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

FILM NATION UK TRADING AS INTO FILM (A company limited by guarantee)

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2023

Company Number: 08210217 Charity Number: 1154030

FILM NATION UK

(A company limited by guarantee)

CONTENTS

Page
Reference and Administrative Information 1
Chairman’s and Chief Executive’s Report 2
Directors’ and Trustees’ Report incorporating Strategic Report 4
Independent Auditor’s Report to the Members 16
Statement of Financial Activities 20
Balance Sheet 21
Statement of Cash Flows 22
Notes to the Financial Statements 23

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT

FOR THE YEAR ENDED 31 MARCH 2023

Reference and Administrative Information

Charity Name Company Registration Number 08210217 Charity Registration Number 1154030 Registered Office 31 Islington Green London N1 8DU Auditors Cooper Parry Group Limited Cubo Birmingham Office 401, 3[rd] Floor Two Chamberlain Square Birmingham B3 3AX Bankers Barclays Bank plc 27 Soho Square London, W1D 3QR

Film Nation UK (trading as Into Film)

Board of Trustees

Members of the Board of Trustees, who are directors for the purpose of company law and Trustees for the purpose of charity law, who served during the year and up to the date of this report are set out below:

Ms B D Broccoli OBE Ms L Bryer ** Mr D Clark (resigned 20[th] April 2022) Mr E N Fellner CBE Mr J A Graydon ACA Ms D Lewis-Egonu Sir A Macdonald (resigned 15[th] September 2023) Ms G McKenna Ms A A A Mensah Mr C J Needham Ms N Park Ms L Williams

Senior Management Team

Chief Executive Paul Reeve MBE Chief Technology Officer Alan Reitsch Director of Communications Mark Frodsham Director of Programme Delivery Jane Fletcher Director of Finance and Operations Will Elkerton Director of Business Development Leigh Thomas

Page 1

FILM NATION UK

(A company limited by guarantee)

CHAIRMAN’S AND CHIEF EXECUTIVE’S REPORT

FOR THE YEAR ENDED 31 MARCH 2023

The last 12 months saw Into Film deliver a varied and engaging programme at scale across the four nations, reflecting our position as the UK’s leading charity for film in education. Highlights include 126,330 educational resource downloads, 3,927 teachers trained, welcoming over 350,000 attendees to the Into Film Festival, and supporting a network of 6,539 extra-curricular clubs dedicated to watching and making films.

2022-23 was an important milestone for our organisation – for two reasons. Firstly, our work and funding to support the BFI 2022 strategy concluded and we submitted tenders to deliver educational activity within the BFI’s new Screen Culture 2033 strategy. We’re delighted and privileged to have been successful in our applications, and now look forward to developing new programme strands that enable children and young people to realise their creative, cultural, educational and career aspirations through and with film and the moving image.

Secondly, 2023 marks Into Film’s ten-year anniversary and we’re immensely proud of what has been achieved during that time in terms of both outcomes and reach. Now, as we enter our second decade, we want to build further on those achievements. Through an exciting new programme launching in September 2023 we’ll inspire young people to tell their own screen stories, enable them to take their first steps in practical filmmaking, and advocate even more vocally for why this is so valuable and important. At the heart of this commitment will sit a new campaign called Every Child A Filmmaker, which will help to nurture the next generation of screen storytellers, including those from underrepresented groups.

We’ll also encourage and enable the watching and discussing of a diverse range of screen stories, to both facilitate cultural access and to support teaching and learning. Finally, we’ll ignite interest in the screen industries as a career, highlighting the breadth of potential roles. While it has always featured in our work, we are excited to have been funded to do more in this area and to work closely with the screen industries to inform and encourage diverse young talent.

The coming year will be an exciting one, as we develop new partnerships and build on existing ones to further our goals and enable our activities to achieve the greatest possible impact, inclusion and reach across all four UK nations. None of this would have been possible without the support of our funders (listed further on in the review). We’re particularly grateful to those who have supported and partnered with us throughout the last ten years: the BFI (and the UK’s Lottery players whose support enables the BFI to grant us National Lottery funding); Cinema First, Northern Ireland Screen and the Paul Hamlyn Foundation.

Eric Fellner, Chairman Paul Reeve, CEO

Page 2

FILM NATION UK (A company limited by guarantee)

CHAIRMAN’S AND CHIEF EXECUTIVE’S REPORT

FOR THE YEAR ENDED 31 MARCH 2023

With thanks to:

Our funders:

British Film Institute The National Lottery Cinema First Northern Ireland Screen Paul Hamlyn Foundation British Council

Our film industry ambassadors:

Sir Kenneth Branagh Ruby Barnhill Lynwen Brennan Naomi Harris Rhys Ifans Celyn Jones Katie Leung Jack Lowden Eddie Redmayne Matthew Rhys Michael Sheen Cornelius Walker

Page 3

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT

FOR THE YEAR ENDED 31 MARCH 2023

The Trustees present their annual report and audited financial statements for the year ended 31 March 2023. The Trustees have adopted the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” (FRS 102) in preparing the annual report and financial statements of the charity.

Objectives and Activities

Objectives

Into Film is the UK’s leading charity for film in education and the community. We provide screen industry careers information and advice, support young filmmakers, and bring the power of moving image storytelling into classroom teaching.

We also run the annual Into Film Festival, which enables more than 300,000 pupils to visit the cinema for free, and the Into Film Awards - the UK’s leading showcase for young filmmaking talent.

The core Into Film programme is free for UK state schools, colleges and other youth settings, thanks to support from the British Film Institute (BFI), awarding National Lottery funding, and through other key funders including Cinema First and Northern Ireland Screen.

Our vision – Film enriches the life of every child and young person.

Our mission – To inspire and support young people to learn, and to realise their creative, cultural and career aspirations through film and the moving image.

The charitable organisation’s objects, as set out in its Articles of Association, are:

Public benefit

The Trustees have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the charitable company’s aims and objectives and in planning future activities. In particular, the Trustees have considered how planned activities will contribute to the aims and objectives set.

As a result of support from our principal funders, the BFI, Cinema First and Northern Ireland Screen, we deliver our core programme free of charge. Moving the financial barrier at this time of austerity and squeezed school budgets is a key factor behind our success in reaching scale and achieving inclusion and diversity within the school system.

Use of volunteers

All Into Film Club leaders give their time to run clubs on a voluntary basis. Into Film also works with actors, directors, producers, and many other professionals from the screen industries who give their time on a voluntary basis.

Page 4

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact

YEAR IN REVIEW 2022-23

THE INTO FILM PROGRAMME

Our UK-wide programme, free to state schools, colleges, and other youth settings, seeks to fully realise the educational, cultural and social power of film in children and young people’s development. In 2022-23, the programme included:

Page 5

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact (continued)

OUR NEW FUNDING AGREEMENT AND STRATEGY

In December 2022 we were delighted to learn that we had been awarded, through a tendering process, three new contracts to deliver educational activities in support of the BFI’s Screen Culture 2033 strategy. These three-year contracts started on 1[st] April 2023, with a refocused Into Film programme launching the following September. This features the following strands, as well as the Into Film Festival and Awards:

USING FILM IN THE CLASSROOM – Into Film resources

Coming of age, climate change and celebrating sport on screen are just some of the topics that have been covered in Into Film’s resources this year.

Our resource for Oscar-nominated animation Puss in Boots: The Last Wish, in partnership with Universal, encouraged learners to pursue their own everyday adventures and to build teamwork skills. Puss in Boots: The Last Wish was also made available on our streaming service, Into Film+, meaning that the resource can be enjoyed with full access to the film in the classroom.

We partnered with numerous UK studios to develop classroom resources in 2022-23, including The Railway Children Return (StudioCanal), Strange World (Disney) and Till (Universal Pictures). These campaigns featured a wide range of activities, including postcard-themed competitions, film clips, classroom discussion points and take-home resources. Resources linked to new releases have always proved popular with children and young people, and this year proved to be no exception, with Strange World and Till engaging an estimated 111,000 and 230,000 users respectively.

We were also proud to partner with the organisation Women in Football to produce produce Sport on Film: Women in Football, a resource championing women’s long history within the game after England's success at the UEFA European Women's Championship in 2022, using a range of archive and feature film content.

Page 6

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact (continued)

Queen Elizabeth: A Life on Screen

In February 2022, discussions around the Queen’s health were surfaced in the media. In response, we created an adaptable resource titled Queen Elizabeth II: A Life on Screen that could be easily used ‘off the shelf’, either as a whole-school assembly, in tutor time, or to supplement history, citizenship and English teaching. The resource is suitable for both primary and secondary and features The BFG and The Queen, both of which are available to stream with Into Film+, as well as a specially acquired archive clip of the Queen’s coronation from Pathé.

TEACHER TRAINING

In 2022-23 we launched seven new online courses:

We acknowledged teachers’ appreciation for flexible learning to fit around their busy schedules and made all courses published to date available on demand, as well as splitting our popular Teaching Literacy Through Film course into seven micro-courses. We now have over 20 courses to choose from, all supported by live webinars, downloadable resources and opportunities for peer-to-peer discussion.

We saw a resurgence of demand for in-person training, with over 1,650 teachers trained face-to-face at schools, universities and conference. This included practical production sessions delivered to Film Studies teachers at the BFI Media Conference and WJEC (examination body) training days. Webinars continue to prove popular with time-pressed educators, with over 1,000 participants joining online sessions on topics such as Raising Literacy Through Film, Shakespeare and stop-motion animation filmmaking.

In response to a survey of our training provision earlier this year, all teachers planned to use film in their teaching and learning practice going forward, with 70% having already incorporated it into their learning, including using film for formative assessment at the end of a block of learning, and encouraging students to have a more mindful approach to looking at media products. Educators were particularly impressed with the way in which film can link to learning across so many parts of the school curriculum.

AUDIENCE DEVELOPMENT

Into Film Festival

At the 2022 Into Film Festival, we were delighted to welcome 351,514 young people and educators to a UKwide cinema programme across 500 cinemas. An estimated 37,100 young people had their first ever cinema trip at this year’s festival.

One challenge that schools face in attending is the cost of travel, so we brokered two partnerships to alleviate this concern. We partnered with Platform, a rail education charity who offered free train travel in the Southwest of England. We were also sponsored by Sky Cinema, who supported a bursary offer to schools.

As part of our commitment to further make the Festival as accessible as possible for all young people, over 80% of Festival screenings were autism-friendly or provided audio-description and subtitling for sensoryimpaired attendees.

Page 7

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact (continued)

We launched the Festival with UK-wide previews of Roald Dahl’s Matilda the Musical, offering a VIP treatment which saw some lucky attendees driven to the events in limousines, which was a memorable and celebratory start that set the tone for a magical three weeks of cinema. Amongst a programme of 60 titles, we also previewed The Woman King, Lunana (A Yak in the Classroom), S4C’s Deian a Loli Christmas Special, Till, and The Amazing Maurice, and we closed the Festival with a special screening of Disney’s Strange World.

As part of our goal to demystify the film industry for aspiring entrants, we ran more than 40 Q&As, panels and workshops as part of the Festival. Highlights included Lashana Lynch in a Q&A alongside a preview of her film The Woman King; a female producers panel with Nira Park, Amelia Granger and Nisha Parti, hosted by film critic Rhianna Dhillon; talks from the BBFC; a Lockwood & Co. TV preview, with director Joe Cornish, producer Rachael Prior and author Jonathan Prior; the Director of Photography for Benediction, Nicola Daley; and Eric Wong, the designer behind hit anime Belle.

Spring Screenings

We ran a programme of over 300 screenings and events in 150 cinemas across March to coincide with National Careers Week. This included over 30 industry careers talks, ranging from production and directing to development and music composing, welcoming 34,000 attendees.

Connecting schools and cinemas year-round

We have launched a service which enables schools to contact their local cinema throughout the year and arrange specific screenings, accessing special group discount rates unique to the school’s requirements.

School film streaming service - Into Film+

Our film streaming service continued to perform strongly with more than 11,000 users accessing features, short film and TV programmes in 2022-23. Further developments to the streaming service were made, including a highlights feature that enables teachers to save a useful scene or short segment of film and play it back easily in class when required. This feature had been requested by teachers and was well received, as it made teaching-specific content easier to find and use.

Into Film+ campaigns

We ran a series of curriculum themed campaigns in 2022-23, supporting teachers to use film and the moving image as part of their teaching on important themes such as gender, diversity, mental wellbeing and the environment.

During the Autumn of 2022, we ran two campaigns - Black History and Experiences and Mental Wellbeing - to support teaching and discussion around these themes. Both included a programme of films, educational resources, film guides and exclusive contributions from key figures and organisations such as The Black Curriculum and the Mental Health Foundation, to support teachers in both primary and secondary schools across the UK. As well as a range of feature-length films, we also promoted a host of short films, documentaries, and additional material available on Into Film+. We followed with more themed campaigns in ’ the Spring of 2023: International Women s Day, LGBTQ+ History Month and Our Earth.

Page 8

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact (continued)

Into Film Awards

The Into Film Awards returned in full-force in 2022, after COVID-19 restrictions led to a virtual ceremony in 2020 and a hiatus in 2021. Taking place on 28 June 2022 at London's ODEON Luxe Leicester Square, and hosted by TV presenter and comedian Sue Perkins, the star-studded 2022 Into Film Awards was a wonderful celebration of the UK's young filmmaking talent.

A whole host of filmmaking talent was on hand to help present the awards, including Into Film Ambassador and Academy Award-winning actor Eddie Redmayne, BAFTA winner and Into Film Scotland Ambassador Jack Lowden, and EE Rising Star winner and Into Film Ambassador Lashana Lynch.

Experiencing the same red carpet at the ODEON Luxe Leicester Square that countless film stars have graced before them, our nominees were treated to a once-in-a-lifetime experience, celebrating both their own remarkable achievements and the wider transformative power of film and filmmaking.

Careers

Our careers programme continued to grow from strength to strength in 2022-2023 with the following aims:

We worked in partnership with BAFTA on hosting eight online careers talks, as part of National Careers Week, and one in-person panel event as part of International Women's Day. We engaged with 51 schools, reaching over 1,100 young people.

Our online sessions included talks from:

We also delivered a series of careers-focused sessions with Speakers for Schools throughout 2022-2023, which featured film journalists Anna Smith and Wendy Ide, the Executive Producer of The People vs Climate Change and Sound Production experts Steve Little, Rebecca Heathcote and Jo Jackson. 69 schools and 1,300 young people engaged with these events.

Page 9

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Key achievements, performance, and impact (continued

Switched On

In November 2021 we launched Switched On, a campaign aimed at school careers leads and young people aged 11-19 that highlighted the breadth of jobs on offer in the screen industries. The campaign featured new resources for teachers and parents that busted myths about working in the industry and helped them to develop a better understanding of how to support young people to take the next steps.

In addition, we worked with a team of young people to create a range of careers-focused content for our Get Into Film channels on Instagram and TikTok. This included information, guidance, and interviews with screen industry practitioners. This element of the campaign has proven to be very successful, with 26,000 channel followers and over four million content views on TikTok alone.

The Switched On campaign will continue as part of the broader screen careers work that will form part of our new strategy and programme that launches in September 2023.

Filmmaking

During 2022-23 we supported 500 children and young people through a series of initiatives, including our flagship filmmaking competition, Film of the Month.

Other activities included:

Share Your Story – BBC 100

Thanks to additional funding from the BBC as part of their centenary, we were able to provide 20 schools with two 90-minute filmmaking and editing workshops, delivered by filmmaking practitioners and Into Film staff.

The remit of the programme was a simple one: enable young people to be able to tell their own stories through film. The first session broke down the process of documentary filmmaking and helped the young people to create initial concepts and storyboards for the stories they wanted to tell. The storyboarding activity helped them to see their lives as the starting point - who they are, where they are, their interests - and then equipped them with an understanding of the types of camera angles and shot choices filmmakers use when telling a story. The second session focused on editing techniques and approaches used by editors when telling a story, and helped the young people shape their films.

The final submissions were entered into our Film of the Month competition.

Cámara Chica

Cámara Chica is an international filmmaking programme for young people, in partnership with the British Council, that provides access to new technology, enhances digital skills, develops media literacy, and unlocks creative potential.

Ran in early 2023, Cámara Chica Lahore (Pakistan) worked with 61 young people aged 11-17 from two schools and five local filmmakers. Four films were produced by the young people, based on subjects that interested them and were showcased at a red-carpet event called Chhota Camera – Badee Baat (Small Camera – Big Deal).

All the young people involved were new to filmmaking and gained valuable skills through their experience.

“I loved taking training from Cámara Chica. It was amazing. The group leaders and mentors are very sweet. They explained everything about filmmaking. I learned new things after coming to Cámara Chica.” - Young person

Page 10

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Structure, governance, and management

Nature of the governing document

The charitable company is limited by guarantee and does not have share capital. It is governed by its Memorandum and Articles of Association. Film Nation UK is a registered charity, trading as Into Film.

Governance

Into Film has a Board of Trustees, chaired by Eric Fellner CBE. The Board can comprise up to fourteen Trustees, including the Chair. There were eleven Trustees as at 31 March 2023.

There are two permanent Sub-committees: a Finance and Audit committee comprising two Trustees, and a Development committee comprising two Trustees (plus other non-Trustees to help with fundraising), which meet quarterly. Additional expertise led sub-committees will be created as needs demand.

Trustee induction and training

The founding Trustees are experienced as Trustees and have been instrumental in the development of Into Film. Trustees appointed since formation have been inducted by the Chief Executive using a recently compiled induction manual to ensure a comprehensive view of the organisation, its stakeholders, partners, and the wider context in which Into Film operates. Trustees are regularly kept up to date with changes in relevant legislation and receive training where appropriate to their responsibilities.

Senior management structure

The day-to-day management of Into Film is carried out by the Senior Management team comprising the directors of all departments, led by the Chief Executive. Executive team salaries were made equal at the inception of Into Film when they were benchmarked against equivalent roles in the public sector and other educational charities. Since then, they have increased with inflation, where possible, in line with the experience in similar sectors.

Equity, Equality, Diversity and Inclusion (EED&I)

Into Film continued to implement its EED&I plan working towards our vision to create an inclusive, active listening culture that respects difference, in which staff are happy and proud to create a programme for the diverse society we work with.

Internally, we ran training for the team on being aware of unconscious bias and on equitable recruitment. The team collaborated on reviewing Into Film’s values and embedding them across the programme and we devised a language guide to be used in our communications. A complementary policy around inclusion and representation in the moving image content we create was also launched.

In support of the programme, we commissioned an accessibility audit of our website by Ability Net and are now progressing the recommendations made. We also continued to improve our curation policy to ensure wide representation through the films we select for Into Film+ and the Into Film Festival.

Our Spring Screenings programme included 19% of the 357 free school screenings in March as Autism Friendly, 22% were audio described and 36% were played with subtitles.

The EED&I working group continued to meet monthly and the succession plan meant that several new members joined the group as others stepped off.

Page 11

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Structure, governance, and management (continued)

Risk Management

In line with best practice and the requirements of the Charity SORP FRS 102, specific consideration has been given to the identification and management of risk within the organisation. This has resulted in a risk register, detailing priorities of importance with required actions identified to manage the risk. This is reviewed twice a year by the Finance and Audit committee and quarterly by the Senior Management Team. Details of specific risks facing the organisation and the steps taken by the Trustees to manage these risks are given on the following page.

Principal Risks and Uncertainties

The main risks facing the charity are:

Lottery funding is at risk from fluctuations in future Lottery income, and funding from Cinema First will depend to an extent on the future commercial marketplace. This is mitigated through continued work to further programme impact and dialogue with the BFI regarding approaches to maximising public value; researching where there is potential to continue elements of programme, and introducing new ones, that could attract alternative income sources and use findings to inform the Business Plan; and implementing a fundraising strategy. In the future we plan to co-opt a Development Specialist on to the Board and have an established Board Fundraising sub-committee.

Our current Lottery funding is confirmed until 31 March 2026 when it will be reviewed, with the plan to renew for another three years.

The delivery of the Into Film programme is now through our own streaming service, Into Film+, which for the 2023/24 financial year will be supported by the Department for Education. The new arrangement will bring in additional funding for an enhanced streaming service and extend the existing film licensing legislation for education organisations to cover streaming (in England only).

There is a risk that the licencing arrangement and funding either ceases or is reduced next year, which would put pressure on the streaming service and the organisation. This is mitigated by using specialist legal advice and a Board working group to address licensing issues. We are also looking to expand the enhanced Into Film service to the rest of the UK, which would bring in further funds and increase the catalogue of films available to the other nations.

Given the overall reduction in funding for cultural and film education activity, securing funds has become harder in the current climate. We monitor fundraising quarterly, with the Director of Business Development responsible for commercial income and income from trusts and foundations.

Page 12

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Structure, governance, and management (continued)

Financial Review

A summary of the financial results and the work of the Charity are set out below.

Income and expenditure for the year

The Statement of Financial Activities for the year is set out on page 20 of the financial statements. A summary of the financial results and the work of the Charity is set out below.

Total income for Into Film for the year was £6,331,490 comprised mainly of donations and grants from film and education related organisations, with the majority (£5,050,000) being Lottery funding distributed by the British Film Institute (BFI).

Total expenditure for the year was £6,183,579 which has resulted in a net surplus of £147,911.

The net unrestricted income, including income retained from restricted projects, was £225,424 which means our freely available reserves have increased to £910,589.

Reserves policy

In accordance with the Charity’s Articles of Association, Film Nation UK may set aside funds for special purposes or as reserves against future expenditure. The Board of Trustees have agreed that it is prudent to retain a level of reserves sufficient to cover the costs of transition, in the event of significantly reduced funding. The level of funding is reviewed annually, and the reserves increased if required and funds are available.

Given that our Lottery contract stipulates that we would receive six months’ funding at the current levels, should we get any reduction or notice of cessation of funding, Trustees have deemed that holding additional general reserves of around £300,000 is more than sufficient in a normal year.

The level of reserves held at 31 March 2023 exceeds the reserves target, to reflect that we are at the end of the current funding cycle; as we expect reduced Lottery funding in the next cycle, the increased reserves will need to cover the costs of transition, including a restructure to reduce the staff team.

This has led to unrestricted general funds as at 31 March 2023 of £910,589, unrestricted designated funds of £262,431 and restricted funds of £102,164.

Further detail regarding fund balances is given at Note 14 to the financial statements.

Investments

Apart from cash deposits Into Film does not have investments. Investments are permitted under the Articles of Association and the Board of Trustees will seek to develop an appropriate policy when required.

Page 13

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Structure, governance, and management (continued)

Fundraising

Into Film does not actively raise funds from the public but does occasionally receive unsolicited donations from individuals or organisations. These are ring fenced and allocated to specific activity, either at the request of the donor or as suggested by Into Film.

We do employ a small fundraising team who work mainly on securing income from trusts, foundations, and corporate bodies.

Looking to the future

Into Film’s new six-year strategy identifies the following objectives:

Page 14

FILM NATION UK (A company limited by guarantee)

DIRECTORS’ AND TRUSTEES’ REPORT INCORPORATING THE STRATEGIC REPORT - continued

FOR THE YEAR ENDED 31 MARCH 2023

Responsibilities of the Trustees

The Trustees (who are also the directors of Film Nation UK for the purposes of company law) are responsible for preparing the Directors’ and Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial year. Under company law the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period.

In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

In so far as the Trustees are aware:

The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company’s website. Legislation in the United Kingdom governing the preparation and dissemination of the financial statements may differ from legislation in other jurisdictions.

This report has been prepared taking advantage of the exemptions for small companies in section 15 of the Companies Act 2006.

Auditors

Cooper Parry Group Limited has expressed its willingness to continue in office and will be proposed for reappointment at the Annual General Meeting.

Approved by the Board of Directors on 17 November 2023 and signed on behalf of the Board:

Eric Fellner Chairman

Page 15

FILM NATION UK (A company limited by guarantee)

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES

OF FILM NATION UK

Opinion

We have audited the financial statements of Film Nation UK (“the charitable company”) for the year ended 31 March 2023 which comprise the Statement of Financial Activities, the Balance Sheet, the Statement of Cash Flows, and the related notes, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.

Page 16

FILM NATION UK (A company limited by guarantee)

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES

OF FILM NATION UK - continued

Other information

The Trustees are responsible for the other information. The other information comprises the information included in the report of the Trustees, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements, or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors’ and Trustees’ Annual Report .

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Page 17

FILM NATION UK (A company limited by guarantee)

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES

OF FILM NATION UK - continued

Responsibilities of Trustees

As explained more fully in the Statement of Trustees' Responsibilities set out on page 15, the Trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Trustees are responsible for assessing the charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our assessment focussed on key laws and regulations the charitable company has to comply with and areas of the financial statements we assessed as being more susceptible to misstatement. These key laws and regulations included but were not limited to compliance with the Companies Act 2006, Charities Act 2011, taxation legislation, data protection and employment legislation.

We are not responsible for preventing irregularities. Our approach to detecting irregularities included, but was not limited to, the following:

Page 18

FILM NATION UK

(A company limited by guarantee)

INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS AND TRUSTEES

OF FILM NATION UK – continued

Auditor's responsibilities for the audit of the financial statements (continued)

Whilst considering how our audit work addressed the detection of irregularities, we also considered the likelihood of detection based on our approach. Irregularities arising from fraud are inherently more difficult to detect than those arising from error.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission, or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members and Trustees those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members and trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Glen Bott FCA

Senior Statutory Auditor for and on behalf of:

Cooper Parry Group Limited

Statutory Auditor Cubo Birmingham Office 401, 3rd Floor Two Chamberlain Square Birmingham B3 3AX

Date: 22 November 2023

Page 19

FILM NATION UK (A company limited by guarantee)

STATEMENT OF FINANCIAL ACTIVITIES (incorporating an income and expenditure account)

FOR THE YEAR ENDED 31 MARCH 2023

Notes
INCOME FROM:
Donations and legacies
2
Other trading activities
3
Investments
4
Charitable activities
5
Total income
EXPENDITURE ON:
Costs of generating funds
Charitable activities
Total expenditure
6
NET INCOME/ (EXPENDITURE) FOR
THE YEAR
Transfer between funds
14
NET MOVEMENT IN FUNDS
RECONCILIATION OF FUNDS
Total funds brought forward at 1 April
Total funds carried forward at 31 March
14		 General
Funds
£
Restricted
Funds
£
2023
Total
£
2022
Total
£
30,981
-
30,981
45,311
729,596
-
729,596
383,341
28,930
-
28,930
1,268
5,262,988
278,995
5,541,983
5,357,313
6,052,495
278,995
6,331,490
5,787,233
75,392
-
75,392
75,118
5,831,768
276,419
6,108,187
5,768,969
5,907,160
276,419
6,183,579
5,844,087
145,335
2,576
147,911
(56,854)
144,094
(144,094)
-
-
289,429
(141,518)
147,911
(56,854)
883,591
243,682
1,127,273
1,184,127
1,173,020
102,164
1,275,184
1,127,273

All income and expenditure derive from continuing activities.

The statement of financial activities incorporates all gains and losses recognised in the above two financial periods.

The notes on pages 23 to 36 form part of these financial statements.

Page 20

FILM NATION UK (A company limited by guarantee)

BALANCE SHEET

COMPANY No. 08210217

AS AT 31 MARCH 2023

Notes
FIXED ASSETS
Tangible fixed assets
11
Investments
20
CURRENT ASSETS
Debtors
12
Bank and cash balances
CREDITORS: Amounts falling due within one year
13
NET CURRENT ASSETS
NET ASSETS
Represented by:
Unrestricted - general funds
14
Unrestricted - designated funds
14
Restricted funds
14		 2023
£
2022
£
22,029
15,440
-
-
22,029
15,440
342,263
398,162
1,378,891
1,180,709
1,721,154
1,578,871
(467,999)
(467,038)
1,253,155
1,111,833
1,275,184
1,127,273
910,589
685,165
262,431
198,426
102,164
243,682
1,275,184
1,127,273

The financial statements were approved by the board of directors on 17 November 2023 and are signed on its behalf by:

Eric Fellner Chairman

The notes on pages 23 to 36 form part of the financial statements.

Page 21

FILM NATION UK (A company limited by guarantee)

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 MARCH 2023

Notes
Net cash used in operating activities
17(a)
Cash flow from investing activities
Interest received
4
Capital expenditure
11
Net cash provided by/(used in) investing activities
Change in cash and cash equivalents in the reporting period
Cash and cash equivalents at 31 March 2023
Cash and cash equivalents at 31 March 2022
Cash and cash equivalents consist of:
Cash at bank and in hand		 2023
£
2022
£
185,783
(417,460)
28,930
1,268
(16,531)
(15,477)
12,399
(14,209)
198,182
(431,669)
1,378,891
1,180,709
1,180,709
1,612,378
1,378,891
1,180,709

Page 22

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

1 Accounting policies

Basis of preparation

Film Nation UK (trading as Into Film) is a charity limited by guarantee in the United Kingdom. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of the registered office is given in the charity information on page 1 of these financial statements. The nature of the charity’s operations and principal activities are in education among children and young people using film as a learning tool.

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), the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are prepared in sterling which is the functional currency of the charity.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

Incoming resources

All incoming resources are included in the Statement of Financial Activities when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably, and it is probable that the income will be received.

No amount is included in the financial statements for volunteer time in line with the SORP (FRS 102).

Voluntary income by way of grants, donations and gifts is included in full in the Statement of Financial Activities when receivable and when the amounts are known with certainty and are measurable. Grants, where entitlement is not conditional on the delivery of a specific performance by the charitable company, are recognised when it becomes unconditionally entitled to the grant.

Donated facilities and donated professional services are recognised in income at their fair value when their economic benefit is probable, it can be measured reliably, and the charity has control over the item. Fair value is determined on the basis of the value of the gift to the charity. For example, the amount the charity would be willing to pay in the open market for such facilities and services. A corresponding amount is recognised in expenditure.

Incoming resources from grants, where related to performance and specific deliverables, are accounted for as the charitable company earns the right to consideration by its performance. Where income is received in advance of performance it is treated as deferred income and included within creditors.

The charitable company receives government grants in respect of its award from the British Film Institute. Income from government and other grants are recognised at fair value when the charitable company has entitlement after any performance conditions have been met, it is probable that the income will be received, and the amount can be measured reliably. If entitlement is not met, then these amounts are deferred.

Page 23

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

1 Accounting policies (continued)

Resources expended

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Expenditure is recognised where there is a legal or constructive obligation to make payments to third parties, it is probable that the settlement will be required, and the amount of the obligation can be measured reliably.

Charitable expenditure comprises those costs incurred by the charitable company in the delivery of its activities and services for its beneficiaries.

Governance costs include those costs associated with meeting the constitutional and statutory requirements of the charitable company and include audit fees and costs linked to the strategic management of the charitable company.

All costs are allocated between the expenditure categories of the Statement of Financial Activities on a basis designed to reflect the use of the resource. Costs relating to a particular activity comprise both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.

Fund accounting

Restricted funds

Restricted funds represent grants and donations received which are subject to restrictions on their expenditure imposed by the donor or through the terms of an appeal. The aim and use of each restricted fund are set out in the notes to the financial statements.

Unrestricted funds and designated funds

Unrestricted funds represent funds that are expendable at the discretion of the directors in the furtherance of the objects of the charitable company. Such funds may be held in order to finance both working capital and capital investment.

Designated funds are those funds which are unrestricted in nature, but which have been designated by the directors to be used in a particular manner.

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

Fixtures, fittings & equipment 4 years straight line Plant & machinery etc. 3 years straight line

Assets purchased which are under £500 are expensed to the Statement of Financial Activities.

Page 24

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

1 Accounting policies (continued)

Debtors and creditors receivable / payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.

Recognition of liabilities

Liabilities are recognised when an obligation arises to transfer economic benefits as a result of past transactions or events.

Employee benefits

When employees have rendered service to the charity, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in for that service.

The charity operates a defined contribution plan for the benefit of its employees. Contributions are expensed as they become payable.

VAT

VAT is only partially recoverable by the charitable company. Any irrecoverable VAT is included within the relevant costs in the Statement of Financial Activities.

Tax

The charitable company meets the definition of a charity within the meaning of schedule 3 of the Charities Act 2011 and is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes.

Going concern

The financial statements have been prepared on a going concern basis as the Trustees believe that no material uncertainties exist. The Trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure are sufficient with the level of reserves for the charity to be able to continue as a going concern.

Page 25

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

Donations and legacies 2023 2022
£ £
Donations 30,981 45,311

2 Donations and legacies

All of the income received in respect of donations and legacies was attributable to unrestricted funds in both the years ended 2023 and 2022.

3
Other trading activities
Cinema First
Sponsorship
Earned income
Sale of assets		 2023
£
2022
£
450,000
145,000
115,000
-
164,596
237,335
-
1,006
729,596
383,341

All of the income received in respect of other trading activities was attributable to unrestricted funds in both the years ended 2023 and 2022.

4 Investments 2023 2022
£ £
Bank interest receivable 28,930 1,268

All of the income received in respect of investments was attributable to unrestricted funds in the year ended 2023 and 2022.

Page 26

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

5
Income from charitable activities
Restricted
Paul Hamlyn
Northern Ireland Screen
British Council
Merthyr Tydfil CC
Sub-total
Unrestricted
BFI grants receivable
Northern Ireland Screen
BFI Screen Careers
Sub-total
Total		 2023
£
2022
£
31,000
120,000
198,000
184,000
39,995
160,750
10,000
10,000
278,995
474,750

5,050,000
4,767,500
158,000
115,063
54,988
-
5,262,988
4,882,563
5,541,983
5,357,313

A grant of £24,000,000 was awarded to Into Film by the British Film Institute for a five-year period commencing 1 April 2018.

Due to COVID-19 we received an additional year of Lottery funding, at the original level, meaning our current Lottery funding ended at 31 March 2023.

The BFI grant income identified for 2022/23 represents the cash drawn down during the financial year, comprising £4,800,000 for the additional year’s funding and £250,000 carried forward from 2021/22.

Page 27

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

6 Analysis of expenditure on charitable activities

Costs of generating income
Salaries, pensions and other
staffing costs
Direct costs
Audience development
Commercial activity
Communications and PR
Content
Digital
Digital Development (Streaming & LMS)
Events and Into Film Festival
Filmmaking
Careers (Screen Careers)
Programme Delivery
British Council (Camara Chica)
ICAP (Moving Minds)
Paul Hamlyn (Film for Learning)
Northern Ireland Screen (ScreenWorks)
Northern Ireland Screen (Mentoring pilots)
Merthyr Tydfil (Community Renewal Fund)
Overhead costs
Customer Relationship Manager (CRM)
Finance
Human Resources
Information Technology
Offices and premises
Strategy & Planning
Governance(note 7)		 Unrestricted
Funds
£
Restricted
Funds
£
2023
Total
£
2022
Total
£
75,392
-
75,392
75,118
-
-
-
(209)
38,980
-
38,980
56,745
541,945
-
541,945
657,471
252,685
-
252,685
255,078
726,414
-
726,414
594,524
287,817
-
287,817
386,602
359,873
-
359,873
174,657
104,603
-
104,603
69,654
27,983
-
27,983
-
1,569,383
-
1,569,383
1,441,862
-
39,533
39,533
59,564
-
-
-
8,967
-
66,900
66,900
96,521
-
159,612
159,612
153,387

-
-
-
6,622

-
10,374
10,374
47
136,736
-
136,736
84,500
144,636
-
144,636
141,404
285,022
-
285,022
181,187
426,479
-
426,479
417,785
386,040
-
386,040
457,359
434,020
-
434,020
420,881
109,152
-
109,152
104,361
5,907,160
276,419
6,183,579
5,844,087

Page 28

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

7
Governance costs
Audit & Accounting fees
Salaries		 2023
Total
Funds
£
2022
Total
Funds
£
26,559
25,808
82,593
78,553
109,152
104,361

8 Net expenditure for the year

Net expenditure is stated after charging: 2023 2022
£ £
Depreciation of owned assets 9,942 13,919
Insurance: Trustees’ and senior staff indemnity insurance 9,535 9,535
Audit fees – current year 18,750 17,500
Operating lease rentals 181,400
 298,820

9 Pension costs

Into Film operates a salary sacrifice contribution pension scheme in respect of its employees. The scheme and the assets are held by independent managers.

In October 2017, the charity implemented auto-enrolment for all its staff, increasing the number of employees using the pension scheme. At 31 March 2023, a total of 81 employees participated in these schemes (2022: 78). The charitable company will match the percentage contribution by the employee, up to a maximum of 5% of salary.

The pension charge in the year was £265,228 (2022: £268,728) and at the year-end there were £43,265 contributions payable (2022: £32,766).

Page 29

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

10
Staff costs
Wages and salaries
Social security costs
Pension costs
Redundancy costs		 2023
£
2022
£
2,963,479
2,891,437
326,191
306,692
265,228
268,728
-
24,375
3,554,898
3,486,843

Number of employees

The average monthly numbers of employees (excluding the trustees) during the year, calculated on an average headcount basis (also equivalent to the full-time equivalent number) was as follows:

Chief Executive’s office
Communications and PR (now includes Web content team)
Digital
Education
Partnerships and Strategy
Finance and Operations		 2023
Number
2022
Number
2
2
19
18
9
8
37
36
9
8
5
6
81
78

The number of employees whose emoluments amounted to £60,000 or more in the year was as follows:

2023 2022
Number Number
£60,001 - £ 70,000 5 5
£80,001 - £ 90,000 1 1
£90,001 - £100,000 - 1
£100,001 - £110,000 1 -

Pension contributions in respect of the seven higher paid staff were £26,503 (2022: seven higher paid staff were £23,412).

No salaries or wages have been paid to Trustees during the year (2022: £nil).

No charity Trustee received payment for professional or other service supplied to the charity (2022: £nil).

The total amount of employee benefits received by key management personnel is £541,306 (2022: £515,852). The key management personnel consist of six individuals (2022: six): the Chief Executive, Director of Programme Delivery, Director of Business Development, Director of Finance and Operations, Chief Technology Officer, and Director of Marketing and Communications.

Page 30

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

11
Tangible fixed assets
Costs
As at 1 April 2022
Additions
As at 31 March 2023
Depreciation
As at 1 April 2022
Charge for the year
As at 31 March 2023
Net book values
As at 31 March 2023
As at 31 March 2022
12
Debtors
Trade debtors
Other debtors
Prepayments and accrued income
13
Creditors: Amounts falling due within one year
Trade creditors
Other creditors
Accruals		 Fixtures,
Fittings &
Equipment
84,664
8,819		 Computer
Equipment
Total
£
42,232
126,896
7,712
16,531
49,944
143,427
27,854
111,456
8,718
9,942
36,572
121,398
13,372
22,029
14,378
15,440
2023
£
2022
£
68,449
36,271
399
1,435
273,415
360,456
342,263
398,162
2023
£
2022
£
130,627
148,492
143,135
113,773
194,237
204,773
93,483
83,602
1,224
84,826
8,657
1,062
467,999
467,038

Page 31

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

14 Fund balances

Fund balances at 31 March 2023 are represented by:
Tangible fixed assets
Current assets
Current liabilities
Fund balances at 31 March 2022 were represented by:
Tangible fixed assets
Current assets
Current liabilities		 General
£
Restricted
£
Total
£
22,029
-
22,029
1,618,990
102,164
1,721,154
(467,999)
-
(467,999)
1,173,020
102,164
1,275,184
15,440
-
15,440
1,335,189
243,682
1,578,871
(467,038)
-
(467,038)
883,591
243,682
1,127,273
2022/23
Restricted Funds
Paul Hamlyn
NI Screen (Projects)
British Council
Merthyr Tydfil
Unrestricted Fund
General Funds
Designated Funds
Cinema First
EON donation
NI Screen (Clubs)
BFI (Screen Careers)
Fixed asset fund		 At 1 April
£
Incoming
Resources
£
Outgoing
Resources
£
Transfers
£
At 31 March
£
71,106
31,000
(66,900)
(25,269)
9,937
-
198,000
(159,612)
(14,112)
24,276
162,623
39,995
(39,533)
(95,134)
67,951
9,953
10,000
(10,374)
(9,579)
-
243,682
278,995
(276,419)
(144,094)
102,164
685,165
5,359,096
(5,311,235)
177,563
910,589
-
450,000
(400,000)
-
50,000
182,986
30,411
-
(50,000)
163,397
-
158,000
(158,000)
-
-
-
54,988
(27,983)
-
27,005
15,440
-
(9,942)
16,531
22,029
1,127,273
6,331,490
(6,183,579)
-
1,275,184

Page 32

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

14 Fund balances (continued)

2021/22
Restricted Funds
ICAP
Paul Hamlyn
NI Screen (Projects)
British Council
Merthyr Tydfil
Unrestricted Fund
General Funds
Designated Funds
Cinema First
Digital development
EON donation
NI Screen (Clubs)
Fixed asset fund		 At 1 April
£
Incoming
Resources
£
Outgoing
Resources
£
Transfers
£
At 31 March
£
33,957
-
(8,967)
(24,990)
-
69,827
120,000
(96,521)
(22,200)
71,106
76,817
184,000
(160,009)
(100,808)
-
61,437
160,750
(59,564)
-
162,623
-
10,000
(47)
-
9,953
242,038
474,750
(325,108)
(147,998)
243,682
533,567
5,020,841
(5,001,764)
132,521
685,165
100,000
145,000
(245,000)
-
-
111,016
-
(111,016)
-
-
151,407
31,579
-
-
182,986
31,222
115,063
(146,285)
-
-
14,877
-
(14,914)
15,477
15,440
1,184,127
5,787,233
(5,844,087)
-
1,127,273

Description of funds

General funds include any reserves available to be used in the event of future reductions in funding.

The Paul Hamlyn funding is for the Film for Learning project, to provide teachers with CPD to develop their film analysis, animation and filmmaking skills, and embed film in the classroom.

The ICAP funding was used to explore and promote mental wellbeing through filmmaking, with professional filmmakers working with young people to improve their confidence, find their voice, learn about working in a fun and creative team, and to gain filmmaking skills and experience.

The NI Screen funding is being used to deliver the ScreenWorks project, a scheme to help young people in Northern Ireland aged 16-19 to explore screen crafts through a range of unique work experiences.

The British Council funding is for the Camara Chica project, which runs filmmaking courses in overseas countries.

The Merthyr Tydfill funding is for a teacher training pilot in Wales.

The transfers between the Restricted and General Funds represent amounts retained by Into Film to cover internal staff costs, management fees and other costs, as agreed with each funder.

Page 33

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

14 Fund balances (continued)

The Designated Funds represent funds ring-fenced by the Board in respect of the following:

15 Leasing commitments

The total future minimum lease payments under non-cancellable operating leases in respect of land and buildings are as follows:

Expiry Date
Within 1 year
Within 2-5 years
Total		 2023
£
2022
£
89,340
181,400
27,125
73,840
116,465
255,240

16 Capital commitments

There were no capital commitments at the balance sheet date (2022: £nil).

17 Cash flow notes

(a) Reconciliation of net expenditure to net cash flow from operating activities

Net expenditure for the year
Interest received
Depreciation
Loss on disposal
Decrease/(Increase) in debtors
(Decrease)/ Increase in creditors
Net Cash used in operating activities		 2023
£
2022
£
147,911
(56,854)
(28,930)
(1,268)
9,942
13,919
-
995
55,899

(164,048)
~~961~~
~~(210,204)~~
185,783
(417,460)

Page 34

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

17 Cash flow notes (continued)

At 1 April Cash At 31 March
2022 flows 2023
(b) Analysis of changes in net debt £ £ £
Cash at bank and in hand 1,180,709 198,182 1,378,891

18 Controlling interest

The charitable company is controlled by its Trustees.

19 Company limited by guarantee

Film Nation UK is a charitable company limited by guarantee and accordingly does not have a share capital. The liability of each member of the charitable company is limited to £1 in the event of it being wound up while he or she is a member, or within one year after he or she ceases to be a member.

20 Investments

Subsidiary undertakings

The following charitable companies are Limited by Guarantee and are under the control of Film Nation UK at the balance sheet date.

Subsidiary name

First Light Movies Limited Company No. 05730661 Dormant Company Film Club (UK) Company No. 05895219 Dormant Company

21 Related Party Transactions

Eon Productions Ltd, a company in which B D Broccoli, Trustee is a director and shareholder of (and is therefore deemed to have significant control over) paid sponsorship of £10,000 (2022: £Nil) to the charity in the year. No amounts were outstanding at the year-end. Eon Productions also made donations (free of terms or conditions) to the charity totalling £30,411 (2022: of £35,579).

C J Needham, Trustee paid sponsorship of £10,000 (2022: £Nil) to the charity in the year. No amounts were outstanding at the year-end.

Working Title Films, a company in which E N Fellner, Trustee is a director of (and deemed to have significant control over) paid sponsorship of £10,000 (2022: £Nil) to the charity in the year. No amounts were outstanding at the year-end.

Page 35

FILM NATION UK (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

22 Subsequent Events

Further to the year-end, the charitable company implemented a restructure of the organisation to enable the charitable company to deliver its programme of works in the context of reduced Lottery funding and changes to certain programmes. This was achieved through consultation with staff, and a programme of voluntary redundancies was carried out. At the year-end the charitable company did not have a constructive obligation in relation to the restructuring, therefore no costs have been recorded in these account in respect of any termination benefits paid.

Page 36