OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees
Report ofthe Independent
Auditors
13
Statement
of Financial Activities
Balance Sheet 18
Cash Flow Statement 19
Notes to the Cash Flow Statement 20
Notes to the Financial Statements 21

FOR THE YEAR ENDED 31MAR CH 2021
Notes 2021 2020
Unrestricted Restricted
funds Funds Total Funds Total Funds
6 f f 6
INCOME AND ENDOWMENTS FROM
Donations,
legacies and grants
2 424,325 127,795 552,120 340,776
Charitable
activities
Performance
activities
41,525 41,525 336,732
Other trading activities 5,540 5,540 6,586
Other income 576 576 2,873
Total 471,966 127,795 599,761 686,967
EXPENDITURE ON
Raising funds (3,950) (1,637) (5,587) (3,406)
Charitable
activities
Performance
activities
(247,045) (84,683) (331,728) (702,383)
Total (250,995) (86,320) (337,315) (705,789)
NET (EXPENDITURE)/INCOME 220,971 41,475 262,446 (18,822)
Transfers between funds 18 1,998 (1,998)
NET MOVEMENT
IN FUNDS
222,969 39,477 262,446 (18,822)
RECONISUATION
OF FUNDS
Total funds brought forward 90,167 47,832 137,999 156,821
TOTAL FUNDS CARRIED FORWARD 313,136 87,309 400,445 137,999
CONllNUING
OPERATIONS

31 31
MARCH MARCH
2021 2020
E E
Notes
FIXEDASSETS
Tangible Assets 13 60,096 63,965
Investments 14 25,100 100
85,196 64,065
CURRENTA5SETS
Debtors 15 54,613 32,766
Cash at Bank 321,141 119,736
375,754 152,502
CREDITORS
Amounts
falling due within one year
16 (60,505) (78,568)
NET CURRENT ASSETS 315,249 73,934
TOTAL ASSETS LESSCURRENT LIABILITIES 400,445 137,999
NET ASSETS 400,445 137,999
FUNDS
Unrestricted
funds:
Undesignated 2,893 3,946
Designated 310,243 86,221
Restricted funds 87,309 47,832
SHAREHOLDERS' FUNDS 400,445 137,999

CASH FLOW STATEMENT FOR THE YE AR END ED 31 MARC H 2021
31 31
MARCH MARCH
2021 2020
6 6
Notes
Cash flows from operating activities:
Cash generated
from operations
247,967 (14,010)
Net cash provided
by (used In) operating
activities 247,967 (14,010)
Cash flows from investing activities
Purchase oftangible
fixed
assets 13 (21,570) (40,638)
Purchase of Investments 14 (25,000)
Interest received 8
Net cash provided
by (used in) investing
activities (46,562) (40,638)
Change
in cash and cash equivalents
in the
reporting
period
201,405 (54,648)
Cash and cash equivalents at the beginning ofthe
reporting
period
119,736 174,384
Cash and cash equivalents at the end of the
reporting
period
321,141 119,736

2021 2020
Net income (expenditure)
for
the reporting
period (as per the statement offinancial
activities) 262,446 (18,822)
Adjusments
for.
Depreciation
charges
25,168 21,819
Interest received (8)
Loss/(profit)
on disposal offixed assets
271
(Increase)/decrease in stocks
(Increase)/Decrease in debtors (21,847) (9,660)
Increase/(Decrease) in creditors (18,063) (7,347)
Net cash provided by (used In) operating
activities 247,967 )14,010)

2021 2020
Donations 18,964 14,306
Grants 533,156 326,470
360.»
Grants received, included in the above, are as follows:
2021 2020
Hampshire
County Council
Core Funding 86,000 95,000
Havant
Borough Council
Core Funding 28,950 28,950
Arts Council England
- Here and Now
5,000 5,400
NPO Core Funding 122,208 120,000
Hampshire
County
Council
—Project Funding 3,200 3,500
Havant
Borough Council
- Project Funding 32,914 5,075
Garfield Weston
—Experiential
Curation 20,000
NPO Emergency
Funding
42,900
Culture
Recovery Fund
94,000
Havant
Borough Council
—Covid 19Funding 28,928
Hampshire
County Council
- Covid 19Funding 2,000
Coronavirus
Job Retention
Scheme 66,681
Pfizer (Forget-me-not
Cinema)
375 330
Capital Works 23,537
Charlotte
Bonham-Carter
Fund 2,000
Heritage
Lottery Fund - Kenwood
27,950
HCC - Anne Briggs 1,708
Doyle Carte Foundation 3,000
Dischma Charitable
Trust
2,000
Watershed
Arts
1,700
Heritage Lottery Fund - HAWFC 33, 6,320
0
3 OTHER TRADING ACTIVIES
2021 2020
Fundralsing
events
483 1,384
Membership
fees
5,057 5,202
6, 36

2021 2020
Lettlngs income 32,495 60,408
Professional programme (including Visual Arts) 6,145 183,623
Participation programme 2,534 31,957
Boxoffic service 351 60,744
9 336,732
5 RAISING FUNDS
Raising donations and legacies
2021 2020
Staff costs 4,546 3,301
Fundraising costs 1,042 105
5,587 3.4
6 CHARITABLE ACTIVITIES COSTS
2021 2020
Performance activities
Direct costs 184,988 496,375
Support costs (see note 7) 146,738 206,008
1,»6 702,383
7 SUPPORT COSTS
2021 2020
Performance activities
Management 139,282 196,426
Governance costs 7,457 9,582
4 .7 206,0 8
Support costs, included in the above, are as follows,
2021 2020
Management
Wages 27,852 48,714
Social security 5,097 8,809
Pensions 2,933 3,952
Insurance
and
licenses 6,868 6,188
Utilities and maintenance 39,210 52,356
Administration, postage and ITcosts 43,096 57,321
Sundry 898 2,713
Technical 5,037 11,861
Depreciation oftangible and heritage assets 8,291
139,282
4,512
9, 2
2021 2020
Governance costs
Wages 6,061 6,602
Auditors'
remuneration
1,396 2,980
7,457

2021 2020
Auditors' remuneration —current year fee 2,500 2,980
Auditors' remuneration - prior year fee (1,224)
Auditors' remuneration -other services 120
Depreciation
-owned assets
25,168 21,819
Loss on disposal
offixed assets
1

2021 2020
Wages and salaries 169,382 168,676
Social security costs 5,097 8,809
Other pension costs 2,933 3,952
12 181,437
The average monthly number of employees during the year was as follows.'
2021 2020
Arts Centre staff 2

Unrestricted Restricted
funds funds Total funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
258,256 82,520 340,776
Charitable
activities
Performance
activities
334,009 2,723 336,732
Other trading
activities
6,586 6,586
Investment
income
Other income 2,873 2,873
Total 601,724 85,243 686,967
EXPENDITURE ON
Raising funds (3,406) (3,406)
Charitable
activities
Performance
activities
(623,883) (78,500) (702,383)
Total (627,289) (78,500) (705,789)
NET INCOME/(EXPENDITURE) (25,565) 6,743 (18,822)
Transfer between funds 1,700 (1,700)
Net movement
in funds
(23,865) 5,043 18,822)
RECONCIUATION
OF FUNDS
Total funds brought
forward
114,028 42,793 156,821
TOTAL FUNDS CARRIED FORWARD 90,163 47,836 137,999

Fixtures &
Fittings
COST
At 1April 2020 105,986
Additions 21,570
Dlsposals (5,499)
At 31March 2021 1 2,0
DEPRECIAllON
At 1April 2020 (42,021)
Charge for the year (25,168)
Eliminated
on disposal
5,228
At 31March 2021 (61. 6'(
NET BOOK VALUE
At 1April 2020 63,965
At 31March 2021. , 66
FIXEDASSET INVESTMENTS
MARKET VALUE
At 1April 2020 100
Additions 25,000
At 31March 2021 0
NET BOOK VALUE
At 1April 2020
At 31 March 2021 ,100
There were no investment assets outside the UK.

yt
Class ofshare: holding
Ordinary shares issued at 61 100
2021 2020
Aggregate capital and reserves 28,277 4,306
(Loss)/profit for the year (1,029) 3,624

2021 2020
Trade debtors 1,974 6,478
Amounts
due
from subsidiary undertaking 3,600
Prepayments and accrued income 52,639 22,688
32,766
16 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Trade creditors (4,632) (18,559)
Social security and other taxes (2,951) (3,044)
Other creditors and accruals
Deferred Income
(22,677)
(30,245)
(23,357)
~33,608)
)60.505) )78,588)
2021 2020
Brought forward (33,608) (60,247)
Amount released to incoming resources 33,608 60,247
Amount deferred In year (30,245) (33,608)
Carried forward 30,245) (33,608
17 ANALYSIS OF NET ASSETS BETWEEN FUNDS
2021 2020
Unrestricted Restricted
funds funds Totalfunds Total funds
Fixed assets 28,342 31,754 60,096 63,965
Investments 25,100 25,100 100
Current assets 320,199 55 555 375,754 152,502
Current liabilities (60,505) (60,505) (78,568)
313,136 87,309 400,445 137,999

Net Transfers
At 1April movement
in
between At 31March
2020 funds funds 2021
Unrestricted
funds
General
Fund
3,946 209,749 (210,802) 2,893
Emergency
Fund
36,788 36,788
Infrastructure
- Building
6,246 (431) 5,815
Piano Fund 6,656 (2,663) 3,993
Classical Music Development 405 405
Patrons'
Fund
680 2,375 3,055
Shutdown
Donation
Fund 3,224 15,741 18,965
Heritage Development 2,862 (300) 2,562
NPO Delivery 29,360 167,500 196,860
Play Artist
In Residence
(3,500) 45,300 41,800
90,167 220,971 1,998 313,136
Restricted funds
Project Funding 5,000 1,200 6,200
D'Oyly Carte 3,000 3,000
Dischma Charitable Trust 2,000 (2,000)
Get Up and Go 978 409 1,387
Family Festival 2,000 2,000
Memory Cafd 1,500 1,500
HBC - Youth Conference (1)
Capital Works 30,930 (11,758) 19,172
Cycle Project 2,400 (400) 2,000
Scalextric 2,143 (2,026) (117)
Experiential
Curation
(117) 20,000 117 20,000
Havant
Football Club
(1) 1
Coronavirus
Job Retention
Scheme
CIL Energy Efficient Improvement Works 32 050 32 050
47,832 41475 1,998) 87,309
TOTALFUNDS 137,999 262,446 400,445

Net movement
In fu
nds, Included in the above, are as follows:
Incoming Resources Movement
In
resources expended funds
Unrestricted
funds
GeneralFund 453,850 (244,101) 209,749
Emergency
Fund
Infrastructure
- Building
(431) (431)
Piano Fund (2,663) (2,663)
Classical Music Development
Patrons'
Fund
2,375 2,375
Shutdown
Donation
Fund 15,741 15,741
Heritage
Development
(300) (300)
NPO Delivery
Play Artist
in Residence
3 500 3,500)
471,966 250,995) 220,971
Restricted funds
Project Funding 1,200 1,200
D'Oyly Carte
Dischma Charitable Trust
Get Up and Go 864 (455) 409
Family Festival 2,000 2,000
Memory
Cafd
HBC —Youth Conference
Capital Works (11,758) (11,758)
Cycle Project 5,000 (5,400) (400)
Scalextric (2,026) (2,026)
Experiential
Curation
20,000 20,000
Havant
Football Club
Coronavirus
Job Retention Scheme
66,681 (66,681)
CIL Energy Efficient Improvement Works 32,050 32,050
127,795 86,320 41,475
TOTALFUNDS 599,761 337,315 262,446

Comparativee for movement
in funda
Net Transfers
At1April movement
in
between At 31March
2019 funds funds 2020
Unrestricted
funds
General
Fund
2,240 1,700 3,946
Emergency
Fund
36,788 36,788
Infrastructure - Building 7,662 (1,416) 6,246
Piano Fund 9,498 (2,842) 6,656
Classical Music Development 330 75 405
Patrons'
Fund
680 680
Shutdown
Donation
Fund 3,224 3,224
Heritage Development 5,000 (2,138) 2,862
Individual
Giving
150 (150)
Brand Refresh 23,000 (23,000)
NPO Delivery 29 360 29 360
114,028 (25,561) 1,700 90,167
Restricted funds
Fgm Festival 1,700 (1,700)
Project Funding 5,000 5,000
D'Oyly Carte 3,000 3,000
Dischma Charitable Trust 2,000 2,000
Get Up and Go 978 978
Family Festival
Memory
Cafd
1,500 1,500
HBC - youth Conference 149 (150) (1)
Kenwood 10,872 (10,872)
Capital Works 19,746 11,184 30,930
Cycle Project 2,400 2,400
Scalextrlc 4,054 (1,911) 2,143
Experiential
Curatlon
11,591 (11,708) (117)
Forget Me Not Films
Havant
Football Club
(3,619) 3618
42,793 6,739 (1,700) 47,832
TOTALFUNDS 156,821 (18,822) 137,999

Incoming Resources Movement
in
resources expended funds
Unrestricted
funds
General
Fund
596,354 (596,348)
Emergency
Fund
Infrastructure - Building (1,416) (1,416)
Piano Fund (2,842) (2,842)
Classical Music Development 250 (175) 75
Patrons'
Fund
1,900 (1,220) 680
Shutdown
Donation
Fund 3,224 3,224
Heritage Development (2,138) (2,138)
Individual
Giving
(150) (150)
Brand Refresh (23,000) 23,000
601,728 (627,289) (25,561)
Restricted funds
Film Festival 1,700 1,700
Project Funding 5,000 5,000
D'Oyly Carte 3,000 3,000
Dischma Charitable Trust 2,000 2,000
Get Up and Go 5,178 (4,200) 978
Family Festival 1,500 (1,500)
Memory
Cafd
1,500 1,500
HBC - Youth Conference (150) (150)
Kenwood 27,950 (38,822) (10,872)
Capital Works 23,537 (12,353) 11,184
Cycle Project 5,400 (3,000) 2,400
Scalextrlc 118 (2,029) (1,911)
Experiential
Curation
(11,708) (11,708)
Forget Me Not Films 330 (330)
Havant Football Club 6,322 (2,700) 3,622
Ubrary Tour 1,708 (1,708)
85,243 (78,500) 6,743
TOTALFUNDS 686,971 (705,789) (18,818)