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

Contents Page
Reference and administrative
details
Report ofthe trustees
Independent
Auditor's
report on the financial
statements 16
Statement offinancial activities
incorporating
income &expenditure
account
20
Balance sheet 21
Cash flow statement 22
Notes forming part ofthe financial statements, incorporating:
Statement ofaccounting
policies
23
Other notes to the financial statements
The following page does not form part ofthe statutory financial statements:
Detailed income and expenditure
account
32

Chair Kobina Hall
Trustees Clark Bairn
Selwyn 8lyth
Philippa
Frith
Kobina
Hall
lain Lownes
Claire Owen
Kam Sarai
Company secretary lain Lownes
Key management personnel Andrew Watson CEO and Artistic Director
Louise Heywood Director of Programmes
Rosalind Adams Funding and Partnerships Manager
Other employees Elizabeth
Aspinall
Keshena Bowie
Elizabeth
Brown
Andrea Cifuentes-Poseck
Helen Clifton Daniel Pearce
Emma Smallman David Snook
Benjamin Teare Isobel Watson
Registered office Woodbridge House
9Woodbridge Road
Birmingham 813BEH
Charity number 327563
Company registration number 2182104
independent auditor Feltons

Organisations
and P
artne rs worked with in 2020/21
Bath Spa University London CRC
Birmingham
City University
BSMHFT PROSPER Service
Birmingham
Conservatoire,
Birmingham City
University Respect
Central School ofSpeech and Drama {CSSD) St.Helen's Council
City ofStoke-on-Trent Council Staffordshire University
Goldsmiths,
University
ofLondon Stockport Council
Herefordshire
Council
University of Birmingham
Judicial College University of Derby
BSMHFT Health and Justice Network University of Leeds
Kent County Council University of Salford
Leeds City Council University of Worcester
HMP Garth HMP Oakwood
HMP Whatton

People Oays
Community Number ofProjects Participants
Groupwork 16
Totals 16
People Days
Reach In Out Number ofProjects Participants
Creative Project 182 73
Totals 182

Conference Performances Number ofProjects People Days Participants
For Staff 72 471
ForStudents 49.5 510
Totals 16 121.5 981
Staff Training Number ofProjects People Days Participants
Groupwork (for students) 116
Groupwork (public) 10 117
Presentations
(for staff)
41
Audio Recordings (for staff)
Totals 20 15 274

Schedule of Grants and Donations —April 2020to March 2021
Arts Council England Unrestricted NPO funding towards
business
40,972
plan
Arts Council England Unrestricted NPO Emergency
funding
39,970
The Bromley Trust Unrestricted One year grant extension 20,000
DCMS Culture Recovery Fund Unrestricted Round One 46,856
Paul Hamlyn Foundation Unrestricted Rescue grant and previous 36,537
unused project funding agreed
to be added to reserves
Coronavirus Community Support Restricted Reach In Out project 52,619
Fund
Garfield Weston Unrestricted Main grants 30,000
Birmingham City Council Unrestricted Covid-19 Business grant 28,934
Baring Foundation Unrestricted Arts and Mental
Health
Fund 8,000
CjRS Restricted Government grant to support 160,553
staff salaries
The 6rimmitt Trust Unrestricted Repurposed project funding 3,500
Standard
Life
Unrestricted Donation 250
ACE Employability Restricted Development phase ofproject 2,000
Edgar E Lawley Foundation Unrestricted Grant 1,500
SS.D Lloyd Trust Unrestricted Grant 500
Other Unrestricted Inc. Sponsor a Mask 8 Team 1,866
Geese
TOTAL 474,057

Unrestricted Restricted Total Total
funds Funds 2021 2020
Notes
Income
Grants and donations 212,029 262,028 474,057 198,351
Income from charitable activities:
Fund raising 70,657 70,657 343,491
Income from trading activities:
Rental income and room hire 20,450 20,450 21,250
investment
income
61 61
Total income 303,197 262,028 565,225 563,171
Expenditure
Costs ofraising funds:
Publicity and marketing 455 455 4,842
Charitable
activities:
Operational
and support
costs 133,698 259,519 393,217 549,458
Total expenditure 134,153 259,519 393,672 554,300
Net income / (expenditure)
transfers
before 169,044 2,509 171,553 8,871
Gross transfers
between
funds 13 2,509 (2,509)
Net movement
in funds
171,553 171,553 8,871
Reconciliation
offunds
Total funds brought
forward
102,535 102,535 93,664
Total funds carried forward 274,088 274,088 102,535

sset on a systematic
basis over
its expected useful life as f ollows:
Equipment —25/ per annum on a straight line basis
Fixtures and fittings -25M per annum on a straight line basis
Motor vehicles - 25Yoper annum on a straight line basis

Unrestricted Restricted Total Total
funds funds 2021 2020
E E
Grants 209,913 262,028 471,941 194,493
Donations 2,116 2,116 3,858
212,029 262,028 474,057 198,351
Investment income
Unrestricted Restricted Total Total
funds funds 2021 2020
E E E
Deposit account interest 61 61 79
61 61 79
Expenditure on charitable activities
Conference Staff Reach In Total Total
Community peformances training Out Project 2021 2020
E E E E E E
Operational and support costs
Staff costs 6,958 93,932 11,597 140,704 253,191 300,171
Project costs 4 53 7 80 144 507
Motor and travel 48 647 968 1,743 48,790
Premises costs 838 11,307 1,396 16,938 30,479 40,056
Training (2) (26) (3) (39) (70) 4,060
Venue hire 19 260 32 389 /00 4,290
5undry expenses 8 109 14 164 295 4,800
Depreciation 113 1,523 188 2,281 4,105 4,563
Profit on disposal (28) (384) (47) (577) (1,036)
Support costs (note 5) 2,671 36,055 4,451 54,009 97,186 137,241
Governance costs (note 5) 178 2,404 297 3,601 6,480 4,980
10,807 145,880 18,012 218,518 393,217 549,458

Basis of General Governance Total Total
alloca'tlon support function 2021 2020
E E E E
Administrative staff Staff time 72,115 72,115 85,105
General office costs Usage 2,648 2,648 4,112
Audit fees Governance 2,280 2,280 1,980
Accountancy services Governance 4,200 4,200 3,000
Other support costs Usage 22,423 22,423 48,Q24
9.7,186 6,480 1Q3,666 142,221
Total Total
2021 2020
E E
Depreciation oftangible fixed assets 4,105 4,563
Surplus on disposal oftangible fixed assets (1,036)
Operating
lease rentals
Premises 14,850
Auditor's
remuneration
Audit fees 2,280 1,980
Accountancy services 4,200 3,000

Staffcosts:
Total Total
2021 2020
E E
Wages and salaries 295,900 347,172
Social security costs 20,590 28,250
Defined contribution pension schemes 8,816 9,854
325,306 385,276

2021 2021 2020 2020
Number FTE Number FTE
Management 2.6 2.0
Direct charitable activities 5.5 6.6
Administrative 2.6 2.6
12 10.7 112

angible fixed assets
Fixtures & Motor
Equipment fittings vehicles Total
E E E E
Cost
At 1April 2020 19,886 55,319 44,288 119,493
Additions 600 2,993 3,593
Disposals
At 31March 2021
{1,000)
19,486
58,312 23,290
(20,998}
101,088
(21,998)
Depreciation
At 1April 2020 19,465 47,507 44,288 111,260
Charge for the year 633 3,472 4,105
Disposais
At 31March 2021
(1,000)
19,098
50,979 23,290
(20,998)
93,367
(21,998}
Net book values
At 31March 2021
At 31March 2020
388
421
7,333
7,812
7,721
8,233

. Debtors
Total Total
2021 2020
E
Debtors from operations 40,106 &0+24
Prepayments
and accrued income
120
Other debtors 302
40,106 81,246
.Creditors - amounts falling due within one year
Total Total
2021 2020
E E
Creditors from operations 7,645 4,856
Taxation and social security 6,621 15,447
Accruals and deferred income 86,541 57,089
100,807 77,392
Deferred income
Deferred income at 1April 2020 51,895 123,895
Resources deferred in the year 46,059 51,895
Amounts released from previous years (16,393) (123,895)
Deferred income at 31March 2021 81,561 51,895

Total Total
2021 2020
E E
Net income for the year 171,553 8,871
Depreciation 4,105 4,563
Interest receivable (61) (79)
Decrease / (increase} in debtors 41,140 20,796
(Decrease) / increase in creditors 23,415 {61,933)
Net cash flow from operating
activities
240,152 (27,782)
Related party transactions
The following related party transactions took place during the period:
2021 2020
E E
Birmingham
Psychodrama
Limited
Charitable
company
in which Clark Bairn is a director
Services recharged to related party during the year 450 1,200
Changepoint
Limited
Charitable
company
in which Clark Bairn is a director
Services recharged by related party during the year 3,240

2021 2020
E E
INCOMING
RESOURCES
Fund raising 70,657 343,491
Grants 471,941 194,493
Donations 2,116 3,858
Rental income and room hire 20,450 21,250
Interest 61 79
565,225 563,171
GENERATING
FUNDS
Publicity and marketing 455 4,842
COSTSOFACrIVITIES IN FURTHERANCE OF THE CHARITY OBJECTS
Wages and salaries 325,306 385,276
Rent and property costs 21,573 29,201
Venue hire 700 4,290
Telephone
and postage
2,406 2,558
Office expenses 242 1,554
Training PO) 4,060
Consultancy
and professional
fees 22,423 48,024
Travel expenses 224 8,096
Motor expenses 1,519 8,&20
Accommodation 27,537
Subsistence 4,337
Insurance 8,906 10,855
Staging .144 507
Sundry expenses 295 4,800
Depreciation 4,105 4,563
Surplus on disposals (1,036)
386,737 544,478
GOVERNANCE
COSTS
Accountancy 4,200 3,000
Audit 2,280 1,980
6,480 4,980
NET SURPLUS FOR THE YEAR 171,553 8,&71