SHAPESHIFTER PRODUCTIONS LTD (A company limited by guarantee)
REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- www.shapeshifter productions.com
Company number: 06142524 Charity number: 1141763
1
SHAPESHIFTER PRODUCTIONS LTD
Contents
| Page | |
|---|---|
| Charity Information | 3 |
| Directors' and Trustees' Report | 4 to 9 |
| Report of the Independent Examiner | 10 |
| Statement of Financial Activities | 11 |
| Balance sheet | 12 |
| Notes to the Financial Statements | 13 to 15 |
2
SHAPESHIFTER PRODUCTIONS LTD
Charity Information
| Board of Trustees | Mrs Joanna Nolan (Chair) |
|---|---|
| Ms Alison Jones | |
| Mr Mark Kendrick | |
| Ms Milica Milosevic | |
| Mr David Payne | |
| Mrs Lorraine Cox | |
| Ms Mandy Worster | |
| Artistic Director | Alison Jones |
| Company number: | 06142524 |
| Charity number: | 1141763 |
| Registered Office: | 11 Batten House, |
| The Drive | |
| London | |
| E17 3BX | |
| Website | www.shapeshifter-productions.com |
| Independent Examiner: | Misbahul Karim FCCA |
| MMK Chartered Certified Accountants | |
| 37thFloor, One Canada Square | |
| Canary Wharf | |
| London | |
| E14 5AA | |
| Bankers: | Santander |
| PO Box 10102 | |
| 21 Prescot Street | |
| London | |
| E1 8TN |
3
SHAPESHIFTER PRODUCTIONS LTD TRUSTEES' ANNUAL REPORT
For the year ended 31 March 2022
The directors, who are the Trustees of the charitable company for the purposes of charity law, present their annual report and financial statements of Shapeshifter Productions Ltd for the year ended 31 March 2022. The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the accounts and comply with the charitable company's governing document, the Companies Act 2006, and charities regulations. Accounting and Reporting by Charities: Statement of Recommended Practice (SORP 2015), applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland published on 16 July 2014 (FRS102).
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
Shapeshifter Productions Limited is a company limited by guarantee, registered with Companies House on 7 March 2007, and registered as a charity with the Charity Commission in England and Wales on 6 May 2011. The Charity is governed by its Memorandum and Articles of Association as amended by special resolution registered at Companies House on 12 April 2010.
The governance of the charity is the responsibility of the Trustees. Day to day management is by the Artistic Director and the General Manager.
Recruitment and Appointment of Trustees
When it is necessary to appoint new Trustees, due to either a Trustee stepping down or a gap of expertise in the Board is identified, recruitment will initially begin by an open call and through the networks of the Board and management team. Applicants will be reviewed by the Trustees and successful applicants will be invited to attend a Trustee meeting. Following this, on the provision that the Board are satisfied and the applicant still wishes to join the Trustee Board, they will be appointed.
No other person or external body is entitled to appoint any Trustees of the charity.
Induction and training of Trustees
The charity provides new Trustees with an induction pack and mentoring from existing Trustees. New Trustees are also strongly encouraged to meet with current Board members and the Artistic Director and General Manager, over the initial few months in order to gain a full and unbiased understanding of the charity.
Trustees
The directors of the company are its Trustees for the purpose of the Charity Law and are referred to collectively as Trustees in this report.
The Trustees serving during the year and since the year-end were as follows: Ms Lorraine Cox
Ms Joanna Nolan (Chair)
Ms Alison Jones
Mr Mark Kendrick Ms Milica Milosevic
Mr David Payne (Treasurer) – stepping down from 21[st] April 2022
Ms Mandy Worcester
4
Related party relationships
The Charity has considered the disclosure requirements of the SORP for related party relationships and believes that there are no related party relationships other than the Trustees and their close connections. All related party transactions have been reported in the Notes to the financial statements.
Risk management
The Trustees have assessed the major risks to which the charity is exposed and are satisfied that systems are in place to mitigate exposure to the major risks.
Remuneration of key management personnel
Alison Jones provides her time as Trustee on a voluntary basis. However, in accordance with the charity’s governing document, she may invoice for her Creative work, as Artistic Director and musician. Alison is a member of the Musicians’ Union, and all professional creative fees are guided by the Musician's Union rates.
Purposes and aims
As set out in the governing document, the object of the charity is to advance the arts for the public benefit by the promotion in particular, but not exclusively, of the arts of drama and music.
Principal activities of the charity
The charity's main activities are undertaken to further Shapeshifter Productions’ charitable purposes for the public benefit. These are primarily funding dependent, focusing on delivering original, highquality projects that actively engage communities in high quality arts activities while enhancing confidence, wellbeing, self-esteem and reducing isolation.
In this financial year, whereby the pandemic continued to disrupt face to face activities, Shapeshifter Productions started delivering live singing sessions in September 2021, as care homes/sheltered schemes were cautiously opening their doors. We also continued to produce content for and promote our video ‘jukebox’ of songs through our app: smilingsessions.com or viewed on: https://youtube.com/shapeshifterProductions
ACHIEVEMENTS AND PERFORMANCE: REVIEW OF ACTIVITIES FOR THE YEAR
Public benefit
The Trustees have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing the charity's aims and objectives and in planning its future activities. In particular, the Trustees consider how planned activities will contribute to the aims and objectives that have been set.
Review of activities
The year focused on:
-
the continuation of our singing digital project, video songs that can be streamed or downloaded using our specially developed web/ app: www.smilingsessions.com or on YouTube: https://www.youtube.com/c/ShapeshifterProductions/, encouraging housing partners to use it when we are not visiting;
-
delivering fun, engaging, live sessions, bringing world-class artists to local communities to share, inspire, create a sense of pride and purpose;
-
● developing relationships and discussion with new housing partners;
-
development of a new, arts and environmental project called “Gaia & The Globe”
5
- rigorous fundraising programme to support immediate delivery and long-term sustainability for the charity
Overview:
-
Shapeshifter Productions is now partnering with MHA (Methodist Homes Association) in sharing their Smiling Sessions on MHA website: https://www.mha.org.uk/communities/digital/
-
From September 2021, we started delivering live sessions as care homes/sheltered schemes were cautiously opening their doors again. We delivered 41 sessions, including 6 Christmas parties, in London.
-
Our Partner Liaison contacted schemes in Kent and Sussex that would like to host The Smiling Sessions, live, to expand geographically in the South East.
-
We approached the National Academy for Social Prescribing who suggested we become part of their Thriving Communities Network. We are slowly developing awareness with housing partners to encourage prescribing singing as part of more rounded up support and care package.
-
We produced 20 Christmas video songs for our virtual jukebox. A song-a-day was released between 1st-24th December. We invited residents to sing “Jingle Bells” with us: https://youtu.be/LrSpBbfEd9k and “We Wish You a Merry Christmas”: https://youtu.be/PXD7fxr5J_A
-
Shapeshifter Productions formed a collaboration with Gaia’s Company to apply for Arts Council funding to deliver an R&D of Gaia and the Globe in September 2022. The project consists of a fun, interactive and entertaining play with songs written by Peter Horton of Gaia’s Company and will be hosted by Global Systems Institute (GSI) at Exeter University.
Funding raised in financial year ending 31st March 2022:
-
Arts Council England - £44,091 awarded – £39,682 paid in this financial year towards running costs of The Smiling Sessions (digital and live)
-
Vision Redbridge - £3,000 awarded - £1,500 paid in this financial year towards The Smiling Sessions live in Redbridge
-
The City Bridge Trust (Year 3) – £17,050 part of a 3 year long grant, towards delivery of The Smiling Sessions in London (Artistic Director and Project Manager’s fees for one day/week each)
-
Charles Hayward Foundation - £3,000 towards delivery of The Smiling Sessions (digital and live)
-
Charles S. French Charitable Trust - £3,000 towards our Artistic Director’s fee (one day/week x 12 weeks)
-
Barchester Charitable Foundation - £500 towards delivery of The Smiling Sessions
-
Mrs Smith and Mount Trust - £2,500 towards delivery of The Smiling Sessions
-
Garfield Weston - £8,000 towards delivery of The Smiling Sessions
-
Peabody Community Fund (The London Community Foundation) - £9,360 towards The Smiling Sessions
-
NHG Impact Fund - £10,220 awarded - £900 paid in this financial year toward The Smiling Sessions
-
The Sussex Community Foundation - £4,500 to carry forward into next financial year
6
-
The Kent Community Foundation - £5,349 (Overstone Grassroots Fund: £3,000 + Frogs Hole Fund £2,349) to carry forward into next financial year
-
The Childwick Trust - £8,000 to carry forward into next financial year
-
Tower Hamlets East End Community Foundation - £19,040 awarded - £10,000 paid in this financial year, to carry forward into next financial year
PROGRAMME OF ACTIVITY:
The Smiling Sessions – Digital:
We produced 21 video songs in total; “Happy Days” for World Music Day and 20 Christmas video songs for virtual jukebox www.smilingsessions.com and www.youtube.com/shapeshifterProductions. A song-a-day was released between 1st-24th December. We invited residents from Woodlands Total Care and Birchwood Residential Care Home to sing “Jingle Bells” with us: https://youtu.be/LrSpBbfEd9k and residents from Pinewood joined us to sing “We Wish You a Merry Christmas”: https://youtu.be/PXD7fxr5J_A
Quite early on in the 2020 lockdown, we discovered that digital exclusion/illiteracy and equipment was a recurring problem - after we started to create the App. We do tend to work in deprived areas and some of the schemes explained they didn’t have the adequate devices to use our App or YouTube, so we decided to send them USB sticks loaded with our video songs as most common living areas now have a flat screen TV with USB. We then created the role of Partner Liaison (PL) to call partners / App users for a regular “health check” to ensure we are supporting them in the best way and for general updates and feedback. The PL continues to research and contact care homes/sheltered housing schemes, focusing on areas which are amongst the most deprived neighbourhoods of the UK, promoting The Smiling Sessions and the use of our App, encouraging members of staff to make this part of their weekly routine, reaching more and more isolated senior citizens.
“Your App is absolutely delightful. So easy to use and the videos are fantastic! We had 3 of our residents get up and dance, and everyone thought the quality of the videos, singing and instrument playing was absolutely marvellous. Admittedly, we sometimes forgot to sing along because we were so engulfed in watching your talented musicians perform! We only hold singing twice a month at the moment, but I will be spreading the word to more of our residents and incorporating these videos into all of our singing sessions going forward. It was a really uplifting and enjoyable atmosphere today! Thank you again and best wishes”. Jordan Finding, Activity Lead
The Smiling Sessions – Live:
We started delivering live sessions in September 2021, as care homes/sheltered schemes were cautiously opening their doors again. We delivered 40 sessions, including 6 Christmas parties, from September 2021 to March 2022 to 14 schemes in London. Working closely with our housing partners, we edited risk assessments with a specific COVID-19 protocol. Unfortunately, we had to cancel 10 out of the 16 Christmas parties originally booked due to the ever increasing risks of Omicron.
Besides consolidating our relationships with partners Notting Hill Genesis, Sanctuary Care and independent residential care homes Aspray House and Parkview in Waltham Forest, we were awarded a 2 year grant with Peabody. In Year 1, we have visited 4 of their schemes: Lewisham, Newham, Southwark and Westminster. We decided to hand out the large print songbooks in advance to each resident, asking them (or staff) to keep them for the sessions to avoid sharing and risk of contamination. We would use the books in rotation. The books are also a legacy and can be used with the App or CD to encourage continued group singing after the project has finished. We now have 3 songbooks and a Christmas songbook, with enough new song requests from participants to create 2 more books!
We raised local community funds to expand geographically:
-
6 schemes in Kent answered positively and we are planning to visit them between June and December 2022.
-
2 schemes in East Sussex and 4 schemes in West Sussex are looking forward to hosting The Smiling Sessions soon, we are still fundraising for this.
7
Gaia & The Globe:
This is a great new project in collaboration with Gaia’s company and partnerships confirmed from:
-
Global Systems Institute at the University of Exeter
-
United Nations University Institute for the Advanced Study of Sustainability Regional Centre of Expertise on Education for Sustainable Development (use of logo until 2026 worldwide)
We are preparing an application to the Arts Council England to submit in April 2022, to deliver an R&D of Gaia and the Globe, a fun interactive and entertaining play with songs created by Peter Horton. The R&D will consist of 10 days working on the script with 6 actor/musicians, as well as school workshops. Aiming to creatively inform immerse and delight audiences about Gaia Science through drama song and community engagement.
PLANS FOR FUTURE PERIODS
2022-2023 and onwards:
-
to extend The Smiling Sessions’ reach across London and the South East (SE), targeting deprived areas, while maintaining some existing partners
-
to recruit and train young music graduates who live locally to join the Smiling team of singing workshop facilitators
-
to continue spreading the word about our free on-line singing resource and raise awareness about Social Prescribing and the impact of singing on health & wellbeing
-
continue developing the monitoring system of the impact of song and well-being, working closely with housing partners, sourcing specialist organisations and training
-
developing our collaboration with Gaia’s Company to deliver Gaia & The Globe project
-
consolidate the long-term sustainability of the charity and projects through securing ongoing project and core funding
-
continue to build our financial reserves and explore new sources of income streams
FINANCIAL REVIEW
Financial performance and position
Total income for the year amounted to £92,422 (£128,563 – 2021) and total expenditure amounted to £86,549 (£115,527 – 2021).
The Charity incurred a net profit for the year of £5,873. Details of charity’s financial results are shown in the Statement of Financial Activities on page 11.
Going Concern
The Trustees have considered the Charity's reserves and projected income and expenditure, and have a reasonable expectation that the charitable company has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.
Reserves Policy
The charity currently has four months reserves in place, covering four months overheads expenditure, including our Artistic Director’s fee for one day a week. In the Trustees’ view, the reserves should provide the charity with adequate financial stability to meet the working capital requirements of the
8
charity arKI Ihe Tntstees are confident that at thi¥ level they k1 be Sble to contlnue the ojrrent actsvibes of the tharlty In the e¥wl of a sigrMfi¢¥nt drop In lundryig. Th8 Trustees revknv the amount ofrewves that are requtred to eru that Ihey we adequate to fuffii the charity's conlinuing oblyation¥ a quatsrty bass at Ihew fffiance meeting. At the year er¥J, the unrestriGt8d furth balance Ta8 £6,406. ¥h¥¢h 15 iU5t o¥w req[red leveb at an estimated £1,600 of monthfy ovethead costs. STATEMENT OF TRUSTEES RESPONSIBILMES Company and Charlty Law rnqLllre5 the Tru¥te¢s to prepare financxal statements that glve true arKr falr vtew ol the stale of affaws of the tharity at the end of the fjnancial year and of h surplus or deftit forthe flnandal y. In 80 Ihe lJu¥tee¥ e requlred to: Select sultable accwthng Fdilaps arwj Ih¢n appty them rrnsisienty Make Judgm and estknatss that we re950nable and Slate vthether applicable accwiting stsndards have been foll(Med. subJe¢t to ary matsrfal departwes dlsclosed arKI exptained in finanaal slatwnents Fouow Ihe m¢thod8 and ofth8 Chaiity SORP, Prepare the fmancial statern m the golThJ concem ljw unless tt h inpproptste to assume that ts group V•iU continue In bu81ness. Th? Trustees are respoftsble for keepkng wopw aCcmIlIj reLrd8 olsch)g8 ith reable accuraGy at arry trme the finatKlal position of the tharity and to enable ttwn to ensure that the finarKial statements compty wilh the C¢Ynpanies Pd 2006. They are responsible for 5afeguardkng the assets of the tharity arKI for tsking reasonable steps for the wevenllon and delaclion ol fraud and other irregularitye3. The Trnsteés are responslt4e for the malntenm and integrlty of the cÈ8rlty and financial frymation induded on the charws pbsite in accordance leglslatlon In the United Klngdom PREPARATION OF THE REPORT In preparing thls report the Board of Tnlee8 tsken aoSRntage of th8 small companles exfAponS wovlded by seclion 415A ofthe Crynpanie¥ Act 2008. 14-11- 2 Thls report vras approved by the Board ofTnote¢s on ................................. and Sign thelr behatt by: 141$ Ajison Jo Trustee
WDEPENDENT EXAIWNER% REPORT TO THE TRUSIEES OF Sh•po8hlft•r PMdurtk¥n• Lid For thfr y••r •nd•d 31 thrch 2022 l rnportm accounts olthe crynpry (N oThkn131 ma 2022. tlch •rn £01 oth OD P8DO5 11 Ip l& R•gprttfv• rn•pon•lblNllM ol •nd •¥wnln•r Tho Truste•s (who aro also of conwwy frJr purpoge ol lawl we rnBwftslb lor the prepar41kn of1 accofv TM Try$tse8 cMsbJ•r thal en audll16 not rnoulred for thlg yo•f under sectsi 144{2) ol the Choths ki 2011llhe 2011 Acl} and th•1 an hKhpoThYenl •xaThdrnlbn1g neethd. Haytng s8UsW my1 that ¢haiity fis nol SUWI ur#Jèi cth)yry knv ano ell911k Indepgndenl e¥anthatk>n. 11 ts re¥K•nsiblhty • examlne the a¢counls untsr sectK)n 145 01fv 2011 X • lo loifow Ihg p)cedu{•S lakl down In gerwrnl dlrndh)Tr5 gven ty tho Ch Commissh)n under sec¢knn 14q5Xbl oftl 2011 Aci" to slAt¥ whether partlwlar have ¢om b nry ainkn. BB•l• ol Ind•p•nd•nt •x•mln•r Nport My examln0tk was c•rrl•d In •cwfjx•)Ih ih pneral gfrrnn lry Iho Charfty Commi5s1on. An ex8mlnalhJn IrKludes • revw ol the rnc¢rdb kepl ty chaiity arrfl unuyu81 Irn$ or diK)sutgs in the a¢o)unts. and s¢ekbvJ a¥pkn$ from you 09 trle¢S c•rvmiro any sh matterJ. Th¥ prccedurns wertaken do Ml pmvkse au tho evhjènce that woubj be reqirired In an atyjil arttl nSeqUenty M 0rI)rt 55 gn a5 to wh8lher accountg PnI a 'IM and lair¥lew' and fv rnpNI is IIN• ftwllern 8eityJl in thè s1offonl b•ky. Ind•por•t wfflln•rf8 •l•l•m•nt 11) whkh reas0m1 cause ) bellwg th•1 in any nr¥l respect the requlremgnts: lo ke6p acwunbNJ rnc0$ In aC(X¥rdae ¥eclkn 386 cl the CTrnlès fv£120C6: ar uiTrments ofsecum 398 ofthe Compans k¢ 20l and the and of th• Slatemenl ofRecommended Pra(e: and ReItt ty Charfiles have Ml been MBL or (2) in ftry Op11. all be dmTh) In otsto 8 PW ofthe K17)unts kn be reoched sbahul Karkn 10
STATEMENT OF FINANCIAL ACTIVITIES For the year ended 31 MARCH 22
| Notes Incoming Resources Donation and legacies 2 Charitable activities Total Incoming Resources Resources Expended Charitable activities 3 Governance cost 4 Total Resources Expended Net Income for the year Reconciliation of Funds: Total funds, brought forward Total funds, carried forward |
Unrestricted Funds £ 308 510 |
Restricted Funds £ 90,704 900 |
2022 £ 91,012 1,410 92,422 85,469 1,080 86,549 5,873 19,481 25,354 |
2021 | ||
|---|---|---|---|---|---|---|
| £ 127,413 1,150 128,563 114,447 1,080 115,527 13,036 6,445 19,481 |
||||||
| 818 | 91,604 | |||||
| 538 1,080 |
84,931 - 84,931 6,673 12,275 18,948 |
|||||
| 1,618 | ||||||
| (800) 7,206 6,406 |
||||||
CONTINUING OPERATIONS
None of the Charity's activities were acquired or discontinued during the above two financial periods.
TOTAL RECOGNISED GAINS AND LOSSES
The Charity has no recognised gains or losses for the above two financial periods.
The notes on pages 13 to 15 form part of these accounts.
11
SHAPESHIFfER PRODUCTIONS LTD Balanm Sh•otA• At 31 IA•rch 2022 2022 2021 Office equipmrt 1.057 rrent Debtors Cash at Bank arnl in Iw 547 32.861 Amounts Hling wSthln one ye Cu 24297 17.904 Totsl Fu Restricted fvnds Unrestrfcted furKIs 18,948 12,275 The dir¢ctors are $81isfied that tt Cornparry is efttitd Io 8xenwkn from the req(TeMent to obtsin an autht under sectlm 4T1 ofthe CompwaesAct 2006. The members have not required the company to obtaln an audit in accordarKe with section 476 of the ACL The direGtorn ad(novAedge their responsibfity for comthkng the requrements of the CompanSes Act 2000 with re$t to accountirwj recor¢ls and the weparallon of accounts. The fin¢1 statements habTr been wepared kn accordance wilh ACCOUnng and ReFQrting by Charities.. St*ement of ReCoMnded Prdctice appcab to chariles preparlng the5r accounts In accordanGe with the Finan081 Rewrting Starard applicable in the UK and Repubfic of Ireland (FRS 1021 {effectNe 1 January 2015) - (char85 SORP FRS 102), Financral Reporting Stsn¢Jard applmxlle in the UK and Repubk of Ireland (FRS 102) arKI the Cryie5 kt 2006. 14-i2-2 nd sS9ned on their behallby". Jones, Trustee 12
SHAPESHIFTER PRODUCTIONS LTD
NOTES TO THE FINANCIAL STATEMENTS For the year ended 31 March 2022
1. ACCOUNTING POLICIES
Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.
The financial statements have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair view'. This departure has involved following SORP 2015 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 (SORP 2005) which has since been withdrawn.
Public benefit entity
The charitable company meets the definition of a public benefit entity under FRS 102.
Going concern
The Trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.
Key judgements that the charity has made which have a significant effect on the accounts include estimating income and expenditure for the next 12 months.
Income
Income is recognised when the charity has entitlement to the funds: this is when any performance conditions attached to the income have been met, it is probable that the income will be received, and that the amount can be measured reliably.
Income is only deferred when: The donor specifies that the grant or donation must only be used in future accounting periods; or for performance related grants, where these are received in advance of the performances or specific event to which they relate.
Expenditure and irrecoverable VAT
Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure is considered all to relate to Charitable activities and includes the costs of delivering services undertaken to further the purposes of the charity and their associated support costs.
Fund accounting
Restricted funds are to be used for specific purposes as laid down by the donor. Expenditure which meets these criteria is charged to the fund. Unrestricted funds are donations and other incoming resources received or generated for the charitable purposes. Designated funds are unrestricted funds earmarked by the trustees for particular purposes.
13
2. Donations and legacies
| 2. Donations and legacies | ||||||
|---|---|---|---|---|---|---|
| Unrestricted £ ACE - Local authorities - Lottery Fund - Private donations 308 Trusts and foundations - 308 3. Cost of Charitable activities Unrestricted £ Staff costs and fees - Insurance - Legal and professional fees 13 Software - Stationery/Supplies - Telephone - Sundry expenses - Travel and accommodation - Repair and maintenance - Advertising and PR - Equipment - Bank Charges 5 Depreciation 520 538 4. Governance Cost Independent Examiner's fee 5. Debtors Sundry debtors Trade debtors Prepayments 6.Creditors: Amounts Falling Due Within One Year Accruals Deferred income Project staff |
Restricted £ 39,682 2,612 - - 48,410 90,704 Restricted £ 76,150 553 842 714 230 644 - 1,218 102 4,419 59 - - 84,931 |
2022 £ 39,682 2,612 - 308 48,410 91,012 2022 £ 76,150 553 855 714 230 644 - 1,218 102 4,419 59 5 520 85,469 2022 £ 1,080 1,080 2022 £ 183 260 104 547 2022 £ 1,080 27,849 - 28,929 |
2021 | |||
| £ 7,973 11,567 23,000 955 83,918 127,413 2021 |
||||||
| £ 93,274 471 459 858 144 223 54 - 476 17,036 675 - 777 114,447 2021 |
||||||
| £ 1,080 |
||||||
| 1,080 | ||||||
| 2021 | ||||||
| £ 183 5,694 - |
||||||
| 5,877 | ||||||
| 2021 | ||||||
| £ 1,080 5,000 8,877 |
||||||
| 14,957 |
14
| 7. Tangible Fixed assets Cost At 1 April 2021 Additions During the Year As at 31 March 2022 Depreciation At 1 April 2021 Charge for the Year As at 31 March 2022 Net Book Values As at 31 March 2021 As at 31 March 2022 |
Office Equipment |
2022 £ 3,320 - 3,320 1,743 520 2,263 - 1,057 |
2021 |
|---|---|---|---|
| £ 1,253 2,067 |
|||
| 3,320 | |||
| 966 777 |
|||
| 1,743 | |||
| 1,577 | |||
| - |
8. STAFF COSTS AND NUMBERS
All the charity's staff are hired on a freelance basis. Total staff costs (freelance staff) during the year was £76,150 (2021 - £93,274).
The average weekly number of staff on a head count basis was 4 (2021 - 4).
The total employee benefits of the key management personnel were £42,320 (2021 - £44,115).
No staff earned more than £60,000, including benefits, during the year (2021 - the same).
9. TRUSTEES' REMUNERATION AND EXPENSES
One of the Trustees is a musician and composer and is paid the market rate for her creative work for the charity, like any other Creative staff. She is also the artistic director at the charity. The amount paid to her during the year was £42,320 (2021 - £44,115). The rate of pay is determined by reference to the Musicians Union rates.
No other Trustees received any remuneration or payments for services rendered to the charity or received any reimbursement of expenses, travel, and subsistence or otherwise.
10. RELATED PARTY TRANSACTIONS
The charity’s Trustees and their close connections are considered to be the only related parties. Trustees remuneration and expenses are disclosed in Note 9.
11. Summary of Funds
| Unrestricted Funds Restricted Funds |
Brought Forward £ 7,206 12,275 19,481 |
Incoming Resources £ 818 91,604 92,422 |
Resources Expended £ (1,618) (84,931) (86,549) |
Carried Forward |
|---|---|---|---|---|
| £ 6,406 18,948 |
||||
| 25,354 |
15