REGISTERED COMPANY NUMBER: 05933904 (England and Wales)
REGISTERED CHARITY NUMBER: 1143209
Reportof the Trusteesand
Unaudited Financial Statements for the Year Ended30September 2025
for
Mad TheatreCompany
Didsbury Accountants Limited
6 Fortuneswell Court
2 Moorland Road
Didsbury
Manchester
M20 6LS
Mad Theatre Company
Contents of the Financial Statements for the Year Ended 30 September 2025
|
|
|
Page |
|
Report of the Trustees |
|
1 |
to |
4 |
Independent Examiner's |
Report |
|
5 |
|
Statement of Financial |
Activities |
|
6 |
|
Balance Sheet |
|
7 |
to |
8 |
Notes to the Financial |
Statements |
9 |
to |
14 |
Detailed Statement of Financial Activities |
|
15 |
to |
16 |
Mad TheatreCompany
Report of the Trustees for the Year Ended 30 September 2025
The trustees who are also directors of the charity for the purposes of the Companies
Act 2006, present their report with the financial statements of the charity for the
year ended 30 September 2025. The trustees have adopted the provisions of Accounting
and Reporting by Charities: Statement of Recommended Practice applicable to
charities preparing their accounts in accordance with the Financial Reporting
Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January
2015).
OBJECTIVES AND ACTIVITIES
Objectives & strategy
The Objectives of the Charity as set out in the Memorandum of Association are:
To advance the education of the public in the arts and to advance the arts for the
public benefit, in particular but not exclusively the art of drama, by some or all
of the following means:
(a)the running of a community theatre:
(b)Working with disadvantaged (both socially and economically) young people and
adults; using drama and quality arts activities as educative tools with the aim of
improving the quality of their lives;
(c)Running after school drama clubs & evening/weekend workshops; and offering
training in Drama Workshop Leading (together with all aspects of theatre
skills) to young people so that they may have an opportunity to gain
accreditation that they may not otherwise gain in their school environment.
Strategy to achieve Charities objectives:
(a) to present, promote, organise, provide, manage & produce dramas, dance, operas,
films, broadcasts, concerts, musical pieces, entertainments, exhibitions,
tutorials, seminars, courses & workshops, whether on any premises of the Company
or elsewhere.
(b)to procure to be written, printed, published, and issued gratuitously or
otherwise such papers, books, pamphlets or other documents as shall further the
above objects.
(c)to open & maintain a bank account or bank accounts in the name of the Company
(d)to employ staff and/or agents, and to make provisions for the proper
remuneration of any such person including the power to make all reasonable and
necessary provision for the payment of pensions and superannuation to or on behalf
of employees and their widows, widowers and other dependents.
(e)to purchase, acquire and obtain interests in the copyrights of the right to
show any opera, play, mime, comedy, drama, dance, film, stage piece or musical
composition.
(f)to enter into agreement with authors, actors, dancers, singers, composers,
musicians, producers, and
scriptwriters.
(g)subject to such consents as may be required by law to purchase, take on lease
or in exchange, hire or otherwise acquire any real or personal property and any
rights or privileges which the Company may think necessary for the promotion of its
objects and to construct, maintain and alter any buildings or erections necessary
for the work of the Company.
Page 1
Mad TheatreCompany
Report of the Trustees
for the Year Ended 30 September 2025
MaD Theatre Company
Report of the Trustees
for the Year Ended 30 September 2025
OBJECTIVES AND ACTIVITIES
Main activities undertaken to achieve objectives
(a) The devising, writing and performing of original plays
(b) Produce affordable or grant supported drama workshops / theatre
(c) The delivery of drama workshops in schools and out of school hours at local
community venues
(d) The opportunity for participants to perform at professional theatres around the
Greater Manchester area
(d) Accreditation through the Arts Award Scheme
(e) Fund raising events, for example: Cabaret Nights, Performing short sketches as
part of community events
(f) To train participants as Drama Workshop Leaders in order to either employ or
support employment/educational opportunities
g) Procurement of grants
Achievements in relation to objectives set
(i) Devise/produce one new full-length theatre production and four short plays/films/
theatre-in-education productions (multi-media).
(ii) Performances:
Freelance Drama Workshops Leaders – established regular freelance worker opportunities
to deliver additional drama workshops.
Theatre Performances:
‘Top Whack Pip!’- MCA Intergenerational Drama Group Harpurhey – The Met, Bury. 4th
October 2024.
‘Nanna Mo’s Botox and Bum Lifts’– Bolton Octagon, 13th June 2025. The Met, Bury, 3rd
July 2025. The Empty Space, Media City, 11th July 2025.
‘Nanna’s Only Fans Film’ Radcliffe Adult Drama Workshop - The Met, Bury - 19th October
2024, Salford Arts Theatre. The Met, Bury, 31st October 2024. 30th November 2024,
Bolton Octagon.
‘Christmas Party’ – MCA Intergenerational Group – Manchester Communication Academy –
19tt December 2024.
Theatre-in-Education Performances:
‘Black Eyes and Cottage Pie’ – Raising awareness of domestic abuse within intimate
teenage relationships: Bury Grammar 6th November 2024. Radcliffe Adult Drama Workshop,
14th January 2025.
Cabaret/short sketches/Fundraising:
‘Hate Awareness Showcase’ – MaD Radcliffe Youth Theatre Radcliffe Girls and Boys Club
- 5th February 2025, The Met, Bury. Cheetham Hill Youth Group, New Testament Church
of God – 7th February 2025. Reflecteen, 31st March 2025. MCA, 3rd May 2025.
Charlestown Youth Club with NTCG
‘Harpurhey Parade’ – 29th June 2025 with MCA Saturday morning youth drama workshop
‘Cultural Celebration’ – showcase celebration event of MaD’s drama workshops delivered
across North Manchester, performed at Manchester Communication Academy, 27th September
2025. A cultural celebration with performances by MCA Saturday morning drama workshop,
Reflecteen, Khizra Mosque, Cheetham Hill Youth Group (NTCG) and MCA Intergenerational
Drama Workshop.
Engagement:
Accredited 20 young people through the Arts Award Scheme. (Arts Award discover)
Delivered approximately 500 Drama Workshops with young people and adults in North
Manchester, Radcliffe and Prestwich.
Partnerships/Projects:
‘Partnership Working: North Manchester Youth Partnership’- partnership with
Manchester Youth Zone and local organisations with funding from Youth and Play Fund
(MCC)Weekly Drama Workshops delivered at Manchester Communication Academy,
Charlestown Youth Centre, ReflecTeen Youth Project. ‘Keeping Women and Girls Safe’
Drama Project in Partnership with ReflecTeen Youth Project.
‘Hope for Cheetham’ with Young Manchester: Drama Workshops at: Cheetham Youth Group
Page 2
Mad TheatreCompany
Report of the Trustees for the Year Ended 30 September 2025
(NTCG) and Khizra Mosque. ‘Keeping Women and Girls Safe’ in Partnership with
ReflecTeen Youth Project. Weekly term time drama workshops at Abraham Moss Primary
School.
School Holiday Provision through HaF (Holiday Activity Fund) Bury Haf – New Life
Church, Radcliffe in partnership with Bury Youth Service, Spring Haf Easter – 8th
April 2025 – 17th April. 2025, Summer – 28th July - 21st August 2025. Haf provision
for MCA daytime. Spring half term: 17th February – 20th February 2025. Easter 8th
April 2025 -17th April 2025. Summer 4th August – 29th August 2025
MaD HaF provision evening delivered at MCA for MCR Active . Easter 8th April – 17th
April 2025 Summer 4th August – 29th August 2025.
Ring Doorbell partnership project with Abraham Moss Warriors, Ensemble and Guidance
Hub June – August 2025.
Regular Weekly Drama Workshops for students at MCA - After school and additional
support drama sessions.
Additional Grants from:
We Love Manchester, Bury Recovery Fund, The Charity Service, The Foyle Foundation,
Bury VCFA, Postcode Neighbourhood Grant, Shears Foundation, Barchester Foundation,
Bury Culture Fund, ACN, London Marathon, Awards for All, Ring Doorbell, Let’s Do It
Fund. MCC. Hate Crime Awareness Grant.
Continuing Projects in Radcliffe and Bury
Delivering weekly drama workshops to promote mental health and wellbeing
Radcliffe Adult Drama Workshop - New Life Church, Radcliffe.
MaD Radcliffe Youth Theatre – Radcliffe Girls and Boys Club – weekly youth drama
workshops. HaF – Bury Youth Service.
Riverside Recovery Academy (NHS) - delivering weekly drama workshops for service
users.
Fairfield Hospital(NHS) delivering bi-weekly singing and music sessions for patients
recovering from strokes.
Future Plans:
To deliver three full length plays to be performed at professional venues with
Radcliffe Adult Drama Workshop Group, MCA Intergenerational Group and Bolton Recovery
Drama Workshop. To devise and perform a new play for Hate Awareness Week with MCA
Intergenerational Drama worship Continue our partnership with Manchester Youth Zone
and North Manchester Youth Partnership delivering sessions for Youth and Play and HaF
(MCC). To establish a strong partnership in Bury, continue with HaF delivery,
establish new drama initiatives in the Borough. Establish new Drama Workshop for
participants in recovery in Salford. To deliver new drama initiatives as part of the
Hope for Cheetham project, in partnership with Abraham Moss Primary School.
Continue our strong partnership with Manchester Communication Academy Community
delivering HaF provision and additional drama sessions to support students. To
support young people and adults of all abilities from the North Manchester area by
delivering weekly drama sessions.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust & constitutes
a limited company, limited by guarantee, as defined by the Companies Act 2006.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
05933904 (England and Wales)
Registered Charity number
1143209
Registered office
Bizspace,
Building 1
Wilsons Park
Monsall Road
Manchester
M40 8WN
Page 3
Mad TheatreCompany
Report of the Trustees for the Year Ended 30 September 2025
Trustees
Mr. R Lees
Mrs J Hughes
Ms. J. Parnell
Ms. J. McNamara
Company Secretary
Mrs J Hughes
REFERENCE AND ADMINISTRATIVE DETAILS
Independent Examiner
Didsbury Accountants Limited
6 Fortuneswell Court
2 Moorland Road
Didsbury
Manchester
M20 6LS
This report has been prepared in accordance with the special provisions of Part 15
of Companies Act 2006 relating to small companies.
Approved by order of the board of trustees on ....12 March 2026...................
and signed on its behalf by:
...............................
R Lees - Trustee
Page 4
Independent Examiner's Report to the Trustees o Mad Theatre Company
Independent examiner's report to the trustees of Mad Theatre Company ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for
the year ended 30 September 2025.
Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of
company law) you are responsible for the preparation of the accounts in accordance
with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited
under Part 16 of the 2006 Act and are eligible for independent examination, I report
in respect of my examination of your charity's accounts as carried out under section
145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have
followed the Directions given by the Charity Commission under section 145(5) (b) of
the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention
in connection with the examination giving me cause to believe:
1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
I have no concerns and have come across no other matters in connection with the
examination to which attention should be drawn in this report in order to enable a
proper understanding of the accounts to be reached.
Keith Heywood
Didsbury Accountants Limited
6 Fortuneswell Court
2 Moorland Road
Didsbury
Manchester
M20 6LS
12 March 2026
Date: . ...........................................
Page 5
Mad TheatreCompany
Statement of Financial Activities for the Year Ended 30 September 2025
2025
Unrestricted Restricted
Total
INCOME AND ENDOWMENTS FROM
Notes
fund
£
fund
£
funds
£
Donations and legacies
2
167,087
-
167,087
Other
-
-
-
Total
167,087
-
167,087
EXPENDITURE ON
Resources expended
3
144,080
-
144,080
Other
21,719
- 21,719
Total
165,799
-
165,799
NET INCOME/(EXPENDITURE)
1,288
-
1,288
RECONCILIATION OF FUNDS
Total funds brought forward
1,580
-
1,580
TOTAL FUNDS CARRIED FORWARD
2,869
-
2,869 |
2025
Unrestricted Restricted
Total
INCOME AND ENDOWMENTS FROM
Notes
fund
£
fund
£
funds
£
Donations and legacies
2
167,087
-
167,087
Other
-
-
-
Total
167,087
-
167,087
EXPENDITURE ON
Resources expended
3
144,080
-
144,080
Other
21,719
- 21,719
Total
165,799
-
165,799
NET INCOME/(EXPENDITURE)
1,288
-
1,288
RECONCILIATION OF FUNDS
Total funds brought forward
1,580
-
1,580
TOTAL FUNDS CARRIED FORWARD
2,869
-
2,869 |
2025
Unrestricted Restricted
Total
INCOME AND ENDOWMENTS FROM
Notes
fund
£
fund
£
funds
£
Donations and legacies
2
167,087
-
167,087
Other
-
-
-
Total
167,087
-
167,087
EXPENDITURE ON
Resources expended
3
144,080
-
144,080
Other
21,719
- 21,719
Total
165,799
-
165,799
NET INCOME/(EXPENDITURE)
1,288
-
1,288
RECONCILIATION OF FUNDS
Total funds brought forward
1,580
-
1,580
TOTAL FUNDS CARRIED FORWARD
2,869
-
2,869 |
2025
Unrestricted Restricted
Total
INCOME AND ENDOWMENTS FROM
Notes
fund
£
fund
£
funds
£
Donations and legacies
2
167,087
-
167,087
Other
-
-
-
Total
167,087
-
167,087
EXPENDITURE ON
Resources expended
3
144,080
-
144,080
Other
21,719
- 21,719
Total
165,799
-
165,799
NET INCOME/(EXPENDITURE)
1,288
-
1,288
RECONCILIATION OF FUNDS
Total funds brought forward
1,580
-
1,580
TOTAL FUNDS CARRIED FORWARD
2,869
-
2,869 |
2024
Total
funds
£
131,840
- |
|
|
167,087
144,080
21,719 |
-
167,087
-
144,080
- 21,719
-
165,799
-
1,288
-
1,580
-
2,869 |
131,840
113,764
17,893 |
|
|
165,799 |
|
131,657 |
|
|
1,288
1,580 |
|
183
1,397 |
|
|
2,869 |
|
1,580 |
The notes form part of these financial statements
Page 6
Mad TheatreCompany
Balance Sheet
30 September 2025
Unrestricted Restricted
fund
fund
Notes
£
£
FIXED ASSETS
Tangible assets
9
556
-
CURRENT ASSETS
Debtors
10
-
-
Cash at bank
63,433
-
63,989
-
CREDITORS
Amounts falling due within
year
one
11
(61,119)
-
NET ASSETS
2,870
-
FUNDS
Unrestricted funds
12
TOTAL FUNDS |
2025
Total
funds
£
556
-
63,433 |
2024
Total
funds
£
654
-
30.763
31,417
(29,837)
1,580
1,580
1,580 |
|
63,989
(61,119) |
|
|
2,870 |
|
|
2,870 |
|
|
2,870 |
|
The charitable company is entitled to exemption from audit under Section 477 of the
Companies Act 2006 for the year ended 30 September 2025.
The members have not required the company to obtain an audit of its financial
statements for the year ended 30 September 2025 in accordance with Section 476 of the
Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
The notes form part of these financial statements
continued...
Page 7
Mad TheatreCompany
Balance Sheet - continued
30 September 2025
These financial statements have been prepared in accordance with the provisions
applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees & authorised for issue
on ...12 March 2026........................... and were signed on its behalf by:
.............................................
R Lees - Trustee
.............................................
J Hughes - Trustee
The notes form part of these financial statements
Page 8
Mad TheatreCompany
Notes to the Financial Statements
for the Year Ended 30 September 2025
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit
entity under FRS 102, have been prepared in accordance with the Charities SORP
(FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended
Practice applicable to charities preparing their accounts in accordance with the
Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS
102) (effective 1 January 2015)', Financial Reporting Standard 102 'The
Financial Reporting Standard applicable in the UK and Republic of Ireland' and
the Companies Act 2006. The financial statements have been prepared under the
historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity
has entitlement to the funds, it is probable that the income will be received
and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or
constructive obligation committing the charity to that expenditure, it is
probable that a transfer of economic benefits will be required in settlement and
the amount of the obligation can be measured reliably. Expenditure is accounted
for on an accruals basis and has been classified under headings that aggregate
all cost related to the category. Where costs cannot be directly attributed to
particular headings they have been allocated to activities on a basis consistent
with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each
asset over its estimated useful life.
Fixtures and fittings - 15% on reducing balance
Computer equipment - 33% on reducing balance
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at
the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the
objects of the charity. Restrictions arise when specified by the donor or when
funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the
notes to the financial statements.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension scheme.
Contributions payable to the charitable company's pension scheme are charged to
the Statement of Financial Activities in the period to which they relate.
continued...
Page 9
Mad TheatreCompany
Notes to the Financial Statements - continued for the Year Ended 30 September 2025
2. DONATIONS AND LEGACIES
Donations
Grants receivable
Ticket sales
Fundraising income
Other income :
Miscellaneous income
Total incoming resources
Grants received, included in the above, are
Other grants
3.
RESOURCES EXPENDED
Raising donations and legacies
Support costs
4.
SUPPORT COSTS
Raising donations and legacies
Raising donations and legacies
5.
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after
charging/(crediting):
Depreciation - owned assets
Deficit on disposal of fixed assets |
as follows:
Staff
£
97,038 |
as follows:
Staff
£
97,038 |
|
2025
£
45
164,112
2,930
- |
2024
£
280
128,677
2,884
-
131,840
-
131,840
2024
£
128,677
~~2024~~
£
113,764
Other
£
41,355
Total
£
144,079
2024
£
115
- |
|
|
|
|
167,087 |
|
|
|
|
|
- |
|
|
|
|
|
167,087
2025
£
164,112 |
|
|
|
|
|
~~2025~~
£
144,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other 2
£
2,787 |
Other 3
£
98 |
|
|
|
|
|
|
2025
£
98
- |
|
continued...
Page 10
Mad TheatreCompany
Notes to the Financial Statements - continued for the Year Ended 30 September 2025
6. |
TRUSTEES' REMUNERATION AND BENEFITS |
|
|
|
|
|
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
£ |
|
|
|
£ |
|
Trustees' salaries |
|
47,200 |
|
|
47,200 |
|
|
Trustees' social security |
|
|
487 |
|
|
138 |
|
|
|
47,687 |
|
|
47,338 |
|
7. |
STAFF COSTS |
|
2025 |
|
|
|
2024 |
|
|
|
£ |
|
|
|
£ |
|
Wages and salaries |
|
46,510 |
|
|
28,849 |
|
|
Social security costs |
|
|
279 |
|
|
60 |
|
Other pension costs |
|
2,562 |
|
|
|
1,376 |
|
|
|
49,351 |
|
|
30,285 |
|
|
The average monthly number of employees during the year was as follows: |
|
|
|
|
|
|
|
|
|
2025 |
|
|
|
2024 |
|
Trustees |
|
|
2 |
|
|
2 |
|
Administrative |
|
|
5 |
|
|
5 |
|
|
|
|
7 |
|
|
7 |
|
No employees received emoluments in excess of £60,000. |
|
|
|
|
|
|
8. |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
|
|
|
|
|
|
|
|
Unrestricted Restricted |
|
|
|
|
Total |
|
|
fund |
fund |
|
|
|
funds |
|
|
£ |
|
£ |
|
|
£ |
|
INCOME AND ENDOWMENTS FROM |
|
|
|
|
|
|
|
Donations and legacies |
167,087 |
|
|
- |
167,087 |
|
|
Other income |
- |
|
|
- |
|
- |
|
Total |
167,087 |
|
|
- |
167,087 |
|
|
EXPENDITURE ON |
|
|
|
|
|
|
|
Resources expended |
144,080 |
|
|
- |
144,080 |
|
|
Other |
21,719 |
|
|
- |
|
21,719 |
|
Total |
165,799 |
|
|
- |
165,799 |
|
|
NET INCOME |
1,288 |
|
|
|
|
1,288 |
|
RECONCILIATION OF FUNDS |
|
|
|
|
|
|
|
Total funds brought forward |
1,580 |
|
|
- |
|
1,580 |
|
TOTAL FUNDS CARRIED FORWARD |
2,869 |
|
|
- |
|
2,869 |
continued...
Page 11
Mad TheatreCompany
Notes to the Financial Statements - continued for the Year Ended 30 September 2025
9. TANGIBLE FIXED ASSETS
9. |
TANGIBLE FIXED ASSETS |
|
|
|
|
|
|
|
|
Fixtures |
|
|
|
|
|
|
|
and |
|
Motor |
|
Computer |
|
|
|
fittings |
|
vehicles |
|
equipment |
Totals |
|
|
£ |
|
£ |
|
£ |
£ |
|
COST |
|
|
|
|
|
|
|
At 1 October 2023 |
9,403 |
|
|
- |
4,078 |
13,481 |
|
At 30 September 2024 |
9,403 |
|
|
- |
4,078 |
13,481 |
|
DEPRECIATION |
|
|
|
|
|
|
|
At 1 October 2024 |
8,749 |
|
|
|
4,078 |
12,827 |
|
Charge for year |
|
98 |
|
- |
- |
98 |
|
At 30 September 2025 |
8,857 |
|
|
- |
4,078 |
12,827 |
|
NET BOOK VALUE |
|
|
|
|
|
|
|
At 30 September 2024 |
|
654 |
|
- |
- |
654 |
|
At 30 September 2025 |
|
556 |
|
- |
- |
556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. |
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
|
|
|
|
£ |
£ |
|
Trade debtors |
|
|
|
|
- |
- |
|
Prepayments |
|
|
|
|
- |
- |
|
|
|
|
|
|
- |
- |
11. |
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
|
|
|
|
£ |
£ |
|
Social security and other taxes |
|
|
|
|
623 |
656 |
|
Other creditors |
|
|
|
|
857 |
857 |
|
Pensions payable |
|
|
|
|
- |
- |
|
Accruals and deferred income |
|
|
|
|
58,013 |
23,600 |
|
|
|
|
|
|
59,492 |
25,113 |
12. |
MOVEMENT IN FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
At |
|
movement |
At |
|
|
|
|
1.10.24 |
|
in funds |
30.9.25 |
|
|
|
|
£ |
|
£ |
£ |
|
Unrestricted funds |
|
|
|
|
|
|
|
General fund |
|
|
1,580 |
|
1,288 |
2,869 |
|
TOTAL FUNDS |
|
|
1,580 |
|
1,288 |
2,869 |
continued...
Page 12
Mad TheatreCompany
Notes to the Financial Statements - continued for the Year Ended 30 September 2025
12. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
|
Incoming |
Resources |
Movement |
|
resources |
expended |
in funds |
|
£ |
£ |
£ |
Unrestricted funds |
|
|
|
General fund |
167,087 |
(165,799) |
1,288 |
TOTAL FUNDS |
167,087 |
(165,799) |
1,288 |
Comparatives for movement in funds |
|
|
|
|
|
Net |
|
|
At |
movement |
At |
|
1.10.23 |
in funds |
30.9.24 |
|
£ |
£ |
£ |
Unrestricted funds |
|
|
|
General fund |
1,397 |
183 |
1,580 |
TOTAL FUNDS |
1,397 |
183 |
1,580 |
Comparative net movement in funds, included in the above |
|
are as follows: |
|
|
Incoming |
Resources |
Movement |
|
resources |
expended |
in funds |
|
£ |
£ |
£ |
Unrestricted funds |
|
|
|
General fund |
131,840 |
(131,657) |
183 |
TOTAL FUNDS
161 |
131,840 |
(131,657) |
183 |
A current year 12 months and prior year 12 months combined position is |
A current year 12 months and prior year 12 months combined position is |
A current year 12 months and prior year 12 months combined position is |
A current year 12 months and prior year 12 months combined position is |
as |
follows: |
|
|
|
|
|
|
Net |
|
|
|
At |
movement |
At |
|
|
1.10.23 |
in funds |
30.9.25 |
|
|
£ |
£ |
£ |
|
Unrestricted funds |
|
|
|
|
General fund |
1,397 |
1,471 |
2,869 |
|
TOTAL FUNDS |
1,397 |
1,471 |
2,869 |
|
continued...
Page 13
Mad TheatreCompany
Notes to the Financial Statements - continued for the Year Ended 30 September 2025
12. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 |
months combined net movement |
months combined net movement |
months combined net movement |
in |
funds, included in the above are as follows: |
|
|
|
|
|
Incoming |
Resources |
Movement |
|
|
resources |
expended |
in funds |
|
|
£ |
£ |
£ |
|
Unrestricted funds |
|
|
|
|
General fund |
298,927 |
(297,454) |
1,473 |
|
TOTAL FUNDS |
298,927 |
(297,454) |
1,473 |
|
13. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended
30 September 2025.
7
Page 14
2
Mad TheatreCompany
Detailed Statement of Financial Activities for the Year Ended 30 September 2025
INCOME AND ENDOWMENTS
Donations and legacies
Donations
Grants receivable
Ticket sales
Fundraising income
Other income
Miscellaneous income
Total incoming resources
EXPENDITURE
Other
Direct costs
Support costs
Staff
Trustees' salaries
Trustees' social security
Wages
Social security
Pensions
Finance
Accountancy
Legal & professional fees
Bank charges
Other
Admin office rental
Motor expenses
Travelling & subsistence
Telephone & internet
Postage and stationery
Advertising & PR
Sundry expenses
Training costs
Other 2
Insurance
Carried forward |
2025
£
45
164,112
2,930
-
167,087
-
167,087
21,719
47,200
487
46,510
279
2,562
97,038
2,400
-
102
2,502
5,577
16,153
18,952
472
183
-
384
18
41,739
556
556 |
2024
£
280
128,677
2,884
-
131,840
-
131,840
17,893
47,200
138
28,849
60
1,376
66,398
2,400
-
104
2,504
5,323
13,292
12,908
496
60
-
_ -
47
32,126
557
557 |
|
|
|
This page does not form part of the statutory financial statements
Page 15
Other 2
Brought forward
Repairs & renewals
Loss on sale of tangible
assets
Other 3
Fixtures and fittings
Motor vehicles
Computer equipment
Total resources expended
Net income/(expenditure) |
556
557
2,146
-
840
-
2,702
1,397
98
115
-
-
-
-
98
115
165,799 113,764
1,289
183 |
|
|
This page does not form part of the statutory financial statements
Page 16