OpenCharities

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

2022-11-30-accounts

Page Page
Reference and Administrative
Details
Report of the Trustees 2 to 5
Independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet 8 to 9
Notes to the Financial Statements 10 to 15
Detailed Statement ofFinancial Activities 16

2022 2021
Unrestricted Restricted Total Total
fund funds funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
~15021 59,450 74,471 105,571
EXPENDITURE ON
Raising funds 20,005 20,005 15,534
Charitable
activities
Art at the Heart 12,000
Youth Festival 50,759 50,759 54,304
Public Art 1,824 1,824
Other 843 &43 673
Total 843 72,588 73,431 82,511
NET INCOME 14,178 (13,138) 1,040 23,060
RECONCILIATION OFFUNDS
Total funds brought forsvard 9,814 53,728 63,542 40,482
TOTAL FUNDS CARRIED FORWARD 23,992 40,590 64,582 63,542

2022 2021
Unrestricted Restricted Total Total
fund funds funds funds
Notes
CURRENT ASSETS
Debtors 2,521 2,521 2,521
Cash at bank 21 471 ~40 590 ~62 061 ~61 021
23,992 40,590 64,582 63,542
NET CURRENT ASSETS 64,582 40,590 64,582 ~63 542
TOTAL ASSETSLESS CURRENT
LIABILITIES 23.992 40,590 64,582 63,542
NET ASSETS 23,992 40,590 64,582 63,542
FUNDS
Unrestricted
funds
23,992 9,814
Restricted
funds
40,590 53,728
TOTAL FUNDS 64,582 63,542

RAISING FUNDS
Raising donations and legacies
2022 2021
Support costs ~20 005 ~15 534

There
were
no trustees'
expenses
paid
for the year
ended
30November
2022 nor fo
30November 2021.
There
were
no trustees'
expenses
paid
for the year
ended
30November
2022 nor fo
30November 2021.
There
were
no trustees'
expenses
paid
for the year
ended
30November
2022 nor fo
30November 2021.
There
were
no trustees'
expenses
paid
for the year
ended
30November
2022 nor fo
30November 2021.
r the year
COMPARATIVES FOR THK STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fuilds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
~10496 ~95075 105,571
EXPENDITURE ON
Raising funds 15,534 15,534
Charitable
activities
Art at the Heart 2,000 10,000 12,000
Youth Festival 54,304 54,304
Other 673 673
Total 18,207 64,304 ~82 511
NET INCOME/(EXPENDITURE) (7,711) 30,771 23,060
RECONCILIATION OF FUNDS
Total funds brought forward 17,525 22,957 40,482
TOTAL FUNDS CARRIED
FORWARD 9,814 53,728 63,542

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE AMOUNTS FALLING DUE WITHIN ONE AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Other debtors 2 521 2,521
6. MOVEMENT IN FUNDS
Net
At movement At
1.12.21 in funds 30.11.22
Unrestricted funds
General fund 63,542 1,040 64,582
TOTAL FUNDS ~63 542 1,040 ~64 582
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f,
Unrestricted funds
General
fund
15,021 (843) 14,178
Restricted funds
TYCA 59,450 (72,588) (13,138)
TOTAL FUNDS ~74 471 (73,431) ~1040
Comparatives for movement in funds
Net
At movement At
1.12.20 in funds 30.11.21
Unrestricted funds
General fund 17,525 (7,711) 9,814
Restricted funds
TYCA 22,957 30,771 53,728
TOTAL FUNDS 40,482 23,060 ~63 542

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 10,496 (18,207) (7,711)
Restricted funds
TYCA 85,075 (54,304) 30,771
Art at the Heart 10,000 ~10,000)
~95 075 ~64 304) ~30 771
TOTAL FUNDS
Net
At movement At
1.12.20 in funds 30.11.22
Unrestricted funds
General fund 17,525 6,467 23,992
Restricted funds
TYCA 22,957 17,633 40,590
TOTAL FUNDS 40,482 24,100 64,582

above are as f ollows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 25,517 (19,050) 6,467
Restricted funds
TYCA 144,525 (126,892) 17,633
Art at the Heart ~10 000 (10,000)
1~54 525 (1~36 892 ~17 633
TOTAL FUNDS 1~80 042 (1~55942) ~24 100

2022 2021
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations-Personal &Corporate 15,021 10,496
Grants-S WT 13,000 10,000
Youth Festival Grants etc. ~46 450 ~85 075
74,471 105571
Total incoming resources 74,471 105,571
EXPENDITURE
Charitable
activities
Public Art 1,824
Art at the Heart Grant 12,000
Support costs
Management
Insurance 576 576
Website 740 720
Postage aud stationery 477
1,316 1,773
Finance
Admin &Marketing 18,689 14,238
Youth Festival coW 50,759 54,304
Sundries 158
Bank charges 205 196
69,811 68,738
Governance
costs
e
It
yf
~80
Total resources expended 73,431 82 511
Net income 1,040 23,060