Registered number: 441035
Charity number: 232387
COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

COLCHESTER MERCURY THEATRE LIMITED
CONTENTS
Page
Reference and adminlstrative details of th8 Cornpany. its Trustees and advisers
Chaimian'5 Statement
Trustees. report
Independent auditor's report on the financial statements
Consolidated statement of financial activities
3-13
14-17
18
Consolidated balance sheet
19-20
Company balance sheet
Consolidated statement of cash flows
23
Notes to tho financial statements
24-52

COLCHESTER MERCURY THEATRE LIMITED
REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31 MARCH 2025
Trustees
Robert Wesl (resigned 11 December 20241
Lyn Barton (resigned 4 June 20241
Anita Thomberry Iresigned 11 De￿mber 20241
Matthew Linley
Sean Plummer Iresigned 11 March 20251
Dominic Collins
Loma Fox O'mahony, Deputy Chair
Mark Houll-Allen, Chair
Marianne Hahn (resigned 2 January 20251
Helena Oxley (resigned 29 September 20251
Oliver Brown (resigned 5 April 20251
Rodney Appleyard
Julia Stephen
Peter Fremlin
Matthew Brindley
Timothy Young lappoinled 4 June 20241
James Bales, Treasurer lappoinled 16 February 20251
Anne Torreggiani {appoinled 27 June 20251
Company registared
nurnber
441035
Charity registered
number
232387
Registered office
The Mercury Theatre
Balkerne Gale
Colchesler
Essex
C01 1PT
Company secretary
Hazel Skayman
Chlef executlve officer
Steve Mannix
Independent auditor
Griffin Chapman
Chartered Accountants
4 & 5 The Cedars
Apex 12
Old Ipswich Road
Colchesler
Essex
C07 7QR
Bankers
Barclays Bank
9 High Street
Colchester
Essex
C01 1DD
Page 1

COLCHESTER MERCURY THEATRE LIMITED
CHAIRMAN'S STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
The year has been an exciting one for the theatre with a real focus on supporting new talent and local artists
through our produced work, lalenl development programmes and the re-launch of the M&r¢ury Creatives
programme.
In January we were thrilled to welcome Natasha Rickman as our new Artistic Director - Natasha started her
artistic journey as a member of the Mercury young company and il is wonderful to now have her leading our
artistic programme.
In 2024125 we produced a mix of our own work and co-productions with other Ihealres and organisalions - this
mix ensured that our work was seen not just in Colchester bul also in other parts of the country and the world.
We were delighted that two of our Studio pr(Iduclions, which celebrated new lalenl, and our pantomime, were
nominated forlwon awards and one of those Studio productsons also subsequently transferred to London and
New York.
Our Creative Engagement PTogramme continued lo support children, young people and adults both in Colchesler
and throughout Essex and we also worked with local schools holding workshops, industry days and curated
1,000 children for the Christmas lanlem parade through Colchesler City centre.
During the year the following Trustees retired from the Board.. Rob West, Lyn Barton, Sean Plummer, Anita
Thornberry, Marianne Hahn, Helena Oxley and Oliver Brown. We would like to thank them for their many years
of seNice and invaluable contribution lo the Mercury Th&alre.
Looking forward, we will strive to remain one of the leading centres for excellence in th8 theatre industry by
building on what we have achieved so far, further developing relationships with other arts venues and
organisations and Continuing to champion new talent and local artists.
As we transition into the new local government structure with the creation of the Greater Essex Combined
County Authority and the Local Government reorganisation, we will endeavour to positson the Mercury Theatre as
a leading voice in regional cultural policy discussions.
Finally, I would like lo thank our funders, supporters, staff and our audiences for your support in making our work
possible.
Mark Houll-Allen
Chair
Dale.. I i J IzJoo"zs
Page 2

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT
FOR THE YEAR ENDED 31 MARCH 2025
The Trustees 8re pleased lo present their annual report together with the audited financial statements of the
Company for the year 1 April 2024 10 31 March 2025.
The Annual report se￿￿$ the purposes of both a Trustees, report and a directors. report Ljnder company law.
The Trustees confirm that the AnnLJal report and financial statements of the charitable company comply with the
current slalulory requirements, the requirements of the charitable company's governing document and the
provisions ol the Slalement of Recommended Practice ISORPI applicable lo charities preparing their accounts
in accordance with Ihe Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS1021
leffeclive 1 January 20191.
Since the group and the Company qualify as small under section 383 of the Companies Act 2006, the Group
strategic report r&quired of medium and large companies under the Companies Act 2006 Islralegic Report and
Directors, Report) Regulalions 2013 has been omitted.
Oblectlves and activities
Pollcles and objectives
The primary object for which the company is established, as shown in our governing documents, is to formulate
and prepare schemes for and take all necessary steps for the advancement of &ducation and the improvement
of public taste through the medium of arts, and in particular the arts of dfftma, dancing, singing and music.
Our vision is of the Mercury as a theatre that touches the lives of all the people of Colchesler and its surrounding
area, contributes regionally lo the development of new talent and new audiences, and carves out a truly nationa
reputation for the quality of the work that il makes.
These objects are further summarised in ouf mission stalernent..
'The Mercury exists lo pul Ih8alre al the heart of the cultural life of the community il seNes and lo make work in
Colchester that reaches audiences and generates Critical attention regionally and nationally.
The Chief Executive Steve Mannix led both the artistic and business of the organisalion including the
development of the company's business plan, the strategic aims of which are summarised below..
Strategic Aims
To build a reputstion for the quality and innovation of our programme.
To grow and diversify our audien¢e base for that programme.
To exploit the touring and commercial potential of the work we make.
To create exceptional visitor experiences.
To recruit and relain the most tslented team of staff and volunteers.
To diversify income streams I build financial resilience.
Our strategie aims are monito￿d throughout the year by a variety of methods including..
Inlemal and externally commissioned evaluation methods.
Audience suNeys following each performance or event seeking feedback on both artistic quality, facilities
and customer service.
Audience focus groups las required).
Measurement of audience data, feedback and attendance against regional and national trends.
Regular Board and staff conferences throughout the year.
Page 3

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Objectives and activities (continued}
Whilst upholding these aims it remain5 the role of the board lo..
Maintain a policy of inclusiveness and diversity.
Ensure responsible financial control which is prudent and sustainable.
Support the striving for excellence and high quality in all in which the theatre is involved.
In shaping our objectives and planning our activities the Iruslees hsve considered the Charity Commission's
guidance on public benefit, including guidance on public benefit and fee Charging. The theatre relies on grants
and iT)come from tickets, fees, other income and secondary trading lo cover ils operating costs. In setting the
level for ticket prices, concessions and fees, the trustees consider the accessibility of the theatre and ils
community activities lo those on low incomes. The theatre offers a range of ¢on¢essions over the mix of ils
activities including over 65, under 26, access and job seekers. With regard lo visiting companies the Iruslees
have little or no input in setting lickel prI￿s.
The company aims lo benefit the community as a whole. In addition lo an extensive annual programme of home
productions, co-productions and visiting cornpanies the theatre has a commitment lo developing an audience
through activities in and for the community. We are also commilled to young people's and community
development through an active Creative Engagement programme which provides extensive workshops and
projects for schools, collegas and the wider public. The Mercury also provides facilities for a large number of
local amateur and community groups.
Our extensive annual programme covers our own in house produced work, a pantornime and a mix of co
produced and visiting drama together with visiting live entertainment events across a wide range of genres.
This programme utilises both the main auditorium and studio facilities. In addition, each year our objective is to
invest in, and engage in, activi118s and projects that develop our artistic policy through engaging with hard-to-
reach audiences and support for new and emerging artists at th& start of their career. These activities can be at
the theatre or al other locations.
A¢hievgments and performance
Revlew of activities
Al the start of the year, the Mercury, along with many olhei arts and cultural oryanisations across the UK, faced
a further significant challenge lo its operating budget with the on-going cost pressures of ulililies, stock
purchases, materials and wages.
Our Board and Executive Team had no option bul lo lake the decision to reduce our own produced work by one
main house show during the period to meet these increased overheads.
We are very pleased lo report that as the year progressed we achieved 70.10 Capacity in our Main House12024..
8601.> and 65*1. for the mainly new work in our studio12024.. 53 /ol. We remain eternally grateful for the loya
support of all our audiences.
Whilst these are challenging limes, we have been able lo further consolidate our operations and see the benefits
of our new business plan. We once again achieved the highest turnover in our hislory1£5_834m including capital
funding) with our earned income reaching 70 /0 of turnover, excluding eapilal grants. For every £1 of public sector
investment we now generate at least £4 in the local Colchester and Essex economy. This strong financial
performance enabled us to mitigate sland-slill public sector investment, rising cost8 and the increasingly
competitive market for fundraising. Against this background we remain firmly committed lo retaining a range of
lickel prices for our audiences with accessible pricing for each Mercury Production performance.
Page 4

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Achievements and performance Icontinuedl
The health and well-being of our audiences, staff, artists and creatives remained a priority for us during the year.
We continued our range of Covid safely measures as well as the ability for our audience members lo exchange
tickets if they or their family or friends were unwell.
During the year we ernployed 102 staff. In addition, we engaged 80 freelance actors and creatives to produ
our Mercury Productions and facililale our Creative Engagement Programme.
The benefit5 of our new building continued lo offer our artists, audiences, staff and users a safe, wmfortable,
welcoming and accessible environment to see and lo create work.
During the year with the support of the South East Local Enterprise Partnership and Arts Council England we
were able lo build an extension of three new rehearsallmeetings rooms in order lo meet demand for space and
lo cornplete the full conversion of our stage lighting to LED, therefore reducing our carbon footprint. In addition,
we installed digital equipment to enable us lo live stream from all our stages and rehearsal spaces therefore
making our work more accessible.
In 2024125:
We remain forever grateful to the hard WOTk and dedication of our staff team.
During the year we were sad lo say goodbye lo several key members of our senior staff - Tracey Childs, our
Executive Producer and Joint CEO, Ryan Mc8ryde, Creative Director and Dilek Lalif, Senior Producer. They
were each instrumental in curating and directing our artistic programme over the last decade.
As a response our Board look the opportunity to review our producing and artistic capacity. A new post of Artistic
Director was created alongside a team of producers lo support our produced work and visib'ng programme.
In January 2025 we welcomed Natasha Rickman as our new Artistic Director.
During the year we were able to continue lo embed our new business model creating record breaking levels of
earned income, increase the number of artists we supported, increase the level of our programming and ensure
the smooth and efficient operation of our facilities.
Further highlights included our annual panto The New Adventures of Peter Pan that once again broke box office
records playing lo 98•/ts capacity. We were proud that our Dame, Anthony Sluart-Hicks won Best Dame al the UK
Panlo Awards (alongside other nominations for Best Costume Design and Best Sell.
Our production of l Really do Think This Will Change Your Life was nominated for a Stage Innovation Award and
My Mothers Funeral, a co-produelitsn with Paines Plough, the Bèlgrade Theatre and Royal and Demgale
Theatre won a Fringe First at the Edinburgh Festival, toured the UK and transferred to London and New YoTk.
With additional investment from Arts Council England, Essex County Council and Tendring District Council we
were able lo re-launch Mercury Creatives. Working across Essex in partnership with The Princes Theatre,
Claclon. Harlow Playhouse and the Civic Theatre, Chelmsford the programme will support local artists and
creatives of the future and help them gain professional skills over the next three years.
As an organisalion we continue our commitment lo reducing our carbon footprint across all aspects of our work.
In particular we upgraded our solar battery capacity lo capture more sustainable energy for use in peak limes
leveningsl. We are proud that we hold 8REEAM certification for the building, achieving a "very good. rating
overall.
In addition, the Mercury has fully adopted the Green Book industry standards across our produced work and
operations to enable us lo become as sustainable as possible.
Page 5

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Achievements and performance Icontinuedl
Reach and Engagement
We are pleased lo report that our Creative Engagement programm8 continued both at the Mercury and
throughout Colchesler and Essex. Over 24,000 children, young people and adults took part across 1,407
sessions.
During 2024125 we were able lo offer the following range of work:
Mer¢kJry Productions- Midsummer and The New Adventures of Peter Pan
Mercury C(FProduclions - My Mother's Funeral, Bindweed, Abigail's Party and The 39 Steps
Creative Engagement Programme of classes and workshops for adults, children and young people
Masterclasses and training events
Re-Launch of Mercury Creatives which is our programme to support skills development in the creative
industries within Essex
Artist Ne￿Orking Events
Play Readings
Year-round programme in our studio supporting local artists lo present their work and visiting national small-
s¢ale touring
LATES - a free programme of work in our barlcafg
including Cocktail Cabaret ILGB T monthly cabaret
nighll, events lo support Black History Month, World Aids Day, International Women's Day and other
cabaret, community and spoken word evenings.
We have been delighted wilh the continued positive feedback from audien￿$ and users about our building and
all ils facilities. We eonlinue lo receive an average of 4.7" out of 5, in a11 feedback surveys.
Number of Shows..
Audience Attendance:
National Touring Productions
Touring Performances
Audience Attendance
None ticketed events
None lickeled attendees
Number of Access
Performances
Senior Matinees
Attendance
471
118,739
617
182,019
182
28,491
17
80
28.736
Participation and Engagement Activities
Creative Engagement Sessions 1,407
Participants
24,826
Young Company Members
300
Talent Development
Number ofArtists Supported
632
Sharings
21
Research and Development
15
PlayNrightslProducerslDirectors 24
Workshops labovel
33
Page 6

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Achlevements and performance {continued}
Other projects continued lo be developed including..
The Mercury Teachers, Network continued lo provide invaluable support and advice for our work in schools
in Colchesler and across Essex.
We are pleased lo report that our work experience and internships programme has returned lo pre-
pandeinic levels. We were able lo offer 15 placements during the year.
During the year we fully Ljtilised our 'piazza' and the public realm around our new building continuing our
successful monthly Farmers Market. Christmas and Summer Markets and site-specific performances.
In Novembei 2024 for the first lime we curated the Christmas Lantern Parade starting at the Mercury and
ending al Firstsile working with local schools with over 1,000 children participating to mark the start of the
Christmas season.
As a direct rosponse lo the Cost-of-Living Crisis. the Mercury continued lo offer a mnge of support during the
year lo local residents. Working in partnership with Colchester City Council, Essex County Council and
Community 360 we ¢onlinued as a 'warm space, during the winter for elderly and vulnerable residents.
We continued lo work in partnership with local community organisations including Outhouse, Colchesler
Pride, Black History Month, Autism Anglia, RAMA (formerly Colchester Refugee Action), Colchesler Fringe
and others.
Productions & Activities
The Mercury eonlinued to be active in the civic life and well-being of Colchesler and Essex through board and
project group representation in forums and helping lo produce events. These organisations included Creative
Colchester, Colchester Business Improvement District (BIDI, Essex Chamber of Commerce, The Rice and Spice
Festival, Colchesler Pride and Visit Essex.
b. Fundraising activities
As for many charities, raising voluntary funds from Irusls, foundations and individuals is a vital source of income
for the Mercury, enabling us lo fulfil our charitable objectives as effectivgly as possible. We are very grateful for
the support given by all our donors. During the year unrestricted income of £81,914 was received from individual
donations and corporate supporters and a further £178,225 of reslricled funding was raised to support
community activities and projects.
£500,000 was received in lotsl from South East Local Enterprise Partnership and £148,500 was received from
Arts Council England in support of the construction of the 2nd ffoor extension and the purchase of new LED
The Mercury believes that fundraising should be an open, honest and respectful process. We aim lo build and
maintain solid partnerships with our supporters and donors, based on rnulual understsnding and shared values.
In developing OLJr approach to fundraising we have taken account of the Code of Fundraising Practice issued by
the Fundraising Regulator and we are members of the Inslilule of Fundraising.
The Mercury operates with fundraising staff. The investment made last year to increase this resource has
had a positive influence and miligales our challenging trading environment. External Professional fundraisers are
not contracted at present. The Mercury does not engage in face-to-face or telephone fundraising or any further
commercial agreements that might endanger our reputation.
During the year, the Mercury continued lo monitor ils use of data. Our Privacy Policy is published on our website,
and cleady slates what personal data the Mercury will hold in relation lo supporters and audiences and how this
data will be used. 11 sets out how individuals can raise concems or complaints. The Mercury has received no
complaints about ils fLJndraising activities during the financial year.
Page 7

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT (CONTINUED}
FOR THE YEAR ENDED 31 MARCH 2025
Achievements and perfomiance {continuedl
Finanelal review
a. Golng concern
Having reviewed the charity's financial forecasts and expected future cash flows, the Trustees have a
reasonable expectation that the charity and group have adequate resources lo continue in operational existence
for the foreseeable future. Thus, the going concern basis has been adopted in preparing these financial
statements for the year ended 31 March 2025.
b. Reserves policy
In line with guidance issued by the Ch8rilies Commission. il is the policy of the Iruslees lo maintain an
Operational Reserve FLJnd. This reseNe provides funds, commensurate with the risks faced by the organisalion,
that may be needed to meet day lo day obligations, sustain planned activities in the short term, andlor enable a
full responsg in the event of significant financial impact associated with those risks. The Iruslees consider that
the required level of such a fund should currently be in the region of £350.000. AI 31st March 2025, this fund had
& balance of £384,803 (excluding funds lied up in fixed assets). This policy is reviewed regularly, and the
required18vel may be amended should this be deemed necessary.
Given the volatile trading environrnent for the Mercury, the Trustees have Created designated reserves in order
to invest in the development of future artistic projects, organisalional development and replace equipment and
other assets as needed. We envisage these lo be utilised within the next 5 years. Restricted reserves are ulilised
as and when the relevant project is implemented this is likely lo be within the next 2 financial years.
. Investment powers and policy
Under the Momorandum and Articles of Association. the charity has the power to invest in any way the trustees
wish.
The trustees, having regard to maintaining a low-risk investment portfolio and the liquidity requirements of
operating the Ihealre, have operated a policy of keeping available funds in interest bearing deposit and treasury
accounts and seek lo achieve as high a rale of interest as possible in Ihe current economic climate.
d. Rlsk management
Current significant risks iderilified by the Iruslees include..
Reduction or withdrawal of public subsidy
Quality of artistic product available to programme
Delay or failure lo appoint key staff
Change of Trustees andlor Chief Executives
Robust and secuTe management of data
Reduction in fundraising incom8
Failure lo meet sales targets and budget proieclions.
All risks are continuously monitored by the Senior Managefflenl Team throughout the year using current
infomialion such as management 8ccounts and comparative sales and performance reports and an
organisalional risk register.
Page 8

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
The Iruslees have continued their strategy of ongoing risk management review throughout the year. This
strategy comprises..
Quarterly review of the risks the charity may face.
The eslablishmenl of systems and procedures lo miligale those risks identified.
The implemenlalion of procedures designed to minimise any potential impact on the charity should those
risks malerialise.
The risk register continues to identify risks by a ranking system based on likelihood and potential effect. The
highest ranking of such identified risks is reviewed by the Finance and General Purposes sub-committee for
action if required. Required actions will then be reported back to the board for approval. This is an ongoing
process.
e. Financial review
The Mercury Theatre's continued artistic achievements have ensured a solid financial performance. As with all
organisalions of this type and size we must ensure that we maintain high standards of both customer experience
and artistic development.
The Statement of Financial Activities ISOFAI shows income and expenditure for the charitable group an
differentiates between unreslricled, designated and reslricled funds allocated for specific purposes. The lolal
income. including recovery of theatre lax credit, for the year was £5,834,412.
During the financial year the total held in designated reserves increased by £607,113 10 £1,358,039 12024..
£750,926}. Of these, a total of £851,161 12024= £433,397) is held as fixed assets. This increase of is due rnainly
to the construction of the lop floor exl8nsion and purchase of LED lighting. The remaining designated reserves
relate lo amounts identrfied for specific projects.
Following a raview of the age and remaining life of key equipment. the Board have taken the decision to increase
the designated reserve held for renewal of equipment lo £125,000. This includes amounts for significant
equipment renewals that have already taken pla￿ in 2025126. Following a review of other known changes to our
funding stakeholders and operating environment the Trustees have also increased the level of Organisational
development reserves specifically lo assist with anlicipaled additional costs during the Local Government reforrn
process. A Combined County Mayoral Authority will be Created under the Devolution Priority Programme and
there will also be Local Government reorganis8tion.
In lolal, unrestricted reserves increased by £536,066 to £1.742,86212024.. £1,206,7961- The Trustees are of the
opinion that the designated reserves are approprisle and will be ulilised for specific purposes outlined, and that
the Operational ReseNe Fund is in line with ils policy. The charity also holds £325,78312024= £381,342) of
restricted reserves which relates lo funding received for specific projects which have not yel been completed.
The ticket levy which was introduced as part of the Mercury Rising campaign will Continue with future funds used
to support OLJr Creative Engagement activities in the community. We are pleased lo report that we have now
completed all repayments of the NESTA loan which was received as part of the large capital fundraising.
The Colchesler Mercury Theatre eonlinued lo receive revenue funding from Arts Council England of £791,682,
Essex County Council £100,000 and Colchesler City Council £188,175, together with project funding as shown in
note 4 to the financial slaternenls.
The Board very much appreciates the continued support of the major funders and the support of other project
funders throughout the financial year.
The Board considers that the charills financial position al the balance sheet dale is salisfaclory.
Page 9

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT (CONTINUED}
FOR THE YEAR ENDED 31 MARCH 2025
Structure, governance and management
a. Constitution
Colchesler Mercury Theatre Limited is registered as a charitable company limited by shares and is governed by
ils Memorandum of Association as amended by special resolution on 13 September 2005 and ils Articles of
Association dated 21 August 1947. New Articles of Association were adopted on 20 September 2016.
b. Methods of appointment or olection of Trustees
As set out in the Articles of Association adopted by special resolution in September 2016 the number of Iruslees
shall not be lass than five or more than fifteen. However, the maximum number may be increased by a decision
of Trustees. Additional Trustees have been appointed lo accommodate planned resignations next financial year.
As sel out the maximum length of service for any trustee shall be two terms of four years, subject to re-&le¢lion
al th& end of the first lerm. The maximum length of service for the position of Chair is eight years. The election or
re-election of Ihe Chair and Vice Chair shall be confirmed by the Iruslees al the annual retirement meeting. Other
trustees shall faco ro-election after a four-year term.
Potential new trustees as reqLJired are chosen from nominations or external recruitment by a formal inleryiew
and reference process.
c. Organisational structure and decision•making policies
The board of trustees, which currently has 11 members, administers the charity. The board meets four limes a
year and has two sub-committees- Finance and General Purposes and Marketing which cover finance & human
resources, health & safely, risk management, govemance & trustee development and marketing.
The sub-commillees consist of appointed trustees. CO4opled individuals and relevant management and meet as
required. Regular updates are given al board meetings. The sub-committees produce project or policy action
plans as required lo assist the Charity in moving the company forward.
These sub-committees are supplemented by various lime limited Task and Finish Groups of staff and Iruslees
around particular themes or subject areas such as marketing, impact and evaluation, staff welfare and artistic
development.
During the year the Chief ExecutlV8 is appointed by the trustees lo manage day lo day opèrations and lo
implement the strategies laid down by the board.
To facilitate effective oper81ions and management, the Senior Management team has delegated authority, within
terms of delegation approved by the Iruslees, for operational, slralegi¢ and programming matters including
artistic policy.
The Senior Management Team members on 31 March 2025 were..
Steve Mannix- Chief Executive
Hazel Skayman - Finance Director
Deborah Sawyerr- Executive Director
Carol Rayner- Commercial and Operations Oireclor
Natasha Rickman Artistic Director
Abbi Roberts- Development and Communications Director
The Theatre has 2 wholly owned subsidiaries, Colchester Mercury Trading Ltd and Colchesler Mereury
Productions Ltd. Each subsidiary is governed by a Board of Directors, which meets 4 times a year, with authority
delegated to members of the Theatre's senior management team lo manage the companies, day to day
Page 10

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT (CONTINUED
FOR THE YEAR ENDED 31 MARCH 2025
Structure, governanc8 and management Icontinuedl
operations.
d. Policies adopted for the induction and tralnlng of Trustees
New Iruslees re￿1ve a formal induction pack and undergo a briefing session lo highlight their legal obligations
under company and charity law. the contents of the Memorandum and Articles of Association, the Committee and
decision-making process, the current business plan and recent financial performance of the charity. This process
also includes topic and news updates as and when necessary and Flositive intera¢lion with the Ihealre's
management and staff. An annual Away Day is arranged lo agree business objectives. Trustees are required
and encouraged lo attend Ihealre and community activities.
e. Pay policy for key management personnel
Senior pay at the Theatre aims to..
recruit and retain ts18nled individuals lo lead and further develop a rapidly growing organisalion,,
develop and sustain high performance.,
recognise individual performance in the preceding year.
The Board of Directors are responsible for the setting of Executive pay following an annual review.
Pay for senior staff reflects the market for comparable jobs in comparable organisalions, the level of knowledge,
skills and experience required, and the responsibilities and accountabilities associated with each role, the
performance of the charity and the individual contribution of each executive.
The pay of senior staff is reviewed annually and is dependent on delivery against individual annual objectives in
accordance with the Theatre's values.
f. Related party relatlonshlps
See note 33 of the Notes to the Accounts.
Plans for future perlods
During the year our business plan was fully implern8nled by the Executive and Senior Management Team.
We are pleased to report that we have retained our National Portfolio Status with Arts CoLJncil England.
A limited land scalable) programrne has been devised to ensure that the Mercury is still able lo produce and
engage audiences bul most importantly remain financially stable, risk aware and safe. We will continue lo
support local artists including writers, directors, actors and others working in tho creative industries both through
produced work in our main house and studio theatre and also via Mercury Creatives.
1. In 2025126 The Mercury Theatre aims to..
Consolidate its pragramme In the new building ensuring the maximum financi81 benefit can be gained whilst
retaining quality and the Welfa￿ of our staff and creatives.
Throughout this year we will seek lo continue lo deliver a range of creative engagement and lalenl opportunities
al the Mercury and elsewhere in the community to largel groups and those interested in developing professional
skills in the arts.
Page 11

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Plans for future periods Icontinuedl
We will continue lo provide opportunities for other amateur and community groups to present their work.
2. Continue to be one of the leading centres of excellence for the theatre industry by=
Ensuring excellence in quality of work
bl
Building on w-PToducing and UK touring
Working in partnership with other relevant organisalions
dl
Building upon international links developed in recent years
Fostering arb'stic growth and development
fl
Developing skills of staff at all levels
gl
Building the reputation of the Mercury Theatre, Colchesler and the East of England
hl
Maintaining excellen￿ in production and workshop facilities
3. To bulld audien¢e volumes and the age range and diverslty of audiences by..
Working with Colchesler City Council, Essex County Council and other local and regional arts
organisalions develop our Creative Engagement Programme
bl
Develop and implement a new audience development strategy led by data 2nd audience research.
Exploiting the opportunities provided by our website and other digitsl platforms
dl
Reviewing current marketing operation, including staffing levels, lo ensure maximum efficiency and impact
Pag8 12

COLCHESTER MERCURY THEATRE LIMITED
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 MARCH 2025
Statement of Trustees. responsibilities
The Trustees (who are also the directors of the Company for the purposes of company lawl are responsible for
preparing the Trustees, report and the financial statements in accordance with applicable law and United
Kingdom Accounting Standards Iunited Kingdom Generally Accepted Accounting Praclicel.
Company law requires the Trustees to prepare financial ststemenls for each financial year. Under Company law,
the Trustees musl not approve the financial statements unless they are satisfied that they give a true and fair
view of the slate ol affairs of the Group and the Company and of their incoming resources and application of
resources, including their income and expenditLJre, for that period. In preparing these financial stalemenls, the
Trustees are required lo..
select suitable accounting policies and thgn apply them consistently.,
observe the methods and principles of the Charities SORP IFRS 1021.,
make judgments and accounting estimates that are reasonable and prudent.,
slate whether applicable UK Accounting Standards IFRS 1021 have been followed, sijbject lo any material
departures disclosed and explained in the financial slatemenls.,
prepare the financial statements on thè going concern basis unless it is inappropriate lo presume that the
Group will continue in business.
The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain
the Group and the Companls transactions and disclose with reasonabl& accuracy al any lime the financial
position of the Group and the Company and enable them lo ensure that the financial slalemenls comply with the
Companies Act 2006. Thoy are also responsible for safeguarding the assets of the Group and the Company and
hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Disclosure of infom)ation to auditor
Each of the persons who are Trustees al the lime when this Trustees, report is approved has confirmed that..
so far as that Trustee is aware, there is no relevant audit information of which the charitable group's
auditor is unaware, and
that Trustee has taken all the steps that ought to have been taken as a Trustee in order lo be aware of
any relevant audit information and lo establish that the charitable group's auditor is aware of that
informabon.
Auditor
The auditor, Griffin Chapman, has indicatèd his willingness to continue in office. The designated Trustees will
propose a motion reappointing the auditor al a meeting of the Trustees.
Finally, we would like lo thank the sgnior management team and all staff members of the Mercury for all their
work and ongoing commitment to our theatre.
Approved by order ol the members of the board of Trustees on I l J i * J -2 0.
by..
and signed on their behalf
Mark Hoult-Allen
Chair
Page 13

COLCHESTER MERCURY THEATRE LIMITED
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF COLCHESTER MERCURY THEATRE
LIMITED
Opinion
We have audited the financial statements of Colchester Mercury Theatre Limited Ilhe 'parenl charitable
company'l and its subsidiaries Ilhe 'group'l for the year ended 31 March 2025 which comprise the Consolidated
statement of financial aclivilias, the Consolidated balance sheet, the Company balance sheet, the Consolidated
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..
g1ve a true and fair view of the state of the Group's and of the parent charitable company's affairs as at 31
March 2025 and of the Group's incoming resources and application of resources, including its income and
expenditure for the year then ended.,
have been property prepared in accordance with United Kingdom Generally Accepted Accounting
Pracli¢e', and
have been prepared in accordance with the requirements of the Companies Ad 2006 and the Charities
Ac12011.
Basis for opinion
We condu¢led our audit in accordance with International Standards on Auditing IUKI IISAS IUKII and applicable
law. Our responsibilities under those standards are further described in the Audilorfs responsibilities for the audit
of the financial statements section of our report. We are independent of the Group in accordance with the ethical
requirements that are relevant lo our audit of the financial statements in the United Kingdom, including the
Financial Reporting Council's Ethical Standard, and we have fulfilled our other ethical responsibilities in
accordance with these requirements. We believe that the audit evidence we have oblaingd is sufficient and
appropriate to provide a basis for our opinion.
Concluslons 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 Un￿rtaInlieS relating to events or
conditions that, individually or collectively, may cast significant doubt on the Group's or the parent Charitable
company's ability to continue as a going concern for a period of al least twelve months from when the financial
statements are aulhorised 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 14

COLCHESTER MERCURY THEATRE LIMITED
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF COLCHESTER MERCURY THEATRE
LIMITED ICONTINUEDI
other information
The other information comprises the information included in the Annual report other than the financial slalements
and our Auditor's report thereon. The Trustees are responsible for the other information contsined within the
Annual report. Our opinion on the financial statements does not cover the other information and, except lo the
exlenl otherwise explicitly slated in our report, we do not express any form of assurance conclusion Ihèreon. Our
responsibility Is lo read the other information and, in doing so, consider whether the other information is
materially inconsi51ent with the financial statements or our knowledge obtained in the course of the audit, or
otherwise appears lo be materially misstated. If we identify such material inconsistencies or apparent material
misstatements, we are required lo determine whether this gives rise to a material misstalemenl in the financial
slalemenls themselves. If, based on the work we have performed, we conclude that there is 8 material
misslatemenl of this other information, we ar8 required to report that fact.
We have nothing to report in this regard.
Opinion on other matters prescrlbed by the Companies Act 2006
In our opinion, based on the work undertaken in th& course of the audit..
the information given in the Trustees, report for the financial year for which the financial statements are
prepared is consistent with the financial sts18menls.
the Trustees, report has been prepared in accordance with applicable legal requirements.
Matters on which we aro requirgd to report by exceptlon
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 misstalemenls in the Trustees, report.
We hsve nothing to report in rgspgct of the following matters in relation lo which Companies Act 2006 requires
us to report lo you if, in our opinion..
the parent charitable company has not kept adequate and sufficient accounting records, or returns
adequate for our audit have not been received from branches not visited by us., or
the parent charitable company financial statements are not in agreement with the accounting rewrds and
returns., or
certain disclosures of Trustees. ￿rnLIneration specified by law are not made., or
we have not received all the infomialion and explanations we require for our audit., or
the Trustees were not enlilled lo prepare the financial statements in accordance with the small companies
regime and tske advantsge of the small eompanies, exemptions in preparing the Trustees, report and
from the requirement to prepare a Strategic report.
Responsibilities of trustees
As explained more fully in the Trustees, responsibilities statement, the Trustees Iwho are also the directors of the
charitable Company for the purposes of company lawl are responsible for the prepar81ion of the fnan¢i81
stslemenls and fDr being satisfied that they give a true and fair view. and for such internal control as the
Trustees determine is necessary lo enable the preparation of financial statements that are free from material
misslatemenl, whether due lo fraud or error.
In preparing the financial slatemenls, the Trustees aTe responsible for assessing the Group's and the parent
charitable companls ability to continue as a going concern, disclosing, as applicable, matters Telated lo going
Page 15

COLCHESTER MERCURY THEATRE LIMITED
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF COLCHESTER MERCURY THEATRE
LIMITED ICONTINUEDI
con¢ern and using the going concern basis of accounting unless the Trustees either intend lo liquidate the Group
or the parent charitable company or to cease operations, or have no realistic allemalive bul to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are lo obtain reasonable assurance about whether the financial statements as a whole 8re free
from material misslatemenl, whether due lo fraud or error, and to issue an Audilorfs report that includes our
opinion. Reasonable assurance Is a high level of assurance, bul is not a guarantee that an audit conducted in
accordance with ISAS IUKI will always delecl a material misslatemenl when il 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
n line with our responsibilities, outlined above, lo detect material misslalemenls in respect of irregularities,
ncluding fraud. The exlenl to which our procedures are capable of delecling irregularities, including fraud is
detailed below..
The extent to which the audit was considered capable of detecting irregularities including fraud
Our approach lo delecling the risks of material misstalemenl of irregularities, including fraud and non-
compliance with laws and regulations, were..
Identifying and assessing the risk of material misstalemenl by..
the engagement partner &nsured Ihg engagement team had the ngcessary skills and knowledge to identify
non-compliance with applicable laws and regulations-
we obtained an understanding of the legal and regulatory frameworks that are applicable lo the group and for
those that are most significant, we enquired into how management ensures compliance is maintained.,
we identified the principal risks of non-compliance with laws and regulations that are applicable to the group
and their ability to continue trading.,
correspondence was reviewed from third parties, where relevant.,
enquiry and review of the group's transactions was undertaken to highlight any instance of penalties. fines or
legal activity which could suggest non-compliance with laws and regulations,. and
we considered those laws and regulations that hava a direct impact on the preparation of th8 financial
statements such as the Companies Act 2006.
Work completed to addr9$¥ risk of fraud through management blas and overrlde of controls..
walkthrough tests were perforrlled to ensure that systems and processes were in place, which reduced the
risk of fraudulent behaviour.,
lesled a selection of journal entries to identify any unusual Iransaclions., and
investigated the rationale behind any significant journal entries.
Work completed to addres5 risk of non<ompllance wlth laws and regulatlons:
obtained an understanding of the legal and regulatory framework in which the company would need lo
comply.,
reviewed minutes of meetings held by those charged with governance lo idonlify any non-compliance.,
enquired with managernenl of any liligalion and claims,. and
reviewed leg81 and professional costs in the year, and any coffespondence with legal advisors, to identify
any issues with non-compliance.
Page 16

COLCHESTER MERCURY THEATRE LIMITED
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF COLCHESTER MERCURY THEATRE
LIMITED ICONTINUEDI
It is also slated, as a reminder. that the primary responsibility for the prevention and detection of fraud rests with
both management and those charged with governance of the group.
Because of the inherent limitations of an audit, there is a risk that we will not delecl all irregularities, including
those leading lo a rnalerial misslalemenl in the financial statements or non-compliance with regulation. This risk
increases the more that compliance with a law or regulation is removfjd from the events and transactions
reflected in the financial slalemenls. as we will be less likely lo become aware of instances of non-compliance.
The risk is also greater rogarding irregularities occurring due lo fraud rather than error, as fraud involves
intentional concealment. forgery, wllusion, omission or misrepresenlalion.
A further description of our responsibilities for the audit of the financial stslemenls is located on the Financial
Reporting Council's website al.. www.frc.or
.uklaudilorsres
onsibililies. This description forms part of our
Auditorfs rèport.
Use of our report
This report is made solely lo the charitable companys members, as a body, in accordance with Chapter 3 of Part
16 of the Companies Act 2006, and lo the charitable companls trustees, as a body, Part 4 of the Charities
(Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might slate lo the
charitable company's members those matters we are required to stale lo them in an Audilorfs report and for no
other purpose. To the fullest exlenl permitted by law, we do not accept or assume responsibility lo anyone other
than the charitable company and its members, as a body. for our audit work, for this report, or lor the opinions
we have forrned.
Thomas Maddocks FCA FMAAT Isenlor statutory auditor)
for and on behalf of
Griffin Chapman
Chartered Accounlanls
Registered Auditors
4 & 5 The Cedars
Apex 12
Old Ipswich Road
Col¢hesler
Essex
C07 7QR
Date..
i e ZG-
Page 17

COLCHESTER MERCURY THEATRE LIMITED
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND
EXPENDITURE ACCOUNTI
FOR THE YEAR ENDED 31 MARCH 2025
Restricted Unrèslricted
funds
funds
2025
2025
Total
funds
2025
Total
funds
2024
Nole
Income from:
Donations and legacies
Charitable activities
Other trading activities
Investments
Other income
797,374
1,141,771
2,848,526
751,812
17,732
277,197
1,939,145
2,848,526
751,812
17,732
277,197
1,659,576
2, 660,464
807, 762
13,338
283,118
Total income
797,374
5.037,038
5,834.412
5,424,258
Expenditure on:
Raising funds..
Commercial work costs
Other raising funds
Charitable activities
10
30,795
599,573
4,516,849
30,795
599,573
4,723.537
7,289
674,806
4,424,814
12
206,688
Total expenditure
206,688
5,147,217
5,353.905
5, 106, 909
Net incomellexpenditurel
Transfers between funds
590,686
1646,2451
1110,1791
646,24S
480.507
317,349
25
Net movement in funds
{55,5591
536,066
480,507
317,349
Reconciliation of funds-
Total funds brought forward
Nel movement in funds
381,342
{55,5591
1,206,796
536,066
1,588.138
480,507
1,270,789
317,349
Total funds carried fonvard
325,783
1,742,862
2,068.645
1,588, 138
The Consolidated slalemenl of financial a¢livilies includes all gains and losses recognised in the year.
The notes on pages 24 10 52 form part of these financial slalements.
Page 18

COLCHESTER MERCURY THEATRE LIMITED
REGISTERED NUMBER.. 441035
CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2025
2025
2024
Note
Flxed assets
Intangible assets
Tangible assets
19,890
831,441
26,814
406,922
18
851,331
433. 736
Current assots
Stocks
Debtors
Cash al bank and in hand
20
21
41,159
982,210
1,248.179
32,395
710,338
f,675,386
2.271.548
2,358. 119
Current Ilabilities
Creditors.. amounts falling due within one
year
22
11,054,234)
(1, 185,982)
Nat current assets
1,217,314
7, 172, 137
Total assets less current liabilities
2,068.645
1,605,8T3
Creditors- amounts f811ing due after more
than one year
23
(7 7, 735)
Net assets Èxcluding pension asset
2,068,645
1,588, 138
Total net assets
2.068,645
1,588, 138
Charity funds
Restricted funds
Unreslricled funds
25
325,783
381,342
Designated funds
General funds
25
1.358,039
384,823
T50,926
455,8TO
25
Total unreslricled funds
25
1,742,862
7,206, 796
Total funds
2,068,645
1,588, 138
The TrLJStees acknowledge their responsibilities for complying with the requirements of the Act with respect to
accounting records and preparation of financial statements.
The financial slalemenls have been prepared in accordance with the provisions applicable lo entities subject lo
the small comp8nies regime.
Page 19

COLCHESTER MERCURY THEATRE LIMITED
REGISTERED NUMBER.. 441035
CONSOLIDATED BALANCE SHEET ICONTINUEDI
AS AT 31 MARCH 2025
The financial
slalements
iJii/2oL5
were
approved
and
aulhorised for
issue
by the Trustees
and signed on their behalf by..
on
Mark Hoult-Allen
Chair
The notes on pages 24 to 52 form part of these financial ststements.
Page 20

COLCHESTER MERCURY THEATRE LIMITED
REGSSTERED NUMBER.. 441035
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
2025
2024
Note
Fixed assets
Intangible assets
Tangible assets
Inveslrnents
17
18
19,720
831,441
200
26,474
406,922
200
851,361
433,596
Current assets
Stocks
Debtors
20
14,077
1.149,095
718,896
9,475
851,702
1,085,514
21
Cash at bank and in hand
1.882,068
1,946,69t
Current liabilities
Creditors.. amounts falling due within one
year
22
1941.9811
(1.057,543J
Net current assets
940.087
889,148
Total assats less current liabilities
1,791,448
1,322,744
Creditors.. amounts falling due after more
than one year
23
(17, 735)
Net assets excluding penslon asset
1.791,448
1,305,009
Total net assets
1.791,448
1,305,009
Charlty funds
Restrieled funds
25
325,783
381,342
Unrestricted funds
Designated funds
General funds
25
1,358,039
107,626
750,926
172, 741
25
Totsl unreslricled funds
25
1,465,665
923, 667
Total funds
1,791,448
1,305,009
The Companls nel movement in funds for the year was £486,439 (2024 - £403,277).
Page 21

COLCHESTER MERCURY THEATRE LIMITED
REGISTERED NUMBER: 441035
COMPANY BALANCE SHEET {CONTINUEDI
AS AT 31 MARCH 2025
The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respecl lo
accounting records and preparation of financial stalemenls.
The financial slalernenls have been prepared in accordance with the provisions applicable lo entities subject to
the small companies regime.
The financial slalements were
I l]IzI lo￿5
approved and
aulhorised for issue by the Trustees
and signed on their behalf by..
on
Mark Hoult-Allen
Director
The notes on pages 24 10 52 form part of these financial slatemenls.
Page 22

COLCHESTER MERCURY THEATRE LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
2025
2024
Note
Cash flows from operating activities
Nel cash generated from operating activities
28
380,503
727.809
Cash flows from investing activitie$
Interest received
17,732
{644.0071
13,338
(98, 726)
Purchase of tangible & intangible fixed assets
Net eash used in investing activities
1626,2751
184,7881
Cash flows from flnanclng activities
Repayments of borrowing
1121,4351
(99,177)
Net cash used in financing activities
1121.4351
199,1171
Change in cash and cash equivalents in the year
Cash and cash equivalents al Ihg beginning of the year
{367,207}
1,615.386
543,904
1,071,482
Cash and cash equivalents at the end of the year
29
1,248,179
1,615,386
The notes on pages 24 to 52 form part of these financial stslemgnls
Page 23

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
General infomiation
The charilablo company is a private company limited by shares (company no. 4410351 and registered with the
Charity Commission I registration no. 2323871. 11 is registered in England and Wales and ils registered office is
shown on page 1 of the financial stalemenls.
Accounting policies
2.1 Basis of preparatlon of financial statements
The financial slalements have been prepared in accordance with the Charities SORP IFRS 1021
Accounting and Reporting by Charities.. Slalemenl of Recommended Practice applicable lo charities
preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK
and Republi¢ of Ireland IFRS 1021 (effective 1 January 20191, the Financial Reporting Standard
applicable in the UK and Republic of Ireland IFRS 10218nd Ihe Companies Act 2006.
Colchester Mercury Theatre Limited meets the definition of a public benefit entity under FRS 102.
Assets and liabilities are initially recognised at historical Cost or transaction value unless otherwise
staled in the relevant accounting policy.
The Consolidated slalemenl of financial activities ISOFAI and Consolidated balance sheet
consolidate the financial slalemenls of the Company and its subsidiary undertakings. The results of
the subsidiaries are consolidated on a line by line basis.
The Company has taken advantage of the exemption allowed under section 408 of the Companies
Act 2006 and has not presented ils own Statement of financial activities in these financial statements.
The financial statements are prepared in sterling which is the functional currency of the group.
2.2 Going concern
The financial statements are prepared on a going concern basis which assumes that the charitable
group will continue in operational existence for a period of at loasl one year from the dale of
aulhorisation of these financial slalements.
The Trustees have a reasonable expectation that the charity and group will have adequate resourees
lo continue in operational existence for the foreseeable future. Each of the major funding bodies
Arts Council England East, Essex County Council and Colchesler City Council have indicated that
their support of the theatre will continue for the foreseeablè future.
Page 24

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies Icontinuedl
2.3 Income
All incorne 15 recognised once the Group and Company has enlillemenl lo the income, il is probable
that the income will be received and the amount of income receivabl8 can be measured reliably.
Income from Charitable Activities - Comprises ticket income from performances and activities al the
theatre and other venues as appropriate, income for community projects and hire of main house and
studio all of which are recognised on a receivable basis. Box office income is recognised when
productlDns lake place.
Other trading activities
Comprises income from trading associated with attgnding the theatre,
royalties, lelling of the restaurant, bar and other areas and is rewgnised on a receivable basis.
Grants are included in the Consolidated statement of financial activities on a receivable basis. The
balance of income received for specific purposes but not expended during the period is shown in the
relevant funds on the Balance sheet. Where income is received in advance of enlillemenl of receipt,
ils recognition is deferred and included in creditors as deferred income. Where enlitlemenl occurs
before income is received, the income is accrued.
Donations
Comprises all income from donations, subscriptions and grants, including govemment
grants. 11 is recognised on a receivable basis in the appropriate fund when Ihe¥e is enlillement lo the
income. probability of receipt and the amount can be reliably measured.
Income tax rocoverablo in relab'on to donations received under Gift Aid or deeds of covenant is
recogr*ised al th8 limo of the donation.
Government grants - where the charity receives government grants, il recognises this as income only
where there is roasonable assurance that the charity will comply with the conditions allaching lo them
and the grants will be received. This includes grants received from Arts Council England as they are
an executive non-departmenlal public body.
Investment Income - Comprises interest received held in appropriate interest bearing accounts. All
interest received is credited lo operational funds and is recognised on a receivable basis.
Other income is recognised in the period in which il is receivable and to the extent the goods have
been provided or on completion of the service.
2.4 Expenditure
Expenditure is recognised once there is a legal or construdive obligation lo transfer economic benefit
to a third party, it is probable that a transfer of economic benefits will be required in selllement and
the amount of the obligation can be measijred reliably.
Expenditure is classified by aclivily. The costs of each activity are made up of the total of direct costs
and shared costs, including support costs involved in undertaking each aclivily.
Direct and Support costs relating lo a single activity are allocalod directly lo that activity.
Whère costs relate lo more than one activity they have been allocated on the basis of staff lime and
resources consumed by each aclivily.
Page 25

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies (continued}
2.4 Expenditure (continued)
Expenditure on r3ising funds represents the direct cost of trading associated with attending the
Ihealre, royalties and other income together with allocated support costs and the direct costs
associated with securing donations, subscriptions and grants and other income together with
allocated support costs.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the
Group's objectives, as well as any associated support costs.
The costs relating to charitsble activities relate lo direel expenditure on performances and activities al
the theatre and other venues as appropriate. 11 also includes costs relating lo wmmunily projects
and auditorium and studio hire together with allocated support costs.
Govemance costs represents direct expenditure of Board activities together with allocated support
costs.
Grants payable are charged in the year when the offer is made except in those cases where the offer
is conditional, such grants being recognised as expenditure when the conditions allaching are
fulfilled. Grants offered subject to conditions which have not been met al the year end are noted as a
comrnilmenl. bul not accrued as expenditure.
All expenditure is inclusive of irrecoverable VAT.
2.5 Productions
11 For productions occurring wholly within one financial year box office and venue fees are
recognised in that year and costs ar8 recognised as incurred. Typically costs are incurred in advance
of revenue being generated.
21 Where a production spans the year-end and is expected to be105s making, the expected loss is
re¢ognised in full in the year in which the loss is foreseen.
31 Where production set up costs have been incurred prior lo the year-end but the production has not
yel opened, the sel up costs are carried forward at the balance sheet date as deferred production
costs until such time as the production opens.
2.6 Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured
reliably by the Group,. this is normally upon nolificalion of the interest paid or payable by the institution
with whom the funds are deposited.
2.7 Foreign ¢urrencles
Monetary assets and liabilities denominated in foreign currencies are translated into sterling al rates
of exchange ruling at the reporting dale.
Transactions In foreign currencies are translated into sterling at the rate ruling on the dale of the
transaction.
Exchange gains and losses are recognised in the Consolidated slatement of financial activities.
Page 26

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies {contlnuedl
2.8 Intangible assets and amortlsatlon
Intangible assets costing £500 or more are capilalised and recognised when future economic
benefits are probable, and the cost or value of the asset can be measured reliably.
Intsngible assets are initially recognised al cost. After recognition, under the cost model, intangible
assets are measured al cost less any accumulated amortisalion and any accumulsled impairment
losses.
Intangible assets comprise the cost of a licence enabling the premises lo be used lo hold wedding
ceremonies and a new website and finance package.
Al each reporting date the company assesses whether there is any indication of impairment. If such
indication exists, the recoverable amount of the asset is determined lo be the higher ol it5 fair value
less costs lo sell and ils value in use. An impairment loss is recognised where the carrwng amount
eX￿ed$ the recoverable amount.
Amortisation is provided on intangible assets at rates Calculated to write off the cost of each asset on
a slraighl-line basis over its expected useful life.
Amortisalion is provided on the following bases..
Licences
Websit&
Computer sofiware
10 /0 Straight Line
10 /0 Straight Line
10 /0 Straight Line
2.9 Tangible flxed assets and depreciation
Tangible fixed assets costing £500 or more are capilalised and recognised when future economic
benefits are probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible
fixed assets are measLJred al cost less accumulated depreciation and any accumulated impairment
losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be
included in the measurement of wsl.
At each reporting date the Company assesses whether there is any indication of impaiment. If such
inclicalion exists, the recoverable amount of the asset is determined lo be the higher of its fair value
less costs lo sell and ils value in use. An impairment loss is recognised where the caryng amount
exceeds the rocoverable amount.
Page 27

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting pollcles Icontinuedl
2.9 Tangible flxed assets and depreciation Icontinuedl
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value
over their eslimaled useful lives, using the slraight-line method.
Dep￿Ciall0n is provided on the following bases..
Large capital projects
Studio development
Theatre equipment
Capital Grant
150/. Straight Line
15 _ 33.330/. Straight Line
150/. Straight Line
150/. 33.33Q/. Slraighl Line
The assets. residual values, useful lives and depreciation methods are reviewed, and adjusted
prospectively if appropriate, or if there is an indication of a significant change since the last reporting
data.
Costs incurred relating to the large capital dèvelopment and re-furbishment of the Theatre have been
capilalised. These will be depreciated once the developmenl is complete.
Within the large Capital development, costs have been incurred relating lo the refurbishment of
temporary office accommodation.
These are being depreciated in line with the eompanls
depreciation policy of 15 /0 Straight line as the office accommodation has been brought into use.
Gains and losses on disposals are determined by comparing the proceeds with the carryng amount
and are recognised in the Consolidated statement of financial activities.
2.10 Investments
Fixed asset investments are a form of financi81 instrument and are initially recognised at their
transaction cost and subsequently measured al fair value at the Balance sheet dale, unless the value
eannol be measured reliably in which case il is measured at cost less impairment. Investment gains
and losses, whether realised or unrealised, are combined and presented as 'GainsllLosses} on
investments, in the Consolidated slalemenl of financial aclivilies.
Investments in subsidiaries are valued at cost less provision for impaim)ent.
2.11 Stocks
Stocks of rnerchandise and other goods for resale are valued at the lower of cost and nel realisable
value, after making due allowance for obsolete and slow moving items.
2.12 Debtors
Trade and other debtors are recognised at the settlemenl amount after any trade discount offered.
P￿p8yMentS are valued al the amount prepaid nel of any trade dis¢ounls due.
Debtors receivable within one year of the reporting dale are Carried initially at their transaction price
and subsequently al selllemenl value. Debtors that are ieceivable in more than one year and not
subject lo a rnarkel rale of interest are measured at the present value of the expected future receipts.
Page 28

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies (continued)
2.13 Cash at bank and in hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short malurily
of three months or less from the date of acquisition or opening of the deposit or similar account.
2.14 Liabilitles and provisions
Liabilities are recognised when there is an obligation at the Balan￿ sheet dale as a result of a past
event, it is probable that a transfer of economic benefit will be required in settlement, and the amount
of the settlement can be estimated reliably.
Creditors payable within one year of the reporting date are carried initially al their transaction price
and subsequently al settlement value. Creditors payable in more than one year and not subject lo a
market rate of interest are measured at the present value of the expected future payment discount&d
at a market rate of interest.
Liabilitie5 are recognised at the amount that the Company anticipates it will pay to sellle th& debt or
the amount Il has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required lo settle the obligation. Wherg
the effect of the lime value of money is material, the provision is basod on the present value of those
amounts, discounted al the pre-tax discount rale that reflects tho risks specific to the liability. The
unwinding of the discount is recognised in the Consolidated slalement of financial activities as a
finance cost.
2.15 Financial instruments
The Group only has financial assets and financial liabilities of a kind that qualify as basic financial
instruments. Basic financial instruments are initially recognised al transaction value and subsequently
measurod al their selllemenl value with the exception of bank loans which are subsequently
measured al amortised cost using the effective interest method.
2.16 Operating leases
Rentals paid under opemting leases are charged lo the Consolidated statement of financial activities
on a slraighl-line basis over the lease term.
2.17 Penslons
The Group operates a defined contribution pension scheme and the pension charge represents the
amounts payable by the Group lo the fund in respe¢l of the year.
The Group offers a voluntary stakeholders scheme lo ils employees and those on short term equity
contracts. The company contribution costs are included in the Statement of Financial Activities as
they fall due.
Page 29

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Accounting policies Icontinuedl
2.18 Fund accounting
General funds are unreslricled funds which are available for use al the discrotion of the Trustees in
furtherance of the general objectives of the Group and which have not been designated for other
purposes.
Designated funds compris& unrestricted funds that have been sel aside by the Trustees for particular
purposes. The aim and use of each designated fund is sel out in the notes to the financial
slalements.
Reslricled funds are funds which are to be used in accordance with specific restrictions imposed by
donors or which have been raised by the Group for particular purposes The costs of raising and
administering such funds are charged against the specific fund. The aim and use of each restricted
fund is sel out in the notes lo the financial statements.
Investment income, gains and losses are all(Icaled to the appropriate fund.
Crltlcal accounting estimates and areas of judgment
Eslimales and judgments are Continually evaluated and are based on historical experience and other
factors, including expectations of future events that are believed to be reasonable under the
circumstances.
Critical accounting estimates and assumptions..
The Company makes estimates and assumptions conceming the future. The resulting accounting
estimates and assumptions will, by definition, seldom equal the related actual results.
Useful economic life - the annual depreciation charge for tangible and intangible fixed assets is sensitive
lo changes in the eslimaled useful economic lives and residual values of the assets. The useful economic
lives, amortisalion and residual values are re-assessed annually. They are amended when necessary to
reflect current estimates based on technological advancement, future investment, economic ulilisalion and
the physical coridition of the assets.
Page 30

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Income from donations and legacies
Restricted Unrestricted
funds
funds
2025
2025
Total
funds
2025
Total
funds
2024
Voluntary income - see note below
Grants
Individuals & Corporate memberships
730,948
66,426
1,059,857
1,790,805
66,426
81,914
1,514,920
25,721
178,935
81,914
Total 2025
797,374
1,141.771
1,939,145
1,659,576
Total 2024
480, 784
1, 1 T8. [92
1,659,576
Voluntary income
Restrl¢ted Unrestricted
funds
funds
2025
2025
Total
funds
2025
Total
funds
2024
Arts Council England - core
Colchesler Borough Council - core
Essex County Council - core
Arts Council England project grant
SELEP - project grant
Tendring District Council project grant
Essex County Council - project grant
Others - see Statement of funds Note 25
791,682
168,175
100,000
791,682
168,175
100,000
148,500
470,649
9,912
50,000
51,887
791,682
768,175
700,000
360,000
148,500
470,649
9,912
50,000
51,887
95,063
730,948
1,059,857
1,790,80S
1,514,920
Total 2024
455,063
1,059,857
1,514,920
Page 31

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Income from charitable activities
Unrestricted
funds
2025
Total
funds
2025
Total
funds
2024
Box office receipts
Theatre rentals and hires
2,059,577
181,790
168,188
620
2,059,577
181,790
168,188
620
2,074,651
7 15,609
131,601
2,841
335,762
Community and Education
Royalties income
Other income
438,351
438,351
Total 2025
2,848,526
2,848,526
2,660,464
Total 2024
2,660,464
2, 660,464
Page 32

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Income from other trading activilies
Income from non charitable trading activities
Unrestricted
funds
2025
Total
funds
2025
Total
funds
2024
Trading associated with attending theatre performances and
activities
751,812
751.812
807, 762
Total 2024
807, 762
897, 762
Investment income
Unrestricted
funds
2025
Totsl
fund$
2025
Total
funds
2024
Investment income
17.732
17,732
13.338
Total 2024
13,338
73,338
Other in¢omlng resources
Unrestricted
funds
2025
Total
funds
2025
Tol81
funds
2024
Theatre Tax Relief claims
277,197
277,197
283,718
Total 2024
283,118
283, 7 18
Page 33

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
10.
Expenditure on raising funds
Unrestricted
funds
2025
Total
funds
2025
Total
funds
2024
Commercial work costs
30.795
30,795
7,289
Total 2024
7,289
T,289
Other raising funds expendlture
Unrestricted
funds
2025
Total
funds
2025
Total
funds
2024
Bar and front of house costs
Bar and front of house staff costs
224,325
336,129
39,119
224,325
336,129
39,119
347,451
297,402
29,953
Front of house support staff costs
Total 2025
599,573
599,573
674,806
Total 2024
674,806
674,806
Analysls of grants
Grants to
Individuals
2025
Total
funds
2025
Total
funds
2024
Grants, Community and Education
2.164
2,164
1,000
All grants made in 2024 were to individuals. Note 13 summarises how grant funding of activities has been
allocated within the Slalement of Financial Activities.
Page 34

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
12.
Analysis of expenditure on charitable activitie$
Summary by fund type
Re$tricled Unrestricted
funds
funds
2025
2025
Total
2025
Total
2024
Main House
Touring
Community and Education
2,713
600
3,623,823
436,277
456,749
3,626,536
436,877
660.124
3. 525,806
397, 764
507,244
203,375
206,688
4,516,849
4,723.537
4,424,814
Total 2024
85, 791
4,339,023
4,424,814
13.
Analysis of expenditure by activities
Activities
undertaken
directly
2025
Grant
funding of
activities
2025
Support
costs
202S
Total
funds
2025
Total
funds
2024
Main House
3,296,208
436,877
657,960
330,328
3,626,536
436.877
660,124
3,525,806
397, 764
501,244
Touring
Community and Education
2,164
4,391,045
2,164
330,328
4,723.537
4,424,814
Total 2024
4, 155,295
1,000
268,519
4,424,814
Page 35

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
13.
Analysis of expenditure by activities Icontinuedl
Analysis of direct costs
Community
and
Touring Education
2025
2025
Total
funds
2025
Total
funds
2024
Main House
2025
Staff costs
Depreciation & amortisalion
Production costs
1,390,234
181,131
1,204,253
328,511
313
269,981
22,642
79,220
41,064
178,666
22,642
160,443
41,064
1,838,881
226,415
1,443,916
410,639
313
230,632
121.777
118,472
7.973,620
133,362
7,741,580
442,911
25,751
165,845
124,312
141,914
Theatre running costs
Capiial development P&L costs
Community & Education
Marketing
Irrecoverable VAT
230,632
12,666
11,847
96,988
94,778
12,123
11,847
3,296,208
436,877
657,960
4,391,045
4, 155,295
Total 2024
3,257,287
397, 764
500,244
4, 155,295
Analysis of support Costs
Total
funds
2025
Total
funds
2024
Finance & Administration
179,513
61,239
14,930
8.546
25,981
40,119
169,447
23,163
73,125
10,293
22,538
29,953
Recruitment and training
Travel and entertaining
Licences and subsciplions
Front of House staff costs
330,328
268,579
Page 36

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
14.
Auditor's remuneration
2025
2024
Fees payable lo the Companys auditor for the audit of the Companys
annual accounts
8,000
8,000
15.
Staff costs
Group and
Company
2025
Group and
Company
2024
Wages and salaries
Social security costs
Contribution lo defined contribution pension schemos
Redundancy and termination costs
2,003,530
142,419
37,459
30,721
2,123,111
141,916
35,948
2,214.129
2,300,975
Termination costs relate to an ex-gralia settlement paid lo an employee in the year.
The average number of persons employed by the Group and Company during the year was as follows:
Group and
Company
2025
No.
Group and
Company
2024
No.
98
96
All pension costs are allocated to unreslriclgd funds.
The average number of employees excludes actors and other freelance staff.
The number of employees whose employee benefits (excluding employer pension costs) exceeded
£60,000 was..
Group and
Company
2025
No.
Group and
Company
2024
ND.
In the band £60.001 £70,000
The key management personnel of the company comprise the Chief Executive and senior managem&nl
team- Deputy Executive Director. Creative Director, Finance Director, Development Director and
Operations Direelor. The total employee benefits including employer pension contributions and lerminalion
payments of the key management personnel of the company were £349,85012024.. £404,524).
Page 37

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
TTUStees' remuneration and expenses
During the year, no Trustees Teceived any remuneration or other benefits (2024 - £NIL).
During the year ended 31 March 2025, expenses lotalling £513 were reimbursed or paid directly lo 1
Trusleelsl (2024 - £284 to 2 Trustees). This was in relation to travel expenses.
17.
Intangible assets
Group
Website
Llcences
Software
Total
Cost
Al 1 April 2024
19,775
1,700
47,769
69.244
Al 31 March 2025
19,775
1.700
47,769
69,244
Amortisation
Al 1 April 2024
Charge for the year
7,910
1.977
1.360
170
33,160
4,777
42,430
6.924
At 31 March 2025
9.887
1.530
37,937
49,354
Net book value
At 31 March 2025
9,888
170
9,832
19,890
At 37 March 2024
11,865
340
14,609
26,814
Page 38

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Intangible assets Icontinuedl
Company
Website
Softwarg
Total
Cost
Al 1 April 2024
19,775
47,769
67,544
Al 31 March 2025
19.775
47,769
67,544
Amortisation
Al 1 April 2024
Charge for the year
7,910
1,977
33,160
4,777
41,070
6,7S4
Al 31 March 2025
9,887
37.937
47,824
Net book value
Al 31 March 2025
9,888
9,832
19,720
At 31 March 2024
11,865
14,609
26,4T4
Page 39

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
18. Tangible fixed assets
Group and Company
Large capital
Studio
projects development
Theatre Assets under
•qulpment
construction
Total
Cost or valuation
Al 1 April 2024
Additions
Transfers between classes
769,014
441,381
31,301
613.908
919,406
202.626
31,301
2,333,629
644,007
{31,3011
At 31 March 2025
1,241.696
613,908
1,122,032
2,977,636
Depreciation
At 1 April 2024
Charge for the year
651,786
104,884
613.908
661,013
114,604
1,926,707
219,488
At 31 March 2025
756,670
613,908
775,617
2,146,19S
Net book value
Al 31 March 2025
485,026
346,415
831,441
Al 31 March 2024
117,228
258.393
31,301
406,922
The companys bankers, Barclays Bank PLC, currently hold a debenture over the assets of the company,
dated 23rd July 1997.
The group operates from the theatre premises which is leased from Colchester City Council under a 40
year lease that commenced in September 2022. The premises are not recognised as an asset of the
group 8nd the financial commitment has been disclosed in the note lo the accounts.
Page 40

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
19.
Fixed asset investments
Investments
in subsidtary
companies
Company
Cost or valuatlon
Al 1 April 2024
200
At 31 March 2025
200
Ngt book value
Al 31 March 2025
200
Al 31 March 2Q24
200
Principal subsidiaries
The following were SLJbsidiary undertakings of the Company..
Names
Company
number
Class of
shares
Holdlng
Included in
consolidation
Colchesler Mercury Productions Ltd
Colchesler Mercury Trading Lld
09144431
09144550
Ordinary
Ordinary
1 OOO/o Yes
The financial results of the subsidiaries for the year were..
Names
ProfitllLossl
for the year
Net assets
Colchester Mercury Productions Ltd
Colchester Mercury Trading Ltd
277,197
203,011
277,297
100
20. Stocks
Group
Group
2024
Company
2025
Company
2024
2025
Bar, cafe, workshop and lighting
41,159
32,395
14,077
9.475
Page 41

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
21.
Debtors
Group
2025
Group
2024
Company
Company
2024
2025
Due within one year
Trade debtors
Amounts owed by group undertakings
other debtors
Prepayments and accrued income
Prepayments in respect of future show costs
carried fomard
24,603
89,464
17,436
754,159
217,569
50.364
72,062
441,933
55,162
226,836
797,558
50,482
338,329
226,836
109,567
55, 709
109,567
55, 709
982,210
710,338
1.149,095
851,702
22.
Creditors: Amounts falling due wlthln one year
Group
Group
2024
Company
2025
Company
2024
2025
Trade creditors
152,502
92,537
139.009
167,695
89,427
158,420
103, 7QO
666, 740
130,354
92,537
60,557
144,429
89,427
57,365
103, 700
662,622
Other taxation and social security
Other creditors
NESTA loan
Accwals and deferred income
670.186
658,533
1,054.234
1,185,982
941,981
f,057,543
GTOUP
2025
Group
2024
Company
Company
2024
2025
Deferred income al 1 April 2024
Resources deferred during the year
Amounts released from previous periods
581,603
456,619
577,485
449,979
2,395,665
2,526,764
2.289,758
2.418.332
{2,449,4591 (2,407, 780) {2,341,1131 (2,290,826)
527,809
587,603
526,130
577,485
Deferred income derives from the box office in advance
Page 42

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
23.
Creditors- Amounts falllng due after more than one year
Group
Group
2024
Company
2025
Company
2024
2025
NESTA loan
17,735
7T,735
The NESTA loan was an unsecured loan. Interest was charged al 4.5Q/o per annum.
24.
Financial instruments
Group
Gmup
2024
Company
Company
2024
2025
2025
Financial assets
Financial assets measured al fair value
through income and expenditure
1.248,179
1,615,386
718,896
1,085,514
Financial assets measured at fair value through income and expenditure comprise bank and cash
balances.
Page 43

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
25.
Statement of funds
Statement of funds - current year
Balance at 1
Aprll 2024
Transfers Balan¢e at 31
inlout
March 2025
Income
Expenditure
Unrestricted funds
Designated funds
Equipment
Organisational development
ArtisliclAudience Development
projects
Hardship funds
Theatre equipment- capitalised
Large proje¢ls- capitalised
Intangible assets - capitalised
2nd floor extension - capilalised
22,185
233,810
102,815
105,000
125,000
278,790
160.020)
55.493
6.041
258,395
117.227
26.474
31.301
16.2821
12.1641
{114.606}
133.983}
16,7541
170.902}
so,000
99,211
3,877
346,415
83,244
19,720
401,782
202,626
441,383
750,926
{294.711}
901,824
1,358,039
General funds
Operational
Share capital
455,850
20
5.037.038 (4,852.506}
1255,5791
384,803
20
455,870
5.037.038 (4,852.506}
1255,5791
384,823
Total Unrestricted funds
1.206,796
5,037,038
{5,147.2171
646,245
1,742,862
Restricted funds
Colchesler Catalyst
Essex County Council - Essex
Carers Project
Tamasha
Essex County Council Holiday
Clubs
4,400
4,400
9,600
15.4661
11,2201
2,914
217
217
12,932
43,894
19.221
128.8441
13,7111
14,0151
TNL Community Project Fund
Essex County Council - projocl
grant
Colchester LCEP Project
Good Chance Project
11,035
50,000
25,000
17,887
50,000
6,774
118.2261
116.3511
11,5361
Page 44

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
25. Statement of funds Icontinuedl
Statement of funds current year (¢ontinuedl
Balance at 1
April 2024
Transfers 8alan¢e at 31
inlout
March 2025
Income
Expenditure
Colchesler City Council
Hiscox Foundation
Hervey Benham Trust
SELEP12nd Floor)
Arts Council England - project
grant
Tendring District Council
Community 360
Mercury Rising fundraising
Arts Council England12nd
Floorl
5,000
Is.000)
6.000
3.000
470,649
6,000
13,000)
{470,6491
360,000
9.912
1.500
313
199,262)
119,824)
{1,1811
(3131
116,29SI
244,443
9,912
{3191
148,500
1148,5001
381.342
797,374
1206.6881
1646,2451
325,783
Total of funds
1,588,138
5.834,412
15,353,905)
2.068,64S
Page 45

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
25. Statement of funds {contlnued}
Deslgnated funds
Equipment- Designated for the purchase of capital items within th8 next 5 years.
Organisational development- Designated lo allow for organisalional projects within the next 5 years_
Artisliclaudience development projects
projects to be utilised in the next 5 years.
Designated for specific artistic and audience development
Hardship fund To offer financial assistance lo staff and freelancers during the current cost of living
crisis, lo be ulilised in the next 2 years.
Equipment capilalised - Represents the net book value of assets purchased using designated resetves
which are not included in reslricled funds.
Restricted funds
These relate lo funding received for specific projects, as wo11 as those listed below..
Arts Council £360,000 contribution towards the Mercury Creatives Project. This is 3 3 year project and
funds will be utilised as expenditure occurs over that period.
Transfers between funds in the year
New allocations from unreslricled funds of £105,000 lo the Organisation development fund and £50,000
lo the Artisticlaudience development project.
SELEP transfer 01 £470,649 from restricted lo designated funds lo reflect the expenditure on fixed
assets.
Arts Council England transfer of £148,500 from restricted to designalod funds to reflect the expenditure
on fixed assets.
Within designated funds £24,860 moved from the designated purchase fund to designated fixed assets.
Restricted funds totalling £27,096 were used to support core costs through transfers lo unreslricled
reserves.
Page 46

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
25.
Statement of funds Icontinuedl
Statemgnt of funds - prior year
Balance a
31 March
2024
Balance at
l Apnl 2023
Transfers
in/out
Income Expenditure
Unrestrlcted funds
Designated funds
Equipment
Organisalional dev8lopmenl
ArtisliclAudience Development
projects
Hardship funds
Theatre equipment- Capilalised
Large projects- capilalised
Inlangiblo assets - capilalised
2nd floor extension - capitalised
22,185
208.810
22,185
233,870
25.000
5,493
7,041
277,784
156,044
32,686
1,950
50,000
55,493
6,041
258,395
117,227
26,474
37,301
(1,000)
(87,621)
(38,817)
(6, 754)
68,232
542
29,351
T7 1, 993
(134, 192)
1 T3, 125
750,926
General funds
Operational
Share capital
474,025
20
4,943,474
(4,886,926)
(74, 723)
455,850
20
474,045
4,943,474
(4,886,926)
(T4, 723)
455,870
Total Unrestrictad funds
7, 186,Q38
4,943.474 (5,021, 118)
98,402
1,206, 7g6
Restricted funds
Colchesler Catalyst
Colchester LCEP Project
Tamasha
4,400
20,966
217
4,400
6,000
(26,966)
217
Essex County Council -
Summer Schools
Paul Hamlyn Foundation
One Colehesler
Essex Community Foundation
Speech Bubbles
6,431
2,872
1,570
8,975
6,000
9, 721
2,000
(17,013)
[2, 227)
(450)
(5,060)
(3,848)
(5, 139)
(2, 645)
(1, 720)
(3,915)
(3, 152)
1,000
Page 47

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
25.
Statement of funds Icontinuedl
Statement of funds - prior year {continued}
Balance al
37 March
2024
Balance al
1 April 2023
Transf8rs
in/oul
Income Expenditure
Co1chester City Council
National Lottery
D'oyly Carte
SELEP
Arts Council England - project
grant
The Wolfson Foundation
Tendring District Council
FSJ Trust
Community 360
Mercury Rising fundraising
5,000
1.017
1,239
10,000
(8, 796)
(1,804)
(1,017)
(459)
(29,351)
5,000
(780)
29,351
360,OQO
49,800
9,912
1,500
1,500
360,000
(49,800)
9,g12
(1.500)
f,500
313
26,064
(25. 751)
84,751
480, 784
(85, 797)
(98,402)
387,342
Total of fvnds
1,270,789
5,424,258 (5, 706,909)
1,588, 138
26. Summary offunds
Summary offunds - current year
Balance at 1
April 2024
Transfers Balance at 31
inlout
March 2025
Income
Exp8ndlture
Designated funds
General funds
Restricted funds
750,926
455,870
381,342
1294,7111
14,852,506)
(206,6881
901,824
1255,5791
1646,2451
1,358,039
384,823
325,783
5,037,038
797,374
1,588,138
5.834,412 15,353,905}
2,068,645
Page 48

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
26. Summary of funds (continued)
Summary offunds- prior year
Balance al
31 March
2024
Balance al
l Apnl 2023
Transfers
in/oul
Income Expenditure
Designated funds
General funds
Restricted ftjnds
711,993
474,045
84,751
f734, 192)
4,943,474 (4,886, 926)
480, 784
(85, 797)
173, 125
(74, 723)
(98,402)
750,926
455,870
381,342
1,270, 789
5,424,258 (5, 706,909)
1,588, 138
27.
Analysis of net assets between funds
Analysis of net assets between funds - current year
Restricted Unrestricted
tunds
funds
2025
2025
Total
funds
2025
Tangible fixed assets
Inlangiblo fixed assets
Current assets
Creditors due within one year
831,441
831.441
19,890
19,890
1,945,765
2,271,548
11,054,234) {1,054.2341
325,783
Total
325.783
1,742,862
2,068,645
Analysis of net assets between funds - prlor year
Restricted Unreslri¢t8d
funds
funds
2024
2024
Total
funds
2024
Tangible fixed assets
Intangible fixed assets
Current assets
Creditors due within one year
Creditors dije in more than one year
4Q6,922
406,922
26,814
26,814
1.976, 777
2,358, 119
(1, 185,982) (1, 185,982)
[17, 735)
(7 7, 735)
381,342
Total
381,342
1,206, T96
1,588. 138
Page 49

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
28.
Reconciliation of net movement in funds to nel Cash flow from operating activities
Group
2025
Group
2C124
Net incomo for the year18s per Statement of Financial Activiliesl
480,507
317,349
Adjustments for:
Depreciation charges
Amortisalion Charges
Interest receivod
Decreasellincreasel in stocks
Decreasellincreasel in debtors
Decrease in creditors
219,488
6,924
117,7321
18.7641
{271.872)
128.048}
126,439
6,925
(13,338)
8,825
362,090
(80,481)
Net cash providad by operatlng activities
380.503
727,809
29.
Analysis of cash and cash equivalents
Group
2025
Group
2024
Cash in hand
1,248.179
1,615,386
Total cash and cash equivalents
1,248,179
7,615,386
30.
Analysls of Changes in net debt
At 1 April
2024 Cash flows
At 31 March
2025
Cash al bank and in hand
Debt due within 1 year
Debt due after 1 year
1,615,386
1103,7001
117,7351
{367,2071
103,700
17,735
1,248,179
1,493,951
1245,7721
1,248,179
Page 50

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
31.
Pension cornmitments
The group operates 8 defined contribution pension scheme. The assets of the scheme are held separately
from those of the group in an independently administered fund. The pension cost charge represents
contributions payable by the group lo the fund and amounted lo £37,45912024.. £35,9481. Contributions
lotalling £8,006 12024.. £8,700) were payabl& lo the fund al the balance sheet dale and are included in
creditors.
32.
Operating lease commitments
Al 31 March 2025 the Group and the Company had commitments to make future minimurn lease
payments under non-cancellable opefating leases as follows..
Group
Group
2024
Company
2025
Company
2024
2025
Not later than 1 year
Later than l year and not later than 5 years
22,419
46,697
13,069
45,741
22,419
46,697
73,069
45,741
69,116
58,810
69,116
58,810
The group operat&s from the theatre premises which is leased from Colchestèr City Council. A 40 year
lease commenced in September 2022 for a peppercom rent. Under this agreement, there is an annual
reserve fund contribution from the group lo Colchester City Council of £20,000, towards repair,
maintenance and replacement of some parts of the propety. The financial commitment over the
remaining term of the lease will vary, with a wntribulion review every 5 years.
The contribution expense is recognised in expenditure on charitable activities in the Statement of
Financial Activities and is not included in the operating lease cornmitmenl tsble above.
Page 51

COLCHESTER MERCURY THEATRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
33.
Related party transactions
During the year the groLJP purchased goodslservices lolalling £148 12024.. £nill from We Are The
Minories, a Charity in which Julia Stephen, a Trustee, is also a Trustee. There was no balance
OLJtstanding al year end.
During the year, Colchesler Mercury Theatre Limited had transactions for income tolalling £1.150 12024..
£763} and expenditure totalling £6,244 12024.. £7,211) with Colchester Mercury Trading Ltd and
transactions for income lotalling £1,280,122 12024.. £1,252,129) and expondilure lotalling £1,282,611
12024.. £1,255,925) with Colchesler Mercury Productions Ltd.
Colchesler Mercury Theatre Limited also received income in the year by way of dislribulions under gift aid
from each subsidiary, totalling £203,011 12024.. £218,325) from Colchesler Mercury Trading Ltd and
£283,11812024.. £369,026) from Colchester Mercury Productions Ltd.
Al the year end £473,353 12024.. £444,255) was due from Mercury Trading Limited and £280,806 was
due from Colchester Mercury Productions Ltd 12024: £2,322 was due lo Colchesler Mercury ProdLJCtions
Lldl.
All transactions and balances with the subsidiaries are consolidated in these group accounts.
34.
Share capital
2025
2024
Issued and fully paid up share capital
Ordinary £1 shares
20
20
20
20
Page 52