| 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. |