| Page | ||||
|---|---|---|---|---|
| General information |
||||
| Repoct ofthe | Council | |||
| Independent | examiner's | report to the trustees | ||
| Statement of | Anancial | activities | ||
| Balance sheet | ||||
| Nates to the tinancial | statements | 12-21 |
| Administrative | Administrative | office | Bankside Gallery | Bankside Gallery | |||
|---|---|---|---|---|---|---|---|
| 48 HoptonStreet | |||||||
| Blackfriars | |||||||
| London | |||||||
| SE19JH | |||||||
| Bankers | The Royai | Bank of Scotland | Pic | ||||
| London Drummonds | Branch | ||||||
| 49 Charing | Cross | ||||||
| London | |||||||
| SW1A2DX | |||||||
| investment | advisers | Cazenove | Fund Management | Limited | |||
| 3 Copthall | Avenue | ||||||
| London | |||||||
| ECZR 7BH | |||||||
| Independent | examiner | Cara Turtington | FCA DChA | ||||
| Saffery Champness | LLP | ||||||
| 71Queen | Victoria Street | ||||||
| London | |||||||
| EC4V 4BE |
| Unrestrrcted | Restricsed | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| general | funds | funds | funds | ||||
| funds | 2D21 | 2020 | |||||
| E | |||||||
| Income from: | |||||||
| Donations Membership Income Electionfees Grants and donations |
32,445 2,940 23,359 |
32,445 2,940 23,359 |
3?,304 1,560 20 |
||||
| 58,744 | 58,744 | 33,884 | |||||
| Investment income Danklnterest |
?,705 | ?,671 2 |
3,066 10 |
||||
| Charitable activities Income from events |
2,?91 | 2,291 | Z,03? | ||||
| Miscellaneous income |
1,572 | 1,572 | 4D7 | ||||
| Total income | 63,075 | 2,205 | 65,280 | 39,399 | |||
| Expenditure on: |
|||||||
| Ratting funds Marke'ting costs |
3,8ZB | 3,828 | 4,849 | ||||
| Charitable activities |
|||||||
| Exhibitions Awards Donation to Bankside Gallery Administrative costs Professional cosn |
21,162 746 23 850 11,610 9,342 |
1,100 | 21,162 1,846 23,850 11,610 9,342 |
2,646 3,065 23,850 11,770 7,064 |
|||
| finance costs | 471 | 540 | '1,011 | 1,208 | |||
| Total expenditure | 2 | 71,009 | 1,640 | 72,649 | ,452 | ||
| Net (expenditure)/Income | before | (7,934) | (7,269) | (15,053) | |||
| investment revaluations |
|||||||
| Gain/(loss) on revaluatmn |
of | 4,510 | 3,990 | 8,500 | 4,394 | ||
| Investments | |||||||
| Transfers between | funds | ||||||
| Net income/[expenditure) movement ln funds |
and net | (3,324) | 4,555 | (10,659) | |||
| Total funds brought | forward | 51,611 | 77,837 | 129,448 | 140,107 | ||
| Total funds carriecl | forward | 48,287 | 82392 | 130,679. | 129,448 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| hfote | f | ||||||||
| Fixed assets | |||||||||
| Invest'ments | 130,114 | 122,447 | |||||||
| Current assets | |||||||||
| Debtors | 598 | 843 | |||||||
| Cash at bank | 6,664 | 10,732 | |||||||
| 11,575 | |||||||||
| Creditors: | amounts | falling | |||||||
| due within | one year | (6,697) | (4,574) | ||||||
| Net current | assets | 565 | 7,001 | ||||||
| Total assets | less current | ||||||||
| liabilities | 130,679 | 129,448 | |||||||
| Net assets | 130,679 | 129,448 | |||||||
| Funds | |||||||||
| Restricted | income | funds | 82,392 | 51,610 | |||||
| Unrestricted | income | funds | 48,287 | 77,838 | |||||
| Total funds | 130,679 | 129,448 |
| Direct | Su p port | Tote I | Total | ||||
|---|---|---|---|---|---|---|---|
| costs | costs | funds | funds | ||||
| 2021 | 2020 | ||||||
| f | F | f | |||||
| Raising funds | |||||||
| Marketing | 3,828 | 3,828 | 4,849 | ||||
| Charitable activities |
|||||||
| Exhibitions | 21,162 | 21,162 | 2,646 | ||||
| Awa rds | 1,746 | 1,846 | 3,065 | ||||
| Donations to | Bankside Gallery | 23,850 | 23,850 | 23,850 | |||
| Administration | 11,610 | 11,610 | 11,770 | ||||
| Professionalfees | 9,342 | 9,342 | 7,064 | ||||
| Finance | 1,011 | 1,011 | 1,208 | ||||
| 50,586 | 21,963 | 72,649 | 54,452 | ||||
| Support costs | |||||||
| Administration | 11,610 | 11,770 | |||||
| Finance | 1,011 | 1,208 | |||||
| Governance | 9,342 | 7,064 | |||||
| 21,963 | 20,041 | ||||||
| Governance | costs | ||||||
| independent | examination | fee | 2 232 | 2,172 | |||
| Other professional | fees | 7,110 | 4,892 | ||||
| 9,342 | 7,064 |
| nvestments | ||||||
|---|---|---|---|---|---|---|
| Joseph Webb | Gwenn May |
Total | Tote I | |||
| General | fund | fund | funds | funds | ||
| fundf | (restricted) | (restricted)f | 2021 f |
2020 6 |
||
| Market value | ||||||
| At 1January | 2021 | 60,084 | 8,603 | 53,760 | 122,447 | 130,934 |
| Funds withdrawn | (392) | (54) | (2,141) | (2,587) | (13,742) | |
| Investment | income | 466 | 65 | 2,141 | 2,672 | 3,066 |
| Charges | (378) | (52) | (488) | (918) | (2,205) | |
| Gains/(losses) | 4,510 | 620 | 3,370 | 8,500 | 4,394 | |
| At 31December 2021 | 64,290 | 9,182 | 56,642 | 130,114 | 122,447 | |
| Cost | ||||||
| Historic cost | at year | |||||
| end | 58,827 | 8,090 | 51,624 | 118,541 | 112,139 |
| nvestments (2020) |
||||||||
|---|---|---|---|---|---|---|---|---|
| Joseph Webb | Gwenn | May | Total | |||||
| General | fund | fund | funds | |||||
| fund | (restricted) E |
(restricted) 6 |
2020 f |
|||||
| Market value | ||||||||
| At 1January 2020 | 69,787 | 8,299 | 52,848 | 130,934 | ||||
| Funds withdrawn | (11,984) | (93) | (1,665) | (13,742) | ||||
| Investment income |
798 | 92 | 2,176 | 3,066 | ||||
| Charges | (1,202) | (36) | (967) | (2,205) | ||||
| Gains/(lasses) | 2,685 | 341 | 1,368 | 4,394 | ||||
| At 31December 2020 | 60,084 | 8,603 | 53,760 | 122,447 | ||||
| Cost | ||||||||
| Historic cost at year end | 112,139 | |||||||
| Debtors | ||||||||
| 2021 | 2020 | |||||||
| 1 | f | |||||||
| Other debtors and | prepayments | 1,632 | 243 | |||||
| Bankside Gallery | 600 | |||||||
| 1,632 | 843 | |||||||
| Creditors: amounts | falling | due within one year | ||||||
| 2021 | 2020 | |||||||
| 6 | 6 | |||||||
| Trade creditors | 2,637 | 130 | ||||||
| Other creditors | 4,060 | 4,444 | ||||||
| 6,697 | 4,574 |
| investments (2020) |
||||||||
|---|---|---|---|---|---|---|---|---|
| Joseph Webb | Gwenn May | Total | ||||||
| General | fund | fund | funds | |||||
| fund | (restricted) | (restricted) | 2020 | |||||
| E | E | E | E | |||||
| Market value | ||||||||
| At 1January 2020 Funds withdrawn |
69,787 (11,984) |
8,?99 (93) |
52,848 (1,665) |
130,934 (13,742) |
||||
| investment income |
798 | 92 | 2,176 | 3,066 | ||||
| Charges Gains/(losses) |
(1,202) 2,685 |
(36) 341 |
(967) 1,368 |
(2,205) 4,394 |
||||
| At31December 2020 | 60,084 | 8,603 | 53,760 | 122,447 | ||||
| Cost | ||||||||
| Historic cost at year | end | 112,139 | ||||||
| Debtors | 2021 | 2020 | ||||||
| E | E | |||||||
| Other debtors and. | prepayments | 1,632 | 243 | |||||
| Bankside Gallery | 600 | |||||||
| 1,632 | 843 | |||||||
| Creditors: amounts | falling | due | within | one year | 2021 | 2020 | ||
| E | E | |||||||
| Trade creditors Other creditors |
2,637 4,060 |
130 4,444 |
||||||
| 6,697 | 4,574 |
| Restricted income | Restricted income | funds | |||||
|---|---|---|---|---|---|---|---|
| Balance at | income | Expenditure | Gains and | Balance at | |||
| 1Jan 2021 | losses | 31Dec2021 | |||||
| f | |||||||
| Special fund | 8,467 | (100) | 8,367 | ||||
| Joseph Webb | |||||||
| Commemorative | fund | 10,210 | 65 | (52) | 619 | 10,842 | |
| Gwen May Fund | 56,620 | 2,140 | (1,488) | 3,371 | 60,643 | ||
| Diploma Collection |
|||||||
| photography | 1,540 | 1,540 | |||||
| Mike Brennan | Prize Fund | 1i000 | 1,000 | ||||
| 77,837 | 2,205 | (1,640) | 3,990 | 82,392 | |||
| Balance at | Income | Expenditure | Gains and | Balance at | |||
| 1Jan 2020 | Iosses | 31Dec 2020 | |||||
| f | f | f | f | ||||
| Special fund | 8,667 | (200) | 8,467 | ||||
| Joseph Webb | |||||||
| Commemorative | fund | 9,813 | 92 | (36) | 342 | 10,211 | |
| Gwen May Fund | 55,532 | 2,176 | (2,455) | 1,367 | 56,620 | ||
| Diploma Collection |
1,540 | 1,540 | |||||
| photography | |||||||
| Mike Brennan Prize Fund | 1,500 | (500) | 1,000 | ||||
| 77,052 | 2,268 | (3,191) | 1,709 | 77,838 |
| Balance at | income | Expenditure | Gains and | Transfers | Balance | ||
|---|---|---|---|---|---|---|---|
| 1Jan 2021 | Losses | 31Dec2021 | |||||
| f | f | ||||||
| General | funds | 51,611 | 63,075 | (71,009) | 4,510 | 100 | 48,287 |
| 51,611 | 63,075 | (71,009) | 4,510 | 100 | 48,287 | ||
| Balance at | Income | Expenditure | Gains and | Transfers | Balanoe | ||
| 1Jan 2020 | Losses | 31Dec2020 | |||||
| f | f | f | f. | ||||
| General | funds | 63,055 | 37,131 | (51,261) | 2,685 | 51,610 | |
| 63,055 | 37331 | (51,261) | 2,685 | 51,610 |
| Analysis of net assets between | Analysis of net assets between | Analysis of net assets between | funds | |||
|---|---|---|---|---|---|---|
| Investments | Net current | Total | ||||
| Assets | 2021 | |||||
| f | 6 | |||||
| Restricted income funds: |
||||||
| Specie I fund |
8,367 | 8,367 | ||||
| Joseph Webb | Commemorative | fund | 9,182 | 1,660 | 10,842 | |
| Gwen May fund | 56,642 | 4,00'1 | 60,643 | |||
| Diploma Collection |
photography | 1,540 | 1,540 | |||
| Mike Brennan | Prize | Fund | 1,000 | 1,000 | ||
| 65,824 | 16,568 | 82,392 | ||||
| Unrestricted | income funds: | |||||
| General funds | 64,290 | (16,003) | 48,287 | |||
| 64,290 | (16,003) | 48,287 | ||||
| Total funds | 130,11 I | 565 | 130,679 | |||
| Analysis ofnet | assets between | funds 2020 | ||||
| Investments | Net current | Total | ||||
| Assets | 2020 | |||||
| f | ||||||
| Restricted income funds: |
||||||
| Special fund | 8,467 | 8,467 | ||||
| Joseph Webb | Commemorative | fund | 8,603 | 1,608 | 10,211 | |
| Gwen May fund | 53,760 | 2,860 | 56,620 | |||
| Diploma Collection photography |
1,540 | 1,540 | ||||
| Mike Brennan | Prize | Fund | 1,000 | 1,000 | ||
| 62,363 | 15,475 | 77,838 | ||||
| Unrestricted income |
funds: | |||||
| General funds | 60,084 | (8,474) | 51,610 | |||
| Total funds | 122,447 | 7,001 | 129,448 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| f | f | |||||
| The donation | during the year was as follows: |
|||||
| Donation towards | running | costs of Banks)de | Galiery | 23,850 | 23,850 | |
| This expenditure | is | induded | in the Statement | of Financial Activities as expenditure. |
| Unre*ricted | Restricted | Total | ||
|---|---|---|---|---|
| general | funds | funds | ||
| funds | 2020 | |||
| E | E | |||
| Income from; | ||||
| Donations | ||||
| Membership income Election fees Grants and donations |
32,304 1,560 20 |
32,304 1,560 20 |
||
| 33,884 | 33,884 | |||
| Investment Income Bank interest |
798 10 |
2,268 | 3,066 10 |
|
| Incoming resources from | ||||
| charitable activities |
||||
| Income from events Miscellaneous income |
2,032 407 |
2,032 407 |
||
| Total income | 37131 | 2,268 | 39,399 | |
| Expenditure on: |
||||
| Raising funds | ||||
| Ma rketing costs Charitable activities |
4,849 | 4,849 | ||
| Exhibitions | 2,646 | 2,646 | ||
| Awards Donation to Bankside Gallery |
365 23,850 |
2,700 | 3,065 23,850 |
|
| Administrative costs Prof'essional costs Finance costs |
11,770 7,064 716 |
11,770 7,064 1,208 |
||
| Total expendIture | 51,261 | 3,191 | 54,4S2 | |
| Net income/(expenditure) | ||||
| before investment revaluations |
(14,130) | (923) | (15,053) | |
| Gain/(loss) on revaluation investments |
of | 2,685 | 1,709 | 4,394 |
| Transfer between funds |
||||
| Net Income/(expenditure) | and | |||
| net movement in funds |
(11,445) | 786 | (10,659) | |
| Totalfunds broughtforward |
63,055 | 77,052 | 140,107 | |
| Total funds carried forward | 51,610 | 77,838 | 129,448 |