Reglstered number: 0546485S
Charlty number: 1110639
KENT MUSIC
(A company limited by guarantee)
TRUSTEES, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023

KENT MUSIC
IA company limlted by guaranteè)
CONTENTS
Page
Referencè and adrninistfative detalls of the Companyi Its Trustees {at the date of
approval of the flnanclal ststementsl and advlsers
Trustees. report
Independent auditor's ieport on the flnancial statements
staternent of financlal actlvities
8-11
12
Balance sheet
13-14
Statement of cash flows
15
Notes to the flnancial statements
16-34

KENT MUSIC
IA company limitsd by guarantoel
REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY. ITS TRUSTEES {AT THE DATE OF
APPROVAL OF THE FINANCIAL STATEMENTS) AND ADVISERS
FOR THE YEAR ENDED 31 AUGUST 2023
Trustees lat thg date of approval of the financial ststements)
Geoffrey Miles. Chalr
Timothy Leates
Sarah Hohler {appoinled by Kent County Council)
Francesca Christmas
Robin Hammerton
Elszabelh Topiwala
Kyle s￿ek
Alicia Moyles
Jessica Cooling
Rebecca Evernden
Sarah Hamilton lappointed by Kent County Council)
Ray Mia
Company registergd number
05464855
Charlty registered number
1110639
Reglstered offico
Unlls 25 & 26, Crealtve Enterprise Quarter
Javelin Way
Ashford
Kent
TN24 8FN
Chlef executive officer
Peter Botton
Independent auditor
Crowe U.K. LLP
Riverside House
40 - 46 High Street
Maidstone
Kent
ME14 1JH
Patron
Jools Holland OBE
Page 1

KENT MUSIC
IA company Ilmfted by guaranteel
TRUSTEES. REPORT
FOR THE YEAR ENDED 31 AUGUST 2023
The Trustees present their annual report together with the audited financial slalements of Kent Music {The
Charity) for the year ended 31 August 2023. The annual report seNes the purposes of both a Trustees, report
and a directors, report under company law. The Trustees confirm that the annual report and financial statements
of the charitable company comply with the eurrenl slatulory requirements, the requirements of the charttable
company's governing document and the provisions of the Slalemenl of Recommended Practice ISORPI
applicable to charities preparing their accounts in accordance with the Financ¢al Reporting Standard applicable in
the UK and Republic of Ireland {FRS1021 {effeclive 1 January 2019).
Since the Company qualffies as small under section 382 of the Companies Act 2006, the strategic report
required of medium anrl large Companies under the Companies Act 2006 {Strategic Report and Directors,
Report) Regulations 2013 has been omitted.
Structure, go¥ernan¢e and managemont
Con$titutlon
Kent Music was incorporated as a charitable company limited by gLtarantee on 26 May 2005 and registered as a
eharity on 29 July 2005. The charity took over the assets and liabilities of Kent Music School on 1 September
2005. Kent Music School was registered as a charity on 20 November 1969.
The Charity wa5 created under a memorandum of association which estsblished the objects and powers of the
charity and is govemed under its articles of ass¢xialion.
Methods of appointment or elgctFon of Trustees
The management of the charity is the responsibilty of the trustees who are elected under the temis in the
article5 of association.
Kent Music is keen to ensure that the board of trustees includes a broad base of relevant skills and experienoe.
The method adopted for the iecruilmenl and appointment of trustees is that vacancies are advertis&d and
applications are invited. Shoruisted candidates are interviewed by the chair and one other trustee. However,
during the year the trLsslees put a freeze on the recruitment of new trustees pending the outcome of the
government's consultation geographie5 to be covered by new Music Hubs that are due to come in from 1
September 2024.
Trustees
The Trustees who sèrved during the year are as follows:
Geoff Miles (chair>
Tim¢lhy Leales
Sarah Hohler {appoinled by Kent County CounciD
Francesca Christmas
Robin Hammerton
Elizabeth Topiwala
Lesley-Ann Smith {resigned March 20241
Kyle s￿ek
Alicia moY￿S
Jessu Cooling
Rebecca Evernden
Sarah Hamilton lappoinled by Kent County Councill
Ray Mia
Page 2

KENT MUSIC
(A company limitod by guarlnteel
TRUSTEES. REPORT {CONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2023
Structures gOV9mance and management Icontlnuedl
Chief Executive
Peter Bolton
Senior Lgadershlp Team
Oliwa Edward5 {senior leader. music hub)
Trevor James (senior leader. tuition & ensembles)
Ruth Roberts (senior leader. operalK)nsl
Organlsatlonal structure and declsion-making pollcles
The board of Iru5tees of up lo 14 members meets 4 limes a year lo administer the Charty- A chief executive is
appointed by the trustees to manage the day to day operations of the charity. There is an executive coMm￿ee
of trustees. which also acts as the audit commtttee which meets lo support the chief eX￿ul1Ve and leadership
team on matters conceming the day404ay runnin9 of the organisation.
Induction traiTring for new trustees is provided and they are al80 offered the opportunity 10 attend other relevant
training courses.
Poli¢les and objectives
The purposes of the charity are the promotion of the performing arts in all their forms, in particularty musie and
for this purpose lo provide education, tuition and actNities for the benefit of the public geneially, particularly in the
county of Kent and the unttary authority of Methay.
Values
During the year Kent hrfusic undernent an exer¢ise to redefine ils values.11 Ltndertook surveys and consullalions
with key stakehcAders at the end of which the following value set was agreed..
Creativity
A¢hievement
Inclusion
Awareness
Joy
- we champion creatiwty, nurture imagination and spark inspiration
- we empower people to progress and excel
- we open doors. f051ering inclusivity and accessibility
- we recognise the impact of our actions and make ethical and infomied choices
- we encourage fun, seeking enjoyment and opportunities for celebration
Mission
Kent Music is a strategic musiG organisalion for Kent. providing and facilitating muslc education, inspiralion and
support for learners. schools. teachers. musicians and audience$.
Core alms
To provide access lo instrumental and vocal teaching across Kent.
To promde access to a broad range of oul-of-school music activities across Kent.
To create the conditions where music thrives in schools in Kent.
Page 3

KENT MUSIC
IA company lirnited by guarantee)
TRUSTEES. REPORT ICONTINUEDI
FOR TrIE YEAR ENDED 31 AUGUST 2023
Structure. governance and managamgnt Icontinuedl
Pay policy for key management personnel
Kent Music's pay policy sets out how pay for all staff will be reviewed including key management personnel.
When senior staff appointments are made, a benchmarking exercise is carried out to establish pay levels.
Flnancial risk management
The Tlustees have assessed the major risks to which the Company is exposed. in part￿Ul3r those related to the
operations and finances of the Company, and are satisfied that systems and procedures are in place to miligale
exposure to the major risks.
Plans for futuro periods
A new business plan has been designed and started in September 2021. The plan draws on the exporience of
the 2020121 academic year lo plot a path to recovery arld into a period of growth. The focus of the plan is on four
core aims- providing instrumental & vocal luilion lo as many students as possible across the counlw, providing
students access to a broad range of out-of-school music activities.. creating the conditions where music thrives in
Kent ￿h0O15., and supporting and developing Ihe workforce. These core aims will be supported by plans for
inciusion, youth voice, partnership working. income generation, communication and digital technology.
A¢hlgvements and Perfomiance
Pollcles and obje¢tlve$
Charging and remissions policy
Kent MLSSIC has a charging and remissions polry designed lo remove as many barriers to music education as
possible. The policy covers the following..
Kent Music's tuition fees aim to recove¥ the hoU￿Y rate paid to the teacher. the cost of providing DBS
checks. the c05t of hiring leaching venues and a small contribution to the overheads of Kent Music.
We run a whole class instrumental leaching programme that provides every thild in Kent the opportunity lo
havg free instrumental leaching for one hour per week.
We receive subsidy from Kent County Council that enables us to provide a ￿e￿Ork of out of school music
cenlres and county ensembles and choirs al a subsidised rate.
other projec15 and piogrammes run by Kent Music are provided for a small charge or free. This includes
Pfofe5sional development courses for teachers, large scale celebialion even15 for seh¢Jols, the Kent Music
Roadshow and occasional short4emi pr(4ects.
A bursary s¢heme funded by part of the grant from Arts Councsl England and other ad hoc grants and
legacies supports 75% of the c05t of tuition fees for children & young people who fall into various categories
for stsle benefits
Page 4

KENT MUSIC
{A company Ilmlted by guarantee)
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2023
Achlevements and Performan¢e {¢ontinuedl
Revlew of actlvltigs
During the year sludenl numbers continued to recover from pandemic levels and al the end of th¢ year we were
leaching just under 1.000 students in one.Io-one and small group lessons.
Olrr Whole Ctass Ensemble Teachin9 programme. MusicPlus, also grew through the year starting wth 123
projects in 81 schools al the stsrt of the academic year and ending the year with 141 project5 in 92 schools. The
number of schools buying us in for music activities increased through the year fiom 20 at the start of the year to
40 by the end of the year.
This was the first year that our music cenlres had been open for a full year since the pandemic. Durin9 the
course of the year plans were pul in place lo move Medway Towns Music Centre from Fort Pill Gfammar School
in Chatham to the St. Joseph Williamson Mathematical School in Rochester.
Kent County Youth Orchestra, Kent Youth Wind Orchestra and Kent Youth Choir ran a full set of courses during
the year. To mark the start of Kent Music's 75th year Kenl County Yolth Orchestra gave a perfomiance of
Absolute Jest by John Adams- one of the most Challenging pieces the orchestra has ever played. The orchestra
was joined by the Sacconi String Quartet, th￿e of whom are alumni of the orchestra, and we are grateful to the
Oak Foundation for supporting their involvement.
Kent Music Summer School continued to thrive and colebraled ils 75th year al Benenden School. 333 students
attended summer School courses which is an In¢￿a$a on 309 in the previous year. In addition primary school
students attended an 'experience' day where they had the opportunity lo perform in the new concert hall and
visrt aclimties takin9 place around the sile.
Kent Music's roadshow, featuring three of our most experienced teachers. perfomied in schools throughout the
county every Monday during lemi time, reaching approximately 10,000 children.
Music Educatlon Hub
During the yeaf Arts Coun¢il England undert¢)ok a national consuttation on the question of geographical areas for
the new music hubs due to come into effect ffom September 2024. The chief executive attended a focus gfOUP
in London and the senior leadership team contributed lo a Survey. In June 2023 the Department for Education
annoLtnced that the current number of 118 MUS￿ hubs wll reduce lo 43 and that Kent and Meoknay will merge
into a single music hub organisalion. Over the summer work look place to prepare a bid to b8come the HL¢b
Lead Organis81ion for the new Kent & Medway Hub. The outcome of the bid will be known in April 2024.
Organisational change
In September 2022 Kent Music moved to a r¢ew building in Ashford as part of a new Cultural quarter in Javeli
Way. The new building enabled the organisalion lo bring all of rts adminislralion & management staff. musi¢al
inslrumenls. equipment and library under one roof for the first lime. The building is being purchased from Kent
County Council with a loan from Ashford Bofough Council. This is a significant (Jevelopmenl for the organisation
because it reduces the cost of premise5, makes running activities much more efficient and improves
communication between drflerenl part5 of the organisalion.
Also, in September 2022 a new staff structure was put in place, foll¢)wing a eonsuhation that was ieported on in
last year's review.
Page 5

KENT MUSIC
(A Company Ilmfted by guarantee)
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2023
Achievements and Perfomiance (continued)
Golng concern
After rigorous scenario planning we can confidenuy say that rt is wrrecl to prepare these slalemenls on the
going concem basis because wo have a stable level of income from tuition, in$tnJment hire and school
opportunities which is independent of fvnding.
Kent County Counul have eonfimed that they wish to continue to 8UPPOrt Kent Music with a Grant of £175.000
from April 2024 to March 2025.
Arts Council England (ACE) have confirmed that funding to music hubs will remain al current levels until August
2024. In advance of August 2024 there will be a bidding process lo run music education hubs when funding fr>r
an unspecified period beyond September 2024 will be confirmed.
While there is uncertainly over the future level of funding from ACE we have a high level of free reseNes which
are in èxcess of our TeseNe policy and these will be utilised to support Kent Music through a transiti¢)n period
should the charity no longer be the Hub Lead Organisalion.
Flnancial review
ReseNes policy
The charity has a target level of free reservès of three months, worth of unreslr*cted expenses this is CiTCa
£270,000. We currently have general reserves of £1,556.683 12022.. £1,569,188) wfth free reserves of
£1,433.23912022.. £1,482,900). For a detailed breakd¢)wn please see page 27.
Free reserves are held for the following evenlualilies..
To cover potential fluctuations in funding from grants while costs are adjusted.
To cover a shortfall on the annual budget due to unforeseen expenses.
To provide option5 in our approach lor purchasing Javelin Way.
To allow Kent Music to explore opportuniiios in line with ils charitable objectives.
In addition the folltswing sums are held in reseNe.'
An end¢)wment fund of £333,694 resulting from a gift to the charity by Mrs D Baker
Restricied funds of £2,270,100.
Rlsk Management
The charity malnlains a risk register that Sets out the major risks in the following ¢alegories.' delivery.. govemance
and management., financial management and resilience- repulalional risk.. and Iransilional fisk. The risk register
is updated for each board meeting and the changes since the previous board meeting are brought lo the
attention of the trustees who discuss 8nd agree any action that is required.
Guarantees
Members of the ch8rity guarantee lo contnbute an amount not exceeding £1 to the assets of the ¢harf(able
company in the event of winding up. The totsl number of sueh guarantees al 31 August 2023 was 13 {2022.'12}.
The trusteès have no beneficial interest in the charitable company.
Infomiatlon on Fund Ralslng actlvltigs
Kent Music complies with sector best practice. There were no complaints in relation lo fundraising during the
year and no professional fundraisers or commercial partners conducted fundraising as repre5enlalives of Kent
Music. The trustees have begn made aware of the Fundraising Regulalorfs 2019 Code of Fundraising Practice
which is 8pplied lo all fundraising activities.
P8ge 6

KENT MUSIC
IA company limited by guarantee)
TRUSTEES, REPORT {CONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2023
Statement of Trustees. responsibilities
The Trustees (who are also the directors of the Company for the purposes of company lawl are responsible for
preparing the Trustees, report and the financial slalements in accordance wlh applicable law and United
Kingdom Accounting Standards {United Kingdom Generally Accepted Accounting Practicel.
Company law requires the Trustees to prepare financial statements for e8ch financial year. Under company law.
the Trustees musl not approve the financial statements unless they are satisfied that they give a true and fair
view of the slate of affairs of the Company and of r(s incoming resources and application of resources. including
ils income and expenditure, for that peritxl. In preparing these financial statements. the Trustees are required to..
select suitable accounting policies and then apply them consi5tently'
observe the methods and principles of the Charities SORP IFRS 1021..
make judgments and accounting eslimales that are reasonable and pNdent'.
stste whether applicable UK Accounting Standards IFRS 102) have been followed. subject lo any material
departures dise105ed and explained in the financial slalements.,
prepare the financial statements on the going concern basis unless it is inappropfiale lo piesume that the
Company will Continue in business.
The Trustees are responsible for keeping adequate accounting records that are sufftcient lo show and explain
the Company's transactions and ¢Jis¢lose with reasonable accuracy at any time the financial position of the
Company and enable them to en$￿￿ that the financial statements comply with the Companies Act 2006. They
are also responsible for safeguarding the assets of the Company and hence for taking reasonable Steps for the
prevention and detection of fraud and other irregularities.
Dls¢lo$ure of Information to auditor
Each of the persons who are Trustees at the lime when this Trustees, report is approved has confirmed that..
so far as that Trustee is aware, there is no relevant audit information of which the charills aLtditor 1$
unaware, and
that Trustee has taken all the steps that ought to have been taken as a Trustee in order to be aware of
any relevant audit information and to establish that the charity's auditor is aware of that information.
Audltor
The auditor, Crowe U.K. LLP. has indicated his willingness to continue in office. The designated Trusle&s will
propose a motion reappointing the auditor al a meeting of the TrL+slee$.
Approved by order of the members of the board of Tiusle85 and signed on their behalf by..
Gèoff Miles (Chair)
Date..
za £oLLt
Pago 7

KENT MUSIC
(A company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF KENT MUSIC
Oplnion
W9 have audited the financial statements of Kent Music Ilhe'charitabfe companll for the year ended 31 August
2023 which comprise the statement of financial activities, the balance sheet. the statement of cash flow5 and the
related notes, including a summary of signrficar*t accounting policies. The financial reporting framework that has
been applièd in their preparation is applicable Eaw and United Kingdom Accounting Standards, including
Financial Reporting Standard 102 The Financtal Reporting Stsndard applicable in the UK and Republic of
Ireland, (United Kingdom Generally Accepted Accounting PTaclice}.
In our opinion the financial slalèments..
gNe a true and fair Mew of the slate of the charitable company's affaifs as at 31 August 2023 and of ils
incoming resoUr￿S and application of resources. including ils income and experidsture foi the year then
ended.,
have been properly prepared in accordan¢e wth United Kingdom Generally Accepted Accounting
Pracli¢e', and
have been prepared in accordance with the requirements ol the Companies AGI 2006.
Basis for oplnion
We conducted our audit in accordance with Inlefnalional Standards on Auditing IUK) IISAS IUKI} and applicable
law. Our responsibilities under those standards are further described in the Auditorfs re5ponsibililies for the audit
of the financial slalements sedion of our report. We are independent of the charitable company in occgrdance
with the ethical requirements that are relevant lo our audit of the financial statements in tho United Kingdom,
including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requiremen15. We believe that the audit evidence we have obtained is
sufficient and appropriate lo provide a basis for OUT opinion.
Coneluslons relatlng to golng concern
In auditing the financial slalemenls, we have concluded that the Truslegs. use of thg going concem basis of
accounting in the preparation of the financial ststements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating lo event5 or
conditions that, individually or colledively, may cast significant doubl on the charitable companls ability to
continue as a going concern for a period of al least ￿e1ve months from when the financial slatem&nts are
authorised for issue.
Our responsibilities and the responsibilities of the Trustees with iespect to golng coneern are described in the
relevant sections of this Teport.
Page 8

KENT MUSIC
IA company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF KENT MUSIC ICONTINUEDI
Other Informatlon
The other information comprises tho information included in the annual report other than the financial statements
and our auditor's report thereon. The Trustees are responsible for the other information contained kwlhin the
annual report. Our opinion on the financial statements does not cover the olher information and, except to the
exlent otherwise explicitly slated in our report, we do not express any fom of assurance conclLtsion Ihereon. Our
responsibilty is Its read the other infomialion and, in doing so. consider whether the other information rs
materially inconsistent with the financial ststements or our kn￿edge obtained in the course of the audrt, or
otherwise appears lo be materially misslaled. If we hlenlify such material inconsistencies or apparent material
misslalemenls, we are required to determine whether this gives Tise lo a material misslalemenl in the financial
ststements Ihemserves. If, based on the work we have perfonned. we conclude that there is a material
misst8lemenl of thi5 Other infomialion, we are required lo report that fact.
We have nothing to report in this regard.
Opinion on other mattgrs prescrfbod by the Companies Act 2006
In our opinion, based on the work undertaken in the coutse of the audit..
the inft)rmation gThien in the Trustees. report for the financial year for which the financial slalements are
prepared is consistent with the financial slatemenls.
the Trustees, report has been prepared in accordance with applicable lègal requirements.
Matters on which wg are requlrgd to report by oxceptlon
In the light of our knowkdge and understsnding of the charitable company and ils environment obtained in the
course of the audit, we have not identified material misslalemenls in the Trustees. report.
We have nothing lo report in respect of the following matters in relation to which Companies Act 2006 requires
u$ to report to you rf. in our opinion..
adequate acwunling fecords have not been kept, or returns adequate for our audf( have not been
received from branches not vis((ed by us,. or
the financial statements 8re not in agieement with the accounting records and retums,. or
rtain disdosures of Trustees, remuneration specified by law are not mode,. or
we have not recesved all the information and explanations we require for our audit., or
the Trustees were not enlrtled lo prepare the financial ststemenls in accordance with the small companies
regime and take advantage of the small companies. exemptions in preparing the Trustees, report and
from the requirement lo prepare a Strategic report.
Page 9

KENT MUSIC
IA company limlted by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF KENT MUSIC ICONTINUEO
Responslbllltles of trustees
As explained more fully in the tru61ees' responsibilities slalement, the Trustees (who are also Ihe directors of the
Charitable company for the purposes of company lawl are responsible for the preparation of the finanGial
slalemenls and for being satisfied that they give a true and fair wew, and for such internal control as the
Trustees determine 1$ necessary to enable the preparation of financial statements that are free from material
. misslalement. whether due to fraud or eNor.
In preparing the financial slalemen15, the Trustees are responsibte for assessing the charitable company's ability
to continue as a going concem, disclosing, as applicable, mallers related lo going con￿rn and usirkg the going
concem basis of accounting unless the Tnjslees either intend lo l¢quidate the chantable company or lo cease
operations, or have no realisl¢c allematNe but to do so.
Audltorfs responsibllitles for the audlt of the financlal statements
Our objectNes are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement, whether due lo fraud or error, and to iSSLFe an audilorfs 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 IUKI will a￿ayS delect 8 material misslalemenl when il exists. Misstatements can 8r¢se
from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be
expeded lo influence the economic decisions of users taken on the basis of these financial slalements.
Irregularities, including fraud, are instances of non<ompliance with laws and regulations. We design procedures
in line with our responsibilities, outlined above, lo detect material misstatements in respect of irregularities.
including fraud. The extent lo which our pr¢xedures are capable of detecting irregularities, including fraud is
detailed below..
Enquiry of management including considerations of known or suspected instances of non•compliance with
laws
and regulations and fraud.
Reviewing minutes of meetings of those charged with g¢)vemance.
Reviewing financial statement disclosures and lesling lo supporting do¢umenlalion to assess complian
with applicable laws and regulations.
Identifying and testing journal entries. in particular any joufnal entries posted with unusual account
combination.
Designing audit procedures to incorporate unpredictabiltty around the na￿re. tining or extent of our testing.
Because of the inherent limitations of an audit, there is a risk that we will not delecl all irregularities, including
those leading to 8 material misststemenl in the financial slalemenls or non-compliance wlh regulalton. This risk
increases tho more that Complian￿ with a law or regulation is removed from the events and transacb'ons
reftected in the financial slalemenls, as we will be less likely to become aware of instances of non-cotnpliance.
The risk is also greater regarding irregularities occurring due lo fraud rather than error, as fraud involves
intentional concealment. foigery, collusion. omission or misrepresentation.
A fvrther description of our responsibilities for the audit of the financÉal statements is tocaled on the Financial
Reporting Council's website at..
frc.or
klauditorsres
onsibi
ilies, Thi5 descriptson fomis part of our
audilorfs ieport
Page 10

KENT MUSIC
IA company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF KENT MUSIC ICONTINUEDI
Use of our report
This report is made solely to the eharilable companls trustees, 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 eharitable
company's trustees those mallers we are required lo slate to them in an audilorfs report and for no other
purpose. To the fullest extent pemitted by law. we do not accept or assume responsibilty lo anyone other than
the charilabte company and its membeTS, as a body, for our audit work, for this report, or for the opinions we
have fomied.
lan Wagkos {$gnlor statutory audltorl
for and on behalf of
Crowe U.K. LLP
SlatLrtoryAuditor
Riverside House
40- 46 High Street
Maidstone
Kent
ME14 1JH
Date.. 26 March 2024
Page11

KENT MUSIC
{A company IlmEted by guarant991
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNTI
FOR THE YEAR ENDED 31 AUGUST 2023
Unrestricted
funds
2023
Restricted Endowment
funds
funds
2023
2023
Total
funds
2023
Total
funds
2022
Note
Income and
endowmonts from:
Donations and legacies
Charitable a¢livities
Investments
10.083
920.732
10.433
10.083
4.210.717
10,433
3,638
3.221.415
1,436
3.289.985
Totsl I￿oMe and
andowments
941,248
3,289,985
4,231.233
3.226.489
Exp&ndSture on:
Charitable activities
931,753
2,183,277
3,115.030
3.202.311
Total expenditure
931,753
1183,277
3,115.030
3,202.311
Net movement In
funds before other
recognised
galnslllossesl
9.495
1,106,708
1,116,203
24,178
Other recognlsed
gainsl(Ios5e$l'.
Aduarial {lossesllgains
on defined benefit
pension schemes
Net movement In
funds
23
122,0001
122.0001
469.000
112.5051
1.106.708
1.094.203
493. 178
Reconclliatlon of
funds:
Total fvnds brought
foward
Net movement in funds
1,569,188
112.5051
1,163,392
1.106.708
333,694
3.066.274
1.094.203
2,573.096
493. 1r8
Total funds carrled
foThvard
1.556.683
2.270.100
333,694
4,160,477
3,066,274
The Slatemenl of financial activities includes all gains and losses recognised in the year.
The notes on pages 16 to 34 fomi part of Ihese financial slalements.
P?ge 12

KENT MUSIC
(A company limited by guarant99)
REGISTERED NUMBER: 05464855
BALANCE SHEET
AS AT 31 AUGUST 2023
2023
2022
Note
Flxed assets
Tangible assets
123.444
86,288
123,444
86,288
Current assets
Debtors
Investments
Cash at bank and in hand
12
13
2.482,002
333,694
1,655,975
1,324,386
333.694
1,528. 112
4.471.671
3, 186, 192
Creditors-. amounts falling due wtthin one
year
14
{414,638)
(186.206)
Net current assets
4,057.033
2,999.986
Total asset$1o$5 current liablllties
4.180.477
3,086.274
Prowsions for liabilities
{20,0001
(20.000)
Net assets excluding pension a$$et
4,160,477
3,066,274
Total nèt assets
4,160,477
3,066,274
Charity funds
Endowmentfunds
Restricted funds
Unreslricled funds
16
333,694
2.270.100
1.556,683
333,694
1, 163,392
1,569, 188
16
16
Total funds
4,160,477
3,066.274
The entity was entitled to exemption from audit under section 477 of the Companies Act 2006.
The members have not required tha enlty lo oblain an audit for the year in question in accordance with section
476 of the Companies Act 2006.
However. an audit is required in accordance with 5ectron 144 of the Charities Act 2011.
The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect lo
ac￿UntIng records and preparation offinancial statements.
Page13

KENT MUSIC
A company limtted by guarantee)
REGISTERED NUMBER: 05464855
BALANCE SHEET (CONTINUED}
AS AT 31 AUGUST 2023
The financial ststements have been prepared in accordance wth the provisions applicable lo entities subjed lo
the small companies reglme.
The financial slalements were approved and aulhorised for issue by the Trustees and signed on their behalf by..
Tlmothy Leates
Dale..
Iz[3/21k
The note$ on pages 16 10 34 fomi part of these financial slalements.
Page 14

KENT MUSIC
(A company limited by guarantee)
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2023
2023
2022
Note.
Cash flows from operatlng activities
Nel cash used in opefating actim1￿$
18
199,815
17,867)
Cash flows from investing a¢tivltles
Dmdends. interests and rents from investments
Proceeds from the sale of tangible fixed assets
12.320
184.2721
1.469
(5,487)
Net Cash used in investing aclivitles
{71,952)
{4.0181
Cash flows from flnanclng actlvlties
Cash inflows fr￿ financing
Net cash provlded by financing activlties
Change in cash and ¢ash equlvalents In the year
Cash and cash equivalents al the beginning of the year
127,863
1,528,112
(11.88SI
f.$39,99T
Cash and ¢a$h equSvalents at the end of the year
19
1,655.975
1.528, Y12
The notes on pages 16 10 34 fom part of these financial slalemenls
Page15

KENT MUSIC
IA company Ilmltod by guarante0}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Charity information
The princspal acliwty of the entity dvfing the year was the piovision of music education.
The charity is a charitable company limited by guarantee which is Incorporated and registered In England
and Wales105464855).
The address of the Registered office is..
Units 25 & 26,
Creative Enl¢rprise Quarter.
Javelin Way,
Ashford,
TN24 8FN
Accountlng pollclg$
2.1 Basls of preparatlon of flnancial statements
The financial slalemenls have been prepared in accordance w(ih the Charities SORP IFRS 1021
Accounting and Reporting by Charities.. Statement of Recommended Practice applicable to ¢harilies
preparing their a¢¢ounts in accordance wrth the Financial Reporting Standard applicable in the UK
and Republic of lieland {FRS 1021 {effeclive 1 January 20191. the Finan￿al Reporting Standard
applicable in the UK and Republic of Ireland {FRS 1021 and the Companies Act 2006.
K8nl Music meets the definition of a public benefit entty under FRS 102. Assets and liabilities ar&
initially recognised at historical cost or transaction value unless othe￿ise slated in the relevant
aecountsng pcAicy.
2.2 C<Hnpany status
The company is a company limited by guarantee. The members of the company are the Trustees
nameil on page 3. In the event of the company being wound up, the liability in respect of the
guarantee is limited tts £1 per mèmber of the eompany.
2.3 Golng concern
After rigorou5 scenario planning we can confidently say that it is ¢OFre¢l lo prepare these 51atementS
on the going concern basis because we have a stable level of income from tu(£ion, instrument hire
and ￿h0o1 opportunities which is independent of funding.
Kent County Council have confimed that they wsh to continue to support Kent Music with a Grant of
£175.000 from April 2024 to March 2025.
Arts Council England IACEI have confirmed that fundit)g lo music hubs will remain al current Eevels
until August 2024. In advance of August 2024 there will be a bidding process lo fun music educalson
hubs when funding for an unspecified period beyond September 2024 will be confirmed.
While there is uncertainty over the future level of funding from ACE we have a high level of free
reserves whicl) are in excess of our reserye policy and these will be ulilised lo support Kent Music
through a transition period should the charity no longer be the Hub Lead Organi5alion.
Page 16

KENT MUSIC
IA Company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Accountlng pollcles {contlnu&d}
2.4 Income
All income is recognised once the Company has enlillemenl lo the income, (( is Probable that the
income will be Teceived and the amount of income receivable can be measured reliably.
Grants are included in the stslement of financial activities on a receivable basis. The balance of
income recewed lor specific purposes but not expended during the period is shown in the relevant
funds on the balance sheet. Where income is received in advance of enlillemenl of receipt, its
reeognition is deferred and included in ¢￿d￿(Or$ as deferred income. Where entitlement occur5
before inwme is received, the income is accrued.
Income tax recoverable in relalton to investment incom8 is recognised at the time the investment
income is receivable.
Teaching income is recognised in the period in whi¢h it 1$ receivabte and lo the extent the lessons
have been PTovided or on completion of the servi￿.
For legacies, enliltemenl 15 taken as the earlier of the dale on which either.. the company is aware
that probate has been granted, the eslale has been finalised and notification has been made by the
exe¢ulor{sl to the Charty that a distribution will bè made, or when a distribution 15 received from the
eslale. Re￿Ipl of a legacy, in whole or in part. is onty ¢onSide￿d probable when the amount can be
measured reliably and the company has been notified of the executorfs intention lo make
distribution. Where legacies have been notrfied to the company. or the company is aware of the
granting of probate, and the Criteria for income recognilign have not been met, then the legacy is
treated as a conlingenl asset and disc105ed if matertal.
2.5 Expendlture
Expenditure is fe¢ognised once there is a legal or conslr¥Jctive obligation to transfer economic benefit
to a third party, il is probable that 8 transfer of economic benefrts will be required in settlemerit and
the amount of the obligation can be measured reliably. Expendrture is classified by activity. The costs
of each activity are made up of the total of direct Costs and sha￿d costs, including support ￿$1$
involved in undertaking each actiwty. Dire¢l costs attributable to a single activity are allocated diwlty
lo that activity. Shared costs which contribute to mole than one activity and support Costs which are
not attributable lo a single actimty are apportioned between those activities on a basis consistent with
the use of ¥esour¢es. Cenlial staff Costs are allocated on the basis of lime spent. and depreciat￿￿
charges allocated on the portion of the asset's use.
Expenditure on charitable acltvilies is incurred on d1￿Ctty undertakin9 the activibes which furthef the
Company's objectives, as well as any assoualed support costs.
Charitable actmties and Governance costs are Costs incurred on the company's operations, including
support C05t8 and costs relating lo the govemance of the company apportioned lo charitable
activities.
Ali expenditure is inclusive of irrecoverable VAT.
Page 17

KENT MUSIC
(A company limited by guarantsa)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Ac¢ounti119 policies Icontinuedl
16 Tangible fixed assets and depreciation
Tangible fixed assets costing £200 or are capilalised and recognised when future e￿nOmiC
ben&ffts are probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets are initially recognis9d al cost. After recognrtion, under the cost model, tangible
fixed assets are measured al cost less accumulated depreciation and any accumulated impairment
losses. All costs incurred lo bring a tangible fixed asset into ils intended wottting condition should be
included In the measurement of eosL
Dep¥ecialion is charged so as lo allocate the cost of tangible fix$d ass¢ls less thetr residual value
over their estimated useful INes.
Depreciation 15 prowded on the followng bases..
Long Temi Leasehold Property Over the temi of the lease
Fixtufes. fitting6 and equipment 3.330h-250/• slraighl line
Instruments
40kn33OA straight line
Al the beginning of the year, management decided il would be more relevant lo change the fixtures,
fittings and equipment Meth￿ from the reducing balance method to the straight line method. This
change has been made prospecttvety from the beginning of the year. If the change had not been
made, Ihis would result in a NBV increase of £11,834, which is not malerial to the accounts.
2.7 Dabtors
Trade and other debtors are recognised at the settlement amount after any trade discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
2.8 Cash al bank and In hand
Cash at bank and in hand includes cash and short-lerm highly liquid investments with a short maturity
of three months or less from the dale of acquisition or opèning of the deposit or similar account.
2.9 Llabllltles
Liabili(ies and provisions are recogni5ed when there is an obligation al the balance sheet dale as a
result of a past event. it is probable that a transfer of economic benefit will be required in settlement.
and the amount of the settlement can be eslimaled reliably.
Li8bilf(ies are recognised al the amount that the Company anticipales11 will pay Io settle the debt or
the amount it has received as advanced Pa￿ftent5 for the goods or seFvices il must provide.
Provisions are measured at the best estimate of the amounts required lo setue the obligation. Where
the effect of the time value of money is material, the provision is based on the present value of those
amounts, discounted al the pre-tsx discount rate that reflects the risks specrfie to the liability. The
nwinding of the discount is recognised in the statement of financial act¢vities a$ a finance Cost.
Page18

KENT MUSIC
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Accountlng policies (continued)
2.10 Flnanclal Instruments
The Company only has financial assets and financial liabilities of a kind that qualify as basic financial
instruments. Basic financial instruments are initially ¥e¢ognised al transaction value and subsequently
measured al their settlement value wlh the exception of bank loans which are subsequently
measured at amortised cost using the effeclsve interest method.
2.11 Operatlng leases
Rentals paRd under operating leases are charged lo the slalement of financial activi(ie5 on a 5traighl
line basis over Ihe lease lemi.
2.12 Pgnslons
The ¢harity operate5 a defined contribution pgnsion $¢heme and the pension charge represents thg
amounts payable by the company to the fund in respect of the year.
The charity previously operated a defined benefrts pension scheme and the pension Charge is based
on a full actuarial valuation dated 31 March 2022 and updated to the 31st August 2023.
2.13 Fund accountlng
General funds are unreslricled funds which are available for use at the discretion of the Trustees in
furtherance of the general objectives of the Company and which have not been designated for other
purposes.
Designated funds comprise unrestricted funds that have been set aside by the Trust￿ for particular
purposes. The aim and use of each designated fund is set out in the notes to the financial
slalemenls.
Reslricled funds are funds which are to be used in accordance with specific restrietions imposed by
donors or which have been raised by the Company for particular purposes. The costs of raising 8nd
administerin9 such funds are charged against the specific fund. The aim and use of each restricted
fund is sel out in the notes lo the financial statements.
Investment income, gains and kjsses are allocated to the appropriate fvnd.
Page 19

KENT MUSIC
(A company Ilmlted by guarantg?)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Crffjcal a¢counting estimates and areas of judgment
Eslimales and judgments are continually evaluated and are based on historical experience and other
factor5, including expectation5 of future even15 that are believed lo be reasonable under th&
circumstances.
Critical accounting estimates and assumptions..
The company makes estimates and asgLtmptions coneerning the future. The resulting accounting
ests"mates and assumptions will, by definition. seldom equal the related actual result5. The estimate5 and
assumptions that have a signrficant risk of causing a material adjustment to the carrwng amounts of
assets and liabilities within the next financial year are discussed below.
11 The present value of the Local Government Pension Scheme defined benefit fund depends On a
number of factors that are detemiined on an actuarial basis using a variety of assumptions. The
assumptions used in delemiining the nel cost lincomg} for pgnsions inclL¢de the discount rate. Any
thanges in these assumption5, which are disclosed in note 24, will impact the carrying amount of the
pension fund.
Fvrthemiore a roll forward approach which projects resutts from the latest full actuarial valuation
perfomied a131 March 2022 has been used by the actuary in valuing the pensions fund at 31 AugLt$t
2023.
Any differences bets￿een the fi9ures derived from the roll forward approach and a full actuarial valuation
would impact on the carying amount of the pension ftjnd.
The liabilty has also been calculated using mortality rates used by the UK goveinmenl
Income from donatlons and legacles
Unre$tri¢ted
funds
2023
Total
fund$
2023
Tolal
funds
2022
One off donations by individuats
10,083
10,083
3,638
Page 20

KENT MUSIC
IA company1Smlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Income from charitable activities
Unrestricted Restricted
funds
funds
2023
2023
Total
funds
2023
Total
funds
2022
Tuition fees
Kent County Council
Instruments hire fees
Concert fees and admission charges
Other income
Grants
Coronamrus job rdention scheme
734.902
119,000
59,906
3,016
3,908
734,902
f 19,000
59,906
3,016
3.908
3.289.985
754,992
204,000
61,118
2.566
755
2, 189,806
8,178
3.289.985
920,732
3,289,985
4,210.717
3.221,415
Total 2022
1.031,609
2, 189,806
3,221,415
Investmont Income
Unrestricted
funds
2023
Total
funds
2023
Tol81
funds
2022
Investment incorne
10,433
10A33
1,436
Pago 21

KENT MUSIC
(A company limlted by guarantea)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Anatysls of expendltuyo by Fund type
UnrgStrl¢tgd R8$tricted
funds
funds
2023
2023
Total
funds
2023
Tol
funds
2022
Pension finan¢& costs
staff costs
Trave5 costs
In5trurnenl costs
Staff training and recruilmenl
Operating lease rentals
Accommodation, compulel and office costs
Other expenses
Other teaching and adminislralive costs
Bursaries
{ProfitllLoss on disposal of fixed assets
Trustees, Indemnity Insurance
Professional fees
School funding
Lrfe insL2ran¢e
Depreciation and amortisation
8,250
318.669
51.408
8,250
1.860.448
51.408
18.291
24,224
7.290
358.457
147.674
57.693
140,421
2.201
$54
63.683
302,744
5,926
65,766
1,541,779
1,878,546
33. 774
46.8Tr
25,089
104,960
244,688
84.114
42,036
150, 168
{206J
896
53,530
484, 626
7,210
37.003
18,291
24,224
7,290
245,909
147,674
14.423
112.548
43,270
140.421
2,201
554
63,683
302.744
5,926
65,766
931.753
2,183.277
3,115,030
3.202.311
Total 2022
860,OT4
2.342.237
3,202,311
Audltorfs remuneratlon
2023
2022
Fees payable lo the Company's auditor for the atjdil of the CoMpan￿S
annual accounts
15.000
11,2LKI
Fees payable lo the Companls auditor in respect of..
Preparation of the financial statements
3,000
Page 22

KENT MUSIC
IA company Ilmlted by guarantee
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Staff costs
2023
2022
Wages and salaries
Social securfy costs
Contribution to defined eonlribulion pension schemes
1,698.370
117.231
44.847
1. 707, 124
126,840
44,582
1,860,448
1,878,546
The average number of persons employed by the Company during the year was as follows..
2023
No.
2022
No.
Teachers
Administration
89
30
108
43
119
151
The number of employee8 whose employee benefft3 (excluding employei pension costs) exceeded
£60,1)OQ was..
2023
No.
2022
No.
In the band £90,001- £100,000
In the band £100,001- £110,000
The senior management team comprised the Chief Executive, senior l$ader, music hub, senior leader,
tuition & ensemble5 and senior leader, operations. The total remuneration of key management personnel
in the year was £245,52512022- £248,266).
Page 23

KENT MUSIC
IA Company Ilmited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
10. Trustees. remuneration and expenses
During the year ended 31 August 2023, no Trustees received any remuneration or other benefits12022 -
£Nill.
During the year ended 31 AugL¢sI 2023. no expenses were reimbursed or paid directly lo any Trustee
(2022- £nill.
11. Tangible fixed assets
Long-temi
Flxturgs,
leasehold fittlng$ and
property
equipment Instmment$
Total
Cost or valuation
Al 1 September 2022
AddilK)ns
Disposals
75,919
153,399
76,272
{19,3831
676,830
28,850
187,208}
908,148
105,122
{182,510)
{75,9191
At 31 AugL¢St 2023
210,288
618,472
828,760
Depre¢iatlon
Al 1 September 2022
Charge for the year
On disposals
75.919
120.495
25,061
118.S54)
623.446
40,704
(85,8361
819,860
65,765
1180,309)
175,919}
Al 31 August 2023
127.002
578.314
705.316
Net bookvalue
Al 31 August 2023
83.286
40,158
123,444
At 31 August 2022
32,904
53,384
86,288
Page 24

KENT MUSIC
(A company limlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
12.
Debtors
2023
2022
Due within one year
Trade debtors
other deblois
Prepayments and accnjed income
35.197
127,291
2,863
1, 194,232
2.446.805
2.482,002
1,324,386
Closing accrued income is made up from grants which have mel the enlrtlement criterea bul which relate
to future accounting periods. The change in timing of the Arts Council England grant in the Gurrent year
means that 8ccrued amounts are higher as al 31 August 2024.
13. Current asset investments
2023
2022
Unlisted investments
333.694
333, 694
14. Creditors: Amounts falling due within one year
2023
2022
Trade creditors
Other laxalion and social security
Other credrtors
Accruals and defeffed income
690
34,981
35,445
343.522
4,808
36, 128
23,768
121,502
414,638
186,206
15. Financial instruments
2023
2022
Flnanclal assets
Flnancial assets measured at fair value through income and expenditure
1.989.669
1,861,806
Page25

KENT MUSIC
IA Company Ilmlted by guarant991
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
16. Statement ot lunds
Ststoment of funds- current year
Balance at 1
September
2022
Balance al
Gainsl 31 August
(Losses)
2023
Transfers
Inlout
Incomo Expondlturg
Designated
funds
Fixed Asset Fund
86.288
165.7661
102,922
123A44
General funds
General Funds-
all funds
1,482,900
941,248
{865,9871 1102,922)
122,0001 1,433,239
Total
Unrestricted
fund$
1,569.188
941,248
1931.7531
(22,000) 1.656.683
Endowment
Funds
333,694
333.694
Restrlcted funds
KYWO instrument
fund
Bursary fLtnd
Kent Youth Choir
(KYCI
11,865
37.091
(5,850}
(3.389}
6,015
33,702
3,078
10,724
3,078
10,724
Youth Music
Arts Council
England
D A Baker
Endowment
Kent County
Council
1.089.856
3.113,098 12,005,554}
2.197.399
10,779
1,887
{12,666)
175,000
{155.8181
19.182
1,163,392
3,289,985
12,183,277)
2,270,100
Total of funds
3.066.274
4.231,233 13.115,0301
122.0001 4160.477
Page 26

KENT MUSIC
IA company limited by guarante91
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
16. Statement of funds Icontinuedl
Statement of funds - prior year
Balance al
I September
202t
Balance al
31 August
2022
G8in
(Lossesj
Income Expenditure
Deslgnated funds
Fixed asset fund
117.808
(31,520)
86.288
Goneral funds
General Funds- all funds
Pension reseNe
1,281,771
(476,000)
1,036,683
(828,554)
{7.000) 1,482,900
476.000
805, 771
1,036.683
(828,554)
469,000
1,482.900
Total Unrestri¢ted funds
923,579
1,036.683
(860.074)
469,000
1.569, 188
Endowment Funds- all funds
333,694
333,694
Restricted funds
KYWO instrument fund
Bursary fund
Kent Youth Choir IKYCI
Youth Music
Arts Council England
D A Baker Endowment
11,865
37.091
3.078
8.546
1.244,464
10. 779
11,865
37,091
3,078
10.724
1,089,855
10, 779
11.178
2. 178,628
{9,000)
(2.333.237)
1,315,823
2, 189,806 (2,342,237J
1,163,392
Total of funds
2,573,096
3,226,489 13,202,311J
469,000
3,066,274
Page 27

KENT MUSIC
IA company limited by guarantee}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
16. Statement of funds Icontinuèd}
Purpose of rostridad funds
(il The Kent Youth Wind Orchestra inslwment fund relates to funds feceived ft)r the benefit of the Kent
Youth Wind Orchestra.
(ill The bursary fund relates to incgme recewed specialty to assist students with the cost tuitton fees.
{iiil The Kent Youth Choir fund is a donation received from Medway Opefa when rt closed and ielales
lo the un5penl balance of monies received.
{ivl Youth Music is the unspent balance of funds received from the Nation81 Foundation for Youth Music
foi the wnplelion of a project.
{v} The Arts Council England fvnd is funding from Arts Council England lo deliver the core and extension
roles of the music edu¢alion hub for Kent.
Ivi} The O A Baker endowment fund is a fund left to Kent Music lo support music tuition for children in
Wesl Kent. The figures in Unrestficted Funds relate lo the annual income and expenditure derived
from the interest earned on the capital sum.
In the currenl year there has been a change in the liming of the grant receivable from the Arts Council
England which brings the funding in line with the academic year. Previously Grant income was confirmed
as al 1 April for the 12 month period and was recognised in full at that dale. Costs are wnsidered to be
incurr¢d evenly over the term of the grant which was premousty l April lo 31 March. The oulslanding
balance therefore historically included 7 months of income which was lo be used from September to
March in line wtth the grant temi. In the current year as al 31 August 2023 there is a balance of
£2,197,399 which recognises the entire amount confimied in accordan￿ with the a￿o￿nting policy, but
takes into account no costs as the entire amount relates to the post year end period.
Purpose of deslgnated funds
The Fixed asset fund represents the value of funds invested in fixed assets which are not, by the nature of
fixed assets, readily available for other purposes.
Page 28

KENT MUSIC
IA company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
17. Anatysls of net assets between fund$
Analysls of net assets between funds- curront year
Unrestricted Rp$trl¢ted Endowment
funds
funds
funds
2023
2023
2023
Total
funds
2023
Tangible fixed assets
Current assets
Creditors due within one year
Provisions for liabilities and charges
Difference
123.444
1.712,059
1414,6381
120.0001
155.818
123.444
4,471.671
1414.6381
{20.000)
2,425,918
333.694
1155.818)
Total
1.556,683
2,270,100
333,694
4.160,477
Analysls of net assets betsveen funds - prlor year
Unreslricled
funds
2022
Restricted Endowment
funds
funds
2022
2022
Total
funds
2022
Tangible fixed assets
Current assets
Cieditors due within one year
Provisions for liabilities and charges
86,288
1,689, 106
(186.206)
(20,000)
86,288
3, 186, 192
(186,206)
(20.000)
1, 163,392
33J,694
Total
1,569, 188
1, 163,392
333.694
3,066.274
Page 29

KENT MUSIC
IA ￿MpanY limtted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
18. Rgconclllatlon of net movemont In funds to net cash flow from operating activhies
2023
2022
Nel income for the year las per Statement of Financial Aclivstiesl
1,116,203
24.178
Adjustmonts for:
Depreciab'on charges
Actuari81 gains
Dividends. interests and rents from investments
Lossllprofit} on the sale of fixed assets
Decrease in St￿kS
Increase in debtors
Increase in creditors
Non cash Fixed Asset addillons
6S,765
{22,0001
{12,3201
2,201
37,003
(8,263)
f206J
1,003
(65.243)
3,661
{1.157.6161
228,432
120,8501
Net cash provlded byllusod.inl operating aGtivities
199,816
(7,867)
19. Analysis of cash and cash oqulvalents
2023
2022
Cash in hand
1,655.975
1,528. 112
Total cash and cash equivalents
1,655.975
1,528, 112
20. Analysls of changos In net debt
At1
September
At31
2022 Cash flows August 2023
Cash al bank and in hand
Liquid investments
1.528.112
333.694
127.863
1.655.975
333.694
1,861,806
127.863
1,989,669
Page 30

KENT MUSIC
IA company limlted by guaranteè)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
21. ProvEsion$
Dilapldation
provision
At 1 September 2022
20.000
20.000
22. A¢tuarfal gains on defined benefit pgn$ion schemes
Penslon
reservo
Total
fund$
2023
Total
funds
2022
2023
Net penslon asset in the statement of financlal posltlon
Present value of the defined bonefil obligation
Fair value of Fund assels
Non re¢ognised pension surplus
1,664.000
1,664.000
2, 156,000
12,255,000} (2.255.000) (2,334,OCQ)
591,000
691.000
178,OCK)
Total 2023
Page 31

KENT MUSIC
{A company limStgd by guaranteg)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
23. Pension commltments
The group operates a defined contribution pension s¢heme. The assets of the scheme are held separately
frorn those of the group in an independently administe￿￿ fund. The pension cost charge represents
contributions payable by the group to the fund and amounted to £44,84712022 - £44,582) weie payable to
the fund al the balance sheet date and are included in credrtors.
The Charity also operates a defined benefit pension scheme which is closed lo new members.
Thg pension charge is based on a fL%II actuarial valuation dated 31 March 2022, and updated to Ihe 31st
August 2023.
Principal acluaiial assumptions at the balance sheet date {expressed as weighted averages).
At 31 Al 31 August
August 2023,
2022
Discount rate
Future salary increases
Future pension increases
RPI increases
CPI increases
5A0
4.25
3.85
4.20
2.85
3.35
2.85
3.20
At31
A131
August 2023 Augusl 2022
Years
Ye81
Mortality rates {in years)
- for a male aged 65 now
- al 65 for a male aged 45 now
- for a female aged 65 now
- al 65 for a female aged 45 now
20.7
22.0
23.2
24.6
21.0
22.3
23.5
24.9
Page 32

KENT MUSIC
{A company limited by guarantae}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
23. Pension ￿MMItments Icontinuedl
The Companls share olthe assets in the scheme was..
At 31 At31 August
August 2023
2022
Equities
Gilts
Other bonds
Property
Cash and other liquid assets
AbsolLtle relum fund
Infraslruclure
1.432.000
13,000
312,000
227,000
24.000
162,000
85.000
1.528.000
14,000
309,000
275.000
40,000
168,OLkl
Total falr value of assets
2.255.000
2,334,000
The actual rolurn on scheme 8$gels was £117,¢XIOI {2022- £{31.OOOJ).
The amounts recognised in the Statement of financial activities are as foNows'.
2023
2022
Interest cost
Adminislralive expenses
18.0001
1,000
Total amount recognised in the Ststemont of flnanclal actlvltles
17,0001
9,000
Movemen15 in the present value of the defined benefrt obligation were as follow5.'
2023
2022
Opening defined benefit obligation
Interest on assets
Actuarial gains
Benefits paid
un￿nded pension payments
Non I￿Ognised pension surplus
2,156,000
2,966,000
90,000
47.L
178,0001 (539.000)
187.0001 f135,OOOJ
{4.0001
(5,Ll)OJ
1413,000} {t78,000)
Closlng defined benefit obligation
1,664,000
2, 156,000
Page 33

KENT MUSIC
(A company Ilmlted by guarant9*1
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
23. Penslon ¢ommltm&nts Icontlnuedl
Movements in the fair value of the Companls share of scheme assets were as follows..
2023
2022
Opening fair value of scheme assets
Aduarial losses
Contributions by employer
Contributions by scheme pa￿.¢lpants
Benefits paid
Adminislr*ive expenses
2.342.000
{100.0001
1S.000
90.000
{91.0001
11.0001
2,490,0
(70.000)
16,000
47,000
(140.OOOJ
(I,oooJ
Closing fair value of scheme a$sets
2.255,000
2,342,000
Operating laase comrnitments
At 31 August 2023 the Company had commitments to make future minimum lease payments urbder non-
cancellable operating leases as follows.
2023
2022
Not later than 1 year
Later than 1 year and not ￿ter than 5 years
10.S84
26,327
14.501
36.911
14.501
In the pri¢r year, Kent Music entered into an agreement for the purchase of the Mrtual freehold1999-year
lease) of two units kjcaled in Javelin Way, Ashford. The purchase is being made from Kent County
Council al the agreed purehase price of £1.400,000. The funding of this purchase will be made Ma a loan
of £1,400,000 from Ashford Borough Council. The loan period will be 40 years with the interest being
fixed for the duration of the loan at 3.17tsA. No contract had been signed as at 31 AugLÉSt 2023. and
therefore there is no accounting implication of this arrangement in the currenl year beyond a £1
peppercorn rent.
Page 34