OpenCharities

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

2023-03-31-accounts

Page
Reference and Administrative Details ofthe Charitable Company, its Trustees and
Advisers
Trustees' Report 2-12
Independent Auditors'
Report
on the Financial Statements 13-16
Consolidated Statement ofFinancial Activities 17
Consolidated Balance Sheet 18-19
Charitable
Company
Balance
Sheet 20- 21
Consolidated Statement ofCash Flows 22
Notes tothe Financial Statements 23-47

Restricted Unrestricted Total Tote/
funds funds funds funds
Note 2023
f
2023
f
2023 2022
Income from:
Donations
and legacies
155,523 307,473 462,996 572,216
Charitable
activities
38,147 1,228,949 1,267,096 974,297
Other trading
activities
744,279 744,279 506,725
Investments 491
Other income 30,769 30,769 3,300
Total income 193,670 2,311,470 2,505,140 2,057,029
Expenditure
on:
Raising funds 9 149,092 149,092 82,9/4
Charitable
activities
10 266,490 2,119,590 2,386,080 1,769,792
Total expenditure 266,490 2,268,682 2,535,172 1,852,705
Net (expenditure)/income before
taxation (72,820) 42,788 (30,032) 204,323
Taxation 233 233 (2,539)
Net movement
in funds
(72,820) 43,021 (29,799) 201,784
Reconciliation
offunds:
Total funds brought
forward
199,457 700,538 899,995 698,211
Net movement
in funds
(72,820) 43,021 (29,799) 201,784
Total funds carried forward 126,637 743,559 870,196 899,995

2023 2022
Note
Fixed assets
Tangible assets 15 394,198 397,850
394,198 397,850
Current assets
Stocks 17 10,999 11,690
Debtors 18 96,801 20,935
Cash at bank and in hand 1,058,568 957,227
1,166,368 989,852
Creditors: amounts falling due within one
year 19 (689,643) (485,747)
Net current assets 476,725 503,105
Total assets less current liabilities 870,923 900,955
Provisions
for liabilities
(727) (950)
Total net assets 870,196 899,995
Charityfunds
Restricted
funds
21 126,637 I99,457
Unrestdicted funds 21 743,559 700,538
Total funds 870,196 899,995

Note 2023
6
2022f
Fixed assets
Tangible assets 15 391,289 394,011
Investments 16 100 100
391,389 394,111
Current assets
Debtors 18 511,047 236,131
Cash at bank and in hand 603,374 729,215
1,114,421 965,346
Creditors. amounts falling due within one
year 19 (669,131) (469,787)
Net current assets 445,290 495,559
Total assets less current liabilities 836,679 889,670
Total net assets 836,679 ee9,670
Charity funds
Restncted funds 21 126,637 199,457
Unrestricted funds 21 710,042 690,213
Total funds 836,679 889,670

FOR THE YEAR ENDED 31 MARCH 202 3
2023 2022
6 6
Cash flows from operating activities
Net cash used
in operating
activities (note 24) 155,411 500,291
Cash flows from investing activities
Purchase of tangible
fixed assets
(54,070) (139,412)
Net cash used in investing activities (54,070) (139,412)
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash
equivalents
In
the year 101,341 360,879
Cash and cash equivalents at the beginning ofthe year 957,227 596,348
Cash and cash equivalents at the end of the year 1,058,568 957,227
The notes on pages 23to 47 form part ofthese financial statements

Restricted Unrestricted Total
funds funds funds
2023 2023 2023
6 6 6
Grants
South Tyneside Council 157,400 157,400
Arts Council England (NPO) 102,530 102,530
Biffa 144,140 144,140
Other grants 11,383 6,383 17,766
155,523 266,313 421,636
Donations 41,160 41,160
155,523 307,473 462,996
Unrestricted Total
funds funds
2022 2022f
Grants
South Tyneside Council 157,400 157,400
Arts Council England (NPO) 102,530 102,530
Arts Council Cultural Recovery Fund 125,000 125,000
COVID grants 47,570 47,570
Other grants 88,808 88,808
521,308 521,308
Donations 50,908 50,908
572,215 572,215

Restricted Unrestricted Total
funds funds funds
2023 2023
6
2023f
Theatre 1,025,096 1,025,096
Cinema 77,213 77,213
Learning and Participation 38,147 126,640 164,787
38,147 1,228,949 1,267,096
Restricted Unrestricted Total
funds funds funds
2022 2022 2022
8
Theatre 780,061 780,061
Cinema 58,642 58,642
Learning and Participation 104,037 31,557 135,594
104,037 870,260 974,297
6. Income from other trading activities
Income from non charitable trading activities
Unrestricted Total
funds funds
2023f 2023
6
Trading income 744,279 744,2?9
Unrestricted Total
funds funds
2022f 2022f
Trading income 506,725 506,725

Total
funds
2023
9
Unrestricted Total
funds funds
2022f 2022f
Investment income 491 491
Other incoming resources
Unrestricted Total
funds funds
2023 2023
Sundry receipts 30,769 30,769
Unrestricted Total
funds funds
2022f 2022f
Sundry receipts 3,300 3,300
8.
Investment
income
Other incoming resources

Other trading expenses
Unrestricted Total
funds funds
2023 2023
5 5
Trading expenses 149,092 149,092
Other trading expenses (continued)
Unrestricted Total
funds funds
2022f 2022f
Trading expenses 82,914 82,9'l4
Restricted Unrestricted
funds funds Total
2023 2023 2023
5 5
Theatre shows 188,«5 1,444,103 1,632,219
Cinema 72,234 72,234
Leammg and Participation 38,147 127,230 165,377
Marketing 40,227 92,972 133,199
CH Own Shows 383,051 383,051
285,490 2,119,590 2,386,080

Summary by fund type (continued)
Restricted Unrestricted
funds funds Total
2022 2022f 2022f
Theatre shows 13,046 1,034,213 1,047,259
Cinema 57,485 57,485
Learning and Participation 205,107 37,032 242,539
Marketing 109,492 109,492
CH Own Shows 313,417 313,417
218,153 1,551,639 1,769,792

Activities
undertaken Support Total
directly costs funds
2023f 2023
K
2023
K
Theatre shows 514,410 1,117,809 1,632,219
Cinema 72,234 72,234
Learning and Participation 165,377 185,377
Marketing 133,199 133,199
CH Own Shows 383,051 383,051
1,268,271 1,117,809 2,388,080

Analysis ofexpenditure
by activities (cont
inued)
Activities
undertaken Support Tote/
directly costs funds
2022f 2022f 2022
6
Theatre shows 716,492 330,767 1,047,259
Cinema 57,485 57,485
Learning and Participation 149,736 92,403 242,139
Marketing 109,492 109,492
CH Own Shows 313,417 313,417
1,346,622 423, 170 1,769,792

Learning
and
Theatre Participatio
Shows Cinema n Marketing
2023f 2023f 2023
6
2023
f
Staff costs 93,000
Depreciation 56,123
Direct costs 244,677 72,234 165,377 133,199
Buffa 120,610
514,410 72,234 165,377 133,199
CH Own Total
Shows funds
2023f 2023
6
Staff costs 93,000
Depreciation 56,123
Direct costs 383,051 998,538
Biffa 120,610
383,051 1,268,271

Analysis ofdirect costs (contin ued)
Theatre Learning and
Shows Cinema Participation Marketing
2022f 2022
f
2022 2022f
Staff costs 469,287
Depreciation 41,974 3,789
Direct costs 205,231 57,485 145,947 109,492
716,492 57,485 149,736 109,492
CH Own Total
Shows funds
2022f 2022
Staff costs 469,287
Depreciation 45,763
Direct costs 313,417 831,572
313,417 1,346,622

Total Total
funds funds
2023
6
2022f
Staff costs 662,525 92,403
Depreciation 1,599 2,527
Rent, rates and overheads 24,539 19,192
Insurance 28,868 29,055
Utiliti es 69,624 43,693
Vehicles 6,467 8,745
Postage, stationery
&printing
7,249 5,242
Telephones 478 3,753
Computer
costs
85,646 63,132
Audit and accountancy fees 8,400 28,175
Consultants 1,743
Subscriptions 2,291 1,817
Repairs and maintenance 101,133 51,597
Finance charges 44,711 33,836
Disallowable VAT 56,350 24,130
Bad debts written off 3,929
Training 3&412 2,755
Sundry expenses 9,588 3,959
Governance costs 4,929 3,485
1,117,809 423,170
12. Auditors'
remuneration
2023 2022
6 5
Fees payable to the Group's auditor for the audit of the Group's annual
accounts 16,500 16,050

Staff costs FOR TH E YEA R ENDED 31 MARCH 2 023
Charitable Charitable
Group Group Company Company
2023
6
2022
f
2023
6
2022f
Wages and salaries 705,461 517,290 612,461 382,459
Social security costs 40,091 34,010 40,091 34,010
Contribution to defined contribution pension
schemes 9,973 10,390 9,973 10,390
755,525 581,690 662,525 426,859
The average number ofpersons employed by the Charitable
Company
during
the year was as follows:
Group Group
2023 2022
No. No.
Employees 56 39
The number of employees whose employee benefits
(excluding
employer pension
costs) exceeded
860,000was:
Group Group
2023 2022
No. No.

Leasehold
improvemen Fixtures and
ts fittings Total
6 8 6
Cost or valuation
At 1 April 2022 299,387 599,399 898,786
Additions 54,070 54,070
At 31 March 2023 299,387 653,469 952,856
Depreciation
At 1 April 2022 63,920 437,016 500,936
Charge for the year 5,988 51,734 57,722
At 31 March 2023 69,908 488,750 558,658
Net book value
At 31 March 2023 229,479 164,719 394,198
At 31March 2022 235,467 162,383 397,850
Charitable
Company
Leasehold
improvemen Fixtures and
ts fittings Total
8 8
Cost orvaluation
At 1 April 2022 299,387 552,150 851,537
Additions 53,401 53,401
At 31 March 2023 299,387 605,551 904,938
Depreciation
At 1 April 2022 63,920 393,606 457,526
Charge for the year 5,988 50,135 56,123
At 31 March 2023 69,908 443,741 513,649

FOR THE YEAR EN DED 31 MARCH 2023
15. Tangible fixed assets (continued)
Charitable
Company
(continued)
Leasehold
improvemen Fixtures and
ts fittings Total
6
Net book value
At 31 March 2023 229,479 161,810 391,289
At 31March 2022 235,467 156,544 394,011
16. Fixed asset investments
Investments
in
subsidiary
companies
Charitable
Company
Cost orvaluation
At 1 April 2022 100
Al 31 March 2023 100
Net book value
At 31 March 2023 100
At 31March 2022 100

The following was a sub sidiary
und
ertaking
oft
he Charitable Company:
Name Company Registered office or principal Principal
activity
number place ofbusiness
The Customs House Green 05812339 The Customs House, Mill Dam, The running ofa cafe
Room Limited South Shields, Tyne &Wear, bar and the
NE33 1FS organisation of events
and conferences at
The Customs House
Class of Holding Included in
shares consolidation
Ordinary 100'10 Yes
The financial
results ofthe subsidiary
for t
he year were:
Name Incomef Expendituref Profit for
the yearf
Net assets
The Customs House Green Room 331,224 (308,032) 23,192 33,617
Limited
17. Stocks
Group Group
2023
E
2022f
Finished goods and goods for resale 10,999 11,690

Charitable Chantable
Group Group Company Company
2023
5
2022 2023
5
2022f
Due within one year
Trade debtors 47,938 4,450 47,938 4,450
Amounts
owed by group undertakings
414,246 177,195
Other debtors 4,473 4,473
Prepayments and accrued income 48,863 12,002 48,863 50,002
96,801 20,935 511,047 235,131

Charitable Charitable
Group Group Company Company
2023f 2022 2023f 2022
Trade creditors 81,617 89,699 66,470 82,090
Other taxation and social security 20,361 13,281 20,361 10,676
Other creditors 28,856 42,158 28,856 40,719
Accruals and deferred income 558,809 341,609 553,444 336,300
689,643 486,747 669,131 469,787
Charitable Charitable
Group Group Company Company
2023f 2022f 2023 2022f
Deferred income at 1 April 2022 267,066 160,761 267,066 160,761
Resources deferred during the year 509,647 267,066 509,647 267,066
Amounts released from previous periods (267,066) (160,761) (18,724) (160,761)
509,647 267,066 757,989 267,066

Group
2023f 2022f
At the beginning ofthe year 960 1,024
Accelerated capital allowances (233) (64)
727 960
The deferred tax liahiltty is made up as follows:
Group Group
2023f 2022f
Accelerated capital allowances (727) (960)
(727) (960)

Statement
offunds
- current year
Balance at
Balance at 1 31 March
April 2022 Income Expenditure 2023
6 6 6 6
Unrestricted
funds
Designated
funds
Designated
funds
130,000 130,000
General funds
General funds 570,538 2,311,470 (2,268,449) 613,559
Total Unrestricted funds 700,538 2,311,470 (2,268,449) 743,559
Restricted funds
Leasehold
improvements
112,450 (56,123) 56,327
Other activities 11,383 (11,383)
Garfield Weston 87,007 (40,227) 46,780
Learning
and Participation
38,147 (38,147)
Biffa 144,140 (120,610) 23,530
199,457 193,670 (266,490) 126,637
Total offunds 899,995 2,505,140 (2,534,939) 870,196

Balance at
Balance at 31March
1April 2021
f
Income
f
Expenditure Taxation 2022
f
Unrestricted
funds
Designated
funds
Designated
funds
130,000 130,000
General funds
General funds 254,638 1,952,992 (1,634,553) (2,539) 570,538
Total Unrestricted funds 384,638 1,952,992 (1,634,553) (2,539) 700,538
Restricted funds
Leasehold
improvements
117,281 (4,831) 112,450
Other activities 88 (88)
Gallery and gallery outreach 8,127 (8,127)
Garfield Weston 148,688 (61,681) 87,007
Learning
and Participation
39,389 104,037 (143,426)
313,573 104,037 (218,153) 199,457
Total offunds 698,211 2,057,029 (1,852,706) (2,539) 899,995

Summary offunds - current yea r
Balance at
Balance at 1 31 INarch
April 2022 Income
f
Expenditure
6
2023
6
Designated funds 130,000 130,000
General funds 570,538 2311470 (2268 449) 613,559
Restricted funds 199,457 193,670 (266,490) 126,637
899,995 2,505,140 (2,534,939) 870,196
Summary offunds - prior year
Balance at
Balance at Transfers 31March
1April 2021f Income
f
Expenditure
f
infouif 2022
Designated funds 130,000 130,000
General funds 254,638 1,952,992 (1,634,553) (2,539) 570,538
Restricted funds 313,573 104,037 (218,153) 199,457
598,211 2,057,029 (1,852,705) (2,539) 899,995

Analysis ofnet assets between funds
~current
year
Restricted Unrestricted Total
funds funds funds
2023 2023 2023
6 6 6
Tangible fixed assets 206,948 187,250 394,198
Current assets 1,166,368 1,166,368
Creditors due within one year (80,311) (609,332) (689,643)
Provisions for liabilities and charges (727) (727)
Total 126,637 743,559 870,196

Analysis ofnet assets between funds -prior ye ar
Restricted Unres/ricted Tata/
funds funds funds
2022
f
2022
f
2022f
Tangible fixed assets 263,071 134,779 397,850
Current assets 989,852 989,852
Creditors due within one year (63,614) (423,133) (486,747)
Provisions for liabilities and charges (960) (960)
199,457 700,538 899,995
24. Reconciliation
of net movement
Reconciliation
of net movement
Reconciliation
of net movement
in funds to in funds to net cash flow from operating activities
Group Group
2023f 2022
Net
income/expenditure
for
Activities)
the year (as per Statement of Financial (29799) 201 784
Adjustments
for:
Depreciation
charges
57,722 48,287
Taxation (233) 2,539
Decrease/(increase) in stocks 691 (7,925)
Decrease/(increase) in debtors (75,866) 143,108
Increase
in creditors
202,896 112,498
Net cash provided by operating activities 155,411 500,291
25. Analysis ofcash and cash equivalents
Group Group
2023 2022f
Cash at bank and in hand 1,058,568 957,227
Total cash and cash equivalents 1,058,568 957,227

At 1 April At 31 March
2022
f
Cash flows
8
2023
f
Cash at bank and in hand 957,227 101,341 1,058,568
957,227 101,341 1,058,568
Capital commitments
Group Group
2023f 2022f
Contracted for but not provided in these financial statements
Acquisition oftangible fixed assets 14,665

Charitable Charitable
Group Group Company Company
2023 2022
f
2023
f
2022
f
Not later than 1 year 3,400 3,400 3,400 3,400
Later than 1 year and not later than 5 years 1,700 5,100 1,700 5,100
5,100 8,500 5,100 8,500