| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | ||||||||
| INCOME | AND ENDOWMENTS FROM | |||||||
| Donations | and legacies | 221,884 | 221,884 | 71,738 | ||||
| Charitable | activities | |||||||
| Advancing ofballet |
education | and appreciation ofthe art | 10,127 | 10,127 | 4,474 | |||
| Total | 232,011 | 232,011 | 76,212 | |||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Advancing ofballet |
education | and appreciation ofthe art | 87,470 | 87,470 | 104,151 | |||
| Net gains/(losses) on |
investments | (5,961) | (5,961) | 31,542 | ||||
| NET INCOME | 138,580 | 138,580 | 3,603 | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 401,096 | 401,096 | 397,493 | ||||
| TOTAL FUNDS CARRIED FORWARD | 539,676 | 539676 | 401 096 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Intangible assets |
37,224 | 37,224 | 38,288 | ||
| Tangible assets | 945 | 945 | |||
| Investments | 297,970 | 297,970 | 303,930 | ||
| 336,139 | 336,139 | 342,218 | |||
| CURRENT ASSETS | |||||
| Debtors | 1,574 | 1,574 | 1,575 | ||
| Cash at bank | 203,989 | 203,989 | 58,983 | ||
| 205,563 | 205,563 | 60,558 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (2,026) | (2,026) | (1,680) | |
| NET CURRENT ASSETS | 203,537 | 203,537 | 58,878 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 539,676 | 539,676 | 401,096 | ||
| NET ASSETS | 539,676 | 539,676 | 401,096 | ||
| FUNDS | |||||
| Unrestricted funds |
539,676 | 401,096 | |||
| TOTAL FUNDS | 539,676 | 401,096 |
| Support | ||||||
|---|---|---|---|---|---|---|
| Direct | costs (see | |||||
| Costs | note 3) | Totals | ||||
| Advancing education ofthe art ofballet |
and appreciation | 69,317 | 18,153 | 87,470 | ||
| 3. | SUPPORT | COSTS | ||||
| Governance | ||||||
| Management | costs | Totals | ||||
| Advancing art ofballet |
education | and appreciation ofthe | 15,782 | 2,371 | 18,153 | |
| 4. | NET INCOME/(EXPENDITURE) |
| Net income/( | expenditure) is stated after charging/(crediting): |
||
|---|---|---|---|
| 2023 | 2022 | ||
| Depreciation | - owned assets | 315 | |
| Copyrights | amortisation | 1,064 | 1,064 |
| 6. | INTANGIBLE FIXEDASSETS | INTANGIBLE FIXEDASSETS | |
|---|---|---|---|
| Copyrights | |||
| COST | |||
| At 1st April 2022 and 31st | March 2023 | 46,800 | |
| AMORTISATION | |||
| At 1stApril 2022 | 8,512 | ||
| Charge for year | 1,064 | ||
| At 31stMarch 2023 | 9,576 | ||
| NET BOOKVALUE | |||
| At 31stMarch 2023 | 37,224 | ||
| At 31stMarch 2022 | 38,288 | ||
| 7. | TANGIBLE FIXEDASSETS | ||
| Computer | |||
| equipment | |||
| COST | |||
| Additions | 1,260 | ||
| DEPRECIATION | |||
| Charge for year | 315 | ||
| NET BOOKVALUE | |||
| At 31stMarch 2023 | 945 | ||
| At 31stMarch 2022 | |||
| 8. | FIXEDASSETINVESTMENTS | ||
| Listed | |||
| investments | |||
| MARKET VALUE | |||
| At 1st April 2022 | 303,930 | ||
| Revaluations | (5,960) | ||
| At 31stMarch 2023 | 297,970 | ||
| NET BOOK VALUE | |||
| At 31stMarch 2023 | 297,970 | ||
| At 31stMarch 2022 | 303,930 | ||
| There were no investment | assets outside the UK. |
| 8. | FIXEDASSET | FIXEDASSET | INVESTMENTS -continued | INVESTMENTS -continued | ||||
|---|---|---|---|---|---|---|---|---|
| Cost or valuation | at 31stMarch 2023 is represented | by: | ||||||
| Listed | ||||||||
| investments | ||||||||
| Cost | 297,970 | |||||||
| 9. | DEBTORS:AMOUNTS FALLING DUE WVITHIN ONE YEAR | |||||||
| 2023 | 2022 | |||||||
| Other debtors | 1,574 | 1,575 | ||||||
| 10. | CREDITORS: | AMOUNTS FALLING DUE WVITHIN ONE YEAR | ||||||
| 2023 | 2022 | |||||||
| Accruals and deferred income | 2,026 | 1,680 | ||||||
| 11. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.22 | in funds | 31.3.23 | ||||||
| Unrestricted | funds | |||||||
| General fund |
401,096 | 138,580 | 539,676 | |||||
| TOTAL FUNDS | 401,096 | 138,580 | 539,676 | |||||
| Net movement | in funds, included | in the above are | as follows: | |||||
| Incoming | Resources | Gains and | Movement | |||||
| resources | expended | losses | in funds | |||||
| Unrestricted | funds | |||||||
| General fund | 232,011 | (87,470) | (5,961) | 138,580 | ||||
| TOTAL FUNDS | 232,011 | (87,470) | (5,961) | 138,580 |
| Comparatives | for movement in fu |
nds | |||
|---|---|---|---|---|---|
| Net | Transfers | ||||
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.22 | ||
| Unrestricted | funds | ||||
| General fund |
397,493 | 17,453 | (13,850) | 401,096 | |
| Restricted funds | |||||
| Ashton Film | (13,850) | 13,850 | |||
| TOTAL FUNDS | 397,493 | 3,603 | 401,096 |
| Comparative | net movement in funds, |
included in the above are as |
follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 51,732 | (65,821 ) | 31,542 | 17,453 | |
| Restricted funds | |||||
| Ashton Film | 24,480 | (38,330) | (13,850) | ||
| TOTALFUNDS | 76,212 | (104,151) | 31,542 | 3,603 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.23 | ||
| Unrestricted | funds | ||||
| General fund | 397,493 | 156,033 | (13,850) | 539,676 | |
| Restricted funds | |||||
| Ashton Film | (13,850) | 13,850 | |||
| TOTAL FUNDS | 397,493 | 142,183 | 539,676 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| General fund |
283,743 | (153,291 ) | 25,581 | 156,033 | |
| Restricted funds | |||||
| Ashton Film | 24,480 | (38,330) | (13,850) | ||
| TOTAL FUNDS | 308,223 | (191,621) | 25,581 | 142,183 |
| 2023 | 2022 | ||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and legacies Donations |
23,369 | 37,738 | |
| Grants | 173,315 | 25,000 | |
| Event income | 25,200 | 9,000 | |
| 221,884 | 71,738 | ||
| Charitable activities |
|||
| Ballet licence fees | 10,127 | 4,474 | |
| Total incoming resources |
232,011 | 76,212 | |
| EXPENDITURE | |||
| Charitable activities |
|||
| Insurance | 715 | 715 | |
| Postage and stationery Advertising Event Costs |
151 678 33,287 |
13 1,897 84,856 |
|
| Website development | 1,507 | 1,747 | |
| Courses | 1,600 | ||
| Sponsorship Amortisation ofintangible |
fixed assets | 30,000 1,064 |
1,064 |
| Depreciation oftangible fixed assets | 315 | ||
| 69,317 | 90,292 | ||
| Support costs | |||
| Management Administration |
15,782 | 11,923 | |
| Governance costs |
|||
| Independent examiner fees |
2,371 | 1,936 | |
| Total resources expended | 87,470 | 104,151 | |
| Net income/(expenditure) | 144,541 | (27,939) |