REGISTERED COMPANY NUMBER: 01132914 (England and Wales) REGISTERED CHARITY NUMBER: 1073094
Report of the General Council and Consolidated Financial Statements for the Year Ended 31 March 2024 for B.T.D.A. Limited (A Company Limited by Guarantee) Trading as British Theatre Dance Association
The Rowleys Partnership Ltd Statutory Auditors Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP
B.T.D.A. Limited (A Company Limited by Guarantee) Contents of the Consolidated Financial Statements for the Year Ended 31 March 2024
| Page | |
|---|---|
| Reference and Administrative Details | 1 |
| Report of the General Council | 2 to 6 |
| Report of the Independent Auditors | 7 to 10 |
| Statement of Financial Activities | 11 |
| Consolidated Balance Sheet | 12 |
| Charity Balance Sheet | 13 |
| Cash Flow Statement | 14 |
| Notes to the Cash Flow Statement | 15 |
| Notes to the Financial Statements | 16 to 29 |
| Detailed Statement of Financial Activities | 30 to 31 |
B.T.D.A. Limited (A Company Limited by Guarantee) Reference and Administrative Details for the Year Ended 31 March 2024
OFFICERS Mrs A Oliver (President for Life) Mrs H Mence (General Secretary/Treasurer) GENERAL COUNCIL N J Allen Mrs J E Carver P Cooper (resigned 5.1.24) D Ramsden Mrs M Hankinson (resigned 6.6.24) D J Chadwick Ms K Chater COMPANY SECRETARY Mrs H Mence REGISTERED OFFICE The International Arts Centre Garden Street Leicester Leicestershire LE1 3UA REGISTERED COMPANY NUMBER 01132914 (England and Wales) REGISTERED CHARITY NUMBER 1073094 AUDITORS The Rowleys Partnership Ltd Statutory Auditors Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP BANK Virgin Money Symington House 7-8 North Avenue Clydebank G81 2NT
Page 1
B.T.D.A. Limited (A Company Limited by Guarantee) Report of the General Council for the Year Ended 31 March 2024
The Officers and General Council, who are also directors of the charity for the purposes of the Companies Act 2006, present their report together with the consolidated financial statements of the charity and its subsidiary for the year ended 31 March 2024. The trustees have adopted the provisions of 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) (effective 1 January 2019).
The financial statements have been prepared in accordance with the accounting policies set out in notes to the accounts and comply with the charity's governing document, the Charities Act 2011, the Companies Act 2006 and 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 published in October 2019.
OBJECTIVES AND ACTIVITIES Objectives and aims
The objectives of the charity are to promote and encourage the art of dance through education and vocational training. The Association achieves this objective by offering a wide range of syllabi, a performance award system, festivals, technicons, scholarships, grants, and gala events.
The Association makes grants to talented students attending its courses and undertaking its examinations. The level of grant is discretionary and depends on the availability of funds.
The Association takes steps to encourage children with special needs to integrate, where possible, into mainstream classes.
Public benefit
The Officers and General Council have had due regard to the Charity Commission guidance on public benefit.
The main activities undertaken to further the charity's purposes for the public benefit are as follows:
-
Promotion of dance education and training to all members of the public regardless of colour, race, disability or age.
-
Fee paying arrangements are made to grant aid gifted students and due consideration is given to those on low incomes.
-
Dance education and training provide a platform for achievement and a programme of study leading to. graded qualifications. The charity is constantly improving the quality and breadth of its curriculum.
Theatre dance is recognised world-wide thus allowing the charity to benefit its members on the international stage.
A range of activities is organised, designed to benefit all social groups, such as festivals, gala days, scholarships, championships, fun days, special needs programmes, performance awards and specialised dance activities.
Page 2
B.T.D.A. Limited (A Company Limited by Guarantee) Report of the General Council for the Year Ended 31 March 2024
STRATEGIC REPORT Achievement and performance
Examination entries have increased across the board in this financial year.
Scholarships remained online and again proved to be successful with over 200 candidates taking part.
Graded Qualifications Alliance submitted its annual 'Statement of Compliance' to both the Office of Qualifications and Examinations Regulation (Ofqual), Qualifications Wales and the CCEA (Council for the Curriculum, Examinations and Assessment) in time to meet the published deadlines.
We are pleased to advise that during this financial year all results and certificates were issued and dispatched within the published deadlines.
BTDA launched a special award to commemorate the Kings Coronation. Over 200 candidates participated in this award for which they received a commemorative medal and certificate.
We continue to participate in the Compatibility Study exercise conducted by the CDMT along with other awarding organisations. This year concentrated on Grade 5 and we choose to show some diversity by presenting Spanish Dance, a dance form regulated by GQAL.
Version 2 of 'Examtrack' was launched in May of this financial year and was very well received by members. Members felt it was easier to manage, looked professional and included some useful features.
An examiner travelled to New Zealand to preside over live examinations which is the first time since before covid.
We were pleased to welcome back entries from Portugal following the re-opening of the centre over there.
We were pleased to hold Gala Weekend again during this financial year. The event was well attended and we welcomed some new choreographers.
Following the appointment of the organiser for the new 'South Yorkshire' area, a successful first meeting was held in February of this financial year.
The new Lower Grade marking scheme was introduced during this financial year and examiner training and standardisation continues on a regular basis to ensure consistency in judgements.
The Tap Artistic Director and his team continued with the development of the new programme of study for the tap examinations. Grade 1 was launched in September of this year and the work continues to be well received.
Competitions were held throughout the country; they were well attended and have seen an increase in standards.
BTDA has increased its social media profile to include Instagram and now has over 1,000 followers.
BTDA was pleased to enter into a partnership with TIRED Movement and Shades Dancewear to promote equality in dance and encourage skin tone dancewear.
Page 3
B.T.D.A. Limited (A Company Limited by Guarantee) Report of the General Council for the Year Ended 31 March 2024
STRATEGIC REPORT Financial review
Financial position
This year a surplus of £20,141 was made, in comparison with a surplus of £27,759 for last year. This year the incoming resources have increased as expected. The reserves policy put in place by the Trustees some years ago has ensured that we have remained viable throughout the pandemic and are able to continue post pandemic.
Reserves policy
Reserves are maintained to provide for periods when incoming resources may not be sufficient to meet the costs of activities in furtherance of the objectives. The aim is to cover the overheads for approximately six months. Total unrestricted reserves at 31 March 2024 were £115,509 (2023: £95,368). Current reserves do not cover six months of expenditure, however we will endeavour to build these back up to ensure the policy is met. We will do this by keeping costs to a minimum and developing business.
Future plans
To ensure that the Graded Qualifications Alliance continues to meet the requirements of recognition as an awarding organisation and submit its 'Statement of Compliance' by the required deadline.
To continue to offer the Gala Weekend year on year.
To promote the new tap work to a wider audience with the intention of spreading this exciting work further afield and to bring in new members.
To revert back to live Scholarships in the areas to include 5 events in total.
To further invest in new cameras to ensure that ultimately all examiners have this facility.
To continue to participate in comparability studies with other dance organisations under the direction of the Council for Dance, Drama and Musical Theatre.
To continue our relationship with dance awarding organisations and progress the accreditation of their programmes and institutions under the Graded Qualifications Alliance.
To carry out a review of the Teaching Qualifications and Programme of Study Technical Assessment and see whether these can be linked to form a single route with add ons.
To take steps to ensure that we are an inclusive organisation and promote inclusion in our social media and advertising.
To recruit new trustees.
To continue with live examinations in New Zealand going forwards.
To continue to develop our relationship with China and other areas overseas.
Page 4
B.T.D.A. Limited (A Company Limited by Guarantee) Report of the General Council for the Year Ended 31 March 2024
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its Memorandum and Articles of Association and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.
Recruitment and appointment of new trustees
The Officers and General Council are recruited through professional and business contacts. All Officers and General Council are interviewed, and references obtained as to their appropriateness for appointment.
Organisational structure
The charity is governed by the Officers and General Council. They meet regularly and determine policy. Day to day administration is devolved upon the President, the General Secretary and the Examination Secretary and staff, all of whom are paid employees.
Induction and training of new trustees
A formal policy of Officer and General Council training and induction operates including charity commission guidance, specialist courses and local specialist seminars. All Officers and the General Council are DBS checked.
Key management remuneration
The pay of the senior staff is reviewed annually and normally increased in accordance with average earnings and the level of responsibility required.
Risk management
The Officers and General Council have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
The major risks recognised by the Officers and General Council are the change in educational attitudes thus resulting in a decrease in student intake in conjunction with living style which may also lead to a fall in those numbers, resulting in a reduction of income.
The Association therefore takes innovative steps to encourage the development of existing and additional disciplines, such as Indian dance, freestyle and the introduction of dance discipline to primary education. There is also a policy of development of international operations notably in New Zealand, Dubai, Malta, Portugal, China and Turkey.
The Association maintains a risk register in conjunction with its subsidiary company, Graded Qualifications Alliance Limited. This is revised periodically.
The Graded Qualifications Alliance has continued its development. This organisation was established as an awarding body to take advantage of the charity's intellectual property in providing graded qualifications and to create opportunities to extend performance related provision into other areas of education and therefore to provide an independent source of income thus reducing risk and ensuring future investment in the charity's objectives.
This, together with revised work practices and increased technology currently under development, will result in a significant reduction in costs thus contributing to the generation of surpluses in the future and reducing financial risk.
The Officers and General Council adopt a cautious approach to the management of the charity. Reserves are invested in bank deposits and capital expenditure and grant aid is reviewed against the background of charity income before being expended.
Page 5
B.T.D.A. Limited (A Company Limited by Guarantee) Report of the General Council for the Year Ended 31 March 2024
POLICY RELATING TO GRADED QUALIFICATIONS ALLIANCE
GQAL has the accreditation with The Office of Qualifications and Examinations Regulation (Ofqual) thus an examination body that accredits the examinations undertaken by BTDA students.
A series of non-regulated examinations in theatre dance are also awarded by The British Theatre Dance Association.
STATEMENT OF RESPONSIBILITIES OF OFFICERS AND GENERAL COUNCIL
The Officers and General Council (who are also the directors of B.T.D.A. Limited for the purposes of company law) are responsible for preparing the Report of the General Council and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
Company law requires the Officers and General Council to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, of the charitable group for that period. In preparing those financial statements, the Officers and General Council are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP 2019 (FRS 102);
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The Officers and General Council are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
In so far as the Officers and General Council are aware:
-
there is no relevant audit information of which the charitable group's auditor is unaware; and
-
- the Officers and General Council have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information.
AUDITORS
The auditors, The Rowleys Partnership Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.
This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
Report of the General Council, incorporating a strategic report, approved by order of the General Council, as the company directors, on 31 August 2024 and signed on the board's behalf by:
Mrs A Oliver Trustee (President for Life)
Page 6
Report of the Independent Auditors to the Officers and General Council of B.T.D.A. Limited (A Company Limited by Guarantee)
Opinion
We have audited the financial statements of B.T.D.A. Limited (the ‘parent charitable company’) and its subsidiary (the ‘group’) for the year ended 31 March 2024 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and parent charitable company's affairs as at 31 March 2024, and of the group’s incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. The comparative information has not been audited.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed; we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group’s and parent charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The Officers and General Council are responsible for the other information. The other information comprises the information included in the Report of the General Council, other than the financial statements and our auditor’s report thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Page 7
Report of the Independent Auditors to the Officers and General Council of B.T.D.A. Limited (A Company Limited by Guarantee)
Other information - continued
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements, or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the report of the General Council for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Trustees’ report has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of our knowledge and understanding of the group and parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors’ report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 and the Charities Act 2011 requires us to report to you if, in our opinion:
-
adequate and sufficient accounting records have not been kept by the parent charitable company, or returns adequate for our audit have not been received from branches not visited by us; or
-
the parent charitable company’s financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of officers' and general council remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the officers and general council were not entitled to prepare the financial statements in accordance with the small companies’ regime and take advantage of the small companies exemptions in preparing the directors’ report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the statement of responsibilities of officers and general council set out on page 6, the officers and general council (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the officers and general council determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the officers and general council are responsible for assessing the group’s and parent charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the officers and general council either intend to liquidate the group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.
Page 8
Report of the Independent Auditors to the Officers and General Council of B.T.D.A. Limited (A Company Limited by Guarantee)
Our responsibilities for the audit of the financial statements
We have been appointed auditor under the Companies Act 2006 and section 151 of the Charities Act 2011 and report in accordance with those Acts.
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below
-
We obtained an understanding of the legal and regulatory frameworks that are applicable to the group and determined that the most significant which are directly relevant to specific assertions in the financial statements are those related to the financial reporting frameworks (UK Generally Accepted Accounting Practice, the Companies Act 2006 and the Charities Act 2011) and the relevant tax compliance regulations in the jurisdiction in which the company operates. We enquired of management, whether they were aware of any instances of non-compliance with laws and regulations or whether they had any knowledge of actual, suspected or alleged fraud;
-
We assessed the susceptibility of the entity's financial statements to material misstatement, including how fraud might occur;
-
Our testing considered unusual or unexpected journal entries on a sample basis;
-
We evaluated the assumptions and judgements used by management within significant accounting estimates and assessing if these indicate evidence of management bias;
-
We tested significant transactions, in particular the evaluation of the business rationale for any which appear unusual or outside the company's normal course of business;
-
We assessed the appropriateness of the collective competence and capabilities of the engagement team by understanding the practical experience with audit engagements of a similar nature and complexity, plus ensuring the team had appropriate and relevant training of the financial reporting framework and the relevant tax compliance regulations specific to the entity.
-
We reviewed the financial statements and tested the disclosures against supporting documentation;
-
- We have assessed these areas at group level and at component level where appropriate, we performed the component audit work ourselves as part of our audit of those entities.
-
We communicated relevant matters to all members of the audit team to ensure they understood the risks specific to the entity and the audit procedures planned to mitigate these.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
Page 9
Report of the Independent Auditors to the Officers and General Council of B.T.D.A. Limited (A Company Limited by Guarantee)
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members and its trustees those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Mrs L G Parkes FCA FCCA (Senior Statutory Auditor) for and on behalf of The Rowleys Partnership Ltd Statutory Auditors Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP
Date: 31 August 2024
Page 10
B.T.D.A. Limited (A Company Limited by Guarantee) Consolidated Statement of Financial Activities (Incorporating Consolidated Income and Expenditure Account) for the Year Ended 31 March 2024
| 31.3.24 | 31.3.23 | ||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| fund | fund | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM | |||
| Subscriptions | 3 | 40,846 | 43,327 |
| Charitable activities | 6 | ||
| Examinations | 644,457 | 582,754 | |
| Gala day | 272,891 | 244,601 | |
| Meetings and technicons | 10,697 | 10,538 | |
| Championships, competition, and areas | 67,737 | 47,185 | |
| Scholarships | 6,020 | 5,700 | |
| Other trading activities | 4 | 3,913 | 3,163 |
| Investment income | 5 | 2,920 | 875 |
| Total | 1,049,481 | 938,143 | |
| EXPENDITURE ON | |||
| Raising funds | 7 | 41,167 | 37,751 |
| Charitable activities | 8 | ||
| Examinations | 550,297 | 500,220 | |
| Gala day | 240,023 | 212,623 | |
| Meetings and technicons | 27,172 | 23,642 | |
| Championships, competition, and areas | 99,666 | 86,246 | |
| Scholarships | 18,226 | 16,706 | |
| Support costs | 12 | 52,789 | 33,196 |
| Taxation | 18 | - | - |
| Total | 1,029,340 | 910,384 | |
| NET INCOME | 20,141 | 27,759 | |
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward | 95,368 | 67,609 | |
| TOTAL FUNDS CARRIED FORWARD | 115,509 | 95,368 |
CONTINUING OPERATIONS
All income and expenditure has arisen from continuing activities.
Page 11
B.T.D.A. Limited (Registered number: 01132914) (A Company Limited by Guarantee) Consolidated Balance Sheet At 31 March 2024
| Notes FIXED ASSETS Tangible assets 19 Intangible assets 20 CURRENT ASSETS Stocks 22 Debtors 23 Cash at bank and in hand CREDITORS Amounts falling due within one year 24 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS 25 Unrestricted funds TOTAL FUNDS |
31.3.24 £ 2,056 - 2,056 23,220 14,454 431,670 469,344 (355,891) 113,453 115,509 115,509 115,509 115,509 |
31.3.23 £ 1,998 - 1,998 29,200 18,778 343,628 391,606 (298,236) 93,370 95,368 95,368 95,368 95,368 |
|---|---|---|
The trustees have prepared group accounts in accordance with section 398 of the Companies Act 2006 and section 138 of the Charities Act 2011. These accounts are prepared in accordance with the special provisions of Part 15 of the Companies Act relating to small companies and constitute the annual accounts required by the Companies Act 2006 and are for circulation to members of the company.
The financial statements were approved by the Officers and General Council on 31 August 2024 and were signed on its behalf by:
Mrs A Oliver Trustee (President for Life)
The notes form part of these financial statements
Page 12
B.T.D.A. Limited (Registered number: 01132914) (A Company Limited by Guarantee) Charity Balance Sheet At 31 March 2024
| Notes FIXED ASSETS Tangible assets 19 Investments 21 CURRENT ASSETS Stocks 22 Debtors 23 Cash at bank and in hand CREDITORS Amounts falling due within one year 24 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS 25 Unrestricted funds TOTAL FUNDS |
31.3.24 £ 2,056 50,000 52,056 9,920 8,890 416,381 435,191 (354,279) 80,912 132,968 132,968 132,968 132,968 |
31.3.23 £ 1,998 50,000 51,998 18,921 7,780 334,781 361,482 (307,547) 53,935 105,933 105,933 105,933 105,933 |
|---|---|---|
These financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small charitable companies.
The financial statements were approved by the Officers and General Council on 31 August 2024 and were signed on its behalf by:
Mrs A Oliver Trustee (President for Life)
The notes form part of these financial statements
Page 13
B.T.D.A. Limited (A Company Limited by Guarantee) Consolidated Cash Flow Statement for the Year Ended 31 March 2024
| Notes Cash flows from operating activities: Cash generated from operations 1 Net cash provided by (used in) operating activities Cash flows from investing activities: Purchase of tangible fixed assets Interest received Net cash provided by (used in) investing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
31.3.24 £ 85,802 85,802 (680) 2,920 2,240 88,042 343,628 431,670 |
31.3.23 £ 184,839 184,839 (657) 875 218 185,057 158,571 343,628 |
|---|---|---|
The notes form part of these financial statements
Page 14
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Cash Flow Statement for the Year Ended 31 March 2024
| 1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES 31.3.24 £ Net income for the reporting period (as per the statement of financial activities) 20,141 Adjustments for: Depreciation charges 622 Interest received (2,920) Decrease/(increase) in stocks 5,980 Decrease/(increase) in debtors 4,324 Increase/(decrease) in creditors 57,655 Net cash provided by (used in) operating activities 85,802 |
31.3.23 £ 27,759 508 (875) (5,091) (4,167) 166,705 184,839 |
|---|---|
Page 15
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements for the Year Ended 31 March 2024
1. STATUTORY INFORMATION
B.T.D.A. Limited is an incorporated charity, limited by guarantee, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
2. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention with the exception of investments which are included at market value.
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.
Group financial statements
The financial statements consolidate the results of the charity and its wholly owned subsidiary, Graded Qualifications Alliance, on a line-by-line basis. A separate Statement of Financial Activities and Income and Expenditure Account for the charity has not been presented because the charity has taken advantage of the exemption afforded by section 408 of the Companies Act 2006.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received, and the amount can be measured reliably.
Examination income is included upon application by students and is not refundable.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings, they have been allocated to activities on a basis consistent with the use of resources.
Allocation and apportionment of costs
Support costs are either apportioned or are specific costs incurred in supporting the charity's activities. The basis of apportionment is determined by the type of cost relative to the activity undertaken and is consistently applied.
Page 16
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
2. ACCOUNTING POLICIES - continued
Trade mark
Intangible fixed assets relate to legal costs incurred in the registration of the GQAL Company’s trade mark. Amortisation is provided at 10% per annum to write off the asset over its economic useful life.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Long leasehold - over the term of the lease - Plant and machinery Straight line over 6 years - Fixtures and fittings Straight line over 6 years - Computer equipment Straight line over 4 years
Stocks
Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.
Taxation
The charity is exempt from corporation tax on its charitable activities. Subsidiary undertaking pays standard rate tax of corporation on its activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Hire purchase and lease commitments
Assets obtained under hire purchase contracts are capitalised as tangible assets and depreciated over their useful lives. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account on a straight-line basis.
Rentals payable under operating leases are charged against income on a straight-line basis over the lease term.
Going concern
The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from 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.
Investments
Investments are recognised initially at fair value which is normally the transaction price excluding transaction costs. Subsequently, they are measured at fair value with changes recognised in 'net gains/(losses) on investments' in the SoFA if the shares are publicly traded or their fair value can otherwise be measured reliably. Other investments are measured at cost less impairment.
Page 17
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
2. ACCOUNTING POLICIES - continued
Debtors and creditors receivable/payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.
Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and cash on deposit.
Pension costs and other post-retirement benefits
The charity operates a defined contribution pension scheme. Contributions payable to the charity's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Foreign currency
Foreign currency transactions are initially recognised by applying to the foreign currency amount the spot exchange rate between the functional currency and the foreign currency at the date of the transaction.
Monetary assets and liabilities denominated in a foreign currency at the balance sheet date are translated using the closing rate.
3. SUBSCRIPTIONS
| 3. | SUBSCRIPTIONS | ||
|---|---|---|---|
| 31.3.24 | 31.3.23 | ||
| £ | £ | ||
| Subscriptions | 40,846 | 43,327 | |
| 4. | OTHER TRADING ACTIVITIES | ||
| 31.3.24 | 31.3.23 | ||
| £ | £ | ||
| Administration fees | 3,913 | 3,163 | |
| 5. | INVESTMENT INCOME | ||
| 31.3.24 | 31.3.23 | ||
| £ | £ | ||
| Interest receivable | 2,920 | 875 |
6. INCOME FROM CHARITABLE ACTIVITIES
An analysis of the income from charitable activities is shown on the face of the Statement of Financial Activities.
7. RAISING FUNDS
Cost of generating subscriptions
| 31.3.24 | 31.3.23 | ||
|---|---|---|---|
| £ | £ | ||
| Cost of generating | subscriptions | 15,992 | 14,473 |
Page 18
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
Other trading activities
| 31.3.24 £ Staff costs 25,175 Aggregate amounts 41,167 CHARITABLE ACTIVITIES COSTS Direct costs Grant funding of activities (See note 9) (See note 10) £ £ Examinations 550,297 - Gala day 240,023 - Meetings and technicons 27,172 - Championships, competition, and areas 68,574 31,092 Scholarships 18,226 - 904,292 31,092 DIRECT COSTS OF CHARITABLE ACTIVITIES Examinations Gala Day Meetings & Techicons Competition & Areas Scholarships £ £ £ £ £ Support costs Human resources 169,930 6,797 6,797 6,797 6,797 Establishment 96,641 4,477 4,477 4,477 4,477 Printing postage, stationery & advertising 24,998 677 677 677 1,736 Overhead costs 20,644 2,964 2,964 2,964 2,964 Depreciation 496 19 19 19 19 312,709 14,934 14,934 14,934 15,993 Activities undertaken directly 237,588 225,089 12,238 53,640 2,233 2024 550,297 240,023 27,172 68,574 18,226 2023 500,220 212,623 23,642 55,154 16,706 |
31.3.23 £ 23,278 37,751 Totals £ 550,297 240,023 27,172 99,666 18,226 935,384 Total 2024 Total 2023 £ £ 197,118 182,268 114,549 108,687 28,765 28,186 32,500 18,028 572 466 373,504 337,635 530,788 470,710 904,292 808,345 - 808,345 |
31.3.23 £ 23,278 37,751 Totals £ 550,297 240,023 27,172 99,666 18,226 935,384 Total 2024 Total 2023 £ £ 197,118 182,268 114,549 108,687 28,765 28,186 32,500 18,028 572 466 373,504 337,635 530,788 470,710 904,292 808,345 - 808,345 |
|---|---|---|
| 337,635 470,710 |
||
| 808,345 | ||
| 808,345 |
8. CHARITABLE ACTIVITIES COSTS
9. DIRECT COSTS OF CHARITABLE ACTIVITIES
Page 19
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
10. GRANTS PAYABLE
| 31.3.24 | 31.3.23 | |
|---|---|---|
| £ | £ | |
| Scholarships | 31,092 | 31,092 |
| The total grants paid to individuals during the year was as follows: | ||
| 31.3.24 | 31.3.23 | |
| £ | £ | |
| Other grants | 31,092 | 31,092 |
The Association makes grants to talented students attending its courses and undertaking its examinations. The above grants were all paid to individuals.
11. SUPPORT COSTS
See note 12 for an analysis of other resources expended.
12. OTHER
| Human resources Establishment Printing, postage, stationery & advertising Overhead costs Depreciation of tangible fixed assets |
31.3.24 31.3.23 £ £ 22,663 20,950 5,011 2,868 936 1,224 24,148 8,129 31 25 52,789 33,196 |
|---|---|
13. NET INCOME/(EXPENDITURE)
Net income/ (expenditure) is stated after charging/ (crediting):
| 31.3.24 | 31.3.23 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation - | owned assets | 622 | 508 |
Page 20
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
14. OFFICERS’ AND GENERAL COUNCIL MEMBERS' REMUNERATION AND BENEFITS
Officers received emoluments during the year as follows. They are paid in their capacity as officers for which the legal authority is given in the Articles of Association.
Miss Ann Oliver
| Remuneration Other benefits Helen Mence Remuneration Pension contributions Other benefits |
2024 £ 77,942 2,754 80,696 2024 £ 43,023 5,766 1,178 49,967 |
2023 £ 77,938 2,615 80,553 2023 £ 39,237 5,562 1,013 45,812 |
|---|---|---|
One director (2023: one) is accruing retirement benefits under a money purchase scheme.
Officers and General Council Members' expenses
There were no expenses paid to Officers and General Council members for the year ended 31 March 2024 nor for the year ended 31 March 2023.
15. STAFF COSTS
The total staff costs are analysed as follows.
| STAFF COSTS The total staff costs are analysed as follows. |
||
|---|---|---|
| Wages and salaries Social security costs Pension costs Health costs |
2024 £ 235,137 17,181 10,294 7,800 270,412 |
2023 £ 216,164 15,614 9,566 6,266 |
| 247,610 |
The average monthly number of employees during the year was as follows:
| 31.3.24 | 31.3.23 | |
|---|---|---|
| Management and administration | 10 | 11 |
| The number of employees whose employee benefits (excluding employer pension costs) | exceede | |
| £60,000 was: | ||
| 31.3.24 | 31.3.23 | |
| £80,001 - £90,000 | 1 | 1 |
The number of employees whose employee benefits (excluding employer pension costs) exceeded £60,000 was:
Page 21
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
16. AUDITORS' REMUNERATION
The total fee paid to the auditor for audit services was £12,500 + VAT (2023: £Nil + VAT). For other accountancy and professional services £10,543 + VAT (2023: £9,870 + VAT).
17. TRUSTEES REMUNERATION AND BENEFITS
Trustees Remuneration
No remuneration was paid to the trustees in their capacity as trustee during the year (2023: £Nil). As last year certain trustees were remunerated in their capacity as officers and general council members. Details of which are provided in Note 14 of these financial statements.
Trustees’ expenses
There were no trustees’ expenses paid for the year ended 31 March 2024 nor for the year ended 31 March 2023.
18. TAXATION
Analysis of the tax charge/(credit)
The tax charge/(credit) on the surplus of the subsidiary for the year was as follows:
| 31.3.24 | 31.3.23 | |
|---|---|---|
| £ | £ | |
| Current tax: | ||
| UK corporation tax | - | - |
| Deferred tax | - | - |
| Tax on surplus/(deficit) | - | - |
No corporation tax as subsidiary makes donation to parent under the S199 CTA 2010 Act.
Page 22
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
19. TANGIBLE FIXED ASSETS
| Group Long leasehold Plant and machinery Fixtures and fittings Computer equipment £ £ £ £ COST At 1 April 2023 62,447 21,773 126,264 117,240 Additions - - 680 - 31 March 2024 62,447 21,773 126,944 117,240 DEPRECIATION At 1 April 2023 62,447 21,773 124,266 117,240 Charge for year - - 622 - At 31 March 2024 62,447 21,773 124,888 117,240 NET BOOK VALUE At 31 March 2024 - - 2,056 - At 31 March 2023 - - 1,998 - TANGIBLE FIXED ASSETS Charity Long leasehold Plant and machinery Fixtures and fittings Computer equipment £ £ £ £ COST At 1 April 2023 62,447 20,580 126,264 101,840 Additions - - 680 - 31 March 2024 62,447 20,580 126,944 101,840 DEPRECIATION At 1 April 2023 62,447 20,580 124,266 101,840 Charge for year - - 622 - At 31 March 2024 62,447 20,141 124,888 101,840 NET BOOK VALUE At 31 March 2024 - - 2,056 - At 31 March 2023 - - 1,998 - |
Totals £ 327,724 680 |
|---|---|
| 328,404 | |
| 325,726 622 |
|
| 326,348 | |
| 2,056 | |
| 1,998 | |
| Totals £ 311,131 680 |
|
| 311,811 | |
| 309,133 622 |
|
| 309,755 | |
| 2,056 | |
| 1,998 |
Page 23
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
20 . INTANGIBLE FIXED ASSETS
21.
| INTANGIBLE FIXED ASSETS | |
|---|---|
| Patents | |
| and | |
| licences | |
| £ | |
| COST | |
| At 1 April 2023 | |
| and 31 March 2024 | 10,000 |
| AMORTISATION | |
| At 1 April 2023 | 10,000 |
| Amortisation for year | - |
| At 31 March 2024 | 10,000 |
| NET BOOK VALUE | |
| At 31 March 2024 | - |
| At 31 March 2023 | - |
| FIXED ASSET INVESTMENTS | |
| Shares in | |
| Group | |
| Undertakings | |
| £ | |
| MARKET VALUE | |
| At 1 April 2023 and 31 March 2024 | 50,000 |
| NET BOOK VALUE | |
| At 31 March 2024 | 50,000 |
| At 31 March 2023 | 50,000 |
There were no investment assets outside the UK.
The company’s investments at the balance sheet date in the share capital of companies include the following:
Graded Qualifications Alliance (GQAL), registered number 04981850 (England and Wales), is a company limited by guarantee up to £1 per member. B.T.D.A. is the sole member and has made a permanent capital investment of £50,000.
| permanent capital investment of £50,000. | ||
|---|---|---|
| 31.3.24 | 31.3.23 | |
| £ | £ | |
| Aggregate amount of assets, liabilities, and funds | 32,541 | 39,435 |
| Turnover | 60,432 | 37,594 |
| Expenditure | 53,237 | 23,505 |
| Profit/ (loss) | 7,195 |
14,089 |
Page 24
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
| 22. STOCKS Group 31.3.24 £ Stocks 23,220 23. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Group 31.3.24 £ Trade debtors 150 Prepayments and accrued income 14,304 14,454 24. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Group 31.3.24 £ Trade creditors 54,806 Amounts owed to group undertakings - Social security and other taxes 6,290 Other creditors 15,807 Accruals and deferred income 278,988 355,891 |
Group Charity 31.3.23 31.3.24 £ £ 29,200 9,920 Group Charity 31.3.23 31.3.24 £ £ - 150 18,778 8,740 18,778 8,890 Group Charity 31.3.23 31.3.24 £ £ 44,764 54,806 - 17,818 5,995 5,663 6,515 921 240,962 275,071 298,236 354,279 |
Charity 31.3.23 £ 18,921 Charity 31.3.23 £ - 7,780 7,780 Charity 31.3.23 £ 44,764 17,818 5,685 818 238,462 307,547 |
|---|---|---|
Page 25
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
25. MOVEMENT IN FUNDS
| GROUP | At 1.4.23 | Net | At 31.3.24 | At 31.3.24 |
|---|---|---|---|---|
| Movement in | ||||
| Funds | ||||
| £ | £ | £ | ||
| Unrestricted fund | 95,368 | 20,141 | 115,509 | |
| TOTAL FUNDS | 95,368 | 20,141 | 115,509 | |
| Net movement in funds, included in the above are as follows: | ||||
| Incoming | Resources | Movement in | ||
| resources | expended | funds | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | 1,049,481 | (1,029,340) | 20,141 | |
| TOTAL FUNDS | 1,049,481 | (1,029,340) | 20,141 | |
| CHARITY | At 1.4.23 | Net | At 31.3.24 | |
| Movement in | ||||
| Funds | ||||
| £ | £ | £ | ||
| Unrestricted fund | 105,933 | 27,035 | 132,968 | |
| TOTAL FUNDS | 105,933 | 27,035 | 132,968 | |
| Net movement in funds, included in the above are as follows: | ||||
| Incoming | Resources | Movement in | ||
| resources | expended | funds | ||
| £ | £ | £ | ||
| Unrestricted funds | ||||
| General fund | 1,003,138 | (976,103) | 27,035 | |
| TOTAL FUNDS | 1,003,138 | (976,103) | 27,035 |
Page 26
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
25. MOVEMENT IN FUNDS - CONTINUED
| Comparative movements in funds | |||||
|---|---|---|---|---|---|
| GROUP | At | 1.4.22 | Net | At 31.3.23 | |
| Movement in | |||||
| Funds | |||||
| £ | £ | £ | |||
| Unrestricted fund | 67,609 | 27,759 | 95,368 | ||
| TOTAL FUNDS | 67,609 | 27,759 | 95,368 | ||
| Net movement in funds, included in the above are as follows: | |||||
| Incoming | Resources | Movement in | |||
| resources | expended | funds | |||
| £ | £ | £ | |||
| Unrestricted funds | |||||
| General fund | 938,148 | (910,384) | 27,764 | ||
| TOTAL FUNDS | 938,148 | (910,384) | 27,764 | ||
| CHARITY | At | 1.4.22 | Net | At 31.3.23 | |
| Movement in | |||||
| Funds | |||||
| £ | £ | £ | |||
| Unrestricted fund | 86,766 | 19,167 | 105,933 | ||
| TOTAL FUNDS | 86,766 | 19,167 | 105,933 | ||
| Net movement in funds, included in the above are as follows: | |||||
| Incoming | Resources | Movement in | |||
| resources | expended | funds | |||
| £ | £ | £ | |||
| Unrestricted funds | |||||
| General fund | 906,046 | (886,879) | 19,167 | ||
| TOTAL FUNDS | 906,046 | (886,879) | 19,167 |
Page 27
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
25. MOVEMENT IN FUNDS – CONTINUED
Total funds at 31 March 2024 were represented by:
| GROUP | Consolidated | Consolidated |
Total funds |
|---|---|---|---|
| Unrestricted | 2024 |
2023 | |
| funds | |||
| £ | £ | £ | |
| Tangible fixed assets | 2,056 | 2,056 | 1,998 |
| Stocks | 23,220 | 23,220 |
29,200 |
| Debtors | 14,454 | 14,454 |
18,778 |
| Cash at bank and in hand | 431,670 | 431,670 |
343,628 |
| Creditors | (355,891) (355,891) |
(298,236) | |
| TOTAL FUNDS | 115,509 | 115,509 | 95,368 |
| CHARITY | Charity | Charity total |
Total funds |
| Unrestricted | 2024 |
2023 | |
| funds | |||
| £££ | £ | £ | |
| Tangible fixed assets | 2,056 | 2,056 | 1,998 |
| Investments | 50,000 | 50,000 |
50,000 |
| Stocks | 9,920 | 9,920 |
18,921 |
| Debtors | 8,890 | 8,890 |
7,780 |
| Cash at bank and in hand | 416,381 | 416,381 |
334,781 |
| Creditors | (354,279) (354,279) |
(307,547) | |
| TOTAL FUNDS | 132,968 | 132,968 | 105,933 |
Page 28
B.T.D.A. Limited (A Company Limited by Guarantee) Notes to the Consolidated Financial Statements - continued for the Year Ended 31 March 2024
26. RELATED PARTY DISCLOSURES
During the year the company has given scholarships in the form of college fees of £31,092 (2023: £31,092) to Leicester College of Performing Arts Limited, a company controlled by Mr Neil Allen and in which Miss Ann Oliver and Mr Neil Allen are directors.
The leasehold property occupied by the company is owned by IAC Theatrical Management Limited, a company controlled by Mr Neil Allen and in which Miss Ann Oliver and Mr Neil Allen are also directors. The rent charge for the year was £49,500 (2023: £49,500).
IAC Theatrical Management Limited also recharge expenses to the company. The amount recharged during the year was £22,627 (2023: £23,110).
During the year, the company paid £21,600 (2023: £21,600) to Unecom IT Limited for the development and support of the Examtrack software. The director of Unecom IT Limited is Mr L Smith, the son in law of Miss Ann Oliver.
27. OPERATING LEASE COMMITMENTS
The following are the total future minimum lease payments under non-cancellable operating leases:
| Due within one year Due between one and five years Due in more than five years |
2024 £ 53,763 220,044 297,000 570,807 |
2023 £ 59,213 230,477 346,500 636,190 |
|---|---|---|
An annual rent of £49,500 is paid for the property occupied by the company. This is subject to a twenty-year lease which expires in 2035.
Page 29
B.T.D.A. Limited (A Company Limited by Guarantee) Consolidated Detailed Statement of Financial Activities for the Year Ended 31 March 2024
| 31.3.24 £ INCOME AND ENDOWMENTS Subscriptions Subscriptions 40,846 Other trading activities Administration fees 3,913 Investment income Interest receivable 2,920 Charitable activities Incoming resources from charitable activities 1,001,802 Total incoming resources 1,049,481 EXPENDITURE Cost of generating subscriptions Cost of generating subscriptions 15,992 Other trading activities Wages 25,175 Charitable activities Wages 216,070 Rent, rates and insurance 55,746 Legal and professional fees 13,931 Examiners fees and expenses 148,766 Process fees, assessors’ expenses and centre fees 9,305 Advertising 1,525 General and travel 432 Consultancy fees and meetings 1,304 Utilities 16,140 Cleaning and maintenance 7,916 Equipment rentals 4,215 IT costs 30,531 Postage and carriage 7,877 Printing 14,600 Stationery and office expenses 4,761 Telephone 3,936 Bank charges and interest 1,606 Carried forward 538,661 |
31.3.23 £ 43,327 3,163 875 890,778 |
|---|---|
| 938,143 14,473 23,278 197,387 53,213 6,607 138,795 9,308 5,909 762 2,699 12,569 9,040 6,264 27,605 8,225 9,763 4,291 2,540 2,616 497,593 |
This page does not form part of the statutory financial statements
Page 30
B.T.D.A. Limited (A Company Limited by Guarantee) Consolidated Detailed Statement of Financial Activities for the Year Ended 31 March 2024
| 31.3.24 £ Charitable activities Brought forward 538,661 CDET subscription and meetings 7,416 Music and programmes of study 7,845 Medals and trophies 56,595 Gala day expenses 225,089 Meetings and technicons expenses 12,238 Championship, competition, and area expenses 53,640 Scholarship expenses 2,234 Fixtures & fittings depreciation 574 Student sponsorship 31,092 935,384 Support costs Finance Bank charges 216 Human resources Wages 22,658 Other Rates and water 1,780 Light and heat 516 Telephone 753 Postage and stationery 84 Sundries 578 Cleaning and maintenance 254 Equipment rentals 234 IT costs 12,904 Stationery and office expenses 51 Printing 155 Advertising 95 Legal and professional fees Bad debts 11,480 1,000 Amortisation of intangible fixed assets - Depreciation of computer equipment - Depreciation of fixtures and fittings 31 52,789 Total resources expended 1,029,340 Net income 20,141 |
31.3.23 £ 497,593 7,390 612 49,502 199,000 10,019 41,531 2,232 466 31,092 |
|---|---|
| 839,437 266 20,950 1,698 392 621 344 407 298 348 1,534 48 104 1,042 5,119 - - - 25 |
|
| 33,196 | |
| 910,384 | |
| 27,759 |
Page 31