| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 4 | |
| Independent Examiner's |
Report | |||
| Statement ofFinancial Activities | ||||
| Balance Sheet | ||||
| Cash Flow Statement | ||||
| Notes to the Cash Flow | Statement | |||
| Notes to the Financial Statements | 10 | to | 17 | |
| Detailed Statement ofFinancial Activities | 18 | to | 19 |
| 31.10.23 | 31.10.22 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | f. | ||||
| INCOME | AND ENDOWMENTS FROM | ||||
| Donations | and legacies | 573,652 | 310,040 | ||
| Charitable | activities | ||||
| Operation | offashion event | 380,070 | 347,938 | ||
| Investment | income | 1,162 | 41 | ||
| Total | 954,884 | 658,019 | |||
| EXPENDITURE ON | |||||
| Raising funds | 49,907 | 52,935 | |||
| Charitable | activities | ||||
| Operation | offashion event | 610,909 | 706,848 | ||
| Total | 660,816 | 759,783 | |||
| NET INCOME/(EXPENDITURE) | 294,068 | (10l,7641 | |||
| RECONCILIATION | OFFUNDS | ||||
| Total funds | brought forward | 92,913 | 194,677 | ||
| TOTAL FUNDS CARRIKB FORWARD | 386,981 | 92,913 |
| 31.10.22 | |||
|---|---|---|---|
| Total | |||
| funds | |||
| AXE9ASSETS | |||
| Intangible | assets | 23,760 | |
| Tangible | assets | 1,539 | |
| 50,711 | |||
| 39,479 | |||
| CRKMTGRS | |||
| Axnounts | falhng due within one year | (201,413) | (22,576) |
| NETC~~MSKTS | 370,008 |
| Cash Flow Statement | |||||
|---|---|---|---|---|---|
| for | the Year Ended 31October | 2023 | |||
| 31.10.23 | 31,10.22 | ||||
| Notes | |||||
| Cash flows from operating | activities | ||||
| Cash generated from operations |
497,800 | (148,214) | |||
| Net cash provided by/(used | in) operating | activities | 497,800 | (148,214) | |
| Cash flows from investing | activities | ||||
| Purchase oftangible foxed assets |
(1,944) | ||||
| Interest received | 1,162 | 41 | |||
| Net cash provided by/(used | in) investing | activities | 1,162 | (1,903) | |
| Change in cash and. cash equivalents | in | ||||
| the reporting period |
498,962 | (150,117) | |||
| Cash and cash equivalents | at the | ||||
| be~mnning ofthe reporting | period | 39,479 | 189,596 | ||
| Cash and cash equivalents | at the end | of | |||
| the reporting period |
538,441 | 39,479 |
| OPERATING AC | TIVI | TI | ES | |||
|---|---|---|---|---|---|---|
| 31.10.23 | 31.10.22 | |||||
| Net income/(expenditure) | for the reporting | period (as per the | ||||
| Statement ofFinancial | Activities) | 294,068 | (101,764) | |||
| Adjustments for: |
||||||
| Depreciation charges |
8,326 | 8,325 | ||||
| Interest received | (1,162) | (41) | ||||
| Decrease in debtors | 17,731 | 27,917 | ||||
| Increase/(decrease) | in creditors | 178,837 | (82,651) | |||
| Net cash provided | by/(used | in) operations | 497,800 | (148,214) |
| At 1.11.22 | Cash flow | At 31.10.23 | |
|---|---|---|---|
| Net cash | |||
| Cash at bank | 39,479 | 498,962 | 538,441 |
| 39,479 | 498,962 | 538,441 | |
| Total | 39,479 | 498,962 | 538,441 |
| 31.10.23 | 31.10.22 | ||||||
|---|---|---|---|---|---|---|---|
| Donations &gift aid | 297,215 | 104,281 | |||||
| Sponsorship &membership |
fees | 276,437 | 205,759 | ||||
| 573,652 | 310,040 | ||||||
| 3. | INVESTMKNT INCOME | ||||||
| 31.10.23 | 31.10.22 | ||||||
| Interest received | 1,162 | 41 | |||||
| 4. | INCOME FROM | CHARITABLE ACTIVITIES | |||||
| 31.10.23 | 31.10.22 | ||||||
| Activity | E | ||||||
| Stand space | Operation offashion event | 141,292 | 85,500 | ||||
| Catwalk fees | Operation offashion event | 199,500 | 222,950 | ||||
| Exhibition admissions | Operation offashion event | 29,678 | 18,388 | ||||
| Digital portfolio extra income | Operation offashion event | 9,600 | 21,100 | ||||
| 380,070 | 347,938 | ||||||
| Raising donations | and legacies | ||||||
| 31.10.23 | 31.10.22 | ||||||
| Fundraising costs |
49,907 | 52,935 | |||||
| 6. | CHARITABLE ACTIVITIES | COSTS | |||||
| Direct | Support | ||||||
| Costs (see | costs (see | ||||||
| note 7) | note 8) | Totals | |||||
| Operation offashion event | 457,580 | 153,329 | 610,909 |
| 31.10.23 | 31.10.22 | |||||
|---|---|---|---|---|---|---|
| Premises hire | 80,470 | 53,275 | ||||
| Security costs | 16,313 | 19,505 | ||||
| Insurance | 5,938 | 5,269 | ||||
| Light and heat | 12,652 | 22,749 | ||||
| Theatre costs | 198,137 | 194,419 | ||||
| Licences k subscriptions Repairs 4 maintenance |
156 | 144 305 |
||||
| Event oflice expenses | 41,313 | 43,105 | ||||
| Exhibition badges | 6~ passes | 612 | ||||
| Cleaning | 4,476 | 4,609 | ||||
| Advertising k,promotion |
74,035 | 118,687 | ||||
| Feature areas k catering | 5,585 | 6,312 | ||||
| Award prizes | 877 | 5,288 | ||||
| Activities | 1,450 | 75,417 | ||||
| Staffing at events | 16,178 | .9,043 | ||||
| 457,580 | 558,739 | |||||
| S. | SUPPORT COSTS | |||||
| InfoiTnation | ||||||
| Management | Finance | technology | ||||
| Operation offashion event | 138,672 | 488 | 87? | |||
| Governance | ||||||
| Other | costs | Totals | ||||
| Operation offashion event | 8,325 | 4,967 | 153,329 | |||
| Support costs, included | in the above, are as follows: | |||||
| Management | ||||||
| 31.10.23 | 31.10.22 | |||||
| Operation | ||||||
| of | ||||||
| fashion | Total | |||||
| event | activities | |||||
| Office expenses | 87,197 | 87,541 | ||||
| Cost oftrustees meetings | 3,152 | 2,397 | ||||
| Travel Ecsubsistence | 20,780 | 17,187 | ||||
| Postage and stationery | 1,628 | 1,190 | ||||
| Bookeeping | 2S,S00 | 26,000 | ||||
| Bank charges | 415 | 589 | ||||
| 138,672 | 134,904 |
| Finance | |||||
|---|---|---|---|---|---|
| 31.10.23 | 31.10.22 | ||||
| Operation | |||||
| ot | |||||
| fashion | Total | ||||
| event | activities | ||||
| Sundries | 488 | 74 | |||
| Information | technolo~' | ||||
| 31.10.23 | 31.10.22 | ||||
| Operation | |||||
| ot | |||||
| fashion | Total | ||||
| event | actlvi ties | ||||
| Exchange | Rate Losses | 877 | |||
| Other | |||||
| 31.10.23 | 31.10.22 | ||||
| Operation | |||||
| of | |||||
| fashion | Total | ||||
| event | activities | ||||
| Amortisation | ofintangible | fixed assets | 7,920 | 7,920 | |
| Depreciation | oftangible fixed assets | 405 | 405 | ||
| 8,325 | 8,325 | ||||
| Governance | costs | ||||
| 31.10.23 | 31.10.22 | ||||
| Operation | |||||
| of | |||||
| fashion | To'tal | ||||
| event | activities | ||||
| Auditors' | remuneration | 3,500 | 3,200 | ||
| Legal fees | 1,467 | 1,606 | |||
| 4,967 | 4,806 |
| COMPARATIVKS | FORTHE STATEMENT OFFINANCIAL ACTIVITIES | |
|---|---|---|
| Unrestticted | ||
| fund | ||
| INCOME AND ENDOWMENTS FROM | ||
| Donations and legacies |
310,040 | |
| Charitable activities |
||
| Operation offashion | event | 347,938 |
| Investment income |
||
| Total | 658,019 | |
| EXPENDITURE ON | ||
| Raising funds | 52,935 | |
| Charitable activities |
||
| Operation offashion | event | 706,848 |
| Total | 759,783 | |
| NKT INCOME/(EXPENDITURE) | (101,764) | |
| RECONCILIATION OFFUNDS |
||
| Total funds brought | forward | 194,677 |
| TOTAL FUWDS CARRIED FORWARD | 92,913 |
| l3. | INTANGIBLE FIXEDASSETS | |||
|---|---|---|---|---|
| Computer | ||||
| sof le are | ||||
| COST | ||||
| At 1November 2022 and 31 October 2023 | 39,600 | |||
| AMOR TISATION | ||||
| At 1November 2022 | 15,840 | |||
| Charge for year | 7,920 | |||
| At 31 October 2023 | 23,760 | |||
| NET BOOK VALUE | ||||
| At 31 October 2023 | 15,840 | |||
| At 31 October 2022 | 23,760 | |||
| I4. | TANGIBLE FIXED ASSETS | |||
| Plant and | Computer | |||
| machinery | equipment | Totals | ||
| COST | ||||
| At 1 November 2022 and 31 October 2023 |
1,617 | 327 | 1,944 | |
| DEPRECIATION | ||||
| At 1 November 2022 |
323 | 82 | 405 | |
| Charge for year | 324 | 82 | 406 | |
| At 31October 2023 | 647 | 164 | 811 | |
| NET BOOK VAI.UK | ||||
| At 31October 2023 | 970 | 163 | 1,133 | |
| At 31October 2022 | 1,294 | 245 | 1,539 | |
| 15. | DEBTORS:AMOUNTS FALLING DUK WITHIN ONK YEAR | |||
| 31.10.23 | 31.10.22 | |||
| Trade debtors | 11,100 | 37,950 | ||
| VAT | 1,007 | |||
| Prepayments | 20,873 | 12,761 | ||
| 32,980 | 50,711 |
| 31.10.23 | 31.10.22 | |||||||
|---|---|---|---|---|---|---|---|---|
| Trade creditors | 3,348 | 4,360 | ||||||
| Taxation and | social security | 3,345 | ||||||
| Other creditors | 198,065 | 14,871 | ||||||
| 201,413 | 22,576 | |||||||
| 17. | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| Ar. | movement | At | ||||||
| 1.11.22 | in funds | 31.10.23 | ||||||
| Unrestricted | funds | |||||||
| General fund |
92,913 | 294,068 | 386,981 | |||||
| TOTAL FUNDS | 92,913 | 294,068 | 386,981 | |||||
| Net movement | in funds, included | in the above | are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 954,884 | (660,816) | 294,068 | |||||
| TOTAL FUNDS | 954,884 | (660,816) | 294,068 | |||||
| Comparatives | for movement | in | funds | |||||
| Net | ||||||||
| At. | movement | At | ||||||
| 1.11.21 | in funds | 31.10.22 | ||||||
| Unrestricted | funds | |||||||
| General fund | 194,677 | (101,764) | 92,913 | |||||
| TOTAL FUNDS | 194,677 | (101,764) | 92,913 | |||||
| Comparative | net movement | in | funds, included | in the above are as follov's: | ||||
| incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 658,019 | (759,783) | (101,764) | |||||
| TOTAI. FUNDS | 658,019 | (759,783) | (101,764) | |||||
| Page16 | continued. .. |
| Net | ||||
|---|---|---|---|---|
| At. | movement | At | ||
| 1.11.21 | in funds | 31.10.23 | ||
| Unrestricted | funds | |||
| General fund | 194,677 | 192,304 | 386,981 | |
| TOTAI. FUNDS | 194,677 | I92,304 | 386,981 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestrictedfunds | ||||
| General fund | 1,612,903 | (1,420,599) | 192,304 | |
| TOTAL FUNDS | 1,612,903 | (1,420,599) | 192,304 | |
| 18. | RELATED PARTY DISCLOSURES |
| for the Year Ended 3 | 1October 2023 | ||
|---|---|---|---|
| 31.10.23 | 31.10.22 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Donations &gift aid | 297,2 I5 | l04,281 | |
| Sponsorship &membership |
fees | 276,437 | 205,759 |
| 573,652 | 310,040 | ||
| Investment income |
|||
| Interest received | 1,162 | 41 | |
| Charitable activities |
|||
| Stand space | 141,292 | 85,500 | |
| Catwalk fees | 199,500 | 222,950 | |
| Exhibition admissions |
29,678 | 18,388 | |
| Digital portfolio extra income | 9,600 | 21,100 | |
| 380,070 | 347,938 | ||
| Total incoming resources | 954,884 | 658,019 | |
| EXPENDITURE | |||
| Raising donations and legacies |
|||
| Fundraising costs |
49,907 | 52,935 | |
| Charitable activities |
|||
| Premises hire | 80,470 | 53,275 | |
| Security costs | l6,313 | l9,505 | |
| Insurance | 5,938 | 5,269 | |
| Light and heat | l2,652 | 22,749 | |
| Theatre costs | 198,137 | 194,419 | |
| Licences & subscriptions | 156 | l44 | |
| Repairs &maintenance | 305 | ||
| Event ofhce expenses | 41,313 | 43,105 | |
| Exhibition badges &,passes |
612 | ||
| Cleaning | 4,476 | 4,609 | |
| Advertising &promotion |
74,035 | 118,687 | |
| Feature areas & catering | 5,585 | 6,312 | |
| Award prizes | 877 | 5,288 | |
| Activities | 1,450 | 75,417 | |
| Staffing at events | 16,178 | 9,043 | |
| 457,580 | 558,739 | ||
| Support costs | |||
| Management | |||
| Oftice expenses | 87,197 | 87,541 | |
| Cost oftrustees meetings | 3, l52 | 2,397 | |
| Carried forward | 90,349 | 89,938 |
| for the Year End | ed 31October 2023 | |
|---|---|---|
| 31.10.23 | 31.10.22 | |
| Management | ||
| Brought fonvard | 90,349 | 89,938 |
| Travel k.subsistence | 20,780 | 17,187 |
| Postage and stationety | 1,628 | 1,190 |
| Bookeeping | 25,500 | 26,000 |
| Bank charges | 415 | 589 |
| 138,672 | 134,904 | |
| Finance | ||
| Sundries | 74 | |
| Information technology |
||
| Exchange Rate Losses | 877 | |
| Other | ||
| Computer solbvare |
7,920 | 7,920 |
| Plant and machinery | 323 | 323 |
| Computer equipment |
82 | 82 |
| 8,325 | 8,325 | |
| Governance costs |
||
| Auditors' remuneration |
3,500 | 3,200 |
| Legal fees | 1,467 | 1,606 |
| 4,967 | 4,806 | |
| Total resources expended | 660,816 | 759,783 |
| Net income/(expenditure) | 294,068 | (101,764) |