| 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 |