OpenCharities

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

2023-03-31-accounts

Unrestricted Unrestricted Restricted Total Total
Funds Funds
General Buildings 2023 2022
Note 6 E 6 E 6
Income and endowments
from:
Donations
and legacies
Charitable
activities
Other trading
activities
3
4
5
34,098
126,494
51,325
7,238
85,422
133,732
84,370
153,535
718
Total 160,592 58,563 219,155 238,623
Expenditure on:
Charitable activities 6 235,039 5,877 41,535 282,451 250,067
Net Income/(expenditure) (74,447) (5,877) 17,028 (63,296) (11,444)
Transfers
between funds
7,533 (7,533)
Net movement
in funds
(66,914) (5,877) 9,495 (63,296) (11,444)
Total funds brought forward 15,019 2,188,099 38,917 2,242,035 2,253,479
Total funds carried forward (51,895) 2,182,222 48,412 2,178,739 2,242,035
2023 2022
Fixed Assets Notes E E
Tangible assets 2,182,222 2,188,099
Current Assets
Stock
Debtors
Cash at bank and in
hand 13,978
3,343
9,196
12,418
990
40,528
26,517 53,936
Creditors: amounts falling due
within one year 10 5,000
Net Current Assets 21,517 53,936
Creditors: amounts falling due
After more than one year (25,000)
Total net assets 2,178,739 2,242,035
Funds 12
Unrestricted
Funds
General
Buildings
Fund
Restricted
Funds
(51,895)
2,182,222
48,412
15,019
2,188,099
38,917
Total charity funds 2,178,739 2,242,035

Unrestricted Unrestricted Restricted Total Total
Funds Funds
General Buildings 2023 2022
E E E E
Grants
Donations
5,000
9,511
30,000
21,325
35,000
30,836
61,417
14,192
GIR aid 19,587 19,587 8,761
34,098 51,325 85,423 84,370

Unrestricted Unrestricted Restricted Total Total
Funds Funds
General Buildings 2023 2022
E E E E
Letting s
Recreation
ground
Museum
admissions
Shop sales
Other
21,317
63,800
29,920
11,457
837
6,401
21,317
837
63,800
29,920
17,858
19,643
1,751
69,530
23,261
39,350
126,494 7,238 133,732 153,535

Unrestricted Restricted Total Total
Funds Funds
General
Buildings
2023 2022
E
E
6 E E
Fundraising 718

Unrestricted Unrestricted Restricted Total Total
Funds Funds
General Buildings 2023 2022
E E 6 E E
Stock purchased
for resale
Donations
given
Artists fees and expenses
Recreation
ground expenses
Telephone
Light, heat and water
Wages and salaries
Employers
pension
contributions
Insurance
Postage and stationery
Cleaning
20,700
371
706
2,062
21,432
77,600
584
5,374
1,743
604
2,011
211
20,700
371
2,717
2,062
21,643
77,600
584
5,374
1,743
604
16,584
1,500
800
11,496
1,119
14,978
73,659
1,020
5,073
2,509
526
Repairs and renewals
ITSupport and website
Depreciation
Sundry expenses
Bank charges
Subscriptions
10,206
3,434
694
987
449
5,877 25,265 35,471
3,434
5,877
694
987
449
14,814
4,271
5,877
1,799
1,479
653
Accountancy
Professional fees
Marketing
Venue and equipment
hire
1,975
68,146
6,040
12,606 1,975
80,752
6,040
1,800
75,679
6,872
21
Exhibition
items
Travelling
expenses
Rent and rates
Goodwood
Festival
4,939
1,172
404
5,417
1,442 4,939
1,172
1,846
5,417
5,090
1,303
1,145
235,039 5,877 41,375 282,451 250,067

8. Tangible fixed assets Tangible fixed assets
Land and Fixtures S
buildings
k
fittings
6
Total
f
Cost or Valuation
At 1 April 2022 2,105,813 146,933 2,252,746
Additions
At 31 March 2023 2,105,813 146,933 2,252,746
Depreciation
At 1 April 2022 64,647 64,647
Charge for year 5,877 5,877
At 31 March 2023 70,524 70,524
Net book value
At 31 March 2023 2,105,813 76,409 2,182,222
At 31 March 2022 2,105,813 82,286 2,188,099
9. Debtors
2023 2022
6 6
Trade debtors
Other debtors and prepayments 3,343 990
3,343 990
10. Creditors: amounts falling due within one year
2023 2022
Unsecured
loan
5,000
5,000

Creditors: amounts falling due afte r more than on e year
2023
B
2022f
Unsecured loan 25,000
25,000
Movement in funds
1 April Incoming Outgoing 31 March
2022 Resources Resources Transfers 2023
S 6 6 6 S
Unrestricted Funds
General 15,019 160,592 (235,039) 7,533 (51,895)
Buildings Fund 2,188,099 (5,877) 2,182,222
Restricted Funds 38,917 58,563 (41,535) (7,533) 48,412
2,242,035 219,155 (282,451) 2,178,739
1 April
2022
Incoming
Resources
Outgoing
Resources
Transfers 31 March
2023
6 K
Ready to Borrow 3,346 3,346
Coniston Photos 1,635 (1,635)
Music Events 901 12,401 (7,740) (284) 5,278
Care &Conservation 1,255 1,255
Recreation
Ground
837 (1,653) 816
Events at the Institute 700 700
Village Lunch 850 850
Courtyard 30,230 22,075 (32,142) (6,430) 13,733
Bluebird 23,250 23,250
38,917 58,563 (41,535) (7,533) 48,412

Analysis ofnet assets between funds
Unrestricted Restricted
Funds Funds Total
E E S
Tangible fixed assets 2,182,222 2,182,222
Current assets (21,895) 48,412 26,517
Current liabilities (5,000) (5,000)
Creditors falling due after more than one year (25,000) (25,000)
2,130,327 48,412 2,178,739

Staffcosts
2023f 2022
Wages and salaries 77,600 73,659
Employers pension contributions 584 1,020
78,184 74,679
ring the y ear was;
2023 2022
No. No.