominate trustees prior to the AGM, advising of the retiring trustees and requesting nominations to be elected at the AGM. When considering new trustees, regard is given to any specialist skill needed.
New trustees undergo an orientation session to brief them on their legal obligations under charity and company law.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
04888760 (England and Wales)
Page 4
Meadow Arts
Report of the Trustees for the Year Ended 31 March 2023
Registered Charity number 1125145
Registered office
West House 23 Broad Street HAY-ON-WYE Herefordshire HR3 5DB
Trustees
C Walsh (resigned 9.12.22) R Heatly D Robinson N Bury (resigned 29.6.23) J Freeman (resigned 22.3.23) A Neal (resigned 16.8.22) Dr D Pryde-Jarman (Chair) L Mayor R Hughes S Purse G Moore (appointed 24.6.22) C Pearson (appointed 24.6.22) S Beyad (appointed 9.12.22)
Company Secretary C Purcell
Independent Examiner
Ashmole & Co Manchester House Grosvenor Hill Cardigan Ceredigion SA43 1HY
Approved by order of the board of trustees on ............................................. and signed on its behalf by: 30 November 2023
........................................................................ Dr D Pryde-Jarman (Chair) - Trustee
Page 5
Independent Examiner's Report to the Trustees of Meadow Arts
Independent examiner's report to the trustees of Meadow Arts ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2023.
Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Mr K R Wilcox FCCA
Ashmole & Co Manchester House Grosvenor Hill Cardigan Ceredigion SA43 1HY
20.12.2023 Date: .............................................
Page 6
Meadow Arts
Statement of Financial Activities for the Year Ended 31 March 2023
| Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 169,751 Investment income 2 93 Other income - Total 169,844 EXPENDITURE ON Charitable activities Support costs 136,363 Artistic costs 57,307 Education & engagement costs 2,880 Marketing & advertising costs 8,684 Governance costs - Total 205,234 NET INCOME/(EXPENDITURE) (35,390) RECONCILIATION OF FUNDS Total funds brought forward 78,663 TOTAL FUNDS CARRIED FORWARD 43,273 |
Restricted funds £ 37,230 - - 37,230 3,166 24,171 7,780 2,113 - 37,230 - 13,320 13,320 |
31.3.23 Total funds £ 206,981 93 - 207,074 139,529 81,478 10,660 10,797 - 242,464 (35,390) 91,983 56,593 |
31.3.22 Total funds £ 246,665 5 500 247,170 141,936 80,767 - 21,445 493 244,641 2,529 89,454 91,983 |
|---|---|---|---|
The notes form part of these financial statements
Page 7
Meadow Arts
Balance Sheet 31 March 2023
| 31.3.23 | 31.3.22 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | £ | £ | £ | £ | ||
| FIXED ASSETS | ||||||
| Tangible assets | 6 | 11 | - | 11 | 11 | |
| CURRENT ASSETS | ||||||
| Debtors | 7 | 6,030 | - | 6,030 | 111 | |
| Cash at bank and in hand | 44,124 | 13,320 | 57,444 | 94,626 | ||
| 50,154 | 13,320 | 63,474 | 94,737 | |||
| CREDITORS | ||||||
| Amounts falling due within one year | 8 | (6,892) | - | (6,892) | (2,765) | |
| NET CURRENT ASSETS | 43,262 | 13,320 | 56,582 | 91,972 | ||
| TOTAL ASSETS LESS CURRENT | ||||||
| LIABILITIES | 43,273 | 13,320 | 56,593 | 91,983 | ||
| NET ASSETS | 43,273 | 13,320 | 56,593 | 91,983 | ||
| FUNDS | 9 | |||||
| Unrestricted funds | 43,273 | 78,663 | ||||
| Restricted funds | 13,320 | 13,320 | ||||
| TOTAL FUNDS | 56,593 | 91,983 |
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by: 30 November 2023
.............................................
Dr D Pryde-Jarman (Chair) – Trustee
The notes form part of these financial statements
Page 8
Meadow Arts
Notes to the Financial Statements for the Year Ended 31 March 2023
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
| Plant and machinery | - 20% on cost |
|---|---|
| Fixtures and fittings | - 20% on cost |
| Computer equipment | - 33% on cost |
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further information on restricted funds is included in the notes to the financial statements.
2. INVESTMENT INCOME
| INVESTMENT INCOME | ||
|---|---|---|
| 31.3.23 | 31.3.22 | |
| £ | £ | |
| Deposit account interest | 93 | 5 |
continued...
Page 9
Meadow Arts
Notes to the Financial Statements - continued for the Year Ended 31 March 2023
3. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2023 nor for the year ended 31 March 2022.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2023 (2022 - £0)
4. STAFF COSTS
The average monthly number of employees during the year was as follows:
5.
Management Marketing No employees received emoluments in excess of £60,000. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES Unrestricted fund £ INCOME AND ENDOWMENTS FROM Donations and legacies 172,345 Investment income 5 Other income 500 Total 172,850 EXPENDITURE ON Charitable activities Support costs 90,436 Artistic costs 41,267 Marketing & advertising costs 21,445 Governance costs 493 Total 153,641 NET INCOME/(EXPENDITURE) 19,209 RECONCILIATION OF FUNDS Total funds brought forward 59,454 TOTAL FUNDS CARRIED FORWARD 78,663 |
31.3.23 2 1 3 Restricted funds £ 74,320 - - 74,320 51,500 39,500 - - 91,000 (16,680) 30,000 13,320 |
31.3.22 2 1 3 Total funds £ 246,665 5 500 247,170 141,936 80,767 21,445 493 244,641 2,529 89,454 91,983 |
|---|---|---|
continued...
Page 10
Meadow Arts
Notes to the Financial Statements - continued for the Year Ended 31 March 2023
6. TANGIBLE FIXED ASSETS
| 6. | TANGIBLE FIXED ASSETS | ||||||
|---|---|---|---|---|---|---|---|
| Fixtures | |||||||
| Plant and | and | Computer | |||||
| machinery | fittings | equipment | Totals | ||||
| £ | £ | £ | £ | ||||
| COST | |||||||
| At 1 April 2022 and 31 March 2023 | 500 | 1,357 | 6,236 | 8,093 | |||
| DEPRECIATION | |||||||
| At 1 April 2022 and 31 March 2023 | 489 | 1,357 | 6,236 | 8,082 | |||
| NET BOOK VALUE | |||||||
| At 31 March 2023 | 11 | - | - | 11 | |||
| At 31 March 2022 | 11 | - | - | 11 | |||
| 7. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 31.3.23 | 31.3.22 | ||||||
| £ | £ | ||||||
| Trade debtors & accrued income | 6,030 | 111 | |||||
| 8. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 31.3.23 | 31.3.22 | ||||||
| £ | £ | ||||||
| Accrued expenses | 6,892 | 2,765 | |||||
| 9. | MOVEMENT IN FUNDS | ||||||
| Net | |||||||
| movement | At | ||||||
| At | 1.4.22 | in funds | 31.3.23 | ||||
| £ | £ | £ | |||||
| Unrestricted funds | |||||||
| General fund | 78,663 | (35,390) | 43,273 | ||||
| Restricted funds | |||||||
| Art Fund | 13,320 | - | 13,320 | ||||
| TOTAL FUNDS | 91,983 | (35,390) | 56,593 |
continued...
Page 11
Meadow Arts
Notes to the Financial Statements - continued for the Year Ended 31 March 2023
9. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Elmley Foundations Wychavon Council Hereford Council Churches Conservation Trust Leominster Cultural Consortium Avon Meadows Project TOTAL FUNDS Comparatives for movement in funds Unrestricted funds General fund Restricted funds Paul Hamlyn Foundation Art Fund TOTAL FUNDS |
Incoming resources £ 169,844 5,000 1,500 20,050 4,200 5,000 1,480 37,230 207,074 At 1.4.21 £ 59,454 30,000 - 30,000 89,454 |
Resources Movement expended in funds £ £ (205,234) (35,390) (5,000) - (1,500) - (20,050) - (4,200) - (5,000) - (1,480) - (37,230) - (242,464) (35,390) Net movement At in funds 31.3.22 £ £ 19,209 78,663 (30,000) - 13,320 13,320 (16,680) 13,320 2,529 91,983 |
|---|---|---|
continued...
Page 12
Meadow Arts
Notes to the Financial Statements - continued for the Year Ended 31 March 2023
9. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Paul Hamlyn Foundation Cultural Recovery Fund Paul Hamlyn Foundation - Covid relief Art Fund Elmley Foundations TOTAL FUNDS |
Incoming resources £ 172,850 - 31,500 20,000 14,320 8,500 74,320 247,170 |
Resources Movement expended in funds £ £ (153,641) 19,209 (30,000) (30,000) (31,500) - (20,000) - (1,000) 13,320 (8,500) - (91,000) (16,680) (244,641) 2,529 |
|---|---|---|
A current year 12 months and prior year 12 months combined position is as follows:
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.23 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 59,454 | (16,181) | 43,273 |
| Restricted funds | |||
| Paul Hamlyn Foundation | 30,000 | (30,000) | - |
| Art Fund | - | 13,320 | 13,320 |
| 30,000 | (16,680) | 13,320 | |
| TOTAL FUNDS | 89,454 | (32,861) | 56,593 |
continued...
Page 13
Meadow Arts
Notes to the Financial Statements - continued for the Year Ended 31 March 2023
9. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Paul Hamlyn Foundation Cultural Recovery Fund Paul Hamlyn Foundation - Covid relief Art Fund Elmley Foundations Wychavon Council Hereford Council Churches Conservation Trust Leominster Cultural Consortium Avon Meadows Project TOTAL FUNDS |
Incoming resources £ 342,694 - 31,500 20,000 14,320 13,500 1,500 20,050 4,200 5,000 1,480 111,550 454,244 |
Resources Movement expended in funds £ £ (358,875) (16,181) (30,000) (30,000) (31,500) - (20,000) - (1,000) 13,320 (13,500) - (1,500) - (20,050) - (4,200) - (5,000) - (1,480) - (128,230) (16,680) (487,105) (32,861) |
|---|---|---|
10. RELATED PARTY DISCLOSURES
£2,000 was paid to Dr D Pryde-Jarman, who is a trustee of Meadow Arts, for exhibiting works at an exhibition.
Page 14
Meadow Arts
Detailed Statement of Financial Activities for the Year Ended 31 March 2023
| 31.3.23 | 31.3.22 | |
|---|---|---|
| £ | £ | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Schools & other partners | - | 7,944 |
| Donations | 242 | - |
| Arts Council Grants | 163,889 | 163,889 |
| Other grants & partnership contributions | 42,530 | 43,332 |
| Earned income | 320 | - |
| Cultural recovery fund (R2) | - | 31,500 |
| 206,981 | 246,665 | |
| Investment income | ||
| Deposit account interest | 93 | 5 |
| Other income | ||
| JRS covid grant | - | 500 |
| Total incoming resources | 207,074 | 247,170 |
| EXPENDITURE | ||
| Charitable activities | ||
| Artists fees and expenses | 81,478 | 55,617 |
| Marketing and advertising | 10,797 | 21,445 |
| Education and engagement | 10,660 | 25,150 |
| 102,935 | 102,212 | |
| Support costs | ||
| Management | ||
| Wages | 114,826 | 97,193 |
| Social security | 4,035 | 11,024 |
| Rent | 3,590 | 3,507 |
| Insurance | 2,417 | 2,138 |
| Telephone and internet costs | 406 | 1,115 |
| Printing, post and stationery | 138 | 551 |
| Management and consultancy | 2,227 | 9,268 |
| Website and computer costs | - | 3,500 |
| Motor and travelling expenses | 4,934 | 3,964 |
| Subscriptions | 2,189 | 481 |
| Sundry expenses | 81 | 155 |
| Accountancy | 594 | 570 |
| Bookkeeping and payroll | 2,985 | 3,105 |
| Bank charges | 136 | 95 |
| Training | 971 | 308 |
| Professional fees | - | 4,207 |
| Repairs & renewals | - | 1,008 |
| 139,529 | 142,189 |
This page does not form part of the statutory financial statements
Page 15
Meadow Arts
| Detailed Statement of Financial Activities | ||||
|---|---|---|---|---|
| for the Year Ended 31 March 2023 | ||||
| 31.3.23 | 31.3.22 | |||
| £ | £ | |||
| Management | ||||
| Governance costs | ||||
| Management and consultancy | - | 240 | ||
| Total resources expended | 242,464 | 244,641 | ||
| Net (expenditure)/income | (35,390) | 2,529 |
This page does not form part of the statutory financial statements
Page 16