OpenCharities

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

2021-03-31-accounts

Page
Reference and Administrative Details ofthe Company, its Trustees and Advisers
Trustees'
Report
2-10
Independent Auditors'
Report
on the Financial Statements 11-14
Consolidated Statement of Financial Activities 15
Consolidated Balance Sheet 16
Company
Balance Sheet
17
Consolidated Statement ofCash Flows 18
Notes tothe Financial Statements 19-44

Trustees K Donald
L Earle
R Goldsmith
M Jordan (resigned 23 March 2021)
SLoates
M O' Sullivan (resigned 15December 2020)
C Sexton
N Simone (resigned 6 October 2020)
G Singleton
H N StCyr
8 N Udeh
A Venkatesh
BM Walsh
J Williams
RJWood (resigned 6 October 2020)
K Mclay (appointed 6 October 2020)
JWest (appointed
6October 2020, resigned 7 September 2021)
TProsser (appointed 7 September 2021)
Company registered
number 05465412
Charity registered
number 1115546
Registered office Quad Market Place
Cathedral Quarter
Derby
DE1 3AS
Company secretary M R Abbotts
Chief executive officer V Malhotra
Independent auditors PKF Smith Cooper Audit Limited
Chartered Accountants 8 Statutory Auditors
St Helen's House
King Street
Cathedral Quarter
Derby
DE1 3EE
Bankers Barclays Bank UK PLC
Leicester
LE872BB

Unrestricted Restricted Total Total
funds funds funds funds
2021 2021 2D21 2020
Note 6 6 6
Income from:
Donations
and legacies
2 25,500 25,500 8,590
Charitable
activities
3 1,823,266 235,264 2,D58,530 1,722,279
Other trading
activities
154,325 154,325 1,070,623
Other income (inc. exceptional item of
FNIL (2020:F200,000)) 276 276 210,664
Total income 2,003,367 235,264 2,238,631 3,012,156
Expenditure
on:
Raising funds 321,062 321,062 895,143
Charitable
activities
7 1,351,829 265,285 1,617,114 2,050,223
Total expenditure 1,672,891 265,285 1,938,176 2,945,366
Net income/(expenditure) 330,476 (30,021) 300,455 66,790
Transfers
between
funds 19 (29,208) 29,208
Net movement
in
funds 301,268 (813) 300,455 66,790
Reconciliation
offunds:
Total funds brought forward 110,579 17,901 128,480 61,690
Net movement
in funds
301,268 (813) 300,455 66,790
Total funds carried forward 411,847 17,088 428,935 128,480

2021 2020
Note F 6
Fixed assets
Intangible assets 13 14,187 19,259
Tangible assets 14 108,636 120,867
122,823 140,126
Current assets
Stocks 7,554 6,239
Debtors: amounts falling due after more than
one year 17 149,866 156,982
Debtors: amounts falling due within one year 17 241,981 221,966
Cash at bank and in hand 542,547 156,053
941,948 543,242
Creditors: amounts falling due within one
year 16 (635,836) (554,888)
Net current assets Iliabilities 306,112 (11,646)
Total net assets 428,935 128,480
Charity funds
Restricted funds 19 17,088 17,901
Unrestricted
funds
19 411,847 110,579
Total funds 428,935 128,480

2021 2020
Note 6 6
Fixed assets
Intangible
assets
13 14,187 19,259
Tangible assets 14 103,009 116,121
Investments 15 1 1
117,197 135,381
Current assets
Debtors: amounts falling due after more than
one year 17 149,866 156,982
Debtors: amounts falling due within one year 17 236,704 194,576
Cash at bank and in hand 512,775 147,650
899,345 499,208
Creditors: amounts falling due within one
year 18 (563,561) (509,716)
Net current assets Iliabilities 335,784 (10,508)
Total net assets 452,981 124,873
Charity funds
Restricted
funds
19 17,287 17,901
Unrestricted
funds
19 435,694 106,972
Total funds 452,981 124,873

FOR THE YEAR ENDED 3 1 MARCH 2 021
2021 2020
6 5
Cash flows from operating activities
Net cash used in operating activities 395,244 (96,010)
Cash flows from investing activities
Proceeds from the sale oftangible
fixed
assets 1,042
Purchase ofintangible
assets
(5,110)
Purchase oftangible
fixed assets
(9,792) (14,736)
Net cash used in investing activities (8,750) (19,846)
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash
equivalents in the year 386,494 (115,856)
Cash and cash equivalents at the beginning ofthe year 156,053 271,909
Cash and cash equivalents at the end of the year 542,547 156,053
The notes on pages 19to 44 form part ofthese financial statements

Unrestricted Total
funds funds
2021
8
2021f
Donations 25,500 25,500
Unrestricted Total
funds funds
2020
8
2020f
Donations 8,590 8,590

Unrestricted Restricted Total
funds funds funds
2021
6
2021f 2021
6
Derby City Council 100,000 100,000
Derby City Council (rent in kind) 260,000 260,000
Project grants 60,000 128,880 188,880
Arts Council England 466,176 466,176
Cornavirus
Job Retention Scheme
451,053 451,053
.COVID response funding 432,572 432,572
Other charitable activities (Note 4) 53,465 106,384 159,849
Total 2021 1,823,266 235,264 2,058,530
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
6 5 5
Derby City Council 75,000 75,000
Derby City Council (rent in kind) 260,000 260,000
Project grants 60,700 138,972 199,672
Arts Council England 457,753 457,753
COVID response funding 19,595 19,595
Other charitable activities (Note 4) 619,440 90,819 710,259
Total2020 1,492,488 229,791 1,722,279

Unrestricted Restricted Total
funds funds funds
2021
6
2021f 2021
6
Cinema takings 20,078 20,078
Other fees and commissions 20,578 106,384 126,962
Advertising income 508 508
Sponsorship 700 700
Membership 10,218 10,218
Workshop/training 1,383 1,383
53,465 106,384 159,849
Unrestricted Restricted Total
funds funds funds
2020f 2020f 2020f
Cinema takings 357,982 357,982
Other fees and commissions 191,127 90,819 281,946
Advertising income 27,210 27,210
Membership 39,683 39,683
Workshop/training 3,438 3,438
Total 2020 619,440 90,819 710,259

Unrestricted Total
funds funds
2021 2021
6 6
Cafe bar income 44,688 44,688
Room hire 2,266 2,266
Tech Squad and Games Time 91,682 91,682
Sponsorship 13,542 13,542
Workshop/training (600) (600)
Shop income 2,747 2,747
154,325 154,325
Marketing costs (276) (276)
Premises costs (943) (943)
Other trading costs (90,750) (90,750)
Professional fees and board expenses (48) (48)
Wages. national insurance and pension (226,917) (226,917)
Depreciation (1,985) (1,985)
Interest payable (143) (143)
(321,062) (321,062)
(166,737) (166,737)

THE YEAR ENDE D 3 1 MARCH 2021
Unrestricted Total
funds funds
2020
6
2020f
Charity trading income
Cafe bar income 519,319 519,319
Advertising income 1,882 1,882
Room and cinema hire 48,442 48,442
Tech squad and Games Time 111,516 111,516
Sponsorship 8,077 8,077
Fundraising events 341,247 341,247
Sundry income 5,000 5,000
WorkshopfTraining 4,917 4,917
Shop income 44,236 44,236
1,084,636 1,084,636
Charity trading expenses
Marketing
costs
(468) (468)
Premises costs (6,416) (6,416)
Other trading costs (570,916) (570,916)
Professional fees and board expenses (3,071) (3,071)
Wages and salaries, Nl and pension (312,138) (312,138)
Depreciation (2,134) (2,134)
(895,143) (895,143)
189,493 189,493
2021 2020
6
The assets and liabilities ofthe subsidiary were:
Assets 84,828 116,136
Liabilities (108,877) (112,530)
Total net assets (24,049) 3,606

Unrestricted Total
funds funds
2021f 2021f
Other income 276 278
Unrestricted Total
funds funds
2020 2020
F 6
Other income 210,664 210,664

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
6 6
Charitable activities 1,351,829 265,285 1,617,114
Unrestricted Restricted Total
funds funds funds
2020f 2020
f
2020
6
Charitable activities 1,807,339 242,884 2,050,223

Charita ble
activity expenditure
2021f 2020
6
Other direct costs 124,143 84,698
Arts programme
tt activity
262,594 600,423
Brochures and materials 720 725
Support costs (Note 9) 1,013,907 1,148,393
Governance
costs (Note 9)
42,246 47,849
Wages and salaries 135,241 146,492
National insurance 30,844 16,348
Pension cost 4,364 5,295
Interest payable 3,055
1,617,114 2,050,223

General Governance Total
support function funds
2021 2021 2021
6 6
Office costs (698) (29) (727)
Premises costs and insurance 420,576 17,524 438,100
Professional fees and board expenses 12,461 519 12,980
Wages and salaries 533,088 22,212 555,300
National
insurance
7,524 314 7,838
Pension 17,977 749 18,726
Depreciation and amortisation 22,979 957 23,936
Total 2021 1,013,907 42,246 1,056,153

FOR THE YEAR E NDED 31 MARCH 202 1
General Governance Total
support function funds
2020
5
2020
6
2020f
Office costs 25,678 1,070 26,748
Premises costs and insurance 510,869 21,287 532,156
Professional fees and board expenses 25,111 1,046 26,157
Wages and salaries 517,956 21,581 539,537
National
insurance
25,328 1,055 26,383
Pension 18,722 780 19,502
Depreciation and amortisation 24,729 1,030 25,759
Total 2020 1,148,393 47,849 1,196,242
10. Auditors'
remuneration
2021 2020
Fees payable to the Company's auditor for the audit ofthe Company's
annual
accounts
7,500 7,500
11. Staff costs
Group Group Company Company
2021f 2020
F
2021
6
2020
6
Wages and salaries 907,005 980,748 690,541 686,029
Social security costs 45,217 54,655 38,682 42,731
Contribution to defined contribution pension
schemes 27,008 30,292 23,090 24,797
979,230 1,065,695 752,313 753,557

Group Group Company Company
2021 2020 2021 2020
No. No. No. No.
Charitable activities 76 74 53 50
Management and administration 7 7 7 7
83 81 60 57

NOT
FOR
ES TO THE FINANCIAL STATEMENTS
THE YEAR ENDED 31 MARCH 2021
13. Intangible assets
Group
Website
6
Cost
At 1 April 2020 25,360
At 31 March 2021 25,360
Amortisation
At 1 April 2020 6,101
Charge for the year 5,072
At 31 March 2021 11,173
Net book value
At 31 March 2021 14,187
At 31 March 2020 19,259

Intangible
assets (continued)
Company
Website
5
Cost
At 1 April 2020 25,360
At 31 March 2021 25,360
Amortisation
At 1 April 2020 6,101
Charge for the year 5,072
At 31 March 2021 11,173
Net book value
At 31 March 2021 14,187
At 31 March 2020 19,259

Long term Cinema Fixtures
leasehold and other Motor and Office
property
6
equipment
f
vehicles
F
fittings
F
equipment
6
Total
6
Cost
At 1 April 2020 266,434 391,525 20,013 195,921 366,729 1,240,622
Additions 4,121 - - 5,671 9,792
Disposals (350) (20,013) (20,363)
At 31March 2021 266,434 395,296 - 195,921 372,400 1,230,051
Depreciation
At 1 April 2020 194,979 356,009 20,013 192,986 355,768 1,119,755
Charge for the year 3107 11,424 - 657 6,485 21,673
On disposals (20,013) (20,013)
At 31 March 2021 198,086 367,433 193,643 362,253 1,121,415
Net book value
At 31 March 2021 68,348 27,863 - 2,278 10,147 108,636
At 31 March 2020 71,455 35,516 - 2,935 10,961 120,867

Long
term Cinema Fixtures
leasehold and other Motor and Office
property equipment
f
vehicles
6
fittings equipment Total
Cost
At 1 April 2020 266,434 369,317 20,013 180,265 366,729 1,202,758
Additions 1,206 5,671 6,877
Disposals (350) (20,013) (20,363)
At 31 March 2021 266,434 370,173 - 180,265 372,400 1,189,272
Depreciation
At 1 April 2020 194,979 338,547 20,013 177,330 355,768 1,086,637
Charge for the year 3,107 9,390 - 657 6,485 19,639
On disposals (20,013) (20,013)
At 31 March 2021 198,086 347,937 177,987 362,253 1,086,263
Net book value
At 31 March 2021 68,348 22,236 2,278 10,147 103,009
At 31 March 2020 71,455 30,770 - 2,935 10,961 116,121

The following was a subsid iary
undertaking
iary
undertaking
ofthe Company: ofthe Company: ofthe Company: ofthe Company: ofthe Company:
Name Company Registered office or principal Class of Holding
number place ofbusiness shares
Derby Quad Enterprises 06643908 Quad Market Place, Cathedral Ordinary 100M
Limited Quarter, Derby, DE1 3AS
The financial results ofthe subsidiary for the year were:
Name Incomef Expenditure
8
Net assets
8
Derby Quad Enterprises Limited 293,407 321,062 (24,049)
16. Stocks
Group Group
2021 2020
6 f
Shop and Cafe Stock 7,554 8,239
17. Debtors
Group Group Company Company
2021 2020 2021 2020
6 F f F
Due after more than one year
Other debtors 149,866 156,982 149,866 156,982

Debtors (continued )
Group Group Company Company
2021f 2020
5
2021f 2020f
Due within one year
Trade debtors 81,473 36,588 62,966 13,569
Amounts
owed by group
undertakings 36,602
Other debtors 70,151 7,527 55,551 7,527
Prepayments
and accrued income
40,270 61,698 31,498 57,327
Grants receivable 50,087 116,155 50,087 116,155
241,981 221,968 236,704 194,578
Creditors: Amounts falling due within one year
Group Group Company Company
2021f 2020
8
2021
8
2020
8
Trade creditors 147,826 174,675 140,511 126,124
Amounts
owed to group
undertakings 67,358
Other taxation and social security 69,343 39,318 37,186 18,253
Other creditors 12,308 18,469 11,198 17,297
Accruals and deferred income 406,359 322,426 374,666 280,684
635,836 554,888 563,561 509,716
Group Group Company Company
2021f 2020
F
2021
6
2020f
Deferred
income at 1
April 2020 109,434 163,055 109,434 93,366
Resources deferred during the year 207,946 109,434 207,946 109,434
Amounts
released
from previous periods (131,795) (163,055) (131,795) (93,366)
185,585 109,434 185,585 109,434

Statement
of
funds
-curren
t year
Balance at
Balance at 1 Transfers 31 March
April 2020f Income Expenditure
F
in/out
6
2021
f
Unrestricted funds
Reserves 110,579 2,003,367 (1,672,891) (29,208) 411,847
Restricted funds
Other projects and grants 148,828 (148,828)
FORMAT Festival 86,436 (115,644) 29,208
Capital grants 17,901 (813) 17,088
17,901 235,264 (265,285) 29,208 17,088
Total offunds 128,480 2,238,631 (1,938,176) 428,935

Statement of funds - prior y ear
Balance at
Balance at Transfers 31 March
1 April 2019
6
Income
6
Expenditure
f
in/out
6
2020
6
Unrestricted funds
Reserves 38,803 2,782,365 (2,702,482) (8,107) 110,579
Restricted funds
Other projects and grants 214,102 (180,459) (33,643)
FORMAT Fesfival 15,689 (57,439) 41,750
Capital grants 22,887 (4,986) 17,901
22,887 229,791 (242,884) 8,107 17,901
Total offunds 61,690 3,012,156 (2,945,366) 128,480

Analysis ofnet assets between funds - current year
Unrestricted Restricted Total
funds funds funds
2021 2021 2021
6 6 E
Tangible fixed assets 91,548 17,088 108,636
Intangible fixed assets 14,187 14,187
Debtors due after more than one year 149,866 149,866
Current assets 792,082 792,082
Creditors due within one year (635,836) (635,835)
Total 411,847 17,088 428,935
Analysis ofnet assets between funds - prior year
Unrestncted Restricted Total
funds funds funds
2020
8
2020
F
2020f
Tangible fixed assets 102,966 17,901 120,867
Intangible fixed assets 19,259 19,259
Debtors due after more than one year 156,982 156,982
Current assets 386,260 386,260
Creditors due within one year (554,888) (554,888)
Total 110,579 17,901 128,480

21. Reconciliatio n
ofn
et movem ent
in fund
s t o net cash flow fro m operating activities
Group Group
2021 2020
6 E
Net income for the year (as per Statement of Financial Activities) 300,455 66,790
Adjustments for:
Depreciation charges 21,673 23,048
Amortisation charges 5,072 4,840
Loss/(profit)
on the sale offixed assets
(692)
Decrease
in
stocks 685 2,508
Decrease/(increase) in debtors (12,897) 99,518
Increase/(decrease) in creditors 80,948 (292,714)
Net cash provided by/(used in) operating activities 395,244 (96,010)
22. Analysis of cash and cash equivalents
Group Group
2021 2020f
Cash
in hand
542,547 156,053
23. Analysis of changes in net debt
At 1 April At 31 March
2020 Cash flows 2021
5 6 f
Cash at bank and in hand 156,053 386,494 542,547

payments und er non-cancellable
operating
lease
s as follows:
Group Group Company Company
2021
6
2020
8
2021
8
2020f
Not later than 1 year 8,031 19,501 8,031 19,501
Later than 1 year and not later than 5 years 11,652 19,682 11,652 19,682
19,683 39,183 19,683 39,183

Income
f
Expenditure
6
Debtors Creditors
6
Geldards
LLP (a partnership
with a director
in
common)
-At 31 March 2020 (2021:None) 400 1,200 1,200
University
of Derby Theatre
Limited
(a
company
with a director
in common)
-At 31 March 2021 5,000
Derby Museums
(a company
with a
director in
common)
-At 31 March 2021 (2020: None) 4,000
C Sexton (director)
-At 31 March 2020 (2021:None) 113
Marketing
Derby Limited (a company
with a
director
in common)
-At 31 March 2020 (2021:None) 600 360
BWalsh (Director)
-At 31 March 2021 400
-At 31 March 2020 400 400
A Buss (Director)
-At 31 March 2020
K Frain (Key Management)
-At 31 March 2020 (2021:None) 841
LClemente
(Key Management)
-At 31 March 2020 (2021:None) 4,041 1,275
H Herve-Petts
(Key Management)
-As 31 March 2021 (2020: None) 23