Charity registration number 1153513 (England and Wales)
BRIGHTON MARINA STUDIOS
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
BRIGHTON MARINA STUDIOS
LEGAL AND ADMINISTRATIVE INFORMATION
| Trustees | Ms Annelies White (Chair) | (Appointed 31 December 2025) |
|---|---|---|
| J Ramachandran | ||
| H Cavanagh | ||
| P McGeough | ||
| D Bennett | ||
| Charity registration | England and Wales | 1153513 |
| Principal address | Marina Studios | |
| 11 Mermaid Walk | ||
| Brighton Marina Village | ||
| Brighton | ||
| BN2 5WA | ||
| Independent examiner | Darren Harding ACA FCCA DChA | |
| Richard Place Dobson Services Limited | ||
| Ground Floor | ||
| 1-7 Station Road | ||
| Crawley | ||
| West Sussex | ||
| RH10 1HT |
BRIGHTON MARINA STUDIOS
CONTENTS
| Page | |
|---|---|
| Trustees' report | 1 - 3 |
| Independent examiner's report | 4 |
| Statement of financial activities | 5 |
| Balance sheet | 6 |
| Notes to the financial statements | 7 - 16 |
BRIGHTON MARINA STUDIOS
TRUSTEES' REPORT
FOR THE YEAR ENDED 30 JUNE 2025
The trustees present their annual report and financial statements for the year ended 30 June 2025.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's governing document, the Charities Act 2011, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Charities SORP "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)".
Objectives and activities
Brighton Marina Studios (BMS) was founded in August 2013 as a Charitable Incorporated Organisation and is referred to as Marina Studios Foundation to bring its charitable objects and aims to the fore and to bring clarity to the various brands and partnerships within its portfolio. BMS continues to work closely with DanceHub CIC its formal delivery and operational partner with whom BMS is an asset linked shareholder and founder.
The objects of BMS are:
- the promotion of performing and visual arts in all their forms for the benefit of the public including (but not limited to): (a) the provision of facilities for rehearsing and staging performances for the benefit of the public;
(b) the education and training of the public in arts production and management; and
(c) the education of the public in the appreciation and understanding of the performing and visual arts in all their forms.
- the advancement of education for the public benefit in order to enable people to become leaders in their chosen profession / subject, in particular but not exclusively in the subjects of art and sport.
BMS Aims:
-
To inspire, engage & empower the community through Dance and Movement participation, volunteering, leadership and teaching opportunities.
-
To ensure activities contribute to wider: health, wellbeing and social change agendas.
-
To provide an extensive and quality timetable of classes to the entire: dance / movement & dance / dance fitness / fitness and embodied practice communities across Sussex
-
To work hard to bring opportunities to people of all ages from difficult or deprived circumstances, who would not otherwise be able to access these activities
-
To have a particular focus on in-active and deprived children and young people
-
To be involved in many community projects and aim to make dance accessible to everyone
-
To work closely with many other charities and community groups
-
To train and develop young leaders and the next generation of teachers and chorographers.
Public benefit
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.
Achievements and performance
Significant activities and achievements against objectives
BMS continues to work hard to achieve its objectives and aims to change lives through Dance and Movement and providing opportunities and solutions for those who would not otherwise be able to access them.
With its partners DanceHub, BMS has continued to drive its Inclusion Mission to ensure everything they do is as inclusive as it can reasonably be, from the physical studios, the projects and programmes they deliver, to the upskilling of the workforce and advocacy to the sector.
Adjustments have been carried out at the Studios to make them more inclusive and accessible which was complimented by continuous adaptive training for the teachers and inclusion training for the workforce and volunteers.
Financial challenges have continued to challenge BMS, which have been managed by working closely with partners and focusing the operation on core activities.
page 1
BRIGHTON MARINA STUDIOS
TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 30 JUNE 2025
Financial review
Funding and partnership work that compliments earned income continues to enable BMS to maintain a viable proposition. Trustees are satisfied that there are no going concerns for BMS.
Going concern
The Trustees confirm that no trustee is a custodian of any funds.
· Daran Bennett - Chair (in this period) & Trustee - provided consultancy services during this period.
Reserves policy
The Trustees continue to work towards building reserves to a level in line with policy aims, whilst maintaining a sustainable operation.
Major risks
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.
Structure, governance and management
Governing document
Brighton Marina Studios is a Registered Charitable Incorporated Organisation (CIO). Established by a CIO foundation constitution on 22nd August 2013.
The trustees who served during the year and up to the date of signature of the financial statements were:
Ms Annelies White (Chair) (Appointed 31 December 2025) M Ashby (Resigned 31 December 2025) J Ramachandran H Cavanagh P McGeough D Bennett
Recruitment and appointment of trustees
Trustees are continuing to ensure the original intentions and objectives of BMS are maintained within an independent, transparent and suitably governed organisation.
Additional Trustees will be recruited when appropriate to bring on board new skills.
The trustees have formally met at regular intervals during the period with minutes recorded including actions and agreements.
Organisational structure
DanceHub CIC has been assigned a number of delivery and operational activities under the partnership agreement.
Other matters
Governance Code
BMS aligns to the Code of Sport Governance Tier 2a as required by Sport England and are ensuring that all expectations of that code are met.
Risk management
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
page 2
BRIGHTON MARINA STUDIOS
TRUSTEES' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
Supplier payment policy
The company's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).
The company's current policy concerning the payment of trade creditors is to:
-
settle the terms of payment with suppliers when agreeing the terms of each transaction;
-
ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and
-
pay in accordance with the company's contractual and other legal obligations.
The trustees' report was approved by the Board of Trustees.
==> picture [145 x 36] intentionally omitted <==
D Bennett Trustee Date: .............................................30/04/2026
page 3
BRIGHTON MARINA STUDIOS
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF BRIGHTON MARINA STUDIOS
I report to the trustees on my examination of the financial statements of Brighton Marina Studios (the charity) for the year ended 30 June 2025.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011.
I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.
Independent examiner's statement
Your attention is drawn to the fact that the charity has prepared the financial statements in accordance with the relevant version of the Statement of Recommended Practice applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) in preference to the Accounting and Reporting by Charities: Statement of Recommended Practice issued on 1 April 2005 which is referred to in the extant regulations but has now been withdrawn. I understand that this has been done in order for the financial statements to provide a true and fair view in accordance with UK Generally Accepted Accounting Practice.
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 that in any material respect:
-
1 accounting records were not kept in respect of the charity as required by section 130 of the Charities Act 2011.
-
2 the financial statements do not accord with those records; or
-
3 the financial statements do not comply with the applicable requirements concerning the form and content of financial statements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination.
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 financial statements to be reached.
Darren Harding ACA FCCA DChA
Richard Place Dobson Services Limited Ground Floor
1-7 Station Road Crawley West Sussex RH10 1HT Date: ............................30/04/2026
page 4
BRIGHTON MARINA STUDIOS
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2025
| Unrestricted Restricted funds funds 2025 2025 Notes £ £ Income and endowments from: Donations and legacies 3 7,212 979 Charitable activities 4 142,142 36,805 Other trading activities 5 510 - Investments 6 30,140 - Other income 7 1,213 - Total income 181,217 37,784 Expenditure on: Charitable activities 8 252,002 17,524 Total expenditure 252,002 17,524 Net income/(expenditure) (70,785) 20,260 Transfers between funds 22,970 (22,970) Net movement in funds 9 (47,815) (2,710) Reconciliation of funds: Fund balances at 1 July 2024 66,166 25,621 Fund balances at 30 June 2025 18,351 22,911 |
Total Unrestricted Restricted funds funds 2025 2024 2024 £ £ £ 8,191 7,493 - 178,947 142,682 133,538 510 776 - 30,140 47,519 - 1,213 726 - 219,001 199,196 133,538 269,526 215,557 93,311 269,526 215,557 93,311 (50,525) (16,361) 40,227 - 75,000 (75,000) (50,525) 58,639 (34,773) 91,787 7,527 60,394 41,262 66,166 25,621 |
Total 2024 £ 7,493 276,220 776 47,519 726 |
|---|---|---|
| 332,734 308,868 |
||
| 308,868 | ||
| 23,866 - |
||
| 23,866 67,921 |
||
| 91,787 |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
page 5
BRIGHTON MARINA STUDIOS
BALANCE SHEET
AS AT 30 JUNE 2025
| 2025 2024 Notes £ £ £ Fixed assets Tangible assets 13 61,187 Investments 14 25 61,212 Current assets Debtors 15 49,789 76,236 Cash at bank and in hand 7,183 11,532 56,972 87,768 Creditors: amounts falling due within one year 17 (27,342) (63,466) Net current assets 29,630 Total assets less current liabilities 90,842 Creditors: amounts falling due after more than one year 18 (49,580) Net assets 41,262 The funds of the charity Restricted income funds 19 22,911 Unrestricted funds 20 18,351 41,262 |
£ 72,985 25 73,010 24,302 97,312 (5,525) 91,787 25,621 66,166 91,787 |
|---|---|
30/04/2026 The financial statements were approved by the trustees on .........................
==> picture [133 x 32] intentionally omitted <==
D Bennett Trustee
page 6
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
1 Accounting policies
Charity information
Brighton Marina Studios is a Charitable Incorporated Organisation. The principal address is Marina Studios, 11 Mermaid Walk, Brighton Marina Village, Brighton, West Sussex, BN2 5WA.
1.1 Basis of preparation
The financial statements have been prepared in accordance with the the Charities Act 2011, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "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 2019). The charity is a Public Benefit Entity as defined by FRS 102.
The charity has taken advantage of the provisions in the SORP for charities not to prepare a Statement of Cash Flows.
The financial statements 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 the Statement of Recommended Practice for charities applying FRS 102 rather than the version of the Statement of Recommended Practice which is referred to in the Regulations but which has since been withdrawn.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2 Going concern
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
1.4 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Donations income consists of donations received and voluntary admissions income received.
Charitable activities consists of dance studio income which included subscriptions income and term fees.
Investment income consist of interest received from the bank and rental income for the use of Studios.
Income from other trading activities comprises income earned from the sale of goods and services which are not classified as income from charitable activities.
Other income consists of insurance claim income, and other small non trading activities.
page 7
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1 Accounting policies
(Continued)
1.5 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.
1.6 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold improvements Straight line over the lease period. Plant and equipment Straight line over 3 or 4 years.
1.7 Fixed asset investments
Fixed asset investments are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in net income/(expenditure) for the year.
1.8 Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
page 8
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1 Accounting policies
(Continued)
1.9 Taxation
The charity is exempt from tax on its charitable activities.
1.10 Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
2 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3 Income from donations and legacies
| Unrestricted Restricted funds funds 2025 2025 £ £ Donations and gifts 7,212 979 Income from charitable activities Unrestricted Restricted funds funds 2025 2025 £ £ Dance studio Donations and grants 41,000 36,805 Class fees 46,711 - Subscription income 54,351 - Other income 80 - 142,142 36,805 |
Total Unrestricted Restricted funds funds 2025 2024 2024 £ £ £ 8,191 7,493 - Total Unrestricted Restricted funds funds 2025 2024 2024 £ £ £ 77,805 43,908 133,538 46,711 49,770 - 54,351 49,004 - 80 - - 178,947 142,682 133,538 |
Total 2024 £ 7,493 |
|---|---|---|
| Total 2024 £ 177,446 49,770 49,004 - |
||
| 276,220 |
4 Income from charitable activities
page 9
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
5 Income from other trading activities
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Sale of merchandise and gift cards | 510 | 776 | |
| 6 | Income from investments | ||
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Rental income | 30,080 | 47,143 | |
| Interest receivable | 60 | 376 | |
| 30,140 | 47,519 | ||
| 7 | Other income | ||
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2025 | 2024 | ||
| £ | £ | ||
| Other income | 1,213 | 726 |
page 10
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
8 Expenditure on charitable activities
| Dance studio | Dance studio | ||
|---|---|---|---|
| 2025 | 2024 | ||
| £ | £ | ||
| Direct costs | |||
| Depreciation and impairment | 11,798 | 2,952 | |
| Direct costs | 79,438 | 149,611 | |
| Fundraising expenses | 30,100 | 7,750 | |
| Rent, rates, light and heat | 48,140 | 49,977 | |
| Insurance | 4,325 | 3,708 | |
| Office expenses | 3,388 | 2,710 | |
| Travel expenses | 117 | 453 | |
| Administration expenses | 35,460 | 22,650 | |
| Repairs and maintenance | 802 | 1,548 | |
| Advetising | 34,467 | 32,050 | |
| Subscriptions | 3,734 | 4,549 | |
| Bank charges | 3,235 | 4,190 | |
| Cleaning expenses | 7,469 | 7,072 | |
| Sundry expenses | 3,013 | 1,261 | |
| Professional services and fees | 4,040 | 18,387 | |
| 269,526 | 308,868 | ||
| Analysis by fund | |||
| Unrestricted funds | 252,002 | 215,557 | |
| Restricted funds | 17,524 | 93,311 | |
| 269,526 | 308,868 | ||
| 9 | Net movement in funds | 2025 | 2024 |
| £ | £ | ||
| The net movement in funds is stated after charging/(crediting): | |||
| Fees payable for the independent examination of the charity's financial statements | 1,836 | 1,800 | |
| Depreciation of owned tangible fixed assets | 11,798 | 2,952 |
10 Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year for being a trustee, please see the related party note for further details.
Expenses paid to trustees are listed in note 23 of these accounts.
page 11
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
11 Employees
The average monthly number of employees during the year was:
| 2025 | 2024 | |
|---|---|---|
| Number | Number | |
| Total | - | - |
There were no employees whose annual remuneration was more than £60,000.
12 Taxation
The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.
13 Tangible fixed assets
| 13 | Tangible fixed assets | ||||
|---|---|---|---|---|---|
| Leasehold | Plant and | Total | |||
| improvements | equipment | ||||
| £ | £ | £ | |||
| Cost | |||||
| At 1 July 2024 | 134,426 | 21,056 | 155,482 | ||
| At 30 June 2025 | 134,426 | 21,056 | 155,482 | ||
| Depreciation and impairment | |||||
| At 1 July 2024 | 61,956 | 20,541 | 82,497 | ||
| Depreciation charged in the year | 11,546 | 252 | 11,798 | ||
| At 30 June 2025 | 73,502 | 20,793 | 94,295 | ||
| Carrying amount | |||||
| At 30 June 2025 | 60,924 | 263 | 61,187 | ||
| At 30 June 2024 | 72,470 | 515 | 72,985 | ||
| 14 | Fixed asset investments | ||||
| Other | |||||
| investments | |||||
| £ | |||||
| Cost or valuation | |||||
| At 1 July 2024 & 30 June 2025 | 25 | ||||
| Carrying amount | |||||
| At 30 June 2025 | 25 | ||||
| At 30 June 2024 | 25 |
page 12
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
| 14 Fixed asset investments Other investments comprise: Notes Investments in associates 24 15 Debtors Amounts falling due within one year: Trade debtors Prepayments and accrued income Amounts falling due after more than one year: Amounts owed by associate undertakings - Intercompany balance with DanceHub Total debtors 16 Loans and overdrafts Bank loans Payable within one year Payable after one year 17 Creditors: amounts falling due within one year Notes Bank loans 16 Trade creditors Accruals and deferred income |
(Continued) 2025 2024 £ £ 25 25 2025 2024 £ £ 2,300 1,557 14,366 2,426 16,666 3,983 2025 2024 £ £ 33,123 72,253 49,789 76,236 2025 2024 £ £ 8,436 11,500 5,500 6,000 2,936 5,500 2025 2024 £ £ 5,500 6,000 7,282 11,870 14,560 45,596 27,342 63,466 |
(Continued) 2025 2024 £ £ 25 25 2025 2024 £ £ 2,300 1,557 14,366 2,426 16,666 3,983 2025 2024 £ £ 33,123 72,253 49,789 76,236 2025 2024 £ £ 8,436 11,500 5,500 6,000 2,936 5,500 2025 2024 £ £ 5,500 6,000 7,282 11,870 14,560 45,596 27,342 63,466 |
|---|---|---|
| 2024 £ 1,557 2,426 |
||
| 3,983 | ||
| 2024 £ 72,253 |
||
| 76,236 | ||
| 2024 £ 11,500 |
||
| 6,000 5,500 |
||
| 2024 £ 6,000 11,870 45,596 |
||
| 63,466 |
page 13
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
18 Creditors: amounts falling due after more than one year
| Creditors: amounts falling due after more than one year | ||
|---|---|---|
| Notes Bank loans 16 Trade creditors Other creditors |
2025 £ 2,936 46,619 25 49,580 |
2024 £ 5,500 - 25 |
| 5,525 |
19 Restricted funds
The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.
| At 1 July 2024 | Incoming | Resources | TransfersAt 30 June 2025 | TransfersAt 30 June 2025 | |
|---|---|---|---|---|---|
| resources | expended | ||||
| £ | £ | £ | £ | £ | |
| BMS Restricted | 689 | 30,162 | (7,716) | (22,970) | 165 |
| BMS Y.E.S. Restricted | 24,730 | 7,622 | (9,808) | - | 22,544 |
| Inclusion Project | 202 | - | - | - | 202 |
| 25,621 | 37,784 | (17,524) | (22,970) | 22,911 | |
| Previous year: | At 1 July 2023 | Incoming | Resources | TransfersAt 30 June 2024 | |
| resources | expended | ||||
| £ | £ | £ | £ | £ | |
| BMS Restricted | 4,944 | 26,271 | (30,526) | - | 689 |
| BMS Y.E.S. Restricted | 14,387 | 32,268 | (21,925) | - | 24,730 |
| Inclusion Project | 41,063 | 74,999 | (40,860) | (75,000) | 202 |
| 60,394 | 133,538 | (93,311) | (75,000) | 25,621 |
BMS Restricted and BMS Y.E.S. Project Restricted relate to a number of small grants to deliver projects at various locations. The transfer in the year represents expenditure incurred, such as staff cost and marketing being posted in full to unrestricted codes with relevant amounts relocated to restricted funds in line with agreed grant funding expenditure. These also includes contributions to core costs and project management.
Inclusion project relates to grant received from Scope CAF fund and Veolia to refurbish the physical studios making them more accessible and to develop workforce training programmes as part of the Inclusion mission.
page 14
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
20 Unrestricted funds
The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.
| At 1 July 2024 | At 1 July 2024 | Incoming | Resources | TransfersAt 30 June 2025 | TransfersAt 30 June 2025 | |
|---|---|---|---|---|---|---|
| resources | expended | |||||
| £ | £ | £ | £ | £ | ||
| General funds | 66,166 | 181,217 | (252,002) | 22,970 | 18,351 | |
| Previous year: | At 1 July 2023 | Incoming | Resources | TransfersAt 30 June 2024 | ||
| resources | expended | |||||
| £ | £ | £ | £ | £ | ||
| General funds | 7,527 | 199,196 | (215,557) | 75,000 | 66,166 | |
| Analysis of net assets between | funds | |||||
| Unrestricted | Restricted | Total | ||||
| funds | funds | |||||
| 2025 | 2025 | 2025 | ||||
| £ | £ | £ | ||||
| At 30 June 2025: | ||||||
| Tangible assets | 61,187 | - | 61,187 | |||
| Investments | 25 | - | 25 | |||
| Current assets/(liabilities) | 6,719 | 22,911 | 29,630 | |||
| Long term liabilities | (49,580) | - | (49,580) | |||
| 18,351 | 22,911 | 41,262 | ||||
| Unrestricted | Restricted | Total | ||||
| funds | funds | |||||
| 2024 | 2024 | 2024 | ||||
| £ | £ | £ | ||||
| At 30 June 2024: | ||||||
| Tangible assets | 72,985 | - | 72,985 | |||
| Investments | 25 | - | 25 | |||
| Current assets/(liabilities) | (1,319) | 25,621 | 24,302 | |||
| Long term liabilities | (5,525) | - | (5,525) | |||
| 66,166 | 25,621 | 91,787 |
21 Analysis of net assets between funds
page 15
BRIGHTON MARINA STUDIOS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
22 Operating lease commitments
Lessee
At the reporting end date the charity had outstanding commitments for future minimum lease payments under noncancellable operating leases, which fall due as follows:
| Within one year Between two and five years In over five years |
2025 £ 34,000 136,000 8,500 178,500 |
2024 £ 34,000 136,000 42,500 |
|---|---|---|
| 212,500 |
23 Related party transactions
Daran Bennett, Chair & Trustee, provided consultancy services during the reporting period and received £500 (2024: £12,000) for this service. He was also reimbursed £120 (2024: £345) for travelling expenses.
Patrick McGeough, Trustee, was reimbursed £nil (2024: £50) for travelling expenses.
Joanne Ramachandran, Trustee, was paid £nil (2024: £80) for providing services to the charity during the reporting period.
Daran Bennett and Martin Ashby who are trustees of the charity are also directors of DanceHub CIC. BMS holds 25 shares in DanceHub CIC. At 30 June 2025, DanceHub CIC owed BMS £33,123 (2024: £72,253).
Brighton Marina Studios paid Funding People CIC £8,823 (2024: £13,915) for grant writing services. Daran Bennett is a director of Funding People CIC.
24 Associates
These financial statements are separate charity financial statements for Brighton Marina Studios.
Details of the charity's associates at 30 June 2025 are as follows:
| Name of undertaking | Registered | Nature of business | Class of | % Held | |
|---|---|---|---|---|---|
| office | shares held | Direct Indirect | |||
| DanceHub CIC | United KingdomCommunity Interest Company | Ordinary | 25.00 | - |
page 16