| Notes | Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| General | Restricted | ||||||
| Fundf | Fund | 2021 6 |
2020 8 |
||||
| Incoming | resources | ||||||
| Activities | in furtherance | of | |||||
| the charity's objectives: | |||||||
| Rental income | 1,350 | 1,350 | |||||
| Grants | 135,463 | 43,934 | 179,397 | 109,080 | |||
| Other | 4,563 | 4,563 | 92,325 | ||||
| Total incoming msouroes |
141376 | 201,405 | |||||
| Resources | expended | ||||||
| Fundraising | and publicity | 16,879 | 16,879 | 20,912 | |||
| Direct charitable expenditure: |
|||||||
| Theatre expenditure | 108,869 | 44,136 | 153,005 | 116,968 | |||
| Promotions | 2,578 | 2,578 | 43,941 | ||||
| Wages and salaries | 10,862 | 16,060 | |||||
| 139,188 | 44,136 | 183,324 | 197,881 | ||||
| Governance costs |
600 | 600 | 600 | ||||
| Totalresources expended |
139788 | ||||||
| Movement | in total funds | forthe year | 1,588 | (202) | 1,386 | 2,924 | |
| Transfer between funds | (390) | 390 | |||||
| Fund balances brought forward | |||||||
| at 1 April | 12,691 | 20,218 | 32,909 | 29,985 | |||
| Fund balance carried forward | |||||||
| at 31 March | 8,9 | 13889 |
| General | ||||||||
|---|---|---|---|---|---|---|---|---|
| fund | Restricted | 2021 Total | 2020Total | |||||
| 8 | 6 | 9 | ||||||
| Fundraising | and | publicity: | ||||||
| Marketing and promotion |
16,879 | 16,879 | 20,912 | |||||
| Direct charitable | expenditure: | |||||||
| Utilities | 4,787 | 4,787 | 10,553 | |||||
| Depreciation | 5,998 | 5,998 | 5,853 | |||||
| Repairs and | maintenance | 16,073 | 16,073 | 2,263 | ||||
| Other theatre | expenditure | 63,737 | 44,136 | 107,873 | 80,785 | |||
| 90,595 | 44,136 | 134,731 | 99,454 | |||||
| Other charitable | expenditure: | |||||||
| Bank charges | 325 | 325 | 542 | |||||
| Insurance | 2,400 | 2,400 | 2,486 | |||||
| Sundries | 2,690 | 2,690 | 5,764 | |||||
| Arts co-ordinator | 12,324 | 12,324 | 8,358 | |||||
| Promotions | 2,578 | 2,578 | 43,941 | |||||
| Wages and salaries | 10,862 | 10,862 | 16,060 | |||||
| Training | 535 | 535 | 364 | |||||
| 31,714 | 31,714 | 77,515 | ||||||
| Total charitable expenditure |
139,188 | 44 136 | 183,324 | 197,881 | ||||
| Governance costs |
600 | 600 | 600 | |||||
| Total resources expended | 139,288 | 44,139 | ~183,92 | |||||
| 3 | Governance | costs | ||||||
| 2021 | 2020 | |||||||
| 6 | 6 | |||||||
| Independent examiner's |
fees | 600 | 600 |
| 4 | Fixed assets | ||||
|---|---|---|---|---|---|
| Leasehold | Fixtures | Total | |||
| building | and fittings | ||||
| improvements | |||||
| Cost | |||||
| As at 1 April 2020 | 142,408 | 19,573 | 161,981 | ||
| Additions | 473 | 473 | |||
| As at 31 March 2021 | 8 | 20,046 | 162,454 | ||
| Depreciation | |||||
| As at 1 April 2020 | 96,060 | 18,922 | 114,982 | ||
| Charge for the year As at 31 March 2021 |
5,696 7%788 |
302 ~K |
5,998 120,980 |
||
| Net book value | |||||
| As at 31 March 2021 | 40,652 | 422 | 41474 | ||
| As at 31 March 2020 | 46,348 | 651 | 46,999 | ||
| 5 | Debtors | 2021 | 2020 | ||
| 8 | |||||
| Other debtors and accrued income | 9,915 | 2,255 | |||
| 6 | Stock | 2021 | 2020 | ||
| 8 | |||||
| Goods for resale | 983 | ||||
| 7 | Creditors: amounts | falling due within one year | 2021 8 |
2020f | |
| Bank loans and overdrafts | 5,179 | 9,488 | |||
| Trade creditors | 10,997 | 4,244 | |||
| Other creditors and accruals | 1,115 | 1,046 | |||
| Loans | 3,000 | ||||
| 17,291 | 17778 |
| Movement in |
funds | |||||||
|---|---|---|---|---|---|---|---|---|
| Movement | for the | year | ||||||
| Balance as | Incoming | Resources | Transfers | Balance as | ||||
| at 1Aprg | resources | expended | at 31 March | |||||
| 2020f | 2021f | |||||||
| Unrestricted | general fund | |||||||
| Other grants and donations | 135,463 | (135,463) | ||||||
| Rental income | 1,350 | (1,350) | ||||||
| Other income | 4,563 | (4,563) | ||||||
| Leasehold improvements |
and | |||||||
| other net assets held by | fund | 12,691 | 1,588 | (390) | 13,889 | |||
| Restricted funds | 20,218 | 43,934 | (44,136) | 390 | 20,406 | |||
| 32,909 | 34,295 |