OpenCharities

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

2023-12-31-accounts

Charity registration number 1166152

Company registration number 03293892 (England and Wales)

THEATRICAL EDUCATIONAL SERVICES LIMITED ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023

THEATRICAL EDUCATIONAL SERVICES LIMITED

LEGAL AND ADMINISTRATIVE INFORMATION

Trustees A W Jeckells A Chevannes S Mehmet (Appointed 21 March 2024) Secretary Havercroft Nominees Limited Charity number 1166152 Company number 03293892 Registered office 83 Borough Road Southwark London SE1 1DN Independent examiner John Pudduck FCCA Martlet House E1, Yeoman Gate Yeoman Way Worthing West Sussex BN13 3QZ

THEATRICAL EDUCATIONAL SERVICES LIMITED

CONTENTS

Page
Trustees' report 1 - 4
Independent examiner's report 5
Statement of financial activities 6
Balance sheet 7
Notes to the financial statements 8 - 18

THEATRICAL EDUCATIONAL SERVICES LIMITED

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) FOR THE YEAR ENDED 31 DECEMBER 2023

The Trustees present their report and independently examined financial statements for the year to 31st December 2023.

Reference and administrative information set out on page one forms part of this report. The financial statements comply with current statutory requirements, the memorandum and articles of association and the Statement of Recommended Practice - Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019). For the year ending 31st December 2023, the company was entitled to exemption from audit under section 477 of the companies act relating to small companies.

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 constitution, the Companies Act 2006 and "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).

Objectives and activities

The Advancement of Education and training in Musical Theatre Performance; and the advancement of the arts particularly but not exclusively in the medium of musical theatre.

Public Benefit

The Trustees are aware of the Charity Commission guidance regarding public benefit, and confirm that they have complied with the duty in section 4 of the charities act 2011 to have due regard to it. They consider that the information which follows in this annual report, about the organisation's aims, activities and achievements demonstrates public benefit in relation to the delivery of the objects of the company.

Structure, governance and management

The school was established as a full time training establishment in January 1995 and incorporated as a Company Limited by Guarantee on 18 December 1996. The Company was registered as a Charity on 21 March 2016. On 30 October 2007 the company changed its name from London School of Musical Theatre Limited to Theatrical Education Services Limited.

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

A W Jeckells J R Ronane (Resigned 21 May 2024) A Chevannes S Mehmet (Appointed 21 March 2024)

In accordance with the Articles of Association, a Trustee shall hold office indefinitely unless they resign, are removed or are disqualified.

The Trustees have been appointed with due consideration to their background and experience, in respect to delivering the objects of the company.

Adrian Jeckells is both a Trustee and an employee of the company in the capacity of Principal. All other Trustees give their time voluntarily and receive no benefits from the charity. There must be at least three Trustees and no more than six, at any one time.

Sibel Mehmet was appointed as a trustee on 21st March 2024, and Jessica Ronane stepped down from the position on 21st May 2024.

THEATRICAL EDUCATIONAL SERVICES LIMITED

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

Meetings of the Board of Trustees

The Trustees meet at regular intervals throughout the year, depending on the importance of matters to be discussed, and such meetings are run in accordance with the Articles of Association.

Financial management

Where appropriate, systems or procedures have been established to mitigate the risk the charity faces. Internal control risks are minimised by the implementation of procedures for authorisation of all transactions, and projects. Finance management is closely monitored with a Finance Manager being employed by the charity. Accounts are regularly prepared for inspection and discussion by the Trustees upon the calling of a Board Meeting.

Key Staff

London School of Musical Theatre employs three staff to administer the course; The Principal (Full-time), Course Manager (Part-time) and Finance Manager (Part-time). All artistic/teaching staff are engaged on a freelance basis in line with their self-employed tax status. Specialist freelance theatre practitioners are also engaged for advancement of the arts, through delivery of the theatre based production, such as Stage Manager, Set Designer, Costume Designer and Sound technician.

Achievements and performance

The student cohort who commenced their training in September 2022, completed their course in the period of this report. There were 29 graduating students in July 2023 and 20 secured agents, through the LSMT wellestablished placement process, whereby the organisation arranges individual auditions with a considerable number of well regarded agents.

Since graduating many alumni have already secured high-calibre professional work. Graduate credits include: A cast member nominated for Best Performer in a Musical at The Stage Debut Awards, for her rendition of Marie in The Verge of Forever at The Other Palace. Brody in Billy the Kid the musical, at The Vaudeville Theatre, West End. Charlotte in Oliver, at Chichester Festival Theatre, followed by The Gielgud Theatre, West End. A cast member in Walk Like A Man, UK Tour. A cast member in Barnum, at The Watermill Theatre, Newbury. A cast member in My Fair Lady at Leicester Curve. A cast member in The Three Billy Goats Gruff, at Chichester Festival Theatre. Joker in Choir of Man, for Norwegian Cruises, and five graduates as cast members on Cruises for MSC Cruises, Carnival, Silversea, Marella and P & O. The Conductor in Polar Express, an immersive Christmas Experience.

The school is able to provide training that enables access for our alumni into the profession, and the ability to deliver a high standard of performance of the required skills, once engaged in a production.

In September 2023 a new intake commenced their training. The number of students rose to 37, representing an improvement in post-pandemic recruitment. A relevant allocation of the fees received from this intake, has been attributed as income in the period of this report, in respect of the delivery cost of terms one and two, pertaining to that cohort. The grant allocation, training information, and graduation success including agent representation secured, and post-training employment success for this intake, will be outlined in the next Trustee Report ending 31st August 2024.

Theatre Production/Public Presentation

We were honoured to commission a vital and timely new musical for the main show of 2023 with book and lyrics written by Sean Cook and music by Charles Miller, it was presented at the Bridewell Theatre, in central London. Entitled Soma, it dealt with climate change and the life-changing effects of ignoring its importance.

The commissioning and producing of new Musical Theatre pieces by LSMT is well-established, and contributes to our charitable objective of advancement of the arts.

The benefit to a student, being the first theatre practitioner to interpret a role cannot be overstated, and the entire cast of SOMA benefitted from this unique educational experience.

The positive reaction of the audience, consisting of general public and theatre professionals, was both inspiring and assuring of the value of creating new work, in this way.

THEATRICAL EDUCATIONAL SERVICES LIMITED

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

Student Funding Support

There were 29 students on the course ending July 2023, and the fees were £16,500.

The Trustees understand that LSMT must operate for the public benefit, and in particular are committed to supporting those that need financial assistance in order to attend our organisation.

We were able to offer twelve of the students grants towards fees, and in total we distributed £41,200, which included a £5,000 George Peabody Performing Arts Grant and £3,500 for The Fiona Stephenson Award.

In addition to the grants against fees provided to students directly by LSMT, many other charitable organisations gave support to our students through allocation of restricted funds given to LSMT, in respect of course fees. This recognition of our ability to fulfil our charitable objectives was much appreciated, and enabled some individuals to attend, who would otherwise have been unable to do so.

The charitable organisations who gave restricted fund student fee support in the period of this report, were as follows:

£1,500 - Chloe and Liam Trust

£3,000 - The Stan Vidler Memorial Charitable Trust

LSMT Building

We continue to be based in the building that has fulfilled our requirements for over twenty years. Although the landlord is looking to develop the site as part of the Borough Triangle scheme, they have recently given us a Renewal Lease with a term ending on 1st August 2026, which allows some continuity and stability, for the immediate future.

LSMT is planning to move to an alternate building offering long term tenure, for future delivery of our charitable objects. A change of operational premises is a serious adaptation, and any site considered must properly serve the needs of the charity. We are performing due diligence on any proposed premises, that are brought to our attention.

Financial review

The charity suffered a deficit for the year of £63,102, having made a deficit of £26,772 in the previous year to 31 December 2022.

Income from course fees was significantly less than the prior year, as shown in the Statement of Financial Activities on page 8, but going forward the trustees are committed to maximising student intake and controlling expenditure so that the charity returns to surplus as soon as possible.

Reserves

The Trustees have examined the charity’s requirement for reserves in light of the main risks to the organisation.

The intention in the future is to hold reasonable levels of reserves in the organisation to protect against unforeseen circumstances and potential risks without over retention, which would be contrary to our charitable delivery.

At the end of the accounting year to December 2023 the charity does not have reserves, but with the pandemic behind us and recruitment parameters stronger, a more sustainable balance sheet is projected.

THEATRICAL EDUCATIONAL SERVICES LIMITED

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

Funding sources

The charity charges a set fee for the course it provides.

Some financially disadvantaged students are offered grants directly from LSMT in order that they can attend, and others secure funding from outside charitable bodies and trusts which are either paid directly to ourselves as a grant against fees or to the student directly to fund attendance.

Risk Management including Current Risks

The principal risk faced by the charity lies in failing to generate sufficient income and resulting surpluses to build up reserves to face any difficult times that may arise in the future.

A major requirement will be having the reserves required for the costs involved for moving to a new premises, when this occurrence becomes necessary.

The charity needs a certain number of students in order to financially meet its objectives. We continue to ensure places on our training are only offered to those who will truly benefit from a one year training. The course application rate continues to increase, and LSMT is confident of a return to pre-pandemic levels of student recruitment, and the resultant income.

Plans for Future Periods

The charity plans to continue its activities to serve the community in which it operates in the forthcoming years.

The charity plans to continue stabilising and strengthening its financial health.

The organisation plans to acquire a more permanent premises to deliver its charitable objectives.

The organisation plans to continue to offer subsidised places on our course to financially disadvantaged applicants.

Proposed Change to Eligibility for VAT Exemption and Mandatory Business Rate Relief, For Educational Organisations.

The current government has confirmed that they intend to remove VAT exemption for the provision of education, from previously eligible organisations. In addition, Mandatory Relief on Business Rates for Educational Charities, will also be removed.

Both these changes would adversely affect an organisation with the charitable objectives and income level of LSMT. The savings made by the mandatory business rate relief are used by the organisation to offer grants to those unable to afford the full course fees, and the addition of VAT to the cost of the course would also have excluded some people from affording the training.

In real terms, the course would have become less open to the financially disadvantaged, and therefore less inclusive to some members of the community.

Fortunately for LSMT, the government appears to have chosen to limit the definition of ‘Private School’ to those providing education to pupils of compulsory school age, and those principally concerned with provision of education for those 16 to 19 (HM Treasury Draft Legislation). As LSMT only provides its education to adult members of the public, we will not be affected by the changes, and can continue to offer grants for attendance, by utilising the relief we will continue to receive on business rates.

The trustees' report was approved by the Board of Trustees.

A W Jeckells

Trustee Dated: 27 September 2024

THEATRICAL EDUCATIONAL SERVICES LIMITED

INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF THEATRICAL EDUCATIONAL SERVICES LIMITED

I report to the trustees on my examination of the financial statements of Theatrical Educational Services Limited (the charity) for the year ended 31 December 2023.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).

Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act). In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Association of Certified Accountants, which is one of the listed bodies.

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:

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.

John Pudduck FCCA

Martlet House E1, Yeoman Gate Yeoman Way Worthing West Sussex BN13 3QZ

Dated: 27 September 2024

THEATRICAL EDUCATIONAL SERVICES LIMITED

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2023

Unrestricted
Restricted
Total Unrestricted
Restricted
funds
funds
funds
funds
2023
2023
2023
2022
2022
Notes
£
£
£
£
£
Income from:
Donations, grants and
legacies
3
1,600
25,100
26,700
2,052
5,750
Charitable activities
4
545,223
-
545,223
632,973
-
Investments
5
937
-
937
181
-
Total income
547,760
25,100
572,860
635,206
5,750
Expenditure on:
Charitable activities
7
644,433
28,100
672,533
670,906
2,750
Taxation
10
(36,571)
-
(36,571)
(5,928)
-
Total expenditure
607,862
28,100
635,962
664,978
2,750
Net expenditure for the year/
Net movement in funds
(60,102)
(3,000)
(63,102)
(29,772)
3,000
Fund balances at 1 January
2023
(61,766)
3,000
(58,766)
(31,994)
-
Fund balances at 31
December 2023
(121,868)
-
(121,868)
(61,766)
3,000		 Total
2022
£
7,802
632,973
181
640,956
673,656
(5,928)
667,728
(26,772)
(31,994)
(58,766)

The statement of financial activities includes all gains and losses recognised in the year.

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.

THEATRICAL EDUCATIONAL SERVICES LIMITED

BALANCE SHEET

AS AT 31 DECEMBER 2023

2023 2022
Notes £ £ £ £
Fixed assets
Goodwill 11 6,400 6,925
Tangible assets 12 53,032 65,569
Current assets
Debtors 13 118,079 90,294
Cash at bank and in hand 166,583 172,188
284,662 262,482
Creditors: amounts falling due within
one year 15 (450,906) (368,796)
Net current liabilities (166,244) (106,314)
Total assets less current liabilities (106,812) (33,820)
Creditors: amounts falling due after
more than one year 16 (15,056) (24,946)
Net liabilities (121,868) (58,766)
Income funds
Restricted funds 18 - 3,000
Unrestricted funds (121,868) (61,766)
(121,868) (58,766)

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2023.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Trustees on 27 September 2024

A W Jeckells Trustee

Company Registration No. 03293892

THEATRICAL EDUCATIONAL SERVICES LIMITED

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

1 Accounting policies

Charity information

Theatrical Educational Services Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 83 Borough Road, Southwark, London, SE1 1DN.

1.1 Accounting convention

The financial statements have been prepared in accordance with the charity's constitution, the Companies Act 2006 and “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)” (as amended for accounting periods commencing from 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 applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.

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

As shown in the balance sheet the charity has net liabilities.

However in 2016 a significant amount was spent on leasehold improvements in advance of the school returning to the premises at Borough Road. These improvements, amounting to £346k, were being amortised over the initial lease term of 5 years in accordance with accounting standards, until the lease was recently extended. In reality the charity should benefit from the leasehold improvements over a much longer period subject to future lease extensions at Borough Road being negotiated. Therefore the balance sheet would look more favourable if a longer lease term had been negotiated from the outset.

The Trustees are aware of the need to ensure a higher income, through the recruitment of a suitable cohort of training recipients. The intent is to return to a minimum of forty students per year, which enables a suitable financial stability.

The audition process is currently being adapted to enable a more expedient process for offering a place on the course. This has been determined as an important factor, for the securing of the required cohort.

The organisation has had the advantage during the period of this return of financial support from an individual loaning £50,000 interest free, for a four-month period. This support was also given during 2024, and has been confirmed for 2025.

In addition, there are two further individuals who have confirmed their preparedness to provide financial support amounting to £50,000 during 2025, should it be required.

The trustees are therefore confident that they can continue operating fully for at least the next 12 months and meet debts as they fall due. The trustees therefore consider that it is appropriate for the accounts to continue to be prepared on the going concern basis.

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.

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

1 Accounting policies

(Continued)

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.

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.

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Turnover is measured at the fair value of the consideration received or receivable and is in the main derived from the annual course, from which the revenue is recognised as the courses are delivered. In the event of a school year spanning more than one accounting period course revenue is apportioned between the accounting periods by reference to costs incurred in each period.

Revenue from auditions are recognised when the auditions are incurred.

Revenue from the ticket sales of school productions are recognised when the productions are incurred.

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.

Expenditure is recognised on an accruals basis as a liability is incurred.

1.6 Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill shall be considered to have a finite useful life, and shall be amortised on a systematic basis over its 20 year life.

1.7 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 Over lease term Fixtures, fittings and equipment 15% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

1 Accounting policies

(Continued)

1.8 Impairment of fixed assets

At each reporting end date, the charity reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.9 Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10 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 assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs.

Basic financial liabilities

Basic financial liabilities, including creditors are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

Accounts payable 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. Accounts payable 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.

1.11 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.

1.12 Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13 Irrecoverable VAT

Irrecoverable VAT is charged against the expenditure heading for which it was incurred.

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

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 Donations, grants and legacies

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
£ £ £ £ £ £
Donations and gifts 1,600 25,100 26,700 2,052 5,750 7,802

4 Charitable activities

Unrestricted Unrestricted
funds funds
2023 2022
£ £
Course fees 533,096 622,213
Audition income 336 548
Box income 7,477 3,984
Rental income 3,010 2,820
Other income 1,304 3,408
545,223 632,973

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

5 Investments

Unrestricted Unrestricted
funds funds
2023 2022
£ £
Bank interest receivable 937 181
Employees
The average monthly number of employees during the year was:
2023 2022
Number Number
3 3
Employment costs 2023 2022
£ £
Wages and salaries 102,792 101,457
Social security costs 5,502 6,252
Other pension costs 4,064 12,769
112,358 120,478
The number of employees whose annual remuneration was more than £60,000
is as follows:
2023 2022
Number Number
£60,001 to £70,000 - 1
£70,001 to £80,000 1 -

6 Employees

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

7 Charitable activities

Charitable
activities
2023
£
Staff costs
79,314
Depreciation
15,481
Rent, rates, and water
82,941
Trade mark licence
30,000
London School of Musical
Theatre grants and
charitable awards
65,100
Costs of productions
112,403
Advertising and promotion
13,117
Tutors fees
131,079
Establishment expenses
37,101
Office expenses
3,271
Travel and subsistence and
outings
1,693
Miscellaneous expenses
-
Student maintenance grant
1,385
Cost of goods for resale
1,022
573,907
Share of support costs (see
note 8)
-
Share of governance costs
(see note 8)
-
573,907
Analysis by fund
Unrestricted funds
545,807
Restricted funds
28,100
573,907		 Support
costs
2023
£
49,943
-
-
-
-
-
-
-
18,111
2,627
529
193
-
-
71,403
20,413
6,810
98,626
98,626
-
98,626		 Total
2023
Charitable
activities
2022
£
£
129,257
79,767
15,481
30,869
82,941
96,677
30,000
30,000
65,100
40,750
112,403
78,024
13,117
7,093
131,079
169,818
55,212
26,827
5,898
4,199
2,222
4,644
193
-
1,385
600
1,022
330
645,310
569,598
20,413
-
6,810
-
672,533
569,598
644,433
566,848
28,100
2,750
672,533
569,598		 Support
costs
2022
£
55,011
-
-
-
-
-
-
-
23,921
2,728
808
2,586
-
-
85,054
13,424
5,580
104,058
104,058
-
104,058		 Total
2022
£
134,778
30,869
96,677
30,000
40,750
78,024
7,093
169,818
50,748
6,927
5,452
2,586
600
330
654,652
13,424
5,580
673,656
670,906
2,750
673,656

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

8 Support costs

Support
costs
Governance
costs
£
£
Professional fees
13,322
-
Provision for bad debts
5,278
-
Interest paid and bank
charges
1,813
-
Accountancy fees
-
6,810
20,413
6,810
Analysed between
Charitable activities
20,413
6,810		 2023
Support
costs
Governance
costs
£
£
£
13,322
11,236
-
5,278
40
-
1,813
2,148
-
6,810
-
5,580
27,223
13,424
5,580
27,223
13,424
5,580		 2022
£
11,236
40
2,148
5,580
19,004
19,004

Governance costs includes a payment to the accountants of £630 (2022- £600) for the independent examination fee.

9 Trustees

During the year Mr A Jeckells was paid a salary during the 12 month period of £71,000 (Year to 31 December 2022: £63,500) and pension contributions of £4,000 (Year to 31 December 2022: £12,000) have been paid by the charity for his benefit.

The emoluments paid to Mr Jeckells is in accordance clause 6 of the Articles of Association concerning allowed payments for reasonable and proper remuneration for services rendered to the charity as the Principal.

10 Taxation

Unrestricted Unrestricted
funds funds
2023 2022
£
Theatre tax relief (36,571) (5,928)
(36,571) (5,928)

Theatrical Educational Services, as a registered charity, is exempt from corporation tax under Chapter 3 of Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of the Chargeable Gains Act 1992 to the extent that surpluses are applied to its charitable purposes.

The charity does however qualify for Theatre Tax Relief in respect of certain expenditure it incurs on its theatrical productions, resulting in the tax credits included in the accounts as above.

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

11
Intangible fixed assets
Cost
At 1 January 2023 and 31 December 2023
Amortisation and impairment
At 1 January 2023
Amortisation charged for the year
At 31 December 2023
Carrying amount
At 31 December 2023
At 31 December 2022
12
Tangible fixed assets
Leasehold
improvements
£
Cost
At 1 January 2023
346,449
Additions
-
At 31 December 2023
346,449
Depreciation and impairment
At 1 January 2023
307,946
Depreciation charged in the year
10,745
At 31 December 2023
318,691
Carrying amount
At 31 December 2023
27,758
At 31 December 2022
38,503
13
Debtors
Amounts falling due within one year:
Accounts receivable
Corporation tax recoverable
Other debtors
Prepayments and accrued income		 Fixtures,
fittings and
equipment
£
126,703
2,418
129,121
99,636
4,211
103,847
25,274
27,066
2023
£
17,881
42,499
17,500
40,199
118,079		 Goodwill
£
40,500
33,575
525
34,100
6,400
6,925
Total
£
473,152
2,418
475,570
407,582
14,956
422,538
53,032
65,569
2022
£
18,101
5,929
17,635
48,629
90,294

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

14 Loans and overdrafts

Bank loans
Payable within one year
Payable after one year		 2023
£
24,946
9,890
15,056		 2022
£
34,836
9,890
24,946

The bank loan was obtained on 12 May 2020 under the government's Bounce Back Loan scheme in order to assist with the financial effects of the Coronavirus epidemic.

The loan is repayable in monthly instalments over a five year period commencing on the first anniversary after the loan was taken out. The interest for the first year of the loan was paid for by the government via a Business Interruption Payment. Interest charges for the charity are accruing at a rate of 2.5% per annum from 12 June 2021.

15 Creditors: amounts falling due within one year

Notes
Bank loans
14
Other taxation and social security
Accounts payable
Other creditors
Accruals and deferred income
16
Creditors: amounts falling due after more than one year
Notes
Bank loans
14
17
Retirement benefit schemes
Defined contribution schemes
Charge to profit or loss in respect of defined contribution schemes		 2023
£
9,890
2,846
55,309
-
382,861
450,906
2023
£
15,056
2023
£
4,064		 2022
£
9,890
2,766
42,669
2,000
311,471
368,796
2022
£
24,946
2022
£
12,769

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

18 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
Previous year:
At 1		 January
2023
Incoming
resources
Resources
expended
At 31
December
2023
£
£
£
£
3,000
25,100
(28,100)
-
January
2022
Incoming
resources
Resources
expended
At 31
December
2022
£
£
£
£
-
5,750
(2,750)
3,000

19 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
General funds
Previous year:
At 1
General funds		 January
2023
Incoming
resources
Resources
expended
At 31
December
2023
£
£
£
£
(61,766)
547,760
(607,862)
(121,868)
January
2022
Incoming
resources
Resources
expended
At 31
December
2022
£
£
£
£
(31,994)
635,206
(664,978)
(61,766)

THEATRICAL EDUCATIONAL SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 DECEMBER 2023

20 Analysis of net assets between funds

Unrestricted Restricted Total Unrestricted Total Unrestricted Restricted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
£ £ £ £ £ £
Fund balances at 31
December 2023 are
represented by:
Intangible fixed assets 6,400 - 6,400 6,925 - 6,925
Tangible assets 53,032 - 53,032 65,569 - 65,569
Current assets/(liabilities) (166,244) - (166,244) (109,314) 3,000 (106,314)
Long term liabilities (15,056) - (15,056) (24,946) - (24,946)
(121,868) - (121,868) (61,766) 3,000 (58,766)

21 Operating lease commitments

Lessee

At the reporting end date the charity had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2023 2022
£ £
Between two and five years 186,000 108,000

22 Related party transactions

Transactions with related parties

During the period the charity entered into the following transactions with related parties:

The founder of the school, who has continued to assist the charity after having stepped down as the principal was paid a salary of £6,000 (2022: £6,000) during the year for his work as financial controller. He was also paid £30,000 in respect of a Trade Mark licence agreement for the use of his intellectual property (2022: £30,000). The TM licence agreement has been in operation since 28th November 2007.