OpenCharities

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

2021-12-31-accounts

Page
Report ot' the Trustees I to 6
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 9 to 10
Cash Flow Statement
Notes to the Cash Flow Statement 12
Notes to the Financial Statements 13 to 18
Detailed Statement of Financial Activities 19 to 20

for the Year Ended 31 December 2 021
31.12.21 31.12.20
Unresndcted Restricted Total Total
fmtd funds funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
20
Charitable
activities
Advancement
ofpublic
appreciation offolk
lllllstc 152,145 421,319 573,464 224,630
Other trading activities 3 2,350 (I) 2,349 101
Other income 1,608
Total 154,495 421,318 575,813 226,359
EXPENDITURE ON
Charitable
activities
Advancement
ofpublic
appreciation offolk
music 89,253 324,466 413,719 133,871
NET INCOME 65,242 96,852 162,094 92,488
RECONCILIATION OF FUNDS
Total funds brought fonvard 92,488 92,488
TOTAL FUNDS CARRIED FORWARD 157,730 96,852 254,582 92,488

E~II FF IEE*
B~lceSgt~
31 December 2021
31.12.21 31.12.20
Unrestricted Restricted Total Total
fund funds funds funds
Notes
CURRENT ASSETS
Debtors 10 11,156 11,156
Cash at bank 147,974 96,852 244,826 98,537
159,130 96,852 255,982 98,537
CREDITORS
Amounts
falling due within
one year 11 (1,400) (1,400) (6,049)
NET CURRENT ASSETS 157,730 96,852 254,582 92,488
TOTAL ASSETSLESSCURRENT
LIABILITIES 157,730 96,852 254,582 92,488
NET ASSETS 157,730 96,852 254,582 92,488
FUNDS 12
Unrestricted
funds
157,730 92,488
Restricted funds 96,852
TOTALFUNDS 254,582 92,488

31.12.21 31.12.20
Notes
Cash flows from operating activities
Cash generated
from operations
146,289 98,537
Net cash provided
by operating
activities 146,289 98,537
Change In cash and cash equivalents in
the reporting
period
146,289 98,537
Cash and cash equivalents at the
beginning
oftbe reporting
period 98,537
Cash and cash equivalents at the end of
the reporting
period
244,826 98,537

RECONCILIATIO N
OFNE
T INCOME TO NET CASH FLOW FROM O PERATING ACT IVITIES
31.12.21 31.12.20
f.
Net incnme for the reporting period (as per the Statement ofFinancial
Activities) 162,094 92,488
Adjustments
for:
Increase in debtors (11,156)
(Decrease)/increase in creditors (4,649) 6,049
Net cash provided by operations 146,289 98,537
At 1.1.21 Cash flow At 31.12.21
f f f
Net cash
Cash at bank 98,537 146,289 244,826
98,537 146,289 244,826
Total 98,537 146,289 244,826

DONATIO NS
AND LEGACIES
31.12.21 31.12.20
f,
Donations 20
3. OTHER TRADING ACTIVITIES
31.12.21 31.12.20
Advertising sales 2,349 101

INCOME F ROM CHARITAB LE ACTIVI TIES
31.12.21 31.12.20
Activity
Advancement ofpublic appreciation offolk
Projects and consultancy music 179,229 14,583
Advancement ofpublic appreciation offolk
Tickets and commissions music 47,151 5,425
Advancement ofpublic appreciation offolk
Subscriptions music 1,707 1,247
Advancement ofpublic appreciation offolk
Grants music 345,377 203,375
573,464 224,630
CHARITABI, F.ACTIVITIFS COSTS
Support
Direct costs (see
Costs note 6) Totals
Advancement ofpublic appreciation of
folk music 379,726 33,993 413,719
SUPPORT COSTS
Governance
Management Finance costs Totals
f. f. f.
Advancement ofpublic appreciation offolk
music 32,173 920 900 33,993
TRUSTEES' REMUNERATION AND BENEFITS
31.12.21 31.12.20
f.
Trustees' salaries 56,714
Trustees' social security 2,712
59,426

STAFF COSTS
31.12.21 31.12.20
f
Wages and salaries 74,870 70,447
Social security costs 4,240 3,545
Other pension costs 999 1,187
80,109 75,179
The average monthly number ofemployees during the year was as follows:
31.12.21 31.12.20
Management 1 1
Production
and attistic
4 3
No employees
received emoluments
in excess off60,000.
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
20 20
Charitable
activities
Advancement
ofpublic appreciation
offolk
music 98,382 126,248 224,630
Other trading activities 100 101
Other income 1,608 1,608
Total 100,110 126,249 226,359
EXPENDITURE ON
Charitable
activities
Advancement
ofpublic appreciation
offolk
music 7,622 126,249 133,871
NET INCOME 92,488 92,488
TOTAL FUNDS CARRIED FORWARD 92,488 92,488

10. DEBTORS : AMOUNTS FAL LING DUE WITHIN ONE Y EAR
31.12.21 31.12.20
f
Trade debtors 6,245
VAT 4,911
11,156
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.21 31.12.20
f
Trade creditors 500 2,233
VAT 2,916
Acrrued expenses 900 900
1,400 6,049
12. MOVEMENT IN FUNDS
Net
movement At
At 1.1.21 in funds 31.12.21
Unrestricted funds
General
fund
92,488 65,242 157,730
Restricted funds
Arts Council England 49,667 49,667
Youth Music 27,000 27,000
Peter Sowerby Foundation 20,185 20,185
96,852 96,852
TOTAL FUNDS 92,488 162,094 254,582
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 154,495 (89,253) 65,242
Restricted funds
EFDSS 5,000 (5,000)
Arts Council England 259,101 (209,434) 49,667
Vouth Music 27,000 27,000
Peter Sowerby Foundation 20,185 20,185
Special Projects 110,032 (110,032)
421,318 (324,466) 96,852
TOTAL FUNDS 575,813 (413,719) 162,094

Net
movement At
ln fluids 31.12.20
Unrestricted funds
General fiel 92,488 92,488
TOTAL FUNDS 92,488 92,488
Inconlnlg Resources Movement
resources expended in funds
Unrestricted funds
General fund 100,110 (7,622) 92,488
Rcstrictcd funds
EFDSS 7,000 (7,000)
Arts Council England 96,748 (96,748)
GMCA 17,501 (17,501)
PRS Foundation 5,000 (5,000)
126,249 (126,249)
TOTAL FUNDS 226,359 (133,871) 92,488
Net
movement At
At 1.1.20 in funds 31.12.21
Unrestricted funds
General fund 157,730 157,730
Restricted funds
Arts Council England 49,667 49,667
Youth Music 27,000 27,000
Peter Sowerby Foundation 20,185 20,185
96,852 96,852
TOTAL FUNDS 254,582 254,582

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General
fund
254,605 (96,875) 157,730
Restricted funds
EFDSS 12,000 (12,000)
Arts Council England 355,849 (306,182) 49,667
GM
CA
17,501 (17,501)
PRS Foundation 5,000 (5,000)
Youth Music 27,000 27,000
Peter Sowerby Foundation 20,185 20,185
Special Projects 110,032 (110,032)
547,567 (450,715) 96,852
TOTAL FUNDS 802,172 (547,590) 254,582

E~RFF lkE* E~RFF lkE*
Detailed Statement ofFinancial ctivities
for the Year Ended 31December 2021
31.12.21 31.12.20
INCOME AND ENDOWMENTS
Donations
aud legacies
Donations 20
Other trading
activities
Advertising
sales
2,349 101
Charitable
acthd ties
Projects and consultancy 179,229 14,583
Tickets and commissions 47,151 5,425
Subscriptions 1,707 1,247
Grants 345,377 203,375
573,464 224,630
Other income
CVJRS 1,608
Total incoming resources 575,813 226,359
EXPENDITURE
Charitable
aciivities
Trustees' salaries 56,714
Trustees' social security 2,712
Wages 74,870 13,733
Social security 4,240 833
Pensions 999 1,187
Professional
fees
7,832 8,969
Travel costs 17,906 5,306
Event costs 268359 26,762
Official folk chart 5,620
379,726 116,216
Support costs
Management
insurance 2,305 1,611
Postage and stationery 4,900 504
Marketing
and website
20,389 7,418
Sundnes 707 339
Training
and mentoring
costs 3,872 6,199
32,173 16,071
Finance
Bank charges 920 84
Governance
costs
Accountancy
and legal fees
900 1,500
31.12.21 31.12.20
413,719 133,871
162,094 92,488