OpenCharities

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

2021-03-31-accounts

REGISTERED COMPANY NUMBER: CE017389 (England and Wales) REGISTERED CHARITY NUMBER: 1183251

REPORT OF THE TRUSTEES AND

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

FOR

THE FACTORY OF CREATIVITY

Heywood Shepherd Chartered Accountants

1 Park Street Macclesfield Cheshire SK11 6SR

THE FACTORY OF CREATIVITY

CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

Page
Chairman's Report 1
Report of the Trustees 2 to 3
Independent Examiner's Report 4
Statement of Financial Activities 5
Balance Sheet 6
Notes to the Financial Statements 7 to 12
Detailed Statement of Financial Activities 13 to 14

THE FACTORY OF CREATIVITY

CHAIRMAN'S REPORT FOR THE YEAR ENDED 31 MARCH 2021

The first full year of operation of Hope Mill Theatre as a charity has been overshadowed by the coronavirus pandemic which started with the nationwide shutdown on 20 March 2020. Despite this potentially catastrophic situation the charity has managed to operate with a financial surplus for the year due to being in receipt of several grants from the Culture Recovery Fund (CRF) and our staff being placed on furlough for most of the year. It was also possible for some shows to be filmed and broadcast over the internet for a charge to the viewer. During the year to 31 March 2021 the theatre was only open for shows for four days.

Despite being closed for most of the year it has given the charity time to upgrade the theatre space and the bar area. This would not have been possible in normal circumstances. Investment has been made in new seating for the auditorium and bar, new lighting for the theatre and several other projects that have been on hold due to the disruption that they cause whilst being carried out.

The production that opened for four days in November was 'Rent' which was filmed and streamed on-line for a fee. This was successful and sold out for all shows both in theatre and on-line. This was made possible after a great deal of time and money was spent on making the theatre auditorium Covid safe with social distancing and Perspex screens between audience parties which were obtained from a National Lottery grant. Work was also carried out in the bar area to make it Covid safe with screens at tables and table service for customers.

Turn on Fest which was presented in January 2021 was recorded and available on-line. This was again a success generating much needed income for the theatre.

The contracted staff were all placed on furlough or flexibly furloughed from March 2020 through to June 2021 and all except one returned to work when the theatre reopened in June 2021. During the periods of shutdown due to government regulations various grants were received which resulted in the charity being financially sound. These grants were received from various sources not least the CRF without which the theatre would have had to close permanently.

The Board of Trustees of The Factory of Creativity come from varied backgrounds covering all aspects needed for a board, management, financial, legal, HR, theatrical and charity management. Their expertise and commitment to Hope Mill Theatre along with the Executive Director, creative team and all of the staff has proved that The Factory of Creativity is and will be an outstanding theatrical charity, meeting the aims of its Constitution.

Page 1

THE FACTORY OF CREATIVITY

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021

The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2021. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).

OBJECTIVES AND ACTIVITIES

Significant activities

Due to numerous lockdowns, business activity during the year was far from what had been planned and booked. The theatre is hired for weddings when there are no shows being staged, all of these were cancelled in the financial year but most of them have been rebooked for 2021 or 2022. Full refunds were made to those that cancelled.

During the lockdown period a play writing competition was launched which was very well supported with 500 scripts received. The shortlisted scripts were finally judged by Jonathan Harvey.

As detailed above the theatre was only open to socially distanced audiences for four days during the year.

The theatre's first major production on reopening without social distancing was 'Rent' being restaged in August 2021 for a six-week run. Bookings for this show were very good with all shows sold out. In October an all-female version of Shakespeare's 'Midsummer Night's Dream' was produced for a ten-day run. From 24th November to 16th January 2022 'The Wiz' will be staged for a run of seven and a half weeks for Christmas and the New Year.

Policies

A fully comprehensive suite of policies covering all aspects of operations have been written and developed during the year. These have been read by all the Trustees and signed off at board meetings.

Staff

The opportunity was taken while the theatre was closed to undertake numerous staff training courses in subjects such as first aid and health and safety. During the year no staff left the theatre and a new fundraiser started employment in January 2021. She has made a big contribution to the income of the charity since she started.

Community

Additional space was leased nearby at the end of 2020 to enable a theatre school to be opened for the local community. This also has sufficient room for the managers of the theatre to have an office, which was much needed as previously they were working in the bar area of the theatre.

A community council has been gathered in order to advise on our community outreach and uses for the community space. One of the things they are keen to experience is a community choir which will have its first session after the October half term break.

A principal for Hope Mill Theatre School and Youth Outreach Manager was recruited to take charge of the training courses being offered to children from the deprived local area who have never received any theatrical training. It is early days for this scheme, but indications are good that there will be an excellent take up of this facility, with regular bookings being made for the rehearsal space.

FINANCIAL REVIEW

Financial position

In the year to 31st March 2021 the turnover of the theatre was £589k which given the lack of shows being put on is a great success. Of this income £260k was generated from several grants. These were received from the following organisations: ACE

Culture Recovery Fund National Lottery

The restricted funds grant received from the Key Fund in the financial year to 31 March 2020 was fully spent in the 2020-21 financial year. This was invested in a new theatre lighting system and sound systems.

When shows were cancelled all ticket holders were contacted and asked whether they would like a refund of their ticket cost, retain the tickets for a future show or make a donation to the theatre from the funds. A large proportion of the potential audience generously donated the cost of their tickets to the theatre which helped with cash flow during the year.

Reserves are held to cover three months operating costs when conditions enable the charity to maintain this. It has been possible to do this throughout the 2020-21 financial year as costs have been significantly lower than is normally budgeted for.

The overall surplus for the year was £43k. The HMRC Job Retention Scheme receipts total £80k without which the charity would have become insolvent.

Page 2

THE FACTORY OF CREATIVITY

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021

FUTURE PLANS 2020 TO 2021

The CIO has been fortunate in the current year to have received several grants, detailed above, and other income from benefactors which has enabled the charity to continue operating. The income received has resulted in a favourable cash situation which will enable the charity to continue operating once the pandemic and associated lockdowns etc. have passed. Additional space has been leased to enable lettings to be made to youth groups and others in proximity to the theatre and create another income stream for the charity.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.

Related parties

FOC Trading Limited is a company which is owned wholly and exclusively by the charity.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Company number

CE017389 (England and Wales)

Registered Charity number

1183251

Registered office

Trustees

M Harwood - Chair of Trustees C Pinney K Stevens T Kent D R L Gordon (appointed 2.9.20) A Rawlinson J W Cullen P A Richards L Wilson

Independent Examiner

Heywood Shepherd Chartered Accountants 1 Park Street Macclesfield Cheshire SK11 6SR

Approved by order of the board of trustees on 15 December 2021 and signed on its behalf by:

M Harwood - Trustee

Page 3

INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF THE FACTORY OF CREATIVITY

Independent examiner's report to the trustees of The Factory of Creativity ('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2021.

Responsibilities and basis of report

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

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

Independent examiner's statement

Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a registered member of FCA 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:

  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Mr Neil Kennington FCA Heywood Shepherd Chartered Accountants 1 Park Street Macclesfield Cheshire SK11 6SR

15 December 2021

Page 4

THE FACTORY OF CREATIVITY

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021

YEAR ENDED
31.3.21
Unrestricted
Restricted
Total
fund
funds
funds
Notes
£
£
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
57,746
629
58,375
Charitable activities
Production
188,857
-
188,857
Grants
224,000
24,370
248,370
Rental income
2
7,300
-
7,300
Other income
86,123
-
86,123
Total
564,026
24,999
589,025
EXPENDITURE ON
Charitable activities
Production
234,638
24,370
259,008
Governance
6,877
-
6,877
Payroll costs
151,994
-
151,994
Finance costs
4,000
-
4,000
Premises costs
96,955
7,021
103,976
Other
19,425
-
19,425
Total
513,889
31,391
545,280
NET INCOME/(EXPENDITURE)
50,137
(6,392)
43,745
Transfers between funds
13
24,276
(24,276)
-
Net movement in funds
74,413
(30,668)
43,745
RECONCILIATION OF FUNDS
Total funds brought forward
3,556
33,297
36,853
TOTAL FUNDS CARRIED FORWARD
77,969
2,629
80,598		 PERIOD
3.5.19
TO
31.3.20
Total
funds
£
47,303
120,182
62,167
21,675
17,248
268,575
124,156
8,286
50,942
1,400
41,402
5,536
231,722
36,853
-
36,853
-
36,853

The notes form part of these financial statements

Page 5

THE FACTORY OF CREATIVITY

BALANCE SHEET 31 MARCH 2021

Unrestricted
Restricted
fund
funds
Notes
£
£
FIXED ASSETS
Tangible assets
7
62,808
-
CURRENT ASSETS
Debtors
8
10,051
-
Investments
9
1
-
Cash at bank
221,407
17,846
231,459
17,846
CREDITORS
Amounts falling due within one year
10
(132,083)
(15,217)
NET CURRENT ASSETS
99,376
2,629
TOTAL ASSETS LESS CURRENT LIABILITIES
162,184
2,629
CREDITORS
Amounts falling due after more than one year
11
(84,215)
-
NET ASSETS
77,969
2,629
FUNDS
13
Unrestricted funds
Restricted funds
TOTAL FUNDS		 2021
Total
funds
£
62,808
10,051
1
239,253
249,305
(147,300)
102,005
164,813
(84,215)
80,598
77,969
2,629
80,598		 2020
Total
funds
£
44,315
806
1
135,425
136,232
(49,956)
86,276
130,591
(93,738)
36,853
3,556
33,297
36,853

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2021 in accordance with Section 476 of the Companies Act 2006.

The trustees acknowledge their responsibilities for

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

The financial statements were approved by the Board of Trustees and authorised for issue on 15 December 2021 and were signed on its behalf by:

M Harwood - Trustee

The notes form part of these financial statements

Page 6

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Income

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Plant and machinery - 20% on reducing balance
Fixtures and fittings - 20% on reducing balance
Computer equipment - 33% on cost

Taxation

The charity is exempt from corporation tax on its charitable activities.

Fund accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

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

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

Hire purchase and leasing commitments

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits

The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.

2. RENTAL INCOME

RENTAL INCOME
PERIOD
3.5.19
YEAR ENDED TO
31.3.21 31.3.20
£ £
Theatre hire 7,300 21,675

continued...

Page 7

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021

3. NET INCOME/(EXPENDITURE)

Net income/(expenditure) is stated after charging/(crediting):

PERIOD
3.5.19
YEAR ENDED TO
31.3.21 31.3.20
£ £
Depreciation - owned assets 17,334 11,125
Hire of plant and machinery 23,996 314

4. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 March 2021 nor for the period ended 31 March 2020.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 March 2021 nor for the period ended 31 March 2020.

5. STAFF COSTS

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

6.

PERIOD
3.5.19
YEAR ENDED TO
31.3.21 31.3.20
Employees 12 9
No employees received emoluments in excess of £60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
£ £ £
INCOME AND ENDOWMENTS FROM
Donations and legacies 39,959 7,344 47,303
Charitable activities
Production 120,182 - 120,182
Grants - 62,167 62,167
Rental income 21,675 - 21,675
Other income 17,248 - 17,248
Total 199,064 69,511 268,575
EXPENDITURE ON
Charitable activities
Production 111,989 12,167 124,156
Governance 8,286 - 8,286
Payroll costs 50,942 - 50,942
Finance costs 1,400 - 1,400
Premises costs 40,161 1,241 41,402
Other 5,536 - 5,536

continued...

Page 8

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021

6.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted
Restricted
fund
funds
£
£
Total
218,314
13,408
NET INCOME/(EXPENDITURE)
(19,250)
56,103
Transfers between funds
22,806
(22,806)
Net movement in funds
3,556
33,297
TOTAL FUNDS CARRIED FORWARD
3,556
33,297
7.
TANGIBLE FIXED ASSETS
Fixtures
Plant and
and
Computer
machinery
fittings
equipment
£
£
£
COST
At 1 April 2020
39,923
15,238
279
Additions
23,519
2,995
9,313
At 31 March 2021
63,442
18,233
9,592
DEPRECIATION
At 1 April 2020
7,985
3,048
92
Charge for year
11,100
3,037
3,197
At 31 March 2021
19,085
6,085
3,289
NET BOOK VALUE
At 31 March 2021
44,357
12,148
6,303
At 31 March 2020
31,938
12,190
187
8.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021
£
Trade debtors
10,051
Prepayments and accrued income
-
10,051		 Total
funds
£
231,722
36,853
-
36,853
36,853
Totals
£
55,440
35,827
91,267
11,125
17,334
28,459
62,808
44,315
2020
£
-
806
806

continued...

Page 9

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021

9. CURRENT ASSET INVESTMENTS

9.
CURRENT ASSET INVESTMENTS
Shares in group undertakings
10.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Other loans (see note 12)
Social security and other taxes
Other creditors
FOC Trading Ltd
Deferred income
Accrued expenses
11.
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Other loans (see note 12)
12.
LOANS
An analysis of the maturity of loans is given below:
Amounts falling due within one year on demand:
Other loans
Amounts falling between one and two years:
Other loans - 1-2 years
Amounts falling due between two and five years:
Other loans - 2-5 years
Amounts falling due in more than five years:
Repayable by instalments:
Other loans more 5yrs instal
13.
MOVEMENT IN FUNDS
Net
movement
At 1.4.20
in funds
£
£
Unrestricted funds
General fund
3,556
50,137
Restricted funds
First Curtain
2,000
629
Key Funding
31,297
(7,021)
33,297
(6,392)
TOTAL FUNDS
36,853
43,745		 2021
£
1
2021
£
10,456
2,889
3,664
22,675
100,147
7,469
147,300
2021
£
84,215
2021
£
10,456
10,456
31,369
42,390
Transfers
between
funds
£
24,276
-
(24,276)
(24,276)
-		 2020
£
1
At 2020
£
5,408
-
4,692
10,111
20,873
8,872
49,956
2020
£
93,738
2020
£
5,408
10,816
32,448
50,474
31.3.21
£
77,969
2,629
-
2,629
80,598

continued...

Page 10

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021

13. MOVEMENT IN FUNDS - continued

Net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 564,026 (513,889) 50,137
Restricted funds
First Curtain 629 - 629
Key Funding - (7,021) (7,021)
Turn On Festival 12,870 (12,870) -
Classics workshop 11,500 (11,500) -
24,999 (31,391) (6,392)
TOTAL FUNDS 589,025 (545,280) 43,745
Comparatives for movement in funds
Net Transfers
movement between
in funds funds At 31.3.20
£ £ £
Unrestricted funds
General fund (19,250) 22,806 3,556
Restricted funds
Crowd Funder 5,344 (5,344) -
First Curtain 2,000 - 2,000
Key Funding 48,759 (17,462) 31,297
56,103 (22,806) 33,297
TOTAL FUNDS 36,853 - 36,853
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 199,064 (218,314) (19,250)
Restricted funds
Crowd Funder 5,344 - 5,344
First Curtain 2,000 - 2,000
ACE 12,167 (12,167) -
Key Funding 50,000 (1,241) 48,759
69,511 (13,408) 56,103
TOTAL FUNDS 268,575 (231,722) 36,853

continued...

Page 11

THE FACTORY OF CREATIVITY

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2021

14. RELATED PARTY DISCLOSURES

FOC Trading Limited is a company which is owned wholly and exclusively by the charity. FOC Trading Limited is a company where Mr W Whelton, a key manager of FOC CIO is a director. Mr J W Cullen is a Trustee of FOC CIO and a director of FOC Trading Limited.

During the year FOC CIO provided £5,000 management charges to FOC Trading Limited.

FOC Trading Limited gift aided profits of £1,000 to FOC CIO at the year end.

There was an inter company loan in the year between the charity and its trading subsidiary.

As at the year end, FOC CIO owed to its trading subsidiary FOC Trading Limited £22,675.

15. RESTRICTED FUNDS

Crowd Funder - raised through audience crowd funding donations to replace Theatre seats. All money received was spent during the year.

First Curtain- Funds raised through donations to pay for Theatre tickets for Children to see their first Theatre productions. Total funds received have been carried forward to the next family/child friendly production in 2021.

ACE- Grant Funding specifically for the Turn on Fest 2020 Queer Arts festival in Jan 2020. All money received was spent during the year.

Key Funding- Restricted grant towards capital improvements and new theatre technical equipment. Remaining balance has been carried forward to be used in 2021's accounts. All money received has been spent by the signing off of these accounts.

16. OPERATING LEASE

FOC CIO has a lease agreement with Hope Mill Partnership LLP for renting the premises Hope Mill. FOC CIO took over the lease agreement from Hope Mill Theatre Limited with the Landlord's approval. A new agreement between FOC CIO and Hope Mill Partnership LLP was signed for in October 2019 with the effective date from 1st October 2020. The term of the new lease agreement is for 10 years with rent payable per annum of £22,000, then £23,500 per annum from 1st October 2021 and then £25,000 per annum from 1st October 2022. A rent review is expected on 1st October 2023 and then on 1st October for each subsequent year.

The lease agreement includes a break clause where either Party wishes to terminate the lease on or after 24 months from the date of the lease and the Party wishing to terminate the lease gives the Other Party not less than six months' notice in writing may do so providing all conditions in the agreement are met.

Page 12

THE FACTORY OF CREATIVITY

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021

YEAR ENDED
31.3.21
Unrestricted
Restricted
Total
funds
funds
funds
£
£
£
INCOME AND ENDOWMENTS
Donations and legacies
Donations
48,367
629
48,996
Subscriptions
9,379
-
9,379
57,746
629
58,375
Rental income
Theatre hire
7,300
-
7,300
Charitable activities
Grants
224,000
24,370
248,370
Ticket sales
175,012
-
175,012
Programme sales and merch
10,567
-
10,567
Ticket booking fees
3,278
-
3,278
412,857
24,370
437,227
Other income
Management charges
5,000
-
5,000
JRS Grant
80,934
-
80,934
SSP Grant
189
-
189
86,123
-
86,123
Total incoming resources
564,026
24,999
589,025
EXPENDITURE
Charitable activities
Hire of plant and machinery
23,996
-
23,996
Rent and rates
22,929
-
22,929
Insurance
6,070
-
6,070
Light and heat
2,288
-
2,288
Telephone
1,616
-
1,616
Postage and stationery
3,892
-
3,892
Advertising and merch
35,296
5,204
40,500
Sundries
13
-
13
Box office
39,844
-
39,844
Pre production expenses
82,428
17,866
100,294
Artist travel & accommodation
2,611
-
2,611
Artists
31,488
-
31,488
Set, costume and props
14,842
-
14,842
Theatre staff
12,765
1,300
14,065
Computer expenses
1,895
-
1,895
Repair and maintenance
26,400
7,021
33,421
Carried forward
308,373
31,391
339,764		 PERIOD
2019
TO
31.3.20
Total
funds
£
40,218
7,085
47,303
21,675
62,167
113,717
622
5,843
182,349
17,248
-
-
17,248
268,575
314
13,505
2,324
5,322
608
543
8,955
-
95,974
7,225
94
9,750
162
680
150
2,888
148,494

This page does not form part of the statutory financial statements

Page 13

THE FACTORY OF CREATIVITY

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2021

YEAR ENDED
31.3.21
Unrestricted
Restricted
Total
funds
funds
funds
£
£
£
Charitable activities
Brought forward
308,373
31,391
339,764
Waste disposal
5,638
-
5,638
Entertainment and incentives
1,200
-
1,200
Licence and subscriptions
1,641
-
1,641
Other travel
1,965
-
1,965
Website expenses
174
-
174
Cleaning
135
-
135
Training
-
-
-
Health and safety
14,571
-
14,571
Plant and machinery
11,100
-
11,100
Fixtures and fittings
3,037
-
3,037
Computer equipment
3,197
-
3,197
351,031
31,391
382,422
Support costs
Finance
Other interest
21
-
21
Bank loan interest
4,000
-
4,000
4,021
-
4,021
Human resources
Wages
145,328
-
145,328
Social security
4,417
-
4,417
Pensions
2,228
-
2,228
151,973
-
151,973
Governance costs
Accountancy fees
5,064
-
5,064
Legal fees
1,800
-
1,800
6,864
-
6,864
Total resources expended
513,889
31,391
545,280
Net income
50,137
(6,392)
43,745		 PERIOD
2019
TO
31.3.20
Total
funds
£
148,494
3,125
864
1,356
1,626
2,530
284
1,690
-
7,985
3,048
92
171,094
-
1,400
1,400
49,851
257
834
50,942
2,610
5,676
8,286
231,722
36,853

This page does not form part of the statutory financial statements

Page 14