| PACiE | ||
|---|---|---|
| REFERENCE AND ADMINISTRATIVE DETAILS |
||
| REPORT OF THE TRUSTEES | ||
| REPORT OF THE INDEPENDENT EXAMINER | ||
| STATEMENT OF FINANCIAL | ACTIVITIES | |
| BALANCE SHEET | ||
| NOTES TO THE FINANCIAL | STATEMENTS |
| Unrestricted | Unrestricted | ||||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | ||||||
| 2023 | 2022 | ||||||
| Note | |||||||
| INCOME | |||||||
| Subscriptions and donations |
|||||||
| Members' subscriptions |
21,070 | 21,613 | |||||
| Donations | 10,807 | 4,869 | |||||
| 31,877 | 26,482 | ||||||
| Income from charitable | activities | ||||||
| Visits and st,udy tours |
13,280 | 32,599 | |||||
| Other income | 210 | 161 | |||||
| 13,490 | 32,760 | ||||||
| Other trading activities |
|||||||
| Sale ofjoutTIals | 3,870 | 3,047 | |||||
| Advertising | 6,360 | 7,240 | |||||
| 10,230 | 10,287 | ||||||
| Income from investments | 1,203 | 740 | |||||
| TOTAL INCOME | 56,800 | 70,269 | |||||
| EXPENDITURE | |||||||
| Expenditure on charitable |
activities | ||||||
| Expenditure on visits and |
study tours | 9,986 | 17,380 | ||||
| Expenditure on Journal |
and | Newsletter | production | 28,011 | 23,209 | ||
| Grants and donations | 13,400 | 13,800 | |||||
| Lecture costs | 96 | 288 | |||||
| Governance costs |
10 | 2,355 | 2,350 | ||||
| Other support costs | ll | 7,510 | 7,540 | ||||
| Other expenditure | 12 | 3,649 | 3,840 | ||||
| TOTAL EXPENDITURE | 65,007 | 68,407 | |||||
| NET MOVEMENT IN FUNDS | (8,207) | 1,862 | |||||
| Total funds brought forward |
239,867 | 238,005 | |||||
| TOTAL FUNDS CARRIED | FORWARD | ]9&20 | 231,660 | 239,867 |
| ALANCE SHEET AS | AT 31MARCH | 2023 | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Note | |||||
| FIXEDASSETS | |||||
| Tangible assets | 15 | 33 | 43 | ||
| CURRENT ASSETS | |||||
| Debtors | 16 | 3,023 | 4,953 | ||
| Cash at bank and in hand | 17 | 286,533 | 245,932 | ||
| Total current assets |
289,556 | 250,885 | |||
| CREDITORS —amounts | falling due within | one year | 18 | (57,929) | (11,061) |
| NET CURRENT ASSETS | 231,627 | 239,824 | |||
| NET ASSETS | 231,660 | 239,867 | |||
| THE FUNDS OF THE CHARITY | |||||
| Unrestricted funds |
19&20 | 231,660 | 239,867 |
| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Subscriptions | under Gift Aid | 12,583 | 12,112 | |||
| Other subscriptions | 8,487 | 9,501 | ||||
| 21,070 | 21,613 | |||||
| ONATIONS | ||||||
| Unrestricted | Unrestricted | |||||
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Donations to |
40'" Anniversary | Fund (note 19): | ||||
| - under Gift | Aid | 1,568 | 713 | |||
| - other (including | legacies) | 6,239 | 3,156 | |||
| 7,807 | 3,869 | |||||
| Other donations | 3,000 | 1,000 | ||||
| 10,807 | 4,869 | |||||
| ISITS AND | STUDY TOURS | |||||
| Unrestricted | Unrestricted | |||||
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Receipts from participating | members | 13,280 | 32,599 | |||
| THER INCOME | ||||||
| Unrestricted | Unrestricted | |||||
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Raffles and f | undrais | ing | 210 | 161 |
| NO | TES TO THE FINANCIAL STA | TES TO THE FINANCIAL STA | TEMENTS —continu | ed | |
|---|---|---|---|---|---|
| 7. | INCOME FROM INVESTMENTS | ||||
| Unrestricted | Unrestricted | ||||
| Funds | Funds | ||||
| 2023 | 2022 | ||||
| Deposit account and other interest | 1,203 | 740 | |||
| 8. | GRANTS AND DONATIONS | ||||
| Unrestricted | Unrestri cted | ||||
| Funds | Funds | ||||
| 2023 | 2022 | ||||
| Grants to Institutions: | |||||
| The Hepworth, Wakefield |
5,000 | ||||
| Stourbridge Glass Museum |
5,000 | ||||
| Williamson Art Gallery &Museum, |
Wirral | 2,400 | |||
| Victoria &Albert Museum | 3,000 | ||||
| V&A Wedgwood Collection, Stoke-on-Trent |
2,000 | ||||
| York Museums and Gallery Trust |
4,800 | ||||
| William Morris Gallety, Walthamstow | 3,000 | ||||
| Grants to Individuals: | |||||
| Research travel grant | 1,000 | ||||
| Other Donations: | |||||
| Contribution towards Collinson |
and Lock book | i,000 | |||
| 13,400 | i3,800 |
| Unrestricted | Unrestricterl | |||||
|---|---|---|---|---|---|---|
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Additional | Zoom | 1icences | 96 | 288 | ||
| 10. | GOVERNANCE | COSTS | ||||
| Unrestricted | Unrestricterl | |||||
| Funds | Funds | |||||
| 2023 | 2022 | |||||
| Independent | examiner's | fee | 1,716 | 1,620 | ||
| Legal fees | 60 | 540 | ||||
| Meeting costs (travel expenses) | 579 | i90 | ||||
| 2,355 | 2,350 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| Funds | Funds | ||||
| 2023 | 2022 | ||||
| Membership | Secretary | costs | 6,000 | 5,900 | |
| Honorarium | (Honorary | Secretary) | 1,500 | i,625 | |
| Depreciation | 10 | 75 | |||
| 7,510 | 7,540 | ||||
| 12. | OTHER EXPENDITURE | ||||
| Unrestricted | Unrestricted | ||||
| Funds | Funds | ||||
| 2023 | 2022 | ||||
| Annual Meeting for Members |
687 | 519 | |||
| Direct debit and PayPal charges | 402 | 382 | |||
| Insurance | 371 | 845 | |||
| Honorarium | (Website Manager) | 1,200 | 1,200 | ||
| Other website support costs | 360 | 250 | |||
| Exchange differences | (35) | 42 | |||
| Bank charges | I | ||||
| Sundry expenses | 663 | 602 | |||
| 3,649 | 3,840 |
| 15. | TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|---|
| Plant and machinery, | etc | ||||
| COST | |||||
| At 1 April 2022 and at 31 March 2023 |
2,385 | ||||
| DEPRECIATION | |||||
| At 1 April 2022 |
2,342 | ||||
| Charge for year | 10 | ||||
| At 31 March 2023 | 2,352 | ||||
| NET BOOK VALUE | |||||
| At 31 March 2023 | 33 | ||||
| At 31 March 2022 | 43 | ||||
| 16. | DEBTORS | ||||
| 2023 | 2022 | ||||
| Tax recoverable | 2,693 | 2,466 | |||
| Payments in advance |
257 | I,712 | |||
| Interest receivable | 252 | ||||
| Other debtors | 73 | 523 | |||
| 3,023 | 4,953 | ||||
| 17. | CASH AT BANK AND IN HAND | ||||
| 2023 | 2022 | ||||
| Barclays current account | 9,801 | 11,465 | |||
| Barclays deposit account | 89,109 | 59,529 | |||
| Barclays euro account | 10,032 | ||||
| Scottish Widows —CAF base rate | tracker | 86,125 | 85,586 | ||
| Shawbrook Bank —CAF 60 day notice account |
89,608 | ||||
| Shawbrook Bank —CAF 12 month |
fixed rate deposit | 88,779 | |||
| PayPal | 1,858 | 573 | |||
| 286,533 | 245,932 |
| 2023 | 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accrued | expenses | 1,716 | 2,100 | |||||||||||
| Payments | received | in | advance (see table | below) | 52,769 | 6,510 | ||||||||
| Other creditors | 3,444 | 2,451 | ||||||||||||
| 57,929 | 11,061 | |||||||||||||
| "Payments | received | in | advance" primarily | represents | amounts | received | from members | to | patticipate | on | post year end | |||
| visits and, | in particular, | study tours, as detailed in the |
table | below: | ||||||||||
| 2023 | 2022 | |||||||||||||
| Balance | at 1 April |
2022 (2022: 1 April 2021) | 6,510 | |||||||||||
| Amount | released to | income from visits and study tours | (6,510) | |||||||||||
| Amounts | received | for | post year end visits and study | tours | 57,769 | 6,510 | ||||||||
| Balance | at 31 March 2023 (2022: 31 March 2022) | 57,769 | 6,510 | |||||||||||
| ANALYS | IS OF FUND MOVEMENTS | |||||||||||||
| Movements | in | ear ended 31 | March 2023: | |||||||||||
| Balance | Transfers | Balance | ||||||||||||
| at 1 April | between | at 31March | ||||||||||||
| 2022 | Income | Expenditure | funds | 2023 | ||||||||||
| Unrestricted funds: |
||||||||||||||
| General | fund | 176,370 | 48,993 | (51,607) | (200) | 173,556 | ||||||||
| 40th Anniversary Fund |
63,497 | 7,807 | (13,400) | 200 | 58,]04 | |||||||||
| Total unrestricted | funds | 239,867 | 56,800 | (65,007) | 231,660 | |||||||||
| Restricted funds | ||||||||||||||
| Total funds | 239,867 | 56,800 | (65,007) | 231,660 |
| NALYSIS OF F | UND MOVEM | ENTS (continued) | ||||
|---|---|---|---|---|---|---|
| Movements in ear ended 31 | March 2022: | |||||
| Balance | Transfers | Balance | ||||
| atIApril | bet&veen | at31March | ||||
| 2021 | Income | Expenditure | funds | 2022 | ||
| Unrestricted funds: | ||||||
| General fund | 164,577 | 66,400 | (54,607) | 176,370 | ||
| 40"'Anniversary | Fund | 73,428 | 3,869 | (13,800) | 63,497 | |
| Total unrestricted | funds | 238,005 | 70,269 | (68,407) | 239,867 | |
| Restricted funds | ||||||
| Totalfunds | 238,005 | 70,269 | (68,407) | 239,867 |