PEGASUS THEATRE TRUST
FINANCIAL STATEMENTS FOR THE YEAR ENDED
31 MARCH 2024
Company No: 03038190
Charity No: 1055305
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report of Ihe Trustees
The Trustees presenl their report and Ihe unaudited financial statemenls of the charity for the year ended
3151 March 2024. The Truslees hove odopled the provisions of the Slolemenl of Recommended Proclice
ISORPI "Accounting and Reporting by Charities" IFRS 1021 in preparing the annual report ond linoncial
statements of the charity.
The directors of the charitable company are its Iruslees for the purposes of charity law. The trustees who
have served during the year and since Ihe year end weTe as follows:
J Coller lappointed 20 Oct 20231
R Jones lappoinled 20 Oct 20231
B J Joshua
N Lloyd
E MocDonold
T Page
R Price
Reference and Administralive Detai15
Chief Execvlive Officer
AH Cole
Company Number
Charlly Number
03038190
lo55￿5
Reglstered Office &
Buslness address
Pegasus Theatre Trust
Magdalen Road
Oxford
OX41RE
Principol bonkers
Co-operolive Bonk plc
POBox250
Skelmeisdale
WN8 6WT
Independent exominers
Joshuo Kingston Bsc ACA
Burton Sweet Limited
Chartered Accountant5
The Clock Tower
5 Fadeigh Court
Old Weston Rood
Flax Bourton
Bristol BS48 1 UR
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
Objectlves and actlvltles
The objects of the compony, os stoted in ils memorondum of ossociolion. ore to odvonce the educotion of
the public in the practice and appreciation of the arts. in porticulor. but not exclusively, lor the benefit of
children and young people.
Mlsslon
Young people are Ihe life force of Pegasu5.
We provide the inspirotion for journeys filled with creotive opportunity. ospirolion and imoginolion. Through
listening and responding to the needs. ideas and energy of all those who find a home within it. Pegasus is a
pioneeiing force cieoting the present, chollenging and Shaping the future and making an enduring impacl
on the vitolily ol the performing arts locolty, regionolly and nationally.
Vision
We will be recognised os a pioneering lorce in the performing orts with our work for, by ond with young
people providing ou15tanding opportunities foT them to experience and create in Ihe present, chollenge
and shape the fulure ond moke on enduring impoct on the vitolity of the pertoming orts locally, regionolly
and nationally.
The continual development of our artistic and orgonisationol ambition will be shaped by listening ond
responding to the needs. ideas ond energy of all those who find a home wth us and informed by the
creotivity, skills ond tolents we will nurture in young people ond sloff olike.
Whi15t recogni5ing Ihe needs and expectalions ot each young person who engages with u5 will vary, we will
provide the space and support to enable young people to embark on individuoljourneys of personal growth
filled with creative opportunity. aspiration and imagination.
We will be bold in our opproach to securing o sustainable future lor the orgonisotion, reach out to partners
who can support us. be nimble and adaptable to the ever-changing environmenl Ihat surrounds us and
ensure Ihe choices we make enable us to work in innovolive, vioble ond inspiring woy5.
We will be ol Ihe hearl of Ihe communitieswe serve and fostera sense of belonging that encourages people
of oll ages, backgrounds ond cultures to experience together outslonding cieolive experiences Ihot are
vibranl. urgenl and excrting.
Publlc Benefft Statement
The Trustees consider thot, having poid due regard to the public benefit guidonce published by the Charity
Commission, they have complied with the duty placed upon them in section 17151 ol the Charities Act 2011.
Achievements ond perfomionce
Conlinuing our focus on providing creolive opportunities for young people and Iheir lomilies we hove over
the year worked with project partners with shared ambitions to bring on impoctful range of opportunities to
our programme and positive changes in the inclusivity and diversity of the theatre.
We have maintained our commilmenl lo providing inspiring and high-qualily projects for children. young
people and their families. Our weekty closses. projects and young companies offer opportunilie5 foi young
people lo creole and share their own work ond irFdeplh support helps their development in performance
skills and creative thinking. in lum building confidence. selfesteem. problem solving and communication
skills. In Ihe conlext ol shrinking opportunities foT Orts ond culture educotion in our schoots, this role hos never
been more important.
Our Iwo yeor-long young componies111-15 ond 1&251 hove PTovided skills developmenl, stoge croft and
performance opportunitEs culminating in successful public productions. We have 0150 provided theatre
technical skills development and Iroining for young people thTough a technical young company (14-1851
which worked alongside ourotheryoung componieson Iheironnuol productions. The 11-15 Young Compony
worked throughoul the year towards their production of The Crossing with public performances in July 23.
The 1 &25 Young Company presenled Memorio, in December.
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
This year commissioned wrilerTabby Lamb and undertaken R&D for a new touring project aiming lo of reoch
more young people with limited opportunities lo engage wilh creative activity wilhin our local communities.
TLiesday will be mounted and premier ot Pegosus in Moy 2024wilh the inlenlion to lour lo communityvenues
and schools over the following 12 months.
We relounched our Youlh Advisory Boord which will embed the process of young people informing decision-
making across the organisation. reflecting the interests and enthusiasm ol young people, raising their
confidence and 05piration. and deepening their undeT5tonding of the impact and cultural capital their voice
con hove. The progromme will include Iroining, menloring sessions wilh Boord buddies ond up lo two self-
delermined projects each yearwilh the remit of increasing relevance and widening our reach. for example
digital/social media takeovers. open doy event5 and devising ond testing a new afterschool activity.
We continued Io supporl parlicipalion by young people who are experiencing multiple disadvanlages and
who hove little or no occess to the (yts. through our free to occess inclusion piogramme This progromme
offers weekly creative and droma-based sessions for young people who have been referred from schools,
sociol services and early intervention hub5- Ihe Looking Forward programme is geared to Ihe needs of
vulnerable young women 111-185, two groups): ond the Acling Out progromme is offered lo children who
are experiencing a range ol challenging life circumstances 18- 1 Isl- Building on 'Studio Saturday" pilot
sessions in partnership with award-winning Oxford based leaming disability chaiify Yellow Submarine in Ihe
previous year we have now established Studio Saturdays as o regular addition lo this programme with
creative workshops foryoung people with leaining disabilities included music, dance. drama and puppetry.
These projecls offered creolive oclivilies ond irFdeplh support to help participonls build confidence ond
sell-esteem. positively interact with their peers. make new friendships. develop new skills and get some respite
from their challenging doily lives.
We aim to ensure that every young person who wants to participate at Pegasus can do so. We have
mointained affoidoble price5 0cr055 the full ronge of OUT QCtivitie5,' and we ensure Ihot our course5 ond
young companies provide supported spaces for participan15 who lace multiple borriers to engaging with
the arts. including financial barriers. physical or learning difficultie5 and social support need5. Some young
people we woiked with have complex needs. for exomple oulism ond cerebral palsy, ond required enoblers
to occompony them to every class or Teheorsol so that they can participate lulty.
We hove continued to embed our communty engogement ond build relationships within our diverse ond
under5erved local communilies. identifying Current￿ unmel needs and collaborating wilh local organisations
to widen ond deepen engogement. Over the yeoi thi5 h05 resulled in Pegosu5 activeW parlicipating in local
nehvorks, including Oxlordshire Youth's Changemoker Network. increased involvement in locol events such
as Flo Fest and Oxford City Christmas Lighls Feslival and building relationships wilh organisalions such as
Oxfoid People's Theatre, IF Festival ond Tiny Ideos Festivol. We hove worked wilh more schoo15 Ihi5 yeor
delivering workshops in seven local primary schools for 450 pupi15 in conjunction with our Christmas show, The
Lighlbulb Princess. With secondary Schools we have delivered four weeks ofwotk experience lor 40 students
and oL%o workshops for yeor 7 students joining Oxford Spires Acodemy os port ol a week4ong Ironsition
programme supporling 'pupil premium, sludenls preparing to attend theif new school and forwhealley Park
School sludenls exploring 'Coreers in Thealre.
The delivery of the Acling Diploma for16-18s in partnership wlh Bristol School of Acting and The River Leorning
Trusl conlinued with o new intoke of sludents in September and sow o production of Life on the Edge ond
The Marxist in Heaven in May 23. Despite outstanding resulls over the past rive years. Ihis yeor Brislol School
of Acting indicated Ihat it W05 no longer financial￿ viable to run the Acting Diploma in Oxford, ond Ihe
course will be run down with the finol intake of sludenls in September 2023 completing their sludies in June
2025. We are developing a new relalionship wilh Oxford School of Drama which we hope will enable Ihe
continue use of our 5pace5 for 51udy by young people in Ihe 1 >18-year age range. Our long-stonding
partnership with Magdalen College School lo support the delivery of their Theatre Academy continues to
thrive and included productions of Frankenslein and The Greatest Show this year.
Our creative learning programme has seen otlendonces of over 9,224 across the year including daily
attendance by 35 Acting Diplomo sludent5.
Over the year we welcomed audiences of over 6.5(X) to our show programme presenting over l(X)
performance5 on Fridays and Soturday5 which included some of the most exciling companies producing
work for children, young people ond fomilies.
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
Flnanclal revlew
The1£229,4861 deficit for the yeor is reported otler chorging £170.505 depreciotion to the building fund which
is a non-cash movement. We are Continual￿ grateful lor the support ol key funding provided by the Arts
Council Notional Porttolio slolus ond Oxford Cty Council Funding. Operating spending has been reviewed
and sovings hove been mode in sloffing costs ond odminislrotion. However, fundroising from olher sources
proved very challenging this yeor and the cash deficit for the yeor of £73.54212023: deficit of £97,680) is the
result of this.
Reserves Pollcy
Pegasus Theatre Trust holds rese￿e5 in order to provide business slobility ond lo invest in its chariloble and
arlistic aclivities. The Truslees review the reserve levels of Ihe charity annually. This review encompasse5 the
noture of the income ond expendilure slreoms, the need to motch income with commilmenls and the
nolure ol reserves. The Trustees also toke into considerolion the future of the charity, the uncertointy over
fulure income streams and olheT key risks idenlified during the risk review.
This year in challenging financial circvmslances the board have reviewed and assessed the risks facing the
organisation and hove Iransferred the young componies, production fund and Ihe a55et Teplacement fund
to the generol fund.
Totol currenl funds ore £2,055,815 of which £1.905.183 is the Designoted Building Fund and represents the
residual value of grants from Arts Council England. Southeast. The Big Lottery Fund and other donationswhich
contribuled to the capital project120101. The fund 15 ieduced annually by the chaige loi depreciotion of the
building.
The de5ignoted Strategic Tesetve tolol ot March 2024 15 £115,tKKJ. Thi5 15 equivalent to 9.9 week5 of current
gross expenditure which is sufficient to meet contractual liabilities should the organisolion have lo close or
cease trading for any period. This includes redundancy pay. amoun15 due to credilors and commitments
under leases. It is the trustees, inlenlion to moinloin Ihis designoled slrotegic lund level ot 12 weeks of current
gross expenditure.
The currenl level of free reserves is £30,936.11 is the Irustees, inlenlion to mointoin this reserve between £5,0
and £25.000. as Ihe Irustees believe that Ihis is sufficient lo maintain working capital for the foreseeable future.
Investment powers and polky
Undei the memorondum ond orticles of a550Clation, Ihe trustee5 of the charity hove the power to inve51 os
they see lil in the furtheronce ol the charity's objectives. The trustees. investment poficy is lo obtain os high
an income as possible wilh low risk. Such funds should be easily acce55ible given Ihe requiremenl to hold
liquid funds lo meet cosh flow demonds ond unexpected liobililies. The funds ore Iherelore invesled wilh the
Co-operalive and Virgin Money Banks. The investmenls provided a relum of 0.14% in the year ended 31 st
Morch 2024.
Going concem
The financial statements have been prepared on o going concem basis as the Iruslees believe Ihat no
malerial uncertointies exisl. The Irustees have consideTed the level of fund5 held and Ihe expecled level of
income ond expenditure lor 12 months from oulhorising these finoncial slolements. The budgeled income
and expenditure is sufficienl with the level ol reserves for Ihe charity lo be able lo continue as a going
concern.
Future plans
In the course ol the coming yeor12024120251 Both Chair of the board Bob Price and CEO Polly Cole have
indicoled their intention to slep down atker seven years. tt is intended thal current booid Members Rhys Jone5
and Nick Lloyd will be oppoinled os Joint Choir in Seplember 2024, supported by Bob Price who will remoin
on Ihe board for the last year of his eight-year lerm. The CEO role will be taken foward jointly by Georgia
Bradley IArt151ic Directorl and John Mccrow Icreatrive Leotning Director). Polly Cole will provide continuily
during the tronsition remoining wilh the orgonisolion os Heod of Finonce ond Adminislrotion.
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
Over the coming year we will continue to address the financial and resourcing chollenges focing the
organisation We will ensure we provide value for money by investing our resources. be they time or money.
efficient￿, contirnuolly reviewing where we direct our resouTces in relolion lo the needs ond expectotions of
our young audiences and wider community. We will continue our orgonisation development progromme to
bring about positive changes in the inclusivity and diversity of the thealre. We aim to embed processes that
will ensure that we fully represent ond reflect the diversily of the communities we serve inlo the future. Ever
mindful of our impact on future generations we will continue lo implement ovr environmental action plan.
In recent recruitmenls the board successfully increosed representation of younger people ond those directly
working in the arts. The next priorily is to bring fresh energy to Ihe team by addressing under representation
from people of the global majority and local community arls piaclitioners.
structure, governance and management
Pegasus Theatre Trust is o company limited by guaronlee govemed by its memorandum ond articles of
association dated 27 March 1995 as amended by Special Tesolulion dated 7 February 1996 and 21 Oclober
2009. It is registered os a chorily with the Charity Commission from 13 May 1996. The liability of members in
the event ol o winding up is limited by guoranlee lo an amount not exceeding £1 per member. At the
bolonce sheet date there were 7 members.
In October 2014 Ihe company formed a sub5idiaty. Pegasu5 Thealre Productions Lld.
Appolntmerrt of Trustees
Pegasus Theatre Trust as a registered charity is govemed by a boord ol trvslees who ore olso directors of the
company. Details ol Ihe truslees and directors are given on page l . Each trustee is expected lo remain in
office for five years and may be ieelected for one furthei 1hre￿year term but moy nol be re-elected tor a
further term in office unless exceptionol circumstances apply. Recruitment lakes place as required and is
a150 informed by a regular ski115 audit to ensure the changing needs of the organi5alion can be 5UPPOrted.
All trustees hove a discussion with the chair. olhei members of the board and executive team prior to
appointment which provides a summory of Ihe Iru51's developmenl to dole and its current position. The new
trustees hove on opporlunity lo discuss the issues thot orise ond osk ony questions. New Irustees olso receive
a writlen role descriplion. details of principal responsibilities and duties. recenl minules. some hislorical
informolion and the cuirent busines5 plan. 05 well as the memorandum and article5 of a550ClQtion and most
recent accounts. All trustees receive an induction. which includes meeting the wider staff leom, visits lo o
variely of Pegasus activities. in-house mentoring and Iraining where necessary. Any trustee who will be in
unsupervised contoct with young people is required lo be checked through the Disclosure ond Borring
Service.
Orgonisotion
The Boord of Truslees odministerthe chority- The boord meets fourtimes o yeor. In November 2018 the choirs,
committee was disbanded ond there is two sub<ommillees which ollow lor more detailed discussion and
scruliny at seporate meelings Ihe development committee.. and the finance and resources subcommittee
meels four limes o yeor prior lo boord meelings.
The Executive Director as Chief Execulive OfficeT directs the strafegic development and day-to-day
operolions ol the chority with the support of the Creolive Leorning Director ond ArtlStic Director.
Key Management Personnel Remuneralion
The trustees consider Ihe Board of Trustees. Chief Executive Officer. Artistic Director and Crealive Learning
Director os comprising Ihe key monogemenl personnel of the chorily in chorge of directing ond controlling
the charity ond running and operoling the charity on o day-lo-day bosis. All trustees give ol their time freely
and no trustee remunerotion was poid in Ihe yeoT. Details of trustee expenses and Telated porty transactions
ore disclosed in note 6 & 17 lo the occovnts.
Trustees ale required to di5c105e oll relevanl inleie515 and in accordance with the Trust's policy wilhdrow from
decisions where o conflict of interest orises. The poy ol the key monogement personnel is reviewed onnuolly
by the Iruslees to ensure that il is fair and not out of line wilh similar roles.
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
Related Partles
Arls Council England. Southeast and Oxford City Council provide essenlial core funding and have
nominoted representotion on Ihe boord os non-voting obseTvers. Deloils of tionsoclions wilh these
organisations ore provided in note 2 to the accounts.
The remainder of reloled parlies tronsoctions ore disclosed wilhin note 17 of the finonciol slotements.
The charify has one Whol￿ owned subsidiary which Current￿ does not trade.
The chair of Pegasus Youth Board is Co-opled a5 trustee to the board with lull voling righls or as non-voting
ob5etver depending on age.
Fundralslng Practlce
The organisalion has signed up to the Fundraising Regulator's Code of Fvndraising Proctice. Any direct
fundraising marketing 15 underloken by the executive team to ensure il is not unreasonably intrusive or
persistent. All lundroising moleriol includes deloils of how to unsubscribe from all lulure moilings or conloct.
There have been no comploinls made regording fundraiging activity during the year.
Rlsk Management
The trustees are responsible for the monogement of risks foced by the orgonisotion. The boord corries oul o
formal review of the charily's risk management processes on an annual basis and the chorty maintains a risk
register which is regulady monilored and reviewed by the boaid.
The key areas of risk where management failure would carry a potential threal lo the organisation have
been identified as follow5- failuie5 in statutory and regulolory complionce regarding the safeguording of
young people, reductions in income generoled and failing lo respond lo changing funding environments,
exceeding organisational capacity. The managemenl of risk and the effectiveness 01 all malerial internal
controls, including operotionol, finonciol ond complionce controls is ongoing ond reviewed ond ossessed by
the senior management team, and is regularfy reviewed by the board.
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Report ol the Trustees {contlnued)
statement of Trustees responslbllllles
The Iruslees (who ore olso directors of Pegosus Theolre Trust for the purposes of compony lowl ore responsible
for preparing the Trustees, Report lincorporoling the strategic report ond directors, report) and the financial
statements in accordance wilh opplicable law and United Kingdom Accounting Standords. including
Financiol Reporting Storndord 102: The Finonciol Reporting Slondord opplicable in the UK ond Republic of
Ireland (United Kingdom Accepted Accounting Praclicel-
Compony low requires the Iruslees to prepore finonciol slotements for eoch finonciol yeor which give o true
and lair view of the state of affairs of the charilable company and of the income and expenditure of the
charitoble company for Ihat period. In preparing these financial stotemenls, the trustees are required to-
5elecl suitoble occounling policies ond then opply them consistently.
observe the methods and principles in the Charities SORP.
make judgmen15 ond accounting e51imates thot aTe reasonable and prudent.
slole whether opplicoble UK Accounting Slondords hove been followed, subjecl to ony moteriol
departures disclosed and explained in the financial slalemenls.
prepare the financial slolement5 on the going conceTn basis unless It is inappropriate lo presume
Ihol the choriloble company will continue in business.
The Iruslees ore responsible lor keeping odequote occounting records Ihot disclose with reosonoble
accuracy al any time the financial position ol the chorilable company and enable them lo ensure Ihol the
financial slotements compty with Ihe Companies Act 2006. They are also re5pon5ible for safeguarding the
assets of the choriloble compony ond hence for toking reosonoble steps for the prevention ond delection
of fraud and other irregularities.
This report was approved by Ihe Board of DiTeclors and TTUStees on 24 September 2024 and signed on its
behalf by-
60fr Prtce
Bob Prlce
DirectorlTruslee (Chair)
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
Trustee5 Report and Financial Statements
31 Morch 2024
Independent examlner's report lo the trustees of Pegasus Thealre Trust (Yhe Company.)
I report to the charity trustees on my examinotion of the occounts of the Company for the year ended
31 sl March 2024.
Responslbllltles and basls of report
As the chority's trustees of the Compony lond olso ils diiectors for the purposes of compony lowl you are
responsible for the preparation of the accounts in accordance with the requirements of the Companies
Acl 2ffl61'the 2006 Act'l.
Having satisfied myself that the accounts of the Company are not required lo be audiled under Part 16
of the 2006 Act and are eligible for independent exomination. I report in iespecl of my examination of
your charity's occounts as carried out under section 145 of the Chorilies Act 2011 I'lhe 2011 Acl'l- In
carrying out my examinalion I have followed Ihe Directions given by the Charity Commission under
section 145151 Ibl of the 2011 Acl.
Independenl examiner's slatemenl
Since the Company's gross income exceeded £250.(XX) your examiner must be a member of a body
listed in 5eclion 145 of the 2011 Act. I Confi￿ Ihal l am quolified to undertake the examination because I
am a member of the Institute of Chartered Accovnlonls in England and Wales, which is one of the listed
bodie5.
I hove compleled my examination. I confirm that no malters have come to my allention in connection
wilh the examination giving me cause to believe-
accounting records were not kepl in respect of the Company as required by seclion 386 of the 2006
Acl., 01
the accounts do not accord with those records; or
the accounts do nol comply with Ihe accounting requirement5 of section 396 01 Ihe 2006 Act other
than ony requiremenl thot Ihe occounts give o 'lrue ond foir viewwhich is not o matter considered
as port ol an independent examination- or
the accounts hove not been prepared in occordance with the methods and principles Ot Ihe
Slolement of Recommended Proctice for occounling ond reporting by chorities opplicoble lo
charities preparing their accounts in accordance with the Financial Reporting Slandard applicable
in the UK and Republic of Irelond IFRS 1021.
I have no concems and have come across no other matter5 in connection with the examinalion lo which
ottention should be drown in this ieport in order lo enable a propel undeistanding of the account5 to be
reached.
otkkn LL tkn
Joshuo Kingston Bsc ACA
Burlon Sweet Limiled
The Clock Tower
5 Forleigh Court
Old Weston Road
Flax Bourton
Bristol BS48 1 UR
Date: 24 September 2024
www.pegasuslheatre.org.uk

PEGASUS THEATRE TRUST
STATEMENT OF FINANCIAL A￿1VITIEs (INCLUDING INCOME AND EXPENDITURE ACCOUNn
YEAR ENDED 31 MARCH 2024
Restated
Total Funds
2023
Unrestricted
Funds
Restricted
Funds
Total Funds
2024
Note
Income from:
Donations and grants
Charitable activities
Investment income
386.001
143,561
612
13.158
399,159
143,561
612
372,524
142,398
71
Total income
530,174
13,158
543,332
514,993
Expenditure on:
Raising funds
Charitable activities
16.374
746,286
16,374
756,444
14,698
773,604
10,158
Total expenditure
762,660
10,158
772,818
788,302
Net income/lexpenditure) and net
movernent in fund5
1232.4861
1229,4861
1273,3091
Total funds at start of year
15
2.283.605
1.696
2,285.301
2,558,610
Total funds at end of year
15
2.051.119
4.696
2,055,815
2,285,301
The Charity has no recognised gains or losse5 Other than the results for the year as Set out above.
All of the activities of the charity are classed as continuing.
The notes on pages 13 to 24 form part of these financial statements
See note 8 for fund-accountin8 comparative figures
io

PEGASUS THEATRE TRUST
BALANCE SHEET
AS AT 31 MARCH 2024
Company number: 03038190
2024
2023
Note
Fixed assets
Tangible assets
Investments
1,915,516
2,096,759
io
1.915.517
2,096,760
Current assets
Stock
Debtors
Cash at bank and in hand
978
52.289
140.939
1,190
36,698
214,481
li
194,206
252,369
Liabilities
Creditors .' amounts falling
due within one year
12
153.908}
163,8281
Net current assets
140,298
188,541
Net a55ets
2,055,815
2,285,301
FUNDS
Unrestricted funds
General funds
Designated f unds
Restricted funds
16
30,936
2,020,183
4.696
29,917
2,253,688
1,696
16
16
Total funds
2,055,815
2,285,301
For the year ended 31 March 2024 the company was entitled to exemption from audit under section 477 of the Companies Act
2006 relating to small companies.
Directors, responsibilities..
The members have not required the company to obtain an audit of its accounts for the period in question in accordance
with section 476.
The directors acknowledge their responsibilities for complying with requirements of the Act with respect to accounting
records and the preparation of the accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small
companies, regime.
The financial statements were approved by the trustees on 24 September 2024 and signed on their behalf by=
Beverley Joshua
Director/Trustee
The note5 on page5 13 to 24 form part of these financial statements
li

PEGASUS THEATRE TRUST
CASH FLOW STATEMENT
YEAR ENDED 31 MARCH 2024
2024
2023
Note
Net cash inflow from operating activities
174.154)
189,4901
Non-operational cash flows:
Investing artivitie5
Interest received
Fixed asset additions
612
71
18,2611
612
18,1901
Net cash inflow/loutflow) for the year
173,542}
197,6801
Notes to the Ca5hflow Statement
A. Reconciliation of net movement in funds to net cash infiow from operating activities
2024
2023
Statement of Financial Activities.. Net movement in funds
{229.486}
1273,3091
Investment income
16121
181,243
212
115.5911
19.9201
1711
182,344
119
16,2151
7,642
Depreciation
Ilncreasel / Decrease in stock
Ilncreasel / Decrease in debtors
Increase / (Decrease) in creditors: current liabilities
Net cash {oufflowl/inflow from operating activities
174.154)
189,4901
B. Analysis of changes in cash during the year
2024
2023
Change
Cash at bank and in hand
140.939
214,481
173,5421
2023
2022
Change
Cash at bank and in hand
214.481
312,161
197,6801
C. Cashflow Restrirtions
Charity law prohibits the use of net cash inflows on any endowed or other restricted fund to offset net cash outflows on
any fund outside its own objects, except on special authority. In practice. this restriction has not had any effect on cash
flows for the year.
The notes on page5 13 to 24 forni part of these financial statements
12

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Accounting policies
Accounting convention
The f inancial statements have been prepared in accordance with the historical cost convention (except where otherwise
stated in the accounting policy note) and in accordance with the Statement of Recommended Practice.. Accounting and
Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK
and Republic of Ireland IFRS 1021 issued in October 2019, and the Financial Reporting Standard applicable in the United
Kingdom and Republic of Ireland IFRS 1021, and the Companies Act 2006.
The significant accounting policies applied in the preparation of these financial statements are set out below. These
policies have been consistently applied to all years presented unless otherwise stated.
The charity is a public benefit entity as defined under FRSIO2.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objects at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise
when specified by the donor or when funds are raised for particular restricted purposes.
Designated funds form part of unrestricted funds and have been identified as being for particular purposes by the
Trustees. They are not restricted and can be transferred to general funds at any time at the discretion of the Trustees.
Further explanation of the nature and purpose of each fund is included in note 15 of the financial statements.
Income
Income from donations 15 included in income when these are receivable, except as follows..
l. When donors specify that donations given to the charity must be used in future accounting periods, the income is
deferred until those periods,.
11. When donors impose conditions which have to be fulfilled before the charity becomes entitled to use such income.
the income is deferred until the pre-conditions have been met.
Investment income is included on a receivable basis.
Donations in kind comprise donated seNices where the costs are measurable and the se￿iceS would otherwise have to
be paid for to maintain operational effectiveness.
Expenditure
Expenditure is recognised in the period in which it is incurred. Expenditure includes attributable VAT which cannot be
recovered.
R0i5ingfunds
Raising funds expenditure include those costs incurred in seeking voluntary contributions, costs of goods sold and other
costs which include the costs of running and participatin8 in fundraising events and collections and cost of goods
purchased for resale.
13

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Accounting policies (continuedj
Charitable Artivitie5
Grants awarded are allocated to charitable activities.
Grants awarded are treated as expenditure and a liability in the accounts as soon as they become legal or constructive
obligations. In the case of multi-year grant awards. the funding for all years is immediately recognised unless there are
conditions which need to be met by the recipient to enable the release of subsequent years, funding.
Governonce costs
Governance costs include those costs associated with meeting the constitutional and statutory requirements of the
charity and include the audit fees and costs linked to the strategic management of the charity. Governance costs are
included within support costs.
Allocation and apportionment Costs
Certain expenditure is directly attributable to specific activities and this has been included in those cost categories.
Other costs, which are attributable to more than one category, are apportioned across cost categories on the basis of an
assessment of workload carried out from time to time.
Overhead support costs have been allocated between fundraising and publicity costs, fundraising trading and charitable
activities. The apportionment has been allocated on the basis of usage and is analysed in notes 4 & 5.
Tangible fixed assets
Fixed assets are held at cost less accumulated depreciation. Assets costing less than £300 are not capitalised. The
company has built a new theatre which was commissioned in May 2010. Costs are directly connected with the
construction of the new theatre including architects, fees. Structural engineers, costs and direct project management
costs have been capitalised.
Depreciation is calculated so as to write off the cost of an asset. less its estimated ultimate residual value, over the useful
life of that a55et as follows-
Fixtures, fittings and equipment 4 years
Building 25 years
Stock
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving
items.
Donated items are not valued in stock and recognised in income only when sold.
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.
Bank
Cash at bank and cash in hand includes cash and short term highly liquid investments with short maturity of three
months or less from the date of acquisition or opening of the deposit or similar account.
14

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Accounting policies (continued)
Creditors
Creditors 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 are normally recognised at their settlement amount after allowing for any trade discounts due.
Leases
Rentals payable and receivable under operating leases are charged to the SOFA on a straight-line basis over the period of
the lease.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension schemes. Contributions payable to the charity's
pension schemes are charged to the Statement of Financial Activitie5 in the period to which they relate.
Tax
The charity is an exempt charity within the meaning of schedule 3 of the Charities Act 2011 and is considered to pass the
tests set out in Paragraph I Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company
for UK corporation tax purposes.
Going Concern
The Trustees consider that there are no material uncertainties affecting the ability of the charity to continue as a going
concern. The Trustees have considered the level of funds held and the expected level of income and expenditure for 12
months f rom authorising these financial statements. The budgeted income and expenditure is sufficient with the level of
reserves for the charity to be able to continue as a going concern.
15

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Income from: Donations and grants
Unrestricted
Funds
Restricted
Funds
Total Funds
2024
Core Grants
Oxford City Council
Arts Council England South-East
20.000
305.489
20,000
305,489
325.489
325,489
Unrestricted
Funds
Restricted
Fund5
Total Funds
2024
Public grants
Oxfordshire County Council
7,658
7,658
7.658
7,658
Unrestricted
Funds
Restricted
Funds
Total Funds
2024
Other grants and donations
Garfield Weston Foundation
PF Charitable Trust
Mr and Mrs JA Pye's Charitable Settlement
The Helen Hamlyn Trust
The Weinstock Fund
The Souter Charitable Trust
30.000
5,000
6,667
12.500
30,000
5,000
6,667
12,500
2,500
3,000
2,500
3,000
Donations from Individuals
6,345
6,345
60.512
5,500
66,012
386,001
13,158
399,159
16

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Income from: Donations and grants- continued
Prior year comparative {2022-23)
Unrestricted
Funds
Restricted
Funds
Total Funds
2023
Core Grants
Oxford City Council
Arts Council England South-East
20,000
305.493
20,000
305,493
325,493
325,493
Unrestricted
Funds
Restricted
Funds
Total Funds
2023
Public grants
Oxfordshire County Council
OxFord City Council
6,902
1,700
6,902
1,700
8,602
8,602
Unrestricted
Funds
Restricted
Funds
Total Funds
2023
Prior Year comparative
Mr and Mrs JA Pye'5 Charitable Settlement
Cecil Pilkington Charitable Trust
The Helen Hamlyn Trust
The Weinstock Fund
The Art Society Oxford
10,000
6.500
10.000
10,000
6,500
10,000
2,500
2,000
2,500
2,000
Donations from Individuals
7.429
7,429
33.929
4.500
38,429
359,422
13,102
372,524
17

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Income from: Charitable artivities
Total Funds
2024
Total Funds
2023
Ticket sales
Participation fees
Facilities hire
Hire fees Iperformancesl
Cafe Bar sales
Miscellaneous
Sponsorship
Theatre tax relief
39.358
27,342
3,571
1.200
3.425
709
51,758
16,198
43,158
34,589
2,450
1,105
3,197
1,590
50,777
5,532
143,561
142,398
All income from charitable activities received in the current and prior year was unrestricted.
Expenditure on: Raising funds
Total Fund5
2024
Total Funds
2023
Direct costs
14,875
1,499
13,114
1,584
Support costs
16,374
14,698
Expenditure on: Charitable artivities
Direct
Support
Costs
Total Funds
Costs
2024
Programme
Producing
Participation
Administration
Premises/Front of House
Depreciation
Governance costs
88.826
64,708
165,627
58.511
69.867
40,591
33,275
32,582
2,081
11,601
181,243
1,883
129,417
97,983
198,209
60,592
81,468
181,243
7,532
5,649
453,188
303,256
756,444
18

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Expenditure on: Charitable artivities- continued
RESTATED
Prior year comparative12022-23}
Direct
Support
Costs
Total Funds
2023
Costs
Programme
Producing
Participation
Administration
Premises/Front of House
Depreciation
Governance costs
99.650
58,028
144,774
66,741
65.839
44,742
42,529
41,457
2,016
20,155
182,344
2,102
144,392
100,557
186,231
68,757
85,994
182,344
5,329
3,227
438,259
335,345
773,604
Net income/{expenditurel for the year
This is stated after charging:
2024
2023
Independent examiner's fee
- for independent examination services
for other services
Trustees, travel, meeting and training expenses
Depreciation
2.850
375
2,650
350
io
181,243
182,344
l Trustee12023- None) has been reimbursed for their out of pocket travel expense5 of £96 {2023- £Nill. No Trustee
received any remuneration during the current or prior year.
Staff costs and numbers
The aggregate payroll costs were-
2024
2023
Wages & salaries
Social security costs
Pension contributions
Redundancy payments
281,733
20,107
8.155
1.432
310,654
21,940
7,895
311,427
340,489
No employee received emoluments of more than £60.0(M).
The average weekly number of employees during the year wa5 1212023- 131, calculated on the basis of average
headcount. The total employment benefits received by key management personnel including employer national
insurance and employer pension were £145,89412023- £124.0551.
The charity considers its key management personnel comprise: Executive Director - Chief Executive, Artistic Director,
Creative Learning Director.
19

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
Statement of Financial Artivities comparative figures
RESTATED
For the year ended 31 March 2023
Unrestrirted
Funds
Restrirted
Funds
Total Funds
2023
Income from:
Donations and grants
Charitable activities
Interest income
359.422
142.398
71
13.102
372,524
142,398
71
Total income
501,891
13,102
514,993
Expenditure on:
Raising funds
Charitable activities
14,698
735.432
14,698
773,604
38,172
Total expenditure
750.130
38,172
788,302
Net income/(expenditure) forthe year
and net movement in funds
{248.239}
125.0701
1273,3091
Total funds at start of year
2.531.844
26.766
2,558,610
Total funds at end of year
2.283,605
1,696
2,285,301
Tangible fixed assets
Fixtures and
new theatre
equipment
Fittings and
equipment
Buildin8
Total
Cost or valuation
At l April 2023
4,262,613
398,882
72,310
4,733,805
At 31 March 2024
4.262,613
398,882
72,310
4,733,805
Depreciation
At l April 2023
Charge for the year
2,186,925
170.505
398,882
51,239
10,738
2,637,046
181,243
At 31 March 2024
2,357.430
398,882
61,977
2,818,289
Net book value
At 31 March 2024
1.905.183
10,333
1,915,516
At 31 March 2023
2.075.688
21,071
2,096,759
20

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
10 Investments
Shares in subsidiary
undertakings
Cost
At l April 2023
At 31 March 2024
The investment is made up of 100% of the share capital of Pegasus Theatre Productions Limited. Consolidated accounts
have not been prepared as Pegasus Theatre Productions Limited was dormant throughout the whole period.
11 Debtors
2024
2023
Due in less than one year:
Prepayments and accrued income
52,289
36,698
52,289
36,698
12 Creditors
2024
2023
Amounts falling due within one year:
Trade creditors
Accruals
Deferred income
13,375
10,367
5.765
20,024
6,541
14,792
Amounts owed to group undertakings
Tax and social security
Other creditors
12,512
11.888
9,819
12,651
53,908
63,828
13 Operating leases
At 31 March the organisation had no commitments under non-cancellable operating leases.
14 Contingent liabilities
The Charity ha5 provided a legal debenture overthe property as valuable security in connection with the £2,700,000
grant from Arts Council, England. No provision has been made in respect of the grant or any other capital grant as the
conditions attached are deemed unlikely to occur.
The Charity has provided a legal charge over the property as valuable security in connection with the £1,850.000 grant
from the Big Lottery Fund. No provision has been made in respect of the grant or any other capital grant as the
conditions attached are deemed unlikely to occur.
21

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
15 Movement in funds
For the year ended 31 March 2024
At 31 March
2024
At l April 2023
Income
Expenditure
Transfers
Restricted funds
OKFordshire County IENBI
Oxford City Council IDCI
Weinstock Fund
Souter Charitable Trust
7.658
17.6581
1,488
208
1,488
208
3,000
2,5(MJ
{2,500}
1,696
13.158
110.158}
4,696
Unrestricted funds
General funds
DesiTgnotedfunds.'
Strategic reserve
Asset replacement fund
Young Companies, Production
fund
Building fund
29,917
530.174
{592,155}
63,000
30,936
146,000
22,000
131,0001
122,0001
115,000
lo.￿0
2.075,688
iio,0001
{170.5051
1,905,183
2.283,605
530.174
{762.660}
2,051,119
Total funds
2,285,301
543.332
1772.818}
2,055,815
Fund Descriptions
Restrirted Funds:
OKFordshire County IENBI - Funds to support the participant enablers.
Oxford City Council IDCI - Funds to support the delivery of Dawn Chorus project.
Oxford City Council ILFI - Funds to support Light Festival projects.
D'oyle Carte- Funds to support the delivery of the creative learning programme.
Lottery Community Fund - Funds to support the delivery of Looking Forward & Acting Out.
Weinstock Fund - Funds to support access needs for young participants.
The Big Give (Dec 211- Donations towards the delivery of Looking FoThvard & Acting Out.
Doris Field Charitable Trust- Funds to support the creative learning programme.
The Arts Society- Funds to support the delivery of Acting Out Summer project.
Souter Charitable Trust- Funds to support boxes community tour.
22

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
15 Movement in funds (continued)
Designated Funds:
Strategic reserve- Stands at £115,000. This fund holds 12 weeks of budgeted expenditure, which is sufficient to meet
contractual liabilities should the organisation close or cease trading. Transfers of1£31.0001 represents reduction in
annual gross expenditure.
The board have reviewed and assessed the risks facing the organisation and have transferred the young companies,
production fund and the asset replacement fund to the general fund.
Building fund Represent5 the residual value of grants from Arts Council England. Southeat, The Big Lottery Fund and
other donations which contributed to the capital project12010). The f und is reduced annually by the charge for
depreciation of the building.
For the year ended 31 March 2023
At 31 March
2023
At l April 2022
Income
Expenditure
Transfers
Restricted funds
Oxfordshire County IENBI
Oxford City Council IDCI
Oxford City Council ILFI
D'oyle Carte
Lottery Community Fund
Weinstock Fund
The Big Give (Dec 211
Doris Field Charitable Trust
6,902
16,9021
1,488
1,488
1.7C()
{1.7001
13.0001
18,0001
{2,500}
113,070}
11,0001
{2,000}
3,000
208
2,5(M)
208
13.070
1,000
The Arts Society
26,766
13.102
138.172}
1,696
REsfATED
Unrestricted funds
General funds
Designatedfunds..
Strategic reserve
Asset replacement fund
Young Companies, Production
fund
Building fund
49,468
501.891
{579.626}
58.184
29,917
154,184
S2,￿0
18.1841
130,0001
146,000
22,000
30,(KIO
2,246,192
120.0001
10,000
2,075,688
{170,5041
2,531,844
501.891
1750.130)
2,283,605
Total fund5
2,558,610
514,993
1788,302}
2,285,301
23

PEGASUS THEATRE TRUST
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 MARCH 2024
16 Analysis of net assets between funds
Unrestricted
Designated
Funds
Unrestricted
General
Funds
Restricted
Funds
Total
As at 31 March 2024
Tangible fixed assets
Other net assets
1,905.183
115,000
10.333
20,603
1,915,516
140,299
4,696
4,696
2,020,183
30,936
2,055,815
Unrestrirted
Designated
Funds
Unrestrirted
General
Funds
Restricted
Funds
Total
As at 31 March 2023
Tangible f ixed assets
Other net assets
2.075.688
178.000
21,071
8,846
2,096,759
188,542
1.696
1.696
2.253.688
29,917
2,285,301
17 Related party transartions
Pegasus Theatre Trust ha5 a related party relationship with Rhys Jones. a partner in Morgan & West Production Company
(Partnership).
During the year, the Charity received receipts of £nil, but paid £6.540 for Morgan & West's Great Big Christmas Magic
Show in December 2023 direct to Morgan & West. and £1.702 for Morgan & West'5 Massive Magic Show for Kidsl In
September 2023 via booking promotor makin projects.
At the end of the period, £nil was due from Morgan & West and £nil was held within creditors as an amount accrued to
Morgan & West.
There were no further related party transartions in the year or prior year other than recorded elsewhere in the accounts.
24