OpenCharities

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

2023-03-31-accounts

Annual Report 2022/23

Report of the Trustees and Financial Statements for the Year Ending 31 March 2023 Charity Number 1152636

The Tin Music and Arts Annual Report 2022/23

Contents

Section Page
Report of the Trustees 2
Chair’s Report 2
Objects, Vision, Priorities, and Strategies 3
Financial Review 4
Reserve Policy 9
Looking to the Future 9
Reference and Administrative Detail 10
Structures, Governance and Management 11
Declarations 12
Unaudited Financial Statements 13
Independent Examiner’s Report 14
Statement of Financial Activities 15
Balance sheet 16
Notes to the financial statements 17
Detailed Statement of Financial Activities 23

1

The Tin Music and Arts Annual Report 2022/23

Re ort of the Trustees p

The trustees of The Tin Music and Arts (The Tin) are pleased to present their annual report together with the financial statements of the charity for the year ending 31 March 2023. The financial statements comply with the Charities Act 2011, the Tin’s constitution, and the charities’ Statement of Recommended Practice, SORP, (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland; FRS 102) issued in October 2019.

Chair’s Report

This year marks a change in the Tin’s formal Annual Reports regarding our financial years which will in future focus more on the SORP(*) statements and the information required by the Charity Commission. This will allow us to concentrate on the financial results and governance of the charity. It will be complemented, though, by a more colourful annual Impact Statement that will explain and celebrate what the Tin achieves each calendar year.

This change will allow both documents to focus on providing information for potentially very different audiences in ways that best suit readers’ needs and interests.

I would like to thank our Director and her hard-working team for all that they have done to enable us to reach our current position and to thank my fellow trustees for their continued support and contributions.

Check out our website https://thetinmusicandarts.org.uk/ for more information.

Elaine Tierney FCPFA

Chair of Trustees

The Tin Music and Arts

2

The Tin Music and Arts Annual Report 2022/23

Objects, Vision, Priorities, and Strategies

The Objects of The Tin Music and Arts

The Tin’s formal objects, as set out in its constitution are: -

For the purpose of this clause ‘socially excluded’ means being excluded from society, or parts of society, as a result of one of more of the following factors:

These formal objects can be summarised in the Tin’s informal aim of contributing to the quality of life of the people of Coventry by expanding their horizons through the provision of exciting, challenging and accessible professional and community music and arts events and facilities.

Vision, Priorities and Strategies

Vision

The vision that shapes our activities remains the promotion and fostering of knowledge and appreciation of the arts (particularly music) for the education and recreation of the public.

The vision that drives our future strategy is to become an increasingly important part of the lives of more and more people from right across our city and the wider area, and that we will keep Coventry in the spotlight long into the future.

3

The Tin Music and Arts Annual Report 2022/23

Priorities

Strategies

The strategies employed to achieve the charity’s aims and objectives are:

Financial Review

Introduction

This year has proved to be an important chapter for the Tin with the capital project to refurbish our main performance venue approaching completion and our core team coming together over the year. The team was finally completed with the appointment of our new Marketing Manager in February 2023. The rebuilding of the team following covid was only possible through the funding provided by Coventry City Council. Without this support we would have been in a Catch 22 situation: unable to reopen the Coal Vaults and so unable to generate income to pay for staff to be able to open the Coal Vaults.

This could have been the end of the Tin, just as we were seeing the results of the reconfiguration and refurbishment of our spaces. As it is, the combination of capital funding and the subsequent revenue support means that we have a well-managed focused central team and wonderful spaces and facilities. We can see an exciting, sustainable future with an expanding range of events and activities.

The financial statements in this report attest to the start of a new chapter for the Tin.

4

The Tin Music and Arts Annual Report 2022/23

Outturn Summary

The Tin ended the year with a net expenditure of £15,233 but this included depreciation totalling £20,412 and £11,495 in grant funding towards the capital refurbishment project. This means that the underlying outturn was net expenditure of £6,316. This compares with a similarly adjusted net income of £28,258 in 2021/22.

Incoming resources - income
Outgoing resources - expenditure
Net Income/(Expenditure)
_Add Back_Depreciation
_Less_Capital Funding
Adjusted Net Income/(Expenditure)		 2022/23
2021/22
£
£
165,875
293,013
181,108
186,608
(15,233)
106,405
20,412
0
(11,495)
(78,147)
(6,316)
28,258

Comparing this adjusted outturn for 2021/22 (£28,258), with the equivalent 2022/23 position (£6,316) produces a swing of £34,574 between the two years. The 2021/22 results benefitted from greater use of grant income provided specifically to support the Tin’s recovery from the Covid pandemic plus the holding of the Deliaphonic Festival in March 2022.

The Tin’s trading position set out later in this report and in Notes 3 and 4 to the statements, show that the Tin’s trading position has improved by £21,637 even though we were not fully operational. This provides a fundamental contribution to the support of the Tin’s charitable activities and will be crucial in establishing what is hoped will be a sustainable medium term financial position going forward.

The Tin’s Funds and Reserves

Fund Name Opening
Balances
£		 Net
Movement
£		 Closing
Balances
£
Unrestricted
General Fund
General Fund
General Reserve
Total General Funds
Designated Funds
Capital Expenditure
The Pod
Coventry Music
Boudica
Total Designated Funds
Total Unrestricted
Restricted
Grant- Funded Capital
Total Funds		 37,681
53,987		 (21,208)
6,821		 16,473
60,808
91,668

74,562
1,103
27
2,480		 (14,387)
1,660
846
2,713
(2,480)		 77,281
76,222
1,949
2,740
0

78,172		 2,739 80,911
169,840 (11,648) 158,192
3,585 (3,585) 0
173,425 (15,233) 158,192

5

The Tin Music and Arts Annual Report 2022/23

Funds and Reserves record the overall balance being carried forward by the Tin, it can be seen from the Balance Sheet statement that the funds and reserves are equal to the Tin’s earnings to date.

Note 11 to the statements shows the breakdown of the net movement against each fund including the reasons for transfers between funds and reserves.

The Designated Capital Expenditure Fund matches the Tin’s fixed assets balance and is not available to spend. The balance will be increased by any additional capital expenditure and be reduced over time as assets are depreciated. Excluding the Capital Expenditure Fund, the overall level of funds available to spend is £81,970 (£158,192 minus £76,222) with £4,689 held in designated funds.

The Tin holds Designated funds for projects or programmes in partnership with other organisations that run over more than one year and require balances to be rolled over from one year to the next. This helps to manage balances and to report on activities.

Designated Funds

The Pod and Coventry Music (Live on Stage) are both programmes delivered by the Tin on behalf of third-party organisations to deliver their beneficial objects that match the Tin’s.

In the case of The Pod, the objective is to improve the mental health and wellbeing of the individuals on the programme. It is a rolling programme with funding provided depending on the use being made of the Tin’s facilities and expertise. The fund is used to carry forward unspent balances.

In the case of Coventry Music, the objective is to deliver specialised music education to schoolage children wanting to learn to be in a band. The funding is agreed annually over academic years and the fund is used to manage the programme across financial years.

The previously held Boudica Designated Fund has been closed as this strand of the Tin’s activities now forms part of the general programme rather than being a major festival every other year.

The introduction of improved reporting within the Tin’s financial system has removed the need to hold designated funds to isolate aspects of the Tin’s programme which do not require balances to be carried forward for external reporting purposes, e.g., Deliaphonic festivals.

Statement of Financial Activities

The following sections provide some details regarding significant changes between 2021/22and 2022/23 in the following areas: -

6

The Tin Music and Arts Annual Report 2022/23

Donations and General Grants

The Tin had considerable success in applying for covid-related support , including HMRC furlough funding, but these sources dried-up as the pandemic abated and venues were anticipated to be able to start operating again. A total of £31,851 for covid support was received in 2021/22 but nothing further has been received.

Donations and General Grants
Donations
HMRC Job Retention Scheme
General Grants
Total Donations and General Grants		 2023
£
2022
£
1,365
2,087
-
9,716
-
22,135
1,365
33,937

It is planned to update the content on the Tin’s Local Giving fundraising page with a view to attracting more donations in future years.

Charitable Activities – Specific Grants

Specific revenue grants have funded revenue expenditure, either helping to fund events and activities or the Tin’s operating costs. Grants to fund capital expenditure were received in 2021/22 and 2022/23 to fund the capital refurbishment project.

Specific Grants
Revenue Funding Grants
Capital Grants
Total Specific Grants		 2023
£
2022
£
24,832
81,094
11,495
78,147
36,327
159,241

a) Revenue Funding Grants

Revenue grants in 2022 included funding from various funders to support the Tin’s recovery and its programme of events. Of this, £4,500 has not materialised due to the impact of venue closures on funders income levels. This has been written out in 2022/23. Funding received in 2022/23 from Coventry City Council was awarded to support the rebuilding of the Tin’s core team.

Now that the Tin is operational again, it will be possible to seek relevant grant funding to support an expanded programme of events and activities.

7

The Tin Music and Arts Annual Report 2022/23

Coventry City Council to rebuild the team
Deliaphonic
Other Programme funding
Total Revenue Grants		 2023
£
2022
£
29,332
-
-
43,250
(4,500)
37,844
24,832
81,094

b) Capital Grants for the refurbishment project

The main original capital project is now practically complete with additional works approved to install a lighting rig and make other technical improvements. These were funded by the grant received from the Music Venue Trust (MVT) and the Tin’s General fund.

Coventry City Council
Arts Council
Music venue Trust
Total Specific Grants		 2023
£
2022
£
Total
£
5,000
64,647
69,647
1,500
13,500
15,000
4,995
-
4,995
11,495
78,147
89,642

Trading Activities – Income and Expenditure

Trading Activities
Income
Expenditure
Net Trading Income/(Expenditure)		 2023
£
2022
£
73,792
23,130
41,749
12,754
32,043
10,376

The tripling of net trading income to £32,043 is very pleasing, following on as it does from a net loss in 2020/21 of £7,774 due to the pandemic closing all venues This is not yet a return to prepandemic levels, but the evidence is that trading performance continues to improve and the expectation is that increasing surpluses will be achieved to support the Tin’s overall operations and activities.

8

The Tin Music and Arts Annual Report 2022/23

Reserve Polic y

In January 2022, the Trustees approved a reserve policy to hold a general reserve equivalent to two thirds of expenditure not related to events or activities.

General Reserve Calculation 2022-23

Total non-event expenditure
Calculated General Reserve balance @ 2/3
Current balance		 £
90,612
60,408
53,987
6,421

This balance and the reserve policy will be kept under review to ensure that the level held is sufficient but not excessive.

Lookin to the Future g

We are not out of the woods yet but as we face the future there are reasons for optimism.

We continue to improve our financial processes, procedures, and reporting arrangements. These are helping the Core Team and the trustees to manage the Tin’s resources more proactively and with more rigour.

The evidence at the time of writing is that the Coal Vaults is seeing an upsurge in the number of events being curated, whether by external promoters or in-house programming. This is feeding through to a stronger financial position than pre-pandemic.

We would now claim to have possibly the best technically equipped venue of its size in the UK. This is feeding through to enhanced audience and artist experiences, increased ticket sales, greater interest in hiring the space, and higher net income over the bar.

9

The Tin Music and Arts Annual Report 2022/23

Reference and Administrative Detail

Charity Number: 1152636

Principal Office: Units 1-4, Canal Basin, St Nicholas Street, Coventry CV1 4LY

Also known as The Tin

Director and Trustees

Director

Sarah Morgan

Trustees

Catherine Darley Duncan Elliott Paul Jennings (Hon Treasurer) Elaine Tierney (Chair) Graham Tilley

10

The Tin Music and Arts Annual Report 2022/23

Structures, Governance and Management

Governing Document

The Tin Music and Arts (The Tin) is a Charitable Incorporated Organisation (CIO) governed by its Constitution dated 5[th] June 2013. It is registered as a charity with the Charity Commission. Its only voting members are its charity trustees.

Appointment of trustees

As set out in the constitution, trustees are appointed for a term of three years by a resolution passed at a properly convened meeting of the charity trustees. In selecting individuals for appointment as charity trustees, the charity trustees have regard to the skills, knowledge and experience needed for the effective administration of The Tin Music and Arts. A key priority for the Trustees is to work towards achieving greater diversity and inclusivity in all aspects of governance, management and operations including the composition of the board.

Trustee induction and training

New trustees undergo an orientation day to brief them on their obligations under charity law, the Charity Commission guidance on public benefit, content of the constitution and objects, the committee and decision- making process. They are given copies of the current version of the constitution and latest Trustee’s Annual Report & statement of accounts and they are encouraged to attend at least one event that is programmed by the Tin.

Organisation

The board of trustees, which can have up to 9 members, administers the charity. The board meets at least quarterly with a diary of monthly meetings in case circumstances require more frequent board attention. The Director is appointed by the trustees to manage the day-to-day operations of the charity and is supported as and when necessary, by one or more trustees with relevant skills or experiences. To facilitate effective operations, the Director has delegated authority, within terms of delegation approved by the trustees, for operational matters including finance, employment and artistic performance related activity.

Related parties

None of our trustees receive remuneration or other benefit from their work with the charity. Any connection between a trustee or senior manager of the charity with a production company, performer or booking agent must be disclosed to the full board of trustees in the same way as any other contractual relationship with a related party. In the current year no such related party transactions were reported.

The daughter of the Chair works part time for the Tin as an Evaluation Assistant on the National Minimum wage. This was approved unanimously by the Board in the absence of the Chair, and processes are in place to avoid any conflict of interest or other failure in governance.

11

The Tin Music and Arts Annual Report 2022/23

Risk Management

The trustees have approved a risk management strategy which comprises:

plan;

Declarations

The trustees declare that they have approved the trustees’ report above.

Signed on behalf of the charity’s trustees

Signature

Full Name Elaine Margaret Lena Tierney Position Chair of Trustees Date

12

The Tin Music and Arts Annual Report 2022/23

Unaudited Financial Statements for the Year Ended 31 March 2023

for

The Tin Music and Arts

Registered charity number: 1152636

13

The Tin Music and Arts Annual Report 2022123 Independent Examinerfs Report to the Trustees of The Tin Music and Arts I roport on Ihe accounts for the period ended 31 March 2023 set out on pages 24 to 33. Respective responsibilities of trustees and examiner The charity's trustees are responsible for tho pr8paration of the accounts. The charity's trustees consider thal an audit is not required for this year (under Section 144(2) of the Charities Act 2011 (the 2011 AGI)) and that an independent examination is required. It is my responsibiltty to- 8x3rnine the accounts under Section 145 of the 2011 Act to follow the procedures laid down in the General Directions given by the Chanty Commission (under Section 145(5)(b) of the 2011 Act); and to state whether particular matters have come to my 8tt8ntion. Basis of the independent examinerfs report My examination was carried out In accordance wth the General D1￿CtionS given by the Charity Commission. An examination indudes a review of the accounting records kept by th8 charity and a comparison of the a￿Ounts presented with those records. It also includes consideration of any unusual it8ms or disclosures in the accounts and seeking explanations from you as trustees conc8rning any such matt8rs. The procedures undertaken do not provide all the evidence that would be ￿qUired in an audit, and consequently no opinion is given as to whether the accounts present a 'true and fair view ' and the report is limited to those matters set out in the ststernents below. Independent examinerfs statement In connection with my examination, no mattèr has come io my attention: (1) which gives me reasonable caus8 to believe th8t, in any materral respect, th8 requlrements k) keep accounting records in accordance with Se¢lion 130 of the 2011 Act: and to prepare accounts whlch acwrd with the accounting records and to comply wilh Ihe accounting requirements of the 2011 Act have not been met.. or {2) to vthich, in my opinion. attention should be drawn In ord8r to enable a proper understsnding of the accounts lo be reached. M Spafford FCCA ACA LDP Luckman's

The Tin Music and Arts Annual Report 2022/23

Statement of Financial Activities for the period ended 31 March 2023

2021/22
2022/23
£
£
1,365
33,937
73,792
23,130
90,718
235,946
165,875
293,013
41,749
12,724
39,028
105,628
44,308
16,045
55,371
51,893
652
318
139,359
173,884
181,108
186,608
(15,233)
106,405
(173,425)
(67,020)
15,233
(106,405)
(158,192)
(173,425)
Notes
INCOME
Donations and General Grants
2
Trading Activities Income
3
Charitable Activities Income
Total INCOME
EXPENDITURE
Trading Activities Spend
4
Charitable Activities Spend
Events and Activities
Spaces and Facilities
Management and Core Activities
Governance and External Support
Total Charitable Activities
Total EXPENDITURE
Net Income /(Expenditure)
Fund/Reserve Movements
Earnings
Retained Earnings
Current Year Earnings
Total Earnings

15

The Tin Music and Arts Annual Report 2022/23

Balance sheet at 31 March 2023

Balance sheet at 31 March 2023
Notes 31 Mar
2023
31 Mar
2022
Assets & Liabilities
Tangible Assets
7
Current Assets
Stock
8
Debtors
9
Cash at bank and in hand
Current Assets
Creditors-amounts falling due within one year
10
Provisions
Net Current Assets (Liabilities)
Net Funds
Earnings
Retained Earnings
Current Year Earings
Total Earnings
Funds/Reserves
11
General Funds /Reserves
General Fund
General Reserve
Total General Funds /Reserves
Designated Funds
Restricted Funds
Total Funds/Reserves		 £
£
76,222
74,562
2,169
1,308
13,026
57,862
82,063
67,451
97,258
126,621
8,366
23,088
6,922
4,670
81,970
98,863
158,192
173,425
(173,425)
(67,020)
15,233
(106,405)
(158,192)
(173,425)
16,474
37,681
60,808
53,987
77,282
91,668
80,910
78,172
0
3,585
158,192
173,425

The financial statements were approved by the Board of Trustees on 6 Dec 2023 and were signed on its behalf by:

16

The Tin Music and Arts Annual Report 2022/23

Notes to the financial statements for the period ended 31 March 2023

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with 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) issued on 16 July 2017 (as updated through Update Bulletin 1 published on 2 February 2016), the Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland (FRS 102), the Charities Act 2011 and UK Generally Accepted Practice as it applies from 1 January 2015.

Income

All incoming resources are included on 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

In accordance with the Tin’s fixed asset policy, depreciation is provided at the following annual rates to write off each asset over its estimated useful life.

Leasehold Improvements 25%
Plant & Machinery 25%
Fixtures & Fittings 25%

Where expenditure is capitalised to comply with grant conditions it is fully depreciated the year after purchase.

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow-moving items.

17

The Tin Music and Arts Annual Report 2022/23

Taxation

The charity is currently exempt from VAT on its charitable activities as its trading income, excluding exempt room hire out charges, is currently below VAT registration levels. This is expected to change as activity level increase and relevant income rises. This is being monitored by the trustees to ensure registration will be processed as soon as the limit is about to be reached.

The bar is primarily only open for performances in accordance with charitable objectives. The only other occasions are private bookings for parties and weddings and the income earned from these events is well below the threshold for a corporation tax liability.

Fund Accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. Designated funds identify those legally unrestricted funds that have been provided for specific purposes spanning more than one financial year that require formal reporting processes to satisfy funding conditions.

Restricted funds can only be used for specific restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for specific restricted purposes.

Hire purchase and leasing commitments

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight-line basis over the period of the lease. There are no such commitments at present.

2. DONATIONS AND GENERAL GRANTS

Donations in 2022/23 totalled £1,365. No further general grants have been received since the closure of covid funding schemes.

2023 2022
£ £
Donations 1,365 2,087
HMRC - 9,716
Coventry City Council 22,134
1,365 33,937

18

The Tin Music and Arts Annual Report 2022/23

3. OTHER TRADING ACTIVITIES - INCOME

Trading income is earned almost entirely through the running of the Bar in the Coal Vaults with a small amount being earned from providing refreshments for individuals or organisations hiring out the Tin’s other spaces.

Trading activity has increased in 2022/23 following the partial reopening in 2021/22 at the end of the enforced closures caused by covid and after the completion of significant elements in the capital project

The bar is only open when a performance or other activity is taking place except for private bookings. The income from private bookings is less than 25% of the total trading income

ncome
Bar Income
Private Venue Hire		 2023
£
2022
£
67,379
19,738
6,413
3,392
73,792
23,130

4. OTHER TRADING ACTIVITIES – SPEND

Bar Stock Purchase
Direct Running Costs
Recharged Running costs		 2022/23
£
2021/22
£
19,679
6,867
17,214
935
4,856
4,952
41,749
12,754

Trading expenditure has increases by the return to employing bar staff and to purchasing stock to sell over the bar.

5. TRUSTEES' REMUNERATION AND BENEFITS

Trustees' Remuneration

There were no trustees' remuneration or other benefits for the period ended 31 March 2023 nor for the year ended 31 March 2022.

Trustees' Expenses

There were no trustees' expenses paid for the period ended 31 March 2023 nor for the year ended 31 March 2022.

6. STAFF COSTS

The average monthly number of employees during the year was as follows:

No employee received emoluments in excess of £60,000.

19

The Tin Music and Arts Annual Report 2022/23

7. TANGIBLE ASSETS

COST
At 1 April 2022
Additions - Capital Refurbishment
At 31 March 2023
DEPRECIATION
At 1 April 2022
Charge for the year
At 31 March 2023
Net Fixed Assets as at 31/3/2022
Additions
Depreciation 2022/23
Net Fixed Assets as at 31/3/2023		 Leasehold
Improvements
Plant and
Machinery
Fixtures
and
fittings
Totals
£
£
£
£
72,215.00
23,309.00
9,016.00
104,540.00
0.00
15,397.00
6,675.00
22,072.00
72,215.00
38,706.00
15,691.00
126,612.00
9,268.00
14,057.00
6,654.00
29,979.00
15,737.00
2,313.00
2,361.00
20,411.00
25,005.00
16,370.00
9,015.00
50,390.00
62,947.00
9,252.00
2,362.00
74,561.00
0.00
15,397.00
6,675.00
22,072.00
62,947.00
24,649.00
9,037.00
96,633.00
(15,737.00)
(2,313.00)
(2,361.00)
(20,411.00)
47,210.00
22,336.00
6,676.00
76,222.00

Capital expenditure to 1[st] April 2021 had been fully depreciated. The net fixed assets as at 31 March 2023 represent the cost to date of the major refurbishment project at £96,633 offset by depreciation of £20,411. The costs have been funded by grant income totalling £89,642 and the use of agreed general fund resources totalling £6,992 relating in part to specific revenue receipts invested in the project.

8. STOCK

STOCK
31/03/2023 31/03/2022
£ £
Bar Stock 2,169 1,308

The increase in the stock level reflects the increased trading activity in the Coal Vaults.

Following the experience during the pandemic, a more prudent approach has been taken to the accounting treatment of some stock items. Short-dated and low-value items are no longer treated as stock but charged to the year they are purchased.

20

The Tin Music and Arts Annual Report 2022/23

This reduced the total stock balance by £188 for non-alcoholic drinks and £51 for bar snacks no longer treated as stock items. This minor change is in the spirit of the accounting policy regarding stock valuations.

9. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Trade debtors
Anticipated grants re Deliaphonic
Other debtors
Total Debtors		 2023
2022
£
£
6,781
4,158
3,000
39,750
3,245
13,954
13,026
57,862

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Trade creditors
Taxation and social security
Other creditors
Total Creditors		 2023
2022
£
£
4,363
7,688
2,318
1,467
1,685
13,933
8,366
23,088

11. Summary of Fund Movements 2022/23

Fund Name Opening
Balances
£		 Income
£		 Expenditure
£		 Net
£		 Transfers
£		 Closing
Balances
£
Unrestricted
General Fund
General Fund
General Reserve
Total General Funds
Designated Funds
Capital Expenditure
The Pod
Coventry Music
Boudica
Total Designated Funds
Total Unrestricted
Restricted
Grant- Funded Capital
Total Funds		 37,681
53,987		 134,853
0		 165,140
0		 (30,287)
0		 9,079
6,821		 16,473
60,808
91,668
74,562
1,103
27
2,480		 134,853
9,995
7,500
12,027
0		 165,140
0
6,654
9,314
0		 (30,287)
9,995
846
2,713
0		 15,900
(8,335)
0
0
(2,480)		 77,281
76,222
1,949
2,740
0
78,172 29,522 15,968 13,554 (10,815) 80,911
169,840 164,375 181,108 (16,733) 5,085 158,192
3,585 1,500 0 1,500 (5,085) 0
173,425 165,875 181,108 (15,233) 0 158,192

21

The Tin Music and Arts Annual Report 2022/23

Reasons for Transfers between Funds

Reasons for Transfers between Funds
General Fund and Reserve £
General Fund
Increase in General Reserve
Depreciation charged to Capital Fund
Tin-funded capital expenditure
Closure of Boudica Fund
Sub Total
General Reserve
Net transfers to General Fund & Reserve
Designated Funds
Designated - Capital Expenditure
Transfer of grant balance to unrestricted Fund
Depreciation
Tin-funded capital expenditure
Sub Total
Boudica
Closure of fund
Net transfers to Designated Funds
Restricted Funds
Restricted Capital Fund
Transfer of grant balance to unrestricted Fund
Net Transfers between Funds		 (6,821.00)
20,412.00
(6,992.00)
2,480.00
9,079.00
6,821.00
15,900.00
5,085.00
(20,412.00)
6,992.00
(8,335.00)
(2,480.00)
(10,815.00)
(5,085.00)
0

12. Detailed Statement of Financial Activities DSoFA

The following statement provides more detail behind the formal Statement of Financial Activity shown as the first statement above. Together these replace the Profit and Loss statement required for other forms of organisation.

22

The Tin Music and Arts Annual Report 2022/23

Detailed Statement of Financial Activities for the period ended 31 March 2023

2021/22
All
All
2022/23
£
£
INCOME
Donations and General Grants
Donations
General Grants
Total Donations and General Grants
Trading Activities
Charitable Activities
Grants
Project Delivery
Ticket Sales
Tuition Fees
Room Hire Income
Equipment Hire
Other income
Total Charitable Activities
Total INCOME
EXPENDITURE
Trading Activities
Charitable Activities
Events and Activities
Artist Costs & Programming
Specialist Services & Equipment
Specialist Event services
Other Event/Activity Costs
Plus Recharged Costs
Total Events and Activities		 1,365
2,087
0
31,850
1,365
33,937
73,792
23,130
36,327
159,241
19,552
44,470
10,649
15,411
1,370
1,250
19,710
9,640
2,692
2,997
418
2,937
90,718
235,946
165,875
293,013
0
0
41,749
12,724
12,601
55,757
5,346
8,835
3,802
16,010
8,086
10,382
9,193
14,644
39,028
105,628

This page does not form part of the statutory financial statements.

23

The Tin Music and Arts Annual Report 2022/23

Detailed Statement of Financial Activities for the period ended 31 March 2023

2021/22
All
All
2022/23
£
£
Spaces and Facilities
Venue Tech pay re hire-outs
Rent and service charges
Rates and water
Light and heat
Furniture and Equipment
Repair and Maintenance
Insurance
Supplies & consumables
Cleaning
Licensing inc PRS
Less Recharged Costs
Sub total before depreciation
Depreciation
Total Spaces and Facilities
Management and Core Activities
Employment costs
Less Recharged Pay Costs
Net Management and Core Activities pay costs
Travel and Expenses
Staff training and development
Telephone and internet
Postage and delivery
Office supplies and consumables
Bank and Interest Charges
Audit & Accountancy fees
Less Non-pay Costs Recharged
Total Management and Core Activities
Governance and External Support
Total Charitable Activities
Total EXPENDITURE		 680
0
18,998
17,851
4,566
1,503
3,388
1,287
115
0
2,598
222
1,872
1,522
554
366
119
161
1,562
486
(10,556)
(7,353)
23,896
16,045
20,412
0
44,308
16,045
54,647
61,580
(3,418)
(12,245)
51,229
49,335
8
9
562
0
2,072
1,860
111
0
723
683
26
6
715
0
(75)
0
55,371
51,893
652
318
139,359
173,884
181,108
186,608
0
Net Income/(Expenditure) (15,233)
106,405

This page does not form part of the statutory financial statements.

24