| 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 |