| 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 |