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

Independentexaminer MarilynBryan
2MonsClose
Allt-yr-yn
Newport
NP205ET
Bankers CAFBankLtd
25KingsHillAvenue
KingsHill,
WestMalling
Kent,ME194JQ
Solicitors HardingEvans,
QueensChambers,
2NorthStreet,
Newport,NP201TE

CONTENTS Page
Trustees’report
StatementofTrustees’responsibilities
Independentexaminer'sreport
Statementoffinancialactivities 10
Balancesheet 11
Notestotheaccounts 12-18

2022 2021
Notes £ £
Incomefrom:
Donations,Grants& legacies 3 388,157 168,633
OtherIncome 4 74,460 20,100
Totalincome
462,617

188,733
Expenditureon:
Charitableactivities 5
461,405

183,665
Net(expenditure)/incomefortheyear/ 1,212 5,068
Netmovementinfunds
Fundbalancesat1 Jan2022
5,684

616
Fundbalancesat31December2022

6,896

5,684

Note 2022 2021
Currentassets
TangibleAssets lo 7,672
CashatBank& inHand 9,119 5,684
5,684
Creditors:Amountsfallingdue
withinoneyear ‘A1 (4,211)
4,908 5,684
NetCurrentAssets/(liabilities) 12,580 5,684
Totalassetsless
currentliabilities 12,580 5,684
IncomeFunds
UnrestrictedFunds 12,580 5,684
12,580 5,684

Theestimatesand underlyingassumptionsare reviewed
on
an
ongoing basis.Revisions
to
accountingestimatesarerecognisedintheperiodinwhichtheestimateisrevisedwheretherevision
affectsonlythatperiod,orintheperiodoftherevisionandfutureperiodswhere therevisionaffects
bothcurrentandfutureperiods.
3 Grants,Donations& Legacies
2022 2021
£ £
Grants,Donations& Legacies 388,157 168,633
GrantsandDonations
ArtsCouncilWales 223,613 78,306
AwardsforAll 10,000
Donations 7,008 2,600
G-Expression 68,013
NCC 60,779 23,574
PCC 1,750 25,000
PeoplesPostcodeTrustGrant 39,153
ProspectUnion 16,994
388,157 168,633
|= OtherIncome 2022 2021
Consulting 300
FestivalIncome 69,879
InterestReceived 11
RentalIncome 4,800
WorkshopDelivery(G Expressions) 4,570 15,000
74,460 20,100
Im CharitableActivities 2022 2021
£ £
ShareofSupportcost (seenote6) 459,355 183,665
ShareofGovernancecosts(seenote6) 2,050
461,405 183,665

SupportCost
SupportCost Governance 2022 2021 BasisofAllocation
£ £ £ £
AdvertisingandPromotions 4,707 4,707 =10,371 ActualCost
BankingCharges 81 81 96 ActualCost
ComputerSoftware 513 513 1,231 ActualCost
Consulting 14,984 14,984 31,179 ActualCost
ContentProduction 14,000 14,000 TraininglVideo
ContractingCosts 11,870 11,870 80,740 TimeSpent
Depreciationof
Depreciation 852 852 RelevantAsset
Equipmentusedto
EquipmentExpensed 438 438 1,746 provideservices
FestivalCost 232,681 232,681 EventCost
Insurances 540 540 1,274 ActualCost
LegalandProfessionalFees 2,050 2,050 2,000 Governance
Lightandheat - 64 ActualCost
OtherSupportingCost 2,822 2,822 6,222 VolunteerCost
PAYE/ENIC 17,559 17,559 TimeSpentBasis
Pensions 4,016 4,016 4,854 TimeSpentBasis
Rent 9,310 9,310 ActualCost
Stafftrainingandwelfare 1,015 1,015 23,376 ActualCost
Stationeryandprinting 259 259 109 ActualCost
Subscriptions - 604 ActualCost
Sundry 20 20 ActualCost
Telephoneandemail 655 655 - ActualCost
Travelling& Subsistence 24,560 24,560 6,731 ActualCost
VenueHire/MeeetingRoom 6,738 6,738 13,068 ActualCost
Wages& Salary 111,737 111,737 TimeSpentBasis


459,355


2,050


461,405


183,665

Analysedbetween
Charitableactivities 459,355
2,050
461,405

were:
2022
Number
9
Employmentcosts 2022
£
Wagesandsalaries 111,737
Socialsecuritycosts 17,559
Otherpensioncosts 4,016
133,312

Computers
Cost
At1 Jan2022 8,524 8,524
At31Dec2022 8,524 8,524
Depreciationandimpairment
At1 Jan2022
Depreciationchargedintheyear 852 852
NBVAt31Dec2022 7,672 7,672

11 Analysisofnetassetsbetweenfunds 2022 2021
£ £
TangibleAssets 7,672
NetCurrentAssets/(liabilities) 4,908 5682
12,580 5,684