OpenCharities

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

2022-12-31-accounts

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2922 2022 2022 2021 2021 2021
Notes E f. K F.
income and endowments from:
Donations
and
legacies 561 561 272 272
Charitable
activities
4,700 24,131 28,831 275 38,269 38,544
Other income 8,807 8,807 3,146 3,146
Total income 14,068 24,131 38,199 3,693 38,269 41,962
x
it
n:
Charitable
activities
6 3,229 81,131 84,360 4,106 24,339 28,445
Net income/(expenditure)
for the year/
Net movement in funds $0,839 (57,000) (46,161) (413) 13,930 13,517
Fund balances
2022
at 1 January 'I0,984 64,370 75,354 11,397 50,440 61,837
Fund balances at 31
December 2022 21,823 7,370 29,193 10,984 64,370 75,354

2022 2021
Notes
Current assets
Debtors 13,681 3,146
Cash at bank and in hand 17,2'i 7 74,306
30,898 77,452
Creditors: amounts falling due within
one year (1,705) (2,098)
Net current assets 29,193 75,354
Income funds
Restricted funds 7,370 64,370
Unrestricted funds 21,823 10,984
29,193 75,354

2021
Sales within
charitable
activities 4,700 275
Project reiated grants 24,131 38,269
28,831 38,544
Analysis
by fund
Unrestricted
funds
4,700 275
Restricted funds 24,131 38,269
28,831 38,544
Forthe year ended 31December 2021
Unrestricted
funds
275
Restricted funds 38,269
38,544
Project related grants
Arts Council 14,271 13,898
Royal Victoria Hall Foundation 1,500
Samuel Gardner
Memorial
Trust 1,000
The Humphrey
Richardson
Taylor Charitable Trust 2,500
Wsndsworth
Grant Fund
4,860
Foyle Foundation 7,500
Garfield Weston Foundation 7,500
Merton Giving 1,343
Wimbledon
Foundation
8,028
24,131 38,269

Charitable ac tivities
Charitable Charitable
Expenditure Expenditure
2022 2021
K E
Depreciation and impairment 101
Storage 1,697
insurance 693 693
Travel 1,504 247
Studio Hire 1,699 663
Artist fees 71,588 21,188
Audit and Accountancy Fees 1,982 3,'l30
Bank Charges 95 86
Advertising and Marketing 2,653 450
General Expenses 1,249 687
Staff training 1,200 1,200
84,360 28,445
84,360 28,445
Analysis by fund
Unrestricted funds 3,229 4,106
Restricted funds 81,131 24,339
84,360 28,445
Forthe year ended 31 December 2021
Unrestricted funds 4,106
Restricted funds 24,339
28,445


252 ofthe Taxation ofChargeable
Gains Act 1992tothe extent that t

252 ofthe Taxation ofChargeable
Gains Act 1992tothe extent that t
hese are applied to its charitable objects.
10 Tangible fixed assets
computer equipment
Cost
At 1 January 2022 726
At 31 December 2022 726
Depreciation
and impairment
At 1 January 2022 726
At 31 December 2022 ?26
Carrying
amount
11 l3ebtors
2022 2021
Amounts
falling due
after more than one year:
Prepayments
and accrued income
13,681 3,146
12 Loans «nd overdrafts
2022
Directors' foans
Payable within one year 25
13 Creditors: amounts falling due within one year
2022 2021
Borro wings
Trade creditors
25
473
Accruals and deferred income 1,680 'i,600
1,?05 2,098
g CII I I I I ~
Q
I ~ I CO
CO
CO
I I I Q
CO
Al
N00.
0.0
0
fj0 Col CO
CO
IC'
O
Al
CO
OI
P CO g Q
CD
CO
I CO CO
CIV
cO
O Q Q
IO
Q
IA
Clo.
N
l9 0
m
E
C4 I I O 8 I O
CO
co
I QQ
IA
YJ
CV
C0'0 0 Pc
8
ba
Q
o
CI
OI
o
CII
Clc W W
Ow
tt' O
CII
CO
O)
Oao
P IO IO
I I QQ
CO
AI
CO
Q D
OR
10
O ' O
m
NC0
m
N 'g Ch CO
CO
Q
O
CO
I CO
CO
O
C4
CO
~ I OI
YP
0a CV 'ct
CV
O
N
8
m
fA CO
CO
Ol
CO
CO
CO
«4
O
O
8
' CO
R
IgX!
'0
CO CO CO
m
IC
«L
mX
0
C CICOOCVQOQ
Cn O
CO O O O
CD Q IA
T t
T
CO
COO
CO
CO O
Ol
«II
CO
CO
I ~ Q
al Cl
C. co c
4I
0
CI
Cl
LLII-
R
UJ
LLjxI-
V
IL
IXl
Co
Co
LLI
Co
N
DrI-r0V
COrI-
LLIX
LUI-
I
Co
Vx
Z
LU
0
LU
CO
0r
5
0
Cl
Q
LLI
~w
w
IL.
O
al
h.
E
8
0C
N8
80
O
m
08
0
N
mE
8
C"
CLI
0
m
0
al

—P0
0
0 0
N
g 0
00
04.
2
E
C
9
c
m
0'0C
0
0
m
N ~ P
C
m 0
g Se
N
I ~
IO
& m~
c
0
0
C5
vco I-
0
N0e
N 0
I- al
m
D al
0 c
m o.&
m
gQ Q
~ 'n0
&om
0
0
IO
0
m
2
m 5
0
C 0
m p
N
0
~a&~e~m
E + 0 a
47
II 0.—~
N
e ~0 ~ u
5K
&

15 Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
2022 2022 2022 2021 2021 2021
R R
Fund baianCes at 31
December 2022 are
represented
by:
Current assets/(gabilities) 21,823 7,370 29,193 10,984 64,370 75,354
21,823 7,370 29,193 10,984 64,370 75,354