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 |
reviewedonan |
ongoing |
basis.Revisionsto |
|
|---|---|---|---|---|---|
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 |