OpenCharities

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

2022-03-31-accounts

Trustees Matthew Balnaves
Ruth Catlow (Appointed 22 February 2022)
Alvaro Costela Sanchez (APPointed 22 February 2022)
Chloe Courtney (APPointed 22 February 2022)
Jernice Easthope
M*leka Egeonu-Roby (Appointed 22 February 2022)
Sheralee Lockhart
Lisa Middleton (APPointed 22 February 2022)
Bea Freeman (Appointed 17May 2022)
Suzie Lawes (Chair) (APPointed 13September 2022)
Secretary Nicola Tnscott
Senior staff
Chief Executive Nicola Tnscott
l lead of Programme Maitreyi Maheshwarl
Head of Business &Operations James Hammond
Charity number 702781
Company number 02391843
Registered offic The FACT Centre
88 Wood Street
Li vs rpod
L1 4DQ
Auditor DSG
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
Bankers Natwest
Bank
City Office
2-8 Church Street
Liverpool
L1 3BG

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes f f 6 f f f
Income from:
Donabons
and
legames 1,453,129 1,453,129 1,237,438 1,237,438
Charitable
activities
389,665 167,962 557,627 358,321 111,785 470,106
Other trading
activrbes
12,847 12,847 900 900
Total income 1,855,641 167,962 2,023,603 1,596,659 111,785 1,708,444
Raising funds 277,446 277,445 236,668 236,668
Chantable
acbvibes
1,128,258 263,201 1,391,459 1,179,614 207,025 1,386,639
Total expenditure 1,405,704 263,201 1,668,905 1,416,282 207,025 1,623,307
Net Incoming/(outgoing)
resources before transfers 449,937 (95,239) 354,698 180,377 (95,240) 85,137
Gross transfers between
funds 3,473,895 (3,473,895)
Net Incomel(expenditure) for the
year/
Net movement in funds 3,923,832 (3,569,134) 354,699 180,377 (95,240) 85,137
Reconclgatlon offunds
Fund balances at 1 Apnl 2021 380,867 3,569,134 3,950,001 200,490 3,664,374 3,864,864
Fund balances at 31 March 2022
4,304,699 4,304,699 380,867 3,569,134 3,950,001

2022 2021
Notes 6 6
Fixed assets
Intangible
assets
12 3,787 11,361
1angible assets 13 3,575,341 3,676,158
Investments 14 1 I
3,579,129 3,687,520
Current assets
Debtors 16 469,710 203,893
Cash at bank and in hand 649,184 531,044
1,118,894 734,937
Liabilities
Creditors
amounts
falhng due within one year
17 (351,740) (415,981)
Net current assets 767,154 318,956
Total assets less current liabilities 4,346,283 4,006,476
Creditors: amounts faglng due after more
than one year 18 (41,584) (56,475)
Total net assets 4,304,699 3,950,001
The funds ofthe charity
Restncted
funds
20 3,569,134
Unrestricted
funds
Designated
funds
21 3,865,416 290,075
General
unrestncted
funds 439,283 90,792
Total unrestncted funds 4,304,699 380,867
Total charity funds 4,304,699 3,950,001

2022 2021
Notes 9 6
Cash flows from operating actMtles
Net cash provided
by operations
26 160,929 545,293
Investing activities
Purchase oftangible
fixed assets
(24,336) (12,504)
Proceeds from disposal
of tangible
fixed assets
(458) 3,335
Net cash used in investing activities (24,794) (9,169)
Financing activities
Repayment of borrovnngs 21,124
Repayment of bank loans (2,346) 14,283
Net cash (used in)/generated from financing
activities (17,995) 35,407
Net increase
in cash and
cash equivalents 118,140 571,531
Cash and cash equivalents at beginning ofyear 531,044 (40,487)
Cash and cash equivalents at end of year 531jM4

Unrestricted Unrestncted
funda funds
2022 2021
8 f
Donations
and grhs
2,904 1,798
Grants receivable 1,450,225 1,235,640
1,453,129 1,237,438
Grants receivable for core activities
Arts Council England 1,024,418 1,024,418
Liverpool
City Council
99,164 99,164
HMRC CJRS grant 19,547 112,058
Kickstarter grant 48,703
LCC capital grant 33,000
ACE cultural recovery grant 198,803
Other 26,590
1,450,225 1,235,640

2022 2021
6 6
Income within chantable actvibes 389,665 358,321
Performance related grants 167,962 111,785
557,627 470,106
Analysis
by
fund
Unrestncted funds 389,665 358,321
Restncted
funds
167,962 111,785
557,627 470,106
5 Other trading actlvltles
Unrestricted Unrestncted
funds funds
2022 2021
6 f
Event management 12,847 900
6 Raising funds
Unrestricted Unrestncted
funds funds
2022 2021
6 F
Staff costs 56,030 45,009
Support costs 77,634 73,320
Fundraising and pubbmty 133,664 118,329

6 Ralslng funds (Continued)
T~radm
costs
Other trading
acbvibes
32,083 16,105
Staff costs 17,992 14,453
Support costs 93,707 87,781
Tradmg costs 143,782 118,339
277,446 236,668
7 Charitable
actlvltles
2022 2021
f f
Staff costs 266,208 213,847
Other chanteble expenditure 212,767 314,608
478,975 528,455
Share of support costs (see note 8) 894,158 844,466
Sharc ofgovernance costs (see note 8) 18,326 13,718
1,391,459 1,386,639
Analysis
by fund
Unrestncted
funds
1,128,258 1,179,614
Restricted
funds
263,201 207,025
1,391,459 1,386,639

Support costs
Support costs Governance 2022Support costs Governance 2021
costs
6
costsf
Staff costs 574269 12,090 586,359 471,026 9,712 480,738
Depremabon 133185 133,185 136,429 136,429
Premises costs 271 068 271,068 284,042 284,042
Office and (Tcosts 26272 26,272 84,090 84,090
Markebng costs 34 171 34,171 26,575 26,575
Staff related costs 22 868 22,868 661 661
Audit fees 9,902 9,902 6,750 6,750
1,061 833 21,992 1,083,825 1,002,823 16,462 1,019,285
Analysed between
Fundraisin9 77634 77,634 73,320 73,320
Tradmg 90041 3,666 93,707 85,037 2,744 87,781
Chantabte acbvrbes 894 158 18,326 912,484 snn,nss 13,718 858,184
1,061 833 21,992 1,083,825 1,002,823 16,462 1,019,285

The average The average monthly number number ofemployees ofemployees dunng the year was
2022 2021
Number Number
Fundraising and development 2 2
Chantable acbvites 13 12
Commeroal operations 4 4
Support activities 16 10
Casual staff 8 10
Total 43 38
Employment costs 2022 2021
8 8
Wages and satanas 849,033 673,908
Social security costs 61,448 56,779
Other pension costs 16,108 13,648
926,589 744,335
The number ofemployees whose annual remuneration was more than 660,000 is as
follows
2022 2021
Number Number
f70,001 to f80,000

16 Debtors
2022 2021
Amounts
falling due
within one year: 6 6
Trade debtors 175,482 41,571
Amounts
owed
by fellow group undertakings 7,386 4,827
Other debtors 185,146 127,342
Prepayments and accrued mcome 101,696 30,153
469710 203,893
17 Creditors: amounts falling due within one year
2022 2021
Notes 6 8
Bank loans 19 9,570 2,500
Other borrowtngs 5,475 15,649
Other taxation and somal secunty 394 14,241
Trade creditors 46,143 57,089
Other creditors 36 (359)
Accruals and deferred incorue 290,122 326,861
351,740 415,981

Credi tors: amounts
falling due after more
than one year
2022 2021
Notes 6
Bank loans 19 38,084 47,500
Other borrowings 5,475
Other creditors 3,500 3,500
41,584 56,475
19 Loans and overdrafts and overdrafts
2022 2021
8 8
Bank loans 47,654 50,0tl
Otherloans 5,475 21,124
53,129 71,124
Payable wnhin one year 15,045 18,149
Payable after one year 38,084 52,975

Balance et Transfers Balance at Transfers Balance at
1 April 2020 1 Apnl2021 31 March 2022
f. f
Capital expenditure 240,000 240,000 240,000
Artist residency support 50,075 50,075 50,075
Tangible fixed asset fund 3,575,341 3,575,341
290,075 290,075 3,575,341 3,865,416
Analysis of net assets be tween
funds
Unrestricted Restricted Total Unrestncted Restncted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
f f f f f
Fund balances at 31
March 2022 are
represented
by:
Intangible
fixed
assets 3.787 3,787 11,361 11,361
Tangible assets 3,575341 3,575,341 107,024 3,569,134 3,676,158
Investments 1 I 1 1
Current
assets/(liabtlrbes)
767,154 767,154 318,956 318,956
Long term liabilities (41 584) (41,584) (56,475) (56,475)
4,304699 4,304,699 380,867 3,569,134 3,950,001

Remuneration
of key
management personnel personnel
The remuneration
of key management
personnel is as follows
2022 2021
E E
Aggregate
remunerabon
165,841 164,072
There were no other related
party transactions
in lhe year
26 Cash generated
from
operations 2022 2021
E
Net income for the year (as per the statement of finance( activities) 354,698 85,137
Adjustments
for
Loss/(gain)
on disposal
oftangible axed assets 458 (441)
Amorbsabon
of mtangible
assets
7,574 7,574
Depremabon
oftangible
fixed assets 125,153 129,296
Movements
in working
capital:
(Increase)/decrease
in
debtors (265,617) 262,671
(Decrease)/increase
in
creditors (61,137) 61,056
Net cash provided
by
operating
activities
160,929 545,293
27 Company
gmlted
by guarantee