## **Company No. 00926862 Charity No. 255460** 

## **Leeds Theatre Trust Limited** 

**(Limited by guarantee)** 

**For the Year Ended 31 July 2021** 



## **Leeds Theatre Trust Limited** 

## **Contents** 

**Page** Charity Information ........................................................................................... 1 ..................................................................................... 2 ........................................................................... 15 Consolidated Statement of Financial Activities ..................................................... 19 Consolidated Balance Sheet .............................................................................. 20 Consolidated Statement of Cash Flows ............................................................... 21 Notes to the Financial Statements ..................................................................... 22 



## **Charity Information** 

**Charity number** 255460 **Company number** 00926862 **Registered office** Leeds Playhouse Playhouse Square Quarry Hill Leeds LS2 7UP **Trustees** Ms R Breen, Chair (Appointed 11 August 2020) Mr N Adleman, Vice Chair Mr A Dix (Retired 30 April 2021) Mr M H Ellis Mr K H Emsley Ms S Friskney Cllr C Harrison (Deceased 12 July 2020) Mr D Jones (Retired 31 May 2021) Cllr J Lennox Ms C Lowson Mr M Nabarro Ms R Pitt Miss S Pitter Mr M Rashid Mr K Reid Mr S Walker Mrs S Watson **Secretary** Mr C J Williams **Artistic Directors and Joint Chief Executive** Mr J Brining **Executive Director and Joint Chief Executive** Mr R Hawkes **Bankers** National Westminster Bank plc 8 Park Row Leeds LS1 5HD **Auditors** Azets Audit Services Limited Triune Court Monks Cross Drive York YO32 9GZ **Investment Advisors** Rathbone Investment Management Limited Port of Liverpool Building Pier Head Liverpool L3 1NW 

1 



## **Leeds Theatre Trust Limited** 

## **Trustees** 

## **for the year ended 31 July 2021** 

The trustees, who are directors of Leeds Theatre Trust Limited for the purposes of company law and trustees for the purpose of c (including the strategic report) together with the financial statements for the year ended 31 July 2021. Leeds Theatre Trust Limited operates as Leeds Playhouse . 

The financial statements comply with the Charities Act 2011, the Companies Act 2006, the Articles of Association, and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019). 

## **Statement by the Chair and Joint Chief Executives** 

-19 pandemic. The year began with the Playhouse building closed to the public, the majority of its staff on furlough, and with no certainty as to when theatres would be permitted to reopen. An ACE Emergency Relief Funding grant of £680k received in July 2020 had delivered a vital lifeline. A reduced active staff body led by the senior management team was functioning in an emergency operating mode, whilst engaging in an iterative -group. This group Chair, Neil Adleman. 

The key focus throughout the year remained ensuring the survival of the Playhouse from the existential threat of the pandemic and attempting to rebuild the financial resilience of the organisation. To this end, prudent utilisation of the CJRS furlough scheme allowed the organisation to mitigate its salary overheads by almost £800k across the year. Further successful applications for Covid emergency funding both to cover losses and rebuild reserves yielded almost £4m from sources including the Culture Recovery Fund. Leeds City Council w relating to the recent capital redevelopment, which regard by almost £1.8m overall. 

In terms of output, the key priority at the start of the period continued to be delivery of the Playhouse Connect programme, which expanded out from its focus on particularly vulnerable and isolated participants and communities to support a wider range of individuals suffering from the consequences of ongoing lockdowns and restrictions on daily life, including young children and their parents, members of our Youth Theatre and work in schools. This commitment remained undiminished right across the year, with the consequence that the programme reached more than 12,000 participants within 12 months. 

Digital and virtual activities also become an important part of our offer during this period and provided the platform to continue to deliver a creative, supportive response to the crisis, in relation not only to our performance programme but more broadly across the range of our participatory activities. We launched our own platform Playhouse: At Home, with the capacity to provide access to the work of the Playhouse as well as other content creators. 

A strong desire to fulfil a role in the civic life of the city as well as to support artists and audiences led us to reopen the theatre under Covid-secure conditions for 5 weeks from the start of October. The Playhouse was amongst the very first handful of theatres to reopen its doors, and this period was instrumental in supporting the long-term future of the Playhouse by: 

1. reengaging audiences and artists, and providing momentum for staff 

2. supporting the local artistic ecology, providing opportunities to freelancers and local companies which rely on our infrastructure 

3. regenerating confidence for visitors to the city centre 

The reopening was a great success, with repeated positive feedback from audiences about the safety of the experience, and the value of the opportunity for a shared community experience in that environment. Attendances were at reduced capacity across the month of October, until it was necessary to close the theatre again in early November for the national lockdown. 

2 



## **Leeds Theatre Trust Limited** 

## **Annual Report for the year ended 31 July 2021** 

## **Statement by the Chair and Joint Chief Executives cont.** 

Valuable learning from this period meant that the Playhouse was again primed to respond swiftly to the Roadmap and reopen again within days of the move to Step 3 in May 2021, and increase capacity to fuller houses for most performances from late-June. The Playhouse was able to deliver a performance programme which continued right through the summer months, thanks to careful scheduling of maintenance activities earlier in the year whilst the theatre was not permitted to be open. 

One further silver-lining of the enforced periods of closure has been the opportunity to complete some aspects of the fit out of front of house areas of the building, which were compromised by a lack of time and funds towards the end of the Redevelopment. A generous grant from the Bramall Foundation has enabled the installation of additional elements which add colour, warmth, and a human touch, which has been well received by visitors to the building. 

By year end, the Playhouse is in a significantly more resilient position with its underlying financial health restored, and most areas of its activity restarted, albeit in a limited form in many cases. A new Reserves Policy has been ratified by the Board, which includes for the rebuilding of free reserves which had been impacted by the Redevelopment and the pandemic, and the designation of funds for Covid recovery and However, audience demand continues to be supressed compared to the pre-pandemic period, and the prospect of further Covidrelated restrictions are a further cause for potential concern. 

## **Structure, governance and management** 

## **Governing document** 

Leeds Theatre Trust Limited (the Trust or the charitable company) is a company limited by guarantee governed by its Memorandum and Articles of Association dated 5 February 1968 and amended to allow for governance arrangements on 19 March 2013.  It is registered as a charity with the Charity Commission.  There are 14 members (2020: 17) each of whom agrees to contribute £1 in the event of the Trust winding up. 

## **Appointment of trustees and members** 

The board of trustees of the charitable company is made up of a minimum of five members and no maximum, although this can be varied by ordinary resolution.  The trustees have the power to appoint any person who is able and willing to do so to be a trustee, at which time they automatically become a member of the company. The number of members of the company is the same as the maximum number of trustees. The company has a maximum of two Local Authority trustees who are appointed by Leeds City Council. 

A rotation plan is in place for trustees in office at 19 March 2013. Trustees appointed after this date serve in office for an initial period of four years following which they may be reappointed by the trustees for a further term of four years. Any trustee who has served in office for two terms must retire for a period of at least one year, following which they may be reappointed. The Articles were amended in June 2021 to allow the trustees to determine to extend the second term of office of a trustee by up to one year in order to provide continuity amongst the trustees. The Chair of the board is appointed by the board of trustees and is entitled to preside at meetings of the trustees and of the company. 

## **Trustee induction and training** 

All new trustees receive a welcome pack containing important information about the Trust's work, recent achievements, copies of key documents, including the Articles of Association, organisation chart, financial plans, annual accounts, and reports together with a schedule of forthcoming meeting dates and the artistic and education programmes for the next season.  All trustees are invited to an induction day where they will meet with the Chief Executive and other members of the senior management team and take a tour of the Leeds Playhouse building.  Trustees are encouraged to attend appropriate external training events where these will facilitate the undertaking of their role. 

## **Organisation** 

The trustees administer the charitable company and there are sub-committees covering Arts Development, Finance, and Fundraising.  The Joint Chief Executives are appointed by the trustees to manage the day-to-day operations. 

3 



## **Leeds Theatre Trust Limited** 

## **2021** 

## **Arrangements for setting the pay and remuneration for key management personnel** 

The directors consider that the trustees and the senior management team comprise the key management personnel of the charity in charge of directing and controlling, running and operating the charity on a day-to-day basis. All directors give of their time freely and no director received notes 10 and 23 to the accounts. The pay of the senior staff is reviewed annually and benchmarked against pay levels in other theatres of a similar size run on a voluntary basis. 

## **Members** 

The trustees serving during the year and since the year end were as follows: 

Ms R Breen, Chair Mr N Adleman, Vice Char Mr A Dix (Retired 30 April 2021) Mr M H Ellis Mr K H Emsley Ms S Friskney Mr D Jones (Retired 31 May 2021) Cllr C Harrison (Deceased 12 July 2020) Ms C Lowson Cllr J Lennox * appointee of Leeds City Council Mr M Nabarro Ms R Pitt Miss S Pitter Mr M A Rashid Mr K Reid Mr S Walker Mrs S Watson 

## **Related parties** 

The Trust has a close working relationship with Leeds City Council who provide essential core funding in support of both the artistic and education programmes for the benefit of local residents and the public. A summary of all transactions with Leeds City Council is set out in note 23 to the financial statements. 

## **Objectives and activities** 

The objectives of the Trust are to promote, maintain, improve and advance the education of the public in the performing arts. The vision of the theatre is centred on an eco-system of three interwoven strands of creative output: the artistic programme on our stages, our Furnace artist development programme, and our Creative Engagement programme. 

Leeds Playhouse year-round stage programme brings major productions with leading artists, new writing for the stage, established classics, music theatre and family work to a wide and increasingly diverse audience. The Playhouse has successfully transferred work into the West End and produced national and international tours, taking its work beyond the region, and ensuring a national reputation. The Playhouse makes a significant percentage of its own work, designing, building, costuming, and normally producing nine or more major productions and co-productions per annum from its building in central Leeds.  In addition, Leeds Playhouse collaborates with and presents work from some of Britain's leading touring theatre companies. The theatre hosts dance, comedy events and large-scale community performances. 

voices and new theatre for the stage. The Playhouse works with the community of artists in Leeds, tive ecology by creating a broader, more diverse, and highly skilled pool of artists living and working in Leeds, allowing skilled practitioners to build sustainable careers in the city. 

4 



**Leeds Theatre Trust Limited** 

## **Objectives and activities (continued)** 

Through the projects the Playhouse supports we provide a home for independent artists at all stages of their careers to create and share new work with audiences, allowing them to increase the ambition and scale of their work. The Playhouse also supports smaller, less established theatre and performance spaces and companies around Leeds and the region. 

A -winning Creative Engagement department which delivers a full programme of education and community initiatives.  The aim of the Creative Engagement department is to use theatre to open up possibilities for people of all ages and abilities in the Leeds city region. Working with approximately 10,000 people each year, Creative Engagement comprises four strands of activity: Young People, Older People, Creative Education and Communities. Alongside these strands is also our pioneering work with refugees and asylum seekers nctuary. 

## **Funding** 

The Trust received annual revenue grants to fund the Playhouse from Leeds City Council and Arts Council year, the receipts from the two bodies are split proportionately over two financial years. The annual grants are shown below together with the value of the funding recognised in the year ending 31 July 2021.  Included in Arts Council England is £3,000,000 from Culture recover Fund. 

||||**12 months**|
|---|---|---|---|
||||**recognition of**|
||**For the year**|**For the year**|**funding for the**|
||**ended**|**ended**|**year ended 31**|
||**31 March 2020**|**31 March 2021**|**July 2021**|
||£|£||
|Leeds City Council|588,665|587,493|559,232|
|Arts Council England|2,213,846|1,535,853|1,535,853|
||2,802,511|2,123,346|2,095,085|



## **Investment powers and policy** 

Under the memorandum and articles of association, the Trust has the power to make any investment which the trustees see fit. With the completion of the Theatre Redevelopment Project, the time to spend a large portion of the investment is approaching and the Trust has therefore sought security of principle ahead of gains and income. A proportion of the portfolio is held in cash in readiness as the Trust will be due to pay over to Leeds City Council its proportion of the funding in due course. 

## **Reserves policy** 

The Trust has adopted a formal reserves policy as outlined below 

- To meet its objectives of promoting artistic excellence, the Trust presents a programme of theatre productions and other events at the Playhouse which are aimed at the widest possible audience.  This inevitably involves a degree of risk. Identifying and managing risk is an important part of good charity governance. The charity aims to hold sufficient free reserves to withstand the financial impact of these risks. 

- Having considered various stressed financial scenarios the Trust has concluded that it should hold free reserves within a range of £1.2M to £1.8M which is the equivalent to 8 weeks and 12 weeks average annual income. Given the current risks and uncertainties around the Covid-19 pandemic, the Trust believes it is prudent to operate close to the top of the upper range of free reserves. The target level of free reserves is reviewed regularly by the Finance Committee and recommendations made to the Board for their approval. 

- Designated funds are held at the discretion of Trustees. The Trust has identified four main designated funds as follows: 

   - Capital Equipment Fund 

   - Roof Replacement Fund 

   - Grant Specific Designations 

   - Planned future deficits as part of our Covid-19 recovery plan 

   - See Note 19 for details of designated funds 

5 



## **Leeds Theatre Trust Limited** 

## **ded 31 July 2021** 

## **Objectives and activities (continued)** 

## **Changes in fixed assets** 

Movements in fixed assets are set out in note 11 to the financial statements. The trustees are of the stated in the financial statements. 

## **Public benefit** 

Leeds Theatre Trust is a public benefit entity and has five main areas of activity with which it seeks to provide benefit to its customers and the public at large: Own theatre productions, Visiting theatre productions, Touring out and Creative Engagement and Furnace artist development. 

The trustees can confirm that they have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing the Charity's aims and objectives and in planning future activities. 

## **Strategic Report** 

## **Risk management** 

The Trust uses various financial instruments including investments, cash and items such as trade debtors and trade creditors that arise directly from its operations. The main risks arising from the financial instruments are market risk, cash flow risk, interest rate risk and liquidity risk. 

The trustees have established a strategy for the management of risks including: 

- a periodic review of the risks facing the charitable company. 

- the establishment of systems and procedures to mitigate any risks identified, including regular financial and non-financial reports. 

- the implementation of procedures designed to minimise any potential impact on the charitable company by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably; and 

- regular reviews with the Trust's investment managers to manage the investment portfolio. 

The principal risks facing the organisation have been reported under Principal Risks and Uncertainties. 

## **Fundraising Activity** 

The Fundraising activity for Leeds Theatre Trust Limited is led by an in-house team employed directly by the charity. The dedicated team of three fundraising and development staff raises funds for charitable activity from a combination of sources including individuals, corporates, trusts and foundations, working to a fundraising strategy approved by the trustees. The team is managed by the Director of Fundraising, a member of the Senior Management Team who reports to the Executive Director and Joint Chief Executive. 

Leeds Theatre Trust Limited has developed a clear and transparent strategy to deliver the new GDPR rules and part of this commitment is to ensure that we do not unintentionally contact vulnerable individuals who do not have a direct and obvious relationship with the Playhouse.  We no longer include telephone fundraising as part of our strategy, and we carefully monitor the records we keep on previous and current donors.  We never target our campaigns without applying these rules. 

Leeds Theatre Trust Limited has received no complaints relating to its fundraising practice. 

6 



**Leeds Theatre Trust Limited** 

**1** 

## **Achievements and performance** 

## **Overview** 

The twelve months from August 2020 to July 2021 was largely a year of imposed closure due to the Covid-19 pandemic. The theatre was briefly open in August 2020 to the end of October 2020, and again from mid May 2021 onwards. The long, enforced closures and the stop-start nature of periods activity made programming creative output extremely difficult, and the impact on the commercial trading activity was devastating. 

Culture Recovery Funds as well as emergency funding from Trusts and Foundations. 

## **Organisational development** 

In recent years, significant work has been undertaken to create an organisation with a much greater clarity of purpose which is better understood both by staff and stakeholders. A new artistic vision has firmly taken root and become embedded in the organis clarity of purpose was communicated externally through the newly developed brand of Leeds Playhouse throughout this period. 

Because of the reduced output due to the Covid-19 lockdowns in 2020-21, Senior Managers across the organisation were working closely with the HR department to ensure maximum staff retention over this difficult period.  Senior Managers maximised grant funding and Government subsidies to ensure the survival of Leeds Playhouse over this exceptional period. 

## **Strategic Partnerships** 

We consider partnership working to be fundamental to the resilience of the Playhouse, the theatre industry and the wider arts and culture sector. A strong example of this is the success of the partnership between the Playhouse and Leeds City Council to successfully deliver our major Redevelopment Project. 

ives, and making it fit to form part of the Leeds 2023 International Festival of Culture. It will contribute to both a strong economy and to a compassionate city by making Leeds a more attractive place to invest but also a better place to live, contributing to Child Friendly Leeds, and to Lee has significantly improved access facilities breaking down barriers and allowing more people to share their stories and our spaces. 

## **Access, Inclusion and Equality** 

A commitment to Equality and Inclusion values was in our DNA long before it became a priority across our sector. The Playhouse has engaged in meaningful ways with local communities, particularly those disconnected from mainstream cultural activity, and our programme has always been positively influenced by the principles at the heart of the Creative Case. The Playhouse, like Leeds, is a melting pot of people, cultures, and experiences. Its rich diversity is its strength, and we intend to evolve and actively respond to this context.  In August 2020 Rozina Breen was appointed Chair of the Playhouse Board. She brings significant expertise in this area of work from her role as Head of North for the BBC where she is a champion of diversity. 

In 2020/21, in addition to the access and inclusion work, which is intrinsic across our programme and operations, work has begun on the development of two new key initiatives: our Plan for Change, and our Diversity Champions and Inclusion Allies. 

## **Plan For Change** 

The Playhouse has created an externally facilitated Reference Group tasked with developing a Plan for Change to support its commitment to being an anti-racist organisation, providing a safe and supportive environment for black colleagues and communities and contributing to the advancement of progressive values around equity of representation and dismantling discriminatory structures. 

The Plan will set out positive actions we will take both as an employer and as a major cultural institution in the city and the results of this survey will fold accountability, measurement, and urgency into the process, so we can set goals for the future and report on progress. This work has a dedicated budget including resource to allow the appointment of new changemaker roles and provide targeted financial support to artists who have experienced racism. 

7 



## **Leeds Theatre Trust Limited** 

## **Plan For Change (continued)** 

The Plan for Change was formulated by May/June 2021 and signed off by the Board and contains commitments, specific targets and measurable outcomes covering some of the following areas: 

- Making recruitment processes more open and inclusive and better targeted to creating routes into the organisation to diversify workforce 

- Re-structure so we have more diversity of thinking and lived experience at a senior level of the organisation 

- Training and learning opportunities across the organisation 

- Increase financial commitment to this area of work 

- Respond to and build on outcome of perceptions analysis 

- Improved data gathering and analysis 

- Consideration of our communications in this area 

workforce, 

volunteers, and audiences more representative of the communities of Leeds City Region. 

## **Diversity Champions and Allies:** 

Through external facilitation, we are training all our Senior Management Team as Diversity Champions, to help to build awareness of issues that people may face, to develop our internal and external relationships, and to ensure that we consider the widest possible range of impacts when we propose any organisational change. 

We will also be training a cohort of Playhouse staff from across other levels of the organisation as Inclusion Allies. These are designed to complement the Diversity Champion roles and provide different routes for people to seek help or support, or to check in with someone. 

## **Performance Programme** 

A strong desire to fulfil a role in the civic life of the city as well as to support artists and audiences led us to be one of the first theatres nationally to reopen under Covid-secure conditions 5 weeks from the start of October. This period was also instrumental in supporting the long-term future of the Playhouse by: 

1. reengaging audiences and artists, and providing momentum for staff 

2. supporting the local artistic ecology, providing opportunities to freelancers and local companies which rely on our infrastructure 

3. regenerating confidence for visitors to the city centre 

The reopening of the theatre generated repeated positive feedback from audiences about the safety of the experience, and the value of the opportunity for a shared community experience in that environment. Attendances were at capacity across the month of October (nearly 4,000 people in total), until it was of course necessary to close the theatre again in early November for the national lockdown. 

The Playhouse was again one of the very first theatres nationally to reopen under Covid-secure conditions within days of Roadmap Step 3 and was then primed to respond swiftly to Roadmap Step 4 by increasing capacity to fuller houses for most performances from late-June, whilst retaining a number of socially distanced performances in order to provide access for those who remain more cautious. We delivered a performance programme which continued right through the summer months, thanks to careful scheduling of maintenance activities earlier in the year whilst the theatre was not permitted to be open. The programme included a number of collaborations with other companies, including A Little Night Music with Opera North, and Dangerous Liaisons with Northern Ballet, and Piaf with Nottingham Playhouse. 

Digital and virtual activities also become an important part of our offer during the year and provided the platform to continue to deliver a creative, supportive response to the crisis, in relation not only to our performance programme but more broadly across the range of our participatory activities.  We have adapted our workforce and increased our skill base significantly and we want to further develop this moving forward.  Digital activities included: 

- Missing People: A digital version of our co-production with Japanese theatre Kani Public Arts Centre, which was cancelled on its press night at the start of the first lock down, was made available to audiences online across August/September 2020. 

8 



## **Leeds Theatre Trust Limited** 

## **Performance Programme (continued)** 

- A Christmas Carol: We creatively integrated BSL into the show making every performance accessible to BSL users. Audience post-show survey feedback was positive, including about the quality of the filming and production, the ability to watch it from home (and far away from Leeds 2020, generating £20k of income. NHS key workers who had booked the 1,000 free tickets were also sent the link at no cost to extend the goodwill gesture. 

- Romeo & Juliet: CBeebies used the Quarry theatre in March 2021 to film this new performance which has already been broadcast numerous times. 

- Orpheus in the Record Shop: We were asked by the BBC to contribute to their Lights Up series, broadcast in April 2021 on BBC4. The piece was written and performed by Testament, together with singers and players of co-producers Opera North. 

- Decades: Our first production upon reopening in 2021 was made available in both in person and digital forms, to allow audiences to access the show in the medium of their choice. Playhouse as well as other content creators in the region. 

- Playhouse Connect Digital Showcase: a series of co-created digital outputs (audio drama podcasts, short films, interactive website stories and online galleries), achieving almost 700 views on YouTube. 

## **Creative Engagement** 

hich is one of the largest engagement teams of permanent staff in the UK theatre industry outside London, engaging over 12,000 participants each year through: Playhouse Youth, Playhouse Older People (including our award-winning Dementia Friendly work), Playhouse Education and Playhouse Communities.  This is enriched by a wrap-around theme: Theatre of Sanctuary. 

aged 5 to 25. In a normal year, over 350 young people access the Playhouse every week both in the innovative approach combines outstanding professional artists and qualified youth workers to offer creative experiences that encourage young people to explore the world and their place within it, building their confidence and raising aspirations. 

programme has been and continues to be shaped in response to the needs of older people involved in performance and discussion groups. The Playhouse leads the sector in its approach to people living with Dementia, having created the concept of Dementia Friendly Performances, as well as a guide for other theatres in how to approach this work. 

Schools and Teachers are the central focus of our Creative Education strand of activity, though anyone working or learning in formal education setting can engage with this work. Projects, one-off workshops and CPD sessions for education professionals form the core of the offer. As the teaching of creative subjects in schools becomes more challenging, we aim to support the teaching of drama and theatre and aim to ensure that every child has access to an exciting and inspiring cultural education. 

Our communities strand aims to reach those areas where there are particular challenges and engagement with the arts is low offering access and entry points for people regardless of their background. Throughout the year, we deliver workshops and performances in Community Partner Areas of the city as well as inviting local community leaders to bring their neighbours to the Playhouse. 

Theatre of Sanctuary connecting and providing support for refugees or those seeking asylum through a - a weekly 'cafe' with those with English as a second language to chat and learn in a relaxed setting. 

We offer projects to support learning disabled adults and create platforms for people from all walks of life to share their stories and perform on our renowned stages. 

9 



## **Leeds Theatre Trust Limited** 

## **Creative Engagement (continued)** 

In 2020/2021 In response to the challenges presented by the pandemic, we refocused a great deal of our work to support those people in the most vulnerable circumstances. 

PLAYHOUSE CONNECT was our programme of creative activities that aimed to connect with and support a range of participants including people living with dementia and their supporters; young people with learning disabilities and their families; refugees and people seeking asylum; young people attending alternative education; older people; and teachers and schools continuing to deliver in lockdown. Throughout the year, we slowly expanded our activity to reach more and more people. 

Despite our aim to support 4,000 people, thanks to a dedicated delivery team, support from other departments and the flexibility of our funders, we were able to connect with 13,151 through a variety of projects and supportive initiatives from bespoke wellbeing phone calls to online projects culminating in an inspirational Digital Showcase in Autumn 2020. We also delivered a range of creative workbooks, challenges, and artworks to enjoy across Leeds including 15,000 Creative Walk booklets distributed via food banks; Storybooks capturing and sharing the stories of community members in hyperlocal targeted areas delivered to those less likely to be able to leave the house; and Creative Advent Calendars for older people living alone. We repurposed our programme to encapsulate over 45 new projects that would build new partnerships with 15 organisations with 4 clear aims: 

- Diminish impact of feelings of isolation for people in vulnerable circumstances 

- Improve mental health & wellbeing in the community 

- Support the recovery & reconnection of the city 

- Develop skills and employability amongst young people 

A key feature of this activity was in maintaining our commitment to our freelance and casual workforce. 

We are immensely proud of our contribution and the massive effort that so many community-based organisations made during the pandemic to ensure that those most at risk did not fall through the cracks. One participant observed 

We intend to continue this work, and supporting those in the most vulnerable circumstances, in the years to come and, using what we learned during this time, and the friends and partners we have made to identify the best way to go about it. 

## **Furnace (Artistic Development)** 

Freelancers in our sector have been hit particularly hard by the pandemic, and many of them have found it impossible to access government support directly. So we have been conscious of our responsibility to try to support this vital element of our sector. This has been one of the primary motivators for us to stay as active as we possibly could throughout the year, providing employment opportunities to mostly locally based artists in both our live performances and our digital programme. 

Artist Development opportunities have included: 

During rehearsals for A Christmas Carol, we piloted Zoom Chair working with RTYDS and Ramps on the Moon to provide paid opportunities for 18 deaf and disabled directors to observe rehearsals. 

We supported 10 local artists in their applications to ACE Develop Your Creative Practice fund. This includes offering letters of support, mentoring, placements, advice and networking opportunities. 

Monthly Furnace Social Club newsletters have continued to go out to around 1000 local artists each month throughout lockdown. 

We threw open the doors of our new Bramall Rock Void studio space for 17 weeks across Summer 2021, hosting 76 local artists and providing them with 144 hours of free technical support, to help in the recovery of the local cultural sector. 

10 



## **Leeds Theatre Trust Limited** 

## **Board activity & governance** 

Rozina Breen was appointed as the new Chair on 1st August 2020, and Neil Adleman was appointed Vice-Chair on the same date. Al Dix and David Jones retired as trustees during the year. 

## **Financial review** 

The financial results for the period 2020/21 were impacted adversely by continued enforced closures due to the Covid-19 pandemic. The theatre relied heavily on emergency funding during the period both to cover losses and rebuild reserves, leaving the Playhouse in a significantly more resilient position. The Playhouse also benefited from Leeds Ci scheme, relating to the recent capital redevelopment, which allowed the Council to reduce the The surplus for the year on unrestricted funds was £4,513,393 (2020: deficit £183,895).  We carry forward a consolidated surplus on unrestricted funds of £4,420,706 (2020: deficit £92,687) of which £1,846,912 (2020: £19,817) is designated. In future years we aim to become more sustainable by developing the trading areas and diversifying income streams, working more efficiently, and expanding fundraising activities. The impact of the Covid-19 Pandemic will require us to review our current business plan and operating model to enable us to do this. 

The Redevelopment of the theatre cost £16.5m and was completed in September 2019. It was originally financed by contributions from Arts Council England (ACE) £6.6m, Leeds City Council £5.1m, Leeds Playhouse £4.8m. The total amount due to Leeds City Council was £4,788,876, however during the year Leeds City Council were awarded an ACE Capital Kickstart grant of £1,792,459 allowing the Council to reduce the overall contribution from the Playhouse. After the agreed £1,538,876 cash contribution and the already agreed £500,000 Courtyard Loan, this leaves a residual amount outstanding of £957,541. This amount was converted to a loan repayable over a five-year period ending in September 2024. 

## **Plans for the future** 

The Playhouse aims to attract new audiences to its newly revitalised spaces. It must also ensure that the spaces are working well and function according to their design to deliver on the Redevelopment nisation fit for the 21st Century. This will also require it to grow new revenues from the enhanced theatre and front of house offer, to maximise the benefits the Redevelopment has been designed to bring. 

## **Principal risks and uncertainties** 

The trustees have examined the major strategic, business, and operational risks which the Trust faces and confirm that systems have been established and measures introduced to manage risks, accepting that it is not possible to eliminate all risks. The organisation maintains a risk register which is regularly scrutinised by the Trustees. 

The principal risk areas normally relate to the costs and revenues associated with the artistic programme including theatre tax relief. The existing risks around physical hazards and health and safety continue to apply. The uncertainty as to the future impact on the Group of the ongoing Covid-19 outbreak is also significant and is detailed separately below: 

## **Covid-19** 

Uncertainties and risks relating to the Covid-19 pandemic include: 

- Audience appetite to return to the theatre, during and post pandemic, remains uncertain adding further to the revenue risks associated with the artistic programme. 

- Reduced audience numbers due to reduced capacity and audience appetite could impact significantly on the Bar & Catering income. 

- The risk of a further outbreak remains and could lead to a further period of closure and cancelled shows. 

11 



## **Leeds Theatre Trust Limited** 

## **Physical hazards** 

There are physical hazards inherent in the nature of the work we carry out: we construct and operate large-scale physical stage sets and there are large numbers of visitors every day to our premises. Failure to manage risks arising from these operations could result in major injuries or loss of life to staff, contractors and members of the public, significant disruption to the programme of work on our stages and damage to our reputation. The cost related to the recovery or resultant litigation could have a material financial impact. 

## **Trustees' responsibility statement** 

The trustees (who are also directors of Leeds Theatre Trust Limited for the purposes of company law) statements in accordance with applicable law and regulations. 

Company law requires the trustees to prepare financial statements for each financial year. Under that law the trustees have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland. Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, including the income and expenditure, of the charitable group for that period. 

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

- select suitable accounting policies and then apply them consistently; 

- observe the methods and principles in the Charities SORP (FRS 102); 

- make judgements and accounting estimates that are reasonable and prudent; 

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company and group will continue in business. 

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

The trustees confirm that: 

- so far as each trustee is aware, there is no relevant audit information of which the charitable the trustees have taken all the steps that they ought to have taken as trustees in order to make themselves aware of any relevant audit information and to establish that the charitable are of that information. 

The Trustees are responsible for the maintenance and integrity of the corporate and financial information preparation and dissemination of financial statements may differ from legislation in other jurisdictions. 

12 



**Leeds Theatre Trust Limited** 

## **1** 

## **Going concern** 

The activities of the group, together with the factors likely to affect its future development and performance, are set out in the Report of the Trustees. The financial position of the group, its cashflow and liquidity are described in the Financial Statements and accompanying notes. The organisation was working to its Business Plan of which 2019/20 formed the third year and funding from Arts Council England and Leeds City Council is confirmed for the four-year period 2018 to 2022. The Business Plan is being reviewed in light of the ongoing impact on the business model caused by Covid-19. 

The theatre has been closed for long periods during 2020/21 and this has had a significant impact on scheme and other support. 

The financial statements have been prepared on a going concern basis. The Trustees have taken note of the guidance issued by the Financial Reporting Council on Going Concern assessments in determining that this is the appropriate basis of preparation of the financial statements and have considered a number of factors. 

The total amount due to Leeds City Council relating to the capital redevelopment at 31 July 2020, was £4,788,876, however during the year Leeds City Council were awarded an ACE Capital Kickstart grant of £1,792,459 allowing the Council to reduce the overall contribution from the Playhouse. After the agreed £1,538,876 cash contribution and the already agreed £500,000 Courtyard Loan, this leaves a residual amount outstanding of £957,541. This amount was converted to a loan repayable over a fiveyear period ending in September 2024. 

In addition to the regular Arts Council England funding, during the year, the Group has been awarded significant emergency funding from Arts Council England amounting to £2,929,817. The awards include grants made under Culture Recovery Funds rounds 1 and 2. The Group has also received significant Government assistance through the Coronavirus Job Retention Scheme (Furlough Scheme). The Playhouse was also successful in its recent ACE Culture Recovery Fund: Continuity Support application for £499,758 

The Trustees have prepared forecasts and cashflows covering the period to July 2023 and approved by the Board in Dec 2021. The uncertainty as to the future impact on the Group of the recent Covid-19 outbreak has been separately considered as part of the consideration of the going concern basis of preparation. 

Notwithstanding the indications of the forecasts and cashflows of the financial stability of the Group and Company, there is a risk that the impact of Covid-19 could be more significant than can be currently anticipated, and the Trustees have concluded that these circumstances represent a material uncertainty statements do not include any adjustment that would arise if the going concern basis of preparation was not considered appropriate. 

13 



**1** 

## **Leeds Theatre Trust Limited** 

## **Auditors** 

Azets Audit Services Limited were appointed auditor to the company following their acquisition of the trad of Garbutt & Elliott Audit Limited on 1 December 2021.  In accordance with s587(2) of the Companies Act 2006 they are deemed reappointed annually. 

## **Statement of disclosure to the auditor** 

In so far as the Trustees are aware: 

- There is no relevant audit and 

- The Trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information. 

In approving the Report of the Trustees, the Trustees are also approving the Strategic Report in their capacity as company directors. 

On behalf of the Board 

Rozina Breen **Chair of Trustees** 

14 



## **Leeds Theatre Trust Limited** 

## **Theatre Trust** 

## **Opinion** 

its subsidiary for the year ended 31 July 2021 which comprise the Consolidated Statement of Financial Activities, the Consolidated 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: 

- give a true and fair view of the state of the charitable company 21 and of its expenditure for the year then ended; 

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and 

- have been prepared in accordance with the requirements of the Companies Act 2006. 

## **Basis for opinion** 

We have been appointed as auditor under the Companies Act 2006 and report in accordance with regulations made under that Act.  We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further We are independent of the group and parent charitable company in accordance with the ethical requirements that are Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. 

## **Conclusions relating to going concern** 

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

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

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

## **Other information** 

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

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

15 



## **Leeds Theatre Trust Limited** 

## **Theatre Trust** 

We have nothing to report in this regard. 

## **Opinion on other matters prescribed by the Companies Act 2006** 

In our opinion, based on the work undertaken in the 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 statements. 

- the Trustees' report has been prepared in accordance with applicable legal requirements. 

## **Matter on which we are required to report under the Companies Act 2006** 

In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees' report. 

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

- adequate accounting records have not been kept by the parent charitable company, or 

- returns adequate for our audit have not been received from branches not visited by us; or the paren records and returns; or 

- certain disclosures of trustees' remuneration specified by law are not made; or 

- we have not received all the information and explanations we require for our audit 

## **Responsibilities of trustees for the financial statements** 

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

In preparing the financial statements, the trustees are responsible for assessing the charitable concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so. 

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

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

A further description of our responsibilities for the audit of the financial statements is located on the part of our A 

16 



## **Leeds Theatre Trust Limited** 

## **Theatre Trust** 

## **Extent to which the audit was considered capable of identifying irregularities, including fraud** 

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, through discussion with correspondence. We discussed with the Trustees and other management the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance during the audit. 

The charitable company is subject to laws and regulations that directly affect the financial statements including company law, charity law, financial reporting legislation, pensions legislation, taxation legislation and further laws and regulations that could indirectly affect the financial statements, comprising safeguarding, environmental, health and safety and employment legislation, and, in the current economic climate, Covid regulations. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Trustees and other management and inspection of regulatory and legal correspondence, if any. These procedures did not identify any potentially material actual or suspected non-compliance. 

To identify risks of material misstatement due to fraud we considered the opportunities and incentives and pressures that may exist within the group and the charitable company to commit fraud. Our risk assessment procedures included: enquiry of Trustees and other management to understand the high level policies and procedures in place to prevent and detect fraud, reading Board minutes and considering performance targets and incentive schemes in place for management. We communicated identified fraud risks throughout our team and remained alert to any indications of fraud during the audit. 

- As a result of these procedures we identified the greatest potential for fraud in the following areas: `o` income recognition, in particular: 

      - the risk that income is recognised in the wrong reporting period and not correctly deferred, highlighted this year due to delayed performances and venue closures; 

      - the risk that performance related conditions within grants have not been met; and; the risk that restricted income is incorrectly recognised within unrestricted income; and 

   - subjective accounting estimates. 

These risks arise due to a potential desire to present the results in a differing light to suit management objectives and funding applications. 

As required by auditing standards we also identified and addressed the risk of management override of controls. 

- identifying and testing high risk journal entries through vouching the entries to supporting documentation; 

- assessing significant accounting estimates for bias; 

- testing the recognition of income and in particular that it was recognised in the correct period and any restrictions recognised. 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. 

17 



## **Leeds Theatre Trust Limited** 

## **Theatre Trust** 

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations. 

## **Use of our report** 

3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to trustees those matters we are required to state to them in an Auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume s a body, for our audit work, for this report, or for the opinions we have formed. 

Laura Masheder **Senior Statutory Auditor For and on behalf of Azets Audit Services Limited Statutory Auditor** 

Triune Court Monks Cross Drive York YO32 9GZ 

18 



**Leeds Theatre Trust Limited** 

## **Consolidated statement of financial activities (incorporating income and expenditure account)** 

|||**Unrestricted**|**Restricted**|**Total Funds**|**Total Funds**|
|---|---|---|---|---|---|
|||**funds**|**funds**|**2021**|**2020**|
||**Note**|**£**|**£**|**£**|**£**|
|**Income from:**||||||
|Donations and legacies|**2,19**|1,036,180|1,583,903|2,620,083|1,008,907|
|Commercial trading operations||58,640|-|58,640|588,915|
|Income from investments||55,289|-|55,289|57,614|
|Income from charitable activities|**3**|5,063,148|587,493|5,650,641|6,036,118|
|Coronavirus Job Retention||||||
|Scheme||760,537|-|760,537|621,449|
|**Total income**||**6,973,794**|**2,171,396**|**9,145,190**|**8,313,003**|
|**Expenditure on:**||||||
|Raising funds||262,336|305,391|567,727|741,788|
|Expenditure on charitable||||||
|activities||3,473,453|826,221|4,299,674|7,691,133|
|Capital Redevelopment<br>Contribution|**21**|(1,181,347)|-|(1,181,347)|-|
|**Total Expenditure**|**4**|**2,554,442**|**1,131,612**|**3,686,054**|**8,432,921**|
|**Net income / (expenditure)**||||||
|**before other gains / (losses)**||4,419,352|1,039,784|5,459,136|(119,918)|
|(Losses)/gains from investments|**12**|94,041|-|94,041|(49,431)|
|**Net movement in funds**||**4,513,393**|**1,039,784**|**5,553,177**|**(169,349)**|
|**Reconciliation of funds:**||||||
|Total funds brought forward|**19, 20**|(92,687)|5,138,733|5,046,046|5,215,395|
|Total funds carried forward|**19, 20**|4,420,706|6,178,517|10,599,223|5,046,046|



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

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

All income and expenditure derives from continuing activities. 

A fully detailed Statement of Financial Activities for the year ended 31 July 2020 is shown at note 24. 

19 



## **Leeds Theatre Trust Limited** 

## **Consolidated Balance Sheet as at 31 July 2021** 

|||**Group**|**Group**|**Company**|**Company**|
|---|---|---|---|---|---|
|||**2021**|**2020**|**2021**|**2020**|
||**Note**|**£**|**£**|**£**|**£**|
|**Fixed assets**||||||
|Tangible assets|**11**|6,173,998|6,278,698|6,173,998|6,278,698|
|Investments|**12**|680,247|586,206|680,249|586,208|
|||6,854,245|6,864,904|6,854,247|6,864,906|
|**Current assets**||||||
|Stocks|**13**|24,808|32,426|13,096|16,928|
|Debtors|**14**|1,572,776|3,624,189|2,110,537|3,610,170|
|Cash at bank and in hand||4,956,170|924,018|4,388,892|844,476|
|||6,553,754|4,580,633|6,512,526|4,471,574|
|**Current liabilities**||||||
|Creditors: amounts falling due<br>within oneyear|**15**|(1,547,796)|(1,443,210)|(1,547,949)|(1,379,402)|
|Net current assets||5,005,958|3,137,423|5,054,577|3,092,172|
|Total assets less current<br>liabilities||11,860,203|10,002,327|11,908,824|9,957,078|
|Creditors: amounts falling due|**17**|(1,260,980)|(4,956,281)|(1,215,980)|(4,911,281)|
|after more than oneyear||||||
|||10,599,223|5,046,046|10,692,844|5,045,797|
|**Funds of the charity**||||||
|Restricted funds|**19**|6,178,517|5,138,733|6,178,518|5,138,734|
|Unrestricted funds|**19**|4,420,706|(92,687)|4,514,326|(92,937)|
|||10,599,223|5,046,046|10,692,844|5,045,797|



The financial statements were approved by the Board of Trustees and signed on their behalf on 

Rozina Breen 

**Chair of Trustees** 

20 



**Leeds Theatre Trust Limited** 

## **Consolidated Statement of Cash Flows for the year ended** 

|||**2021**|**2020**|
|---|---|---|---|
|||**£**|**£**|
|**Reconciliation of cashflow from operating activities**||||
|Net income/(expenditure) for the year||5,553,177|(169,349)|
|Depreciation||427,354|398,498|
|(Gains)/Losses on investments||(94,041)|49,431|
|(Profits)/Losses on sale of fixed assets||700|-|
|Investment income||(55,289)|(57,614)|
|Decrease/(increase) in stocks||7,618|(15,977)|
|Decrease/(increase) in debtors||2,051,413|(1,832,970)|
|(Decrease)/increase in creditors||(159,681)|787,434|
|**Net cash (used in)/provided by operating activities**||7,731,251|(840,547)|
|**Cash inflow from investing activity**||||
|Income from investments||55,289|57,614|
|Purchase of tangible fixed assets||(323,354)|(33,957)|
|**Cash inflow from financing activity**||(268,065)|23,657|
|Payment of finance lease obligations||(69,792)|(12,324)|
|Other loans repaid/(advanced)||(3,361,242)|45,000|
|**Cashprovided by/(used in) financing activities**||(3,431,034)|32,676|
|**Change in cash and cash equivalents in**|**theyear**|4,032,152|(784,214)|
|Cash and cash equivalents at the beginning|of theyear|924,018|1,708,232|
|Cash and cash equivalents at the end of theyear||4,956,170|924,018|
|**Analysis of changes in net debt**||||
|**1 August 2020**||**Cashflows**|**31 July 2021**|
|Cash at bank and in hand|924,018|4,032,152|4,956,170|
|Borrowings excluding overdrafts|(5,036,375)|3,431,034|(1,605,341)|
|**Net debt**|**4,112,357**|**7,463,186**|**(3,335,829)**|



21 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **1 Principal accounting policies** 

The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows: 

## **Charitable company information** 

The charitable company is a registered charity and a company limited by guarantee and registered in England. 

Charity number: 255460 Company number: 0926862 Registered Office: Leeds Playhouse, Playhouse Square, Quarry Hill, Leeds LS2 7UP 

Leeds Playhouse (Enterprises) Limited is a wholly owned subsidiary of the charitable company. 

## **Basis of preparation** 

The financial statements have been prepared on a going concern basis in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Financial Reporting Standard applicable in the UK and Ireland (FRS 102), the Companies Act 2006 and the Charities Act 2011. 

Leeds Theatre Trust meets the definition of a public benefit entity under FRS 102. 

Assets and liabilities are initially recognised at cost or transaction value unless otherwise stated in the relevant accounting policy notes. 

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1. 

The principal accounting policies adopted in the preparation of the financial statements have remained unchanged from previous years and are set out below. 

## **Basis of consolidation** 

These financial statements consolidate the results of the charity and its wholly owned subsidiary Leeds Playhouse (Enterprises) Limited on a line-by-line basis.  A separate statement of financial activities and income and expenditure accounts are not presented for the charity itself following the exemptions afforded by the Companies Act 2006 and the SORP 2019. 

## **Going concern** 

The activities of the group, together with the factors likely to affect its future development and performance, are set out in the Report of the Trustees. The financial position of the group, its cashflow and liquidity are described in the Financial Statements and accompanying notes. The organisation was working to its newly created Business Plan of which the capital redevelopment year 2018/19 forms the first year and funding from Arts Council England and Leeds City Council is confirmed for the four-year period 2018 to 2022. The Business Plan has been extended for 2021-22 and 2022-23. 

22 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **1 Principal accounting policies** 

The financial statements have been prepared on a going concern basis. The trustees have taken note of the guidance issued by the Financial Reporting Council on Going Concern assessments in determining that this is the appropriate basis of preparation of the financial statements and have considered a number of factors. 

The total amount due to Leeds City Council of £4,788,876 is shown in Note 17 to the accounts. After the year end, Leeds City Council were awarded an ACE Capital Kickstart grant of £1,792,459 relating to the recent capital redevelopment, which allowed the Council to reduce the overall contribution from the Playhouse in this regard. After the agreed £1,538,876 cash contribution and the already agreed £500,000 Courtyard Loan, this leaves a residual amount outstanding of £957,541. This amount was converted to a loan repayable over a five-year period ending in September 2024. 

In addition to the regular Arts Council England funding, since the year end, the Group has been awarded significant emergency funding from Arts Council England amounting to £3,669,326. The awards include grants made under ACE Emergency Fund and Culture Recovery Funds rounds 1 and 2. The Group has also received significant Government assistance through the Coronavirus Job Retention Scheme (Furlough Scheme). 

The Trustees have prepared forecasts and cashflows covering the period to July 2023 and approved by the Board in May 2021. The uncertainty as to the future impact on the Group of the recent Covid-19 outbreak has been se basis of preparation. 

As part of the financial forecasting work referred to in Going Concern as set out above, the Trustees have considered the impact of the pandemic on the business, including on its working capital and the availability of cash. 

## **Income** 

Voluntary income including donations, gifts and legacies and grants that provide core funding or are of general nature are recognised where there is entitlement, probability of receipt and the amount can be measured with sufficient reliability.  Such income is only deferred when: 

- the donor specifies that the grant or donation must only be used in future accounting periods; or 

- the donor has imposed conditions which must be met before the charity has unconditional entitlement. 

Income from commercial trading activities is recognised as earned as the related goods and services are provided. 

Investment income is recognised on a receivable basis. 

Income from charitable activities includes income received under contract.  Where entitlement to grant funding is subject to specific performance conditions, this is recognised as earned as the related goods or services are provided. 

Grant income included in this category provides funding to support performance activities and is recognised where there is entitlement, probability of receipt and the amount can be measured with sufficient reliability.  Income is deferred when admission fees or performance related grants are received in advance of the performances or event to which they relate. 

Government grants in the form of Coronavirus Job Retention Scheme are recognised at entitlement and are shown separately on the face of the SoFA. 

## **Expenditure** 

Expenditure is recognised when a liability is incurred. 

23 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **1 Principal accounting policies** 

_**Costs of generating funds**_ are those costs incurred in attracting voluntary income and those incurred in trading activities that raise funds. 

_**Charitable activities**_ include expenditure associated with the staging of concerts, stage productions, art exhibitions and educational programmes and include both the direct costs and support costs relating to these activities.  Production costs are written-off in the year in which the first performance of the related production takes place, unless the substantive part of the show's run is post year end, in which case both income and expenditure would be deferred. 

_**Governance costs**_ include those incurred in the governance of the charity and its assets and are primarily associated with constitutional and statutory requirements. 

_**Support costs**_ include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, e.g., the proportion of turnover. 

Production comprises the salaries and overhead costs of the production, literary and artistic teams. Executive comprises executive salaries and travel. Support services comprise IT, administration, finance and secretarial salaries and overheads as well as theatre management costs and legal and other professional fees. Promotion comprises marketing and press salaries and costs. Front of house comprises box office, reception and duty management salaries and costs. Occupancy costs comprise cleaning and maintenance salaries and costs as well as utilities. 

The following bases of allocation are used: Production direct production costs, Executive unrestricted direct costs, Support services unrestricted direct costs, Promotion Box office income, Front of house Box office income, Occupancy unrestricted direct cost 

## **Fund accounting** 

_**Restricted funds**_ are to be used for specified purposes laid down by the donor.  Expenditure for those purposes is charged to the appropriate fund. 

_**Unrestricted funds**_ are donations and other income received or generated for expenditure on the general objectives of the charity. 

When grants and donations are received for a specific purpose involving capital investment, the cash will be recorded against a restricted fund. When the investment has been made, the relevant capital asset will be recorded against the relevant fund, and depreciation of the asset charged against the fund. Once any restrictions on the use of the asset have expired, the asset will be transferred from the restricted fund to the Trust's unrestricted funds. 

## **Stocks** 

Stocks are stated at the lower of cost and net realisable value, after making allowance for obsolete and slow moving items. Cost comprises the invoiced value of the goods and services received. 

## **Tangible fixed assets and depreciation** 

Depreciation is calculated to write down the cost less estimated residual value of all tangible fixed assets except freehold land by equal annual instalments over their expected useful lives.  The periods applicable are as follows: 

|Freehold buildings|50 years|
|---|---|
|Long leasehold buildings|50 years|
|Wardrobe equipment, office, bar and restaurant fixtures and fittings|4 - 10 years|
|Computer equipment|5 years|
|Electrical equipment|7 - 15 years|
|Theatre fixtures and fittings|6 - 12 years|
|Motor vehicles|4 years|



Freehold land is not depreciated. 

24 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **1 Principal accounting policies** 

## **Investments** 

Investments are stated at market value at the balance sheet date. 

The investment portfolio is held to generate returns and gains for the charity and accordingly is revalued at each period end to its fair value, as determined by reference to quoted market prices and values determined by independent fund managers, with any gains or losses going through the SoFA. 

## **Staff costs** 

The costs of short-term employee benefits are recognised as a liability and an expense where settlement of obligations does not fall within the same period. 

## **Pensions** 

Leeds Theatre Trust Limited operates a Group Personal Pension Plan with Standard Life which is a defined contribution contracted-in money purchase scheme. 

Accordingly, these financial statements include pension costs payable on a defined contribution basis. 

## **Operating lease agreements** 

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the SoFA on a straight-line basis over the period of the lease. 

## **Financial instruments** 

Section its financial instruments. 

## **Cash at bank and in hand** 

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity held for working capital. 

## **Debtors** 

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid. 

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date. 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. The impairment loss is recognised in the income and expenditure account. 

## **Creditors, loans and provisions** 

Creditors, loans and provisions are recognised where the group has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors, loans and provisions are normally recognised at their settlement amount after allowing for any trade discounts due. Financial liabilities are only derecognised whe discharged, cancelled or they expire. 

Amounts recognised as provisions are best estimates of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. 

As permitted by paragraph 34.90 of FRS 102, concessionary loans are initially recognised at the amount received or paid, with the carrying amount adjusted in subsequent years to reflect repayments and any accrued interest and adjusted if necessary for any impairment. 

25 



**Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **1 Principal accounting policies** 

## **Taxation** 

Leeds Theatre Trust is a registered charity and as such is a charity within the meaning of schedule 6 of the Finance Act 2010. Accordingly, the charity is potentially entitled to tax exemption under part 11 of the Corporation Tax Act 2010 or section 256 of the Taxation of Chargeable Gains Act 1992 in respect of income and gains arising. 

## **Critical accounting judgements and estimation uncertainty** 

## **Useful economic lives of tangible assets** 

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets.  The useful economic lives and residual values are reassessed annually.  They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.  See note 11 for the carrying amount of the property plant and equipment and the note below for the useful economic lives for each class of assets. 

## **2 Income from donations and legacies** 

||**2021**<br>|**2020**|
|---|---|---|
||**£**|**£**|
|Donations(Unrestricted)|1,036,180|128,923|



In addition to the unrestricted voluntary income above, the Trust has received restricted grant income of £1,583,903 (2020 £879,984), which is analysed in note 19. 

## **3 Income from charitable activities** 

||**2021**|**2020**|
|---|---|---|
||**£**|**£**|
|**Core funding/performance grants:**|||
|- Arts Council England|1,465,670|2,213,846|
|- Culture Recovery Fund|3,000,000|-|
|- Leeds CityCouncil|587,493|588,665|
||5,053,163|2,802,511|
|**Income from theatre productions:**|||
|Admission charges|408,402|2,372,083|
|Co-production income|70,337|500,480|
|Recharge income|675|39,963|
|Touring out|-|148,756|
|Creative engagement: education and event income|40,991|55,462|
|Royalty income|-|17,450|
|Other income|77,073|99,413|
||5,650,641|6,036,118|



26 



|**4**<br>**Expenditure on charitable activities and raising funds**<br>The Trust undertakes direct charitable activities only and does not make grant payments.<br>**For the year to 31 July 2021**<br>**Unrestricted**<br>**direct costs**<br>**Unrestricted**<br>**support costs**<br>**(Note 5)**<br>**Unrestricted**<br>**total costs**<br>**Costs against**<br>**designated**<br>**fund**<br>**Restricted**<br>**total costs**<br>**Total**<br>**2021**<br>**Expenditure on charitable activities**:<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|Own theatre productions<br>447,162<br>1,107,805<br>1,554,967<br>19,818<br>38,557<br>1,613,342<br>Visiting theatre productions<br>214,144<br>586,762<br>800,906<br>-<br>-<br>800,906<br>Touring out<br>45,450<br>84,533<br>129,983<br>-<br>-<br>129,983<br>Creative Engagement<br>373,647<br>884,510<br>1,258,157<br>-<br>200,171<br>1,458,328|1,080,403<br>2,663,610<br>3,744,012<br>19,818<br>238,728<br>4,002,559<br>Depreciation<br>121,963<br>-<br>121,963<br>-<br>305,391<br>427,354<br>Governance<br>8,269<br>8,120<br>16,389<br>-<br>-<br>16,389|**Total expenditure on charitable activities**<br>**1,210,634**<br>**2,671,730**<br>**3,882,364**<br>**19,818**<br>**544,119**<br>**4,446,301**|**Expenditure on raising funds:**<br>Fundraising expenses<br>131,311<br>131,025<br>262,336<br>-<br>-<br>262,336<br>Tradingexpenses<br>158,764<br>-<br>158,764<br>-<br>-<br>158,764|**Total expenditure on raising funds**<br>**290,075**<br>**131,025**<br>**421,100**<br>**-**<br>**-**<br>**421,100**|**Total**<br>**1,500,709**<br>**2,802,755**<br>**4,303,464**<br>**19,818**<br>**544,119**<br>**4,867,401**|Capital redevelopment contribution<br>(1,181,347)<br>-<br>(1,181,347)<br>-<br>-<br>(1,181,347)|**Total expenditure**<br>**319,362**<br>**2,802,755**<br>**3,122,117**<br>**19,818**<br>**544,119**<br>**3,686,054**|As disclosed in note 22 the capital redevelopment fund relates to a credit against the amount Leeds Theatre Trust contributed towards the capi<br>project in prior years.  This arose due to Leeds City Council obtaining additional funding such that a credit against this expense was due back t<br>the charity.|
|---|---|---|---|---|---|---|---|---|---|





|**4**<br>**Expenditure on charitable activities and raising funds (continued)**<br>**For the year to 31 July 2020**<br>**Unrestricted**<br>**direct costs**<br>**Unrestricted**<br>**support costs**<br>**(Note 5)**<br>**Unrestricted**<br>**total costs**<br>**Costs against**<br>**designated**<br>**fund**<br>**Restricted**<br>**total costs**<br>**Total**<br>**2020**<br>**Expenditure on charitable activities**:<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|Own theatre productions<br>2,267,123<br>2,341,791<br>4,608,914<br>-<br>172,939<br>4,781,853<br>Visiting theatre productions<br>502,267<br>489,948<br>992,215<br>-<br>-<br>992,215<br>Touring out<br>233,036<br>167,119<br>400,155<br>-<br>-<br>400,155<br>Creative Engagement<br>113,307<br>226,580<br>339,887<br>-<br>406,265<br>746,152|3,115,733<br>3,225,438<br>6,341,171<br>-<br>579,204<br>6,920,375<br>Depreciation<br>398,498<br>-<br>398,498<br>-<br>-<br>398,498<br>Capital build project costs<br>331,883<br>-<br>331,883<br>-<br>-<br>331,883<br>Governance<br>28,951<br>11,426<br>40,377<br>-<br>-<br>40,377|**Total expenditure on charitable activities**<br>**3,875,065**<br>**3,236,864**<br>**7,111,929**<br>**-**<br>**579,204**<br>**7,691,133**|**Expenditure on raising funds:**<br>Fundraising expenses<br>139,930<br>55,911<br>195,841<br>-<br>-<br>195,841<br>Tradingexpenses<br>545,947<br>-<br>545,947<br>-<br>-<br>545,947|**Total expenditure on raising funds**<br>**685,877**<br>**55,911**<br>**741,788**<br>**-**<br>**-**<br>**741,788**|**Total expenditure**<br>**4,560,942**<br>**3,292,775**<br>**7,853,717**<br>**-**<br>**579,204**<br>**8,432,921**|
|---|---|---|---|---|---|---|





|**5**<br>**Analysis of support costs**<br>The Trust allocates its support costs between the charitable activities undertaken as shown in the table below.<br>**For the year to 31 July 2021**<br>**Production**<br>**Executive**<br>**Support**<br>**services**<br>**Promotion**<br>**Front of**<br>**house**<br>**Occupancy**<br>**Total**<br>**support**<br>**costs**<br>**2021**|**Allocated to cost of charitable activity:**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>Own theatre productions<br>389,013<br>60,932<br>198,429<br>131,006<br>145,544<br>182,880<br>1,107,805<br>Visiting theatre productions<br>186,229<br>29,178<br>95,021<br>89,246<br>99,150<br>87,938<br>586,762<br>Touring out<br>39,487<br>6,196<br>20,177<br>-<br>-<br>18,673<br>84,533<br>Creative Engagement<br>413,487<br>64,787<br>210,982<br>-<br>-<br>195,254<br>884,510|Allocated to costs of generating donations<br>-<br>17,885<br>58,244<br>-<br>-<br>54,896<br>131,025<br>Governance<br>-<br>1,117<br>3,637<br>-<br>-<br>3,366<br>8,120|**Total support costs**<br>**1,028,216**<br>**180,095**<br>**586,490**<br>**220,252**<br>**244,694**<br>**543,007 2,802,755**|**For the year to 31 July 2020**<br>**Production**<br>**Executive**<br>**Support**<br>**services**<br>**Promotion**<br>**Front of**<br>**house**<br>**Occupancy**<br>**Total**<br>**support**<br>**costs**<br>**2020**|**Allocated to cost of charitable activity:**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>Own theatre productions<br>825,888<br>138,054<br>537,382<br>209,931<br>268,057<br>362,479<br>2,341,791<br>Visiting theatre productions<br>159,662<br>26,687<br>103,880<br>56,942<br>72,708<br>70,069<br>489,948<br>Touring out<br>74,038<br>12,381<br>48,193<br>-<br>-<br>32,507<br>167,119<br>Creative Engagement<br>99,065<br>16,555<br>64,442<br>1,341<br>1,712<br>43,465<br>226,580|1,158,653<br>193,677<br>753,897<br>268,214<br>342,477<br>508,520<br>3,225,438<br>Allocated to costs of generating donations<br>-<br>7,437<br>28,948<br>-<br>-<br>19,526<br>55,911<br>Governance<br>-<br>1,520<br>5,916<br>-<br>-<br>3,990<br>11,426|**Total support costs**<br>**1,158,653**<br>**202,634**<br>**788,761**<br>**268,214**<br>**342,477**<br>**532,036 3,292,775**|
|---|---|---|---|---|---|---|---|





|**6**<br>**Analysis of funding support for charitable activities**<br>This table shows the cost of the main charitable activities and the sources of revenue directly to support those activities.<br>**For the year to 31 July 2021**<br>**Own**<br>**theatre**<br>**productions**<br>**Visiting**<br>**theatre**<br>**productions**<br>**Touring out**<br>**Creative**<br>**Engagement**<br>**Total**<br>**2021**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|Admission charges<br>242,924<br>165,478<br>-<br>-<br>408,402<br>Creative engagement: education and event income<br>-<br>-<br>-<br>40,991<br>40,991<br>Co-production income<br>70,337<br>-<br>-<br>-<br>70,337<br>Recharge income<br>-<br>675<br>-<br>-<br>675<br>Other income<br>32,386<br>-<br>-<br>-<br>32,386|Total direct revenue<br>345,647<br>166,153<br>-<br>40,991<br>552,791<br>Unrestricted total costs (Note 4)<br>(1,554,967)<br>(800,906)<br>(129,983)<br>(1,258,157)<br>(3,744,012)|Net cost funded from grants and other income<br>(1,209,320)<br>(634,753)<br>(129,983)<br>(1,217,166)<br>(3,191,222)|**For the year to 31 July 2020**<br>**Own**<br>**theatre**<br>**productions**<br>**Visiting**<br>**theatre**<br>**productions**<br>**Touring out**<br>**Creative**<br>**Engagement**<br>**Total**<br>**2020**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**|Admission charges<br>1,865,993<br>506,090<br>148,756<br>31,925<br>2,552,764<br>Co-production income<br>500,480<br>-<br>-<br>-<br>500,480<br>Recharge income<br>-<br>39,963<br>-<br>-<br>39,963<br>Other income<br>10,000<br>-<br>-<br>23,537<br>33,537|Total direct revenue<br>2,376,473<br>546,053<br>148,756<br>55,462<br>3,126,744<br>Unrestricted total costs (Note 4)<br>(4,608,914)<br>(992,215)<br>(400,155)<br>(339,887)<br>(6,341,171)|Net cost funded from grants and other income<br>(2,232,441)<br>(446,162)<br>(251,399)<br>(284,425)<br>(3,214,427)|
|---|---|---|---|---|---|---|---|





## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **7 Financial activities of the charity** 

The Charity has taken advantage of section 408 of the Companies Act 2006 and has not included its own income and expenditure accounts in these financial statements. 

A summary of the financial activities undertaken by the Trust is set out below: 

||**2021**|**2020**|
|---|---|---|
||**£**|**£**|
|Income|9,045,050|7,766,728|
|Expenditure on charitable activities|(3,229,708)|(7,691,133)|
|Expenditure on raising funds|(262,336)|(195,841)|
|Gains on investments|94,041|(49,104)|
|Net movements in funds|5,647,047|(169,350)|
|Total funds brought forward|5,045,797|5,215,147|
|Total funds carried forward|10,692,844|5,045,797|
|**Represented by**:|||
|Restricted funds|6,178,518|5,138,734|
|Unrestricted funds|4,514,326|(92,937)|
||10,692,844|5,045,797|



Operating costs are stated after charging: Auditor s remuneration of £15,750 (2020: £15,750) for audit services in respect of the Group and £2,700 (2020: £2,700) for taxation services. 

## **8 Operations of trading subsidiary** 

The wholly owned trading subsidiary, Leeds Playhouse (Enterprises) Limited, registered in England and Wales, pays all its profits to its parent charitable company under gift aid.  Leeds Playhouse (Enterprises) Limited operates the bars, restaurant, coffee lounge and all commercial trading operations carried on at the Leeds Playhouse and is commissioned by Leeds Theatre Trust Limited and other theatre companies to produce theatre productions.  Leeds Theatre Trust Limited owns the entire issued share capital of 2 ordinary shares of £1 each.  A summary of the trading results and financial position of Leeds Playhouse (Enterprises) Limited is shown below. 

|||**2021**|**2020**|
|---|---|---|---|
|||**£**|**£**|
|Turnover||1,368,491|3,772,776|
|Other income<br>|CJRS government grants|41,501|85,059|
|Cost of sales||(1,324,260)|(3,457,116)|
|Gross profit||85,732|400,719|
|Administrative expenses||(179,517)|(393,131)|
|Operating profit||(93,785)|7,588|
|Interest receivable||162|380|
|Operating profit||(93,623)|7,968|
|Tax on profit on|ordinary activities|-|-|
|Profit for the financial year after taxation||(93,623)|7,968|



31 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **8 Operations of trading subsidiary (continued)** 

||**2021**|**2020**|
|---|---|---|
||**£**|**£**|
|Current assets|1,225,507|882,516|
|Creditors: amounts falling due within one year|(1,273,880)|(837,266)|
|Creditors: amounts falling due after one year|(45,000)|(45,000)|
|Total net assets|(93,373)|250|
|Share capital and reserves|(93,373)|250|



## **9 Taxation** 

The Trust has charitable status, and its investment income and gains are exempt from corporation tax by virtue of the provisions of section 488, Corporation Taxes Act 2010.  Furthermore, it is considered that the trading activities of the Trust are carried out as the primary purpose of the charitable company and, accordingly, any element of the operating surplus attributable to such activities is also exempt from corporation tax under the provisions of that section. 

## **10 Staff costs** 

||**Group**||
|---|---|---|
||**2021**|**2020**|
||**£**|**£**|
|Wages and salaries|2,528,333|4,011,852|
|Redundancy|9,052|-|
|Social security costs|215,058|246,181|
|Pension costs|57,470|75,720|
||2,809,913|4,333,753|



The average number of full-time equivalent employees (including casual and part-time staff) during the period was as follows: 

||**Group**||
|---|---|---|
||**2021**|**2020**|
||**Number**|**Number**|
|Trading|12|30|
|Stage performances|36|70|
|Box office and front of house|42|43|
|Creative Engagement|26|16|
|Administration|24|21|
||140|180|



security costs but including benefits in kind) fell within the following bands: 

|||**2021**|**2020**|
|---|---|---|---|
|||**Number**|**Number**|
|£70,001|to £80,000|2|2|



The key management personnel of the charity comprise the trustees, the Executive Director and Joint Chief Executive, Artistic Director and Joint Chief Executive, Finance Director, Technical Director, Marketing & Communications Director, Director - Creative Engagement, Strategic Director of Fundraising and Development, HR & Learning Director, Commercial Director, Associate Director, and the Senior Producer. The total cost of their employment was £569,831 (2020: £494,560). 

32 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **10 Staff costs (continued)** 

Regular benchmarking exercises are carried out to ensure that staff salary rates are consistent with market rates for the sector. An annual pay review is implemented in April of each year. 

During the year Neil Adleman (trustee) was reimbursed for out-of-pocket expenses of £nil (2020: £125). 

The directors of the charity are also the Trustees under charity law and received no remuneration either from the Charity or its subsidiary. The Charity has taken out indemnity insurance that protects both the Charity and its Trustees from losses arising from neglect or default by the Trustees, employees or other agents of the Group. 

## **11 Fixed Assets** 

## **Group and company** 

||||**Fixtures,**||
|---|---|---|---|---|
||**Freehold**|**Long**|**Fittings**||
||**land and**|**Leasehold**|**and motor**||
||**buildings**|**buildings**|**vehicles**|**Total**|
||**£**|**£**|**£**|**£**|
|**Cost**|||||
|At 31 July 2020|467,578|14,041,461|1,228,430|15,737,469|
|Additions|-|-|323,354|323,354|
|Disposals|-|-|(33,320)|(33,320)|
|At 31 July2021|467,578|14,041,461|1,518,464|16,027,503|
|**Depreciation**|||||
|At 31 July 2020|118,909|8,440,333|899,529|9,458,771|
|Provided in the period|6,537|280,000|140,817|427,354|
|Eliminated on disposal|-|-|(32,620)|(32,620)|
|At 31 July2021|125,446|8,720,333|1,007,726|9,853,505|
|**Book values**|||||
|At 31 July2021|342,132|5,321,128|510,738|6,173,998|
|At 31 July2020|348,669|5,601,128|328,901|6,278,698|



All tangible fixed assets were used for charitable purposes. The bar, restaurant and conference facilities were also used by the trading subsidiary to generate funds. 

Fixed assets includes assets held under hire purchase leases with a cost of £214,823, a book value of £128,893 and depreciation of £42,965 has been charged in the year. 

33 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **12 Investments** 

## **Group and company** 

|**Group and company**||
|---|---|
||**Listed**|
||**Investments**|
||**£**|
|**Cost or valuation**||
|At 31 July 2020|586,206|
|Less: sale of investments|-|
|Net investmentgains|94,041|
|At 31 July2021|680,247|
|**Net book amount**||
|At 31 July2021|680,247|
|At 31 July2020|586,206|



Investments are listed on a recognised stock exchange and are valued at fair value through the statement of financial activities. 

The allocation of investments held at the period end was as follows: 

||**2021**|**2020**|
|---|---|---|
||**£**|**£**|
|UK and overseas equities|443,707|376,599|
|UK and overseas Fixed interest|65,593|67,903|
|Short term cash deposits|170,947|141,704|
|Book value at 31 July|680,247|586,206|
|Historical cost at 31 July|538,064|635,639|



The Charitable company also holds a £2 investment in its subsidiary (2020: £2). 

The £2 investment is stated at cost and represents 100% of the ordinary share capital of Leeds Playhouse (Enterprises) Limited, company number 02441300 registered in England and Wales with its registered office at the same address as its parent company.  The results and aggregate amount of capital and reserves of the subsidiary at 31 July 2020 are disclosed in note 8 to these financial statements. 

Leeds Playhouse (Enterprises) Limited is controlled by virtue of the parent Charity holding 100% of the issued share capital. It has a reporting date which is coterminous with the Charity and its registered office is the same as that of the parent company. 

|**13**|**Stocks**|||||
|---|---|---|---|---|---|
|||**Group**||**Charitable**|**company**|
|||**2021**|**2020**|**2021**|**2020**|
|||**£**|**£**|**£**|**£**|
|Raw|materials and goods for resale|24,808|32,426|13,096|16,928|



34 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **14 Debtors** 

|**14**<br>**Debtors**|||||
|---|---|---|---|---|
||**Group**||**Charitable**|**company**|
||**2021**|**2020**|**2021**|**2020**|
||**£**|**£**|**£**|**£**|
|Trade debtors|150,427|139,299|134,810|130,315|
|Debtors arising on operations|7,914|1,573,007|7,914|1,555,982|
|Other debtors|181,818|749,499|-|-|
|Other taxes and social security|123,225|-|123,225|-|
|Prepayments|405,097|238,023|404,998|237,688|
|Accrued income|704,296|924,361|704,057|924,361|
|Amounts owed bysubsidiaryundertaking|-|-|735,534|761,824|
||1,572,776|3,624,189|2,110,538|3,610,170|



|**15**<br>**Creditors: amounts falling due**|**within one year**|**within one year**|||
|---|---|---|---|---|
||**Group**||**Charitable**|**company**|
||**2021**|**2020**|**2021**|**2020**|
||**£**|**£**|**£**|**£**|
|Trade creditors|267,110|193,494|258,620|198,592|
|Other taxes and social security|70,259|99,605|65,519|93,915|
|Other creditors|167,869|160,088|116,700|139,670|
|Finance lease creditor|80,094|80,094|80,094|80,094|
|Loans - Leeds City Council|264,267|-|264,267|-|
|Amounts owed to subsidiary undertaking|-|-|-|-|
|Accruals|370,328|352,447|344,879|309,649|
|Deferred income(note 18)|327,870|557,482|327,870|557,482|
||1,547,796|1,443,210|1,457,949|1,379,402|



A bank overdraft facility is secured by a fixed and floating charge over the group and charitable company's freehold land and buildings. 

## **16 Loans & Finance lease obligations** 

||**Group**||**Charitable**|**company**|
|---|---|---|---|---|
|**Future minimum lease payments:**|**2021**<br>**£**|**2020**<br>**£**|**2021**<br>**£**|**2020**<br>**£**|
|Amounts due within one year|76,316|76,316|76,316|76,316|
|Amounts due in two to fiveyears|66,599|143,662|66,599|143,662|
||142,915|219,978|142,915|219,978|
|Less future finance changes|(10,208)|(17,479)|(10,208)|(17,479)|
||132,707|202,499|132,707|202,499|



||**Group**||**Charitable**|**company**|
|---|---|---|---|---|
|**Future minimum loan payments:**|**2021**<br>**£**|**2020**<br>**£**|**2021**<br>**£**|**2020**<br>**£**|
|Amounts due within one year|286,253|-|286,253|-|
|Amounts due in two to fiveyears|1,234,622|-|1,234,622|-|
||1,520,875|-|1,520,875|-|
|Less future finance changes|(93,241)|-|(93,241)|-|
||1,427,634|-|1,427,634|-|



35 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

**17 Creditors: amounts falling due after more than one year** 

||**Group**|**Group**|**Charitable**|**company**|
|---|---|---|---|---|
||**2021**|**2020**|**2021**|**20**|
||**£**|**£**|**£**|**£**|
|Other creditors|-|4,788,876|-|4,788,876|
|Finance lease creditor|52,613|122,405|52,613|122,405|
|Loans - Leeds City Council|1,163,367|-|1,163,367|-|
|Other loans|45,000|45,000|-|-|
||1,260,980|4,956,281|1,215,980|4,911,281|



Other creditors (2021 £1,427,634, 2020 £4,788,876) are the amount payable to Leeds City Council the redevelopment of Leeds Playhouse and is summarised as follows: 

- £500,000 loan agreement payable over 15 years from September 2021 

- £957,541 loan repayable over a five-year period ending in September 2024. 

Other loans represent a 3-year loan advanced to Leeds Playhouse (Enterprises) Limited by the brewery, the loan is interest free, but this is conditional on minimum purchasing commitments. 

## **18 Deferred income** 

The movements in deferred income during the year were as follows. Contractual income is deferred when income is invoiced or received in advance of delivery of the associated service. The majority of deferred income relates to ticket sales for shows in the next financial year: the income is released when the performances take place. 

||**Group**|**Group**|**Charitable**|**company**|
|---|---|---|---|---|
||**2021**|**2020**|**2021**|**2020**|
||**£**|**£**|**£**|**£**|
|At 1 August 2020|557,482|867,655|557,482|861,655|
|Released in year|(557,482)|(867,655)|(557,482)|(861,655)|
|Deferred inyear|327,870|557,482|327,870|557,482|
|At 31 July2021|327,870|557,482|327,870|557,482|



36 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

**19 Analysis of charitable funds** 

|**For the year ended 31**|**Balance at**|**Movement**|**in period**|**Transfers**|**Balance at**|
|---|---|---|---|---|---|
|**July 2021**|**31 July**<br>**2020**|**Income**|**Expenditure**|**between**<br>**funds**|**31 July**<br>**2021**|
|**Restricted Funds**|**£**|**£**|**£**|**£**|**£**|
|**Grants of a capital nature:**||||||
|Front of House Improvements|-|128,711|(19,157)|-|109,554|
|Premises fund - long leasehold||||||
|theatre complex|5,581,972|-|(280,000)|-|5,301,971|
|Total capital grants|5,581,972|128,711|(299,157)|-|5,411,525|
|**Grants of a revenue nature:**||||||
|Theatre of Sanctuary|10,000|-|-|-|10,000|
|Theatre redevelopment project|(802,294)|841,135|-|-|38,841|
|Roof Project|-|431,708|(10,670)|-|421,038|
|Leeds City Council|-|587,493|(587,493)|-|-|
|The Liz and Terry Bramall||||||
|Charitable Trust|32,272|-|(32,268)|-|4|
|National Lottery Community||||||
|Fund|6,745|-|(6,745)|-|-|
|ACE Celebrating Age|9,995|26,035|-|-|36,030|
|Esmée Fairbairn|66,159|-|(66,159)|-|-|
|Literary fund & Play Enabling|21,233|4,000|-|-|25,233|
|Ramps On The Moon|14,998|8,110|-|-|23,108|
|ACE Action Research|105,394|-|(6,234)|-|99,160|
|Andrew Lloyd Webber||||||
|Foundation|2,503|10,000|-|-|12,503|
|Comic Relief|23,744|-|-|-|23,744|
|Stage One Theatre Investment||||||
|Fund|8,518|-|(7,865)|-|653|
|Creative Arts & Dementia||||||
|Project|351|-|-|-|351|
|Emerald Foundation|60,000|50,000|(35,000)|-|75,000|
|Talent Development|(3,857)|18,500|(16,470)|-|(1,827)|
|Weston Jerwood Fellowship|-|5,704|(3,551)|-|2,153|
|Society for Theatre Research|1,000|-|-|-|1,000|
|Burberry Inspire|-|60,000|(60,000)|-|**-**|
|Total revenue grants|(443,239)|2,042,685|(832,455)|-|766,991|
|**Total Restricted Funds**|**5,138,733**|**2,171,396**|**(1,131,612)**|**-**|**6,178,517**|



37 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **19 Analysis of charitable funds (continued)** 

|**For the year to 31 July 2021**|**Balance at**<br>**31 July**|**Movement**|**in period**||**Balance at**<br>**31 July**|
|---|---|---|---|---|---|
||**2020**|**Income**|**Expenditure**|**Designations**|**2021**|
||**£**|**£**|**£**|**£**|**£**|
|**Unrestricted Funds**||||||
|**Designated:**||||||
|Capital Equipment fund|19,817|-|(19,817)|87,250|87,250|
|Roof Replacement fund|-|-|-|430,000|430,000|
|Grant Specific designations|-|-|-|608,282|608,282|
|Covid-19 Recovery fund|-|-|-|721,380|721,380|
|**Total Designated funds**|**19,817**|**-**|**(19,817)**|**1,846,912**|**1,846,912**|
|**Unrestricted**<br>**general:**||||||
|Unrestricted funds|(112,504)|6,973,794|(2,440,582)|(1,846,912)|2,573,794|
|**Total Funds**|**(92,687)**|**6,973,794**|**(2,460,399)**|**-**|**4,420,706**|
|**For the year ended 31 July**|**Balance at**|**Movement**|**in period**|**Transfers**|**Balance at**|
|**2020**|**31 July**<br>**2019**|**Income**|**Expenditure**|**between**<br>**funds**|**31 July**<br>**2020**|
|**Restricted Funds**|**£**|**£**|**£**|**£**|**£**|
|**Grants of a capital nature:**||||||
|Premises fund - long leasehold||||||
|theatre complex|5,861,972|-|-|(280,000)|5,581,972|
|Total capital grants|5,861,972|-|-|(280,000)|5,581,972|
|**Grants of a revenue nature:**||||||
|First Floor|3,476|-|(3,476)|-|**-**|
|Theatre of Sanctuary|-|10,000|-|-|10,000|
|Theatre redevelopment project|(1,327,504)|540,171|(14,961)|-|(802,294)|
|The Liz and Terry Bramall||||||
|Charitable Trust|182,272|-|(150,000)|-|32,272|
|National Lottery Community||||||
|Fund|6,741|99,346|(99,432)|-|6,745|
|ACE Celebrating Age|-|9,995|-|-|9,995|
|Esmée Fairbairn|101,790|66,159|(101,790)|-|66,159|
|Literary fund|21,233|-|-|-|21,233|
|Ramps On The Moon|14,998|-|-|-|14,998|
|Theatre Productions|46,676|-|(46,676)|-|-|
|ACE Action Research|111,628|-|-|(6,234)|105,394|
|Andrew Lloyd Webber||||||
|Foundation|10,000|-|(7,497)|-|2,503|
|Comic Relief|4,868|23,973|(5,097)|-|23,744|
|Stage One Theatre Investment|18,030|-|(9,512)|-|8,518|
|Creative Arts & Dementia||||||
|Project|8,007|-|(7,656)|-|351|
|Emerald Foundation|60,000|60,000|(60,000)|-|60,000|
|Talent Development|-|9,250|(13,107)|-|(3,857)|
|Society for Theatre Research|-|1,000|-|-|1,000|
|Burberry Inspire|-|60,000|(60,000)|-|**-**|
|Total revenue grants|(737,785)|879,984|(579,204)|(6,234)|(443,239)|
|**Total Restricted Funds**|**5,124,187**|**879,984**|**(579,204)**|**(286,234)**|**5,138,733**|



38 



**Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **19 Analysis of charitable funds (continued)** 

|**For the year to 31 July 2020**||||||
|---|---|---|---|---|---|
|**Unrestricted Funds**|**31 July**<br>**2019**|**Income**|**Expenditure**|**Transfers**|**31 July**<br>**2020**|
|**Designated:**||||||
|Capital Equipment fund|1,060,930|23,941|(1,084,871)|-|-|
|**Unrestricted**<br>**general:**||||||
|Unrestricted funds|401,483|3,627,863|(4,228,699)|(290,561)|91,208|
|**Total Funds**|**8,918,631**|**4,860,838**|**(8,564,074)**|**-**|**5,215,395**|



## **Grants of a capital nature** 

Restricted funds in respect of the long leasehold theatre complex are transferred to unrestricted funds over 50 years, being the period over which the theatre complex is depreciated.  The Equipment fund represents the value of grants received towards the costs of specific theatre assets. 

The Liz & Terry Bramall Charitable Trust provided funds of £111,211 for improvements to the Front of House areas. Other funds provided for this work included £5,000 from Roland Stross, £10,000 from Arnold Burton and £500 from Nicola Down. 

## **Grants of a revenue nature** 

Grants of £841,135 were received towards the Theatre redevelopment project including £611,112 from Le £200,000 from The Liz and Terry Bramall Charitable Trust as a fifth instalment of the £1,000,000 total commitment from the Trust to the project. 

The Backstage Trust provided funds totalling £431,708 towards the feasibility study and subsequent works to repair the Playhouse roof. 

Arts Council England provided funding of £26,035 towards the Overcoming Loneliness project to help people overcome loneliness and isolation with creativity. 

Ramps On The Moon is a collaboration between Birmingham Repertory Theatre, New Wolsey Theatre Ipswich, Nottingham Playhouse, Leeds Playhouse, Sheffield Theatres, Theatre Royal Stratford East and Graeae Theatre funded by Arts Council England aiming to lead a fundamental change across the theatre industry in the development of deaf and disabled people as performers, audiences and participants. 

Leeds City Council provided a Play Enabling grant of £4,000 helping organisations make Leeds city centre more child friendly.  Leeds City Council provided a grant of £587,493 to assist the Playhouse in delivering  the Creative Programme.  This was year 4 of a 4 year funding agreement. 

The Emerald Foundation provided a £50,000 grant to fund Leeds Playhouse Youth Project consisting of creative projects, workshops and production for anyone aged 5-25 years old. 

The Burberry Foundation provided £60,000 in the previous year to enable Leeds Playhouse to work as a key partner in the Burberry Cultural Capital in Yorkshire project delivering engaging and impactful experiences, through participating schools, giving young people the creative agency to become theatremakers in their own right. 

The Regional Theatres Young Directors Scheme provided a grant of £18,500 for talent development of a Resident Director 

The Weston Jerwood Fellowship provided funds of £5,704 for talent development of a Resident Designer. 

The Andrew Lloyd Webber Foundation provided funds of £10,000 towards the Leeds Playhouse Young Leaders, providing training, support, and a host of creative opportunities to 12 young people with a passion for the arts. 

39 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **19 Analysis of charitable funds (continued)** 

## **Unrestricted designated funds** 

Designated funds are held at the discretion of Trustees. The Trust has identified four main designated funds as follows: 

- Capital Equipment Fund 

- Roof Replacement Fund 

- Grant Specific Designations 

- Planned future deficits as part of our Covid-19 recovery plan 

## **20 Analysis of group net assets between funds** 

||**Unrestricted**|**Unrestricted**|||
|---|---|---|---|---|
|**As at 31 July 2021**|**General**|**Designated**|**Restricted**|**Total**|
||**funds**|**funds**|**funds**|**Funds**|
||**£**|**£**|**£**|**£**|
|Tangible fixed assets|872,027|-|5,301,971|6,173,998|
|Investments|680,245|-|-|680,245|
|Current assets|3,830,296|1,846,912|876,546|6,553,754|
|Current liabilities|(1,547,796)|-|-|(1,547,796)|
|Longterm liabilities|(1,260,980)|-|-|(1,260,980)|
||2,573,794|1,846,912|6,178,517|10,599,223|



||**Unrestricted**|**Unrestricted**|||
|---|---|---|---|---|
|**As at 31 July 2020**|**General**|**Designated**|**Restricted**|**Total**|
||**funds**|**funds**|**funds**|**Funds**|
||**£**|**£**|**£**|**£**|
|Tangible fixed assets|696,727|-|5,581,971|6,278,698|
|Investments|586,206|-|-|586,206|
|Current assets|5,004,054|19,817|(443,238)|4,580,633|
|Current liabilities|(1,443,210)|-|-|(1,443,210)|
|Longterm liabilities|(4,956,281)|-|-|(4,956,281)|
||(112,504)|19,817|5,138,733|5,046,046|



## **21 Material Item - Reduction in Contribution to Leeds City Council Capital Redevelopment** 

The total amount due to Leeds City Council relating to the capital redevelopment, was £4,788,876 and was accounted as expenditure in prior years. During the year Leeds City Council were awarded an ACE Capital Kickstart grant allowing the Council to reduce the overall contribution to the capital redevelopment from the Playhouse. The reduction in the final contribution of £1,181,347 has therefore been accounted as negative expenditure in these financial statements. 

40 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **22 Related party transactions** 

The Trust has a close working relationship with Leeds City Council, which has nominated two trustees and provides funding by means of an annual grant to enable the charitable company to carry out its charitable objectives.  The following is a summary of financial transactions with Leeds City Council (excluding business rates and similar charges): 

||**2021**|**2020**|
|---|---|---|
||**£**|**£**|
|Grants received|559,232|588,665|



Grant funding was received either as fees under contract or by grant funding conditional on the staging of specific performances or drama training events.  This income has been included in the financial statements under incoming resources from charitable activities. 

The land on which the theatre complex is situated is owned by Leeds City Council and occupied by Leeds Theatre Trust Limited at a peppercorn rent, under a 250-year lease dated 3 May 2007. A balance of £1,427,634 (2020 - £4,788,876) included in other creditors due after more than one year in the balance sheet is payable to Leeds City Council 

Leeds Theatre Trust Limited paid £nil (2020 £1,800) for legal services to Harbottle & Lewis LLP. Neil Adleman (trustee) is a partner at Harbottle & Lewis. Leeds Theatre Trust Limited also paid £29,198 (2020: £52,092) to Spektrix Ltd for box office services. Michael Nabarro, who is a trustee of Leeds Theatre Trust Limited, is CEO of Spektrix Limited. Sarah Friskney, trustee, was employed as Senior Development Surveyor at Caddick Developments Ltd. Caddick Group PLC, the parent company of Caddick Developments paid £20,000 (2020: £24,000) in capital sponsorship to Leeds Playhouse (Enterprises) Limited, and Moda Living Limited, the sister company, paid £nil (2020: £2,033) for catering to Leeds Playhouse (Enterprises) Limited during the year; Caddick Group PLC paid £nil (2019 £157) for catering. Sharon Watson, trustee, is the Artistic Director of Phoenix Dance Theatre; Leeds Theatre Trust paid Phoenix Dance Theatre paid £nil for choreography fees (2020: £19,256 for choreography fees) and Phoenix Dance Theatre paid Leeds Theatre Trust Limited £nil (2020 :£4,870). During the year Neil Adleman, trustee, was reimbursed for out-of-pocket expenses of £nil (2020: £125) and Claire Lowson, trustee, £nil (2019: £nil). 

41 



## **Leeds Theatre Trust Limited** 

## **Notes to the Financial Statements for the year ended 31 July 2021** 

## **23 Comparative statement of financial activity for the year ended 31 July 2020** 

|||||**Total**||
|---|---|---|---|---|---|
|||**Unrestricted**|**Restricted**|**Funds**|**Total Funds**|
|||**funds**|**funds**|**2020**|**2019**|
||**Note**|**£**|**£**|**£**|**£**|
|**Income from:**||||||
|Donations and legacies|**2,18**|128,923|879,984|1,008,907|1,231,516|
|Commercial trading operations||588,915|-|588,915|228,865|
|Income from investments||57,614|-|57,614|57,569|
|Income from charitable activities|**3**|6,036,118|-|6,036,118|3,359,947|
|Coronavirus Job Retention<br>Scheme||621,449|-|621,449|-|
|**Total income**||**7,433,019**|**879,984**|**8,313,003**|**4,877,897**|
|**Expenditure on:**||||||
|Raising funds|**4**|741,788|-|741,788|470,787|
|Expenditure on charitable<br>activities|**4**|7,111,929|579,204|7,691,133|8,134,287|
|**Total expenditure**||**7,853,717**|**579,204**|**8,432,921**|**8,605,074**|
|**Net (expenditure)/ income**<br>**before other (losses)/gains**||(420,698)|300,780|(119,918)|3,727,177|
|Losses/(gains) from investments|**12**|(49,431)|-|(49,431)|23,941|
|Net (expenditure)/income before<br>transfers||(470,129)|300,780|(169,349)|(3,703,236)|
|Transfers between funds|**19**|286,234|(286,234)|-|-|
|**Net movement in funds**||**(183,895)**|**14,546**|**(169,349)**|**(3,703,236)**|
|**Reconciliation of funds:**||||||
|Total funds brought forward|**19**|91,206|5,124,187|5,215,395|8,918,631|
|Total funds carried forward|**19**|(92,687)|5,138,733|5,046,046|5,215,395|



42 

