| 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 |