OpenCharities

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

2023-03-31-accounts

Page
Reference and Administrative
Details ofthe Charity, its Trustees and Advisers
Chairman's
Statement
2-4
Trustees'
Report
5-9
Independent
Examiner's
Report 10
Statement of Financial Activities
Balance Sheet 12-13
Notes to the Financial Statements 14-25

Unrestricted Total Total
funds funds funds
2023 2023 2022
Note
Income from:
Donations
and
legacies 36,208 36,208 77,331
Charitable
activities
44,385 44,385 26,494
Investments 304 304 8
Total income 80,897 80,897 103,833
Expenditure
on:
Charitable
activities
66,531 66,531 62,368
Total expenditure 66,531 66,531 62,368
Net movement in funds 14,366 14,366 41,465
Reconciliation offunds:
Total funds
brought
forward 1,282,821 1,282,821 1,241,356
Net movement in funds 14,366 14,366 41,465
Total funds carried forward 1,297,187 1,297,187 1,282,821

2023 2022
Note
Fixed assets
Tangible assets 11 1,123,292 1,097,084
Investments 12 100 100
1,123,392 1,097,184
Current assets
Debtors 13 20,643 26,811
Cash at bank and in hand 196,124 196,753
216,767 223,564
Creditors: amounts falling due within one
year 14 (14,211) (9,166)
Net current assets 202,556 214,398
Total assets less current liabilities 1,325,948 1,311,582
Provisions
for liabilities
(28,761) (28,761)
Total net assets 1,297,187 1,282,821

2023 2022
Note
Charity funds
Restricted funds 16
Unrestricted funds 16 1,297,187 1,282,821
Total funds 1,297,187 f,282,821

Depreciation is provided on the following bases: on the following bases:
Freehold property - Freehold footbridge 1.7% per annum straight
line,
Freehold buildings
10%per annum
straight line
Prefabricated
buildings
25% per annum
straight line
Freehold land is not depreciated
Plant and machinery - 20% per annum straight line
Fixtures and fittings - 20% per annum straight line or reducing
balance
Computer equipment - 20% per annum straight line or reducing
balance

Unrestricted Total Total
funds funds funds
2023f 2023f 2022
44,385 44,385 26,494

Unrestricted Total Total
funds funds funds
2023f 2023f 2022
Bank interest received 304 304

Unrestricted
funds Total Total
2023f 2023f 2022
Visitor attraction 66,531 66,531 62,368

Activities
undertaken Support Total Total
directly costs funds funds
2023f 2023f 2023f 2022
Visitor attraction 64,191 2,340 66,531 62,368
Total 2022 59,788 2,580 62,368

Total Total
funds funds
2023 2022
Depreciation 14,817 11,935
Visitor leaflets and publicity 4,638 4,730
Postage and stationery 396 502
Bank charges 1,341 1,070
Site development and repairs 24,353 24,501
Heat and light 8,126 7,264
Insurance 2,890 2,693
Telephone
and broadband
187 216
Equipment
repairs
and renewals 904 2,832
Professional fees 4,056 1,849
Sundry expenses and subscriptions 1,719 1,103
Accountancy fees 764 1,093
64,191 59,788

Analysis of support costs support costs
Museum
and wildlife Total Total
haven funds funds
2023 2023 2022
Governance costs 2,340 2,340 2,580
Independent examiner's remuneration
2023 2022
Fees payable to the charity's independent examiner for the independent
examination of the charity's annual accounts 2,760 2,580

Freehold Plant and Fixtures and Computer
property machinery fittings equipment Total
Cost or valuation
At 1 April 2022 1,520,997 17,096 26,806 11,232 1,576,131
Additions 4,857 28,028 8,140 41,025
Disposals (4,915) (4,915)
At 31 March 2023 1,520,939 45,124 34,946 11,232 1,612,241
Depreciation
At 1 April 2022 435,140 14,279 20,096 9,532 479,047
Charge for the year 9,055 3,482 1,766 514 14,817
On disposals (4,915) (4,915)
At 31 March 2023 439,280 17,761 21,862 10,046 488,949
Net book value
At 31 March 2023 1,081,659 27,363 13,084 1,186 1,123,292
At 31March 2022 1,085,857 2,817 6,710 1,700 1,097,084

Investments
in
subsidiary
companies
Cost or valuation
At 1 April 2022 100
At 31 March 2023 100
Net book value
At 31 March 2023 100
At 31March 2022 100
Principal subsidiaries

2023 2022
Due within one year
Amounts
owed by group undertakings
17,459 18,100
Other debtors 136
Prepayments and accrued income 3,184 8,575
20,643 26,811

2023 2022
14,211 9,166

Provisions
At 1 April 2022 28,761

Balance at
Balance at 1 Transfers 31 March
April 2022 Income Expenditure in/out 2023
Unrestricted funds
Fixed asset fund 1,097,084 (14,817) 41,025 1,123,292
General
fund
185,737 80,897 (51,714) (41,025) 173,895
1,282,821 80,897 (66,531) 1,297,187
Statement of funds - prior year
Balance at
Balance at Transfers 31March
1 April 2021f Income Expenditure inlout
f
2022
Unrestricted funds
Fixed asset fund 1,105,582 (11,935) 3,437 1,097,084
General
fund
135,774 102,813 (50,433) (2,417) 185,737
1,241,356 '/02, 813 (62,368) 1,020 1,282,821
Restricted funds
John Lewis Charities 1,020 (1,020)
Total offunds 1,241,356 103,833 (62,368) 1,282,821

Balance at
Balance at 1 Transfers 31 March
April 2022 Income Expenditure in/out 2023
General funds 1,282,821 80,897 (66,531) 1,297,187
Summary offunds - prior year
Balance at
Balance at Transfers 31March
1April 2021 Income Expenditure in/out 2022
General funds 1,241,356 102,813 (62,368) 1,020 1,282,821
Restricted funds 1,020 (1,020)
1,241,356 103,833 (62,368) 1,282,821

Analysis ofnet assets between funds - current year
Unrestricted Total
funds funds
2023 2023
Tangible fixed assets 1,123,292 1,123,292
Fixed asset investments 100 100
Current assets 216,767 216,767
Creditors due within one year (14,211) (14,211)
Provisions for liabilities and charges (28,761) (28,761)
Total 1,297,187 1,297,187

Analysis of net assets between funds - prior year
Unrestricted Total
funds funds
2022 2022
Tangible fixed assets 1,097,084 1,097,084
Fixed asset investments '/00 100
Current assets 223,564 223,564
Creditors due within one year (9,166) (9,166)
Provisions for liabilities and charges (28,761) (28,761)
l 1,282,821 1,282,821