i
MAGIC LANTERN
Registered Charity Number: 1048092
FINANCIAL STATEMENTS
for the year ended 31 March 2025
MAGIC LANTERN
.
CHARITY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2025
Trustees;
Administrator:
J Wood D Schomberg L Varley Resigned on 13 June 2025 A Smith A Murdoch Appointed on 13 January 2025 S Phipps Resigned on 30 September 2024 M Sanders J Sanna Appointed on 03 June 2024
B Brickell
Charity number: 1048092
Business address: 1 The Builders Yard (Nanyuki) Shaftesbury Road East Knoyle Salisbury SP3 6AR
Independent Examiners:
Fisher Phillips LLP Chartered Accountants Summit House
==> picture [2 x 13] intentionally omitted <==
----- Start of picture text -----
i
----- End of picture text -----
170 Finchley Road London NW3 6BP
MAGIC LANTERN
FOR THE YEAR ENDED 31 MARCH 2025
CONTENT
| Pages | |
|---|---|
| Trustees' Report | 1-3 |
| Independent Examiner's Report | 4 |
| Statement of financial activities | 5 |
| Balance sheet | 6 |
| Notestotheaccounts | 7-12 |
MAGIC LANTERN TRUSTEES ANNUAL REPORT FOR THE YEAR ENDED 31 MARCH 2025
The Trustees submit their annual report and the financial statements for the year ended 31 March 2025. The Trustees have adopted the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” (FRS 102) in preparing the annual report and financial statements of the charity.
Reference and administrative details
| Name | Magic Lantern | ||
|---|---|---|---|
| Registered charity number | 1048092 | ||
| ; | |||
| Charity’s principal address | 1 TheBuildersYard (Nanyuki) | ||
| Shaftesbury Road | |||
| EastKnoyle | |||
| Salisbury | |||
| SP3 6AR | |||
| Trustees | J Wood | ||
| D Schomberg | |||
| LVarley~Resigned on 13 June2025 | |||
| A Smith | |||
| AMurdoch—Appointed on 13 January2025 | |||
| S Phipps—Resigned on 30 September2024 | _ | ||
| M Sanders | |||
| J Sanna—Appointed on 03 June2024 | |||
| Administrator | B Brickell | ||
| Bank | CAF Bank Ltd | ||
| 25 Kings Hill Avenue | |||
| Kings Hill | |||
| West Malling | |||
| Kent | |||
| ME194JQ |
Structure and governance The Charity is governed by its Trust Deed dated 15 June 1995. The Charity became registered with the Charity Commission on 2 August 1995,
Trustees are appointed by a Resolution passed at a Special meeting of the Trustees in accordance with the Trust Deed. Training is and will continue to be provided as and when Trustees are inducted,
Objectives and activities
The principal object of the Charity is to advance the education of the public and of school children in particular, in painting and fine art. The Charity also aims to use visual images as a means to enhancing the whole school curriculum and helping children to develop a range of skills.
In planning the activities for the year, the Charity has kept in mind the Charity Commission’s guidance on public benefit at the trustee meetings. The Charity works to achieve the above objective through the use of visual workshops that show famous paintings and sculpture in schools and adult groups including prisons, homeless centres, hospices and residential care homes. The workshops are given in an interactive way so that pupils (and teachers) learn through question and answer, copying poses, tracing the painter’s brush marks on the screen and many other hands-on activities. Authentic artists’ materials are shown and their use demonstrated.
The Charity has taken account of the Charity Commission’s guidance on public benefit in reviewing its aims and objectives and in planning future activities. The Trustees are satisfied that our activities are in furtherance of the objects of the Charity and are for the public benefit.
Page |
MAGIC LANTERN TRUSTEES ANNUAL REPORT (CONT.) FOR THE YEAR ENDED 31 MARCH 2025
Achievements and performance
The team consists of 11 workshop leaders, 4-6 working in London and the South East, 1 covering Northumberland and Tyne & Wear, 1 covering Slough, Windsor and Maidenhead, | in Oxfordshire, 1 in East Sussex and West Sussex and 1 covering Dorset, Somerset and Wiltshire. Many of the team hold Art History qualifications, some are teachers and all are skilled communicators.
Magic Lantern is the only educational organisation of its kind in the United Kingdom and, we believe, in Europe. Each school workshop is cross-curricular and interactive. The workshops open up and enhance all areas of the National Curriculum including history, science, maths, geography, literacy, RE and art & design. Children of all ages and abilities are encouraged to participate through a range of activities such as role-play, freeze-frames, soundscapes and dialogue. Crucial skills are developed including oracy and listening, visual literacy, critical thinking, communication, visual observation and confidence.
Every workshop is evaluated by the teacher whose comment sheet is then returned to Magic Lantern’s administrator and director, Briony Brickell. These evaluation forms continue to show that Magic Lantern’s sessions are of enormous educational benefit to children and to their teachers.
In the academic year 2024-25, the team delivered 402 workshops which was in line with the Trustees expectations. The number of workshops delivered was higher than the previous academic year and reflected successful recruitment, expanded geography and uptake by new schools. Over fifty percent of the workshops took place in schools that we had not previously visited.
Highlights of 2024-25 included Magic Lantern’s fifth virtual CPD workshop in November. This was run in partnership with the Association for Art History (AAH). The title of the workshop was Beyond the Frame: Incorporating Art History into the Curriculum (English and Literacy) and we look forward to working with the AAH on an annual basis to promote cross curricular and thematic use of art history in the primary school classroom.
We have continued to work with Teaching London: LDBS SCITT delivering termly sessions for trainee primary teachers on how to use art history in the classroom to support subject and curriculum knowledge. In March 2024, Briony Brickell delivered an online session for The Prince’s Teaching Institute to give teachers the tools and confidence to use art history across the school curriculum.
Magic Lantern continues to be part of an expert panel consulting on a new art and design curriculum that is being developed by the OAK National Academy in partnership with NSEAD. This is intended to be a free complete and comprehensive model curriculum to be used in classroom settings.
' Josepha Sanna was appointed as a trustee of Magic Lantern in June 2024. Josepha is Articulation Project Manager at the National Gallery, London. The Articulation Prize is the National Gallery’s annual public speaking competition for 16-19-year-olds, challenging them to deliver a 10-minute presentation on any work of art, architecture, or artefact, fostering confidence, critical thinking, and research skills in visual culture. Originally pursuing a practice in Fine Art, specialising in Sculpture, she subsequently gained an MA in History of Art at Sussex University. With over 15 years’ experience in the arts sector, she is passionate about supporting young people find their voice and enhancing accessibility in arts education.
Allison Murdoch became a trustee of Magic Lantern in January 2025. After her first degree from Georgetown University with a double major in the History of Art and French Literature, Allison completed an MA in the History of Art at the Courtauld Institute, University of London. She held curatorial positions at the Smithsonian American Art Museum and the Phillips Collection in Washington DC and worked in the education department at the Norton Simon Museum of Art for seven years where she became interested in the contrasting and complementary methods of teaching in the art gallery and the classroom. In her current position as the art coordinator in a state school in Thanet, Allison works to motivate teachers to view the visual arts as a pedagogically essential link into other core curriculum subjects. Allison has previously been a trustee for the educational charity Art History in Schools (closed December 2024).
.
‘ Page 2
MAGIC LANTERN TRUSTEES ANNUAL REPORT (CONT.) FOR THE YEAR ENDED 31 MARCH 2025
The Charity’s four patrons are renowned children’s author and illustrator James Mayhew, art and cultural historian and TV presenter Dr Janina Ramirez, distinguished art historian Professor Will Vaughan and Ghostbusters and Groundhog Day actor Bill Murray.
Financial review
The Charity had a net surplus for the year of £8,846 (2024: net deficit of £1,800), which is in line with the expectations of the Trustees. Magic Lantern receives no public funding and relies entirely on donations and schools’ fees. The Trustees are very grateful for the donations received during the year of £50,230 (2024: £32,930). At the end of the year the Charity had total funds of £112,804 (2024: £103,958), of which £80,255 is restricted and £32,549 is for unrestricted purposes.
School fees amounted to £6,400 (2024: £4,145). Over 90% of the workshops were given free of charge to state maintained schools and all workshops to state maintained schools were subsidised by the Charity to reflect the true cost of the workshop leader fee. Furthermore, a considerable amount of teaching is directed towards areas where most of the children come from low-income families. This is all made possible by the generous donations we receive from our supporters. Schools booking 6 workshops continue to be charged for 55
The workshop leaders’ fees cover contacting and liaising with schools, tailoring a programme to the class teacher’s specific requirements, travel, set up and delivery, and reporting back to the Administrator. Workshop leaders are paid by the Administrator on receipt of evaluation sheets.
In previous years, administration services were provided voluntarily. From 01 April 2010 the part-time administrator’s professional fees have been paid by the Charity.
Plans for future periods
Key to the ongoing success of the Charity is the continued delivery of high quality workshops. Over the next five years we will look to increase the number of workshops that we deliver by recruiting more workshop leaders and expanding the geographies in which we work, specifically within areas of high deprivation and need, and we will look to expand and develop our training offers for teachers on how to use art history in the primary classroom.
As part of continuity planning, Magic Lantern will be recruiting new Trustees to join the board who will bring with them fresh perspectives, skills and experience to the Board.
We are currently developing a new website that will reflect the calibre of our educational offer, promote the value of art history in schools and be optimised for mobile use so that the website works well on any platform.
Reserves policy
The Charity’s reserve policy is to maintain sufficient reserves to enable operating activities to be maintained, taking account of potential risks that may arise from time to time. This policy is reviewed annually by the Trustees.
Independent Examiner
Fisher Phillips LLP was re-appointed as Independent Examiner during the year. The Trustees are very grateful to Fisher Phillips LLP for carrying out the examination without charge.
On behalf of the Trustees on 21 January 2026.
==> picture [5 x 30] intentionally omitted <==
----- Start of picture text -----
|
----- End of picture text -----
==> picture [1 x 1] intentionally omitted <==
----- Start of picture text -----
.
----- End of picture text -----
==> picture [48 x 21] intentionally omitted <==
----- Start of picture text -----
Sanders
Trustee
----- End of picture text -----
==> picture [37 x 20] intentionally omitted <==
----- Start of picture text -----
J Sanna
Trustee
----- End of picture text -----
i
==> picture [2 x 8] intentionally omitted <==
----- Start of picture text -----
i
----- End of picture text -----
Page 3
MAGIC LANTERN
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF MAGIC LANTERN FOR THE YEAR ENDED 31 MARCH 2025
The trustees present their report together with the financial statements of the charity for the year ended 31 March 2025. The financial statements have been prepared in accordance with the accounting policies set out on page 7 to 8 and comply with the trust deed and applicable law.
Respective responsibilities of trustees and examiner
The charity’s trustees are responsible for the preparation of the accounts. The charity’s trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.
It is my responsibility to:
-
*« examine the accounts under section 145 of the 2011 Act; * — follow the procedures laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act; and
-
state whether particular matters have come to my attention.
Basis of independent examiner's statement
My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a “true and fair view” and the report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no matter has come to my attention:
-
which gives me reasonable cause to believe that, in any material respect, the requirements:
-
to keep accounting records in accordance with section 130 of the 2011 Act; and
-
- to prepare accounts which accord with the accounting records and comply with the accounting requirements of the 2011 Act :
have not been met; or
- to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
C Harvey FCCA CTA
Date; 21 January 2026
Fisher Phillips LLP Chartered Accountants Summit House 170 Finchley Road London NW3 6BP
:
Page 4
MAGIC LANTERN
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING SUMMARY INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 MARCH 2025
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | |||
| Notes | £ | £ | £ | £ | ||
| Income: | ||||||
| Voluntary income: | ||||||
| Donations and grants | 3 | 50,020 | 210 | 50,230 | 32,930 | |
| Incoming resources from charitable activities: | ||||||
| Fees for sessions | 6,400 | - | 6,400 | 4,145 | ||
| Investment income: | ||||||
| Bank interest | - | 3,108 | 3,108 | 2,042 | ||
| Total income | 56,420 | 3,318 | 59,738 | 39,117 | ||
| Expenditure: | ||||||
| Charitable activities | (47,690) | (3,202) | (50,892) | (40,917) | ||
| Governance costs | - | - | - | - | ||
| Total expenditure | 4 | (47,690) | (3,202) | (50,892) | (40,917) | |
| Net income/(expenditure) for the year | 8,730 | 116 | 8,846 | (1,800) | ||
| Other gains / (losses) | - | - | - | - | ||
| ‘ | Net movement in funds | 8,730 | 116 | 8,846 | (1,800) | |
| Reconciliation of funds: | ||||||
| Funds broughtforward at 1 April 2024 | 71,525 | 32,433 | 103,958 | 105,758 | ||
| Transferoffunds | - | we | = | a | ||
| Fundscarriedforwardat31March2025 | 8 | 80,255 | 32,549 | 112,804 | 103,958 |
The statement of financial activities includes all gains and losses recognised in the year.
All incoming resources and resources expended derive from continuing activities.
Page 5
MAGIC LANTERN
BALANCE SHEET AS AT 31 MARCH 2025
.
:
==> picture [454 x 255] intentionally omitted <==
----- Start of picture text -----
2025 2024
Notes £ £ £ £
FIXED ASSETS
Tangible assets - 3,
CURRENT ASSETS
Debtors 6 - =
Cash at bank and in hand 112,804 103,958
112,804 103,958
CREDITORS: Amounts falling due
within one year 7 - -
NET CURRENT ASSETS 112,804 103,958
TOTAL ASSETS LESS CURRENT :
LIABILITIES 112,804 103,958
CAPITAL AND RESERVES
Restricted funds 8 80,255 71,525
Unrestricted funds 8 32,549 32,433
8 112,804 103,958
----- End of picture text -----
==> picture [280 x 69] intentionally omitted <==
----- Start of picture text -----
The financial statements were approved by the Trustees on 21 January 2026.
M Sandérs J Sanna
Trustee Trustee
----- End of picture text -----
Page 6
MAGIC LANTERN NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
-
1, ACCOUNTING POLICIES
-
1.1 Accounting convention
- The financial statements have been prepared in accordance with 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 United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, and UK Generally Accepted Accounting Practice.
The charity 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 or note.
- 1.2. Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern. The trustees do not consider that there are any sources of estimation uncertainty at the reporting date that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next reporting period.
-
1.3. Income Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the income have been met, it is probable that the income will be received and that the amount can be measured reliably. Income mainly comprise donations received and school fees paid in the year.
-
1.4 Donations of gifts, services and facilities Donated professional services and donated facilities are recognised as income when the charity has control over the item or received the service, any conditions associated with the donation have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), volunteer time is not recognised so refer to the trustees” annual report for more information about their contribution.
On receipt, donated gifts, professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.
-
1.5 Interest receivable Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.
-
1.6 Expenditure and irrecoverable VAT
Resources expended are included in the statement of financial activities on a paid basis, inclusive of VAT which cannot be recovered. Certain expenditure is directly attributable to specific activities and has been included in those cost categories. Certain of the shared costs have been apportioned on the basis of an estimate of time spent by and by an estimate of other resources utilised.
- 1.7 Fund accounting
Unrestricted funds are available to spend on activities that further any of the purposes of charity. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity’s work or for specific projects being undertaken by the charity.
Page 7
. ;
. : :
MAGIC LANTERN
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
ACCOUNTING POLICIES (CONTINUED)
1.8 Debtors Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount , prepaid net of any trade discounts due.
1.9 Cash at bank and in hand Cash at bank and cash 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.
1.10 Creditors and provisions
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
1.11 Financial instruments
The charity 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. DETAILED COMPARATIVES OF THE STATEMENT OF FINANCIAL ACTIVITIES
| 2024 | 2024 | 2024 | ||
|---|---|---|---|---|
| Restricted | Unrestricted | Total | ||
| £ | £ | £ | ||
| Income: | ||||
| Voluntary income: | ||||
| Donations and grants | 32,880 | 50 | 32,930 | |
| Incoming resources from charitable activities: | ||||
| Fees. for sessions | 4,145 | - | 4,145 | |
| Investment income: | ||||
| Bank interest | - | 2,042 | 2,042 | |
| Total income | 37,025 | 2,092 | 39,117 | |
| Expenditure: | ||||
| Charitable activities | (37,795) | (3,122) | (40,917) | |
| Governance costs | - | - | - | |
| Total expenditure | (37,795) | (3,122) | (40,917) | ’ |
| Netincome/(expenditure) for the year | (770) | (1,030) | (1,800) | |
| Other gains / (losses) | - | - | - | |
| Netmovement in funds | (770) | (1,030) | (1,800) | |
| Reconciliation offunds: | ||||
| Funds brought forward at | April 2023 | 72,295 | 33,463 | 105,758 |
| Transfer offunds | - | - | - | |
| Fundscarriedforwardat31March2024 | 71,525 | 32,433 | 103,958 |
Page 8
,
:
i
MAGIC LANTERN
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
- DONATIONS AND GRANTS
‘
During the year the charity received donations from the following organisations:
==> picture [429 x 404] intentionally omitted <==
----- Start of picture text -----
|||||||||
|---|---|---|---|---|---|---|---|
|2025|2024|
|Restricted|Unrestricted|Total|Total|
|£|£|£|£|
|Mulberry Trust|6,000|-|6,000|8,000|
|29 May|1961|Trust|3,000|-|3,000|-|
|Arts|Scholars|4,000|-|4,000|4,000|
|Association|for Art History|250|-|250|_|1,500|
|Bemard|Lewis|Family|Charitable Trust|11,500|-|11,500|-|
|Newcomen|Collett|1,500|-|1,500|1,500|
|Diana and Ray Schomberg|5,400|-|5,400|§,400|
|Foyle|Foundation|-|-|-|-|
|Garfield Weston|-|-|=|5,000|
|The|Grocers'|Charity|3,000|-|3,000|-|
|The|Innholders'|Charitable|Foundation|2,000|-|2,000|-|
|Old|Possum's|Practical|Trust|2,000|-|2,000|-|
|Didymus|-|-|-|-|
|The|Arts|Society|2,040|-|2,040|-|
|The Trevor Catchpole Foundation|2,000|-|2,000|-|
|Gift|Aid|-|-|-|-|
|Anonymous|6,000|-|6,000|§,000|
|Various donations < £1,500|1,330|210|1,540|2,530|
|50,020|210|50,230|32,930|
|RESOURCES|EXPENDED|
|Charitable|Charitable|Governance|2025|2024|
|activities|activities|Costs|Total|Total|
|Restricted|Unrestricted|Restricted|
|Funds|Funds|Funds|
|£|£|£|£|£|
|Presenter|fees|29,140|-|-|29,140|25,787|
|Fundraising|3,800|-|-|3,800|4,000|
|Travel|and|subsistence|-|756|-|756|843|
|Administrator's|fee|14,750|-|-|14,750|8,775|
|Printing,|postage and|stationery|-|112|-|112|65|
|Telephone|-|30|-|30|31|
|Computer and website|costs|-|1,486|-|1,486|607|
|Insurance|-|296|-|296|286|
|Other general|casts|-|520|-|520|524|
|47,690|3,202|-|50,892|40,917|
----- End of picture text -----
-
RESOURCES EXPENDED
-
TRUSTEES' REMUNERATION
No remuneration was paid to the Trustees in either year nor did they receive any expenses.
6, DEBTORS
Other debtors
==> picture [91 x 28] intentionally omitted <==
----- Start of picture text -----
||||
|---|---|---|
|2025|2024|
|£|£|:|
|S|’.|
----- End of picture text -----
Page 9
:
.
MAGIC LANTERN
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
:
:
| 7. | CREDITORS: amounts fallingduewithin one year | CREDITORS: amounts fallingduewithin one year | CREDITORS: amounts fallingduewithin one year | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| £ | £ | |||||||||
| Othercreditors | creditors | - | - | |||||||
| 8. | FUNDS | |||||||||
| At | Incoming | Resources | Transfer | At | ||||||
| 1 | April 2024 | resources | expended | between funds | 31 March 2025 | |||||
| £ | £ | £ | £ | £ | ||||||
| Restricted reserves: | ||||||||||
| a. | Arts Scholars | 1,515 | 4,000 | (3,220) | - | 2,295 | ||||
| b. | MrsCicelyPickering -HACK |
4,183 | - | (420) | - | 3,763 | ||||
| c. | Mrs Cicely Pickering -LAM |
11,715 | - | (525) | - | 11,190 | ||||
| d. | Gillian Dickinson Trust | 130 | - | - | - | 130 | ||||
| e. | Gillian Dickinson Trust -Laing | 1 | - | - | - | 1 | ||||
| f. | SirJames KnottTrust | 30 | - | - | - | 30 | ||||
| g. h. i. |
J.P. Morgan School fees ~-Workshop Anonymous |
- (490) 5,395 |
- 6,400 5,000 |
- (5,090) (5,640) |
- - - |
|||||
| j. k. |
Arnold ClarkCommunityFund TheArts SocietyHampstead Heath -TASHH |
890 15,071 |
- 1,330 |
(890) (2,225) |
- - |
- 14,176 |
||||
| 1. | JohnDavieFund | 9 | - | - | - | 9 | ||||
| m. | The Arts SocietyTyneside -TYDFAS | 753 | - | - | - | 753 | ||||
| n.- | UniversityofWinchester | 37 | - | - | - | 37 | ||||
| o. | Durham ShoppingExtravaganza | 710 | - | - | - | 710 | ||||
| p. q. r. |
Diana andRaySchomberg -AdultSessions DianaandRaySchomberg -AdminSalary Association forArt History |
2,727 7,425 - |
- 5,400 250 |
(90) (6,750) (250) |
- - - |
2,637 6,075 - |
||||
| s. | Sir William Boreman Trust | - | - | - | - | - | ||||
| t. | AustinandHope Pilkington Trust | 55 | - | (10) | © | - | 45 | |||
| u. | MulberryTrust -workshops | §,540 | 2,000 | (2,610) | - | 4,930 | ||||
| vy. w. |
MulberryTrust -admin fees MulberryTrust -fundraising |
4,625 2,000 |
4,000 - |
(4,175) (2,000) |
- - |
4,450 4 |
||||
| x. | Newcomen Collett | 730 | 1,500 | (1,400) | - | 830 | ||||
| y. | TheArtsSociety -TAS |
839 | 2,040 | (2,280) | - | 599 | ||||
| z. | Foyle Foundation | 75 | - | - | - | 75 | ||||
| aa. | Didymus Foundation | 675 | - | (500) | - | 175 | ||||
| bb. | GraceTrust | 250 | - | - | - | 250 | ||||
| cc. | Garfield Weston | ; | 5,900 | - | (4,375) | - | 1,525 | |||
| dd. | Oxford City Cultural Educational Partnership | 735 | - | (280) | - | 455 | ||||
| ee. | Woodward Charitable Trust | 2 | = | - | a | a | ||||
| ff. gg. |
29May 1961-Trust BernardLewis FamilyCharitableTrust |
- - |
3,000 11,500 |
(560) (1,250) |
- - |
2,440 10,250 |
||||
| hh. ii. |
TheGrocers'Charity The Innholders'CharitableFoundation |
- | “ - |
3,000 2,000 |
(880) (700) |
- ” |
2,120 1,300 |
|||
| jj. | Old Possum's Practical Trust | - | 2,000 | (1,080) | - | 920 | ||||
| kk. | TheTrevor CatchpoleFoundation | - | 2,000 | (490) | - | 1,510 | ||||
| ll. | Anonymous2 | - | 1,000 | - | - | 1,000 | ||||
| 71,525 | 56,420 | —_(47,690) | - | 80,255 | ||||||
| Unrestricted reserves | 32,433 | 3,318 | (3,202) | - | 32,549 | |||||
| 103,958 | 59,738 | (50,892) | - | 112,804 |
The unrestricted reserves represent the available funds of the charity which are not designated for particular purposes.
Page 10
MAGIC LANTERN
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
-
All restricted reserves are represented by cash at bank within the balance sheet. Purposes of the restricted funds are as follows:a. Arts Scholars To contribute towards the costs of workshops run by the charity and free workshops that do not have funding.
-
b. Mrs Cicely Pickering - HACK To contribute towards the costs of workshops run in Hackney.
-
c. Mrs Cicely Pickering - LAM To contribute towards the costs of workshops run in Lambeth and Wandsworth.
-
d. Gillian Dickinson Trust To contribute towards the costs of workshops run in the North East.
-
e. Gillian Dickinson Trust - Laing To contribute towards a pilot project involving a lesson in school, followed by a visit to The Laing Art Gallery in Newcastle to see the pictures discussed and then return to the school for further discussion.
-
f. Sir James Knott Trust To support Magic Lanterm's Asylum Seeker Art Project, Westgate Baptist Church, Newcastle-upon-Tyne
-
g. J.P. Morgan To contribute towards the costs of workshops run by the charity.
-
h. School fees - Workshop To contribute towards the costs of workshops run by the charity,
-
i, Anonymous 1 To contribute towards the costs of workshops run by the charity.
-
j. Arnold Clark Community Fund To contribute towards the charity’s running costs.
-
k. The Arts Society Hampstead Heath - TASHH To contribute to Magic Lantern’s administrative costs.
-
|. John Davie Fund To provide 7 free sessions in schools in Devon.
-
m. The Arts Society Tyneside - TYDFAS To contribute towards free sessions in the North East.
-
n, University of Winchester To contribute towards free sessions in Hampshire.
-
o. Durham Shopping Extravaganza To contribute towards free sessions in the North East.
-
p. Diana and Ray Schomberg - Adult Sessions : To contribute towards sessions in hospitals and to disadvantaged adult groups, for example in prisons.
-
q. Diana and Ray Schomberg - Admin Salary To contribute towards the charity’s running costs.
-
r. Association for Art History To contribute towards the charity's preparation and delivery of ITT and CPD workshops for primary teachers,
-
s. Sir William Boreman Trust To contribute towards the costs of workshops in in London Boroughs of Lewisham and Greenwich.
-
t. Austin and Hope Pilkington Trust To contribute towards the costs of workshops run by the charity.
-
u. Mulberry Trust - workshops To contribute towards free workshops in LEAs that do not have specific funding.
-
v. Mulberry Trust - admin fees To contribute towards the charity’s running costs.
-
w. Mulberry Trust - fundraising To contribute towards the charity’s fundraising efforts.
-
x. Newcomen Collett To contribute towards free workshops in London Borough of Southwark.
‘
:
Page 11
MAGIC LANTERN
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2025
| y. | The Arts Society -TAS |
|---|---|
| To contribute towards the costsofworkshops in Arts Societyregional locations. | |
| z. | Foyle Foundation |
| To contribute towards freeworkshops in LEAs that donothave specific funding. | |
| aa. | Didymus Foundation |
| To contribute towards freeworkshops in LEAs that do nothave specific funding. | |
| bb. | Grace Trust |
| To contribute towards the charity’s runningcosts and free workshops thatdo not have funding. | |
| ec. | Garfield Weston |
| To contributetowards the charity’s running costs. | |
| dd. | Oxford City Cultural EducationalPartnership |
| To contribute towards the charity’s running costs. | |
| ee. | Woodward Charitable Trust |
| To contribute towards the charity's running costs. | |
| ff. | 29May 1961 Trust |
| Tocontribute towards workshops in the Midlands and Southern England. | |
| gg. | Bernard Lewis Family Charitable Trust |
| To contributetowards the cost ofdesigning and building anew website for the charity. | |
| hh. | The Grocers’ Charity |
| To contribute towards thecost ofworkshops run by the charity in London. | |
| ii. | The Innholders' Charitable Foundation |
| To contribute towards the costs ofworkshops run by the charity in the City ofLondon, | |
| Boroughs of Hackney, Islington, Camden, and Westminster. | |
| jj. | Old Possum's Practical Trust |
| To contribute towards the costofworkshops. | |
| kk. | The Trevor Catchpole Foundation |
| To contribute towards the costof workshops run by the charity. | |
| Il. | Anonymous 2 |
| Tocontributetowardsthecostofworkshopsrunbythecharity. |
- CONTROL
CONTROL ‘ The charity is controlled by its Trustees.
.
10. RELATED PARTY TRANSACTIONS
The charity has no related party transactions to disclose
Page 12