OpenCharities

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

2022-12-31-accounts

Page
Trustees'
annual
report
1
Independent
examineVs
report
to the trustees
Statement
of financial
activities
Statement
of financial
position
Notes to the financial statements
The following pages do not form part of the financial statements
Detailed statement
of
financial activities 14
Notes to the detailed statement of financial activities 15

Year e nded 31 Decemb er 2022
2022
Unrestricted Restricted
funds funds Total funds Total funds
Note 5 5 5 f
Income and endowments
Donations
and legacies
4 365309 365~ 77,488
Other fundraisiug
activities
5 3,099 3,099 1,415
Investment
income
6 1,286 1,691 537
Total income 369,694 405 370,099 79,440
Expenditure
Expenditure
on charitable
activities 7,8 104,926 10,000 114/26 19,363
Total expenditure 104,926 10,000 114@26 19,363
Net income and net movement in funds 264,768 (9,595) 255,173 60,077
Recondllatlon
offtmds
Total funds bmught forward 120327 100,881 221,108 161,031
Total hmds carried forward 384,995 91386 476~ 221,108

2021
Note f
Current assets
Debtors 12 142
Cash at bank and in hand 477419 221,108
477/61 221,108
Creditors: amounts falling due within one year 13 1,680
Net current assets 476/81 221,108
Total assets less current liabiTities 476~1 221,108
Funds ofthe charity
Restricted funds
91~ 100,881
Unrestricted
funds
384,995 120,227
Total charity funds 14 476~1 221,108

Umestricted Restricted Total Funds
Funds Bmds
f
2022
f
Legacies
Legacies dt Bequests 349,000
Gifts
Corporate Benefactors 1,000
Subsniptions
Subscripdons Annual Members 9,400 9,400
Subscriptions Life Members 1,875 1+75
Subscriptions Rembrandt Members 300 300
Subscriptions Vermeer Members 750 750
Gift Aid Repayments 2,764 2,764
365,309 365~
Unrestricted Restricted Total Funds
Funds Funds
f
2021
f
Donations
Donations 20,653 32,000 52,653
Legades
Legacies dr Bequests
Gifts
Corporate Benefactors 1,500 1,500
Subscriptions
Subscriptions Annual Members 9,220 9320
Subscriptions Life Members 875 875
Subscriptions Rembrandt Members 900 900
Subscriptions Vermeer Members 750 750
Gift Aid Repayments 3,590 8,000 11,590
37,488 40,000 77,488
Unrestricted Total Funds Unrestricted Total Funds
Funds
f
2022 Funds
f
2021
f
Fundraising events 3,099 3,099 1,415 1,415
6. Investment
income
Unrestricted Restricted Total Funds
Funds Funds 2022
f
Bank interest receivable 1&6 405 1,691

Unrestricted Restricted Restricted Total Bmds
Funds
f
Funds
f
2021
f
Bank interest receivable 264 273 537
7. Expenditure on charitable activifies by fund type
Unrestricted Restricted Total Funds
Funds
f
Funds
f
2022
Charitable Activities 103,757 10,000 113,757
Support costs 1,169 1,169
10,000 114@26
Unrestricted Restricted Total Bmds
Funds
f
Bmds 2021
f
Charitable Activities 18,866 18,866
Support costs 497 497
19,363 19,363
L Expenditure on~ecttvtthn by'activity type
Activities
undertaken Total funds Total fund
directly Support costs
f
2022
f
2021
f
Charitable Activities 113,757 113,757 18,866
Governance costs 1,169 1,169 497
113,757 1,169 114/26 19,363
9. Independent examination fees
2021
f
Fees payable to the independent examiner for.
Independent examination ofthe financial statnuents
10. Sbdf costs
The total staff costs and nnployee benefits for the reporting period are analysed as follows:
2022 2021
f
The average head count ofemployees during the year was Nil (2021:Nil).
11. No employee received employee
benefits of
Trustee remuneration
and~
more than f60,000during
the
year (2021:Nil).

12. Debtors
2022 2021
f f
Prepayments and accrued income 142
13. Creditors: amounts falling due within one year
2022 2021
f
Trade creditors 1,680
14. Analysis ofcharitable Amds
IJnrestrtcted funds
31December
1January 2022 Income
f
Expenditure 2022
120,227 369,694 (104,926) 384,995
31December
1January 2021 Income Expenditure
f
2021
f
General funds
R~funds
100,423 39,167 (19,363) 120,227
31December
1 January 2022 Income
f
Expenditure
f
2022
f
Restricted Fund I - desc in a/cs 100,881 405 (10,000) 91/86
31December
1 January 2021
f.
Income Expenditure 2021
f
Restricted Fund I - desc in a/cs 60,608 40473 100,881

Analysis ofnet ass ets between funds
Unrestricted Restricted Total Funds
Funds Funds 2022
f
Current assets 386,675 91286 477,961
Creditors less than 1year (1,680) (1,680)
Net assets 384,995 91,286 476~1
Unrestricted Restricted Total Funds
Funds
f
Funds
f
2021
Current assets 120,227 100,881 221,108
Creditors less than I year
Net assets 120,227 100,881 221,108

Year ended 31 Decem ber 2022
2022 2021
g f
Income and endowments
Donations and legacies
Donations
Legacies &Bequests
220
349,000
52,653
Corporate Benefactors 1,000 1,500
Subscriptions
Annual
Members
Subscriptions
Life Members
9,400
1~5
9320
875
Subscriptions
Rembrandt
Members 300 900
Subscriptions
Vermeer Members
750 750
Gift Aid Repayments 2,764 11,590
77,488
Other trading activities
Fundraising
events
3,099 1,415
Investment
income
Bank interest receivable 1,691 537
Total income 370,099 79,440
Expenditure
Expenditure
on charitable
acttvtttes
insurance 370 352
Independent
Examiner's
fees 600
Other office costs 979 595
Other interest payable and similar charges 199 145
Awards
and Grants
Costs ofFundraising
Events
103,755
5,641
12,500
2,058
Newsletter
costs
Computer &internet expenses
2,786
596
1481
2,132
114/26 19,363
114/26 19,363
Net income 255,173 60,077

Year ended 31 Dece mber 2022
2021f
Expenditure on charitable activities
Charttawe Activities
Activities undertaken directly
Sundry expenses 979 595
Awards
aud Grants
Costs ofFundraising
Events 103,755
5,641
12,500
2,058
Newsletter
Computer &internet
expenses 2,786
596
1,581
2,132
113,757 18,866
Governance costs
Insunmce 370 352
Examinn's Fee 600
Finance charges 199 145
1,169 497
Expenditure on charib&ie activities 114tt26 19,363