OpenCharities

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

2023-10-31-accounts

Registered number: 02567390 Charity number: 1003042

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2023

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

CONTENTS

Page
Reference and administrative details of the Company, Trustees and advisers 1 - 2
Trustees' report 3 - 15
Independent auditors' report on the financial statements 16 - 18
Consolidated statement of financial activities 19
Consolidated balance sheet 20
Company balance sheet 21
Consolidated statement of cash flows 22
Notes to the financial statements 23 - 47

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 OCTOBER 2023

Trustees A Campbell-White(resigned 27 October 2023)
N Creed(appointed 1 May2024)
M Curtis CMG, Chair (appointed 1 January 2023) Deputy Chair (until 31 December
2022)1,4
Professor J Freeman-Attwood,Chair of Artistic Advisory3,4
N P Higgins,Chair of Finance(appointed 1 January2023)1,4
C Ingrams2
N KingKC,DeputyChair(appointed 1 January2023)1,3,4
I F Mackinnon,Chair of Audit & Governance1,2,4
LadyMarks,Chair of Nominations1,2,4
LadyStringer
D Suratgar2
B J Taylor CBE DL,Chairman(retired 31 December 2022)1


Company registered
number

Charity registered
number

Registered office





Company secretary






Independent auditors






 1
Members of the Garsington Opera Finance Committee
2
Members of the Garsington Opera Audit and Governance Committee
3
Members of the Garsington Opera Artistic Advisory Committee with Douglas Boyd,
Michelle Williams, Nicola Creed, Brian Dickie, Sarah Playfair and Jonathon Cole-Swinard
4
Members of the Garsington Opera Nominations Committee
02567390
1003042
The Old Garage
The Green
Great Milton
Oxon
OX44 7NP
Whittingham Riddell Resources Ltd
Belmont House
Shrewsbury Business Park
Shrewsbury
Shropshire
SY2 6LG
WR Partners
Chartered Accountants
Belmont House
Shrewsbury Business Park
Shrewsbury
Shropshire
SY2 6LG

Page 1

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Bankers National Westminster Bank PLC
121 High Street
Oxford
OX1 4DD
CCLA
1 Angel Ln
London
EC4R 3AB
Investment Managers Sarasin & Partners LLP
Juxon House
100 St Paul's Churchyard
London
EC4M 8BU
Rathbones Group Plc
8 Finsbury Circus
London
EC2M 7AZ
Advisory Council Dr Margaret Bent CBE FBA (retired 23 November 2023)
Dame Hilary Boulding DBE
Dominic Burke
Annette Campbell-White (retired 27 October 2023)
Miranda Curtis CMG
Sir Stuart Hampson
Diana Hiddleston
Peter Maniura
Bernard Taylor CBE DL (retired 31 December 2022)
President Rosalind Ingrams
Executive Director Nicola Creed
Artistic Director Douglas Boyd

Page 2

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT FOR THE YEAR ENDED 31 OCTOBER 2023

The Trustees present their Annual Report together with the audited financial statements of the Group for the year 1 November 2022 to 31 October 2023. The Annual Report serves the purposes of both a Trustees' report and a Directors' report under company law. The Trustees confirm that the Annual Report and financial statements of the charitable company comply with the current statutory requirements, the requirements of the charitable company's governing document and the provisions of the second edition Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (issued in October 2019).

Since the Group and the Company qualify as small under section 383 of the Companies Act 2006, the Group strategic report required of medium and large companies under the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 has been omitted.

Objectives and activities

a. Policies and objectives

Mission statement

To stage high quality productions in a setting of exceptional beauty, and to reach as wide an audience as possible through the promotion and understanding of the arts including opera, music and drama.

The objectives of the charity

Garsington Opera exists:

o Ensure that the charity continues to be able to meet its liabilities as they fall due.

o Ensure that the charitable objectives can be met on a long-term basis.

o Ensure there is financial stability to support productions 3 to 4 years ahead.

o Replace and refurbish elements of the auditorium and the wider infrastructure when necessary.

Page 3

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Objectives and activities (continued)

Background and summary

Garsington Opera gives performances of great artistic quality in a setting of extraordinary natural beauty. Performances take place in the spectacular Opera Pavilion which sits within the rolling landscape of the Chiltern Hills at Wormsley, less than an hour from London. In 2023 Garsington Opera celebrated its 34th anniversary season, and its 12th anniversary at Wormsley. It was founded in 1989 by the late Leonard lngrams and his wife Rosalind at Garsington Manor, near Oxford. Following Leonard's untimely death, Garsington Opera moved to the Getty family's estate at Wormsley, in 2011. The festival has gone from strength to strength and expanded from 21 performances to 35 with a seating capacity of 610.

The aim of the annual festival is to offer a balanced and varied repertoire of four opera productions, often including a Mozart opera and also championing lesser known works which have included a number of notable British premieres - Haydn's Orlando Paladino, Vivaldi's L'Olimpiade, and Rossini's Armida, L'equivoco stravagante and Maometto secondo. 2022 saw Garsington Opera's third major community opera commission, Dalia, for professional singers and orchestra with a largescale community cast. In addition works are regularly commissioned for Garsington Opera’s youth and adult community companies. 2018 saw the first main season opera commission The Skating Rink by David Sawer and further commissions are planned.

Over the years we have taken Garsington productions to a number of internationally renowned festivals including Edinburgh International Festival in 2022, with three fully staged performances of Rusalka with the Philharmonia Orchestra, to great critical acclaim, and in 2024 we will make our debut at the BBC Proms with a semi-staged performance of Britten’s A Midsummer Night’s Dream. 2019 saw a semi-staged production of Don Giovanni with the Orchestra de chambre de Paris in the Theatre des Champs Elysees. In 2007 David Fielding's production of Richard Strauss's Die Agyptische Helena, conceived and first performed at Garsington Manor, was presented at the Metropolitan Opera in New York.

In addition, Garsington Opera has initiated a number of artistic partnerships, including collaborating with the Royal Shakespeare Company in 2015 on a production of A Midsummer Night's Dream, and with Ballet Rambert on a production of Haydn's The Creation in 2016. In 2017 the Philharmonia Orchestra joined us as our resident orchestra, and from 2021 we commenced a partnership with The English Concert who join us to perform the earlier repertoire, using period instruments. In 2016 we commenced a co-production partnership with Santa Fe Opera in New Mexico, with Strauss’ Capriccio, which we performed at Wormsley in 2018, and since then we have partnered on several other productions including Strauss’ Der Rosenkavalier, (which was also co-produced with Northern Ireland Opera) and Britten’s A Midsummer Night’s Dream, and others are planned for future years.

Garsington Opera is committed to promoting excellence and engaging first class performers from around the world, as well as to discovering, nurturing and championing young professional talent, from the UK and abroad, who are just beginning to make their names on the worldwide opera stage. Young singers are offered an exceptional and varied programme to assist their professional development as well as being given the opportunity to work alongside experienced opera singers, directors and conductors of distinction. The vibrancy and enthusiasm of the Garsington Opera Chorus, most of whom are recent graduates from UK music conservatoires, is integral to the Garsington Opera experience.

Garsington Opera continues to introduce a new generation to opera through its year-round innovative GO Participate (formerly Learning & Participation) Programme with its Youth and Adult Companies, as well as working in local schools and hospitals, purposefully targeting those who would not otherwise have the opportunity to be introduced to the artform of opera. In 2022 we commenced a partnership with a refugee choir in Lebanon and a choir in Hebron, linking the performance by those students onto our stage in our production of Dalia via giant screens.

Our audience has been vastly expanded through the use of digital media. Each year at least one Garsington opera production has been shown for free online for six months via the European platform OperaVision.

Our innovative membership scheme for those who are 35 and under (GO<35) has proved increasingly popular, generally selling out within five minutes of membership booking opening online. Started in 2013, the scheme enables and encourages young people to be introduced to a love of opera. Designed to encourage the creation of a habit of opera attendance and therefore to grow our future audience and membership, young members are given priority booking with heavily discounted ticket prices, as well as other benefits such as free train transfers and a complimentary champagne reception. In addition, any available tickets within a few weeks of the festival are offered to our Let’s GO Under 35 mailing list at £40, to broaden the accessibility of our productions to a wider audience.

Page 4

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Objectives and activities (continued)

In 2019 Garsington Opera embarked on a major capital project to build rehearsal studios at Wormsley, and to create a home for our community programme. Planning permission was granted in 2021 and a 125 year lease was agreed with the Getty estate. Building work commenced in July 2021 and the main building (phase 1) is due to complete in Spring 2024, with phase 2 work scheduled for 2024/2025. A major fundraising campaign to raise £14.5m was launched in December 2019. Despite the challenges posed by Covid-19, the war in Ukraine and Brexit, a total of £12.5m had been donated or pledged by November 2023.

In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.

b. Annual strategies for achieving objectives

  1. To continue to produce four opera productions of the highest possible artistic standard within the budget available, providing our audience with a varied and balanced repertoire.

  2. To continue our relationship with two world class orchestras.

  3. To continue to seek co-productions with appropriate opera companies.

  4. To continue to increase the profile of Garsington Opera, building on the high artistic standards and reputation of its award winning auditorium in its extraordinary setting.

  5. To stage the optimum number of performances to provide a secure financial base, balancing the number of seats available with our membership and audience requirements.

  6. To consider ongoing improvements to the auditorium and surroundings so as to provide better facilities for artists and audiences alike.

  7. To appoint young singers to principal roles when appropriate as well as within the chorus and understudy scheme.

  8. To enhance and develop the opportunities for young members of the Garsington Opera Company through the Alvarez Young Artists Programme.

  9. To nurture the Friends of Garsington Opera and to expand the support base, especially those living in London and within easy reach of Wormsley, and to increase our knowledge and understanding of our supporters.

  10. To invest in and develop future audiences and support through the GO<35 initiative.

  11. 11 To increase the size of the Let’s GO mailing list so as to provide last minute discounted tickets to young people who could not otherwise afford to buy tickets to Garsington Opera.

  12. To provide appropriate staffing levels to deliver the extended opera season and to maintain administrative efficiency combined with a personal service for our supporters.

  13. To continually develop our thriving GO Participate (formerly Learning & Participation) Programme and to commission suitable works to expand the repertoire, thus extending and deepening our relationships with local schools, teenagers and adult groups as well as establishing meaningful partnerships abroad using digital platforms.

  14. To encourage diversity and inclusivity in all that we do, especially through providing opportunities in our young artists programme and through targeting ethnically and socially diverse groups to become involved with our GO Participate (formerly Learning & Participation) activities.

  15. To continue our digital work in order to reach a wider audience and to enhance our profile both nationally and internationally.

Page 5

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Objectives and activities (continued)

  1. To complete the construction of Garsington Studios (formerly Arts Hub) at Wormsley to bring together all aspects of our work on one site and to enable us to:

  2. guarantee suitable facilities for future rehearsals for the opera festival

  3. provide greatly improved facilities for our Young Artists Programme

  4. expand our year-round engagement with the local community for all ages and backgrounds

  5. create a venue and resources equipped to provide training for young artists, creatives and production technicians

  6. • provide an income from suitable external hires

  7. develop our digital programme

  8. To raise £14.5m from private supporters and Trusts & Foundations in order to cover the costs of the Studios building project.

  9. To further develop strategic 5 to 10 year plans encompassing the enhanced activity afforded by the opening of the Studios including GO Participate, Production Arts training opportunities, Young Artists programme as well as external hires, firmly set within a viable financial framework with appropriate staffing levels.

  10. To run our operations and productions in a sustainable manner.

  11. To provide tickets to support fundraising by other charities as part of our public benefit goals.

c. Volunteers

Around 40 volunteers from the local community were engaged on our front of house team as stewards, car park attendants and ushers, in addition to the team of scouts who returned to assist patrons with transporting their picnics.

d. Main activities undertaken to further the Company's purposes for the public benefit

  1. 2,400 people were able to attend the four public dress rehearsals free of charge.

  2. 1,200 Primary and Secondary school children and first time opera-goers were able to attend two OperaFirst performances by our understudy cast and full professional orchestra, conducted by assistant conductors, giving fantastic opportunities to young professionals as well as to the audience.

  3. Our two youth companies performed on stage at Wormsley in a production of The Moon is Listening, continuing our partnership (with digital linkage) with a Syrian refugee choir based in Lebanon and a choir in Hebron.

  4. Trainee stage managers were given the opportunity to shadow backstage as part of the community youth company opera project.

  5. The festival provided much-needed employment for two orchestras, freelance artists, technicians and seasonal workers.

  6. 40 tickets were donated to 20 different charities enabling them to raise money for good causes through auctions.

  7. Garsington Opera continued to be a significant employer in the region with over 300 people engaged including around 12 local young people who sold programmes, 20 car park attendants, 14 runners, 6 domestic staff as well as 40 volunteer stewards and ushers. Local businesses which benefitted from the proximity of the Opera Company included pubs, shops, fuel stations, hotels and taxi companies in the area. The local Scout group acted as porters, raising money from voluntary tips for the Scout group expedition, and 32 households nearby rented-out rooms to opera personnel at an average of £25-£35 per night over a 10 week period. In addition, the Opera Company comprised approximately 45 technical crew, 61 singers, 6 circus performers, 115 orchestra players, and 53 artistic personnel such as designers, directors, conductors, choreographers, stage managers, language coaches and music staff. 21 opera staff and 13 consultants were engaged on opera business throughout the year.

Page 6

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Achievements and performance

a. Key performance indicators

Total membership numbers continued to recover following the pandemic, with a total of 2,823 in 2023 compared to 2,611 in 2022, and membership income increased by 5%.

Ticket sales were strong and overall sales were 96% of capacity i.e. a total of 20,512 tickets sold. 1,432 discounted tickets were sold as part of our policy to encourage a wider audience including Under 35s, local people and first time opera goers, which were much appreciated.

Donations in support of our productions remained extremely generous with £827,599 being received from Syndicate supporters for the Festival and £308,363 from Trusts & Foundations and individuals in support of our GO Participate (formerly Learning and Participation) programme.

The capital campaign to raise £14.5m to build and equip our new rehearsal facility and offices raised pledges and donations totalling £12.5m from a total of 527 supporters including grants from some Trusts & Foundations, demonstrating the loyalty and enthusiasm for the organisation. This amount includes no public subsidy and had no support from the Arts Council or Lottery Fund.

b. Review of activities

The Productions

The exceptional artistic quality of the 2023 Festival was acclaimed and appreciated by its members, audiences and the media.

The 2023 opera festival consisted of four main opera productions: Rossini’s Il barbiere di Siviglia, Mozart’s Mitridate, re di Ponto, Strauss’ Ariadne auf Naxos, Smetana’s The Bartered Bride and a commissioned community youth opera The Moon is Listening which included performances by a Syrian choir and a Palestinian choir who joined on giant screens on the stage.

Our partnerships with our two resident orchestras continued with the Philharmonia Orchestra playing in the Strauss and Smetana and the English Concert playing in the Rossini and Mozart performances.

Our partnerships with co-producers were maintained and our 2022 Der Rosenkavalier production, which was a coproduction with Santa Fe and Irish National Opera was staged in 2023 at INO and will be staged at Santa Fe in 2024.

The Young Artists Programme

The Alvarez Young Artists Programme identifies and nurtures talented young singers drawn mainly from the UK conservatoires but increasingly also from abroad. For the 2023 season the programme received 487 applications. These young singers form the Garsington Opera Chorus and in addition are given opportunities to understudy roles and sometimes to sing smaller principal roles.

24 young professional singers joined the 2023 Alvarez Young Artists Programme, with the tenors/baritones/basses singing in the chorus for Il barbiere di Siviglia (12 singers) and the sopranos and mezzos joining them to form a larger chorus for The Bartered Bride (24 singers). In addition to singing in the chorus, 30% of the Young Artists had small roles in a production (the Sergente, Notary and Ambrogio in Il barbiere di Siviglia, the Officer, Lackey and Wigmaker in Ariadne auf Naxos, and the Strongman in The Bartered Bride) and 95% understudied one or more roles in a production. The Alvarez Young Artists performed in two OperaFirst productions, a full production of The Bartered Bride for an audience of Secondary school children and an hour of extracts from Il barbiere di Siviglia for Primary schools.

The programme included one to one coaching, cover rehearsals and studio runs, OperaFirst performances for schools, professional aria recordings, extracurricular seminars, and further live performance opportunities including Green Theatre Recitals and Insight Talks.

Page 7

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Achievements and performance (continued)

Awards

Young Artists: Three chorus awards were made to Alvarez Young Artists in 2023:

The Leonard Ingrams Awards are given to young professional artists who make an outstanding contribution to the Garsington Season. The 2023 award winners were:

GO Participate (formerly Learning & Participation) Programme

In 2023, Karen Gillingham directed and Elaine Kelly conducted the Youth Company’s performance of The Moon is Listening at Wormsley. This was a collaboration led by Garsington Opera, co-commissioned with The Grange Festival (Hampshire), Italian Partnership (Matera) and Mascarade Opera supporting the Alsama Project, (Shatila Camp, Beirut) and in partnership with the Amwaj Choir (Bethlehem and Hebron) and Al Farah Choir (Damascus). Young people from each group took part in sessions with the composer, Richard Taylor, and librettist, lisa luxx, to devise their own words and music which fed into the final work.

The Adult Company production for this year was The Bartered Brides, a reimagined version of Smetana’s original opera The Bartered Bride, re-written and arranged specifically for the Garsington Opera Adult Company who were joined by professional singer Adam Maxey and musicians from the Philharmonia Orchestra conducted by Jack Ridley. This highly successful promenade performance took place in the Town Hall High Wycombe under the direction of PJ Harris.

We ran an intensive, inclusive programme to recruit new members to our Youth Company in local primary schools to ensure that we are reaching and giving opportunity to children who face significant barriers to involvement in creative arts.

In relation to our schools’ initiative, we implemented a significant expansion of the OperaFirst programme dividing it into two stand-alone projects, one for primary schools and one for secondary schools, thus enabling us to increase schools’ engagement substantially. We created a bespoke, 60-minute interactive performance for primary schools held during the school day which covered aspects of their in-school workshop based around The Barber of Seville. The dedicated performance for secondary students took place in the evening and continued with the longstanding format of a complete performance on the mainstage at Garsington Opera which in 2023 was The Bartered Bride.

Page 8

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Achievements and performance (continued)

c. Fundraising activities and income generation

Friends membership and individual support

We are so grateful to the many individuals who not only donate their membership but also sponsor our productions and GO Participate scheme.

The voluntary income donated to support the 2023 Festival and annual activities by our members, the associated Gift Aid, additional donations, support from Trusts and Foundations as well as private individuals amounted to £3,434,219 (2022: £3,383,188).

In parallel to the annual requirement for fundraising to support the Festival and the community programme the Capital Campaign reached £12.5m of income raised over 4 years. This was raised through mailings to members, speeches to raise awareness during the Festivals in 2022 and 2023, and personal approaches to individuals and Trusts & Foundations.

Corporate support

The opera company remains grateful to its corporate benefactors who contributed £124,300 in support of the 2023 season.

Support from Trusts and Foundations

Generous support was again received from Trusts and Foundations for our GO Participate Programme, amounting to £308,363 for the 2023 projects including: Amar-Franses and Foster-Jenkins Trust, The Arnold Burton Charitable Trust, The Belvedere Trust, The Bergqvist Charitable Trust, The Better Way Foundation, The George Drexler Charitable Trust, The Kirby Laing Foundation, and The Weinstock Fund.

Support for the Capital Campaign for the Studios was received from the following Trusts & Foundations: The Backstage Trust, Clore Duffield Foundation, Garfield Weston Foundation, Kirby Laing Foundation, The Linbury Trust and Wolfson Foundation. These were restricted donations given for the Studios capital project.

d. Investment policy and performance

The charity has the power to make any investments that the Trustees see fit and does so within the investment policy adopted by the Board. The investment policy was designed to meet the short, medium and long term needs of the charity. The charity's funds have generally been required to be spent in the short term, this being within the cycle of a single season. The investment policy, therefore, for this aspect, has been to balance liquidity and availability of funds with ensuring an appropriate level of return on the investment. This has resulted in resources being held in current accounts to meet immediate needs or on call or short term deposit. In operational terms, as cash balances allow, funds have been transferred to a higher interest rate investment account (CCLA formerly Charities Official Investment Fund (COIF)) and called upon as the need arose. In addition to the objective of meeting the seasonal needs of the charity, there will be longer term expenditure which will need to be funded including, but not limited to, the replacement and refurbishment of elements of the auditorium and wider infrastructure. To address this objective £2,739,471 was held in a relatively low risk investment fund, managed by third party fund managers, with a view to growing the charity's resources to gain stability for the future and to improve its facilities as and when required. By the year end the amount being managed by third party funders had increased to £2,763,574.

Page 9

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Financial review

a. Financial position

Garsington Opera is fortunate to be in a robust financial position despite the challenges caused by the pandemic in 2020 and the subsequent imposed reduction of the 2021 audience capacity.

Thanks to the tremendous loyalty of our supporters and the diligence of the fundraising team, the income from donations to the capital campaign, supported by Garsington Opera’s cash situation, kept pace with the expenditure on the construction costs, though a bank loan had been set up in case of need.

b. Going concern

The total income for 2023 amounted to £13,081,485. This comprises 61% voluntary income and 4% Gift Aid, (note 4), 21% ticket sales and 3% other charitable activities (note 5), 1% corporate sponsorship, 1% other trading activities (note 6), 8% Theatre Tax Relief claim (note 8) and 2% investment income. Total income has increased by 17% since 2022 (2022: £11,148,807) due to the capital campaign.

Resources expended in 2023 totalled £7,020,826 (2022: £6,698,032). Depreciation on the auditorium totalled £327,959 (note 15), which was 5% of total resources expended. Opera Production expenditure totalled £5,772,882 (2022: £5,387,806) and accounted for 82% of total resources expended. Costs of generating Voluntary Income was 6%, GO Participate 6%, and Governance 2%.

The net asset position at 31 October 2023 showed a balance of £21,215,223 of which £5,711,526 related to normal operations, £2,763,574 to low risk investments, and £12,740,123 to the auditorium, work in progress on the Studios and other fixed assets (note 15). Also refer to the Going Concern Accounting Policy note 2.2.

c. Reserves Policy

The Charity's objective is to raise sufficient income to cover the expenditure of the forthcoming year and to cover the annual depreciation on the Opera Pavilion, and to build up free reserves in order to:

Free reserves are deemed to be those that are readily realisable, excluding funds whose uses are restricted or designated for particular purposes. The policy of the charity is to hold its free reserves at a level which will enable it to operate for a minimum of a year in the event of a significant fall in income levels. The charity holds £2.4 million in the designated fund for the replacement, improvement and refurbishment of elements of the auditorium, as and when necessary, and also to meet any contingencies for which the free reserves are set aside over time. A further £1.6 million has been designated for creative and strategic development to underpin and support our core activity of quality productions on our stage and to enable forward planning of our strategic artistic ambition on and off stage.

In normal times, the annual target for the addition to free reserves for the Charity before depreciation is £350,000. This target takes into account the fact that the festival receives no public subsidy and is wholly reliant on annual fundraising and box office income, and the necessity to plan several years ahead to maintain artistic standards, incurring financial commitments 2 and 3 years in advance to contract artists, while related income is generally committed no more than one year ahead. In 2023 the surplus before restricted capital donations amounted to £1,035,447. The Board considers that the overall financial position remains strong.

In 2023 the total funds of the charity were £21,215,223 (2022: £15,155,625). There was a surplus in free reserves of unrestricted funds of £7,376,780 (2022: £5,943,062) including designated reserves of £4,006,750 but excluding unrestricted tangible fixed assets of £3,370,030.

Page 10

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Financial review (continued)

d. Principal risks and uncertainties

The Trustees have a risk management strategy which comprises:

Other key risks and uncertainties are:

  1. The Charity continued its major fundraising campaign to raise £14.5m to cover the cost of building and equipping Garsington Studios. The financial risk was mitigated by staging the building contract to allow time to raise the funds. In view of the considerable fluctuation in the costs of building materials due to Covid and Brexit, building work was started as tendered in order to avoid increased costs of materials which would result if the start was delayed, and the fundraising campaign was run concurrently. A bank loan was set up but was only to be drawn-down if fundraising targets had not been attained or if there was a time lapse between donations being pledged and received.

  2. The post-Brexit situation, particularly the effect on employment of foreign artists, availability of British artists and future financial support from individual and corporate sponsors. Garsington Opera has the status of a Permit Free Festival with the Home Office and is a licenced Skilled Worker sponsor, allowing employment of foreign artists.

  3. Growing competition from other opera companies affecting donations from supporters, and audience numbers. We have identified the key requirements to maintain our upward trajectory to be: - to maintain the high artistic quality of our festival, to keep the warm welcome by all staff and volunteers and to maintain the family feeling which connects donors to Garsington Opera. There is a risk associated with staff turn-over, and succession planning needs to be carefully planned where possible.

  4. The long term continuation of Theatre Tax Relief and the lack of certainty from the Government.

  5. Cyber security. Our systems are constantly kept under review and software updated to mitigate the risks.

e. Financial risk management objectives and policies

The financial objective remains to raise sufficient income annually to cover expenditure for the year whilst generating surplus cash sufficient to build up free reserves.

The Group aims to spread the risk across the main sources of income i.e. box office, membership support, donations from individual sponsors and corporate sponsors and commercial activities (e.g. commission on catering and shop sales).

In order to reduce the financial risk from individual support each year, the company continues to plan several years ahead, enabling fundraisers to encourage donors to offer support for specific productions in future years.

A bank loan was arranged to cover the final payments of the Studios building contract, but it would only be drawn down should it be needed.

f. Principal funding

The following are the principal funding sources of the charity: income from ticket sales, donations from Friends and supporters of Garsington Opera and financial support from the corporate sector as well as from Trusts and Foundations. Since the introduction of Theatre Tax Relief by the government, this too has become an important source of income, particularly with the uplift following the Covid pandemic.

In 2023 the finances remained sustainable due to careful financial planning and thanks to the generosity of the many members and supporters. We are extremely grateful for this critical support.

Page 11

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Structure, governance and management

a. Constitution

Garsington Opera Limited is registered as a charitable company limited by guarantee and was set up by a Memorandum of Association.

The company and the group is constituted under a Memorandum of Association dated 1990 and is a registered charity number 1003042.

The principal object of the company and the group is that of operatic productions during an annual summer festival.

b. Methods of appointment or election of Trustees

The Trustees have the power to appoint, with a simple majority, any person to be a Trustee of Garsington Opera who is deemed to have the necessary attributes and expertise to assist with the effective running of the Opera Company. Trustees are required to retire by rotation every three years and being eligible, may offer themselves for re-election.

c. Organisational structure and decision-making policies

The Trustees are responsible for the overall governance of the charity and all key decisions affecting the direction of the Opera Company are made by the Trustees. The Board of Trustees delegates the exercise of certain powers in connection with the management and administration of the charity as set out below. This is controlled by regular reporting to the Board.

The Audit and Governance Committee meets at least once a year, more if necessary, and minutes of these meetings are presented to the Board. The committee meets with the external auditors at least annually and has responsibility for reviewing governance, risk management, external and internal audits and health and safety.

The Finance Committee generally meets three times a year and minutes are presented to the Board. The committee is charged with reviewing the process and effectiveness of financial reporting and reviews the budgets and forecasts. The committee advises the Board of Trustees on the appropriate level of free reserves and any significant change in investment strategy.

In the past year a Nomination Committee was formed to take over a number of functions previously undertaken by the Finance Committee. The Nominations Committee meets once a year, or more if required, and reviews Garsington Opera's remuneration policy, the pay of the senior management team, succession planning and Board appointments, and its minutes are presented to the Board.

The Artistic Advisory Committee meets at least three times a year to provide artistic guidance and advice, and its minutes are presented to the Board.

d. Policies adopted for the induction and training of Trustees

People who are invited to join the Board of Trustees may already have considerable knowledge of the opera company and its ethos, having previously visited performances. In addition to briefing meetings with the Chair, Executive Director and appropriate members of staff, new Trustees are given the necessary information to equip them to take on the role including:

Page 12

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Structure, governance and management (continued)

e. Pay policy for key management personnel

The remuneration of senior staff is reviewed annually by the Nominations Committee and is kept in line with other similar arts organisations.

f. Related party relationships

Garsington Opera Limited is a charitable company which owns the full share capital of Garsington Opera Enterprises Limited and Garsington Opera Productions Limited. Garsington Opera Enterprises Limited operates a gift shop to further the charitable activities of the opera. Garsington Opera Productions Limited produces the opera productions on behalf of Garsington Opera Limited.

g. Financial risk management

The Trustees recognise their responsibility for an overall strategy of risk management.

A key element in the management of financial risk is the setting of the reserves policy and its regular review by the Board of Trustees.

The Trustees believe that there is a satisfactory system of well managed internal controls.

The Trustees continue to assess the financial situation in light of the Garsington Studios Campaign and other current challenges and have strategies in place to manage the impact on the operations and finances.

Plans for future periods

In 2024 the three new opera productions will be Rameau’s Platée, Verdi’s Un giorno di regno, Britten’s A Midsummer Night’s Dream and a revival of Mozart’s Le nozze di Figaro. There will also be a semi-staged performance of a Midsummer Night’s Dream at the BBC Proms in September 2024.

We will continue our strategy to increase our profile both nationally and internationally through digital partnerships including OperaVision. In the autumn of 2023 a full length film of Chris Luscumbe’s Il barbiere di Siviglia was released on OperaVision and via our own website and was available free of charge for 6 months. Following this a film of our production of Ariadne auf Naxos will be released on OperaVision for 6 months.

Forward planning of the Festivals enables us to engage high quality creative teams and principal singers as well as enabling supporters to offer sponsorship and donations several years ahead, thus reducing both risk and pressure on the small executive team. It also gives us opportunities to engage with potential new partners for co-productions and collaborations both in the UK and abroad.

Our 2022 Der Rosenkavalier production, which was a co-production with Santa Fe and Irish National Opera was staged in 2023 at INO and will be at Santa Fe in 2024. Future collaborations are being planned with Santa Fe.

Garsington Studios (formerly The Arts Hub)

In 2018 the decision was taken to embark on a major new project to provide much-needed reliably available rehearsal facilities for our festival which would also allow us to extend and develop our dynamic outreach programme for the local community, and to expand our provision for young professional artists and technicians. On the site of a redundant grain store within the Wormsley estate, the Studios will provide two large rehearsal studios, a GO Participate studio, coaching rooms, administration offices, catering, wardrobe and prop workshop facilities and storage as well as temporary accommodation for technical staff working on the site.

Page 13

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Plans for future periods (continued)

Garsington Studios (formerly The Arts Hub) (continued)

Planning permission within the Chilterns AONB was granted in March 2020. The new building, which had been designed to be as sustainable as possible, makes use of materials that are typical of the Chilterns vernacular - brick and flint walls, darkstained weatherboarding and plain clay roof tiles. The total project cost was set at £14.5m and a major fundraising campaign started during the pandemic in 2020. The building work commenced in July 2021 and phase one is due to complete in the Spring of 2024.

The Studios will enable Garsington to connect and fulfil its core objectives:

The building will also be available for appropriate external hires with the aim of covering the running costs and staffing of the facility, and it will thus provide a wonderful resource for the region.

Equal opportunities

In accordance with its equality, diversity and inclusion policy, the charity aims to be an inclusive organisation offering equality of opportunity to all, in all areas of its operations. To facilitate equal opportunity of access to performances there is lift access for disabled visitors to the auditorium and Home Farm garden. Astroturf paths enable easy wheelchair access to the two lifts, and there is level access to the restaurant. Subtitles are shown at all opera performances, and there is a hearing loop in the auditorium. We are pleased to welcome blind visitors and their companions.

Employees have been consulted on issues of concern to them by means of regular consultative individual and group staff meetings and training and have been kept informed on specific matters directly by management. The charity carries out annual appraisals for all staff as well as exit interviews for staff leaving the organisation.

The Group and the Charity has implemented a number of detailed policies in relation to all aspects of personnel matters including:

In accordance with the Group and the Charity's equality, diversity and inclusion policy, the Group and the Charity has long established fair employment practices in the recruitment, selection, retention and training of staff.

Full details of these policies are available.

Page 14

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 OCTOBER 2023

Statement of Trustees' responsibilities

The Trustees (who are also the directors of the Company for the purposes of company law) are responsible for preparing the Trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial period. Under company law, the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and the Company and of their incoming resources and application of resources, including their income and expenditure, for that period. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Group and the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Group and the Company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Group and the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Disclosure of information to auditors

Each of the persons who are Trustees at the time when this Trustees' report is approved has confirmed that:

Approved by order of the members of the board of Trustees and signed on their behalf by:

................................................

M Curtis CMG Chair, Garsington Opera Limited Date:

Page 15

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF GARSINGTON OPERA LIMITED

Opinion

We have audited the financial statements of Garsington Opera Limited (the 'parent charitable company') and its subsidiaries (the 'group') for the year ended 31 October 2023 which comprise the Consolidated statement of financial activities, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of cash flows and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the parent charitable company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the Annual report other than the financial statements and our Auditors' report thereon. The Trustees are responsible for the other information contained within the Annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Page 16

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF GARSINGTON OPERA LIMITED (CONTINUED)

Opinion on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees' report.

We have nothing to report in respect of the following matters in relation to which Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of Trustees

As explained more fully in the Trustees' responsibilities statement, the Trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Trustees are responsible for assessing the Group's and the parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the Group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.

Page 17

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF GARSINGTON OPERA LIMITED (CONTINUED)

Auditors' responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

• We reviewed the susceptibility of the Charity's financial statements to material misstatement and identified the principal risks, implementing a series of testing procedures to provide us with sufficient comfort to issue our opinion.

• We reviewed the Charity's regulatory environment to ensure we could conclude that it had acted in accordance with the framework relevant to the Charity and its environment and identify any instances of non-compliance.

• We also assessed the Charity's internal control procedures to ensure we could appropriately scrutinise these controls and establish whether our understanding of the control environment was sufficient to supplement our additional testing procedures.

• The engagement team consisted of a team that the engagement partner believes is equipped with the relevant level of technical and Charity awareness to carry out our work to the required standard.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report. Use of our report

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and its members,

as a body, for our audit work, for this report, or for the opinions we have formed.

Andrew Malpass BA FCA (Senior statutory auditor) for and on behalf of

WR Partners

Chartered Accountants Statutory Auditors Belmont House Shrewsbury Business Park Shrewsbury Shropshire SY2 6LG

Date:

Page 18

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 OCTOBER 2023

Note
Income from:
Donations and legacies
4
Charitable activities
5
Other trading activities
6
Investments
7
Other income
8
Total income
Expenditure on:
Raising funds
9
Charitable activities
Total expenditure
Net income before net (losses)/gains
on investments
Net (losses)/gains on investments
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward		 Restricted
funds
2023
£
6,169,828
8,025
-
17,745
-
6,195,598
5,565
1,423,382
1,428,947
4,766,651
(14,164)
4,752,487
8,121,628
4,752,487
12,874,115		 Unrestricted
funds
2023
£
2,288,541
3,119,900
252,091
182,499
1,042,856
6,885,887
812,809
4,779,070
5,591,879
1,294,008
13,103
1,307,111
7,033,997
1,307,111
8,341,108		 Total
funds
2023
£
8,458,369
3,127,925
252,091
200,244
1,042,856
13,081,485
818,374
6,202,452
7,020,826
6,060,659
(1,061)
6,059,598
15,155,625
6,059,598
21,215,223		 Total
funds
2022
£
6,941,768
2,881,846
262,348
88,697
974,148
11,148,807
724,111
5,973,921
6,698,032
4,450,775
(342,540)
4,108,235
11,047,390
4,108,235
15,155,625

The Consolidated statement of financial activities includes all gains and losses recognised in the year.

The notes on pages 23 to 47 form part of these financial statements.

Page 19

GARSINGTON OPERA LIMITED (A company limited by guarantee) REGISTERED NUMBER: 02567390

CONSOLIDATED BALANCE SHEET AS AT 31 OCTOBER 2023

Note
Fixed assets
Tangible assets
15
Investments
16
Current assets
Stocks
17
Debtors
18
Cash at bank and in hand
Creditors: amounts falling due within one year
19
Net current assets
Total assets less current liabilities
Total net assets
Charity funds
Restricted funds
20
Unrestricted funds
20
Total funds		 27,392
1,804,235
5,203,709
7,035,336
(1,323,810)		 2023
£
12,740,123
2,763,574
15,503,697
5,711,526
21,215,223
21,215,223
12,874,115
8,341,108
21,215,223		 22,539
2,218,576
2,805,958
5,047,073
(1,137,198)		 2022
£
8,545,704
2,700,046
11,245,750
3,909,875
15,155,625
15,155,625
8,121,628
7,033,997
15,155,625

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:

M Curtis CMG

Chair, Garsington Opera Limited

Date:

The notes on pages 23 to 47 form part of these financial statements.

Page 20

GARSINGTON OPERA LIMITED (A company limited by guarantee) REGISTERED NUMBER: 02567390

COMPANY BALANCE SHEET AS AT 31 OCTOBER 2023

Note
Fixed assets
Tangible assets
15
Investments
16
Current assets
Debtors
18
Cash at bank and in hand
Creditors: amounts falling due within one year
19
Net current assets
Total assets less current liabilities
Total net assets
Charity funds
Restricted funds
20
Unrestricted funds
20
Total funds		 1,817,291
5,200,745
7,018,036
(1,349,159)		 2023
£
12,740,123
2,778,594
15,518,717
5,668,877
21,187,594
21,187,594
12,874,115
8,313,479
21,187,594		 2,445,588
2,728,207
5,173,795
(1,261,122)		 2022
£
8,545,704
2,715,066
11,260,770
3,912,673
15,173,443
15,173,443
8,121,628
7,051,815
15,173,443

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:

M Curtis CMG

Chair, Garsington Opera Limited

Date:

The notes on pages 23 to 47 form part of these financial statements.

Page 21

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 OCTOBER 2023

Note
Cash flows from operating activities
Net cash used in operating activities
22
Cash flows from investing activities
Proceeds from the sale of tangible fixed assets
Purchase of tangible fixed assets
Purchase of investments
Net cash used in investing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
23		 2023
£
7,064,745
100
(4,602,506)
(64,588)
(4,666,994)
2,397,751
2,805,958
5,203,709		 2022
£
3,934,171
300
(4,842,510)
(66,288)
(4,908,498)
(974,327)
3,780,285
2,805,958

The notes on pages 23 to 47 form part of these financial statements

Page 22

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

1. General information

The Charity is a company limited by guarantee incorporated in England and Wales. The members of the company are the Trustees named on page 1. In the event of the company being wound up, the liability in respect of the guarantee is limited to £1 per member of the company.

2. Accounting policies

2.1 Basis of preparation of financial statements

The financial statements have been prepared in accordance with the second edition Charities SORP (FRS 102) - Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (issued in October 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Garsington Opera Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

The Consolidated statement of financial activities (SOFA) and Consolidated balance sheet consolidate the financial statements of the Group and its subsidiary undertaking. The results of the subsidiary are consolidated on a line by line basis.

The Group has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of financial activities in these financial statements.

Basis of Consolidation

The financial statements consolidate the accounts of Garsington Opera Limited and all of its subsidiary undertakings ("subsidiaries").

The Charity has taken advantage of the exemption contained within the section 408 of the Companies Act 2006 not to present its own income and expenditure account.

The surplus on income and expenditure account for the year dealt with in the accounts of the Charity was £6,014,151 (2022 - £4,082,689).

2.2 Going concern

After making enquires, the Board of Trustees have a reasonable expectation that the Charity and Group have adequate resources to continue in operational existence for the foreseeable future. The Company therefore continues to adopt the going concern basis in preparing its financial statements.

Page 23

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

2. Accounting policies (continued)

2.3 Income

All income is recognised once the Group has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

The recognition of income from legacies is dependent on establishing entitlement, the probability of receipt and the ability to estimate with sufficient accuracy the amount receivable. Evidence of entitlement to a legacy exists when the Group has sufficient evidence that a gift has been left to them (through knowledge of the existence of a valid will and the death of the benefactor) and the executor is satisfied that the property in question will not be required to satisfy claims in the estate. Receipt of a legacy must be recognised when it is probable that it will be received and the fair value of the amount receivable, which will generally be the expected cash amount to be distributed to the Group, can be reliably measured.

Where the donated good is a fixed asset, it is measured at fair value, unless it is impractical to measure this reliably, in which case the cost of the item to the donor should be used. The gain is recognised as income from donations and a corresponding amount is included in the appropriate fixed asset class and depreciated over the useful economic life in accordance with the Group's accounting policies.

Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time the donation is recognised.

Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.

Turnover comprises revenue recognition by the Group in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.

2.4 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Costs of generating funds are costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds.

Charitable activities and Governance costs are costs incurred on the Charity's educational operations, including support costs and costs relating to the governance of the Charity apportioned to charitable activities.

All expenditure is included net of VAT with irrecoverable VAT shown separately.

Page 24

GARSINGTON OPERA LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

2. Accounting policies (continued)

2.5 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Group; this is normally upon notification of the interest paid or payable by the Bank.

2.6 Foreign currencies

Monetary assets and liabilities denominated in foreign currencies are translated into sterling at rates of exchange ruling at the reporting date.

Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction.

Exchange gains and losses are recognised in the Consolidated statement of financial activities.

2.7 Tangible fixed assets and depreciation

Tangible fixed assets costing £400 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.

A review for impairment of a fixed asset is carried out if events or changes in circumstances indicate that the carrying value of any fixed asset may not be recoverable. Shortfalls between the carrying value of fixed assets and their recoverable amounts are recognised as impairments. Impairment losses are recognised in the Statement of financial activities.

Assets in the course of construction are included at costs incurred to date. Depreciation on these assets is not charged until they are brought into use.

Tangible fixed assets are carried at cost, net of depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Wormsley Assets including Garden - 10-15 Years & Walled Garden Barn Production buildings - 15-50 Years Marquee - 10 Years Opera Equipment - 10 Years Assets under construction - NIL Office Equipment - 5 Years Auditorium - 10-15 Years Fixtures & fittings - 10 Years

2.8 Investments

Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ‘Gains/(Losses) on investments’ in the Consolidated statement of financial activities.

Investments in subsidiaries are valued at cost less provision for impairment.

Page 25

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

2. Accounting policies (continued)

2.9 Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

2.10 Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

2.11 Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

2.12 Liabilities and provisions

Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Group anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Consolidated statement of financial activities as a finance cost.

2.13 Financial instruments

The Group only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

2.14 Operating leases

Rentals paid under operating leases are charged to the Consolidated statement of financial activities on a straight line basis over the lease term.

2.15 Pensions

The Group operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Group to the fund in respect of the year.

Page 26

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

2. Accounting policies (continued)

2.16 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Group and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Group for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

3. Critical accounting estimates and areas of judgment

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions:

The Group makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results.

Page 27

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

4. Income from donations and legacies

Donations
General Donations
Donations to education
Studios capital campaign
Friends Donations
Subtotal
Trusts and Foundations Donations
Productions Syndicate
Tax Recovery
Subtotal
Total 2023
Total 2022		 Restricted
funds
2023
Unrestricted
funds
2023
£
£
-
941,881
9,716
-
4,938,872
-
-
958,281
4,948,588
1,900,162
308,363
-
827,599
-
85,278
388,379
1,221,240
388,379
6,169,828
2,288,541
4,538,932
2,402,836		 Total
funds
2023
£
941,881
9,716
4,938,872
958,281
6,848,750
308,363
827,599
473,657
1,609,619
8,458,369
6,941,768		 Total
funds
2022
£
886,053
-
3,403,762
1,012,954
5,302,769
456,856
523,496
658,647
1,638,999
6,941,768

Page 28

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

5. Income from charitable activities

Ticket income
Programme & libretti sales
Concessions
Sundry sales
Tour group sponsorship
Total 2023
Total 2022		 Restricted
funds
2023
Unrestricted
funds
2023
£
£
7,055
2,747,798
970
75,088
-
232,916
-
59,781
-
4,317
8,025
3,119,900
32,119
2,849,727		 Total
funds
2023
£
2,754,853
76,058
232,916
59,781
4,317
3,127,925
2,881,846		 Total
funds
2022
£
2,312,829
71,803
215,789
277,956
3,469
2,881,846

6. Income from other trading activities

Unrestricted
funds
2023
£
Income from subsidiary
108,804
Sponsorship
124,300
Advertising & other income
18,987
Rental of opera rights and equipment
-
Total 2023
252,091
Total 2022
262,348		 Total
funds
2023
£
108,804
124,300
18,987
-
252,091
262,348		 Total
funds
2022
£
89,611
147,100
22,637
3,000
262,348

Page 29

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

7.
Investment income
Dividend income
Bank interest
Total 2023
Total 2022
8.
Other incoming resources
Theatre tax relief claim
Total 2023
Total 2022		 Restricted
funds
2023
£
17,409
336
17,745
16,013		 Unrestricted
funds
2023
£
63,572
118,927
182,499
72,684
Unrestricted
funds
2023
£
1,042,856
1,042,856
974,148		 Total
funds
2023
£
80,981
119,263
200,244
88,697
Total
funds
2023
£
1,042,856
1,042,856
974,148		 Total
funds
2022
£
77,718
10,979
88,697
Total
funds
2022
£
974,148
974,148

Page 30

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

9. Expenditure on raising funds

Costs of raising voluntary income

Fundraising & press officer
Rent, rates and utilities
General administration
Computer supplies
Bank charges
Investment costs
Staff costs
National insurance costs
Pension costs
Depreciation
Total 2023
Total 2022		 Restricted
funds
2023
Unrestricted
funds
2023
£
£
-
10,485
-
7,570
-
27,247
-
51,982
-
(4,660)
5,565
-
-
294,117
-
32,614
-
5,096
-
1,699
5,565
426,150
5,886
346,106		 Total
funds
2023
£
10,485
7,570
27,247
51,982
(4,660)
5,565
294,117
32,614
5,096
1,699
431,715
351,992		 Total
funds
2022
£
17,054
7,730
20,319
26,336
1,102
5,886
244,560
23,661
3,728
1,616
351,992

Page 31

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

9. Expenditure on raising funds (continued)

Trading expenses

Unrestricted
funds
2023
£
Expenditure from subsidiary
89,139
Fundraising & press officer
59,870
Rent, rates and utilities
7,568
General administration
42,204
Hire of auditorium/Wallace Hill Farmhouse
3,099
Wages and salaries
162,274
National insurance costs
17,994
Pension costs
2,811
Depreciation
1,700
Total 2023
386,659
Total 2022
372,119		 Total
funds
2023
£
89,139
59,870
7,568
42,204
3,099
162,274
17,994
2,811
1,700
386,659
372,119		 Total
funds
2022
£
88,600
116,910
7,729
18,007
1,389
121,044
14,936
1,889
1,615
372,119

10. Analysis of expenditure by activities

Opera
GO Participate
Total 2023
Total 2022		 Activities
undertaken
directly
2023
£
5,094,812
276,469
5,371,281
5,299,979		 Support
costs
2023
£
678,070
153,101
831,171
673,942		 Total
funds
2023
£
5,772,882
429,570
6,202,452
5,973,921		 Total
funds
2022
£
5,387,806
586,115
5,973,921

Page 32

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

10. Analysis of expenditure by activities (continued)

Analysis of direct costs

Depreciation
Opera performance fees
Production teams
Orchestra fees
Costumes, sets, props
Stage & technical staff
Seasonal fees
Production administration
Music hire & royalties
Other production costs
Site costs
Performance refreshments
Irrecoverable VAT
Transport
Photography
Seasonal printing - programme
Seasonal costs
Facility rent
Administration expenses
Scenery barn rental
Health & safety - opera & site
Other costs
Understudy performance costs
Recording costs
Schools, education and community projects
Total 2023
Total 2022		 Opera
2023
£
402,316
871,394
356,108
620,972
544,776
729,854
136,582
76,533
14,143
148,583
247,983
3,645
255,643
102,201
5,192
33,577
30,314
326,842
5,966
70,441
2,937
21,423
5,263
82,074
50
5,094,812
4,814,000		 GO
Participate
2023
£
-
-
-
240
4,244
6,797
-
-
-
2,037
-
-
-
1,027
-
-
-
-
-
-
-
-
-
-
262,124
276,469
485,979		 Total
funds
2023
£
402,316
871,394
356,108
621,212
549,020
736,651
136,582
76,533
14,143
150,620
247,983
3,645
255,643
103,228
5,192
33,577
30,314
326,842
5,966
70,441
2,937
21,423
5,263
82,074
262,174
5,371,281
5,299,979		 Total
funds
2022
£
404,321
871,482
382,078
503,845
557,915
746,944
114,316
59,609
24,805
164,441
197,434
10,410
319,497
110,428
3,965
33,431
33,037
316,797
3,656
39,148
26,619
18,686
1,584
92,527
263,004
5,299,979

Page 33

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

10. Analysis of expenditure by activities (continued)

Analysis of support costs

Staff costs
Depreciation
Fundraising & press officer
Rent, rates & utilities
Box office system and computer supplies
Bank charges
Insurance
Printing, postage & stationery
Telephone & fax
General administration
Bookkeeping & accountancy
Exchange rate variance
Provision for doubtful debts
Governance costs (note 11)
Total 2023
Total 2022		 Opera
2023
£
434,499
1,417
34,500
6,306
47,652
25,441
18,837
2,172
3,732
25,296
1,000
(31,955)
-
109,173
678,070
573,806		 GO
Participate
2023
£
140,967
283
-
1,262
4,383
5,181
1,449
434
746
6,184
200
(7,988)
-
-
153,101
100,136		 Total
funds
2023
£
575,466
1,700
34,500
7,568
52,035
30,622
20,286
2,606
4,478
31,480
1,200
(39,943)
-
109,173
831,171
673,942		 Total
funds
2022
£
445,690
1,615
36,571
7,728
26,333
29,881
17,028
1,770
2,345
24,927
1,210
(27,679)
6,720
99,803
673,942

Page 34

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

11. Governance costs

Included within support costs are governance costs comprising the following:

Auditors' remuneration
Other costs
Legal & professional fees
Accountancy fees
Wages & salaries
Depreciation
Net income
Net income for the year includes:
Operating lease rentals
Depreciation of tangible fixed assets
Fees paid to auditors for:
- audit
- other services		 2023
£
18,385
20,569
(294)
400
69,546
567
109,173
2023
£
252,418
407,051
12,980
5,405
677,854		 2022
£
15,885
10,592
8,588
403
63,797
538
99,803
2022
£
252,418
409,269
12,980
2,905
677,572

12. Net income

Page 35

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

13. Staff costs

Wages and salaries
Social security costs
Pension costs		 Group
2023
£
1,028,102
114,005
17,812
1,159,919		 Group
2022
£
812,916
93,791
12,598
919,305		 Company
2023
£
1,028,102
114,005
17,812
1,159,919		 Company
2022
£
812,916
93,791
12,598
919,305

The average number of persons employed by the Company during the year was as follows:

Group Group
2023 2022
No. No.
Employees 21 17

The number of higher paid employees was 1 (2022: 0) in the band £60,001 - £70,000, 1 (2022: 1) in the band £70,001 - £80,000, 3 (2022: 0) in the band £80,001 - £90,000, 0 (2022: 1) in the band £90,001 - £100,000 and 2 (2022: 2) in the band £100,001 - £200,000.

During the year, from staff costs above, total compensation of £247,016 (2022: £249,316) was paid to the 2 key management personnel in the band £100,001 - £200,000.

Seasonal staff employed on a part time basis (for less than 3 months of the year) are included in note 10 Direct Costs within seasonal fees and stage & technical staff. 49 seasonal staff were employed (2022: 57 people), being a full time equivalent of 10 (2022: 6) at a cost of £98,428 (2022: £101,015).

14. Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2022 - £NIL).

During the year ended 31 October 2023, no Trustee expenses have been incurred (2022 - £NIL).

Page 36

GARSINGTON OPERA LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2023		 15.
Tangible fixed assets - Group and Company
Auditorium
Production
Buildings
Marquees
Wormsley
Assets
Asset Under
Construction
Opera
Equipment
Office
Equipment
Fixtures &
Fittings
Total
£
£
£
£
£
£
£
£
£
Cost or valuation
At 1 November 2022
4,523,622
432,538
265,805
80,320
6,810,448
290,869
75,501
48,780
12,527,883
Additions
-
-
-
-
4,579,054
14,761
8,234
457
4,602,506
Disposals
-
-
-
-
-
-
(2,679)
-
(2,679)
At 31 October 2023
4,523,622
432,538
265,805
80,320
11,389,502
305,630
81,056
49,237
17,127,710
Depreciation
At 1 November 2022
3,280,317
118,101
213,433
65,176
-
206,901
63,379
34,872
3,982,179
Charge for the year
327,959
15,671
14,136
5,600
-
34,054
4,731
4,900
407,051
On disposals
-
-
-
-
-
-
(1,643)
-
(1,643)
At 31 October 2023
3,608,276
133,772
227,569
70,776
-
240,955
66,467
39,772
4,387,587
Net book value
At 31 October 2023
915,346
298,766
38,236
9,544
11,389,502
64,675
14,589
9,465
12,740,123
At 31 October 2022
1,243,305
314,437
52,372
15,144
6,810,448
83,968
12,122
13,908
8,545,704

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

16. Fixed asset investments

Group
Cost or valuation
At 1 November 2022
Additions
Disposals
Revaluations
At 31 October 2023		 Listed
investments
£
2,700,046
6,581
58,007
(1,060)
2,763,574

Valuation

The listed investments have been revalued to reflect their market value at the year end.

All the fixed asset investments are held in the UK.

Page 38

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

16. Fixed asset investments (continued)

Company
Cost or valuation
At 1 November 2022
Additions
Disposals
Revaluations
At 31 October 2023		 Investments
in
subsidiary
companies
£
15,020
-
-
-
15,020		 Listed
investments
£
2,700,046
6,581
58,007
(1,060)
2,763,574		 Total
£
2,715,066
6,581
58,007
(1,060)
2,778,594

Principal subsidiaries

The following were subsidiary undertakings of the Company:

Names Company Holding
number
Garsington Opera Enterprises Ltd 08511222 100%
Garsington Opera Productions Ltd 09341623 100%

The financial results of the subsidiaries for the year were:

Income Expenditure Profit/ Net Assets/
£ £ (Loss) for (Liabilities)
the year £
£
Garsington Opera Enterprises Ltd 142,102 (99,270) 42,832 43,149
Garsington Opera Productions Ltd 2,450,505 (2,447,890) 2,615 (500)

Page 39

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

17. Stocks

Group Group
2023 2022
£ £
Finished goods and goods for resale 27,392 22,539

The difference between purchase price or production cost of stocks and their replacement cost is not material.

18. Debtors

Due within one year
Trade debtors
Amounts owed by group undertakings
Other debtors
Prepayments and accrued income		 Group
2023
£
82,817
-
1,154,213
567,205
1,804,235		 Group
2022
£
232,671
-
1,266,320
719,585
2,218,576		 Company
2023
£
95,873
1,037,861
116,352
567,205
1,817,291		 Company
2022
£
232,671
1,201,228
292,104
719,585
2,445,588

Page 40

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

19. Creditors: Amounts falling due within one year

Trade creditors
Amounts owed to group undertakings
Other taxation and social security
Other creditors
Accruals and deferred income
Deferred income at 1 November 2022
Resources deferred during the year
Amounts released from previous periods		 Group
2023
£
560,690
-
32,633
323,342
407,145
1,323,810
Group
2023
£
105,778
231,966
(105,778)
231,966		 Group
2022
£
580,993
-
25,644
213,028
317,533
1,137,198
Group
2022
£
256,334
105,778
(256,334)
105,778		 Company
2023
£
560,690
32,138
32,390
323,342
400,599
1,349,159
Company
2023
£
105,778
231,966
(105,778)
231,966		 Company
2022
£
572,282
139,180
25,644
213,028
310,988
1,261,122
Company
2022
£
256,334
105,778
(256,334)
105,778

Page 41

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

20. Statement of funds

Statement of funds - current year

Unrestricted funds
Designated funds
Auditorium and Infrastructure
Creative and Strategic
Development
General funds
General Funds - all funds
Total Unrestricted funds
Restricted funds
Auditorium Appeal fund
GO Participate
Opera Production
Leonard Ingrams fund
Studios Capital Campaign
Total of funds		 Balance at 1
November
2022
£
2,400,000
1,606,750
4,006,750
3,027,247
7,033,997
644,321
-
-
617,736
6,859,571
8,121,628
15,155,625		 Income
£
-
-
-
6,885,887
6,885,887
-
326,104
827,599
17,745
5,024,150
6,195,598
13,081,485		 Expenditure
£
-
-
-
(5,591,879)
(5,591,879)
(258,029)
(326,104)
(827,599)
(17,215)
-
(1,428,947)
(7,020,826)		 Gains/
(Losses)
£
-
-
-
13,103
13,103
-
-
-
(14,164)
-
(14,164)
(1,061)		 Balance at
31 October
2023
£
2,400,000
1,606,750
4,006,750
4,334,358
8,341,108
386,292
-
-
604,102
11,883,721
12,874,115
21,215,223

Page 42

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

20. Statement of funds (continued)

Statement of funds - prior year

Designated funds
Auditorium and Infrastructure
Creative and Strategic
Development
General funds
General Funds - all funds
Total Unrestricted funds
Restricted funds
Auditorium Appeal fund
GO Participate
Opera Production
Leonard Ingrams fund
Studios Capital Campaign
Total of funds		 Balance at
1 November
2021
£
2,400,000
1,606,750
4,006,750
2,161,821
6,168,571
902,350
-
-
675,478
3,300,991
4,878,819
11,047,390		 Income
£
-
-
-
6,561,743
6,561,743
-
488,975
523,496
16,013
3,558,580
4,587,064
11,148,807		 Expenditure
£
-
-
-
(5,413,646)
(5,413,646)
(258,029)
(488,975)
(523,496)
(13,886)
-
(1,284,386)
(6,698,032)		 Gains/
(Losses)
£
-
-
-
(282,671)
(282,671)
-
-
-
(59,869)
-
(59,869)
(342,540)		 Balance at
31 October
2022
£
2,400,000
1,606,750
4,006,750
3,027,247
7,033,997
644,321
-
-
617,736
6,859,571
8,121,628
15,155,625

Page 43

(A company limited by guarantee)

GARSINGTON OPERA LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

Designated funds

The Auditorium and Infrastructure fund relates to the replacement and refurbishment of elements of the auditorium and the wider infrastructure as well as meeting any contingencies for which the free reserves are set aside over time.

The Creative and Strategic Development fund has been created to underpin and support our core activity of quality productions on our stage and to enable forward planning of our strategic artistic ambition on and off the stage.

Restricted funds

The Auditorium Appeal fund relates to the building of the auditorium at Wormsley in 2011 and to additional work done to improve the auditorium since.

The GO Participate fund relates to developing and enhancing our Learning and Participation Programme for the benefit of the public, providing a wider appreciation of the genre of opera and accessibility to quality performances.

The Opera Production fund relates to restricted income and expenditure associated with the production of the operas.

The Studios Capital Campaign fund relates to restricted funds for the purpose of building our own rehearsal facilities which will also allow us to extend our successful community outreach programme that has brought opera to many local schools, hospitals and adults living in the vicinity.

The Leonard Ingrams fund is restricted for use relating to outreach work in schools and the local community, and work supporting our young artists including an annual Award named the Leonard Ingrams Award to one or more young artists showing exceptional talent.

21. Analysis of net assets between funds

Analysis of net assets between funds - current year

Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total		 Restricted
funds
2023
Unrestricted
funds
2023
£
£
11,775,789
964,334
559,266
2,204,308
540,260
6,495,076
(1,200)
(1,322,610)
12,874,115
8,341,108		 Total
funds
2023
£
12,740,123
2,763,574
7,035,336
(1,323,810)
21,215,223

Page 44

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

21. Analysis of net assets between funds (continued)

Analysis of net assets between funds - prior year

Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Total		 Restricted
funds
2022
£
7,454,770
578,699
89,359
(1,200)
8,121,628		 Unrestricted
funds
2022
£
1,090,934
2,121,347
4,957,714
(1,135,998)
7,033,997		 Total
funds
2022
£
8,545,704
2,700,046
5,047,073
(1,137,198)
15,155,625

22. Reconciliation of net movement in funds to net cash flow from operating activities

Net income for the year (as per Statement of Financial Activities)
Adjustments for:
Depreciation charges
Gains on investments
Loss on the sale of fixed assets
Increase in stocks
Decrease/(increase) in debtors
Increase/(decrease) in creditors
Net cash provided by operating activities
23.
Analysis of cash and cash equivalents
Cash in hand
Total cash and cash equivalents		 Group
2023
£
6,059,598
407,051
1,060
936
(4,853)
414,341
186,612
7,064,745
Group
2023
£
5,203,709
5,203,709		 Group
2022
£
4,108,235
409,269
348,427
437
(5,939)
(860,438)
(65,820)
3,934,171
Group
2022
£
2,805,958
2,805,958

Page 45

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

24. Analysis of changes in net debt

Cash at bank and in hand
25.
Capital commitments
Group
2023
£
Contracted for but not provided in these
financial statements
Construction of tangible fixed assets
1,871,229		 At 1
November
2022
£
2,805,958
2,805,958
Group
2022
£
5,767,032		 Cash flows
£
2,397,751
2,397,751
Company
2023
£
1,871,229		 At 31
October
2023
£
5,203,709
5,203,709
Company
2022
£
5,767,032

26. Operating lease commitments

At 31 October 2023 the Group and the Company had commitments to make future minimum lease payments under non-cancellable operating leases as follows:

Not later than 1 year
Later than 1 year and not later than 5 years
Later than 5 years		 Group
2023
£
252,418
972,101
2,038,984
3,263,503		 Group
2022
£
245,126
954,393
2,276,982
3,476,501		 Company
2023
£
252,418
972,101
2,038,984
3,263,503		 Company
2022
£
245,126
954,393
2,276,982
3,476,501

27. Related party transactions

In accordance with FRS 102, transactions with Garsington Opera Enterprises Limited and Garsington Opera Productions Limited have not been disclosed here since both entities are wholly owned subsidiaries of Garsington Opera Limited.

In 2021, the Leonard Ingrams Foundation made a donation of £618,124. The Leonard Ingrams fund is restricted for use relating to outreach work in schools and the local community, and work supporting our young artists including an annual Award named the Leonard Ingrams Award to one or more young artists showing exceptional talent.

Page 46

GARSINGTON OPERA LIMITED

(A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2023

28. Controlling party

Garsington Opera, having no share capital, is under the control of the Board of Trustees, who are also the Directors of the Opera.

Page 47