Company Registration No: N1028078
Charity Registration No: NIC104605
GRAND OPFRA HOUSE TRU.ST
(A company limited by guarantee)
ANNUAL REPORT AND COLYSOLIDATED
FINANCIAL STATEMEIYTS
FOR THE YEAR ENDED 31 MARCH 2025

GRAND OPERA HOUSE TRUST
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
CONTENTS
Page
Officers and professional advisors
Trustees, annual report (incorporating the strategic report)
2-12
Trustees, responsibility Statement
13
IndepeDdent auditor's report
14-17
Consolidated statcmcnt of financial activities
18
Consolidated balance shect
19
Colnpany balance sheet
20
Consolidated cash flow statement
21
Notes to the financial statements
22-43

GRAND OPERA HOUSE TRUST
OFFICERS AND PROFESSIONAL ADVISORS
TRUSTEES
Ms J Jones
Mr C Geoghegan
Ms P Corbett MBE
Mr J Edwards
Mr R Ennis
Mr J Ireland
Ms N McV¢igh
Mr G Paykes
Ms K Strain
Mr M Thompson
Ms K Thoinson
(Chair
(Deputy Chair)
CHIEF EXVCUTIVE
Mr lan Wilson
COMPANY SECRETARY
Ms H Speers
BANKERS
Ulster Bank Limited
11-16 1)onegall Square East
Belfast
BTI 5HD
SOLICITOR.S
Carson McDowell
Murray Housc
Murray Street
Belfast
BTI 6DN
INDEPENDENT AUDITOR
Deloitte (Nl) Limited
Statutory Auditor
The Ewart
3 Bedford Square
Belfast
BT2 7EP
PRINCIPAL ADDRESS AND REGISTERED OFFICE
Grand Opera House
Great Victoria Street
Belfast
BT2 7HR

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
The Trustees (in their capacity as both Trustees and Directors) present their Trustees, annual report
(incorporating th¢ strategic report) for the year ended 31 March 2025.
STRATEGIC REPORT
Grand Opera House Trust ('the Trust,) is a charitable company limited by guarantee and does not have share capital.
It is recognised as a Charity by the Charity Commission for Northern Ireland (charity registration number
NIC104605).
Principal aetivity
Thc Grand Opera House is a full time presenting theatre, the principal activity of which is to promote, mainlain,
improve and advance the education of the Northem Ireland public in the arts.
The Trust promotes a wide range of artistic activity in the main auditoriuin and The Studio.
Objectives and activities
The Trust was eslablished to "promote, maintain, improve and advance the education of the public of Northern
Ireland in the arts (including the art of drama, operatic arts, other perforniing arts and the visual ails) at the Theatre"
The (irand 0￿ra House is Northern Ireland's premier presentingTr theatre, pre%'enting an outstanding piDgramme
and showcasing ihe best in musicals, balleL opera, drama, comedy, dance, luLally created work. family shows and
presenting one of the inost historic and longyest paTJtomiine runs in tlie UK and Ireland.
The mission of the Grand Opera I louse is to'create and deliver extraordinary exp¢ricnccs for everyone"
To deliver its mtssion and aim8, thc T￿st has adopted a strategic approach, which con51Sts of thyec strategic pillars,
namely, as follows=
Customer experience- creating and dclivcring extraordinary experiences for our custorners, whether they
are audiences, visitors, sponsors or production companies.
Stakeholder engJagemcnl
serving our sector and cornmunity through education, outreach and
development activities; and
Organisational cxcellence- operating to high quality. value for money standai'ds in everything we do as
all otEanisation and working to be sustainable in the long term.
The Grand Opera House aims are:
To present a world class theatrical experience;
To extend and enhance our reputation nationally and intemationally.
To exercise responsible stewardship of our laiidmark building;
To maintain a distinctive education and outreach programme.
To sustain and develop a successful organisation. and
To provide a positive experience to people visiting and working in the Theatre.
The Trustees and staff of the Grand Opera House are cornmitted to creating and delivering extraordinary experiences
for everyone by providing an excellenl service. We actwith integrity at all times, respect our stakeholders, customers
and employees, are professional in our planning and delivery and work together in partnership with others, both
internally and extemally, for the good ot.the public of Northern Ireland.

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPOII4TING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Objectives and aetivities (continued)
Public benefit
The direct benefits to the public in Northern Ireland which flow from the Trust's pury)ose include..
The education ofaudiences through high quality theatrical perfomiances (Ind participation in the Theatre's
creative learning programme involving schools, community groups and individuals, including 5pecially-
created workshops, professional C1<￿s¢S. and talkslseminars.
The enrichment of lives through increased awareness, improved knowledge, understanding and
appreciation of the perforniing arts across a wide range of genres.
Thc development of n¢w skills (creative, performance and technical skills) and personal development e.g.
via participation in th¢ Theatre's community eiigFageTnent activities, such as thc Summer Youth
)rodu¢tion.
Enhanced aLLessibility to the perfunning arts for people from disadvantaged areas and requiring assistance
to attend the Grand Opera House. The Trust sta¥ed 49 signed. audio described, captioned and relaxed
performance5 throughout the year.
In setting the objectives and planning the activities for the year, the Trllsiees have given careful consideration to the
Charily Commission for Northern Ireland's guidance on public benefit to ensure that the activities have helped to
achieve the Trust's puryx)s¢ and provide a benefit to tlie beneficiaries.
The public in Nortliern Ireland benefitted from the Trust's activitie8 during the year through the presentation of a
high-qualily perfonnance programme. which encompassed a wide range of perforniing arts., boih on the mainstagJe
as well as smaller productions in The Studio. 'I'herc 18 no other theatre in Northern Ireland that can host the largJe-
scale and technically dernanding shows that feature in the Thcatre's programme whiLh altracted over 310,000
people in 2024125. Alongyside ihc programine ofprofessional touring productions, the Theatre otyered amateur and
conimunity groups, and local artistcs, the opportunity to perform on one of the most historic stages in the UK and
Ireland, as well as in The Studio.
The I'rust's creative lean]ing department delivered a busy programrne of perfomiance related workshops for all
ages and abilities, within the Grand Opera House and beyond, schDol/cducational focused initiatives, as well as a
programme Dfcvents with broad appeal to all the communities of Northem Ireland. In 2024125 the Trust's creative
learning programm¢ engaged with ovcr 5,000 peoplc.
The TTust's perfomiance prograrnme is created to appeal to the broadest POS8ible range of interests, tastes and ages,
and consideration is always given to a range of prices to encourage attendance. The Grand Opera House is an
historic listed building and its history, heritage and its key role in tlie life of Belfast is shared with as many people
as possible through talks and a llumbey of infonnative backstage tours. 64 Theatre tours with 1,105 participants
were delivered in 2024125.
The Trust provides a range of platfomis aimed at encouraging the performers of tomorrow as well as delivertng
initiatives aimed at developing perforn]ance skills and confidence, including its annual Summer Youth Production
the largest of its kind in Nortliern Ireland. In July 2024. the Trust produced its most ambition youth show to date,
a stunning production of Sunset Boulevard which featured 79 young people aged 16 to 21.
The Trust lias created several opportunities airned at appealÉng to people and communities who would not otherwise
engage with the Theatre or the arts, both througli the performance programine as well as through its range of crealive
learning initiatives. To ensui'e that the Grand Opera House is accessible lo people with disabilities the Theatre has
an 'A¢c¢ss foi. All, 5chenie. which had 2.944 members as at 31 March 2025.

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Objectives and activities (continued)
Public benefit (continued)
The performers appearing as part of the Grand Opern House's programme may have benefitted froin exposure to a
wider audience. which may have enhanced their reputation, however. this was incidental to the achievement of the
Trust's purpose of educating the public of Northern Ireliind in Ihe arts.
Aehievements and performan¢e
Key performance indicators
The key perfomance indicators for the group are as follows:
2025
335
48
87/
291,000
2024
353
54
830/0
294,000
No. of performances in the Main Auditorium
No. of shows in the Main Audilorium
/0 total occupancy
No. of tickets sold in the Main Auditorium
2024125 was another hugTely successful year for tlie Grand Opera Ilouse, with a record of 87% av¢rage
attendance. 'llJis compares to 620/0 across the 6U member venues of UK Theatre in 2024, and 82 /0 in the West
End in the same year (source- UK Thcatre).
In autuinn 2024, the Trust launched its biggest customei. survey to date, in which 87 /0 of respondents stated that
without the Grand Opera House, they would not have the chance to experience West End shows. Continuing its
focus in bringing ihe West End to Bclfast, the programme includcd The Wizard of 07., Pretty Woman, Come
Froin Away, An In8pector Calls, The Woman in Black, Joseph and the Amazing TechDicolor Dreaincoat, Dear
Evan Hansen, Chicago. and two unforgettable. sell-out weeks of thc National Theatre's multi-award-winning
production of War Horse. which also marked the Northern Ireland premicre of this acclaimed show.
Other musicals throughout the year included, Shrek, Sister Act, Hairspray, and Now That's What I Call a
Musical. As well as touring shows, th¢ Grand Opera House's programmc provided over 623 local amateurs and
professionals with the opportunity to pcrform on the most iconic stage in Northern Ireland with productions
including Women on the Verge of HRT, Chronicles of Long Kesh, Sex in the City Hall, and Give My Head
Peace.
Continuing to support the amateur movemenL the Theatre's programme included Calamity Jane (St Agnes,
Choral Society), and Legally Blonde (Ulster Operatic Company), and the amazing Les Miserables: Let the People
Sing, lead by Belfast Operatic Cornpany alongside St Agnes, Choral Society, Ulster Operatic, and the Grand
Opera House Trust. T]iis was the fii'st time the amateur rights to the worldwide phenomenon were released to
mark the show's 40th anniversary, and only one of eleven productions to be staged by ainateur groups throughout
the UK.
A highlight of the year was three sell-out perfonnances of Melissa Hamilton's Grand Ballet Gala in October
2024. Originally from County Down, and now a Principal with The Royal Ballet in London, Melissa staged this
specially curated and unique show for Belfast audience5.

GRAND OPERA HOUSE TRUST
TRUSTEES? ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Achievements and performance (continued)
For families, the programme included Awful Auntie, 101 Dalmatians, Chitty Chity Bang Bang, and Cahoots,
The Vanishing Elephant, staged as part of the Belfast International Arts Festival. No Grand Opera House
programine would be complete without the Theatre's annual pantomime which has been enfrrtaining generations
of local audiences since the Thealr¢ opened in 1895. The 2024125 production of The Pantomime Adventures of
Pcter Pan was a flyaway success, allracting over 74,000 people during its six-week run.
As well as staging weekly and longer runs, the Theatre also played host to an eclectic array of comedians.
concerts and shorter runs, including Johann¢s Redebe's Freedom, Romesh Ranganathan, Action Abiliiy's The
Craic is 90s...so it was! The Shamrock Tcnors, The Simon & Garfunkel Story, Sing-a-Long-a Matilda and
Grease. Ciaran Bartlett, Foy VanLe, A Tribute to Crawford Bell, Remembering Joe Dolan, Andrew Ryan, Derek
Ryan. Take it to the Limit, The Flvis Spectacular, Cash Returns, The Comedians, Peter Corry's 'lbank You for
the Musicals, and Colin Murphy.
It is lestament to the Grand Opera House's signiticance within the cultural ecology of Northern Ireland thai 49 %
of survey respondenls stated that their first experience of live the(itre was at the Great Victoria Street venue. Th¢
high-quality programme attracts people from across Northern Ircland with 22 % of customeTS coming from a
13ellast postcode, and over half (590/0) travelling over 30 minutes to attend sliows. The work of tlie 'l"rust ihrough
its slcwardship and continual investment in thc unique heritagTe assel was also recognised as 98 % of audicnces
rated ihe physical appearance of the building as very good OT good.
The Thcatre's many successes throughout the ycar were delivered against the backdrop of stagnated public
funding as the Trusl's support from the Arts Council of Northern Ircland remained at £206.880 (from a htgh of
£673,554 in 201011 l ). Whereas tlie main source of the Tlieatre's funding in the year came from over 310,000
thealrcgoers. the I'rust is nonetheless g7rateful to ihe Arts Council of Northern Irel¢ind for its ongoingy support,
which respondents to the audience survey would like to see continue, as 96 /0 agJreL that theatres such as thc
Grant Opera I louse should receive public funding.
Abovc all, the Trust ihanks and ackiiowledges thc professionalism, hard work, and commitment by all the slaff
who cnsure that the Grand Opera House continucs to build on its many successes and remains one of the most
successful arts organisalions in Northern Ireland.
Financial review
The consolidated Statement of Financial Activities for the year is set out on page 18. The Balance Sheet showing
the consolidated position at 31 March 2025 is set out on page 19.
The Statement of Financial Aclivities shows net income for the year of £536,519 (2024.. £511,861).

GIUND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Finaneial review (eontinued)
Total income for the year is made up as follows:
2025
2024
Charitable activities
Othcr trading activities
Investments
9,618,247
1,488,350
466,962
11,573,559
620,058
12,193,617
8,987,065
1,506,863
345,481
10.839,409
587,781
11,427,190
Donations and legacies (including restoration levy)
Total income
Income from charitable activities increased due to the mix of the show programme, with a larger number of high
profile touring production5 in the Currcni year. Income from Investments increased due to the increase in advance
sales and cash reserves throughout the year.
Income from charitsble activitie5
To advance the education of the public of Northern Ireland in the Arts, the Grand Opera House aims lo deliver a
varied prograinme, with a mix of the arts, and to deliver the highest qualily arttstic productions in an acccssible way
to the widest possible audicnce. Income from charitable activities therefore consists of income gTenerated from
theatre production and programming, education and outreach work and revenue and capital gFrant income.
In 2024125 revenue grant funding was gratefully received from the Arts Council of Northern Ireland of £206.880
(2024: £206,880).
Income from othcr trading activities
The Trust's wholly-owned subsidiary, The Grand Opera House (Theatre) l.imited, generates the majority of the
income from other trading activilic8 through ancillary ihcatre activities including bar and front of house sales,
conference and ¢v¢nt income, Friends and cotporate sponsor.%hip.
Donations and legacies
Donations and legacies consists of donations and the voluntary restoration levy which is applied on all ticket sale5.
During the year this restoration levy raised £575,228 (2024: £552.428) and is restricted for investtnent in the
preservation, improvemenl and enhar]ceinent of the historic listed building, Stage and main auditorium fixtures and
fittings, health and safety obligations aiid in all area5 of customer service to ensure that the comfort and safety of
all custoiners and visitors is maintained to the highest standard. This voluntary restoration levy income is shown
as income under restricted funds.
Trading subsidiary
The Trust's wholly owned subsidiary, The Grand Opera House (Theatre) Limited, was established to operate the
commercial bar, front of house and event facilities at the Theatre. to hire out the Theatre to third parties and to
contract with production cornpanies and sell tickets to CUStoiners for admission to Ilie shows presented. The Trust
seconds staff to its subsidiary and licenses the use of the Theatre to its subsidiary for the purpose of presenting
productions. In return the subsidiary pays a management charge to cover wage costs and overheads and a licence
fee lor the use of the Theatre. The management charge and licence fee for the current year was £3,279,773 (2024:
£3,138,995).

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Financial review (continued)
Trading subsidiary (continued)
The profit of the subsidiary for the financial year was £nil (2024.. £nil). The subsidiary has a policy of gift aiding
any taxable profits to the Trust where distributable profits exist. In the current year profits gift aided to the Trust
were £60,952 (2024.. £64,989).
Principal risks and uneertainties
The Thist has a risk management strategy which comprises:
An annual review of the risks the Trust and its subsidiary, The Grand Opera House (Theatre) Lllnited,
may face;
The e5t(iblishinent of systems and procedures to mitigate those risks- and
The iinplementation of procedures de5ign¢d lo minimise potential impact Should those risks materialise.
This work has identified that financial sustainability is the major financial risk for both the'l rust and its subsidiary.
Appropriate strategies includiT)g strategic planningJ in respect of Ihe pn)gramme and budget and business planning
have been identitied to managye the financial sustainability of the Thcalre.
'rhe group'8 Strategy is to follow an appropriate risk policy, which effectively manages exposures related to the
achievemenl of the organisation's objcclives. The key risks which management face are as folluws..
Busiptess performance risk
Business perfotThance risk is the risk that the group may not perforni a% expected either due to internal factors.
including availability of the premtse.8, cxletTtal facto￿, such as thc ri.8ing cost of living and economic uncertainties,
or due to competitive pressures in th¢ market in which it operale8. Thc risk is managed through a number of
measures- ensuring the appropri¢ite management teain is in place; budgct and business planning, monthly reporting
and variance analysis. financial controls; key performance indicators. and rcgular forecasting.
Business cop71inuity risk
The group ensures that there is adequate knowledge throughout the managcment teain and suÈTicieiit IT support and
business continuity plans in place should an unforeseen event occur.
Heolih andsafety rifk
The group is committed to ensuring a safe working environment. These risk5 are managed by the group through
the strong promotion of a health and safety culture, extensive safety training and well-defined health and safety
policies.
Financial and busIn￿S cok71rol
Sb-ong financial and business controls are necessary to ensure the integrity and reliability of financial and other
inforniation on which the group relies for day-tovday operations, external ieporting and for longer terrn planning.
The group exercises financial and business control through a combination of qualified and experienced fmancial
personnel. perforn)ance analysis; budgeting and forecasting. and clearly defined approval limits.
Environmental risk
The group ha5 established clearly defined policies and procedures to enable compliance with environmental best
practice and legislation. The group is committed to protecting the enviroE]ment in which it conducts its activities.

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
STRATEGIC REPORT (Continued)
Principal risks and uncertainties (continued)
Financial risk management
The group's principal financial instruments comprise cash. current asset investments, trdde debtors and creditors
and certain other debtors, creditors and accruals. The main risks associated with these financial assets and
liabilities are set out below:
Credil risk
Credit risk is the risk that one party to a financial instrument will cause financial loss for the other party by failing
to discharge an obligation. Group policies are aimed at minimising such 1055es and require thilt deferrcd tenns
are only granted to customers who demonstrate appropriate payment history and satisfy credit worthiness
procedures.
Given that Ihc majority of the group's sales are ticket sales payable at the time ot booking, the group's exposure
to credit risk is not significanl.
The credit risk on liquid funds is limited because the counlerparties are banks with high credit ratings assigned
by international credit-rating agencies.
Liquidily risk
Liquidity risk is the risk that an entity will encounter difficulty in mceting its obligalions. The gJroup mainlains
r¢gular contact with its banker5 and utilises online bankiiig systems to monitor c￿h flow perfonnance to manage
the group'5 liqiiidity risk. 'I'he group holds current asset invcstments with a number ot financial instilulioiis to
mitigate the risk further.
Health and safety
The Chief P.xecutive is responsible tD thc Board for health and Safety matter5 and reports regularly to the Board
of Trustee5. An Cxternal health and safety audit was carried out in 2024125 and achievcd a satisfactory result.
Friends of the Grand Opera House
We are grateful for the continued support of our Friends. of which there were 1,255 (2024- 1,153} as at 31 March
2025.
The Strategic Report was approved by the Board and signed on its behalf by..
Geog egan
Deputy Chair
Mr R Ennis
Trustee
Date.. 30 September 2025
Date: 30 September 2025

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
TRUSTEES, ANNUAL REPORT
The Trustees (in their capactty as both Trustees and Directors) are pleased to present their annual report together
with the consolidated financial slateinents of Grand Opera House Trust {the Trust) aiid its subsidiary undertaking,
The Grand Opera House (Theatre) Limited (the Theatre), together with the report of the independent auditor for the
year elided 31 March 2025.
Structure, organisation and management
Grand Opera House Trust is a charitable company limited by guarantee and does not have share capital.
The Board of Trustees, which administers the Trust, meets six tulles a year and there are various other committees
covering Audit. Risk and Governance, Planning and Finance, and Human Resources. Trustees are appointed to
committees b(Ised on their skills. The Trustees elecl one of their number as Chair.
A Chief Executive is appointed by the Trust to leiid and manag)e tlie operalions of the Trust and the setting of the
programme of perforn)ances. To facilitate effective operations. the Chief F.xecutive has delegated authority, within
terms of delegyation appmvcd by the Trnst, for oper¢itional matters including finance. employment and ¢irtislic
perfonT]ance related aLtivily. The Chief Executive is also responsible for implementing the strategic and busincss
plans of the Trust.
Appointment of Trustees
The Arliclcs of Associatioii direct that ihc Board of Trustees shall not exceed thirteen. At cach Annual General
Meeting, tho.8c Trustees who have held O￿tce for a period of four ye￿3 are required to retire fri)m oifice. Trustees
are permitted to offer themselves for rc-election provided thcy have not served motL' than eight years previously.
Trustees are also elected directors of the subsidiary company. A list of Trustee5 who served during the financial year
and subsequently is noted on page l.
Trustee induction and training
New T￿Stee8 meet with the Chair and the Chief Executive to be appraised of the Trust. its strncture, its govcrnance,
the content of ils Articles of Association, thc committee decision making process, the busines8 plan and recent
operatingJ and financial performance. New Truslees are also given guidcd tours of the 'l'heatre and afforded the
opportunity to mect key staff. Trustees are encouragcd to attend performances at the Theatre.
Key management remuneration policy
The key management personnel of the group and Trust. the Chief Executive and the Trustees, are listed on pag¢
The Trustee5 are not reinunerated for their services. The remuneration for key management personnel is
determined by the Trust following review of perforn]ance appraisals and benchmarking.

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
TRUSTEES, ANNUAL REPORT (Continued)
Equal opportunities
The Trust is committed to a policy of equal opportunity for all across its employment practices and its activities.
In addition the Trust has a progressive policy to accommodate as many customers with disabilities as can be
a¢liieved using its available resources, with larg¢ print materials, signed performances, captioned performances,
audio described performances, carer concessions and special access to parts of the auditorium.
Fixed assets
The Trust holds the freehold and long leasehold interest in the theatre premises. The title of the original theatre is
subject to the condition5 Set out in a Declaration of Trust between the Iru5t and the Arts Council for Northem
Ireland, the primary conditiuns being that the -Irust must continue to use the'l-heatre as a venue for performing arts
and maintain it in good repair at all times and further ensure that it complies with the conditions and obligations
appliLable to a listed building, lind other statutory Tegulalions.
The movements in fixed assets in the year are set out in note 14 to the financial stiltemenls. The Trust invested
£188,761 (2024.. £321,11 l) in capital expenditure during the year.
Reserves policy
The Irust h¢￿ an agreed reserves policy which requires reserv￿ be maintained at a level which Lnsures that Grand
Opera House Trust's core activity could continue during a period ot unforeseen ditTiculty and a proportion of
reserves be maintained in a readily realisable foiin.
The policy takes into account- risks a*8ociated with each incomc and expenditure stream, planncd activity levels
and the organisation's planned commitmcnts.
Having considered the risks and the future plans for the charity, the Trustees consider that the most appropriate level
of reserves, excluding restricted and dcsignated reserves and unrestricted reserves cornmitted on tangible fixed
assets, should bc kept at the level of £1.5m.
As at 31 March 2025. the group has total funds of £19,654,567 {2024: £19,118,048), £12,886,789 (2024-
£12.962,112) of which are restricted funds and not available for general purposes of the charity.
The group has unrestricted funds of £6,767,778 (2024: £6,155,936), of which £4,580,530 (2024: £4,277,938) are
d¢signated for capital and major repair works. A portion of these funds have been spent in respect of the restoration
and development project in 2020 and 2021 and the remainder will be utilised for future capital and major repair
works.
Of the £2,187,248 (2024: £1.877,998) undesignated unrestricted reserves, £526,153 (2024- £504,103) has already
b¢en committed in respect of iangible fixed assets, resulting in an unspent unrestricted Te5erves balance of
£1,661,095 as at 31 March 2025 (2024.. £1,373,895).
The Grand Opera House Trust will strategically programme the Theatre to maintain the reserves level as detailed
in the organisation's reserves policy.
io

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
TRUSTEES, ANNUAL REPORT (Continued)
Plans for future periods
During summer 2026, the Theatre will be 'dark' for three weeks to facilitate a significant maintenance programme
which will mark five years sinc¢ the completion of the award-winning £12.2 million restoration and development
project. As well as replacing the stage, the works will include cleaning the intricate decorative plasterwork in Frank
Matcham's glorious auditorium.
Following the demise of the UK Cross Border Touring Fund in 2020, which assisted the Trust in bringing national
and interniltional ballet and opera companies to Belfas¢ the Theatre will host the State Ballet of Georgia's
production of The Nutcracker in November 2025, the r￿st fully staged narralive ballet on its Stage for over three
years. The Teturn of full-scale ballct amplifies the (irand Opera House's position as a capital City venue, and
Northem Ireland's Premier'lThe(itr¢.
Going concern
Having reviewed the Trust's forecasts, taking into account changes in trading as a result of increased operational
costs, and having considered a number of scenarios, including reduced occupancy as a result of external factors,
the TTUStees have a reasonable expectation that there are adequate resources in place to continue in operational
existence for thc foreseeable future. Thc principal factors underlying this judgement. subject to nornlal levels of
commercial risk in the current economic climate, iE]clude-
Current levels of financial perfonnaiice and resources by comparison with budgcl cxpectations.
Expecled revenue5 from thc planned prograinme for 2025126 and 2026127. and
Expected Lash flows in respect of capitdl expendilurc.
Appropriatc financial str¢itegies have been identified to managc the financial sust¢iinabilily of the Theatre.
Accordingly, the Trust continues to adopt the going concern basis ofaccounting in preparing thc annual financial
statements.
Disclosure of information to the auditor
In so far as the Trustees are aware:
ther¢ is no relevant audit inforniation of which the charitable coinpany's auditor is unaware- and
the Trustees have taken all steps that they oU￿t to have taken to make themselves aware of any Televant
audit information and to establish that the auditor is aware of that inforniation.
This confirniation is given and should be interpreted in accordance with the provisions of Section 418 of the
Companies Act 2006.
Auditor
A resolution foi. the reappointment of Deloitte (Nl) Limited as auditor of the Trust is to be proposed at the
forthcoming Annual General Meeting.

GRAND OPERA HOUSE TRUST
TRUSTEES, ANNUAL REPORT (INCORPORATING THE STRATEGIC REPORT)
TRUSTEES, ANNUAL REPORT (Continued)
The Trustees, Report was approved by the Board and signed on its behalf by:
Mr C Geoghegan
Deputy Chair
Mr R Ennis
Trustee
Date: 30 September 2025
Date.. 30 September 2025
12

GRAND OPERA HOUSE TRUST
TRUSTEES, RESPONSIBILITIES STATEMENT
The Trustees (who are also directors of Grand Opera House Trust for the purposes of company law) are
responsible for preparing the Strategic Report, the Trustees, Annual Report and the financial statements in
accordance with applicable law and Uiiited Kingdom Accounting Standards (United Kingdom Generally
Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and
Republic of Ireland"
Company law requtres the Trustees to prepare financial statements for each financial year which give a true and
fair vicw of the state of affairs of ihc charitable company and the group and of the incoming resources and
application of resources, including the income and expenditure of the charitable company and 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 Chiirities SORP.
make judgments and estimates that are reasonable and prudent.
state whether applicable UK Accounting S'tandards have been followed. and
prepare the fin¢incial statements on the going concern basis unless it is inappropriate to presume that the
charit(ible company will continue in business.
The Trustees are responsiblc for keeping adequate accounting recurds that arc sufficient to show and explain the
company's transaction5 iind disclose with reasonablc accuracy at any time th¢ financial position of the Lharilable
company and enable theLn to ¢nsure that the financial Statements comply with ihe Companies Act 2006. They
are also responsible for safeguarding the assets of the charitable coinpany and the group and hence for taking
rcasonable steps for the prevcntton and detection of fraud and other irregularities.
The Trustees are responsible for the maintenance and integrity of the corporate and financial inforrnation
included on the charitable company's website. l.egislation in the United Kingdom governing the preparation and
dissemination of financial statements may differ from legislation in other jurisdictions.
13

INDFPENDENT AUDITOR'S REPORT TO THE MEMBERS OF GRAND OPERA
HOUSE TRUST
Report on the audit of the financial statements
Opinion
In our opinion the annual report and consolidated financial statements of Grand Opera House Trust (the
'charitable company,) and its subsidiaries (the group)..
give a true and fair view of the state of the group's and the parent charitable company's affairs as at 31
March 2025 and of the group's incoming resources and application of resources, including the group's
income and expenditure, for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice,
including Financial Reporting Standai'd 102 "The Financial Reporting Standard applicable in the UK and
Republic of Ireland" and
have been prepared tn accordance with the requirements of th¢ Companies Act 2006.
W¢ have audited the financial statements which comprise:
the Consolidalcd Statement of Fin￿¢1a1 Activities.
the Consolidated and Company Balance Sheets.
the Consolidated Cash Flow Stiltemcnt;
the Statement of Accounting Policies- and
the related nol¢s I to 26.
The financial reporting frainework that has becn applied in their preparation is applicable law and United
Kingdom Accounting Slandards, including Pinancial Rcpoiting Standard 102"The Financi(il Rcporting Standard
applicable in the UK and Republic of Ireland" (United Kingdom Generally Accepted Accounting Practice).
Basis for opinion
We conducted uur audit in accordance with Intcrnational Standards on Auditing (UK) (ISAS (UK)) and
applicable law. Our responsibilities under those standard.% are fuither described iii the auditor's responsibilities
for the audit of the financial statements section of our report.
We are independent of the group and of the parenl charitable company in accordance with the ethical
requirement5 that are relevant to our audit ofthe financial 8latements in the UK. includingy the financial Reporting
Council's (the 'FRC's') Ethical Standard, and we have luifilled our other ethical responsibilities in accordance
wilh these requiTements. Wc believe that the audit evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion.
CoDclusions relating to going eoncern
In auditing the financial stalcments, we have concluded that th¢ Trustees, use of the going concern basis of
accounting in the preparation of thc financial stateinents is appropriatc.
Based on the work we have performed, we have not idenlificd any material uncertainties relaling to events or
conditions that, individually or collectively, may cast signiftcant doubt on the group's and parcnt charitable
company's ability to continue as a going concern for a period of at least twelve months frorn when the financial
statements are auihorised for issue.
Our responsibilities and the responsibilities of the Trustees with respect to going concem are described in the
relevant sections of this report.
Other information
Tlie other infonnation comprises the information included in the annual report, other than the financial stateinents
and our auditor's report thereon. The Trustees are responsible for the other inforination contained within the
annual report. Our opinion on the financial statemeiils 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.
14

INDEPENDFNT AUDITOR'S REPORT TO THE MEMBERS OF GRAND OPERA
HOUSE TRUST (Continued)
Other information (continued)
Our responsibility is to read the other information and, in doing so, consider whether the oiher infonnalion is
materially inconsistent witli the financial statements or oui. knowledg¢ obtained in the cours¢ of the audit, or
otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material
misstateinents, we are required to detemiine whether this gives rise to a material misstatement in the financial
statements themselves. If, based on the work we have perfonned, we conclude that there is a material
misstatement of this other information, we ar¢ required to report that fact.
W¢ have nothing to report in this regard.
Responsibilities of Trustees
As explained mor¢ fully in the Trustees, responsibilities statement. the Trustees (who are also the directors of
the charitable Lompany for the purpose of company law) are responsible for the preparatii)n of the tinancial
stalcments and for b¢ing satisfied that they give d 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 materiiil misslatcment,
whether due to fraud or error.
In preparing the financial statements, the 'l'rustees are responsible for assessing tlie group's and the parent
charitable company's ability to continue as a going concern, disclosing7, (Is applicable, matters rel¢ited lo going
cuncern and using the going concern basis of accounting unless the Trustees ciihcr intend to liquid¢ite th¢ group
or tlie parent charitable company or to cease operatlODS, or have no realistic alten)ative but to do so.
AudÉtor's responsibilities for the audit of thc financial st#t¢ments
Our objectives are to obiain reasonable assurance (Iboul whether the financial statements as a whole are frcc from
mat¢rial misstatement, wheihey due to fraud or e￿Or, and io issue an auditovs report that includes our opinion.
Reasonable assurance is a high level of assurance, but iq not a guarantee th¢it an audil conducted in accordance
with ISAS (UK) will always dclect a material mi5Statemenl when il exists. Mis%latetments can arise from fraud
or effor and are considered material if, individually or in the aggregate, they cuuld reasonably be expected to
influcnce the economic decisions of users taken on the basis of these fiiiancial slalcments.
A furthcr description of our re.%ponsibilities for the audit of ihc financial statemenls is located on the TrRC's
websit¢ at: ¥vww.frL.oi-
).iJklaudil()rsi-cs
onsibililics. This description fonn5 part of our auditor's report.
Exte￿t to whieh the audit was considered eapable of detecting irregularities, iDcluding fraud
Irregularities. including fraud, are instances of non-compliancc with laws and regulations. We design procedures
in line with our responsibilities, outlined above, to detect material misstatenients in respect of irregularities,
including fraud. The extent to which our procedures are capable of detecting irregularilies, including fraud is
detailed below.
We considered the nature of the group's industy and its control environment, and revtewed the group's
documentation of their policies and procedur¢s relating to fraud and compliance with laws and regulations. We
also enquired of managernent and the trustees about their own identification and assessment of the risks of
irregularities, including those that are specific to the group's business sector.
We obtained an understanding of the legal and regulatory frarneworks that the group operates in, and identified
th¢ key laws and regulations that-
had a direct ettect on the determination of material ainounts and disclosures in the financial statements.
These included UK Companies Act, Charity legislation and Ihe Charities SORP 2019- and
do not have a direct effect on the financial statements but compliance with which may be fundamental to
the giDup's ability to operate or to avoid a material penalty. Tliese included tlie Charity Commission for
Northern Ireland (Charity Commission) regulations, Health and Safety legislation, Employment Law, Data
Protection Act and Bribery Act.
15

INDEPENDFNT AUDITOR'S REPORT TO THE MEMBERS OF GRAND OPERA
HOUSE TRUST (Continued)
Extent to which the audit was considered capable of detecting irregularities, including fraud (continued)
We discussed among the audit engagement teain regarding the opportunities and incentives that may exist within
the organisation for fraud and how and where fraud might occur in the financial statements.
As a result of performing the above. we identified the greatest potential for fraud in the following area, and our
procedures performed to address it are described below:
Revenue Recognition
We assessed the design and impleinentation of key controls over the cut-off of revenue at year end; and
We selected a sample of grant revenue recorded and traced to supporttng documentation to ensure it
ha(1 been appropriately recorded in th¢ financial statemenls and performed a recalculation of a sample
of deferred revenue to ensure it was appropriately recorded at year end.
In common with all audits under ISAS (UK), we are also required to perfonn specific procedures to respond to
the risk of management override. In dddirssing the risk of frdud through management override of controls, we
tested the apprDprialeness of journal entries and other adjustments; assessed whether the judgements made in
making accounting ¢slimates are indicative of a potential bias; and evaluated the business ralionale of any
significant tr(Insactions that are unusu<il or outside the norm411 course of business.
In addition to the abovc, our procedures to respond to the Tl5ks identified included the following:
reviewing financial stateinent disclosures by testing to supporting docun]entation to assess complianL¢ with
provisions of relevant laws and regulations de5cribcd as having a direcl cffcct on the financial stdtements.
perfonningJ analytical procedures to identify any unusual or unexpected relationships thal may indicate risks
of material misslalcment due to fraud;
enquiring of management conccrning actual and polcntial litigyation and claims, and instances of non-
compliance with laws and TegJulation.s' and
Irading minute5 of meetings of those cliarged with governance and reviewing Co￿espOndence with The
Cliarity Cornmission for Northerii Ireland.
Report on othcr legal and regulatory rcquirements
Opinions on other Thattcrs prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in thc course of the audit:
the inforniation given in the Strategic Report and the Trustees, Annual Report for the financial year for
which thc financial statements are prepared is coiisistent with the financial statement8. and
the Strategic Report and the Trustees, Annual Report has been prepared in accordaiice with applicable legal
rcquir¢m¢nts.
In the light of the knowledge and understanding of thc group and parent charitable company and its environment
obtained in the course of the audit, we have not identified any material misstatements in the Trustees, report.
Matters on which we are required to report by exception
Under the Companies Act 2006 we are requir¢d to report in respect of the following matters if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received
from branches not visited by us- or
the financial statements are not in agr¢ement with the accounting 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.
We have nothing to report in respect of these matters.
16

INDFPENDENT AUDITOR'S REPORT TO THE MEMBERS OF GII4ND OPERA
HOUSE TRUST {ContAnued)
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Parl
16 of the Companies Act 2006. Our audit work has been undertaken so that we might slate to the charitable
company's members those matters we are required lo slat¢ lo them in an auditor's report and for no other purpose.
To the fullest extent permitted by law. we do not accept or assume responsibility to anyone other than the
charitable company and the charitable company's members as a body, for our audit work, for this report, or for
the opinions we have foiined.
Jason Starbuck FCA (Senior Statutory Auditor)
for and on behalf of Deloitte (Nl) Limited
St(Itutory Auditor
Belfast, United Kingdom
Date..
23 0_¥02Lf
17

GIL4ND OPERA HOUSE TRUST
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES
(including consolidated income and expenditure account)
For the year ended 31 March 2025
Unrestricted
funds
2025
Restrieted
funds
202S
Total
funds
2025
Total
funds
2024
Notes
Incoming from:
Donations and legacies
Charitable activities
Other trading activities
Inwestrnents
44,830
9,411,326
1,488,350
466,962
575,228
206,921
620,058
9,618,247
1,488,350
466,962
587,781
8,987,065
1,506,863
345,481
Total income
11,411,468
782,149
12,193,617
11,427,190
Expenditure on:
Raising funds
Charitable activities
Loss on disposal of fixed assets
.496,915
9,300,853
1.1158
162,648
694.824
1,659,563
9,995.677
1,858
1.576.885
9,270,372
68,072
Total expenditure
10.799,626
857,472
11,657,098
10,915,329
Nct incomel(loss) before tax
611,842
(75,323)
536,519
511,861
'I'axation
13
Net incomel(loss) for thc year
611,842
(75,323)
536,519
511,861
Transfer belween funds
Net movement in funds
611,842
(75,323)
536,519
511,861
Reconeiliation of funds
Total funds brought fonvard
22
6.155,936
12,962,112
19,118,048
18,606,187
Total funds carried forward
22
6.767,778
12,886,789
19,654,567
19,118,048
Net incom¢ is derived from continuing operations in the current and prior year.
There are no other recognised gains or10sses other than those reflected in the statement above, and consequently
no Statement of Comprehensive Income is presented.
The surplus of the parent charitable company for the year for Companies Act purposes is £536,519 (2024:
£511,861). As perniilted by Section 408 of the Companies Act 2006, no separate Statement of Financial
Activiti¢s is presented in respect of the parent charitable company.
The notes on pages 22 to 43 forni part of the financial statements.

GRAND OPERA HOUSE TRUST
Company Registration No: N1028078
CONSOLIDATED BALANCE SHEET
As at 31 March 2025
Note
2025
2024
FIXED ASSETS
Tangible assets
14
12,507,575
13,185,216
CURRENT ASSETS
Stocks
Debtors
Inveslments
Cash at bank and in hand
16
17
25,602
218,813
12,500,523
2,355,955
22,225
143.022
9,500.515
1,683,080
15,100,893
11,348,842
CREDITORS- amounts falling due within one year
19
(7.953,901)
(5,416,010)
NET CURRELYT ASSETS
7,146,992
5,932,832
IYFT ASSETS
19,654.567
19,118,048
Re5tri¢lcd funds
Unrestricted funds
22
22
12,886,789
6,767,778
12,962,112
6,155,936
TOTAL FUNDS
19,654,567
19,118,048
The financial statements of Grand Opera House Trust (registered nurnber N1028078) were approved and
authorised for issue by the Board of Trustees on 30 September 2025.
They were signed on its behalf by-
Mr C Geoghegan
Deputy Chair
Mr R Ennis
Trustee
Th¢ note5 on pages 22 to 43 form part of the financial statements.
19

GRAND OPERA HOUSE TRUST
Company Registration No: N1028078
COMPANY BALANCE SHEET
As at 31 March 2025
Note
2025
2024
FIXED ASSETS
Tangible assets
Investments
14
15
12,507,575
i 00,00 I
13,185,216
loo,00 I
12,607,576
13,285,217
CURRENT ASSETS
Debtors
Investments
Cash at bank and in hand
17
18
114,846
12,500,523
585,023
82.289
9,500.515
747,988
13.200,392
10,330,792
CRFDITORS- amounts falling due within one year
19
(6.153,401) {4,497,961)
NET CURRENT ASSETS
7,046.991
5,832,831
NFT ASSETS
19,654.567
19,118,048
FUNDS
Restricted funds
Unrestricted funds
22
22
12,886.789
6,767.778
12,962,112
6,155,936
TOTAL FUNI)S
19,654,567
19,118,048
The surplus for the financial year dealt with in the financial statements of the parent undertaking was £536,519
(2024- £511,861).
The financial statements of Grand Opera House Trust (registered number N1028078) were approved and
authorised for issue by the Board of Trustees on 30 September 2025.
They were signed on ils behalf by:
Mr C Geoghegan
Deputy Chair
Mr R Enni5
Trustee
The notes on pages 22 to 43 forni part of the financial statem¢nts.
20

GRAND OPERA HOUSE TRUST
CONSOLIDATED CASH FLOW STATEMENT
For the year ended 31 March 2025
Note
2025
2024
Net cash flows generated from operating activities
25
3,428,526
2,012,655
Cash flows from investing activities:
Interest Irom investments
Purchase of tangible fixed assets
Cash inflow from maturity of investments
Cash outflow on deposit of investments
433,118
324,599
(188,761)
(321,111)
5,000,515
4,350,508
(8,000,523) (6,000,515)
Net cash flows used in investing activities
(2,755,651) (1,646,519)
Iyet increase in cash at bank and in hand
672,875
366,136
Cash at bank and in hund at beginning of year
1,683.08U
1,316,944
Cash at bank and in hgnd at end of year
2,355.955
1,683,080
The notes on pages 22 to 43 form part of the financial statements.
21

GRAND OPEIL4 HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2025
COMPANY AND CHARITABLE STATUS
Grand Opera House Trust, a public benefit entity, is incorporated in Northern Ireland as a company
liinited by guarantee not having a share capital. There are currently I l Trustees who are also members
of the company. Each member has undertaken to contribute to the assets in the event of winding up a
sum not exceeding £ l. The charity is a registered charity (charity number NICI 04605). The registered
office is given on page l.
ACCOUNTING POLICIES
Basis of accounting
The financial statements are prepared under the historical cost convention, in accordance with the
Statement of Recommended Practice "Accounting and Reporting by Charities" (SORP 2019) applicable
to charities preparing their accounts in accordance with the binancial Reporting Stiindard applicable in
the United Kingdom and Republic of Ireland (FRS 102), iind ihe Companies A¢i 2006.
The company meets the definition of a qualifying entity undeT FRS 102 and h<15 therefore taken advantage
of the disclosure exemption available to it in respect of its separate financial statements in relation to
presentation ora cash flow statement.
The pi'incipal accounting policies are ¥et out below. They hav¢ been applied consistenily throughout the
current and preceding year, unless othenvise stated.
Preparation of finaneial statements- going Concern
Having reviewed thc Trust's forecasts. taking into account changes in trading as a result of increased
operational costs, and having considered a number of scenarios, including reduced occupancy as a result
of external faclors, Ihe Trustees have a reasi)nable expectation thai Éhcre are adequate resources in place
to continue in opcralional existence for th¢ foreseeable future. Thc principal factors underlying this
judgement, subject to normal levels of commercial risk in the current economic climate, includc:
Current levels of financial p¢rformance and resources by comparison with budget expectations.
Expected revcnues from the plaiined prograinme for 2025126 and 2026127- and
Expected cash flows in respect of capital expenditure.
Appropriate financial strategies have been identified to manage the financial sustainability of the Theatre.
Accordingly, the Trust continues to adopt the going concern basts of accounting in preparing the annual
financial statements.
Basis of consolidation
Consolidated financial statements have been prepared ill respect of Grand Opera House Trust and its
wholly owned sllbsidiary undertaking The Grand Opera House (Theatre) Liinited. All intra-group
transactions, balances, income and expenses are eliminated on consolidation. These financial statements
have been consolidated on a line by line basis and the results of the subsidiary undertaking air disclosed
in note 15.
22

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ACCOUNTING POLICIES (continued)
Income
Income is recognised when the group and Trust has entitlement to the funds, any performance conditions
attached to the item of income have been met. it is probable that the income will be received and the
amount can be measured reliably.
Donations and legacies and the restoi?tion levy are recognised in income when received.
Revenue grants are recognis¢d as income when receivable and incom¢ from ticket sale5 is recognised
when reccived. Where payinents are received from customers in adwance of shows taking plac¢, the
amounts ar¢ recorded as deferred income and includcd as part of creditors due within one year until the
relevant performance date has passed.
Incomc from trading activities is recognised as and when goods are provided to the customer or services
have been provided to the extent that there is a right to consideration.
Interest income ts recogynised when receivable.
Donated services are recogJnised on the basis of the value of the gift to the Trust which is the amount the
Trust would be willing) to Pdy to obtain the services of equivalent economic benefit on the open market;
a corresponding amount 15 then recognised in expenditure in the period uf receipt.
Capital grants are recognised in the year of receipt dTtd treated as restricted fund.% with depreciation on the
relevant assets charged directly to the restricted fund in the Coiisolidated Statement of Financial
Activities.
Resource5 expended
Expenditure is recognised once there 18 a legal or conslrllctive obligation to rnake a payment to a third
party. it is probiible ihat the settlement will be required and the amount of the obligation can be ineasured
reliably. Expenditurc is classified under the followingT hcadings..
Expenditure on raising funds includes the costs incurrcd in generating incorne from trading activities
including Front of House services, sponsorship and the friends membership scheme.
Expenditure on charitable activities includes Costs to deliver the theatre programme and education and
outreach activities.
Support costs are those functions that assist th¢ Work of the Trust but do not directly undertake charitable
activities. Support costs include governance costs, general manag¢ment and administration costs,
infomiation technology and communications costs, property costs and depreciation. These costs have
becn allocated between costs of raising funds and expenditure on charitable activitie5. The bases on which
support costs have been allocated to actlvlty cost categories on a basis consistent with the use of resources,
are set out in note l O.
Fund accoullting
The Trust's funds consist of unrestricted and restricted funds.
Unrestricted funds may be used at the discretion of the Trustees to further tlie Trust's charitable purposes.
Designated funds are funds set aside for specific purposes earmarked by the Trustees. They are utilised
as required for ihe purpose for wliich they were created. and forni part of unreslricted fund5.
23

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ACCOUNTING POLICIES (continued)
Fund aecounling (continued)
Restricted funds represent income re¢¢ived which is eamiarked by the funder or donor for specific
purposes. These funds are not available for the Trustees to apply at their discretion. The purpose and use
of the restricted funds is set out in the notes to the financial statements.
Tangible fixed assets and depreciation
A fixed asset is any item of expenditure which has a life expectancy (i.e. usage p¢ri(Kl) of more thilll one
year, a measurable value in excess of £500 lind provides a future economic benefit to the orgJanisdtion.
Expenditure on items with a life expectancy of one year or less are considered to be consumable items
and ar¢ expensed in the year in which they occur.
Tangible fixed assets are stated at cost, net of depreciation and any provision for impairment.
l)epreciation is pi'ovided on all tangible fixed dssels, other than land. at rdtes calculated to write off the
cost, less estimated residual value. of each asset on a straight line basis over its expected useful life, as
follows:
Theatre restoration
Theatre extension
Fixtures, fittings & plant
Computer equipment
Website
33.33010 per annum
2/0 per annuin
10/0- 500/0 per annum
20/0 - 33.330/0 per <innum
25 /0 per annum
The carrying values of tangible fixed assets are reviewed for impainnent when events or changes in
circumstances indicate the canying value may not be recoverable.
InvestmcnÉ5
In the Trust balance sheet, the investment in the subsidiary is measured at cost less impaimient.
Stoeks
Stocks are stated at the lower of cost and net realisable value. Provision is made for obsolete, slow moving
or d¢f¢ctive items as appropriate.
Cash and cash equivalents
Cash and cash equivalents in the balance Sheet comprise cash at bank and in hand and short term current
asset investments.
Current asset investmcnts comprise cash deposits and are measured initially at the cash amount on deposit
and subsequently at the cash amount expected to be receiv¢d.
Operating leases
Rentals under operating leases are charged Éo the Stat¢ment of Financial Activities on a straight-line basis
over the lease term, even if payments are not made on such a basis.
24

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ACCOUNTING POLICIES {eontinued)
Pension scheme
The Trust operates two group personal pension schemes; these are both defined contribution schemes
whereby the assets are held separately from those of the Trust in an independently administered fund.
The ainount charged to the Statement of Financial Activities in respecl of pension costs is Ihe
contributions payable in the year. Differences between contributions payable in the year and contributions
actually paid are included within accruals in the balance sheet.
Financial instruments
Financial assets and financial liabilities are Tecognised when the group becomes party to the contractual
provisions of the instruments. All financial asset5 (Ind liabilities are iiiitially measured at transaction
price (including transaction costs), except for thosc linancial assets classified as at fair value through
profit or loss, which arc initially measured at fair value (which is nornially the transaction price
excluding trans¢iCtion costs), unless the arrangement constitutes a financing transaction. If an
arrangement constitutes a financing transaction, the financial asset or fin¢incial liab&lity is measured dt
the prcsent value of the lutur¢ payments discounted at a Inarket rate of inter¢st for a similar debt
instrument.
The Trust and Lyroup only havc financial assets and liabililies of a kind thdt qualify as basic financidl
instruments. Basic financial inslruments are initially i-ecogni.scd at transaction value and subsequently
]neasured at their settlernent value.
Financial assets aiid liabilities are only offset in the Balance Shect when, and only when there exists a
legally enforceable right to sel off the recognised amounts and the company intends either to settle on a
net basis, or to realise tlie asset and scttle the liability simultaneously.
Fin¢incial assets are derecogFnised when and only when a) the contractual rights to ihc cash flows from
the financial asset expire 01 are settled, b) the group transfers to another party substanlially all of the
risks and rcwards of ownership of tlie financial asset. or c) the gJroup. despite havingJ retaincd some, but
not all, 8ignificant risks and rewards of ownership, has transferrcd control of the asset to another party.
Fillancial liabilities are derecognised only when the obligation specifi¢d in the contract is discharg¢d.
cancelled or cxpires.
Impairment of assets
Assets, other than those measured at fair value, are assessed for indicators of impaiiThent at each balan¢e
sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the
Statement of Financial Activities as described below.
For financial assets carried at amortlsed cost, the amount of impairment is the difference between the
asset'5 carrying ainount and the present value of estimated future cash flows, discounted at the financial
asset's original effertive interest rate.
Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to
an event occurring after the impairment was recognised, the prior impairment loss is tested to detennine
reversal. An impairment loss is i'eversed on an individual impaired financial asset to the extent that the
revised recoverable value does not lead lo a revised carrying amount higher than the carrying value had
no impairment been recognised.
25

GII4ND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ACCOUNTING POLICIES (continued)
Taxation
The Trust is a charity for tax purposes in accordance with Schedule 6 FA 201 O and is exempt from taxation
on its charitable activities in accordance with Part I I Corporation Tax Act 2010.
Current tax for the subsidiary undertaking, including UK corporation tax, is provided at amounts
expected to be paid (or recovered) usiiig the tax rates and laws that have been enacted or substantively
enacted by the balance sheet date.
The trading subsidiary, The Grand Opera House (Theatre) Limited, has a policy of gifting its profits to
the parent charity every year where distributable profits exist, with no tax charge arising. Where profits
are not gifted to the parent charity they are subject to corporation tax.
CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION
UNCERTAINTY
In the application of the group's accounting policies, which are described in note 2, the Trustees are
i'equired to make judgements, estimates and assumptioiis aboul the carrying amounts of ¢issets and
liabilities that are not readily apparent from other sources. The estiinates and (Issocialcd assumptions are
based on historical experience and other factors that are considered to be relevant. Actual results may
diffcr from these estimates.
The estimates and underlying assuinptions are reviewed on an i)ngoing basis. Revisions to accounting
estimates are recognised in the period in which the estimate t8 revised if the revision affects only that
period, or in the period of the revision and future periods if the revision affects both current and future
period5.
Crilicaljudgemenls in apptying Éke group'J accounlingpnlicies
The following are the critical judgements. apart from those involving estimations (which are dealt with
separately below), that thc directors have made in the process of applying thc group's accounting policies
and that have the most significant effect on the amounts recognised in the financial statements.
Carrying value of original tkealre premises
As detailed in the Trustees, report. the freehold and long leasehold interest in the ortginal theatre premises
belongs to the Trust with onerous obligations under a Declaration of Trust. Under the tern]s of the
Declaration of TrusL the Trustees are obliged to rctain the property in current use and are prohibited from
an open market Sale of the premises. Therefore only an existing use valuation ol Ihe premises is deemed
appropriate and in the event of the Trustees ceasing to operate the preTnises it will be offered back to the
Arts Council for nil consideration.
The Trustees have prepared cash flows for the foreseeable future taking into account income generated
from the running of the Theatre. and ar¢ content thal the Trust is a going concern. However. on the basis
of these projections, and allowing for the obligations within the Declaration of Trust referred to above,
Ibe Triiste¢s are of the opinion that the original theatre premises, does not have a present value in use.
Accordingly no carrying value or depreciation in respect of the Trust's interest in the original theatre
preinises is reflected in these financial statements.
26

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION
UNCERTAINTY {continued)
Key source of estimaliop7 uncertainty- usefyl e¢op7omic life and carrying value of iongiblefued assels
The depreciation charge in respect of tangible fixed assets is based on an estimate of the useful economic
life of each asset, as detailed in the tangible fixed assets and depreciation accounting policy set out in
note 2.
If there is any indication that an asset may be impaired, deterniining the recoverable amount of the asset
requires an estimation of its value in us¢ to the group. The v(Ilue in use calculation requires the entity
to estimate the future cash flows expected to aris¢ trom the tangible fixed asset and a suitable discount
rate in order to calculate present Vdlue.
ANALYSIS OF INCOME FROM DONATION AND LEGACIES
Unrestricted
2025
Restricted
2025
Total
2025
Total
2024
Donations and legacies
Restoration levy income
44.830
44.830
575,228
35.353
552.428
575,228
44,830
575,228
620,058
587.781
I'he Trust applies a voluntary restoration levy on all ticket sales which is restricted for investment in the
preservation, improvemenl and enhancemenl of the historic listed building, stage and Inain auditorium
fixlurcs and fittingFs, health and safety obligations and in all areas of customer service to ensure that the
comfort and safety of all customers and visitors 18 maintained to the h]￿eSt standard.
27

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ANALYSIS OF INCOME FROM CHARITABLE ACTIVITIES
Unrestrieted
2025
Restrieted
2025
Total
2025
Total
2024
Revenue grant income
Arts Council of Northern Ireland
Other
206,880
206,880
206,880
10,000
206,880
206,880
216,880
Capital grant income
Belfast City Council
41
41
3,885
41
41
3.885
'l-heatre produLtion and perfonnance
.ducation and outreach
9,301,680
109,646
9.301.680
109.646
8.641,487
124.813
9,411,326
206,921
9,618.247
8,987,065
ANALYSIS OF INCOME FROM OTHFR TRADING ACTIVITIFS
Unrestrieted
2025
Restricted
2025
Total
2025
Total
2024
Rar and front of house sales
Confcrence and events
Sale of programmes and merchandise
Sponsorship income
riends scheme income
1,232,620
40,705
116,444
42,725
55,856
1,232,620
40,705
116,444
42,725
55,856
1,263,507
37,890
110,073
40,654
54,739
1,488,350
1,488.350
1,506,863
28

GRAND OPEIL4 HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
ANALYSIS OF INCOME FROM INVESTMENTS
Unrestricted
2025
Restricted
2025
Total
2025
Total
2024
Interest from investments
466,962
466,962
345,481
466,962
466,962
345,481
ANALYSIS OF EXPENDITURE ON RAISING FUNDS
Totsl
2025
Total
2024
ront of house services
Support costs (note l O)
955.752
703.811
913,827
663,058
1,659,563
1,576,885
ANALYSIS OF EXPFNDITURE ON CHARITABLE ACTIVITIES
Activities
undertaken
directly
2025
Support
Costs
Total
Total
2025
2025
2024
Theatre production and perforniance
Education and outreach
7,684,018
200,225
.970,671
140,763
9,654,689
340,988
8,936,309
334,063
7.884,243
2,111,434
9,995.677
9,270,372
Support costs are further analysed in note 10.
29

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
10. ANALYSIS OF SUPPORT COSTS
2025
Raising
Theotre
Education
funds production & & outreach
performance
2025
Total
202S
2025
2025
Gov¢rnance costs
(ieneral management and
administralion
IT and communications
Property costs
Depreciation
12,223
34,226
2,445
48,894
174,439
60,530
240,355
216,264
488,431
169,484
672,993
605,537
34,888
12,106
48,071
43,253
697,758
242,120
961,419
865,054
703,811
1,970,671
140.763
2,815,245
2024
Raising
funds
Theatre
production &
performance
Educatio
& outreach
Total
2024
2024
2024
2024
Governance costs
(peneral management and
adininistration
IT and cotnmunications
Property costs
Depreciation
10,144
28,405
2.029
40,578
160,087
51,382
229,025
212,420
448,240
143,871
641,271
594,775
32,017
10.277
45,805
42,484
640,344
205,530
916,101
849,679
663,058
1,856,562
132,612
2,652,232
Support costs are allocated between the various activities on the basis of 0/0 area of the building in which
these activities take place- e.g. raising funds (h05pilality) 25 /0, theatre production and perforinance 700/0.
and education and outreach 5 /0.
30

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
NET INCOME/(LOSS) FOR THE YEAR
Net incomel(loss) is stated after charging:
2025
2024
Depreciation of owned assets
Loss on disposal of fixed assets
Operating lease rentals
865,054
1,858
952
849,679
68,072
952
Auditor's remuneration
fees payable to the Trust's auditor for the audit of the Trust's
financial statements
fees payable to the Trust's auditor for the audit of the Trust's
sub.8idiary
fees payable to the Trust's auditor for othcr services to the
group - taxation services
10,250
9,000
10,250
9,000
1,700
4,900
12. AIYALYSIS OF STAFF COSTS, TRUSTEF, REMUNERATIOIY AND EXPENSES, AND THE
COST OF KEY MANAC.EMENT PERSONNEL
Staff costs
The averagc weekly number of employees (including full time. part time and c&suals) was..
Group and
Trust
2025
Group and
Trust
2024
Technical
Box office, marketing and stage door
Bars and front of house
Administralion and support
21
24
56
16
21
21
55
16
117
113
Their aggregate remuneration comprised..
Croup and
Trust
2025
Group and
Trust
2024
Wages aiid salaries
Social security costs
Pension
2,335,349
178,676
75,614
2,048,796
157,418
70,671
2,589,639
2,276,885

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
12. ANALYSIS OF STAFF COSTS, TRUSTEE REMUNERATION AND EXPENSES, AND THE
COST OF KEY MANAGEMENT PERSONNEL (eontlnued)
The pension expense. which is allocated to unrestricted funds, is allocated between the various activities
e.g. raising funds (hospitality), theatre production and performance. education and outreach and support
costs on the basis of the area of the business in which peisonnel operate. The pension expense allocated
to support costs is allocated between the various activities in accordance with the allocation basis set out
in note 10.
The above figures are stated before deduction of technical staff costs of £507,669 (2024.. £425,555)
recharged to production companies.
All employees are employees of Grand Opera House Trust. The Trust provides staff to The Grand Opera
House (Theatre) Limited by way of a management charge.
Employees are members of a group personal pension scheme, a defined contribution a￿angeMent, to
wliich the Trust contributes between 30/0 and 5 /0 of pensionablc salary. Pension contributions outstanding
at the year end were £8,489 (2024: £7,903).
The numbei. of employees who8e emoluments, excluding pension contributions but including benefits in
kind, werc in excess of £60,000 was..
2025
2024
£60,000- £70,000
£70,000- £80,000
£80.000- £90,000
£ioo,000- £1 10,000
£110,000- £120,000
Key management personnel
The key management personnel of the giroup and Trust, the Chief Exccutive and the Trustees, arc listed
on page l. "ll)e total compensation (including pension contributions, excluding social security cosls) of
the key managcmcnt personnel of the group and Trust for the ycai., totalled £123,067 (2024.. £113.391 }.
The total social sccurity costs of the key management personnel of the group and Trust for the year totalled
£14,625 (2024: £13,162).
Trustees, remuneration and expen5e5
The Trustees were not remunerated in the year (2024.. £nil). During the year no Trustees received
reimbursernent (2024.. £nil) in respect of expenses incurred.
32

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
13. TOTAL TAX CHARGE OF THE TRADING SUBSIDIARY FOR THE YEAR
2025
2024
UK corporation tax charge on profit for the year
Total tax on profit on ordinary activities
The difference between the total tax charge shown abowc and the amount calculated by applying the
effective rate of UK corporation tax (2024.. effective rate of UK corporation tax) to the profit before tax
is as follows-
2025
2024
Profit on ordinary activities before tax
60,952
64,989
Tax on profit on ordinary activities at the effective UK
corporation tax rate of 23.42 /0, reduced from 250/0 after miirginal
relief (2024.. effectiv¢ UK Co￿Oration tax rate of 23.61 % per cent)
14,277
15.347
Effects of:
Gift aid credit
(14,277)
(15,347)
Total tax charge for the year
Thc Trust is a charity for lax purposes and is exempt from corporation tax on its charitable activities.
The trading subsidiary, lThe Cyrand Opera House (Theatre) Limited, has a policy of gifting its profits to
the parent charity every year where distributable profits exist, with no lax charge arising. Where profits
are not gifted to the parent charity they are subject to corporation tax.
33

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
14. TANGIBLE ASSETS
Group and company
Fixtures,
fittings
& plant
Theatre
restoration
Theatre
extension
Computer
equipment
Website
Totol
Cost
At l April 2024
Additions
Disposals
10,473,795
5,209,226
38,720
999,936
142,517
(4,179)
183,813
46,244
(30,571)
16,905,490
188,761
(34,750)
At 31 March 2025
10,473,795
5,209,226
38.720
1,138,274
199,486
17,059,501
Depreciation
Al l April 2024
Chargc for year
Disposals
1,862.819
639,184
,298,191
75,524
928
9,680
422,005
11,322
{3,800)
136,331
29,344
(29,6U2)
3,720,274
865.054
(33,402}
At 31 March 2025
2,502,003
1.373.715
10,608
529,527
136,073
4,551,926
Net book value
At.31 Marcli 2025
7,971,792
3.835,511
28,112
608,747
63,413
12,507,575
At 31 March 2024
8.6111,976
3,911.035
37,792
577.931
47,482
13.185,216
As detailed in the Trustees. report, the freehold and long leasehold interest in the origFiDal theatre premises
belongF5 to the Trust with onerous obligations under a l)eclaralion of Trust.
The Trustees have prepared cash flows for tlle foresee¢ible future laking into account income generated
from the runningy of ihe Theatre. Oli thc basis of these projections, and allowing for the obligations within
the Declaration of 'frust, whilst the titlc of the original theatre premises is in the name of the Trust, the
Trustees are of the opinion that the original theatre premises, does not have a present value in use.
Accordingly no carrying value or depreciation in respect of the Trust's interest in th¢ original theatre
premises is reflected in these financial statements.
The Arts Council holds a deed of mortgagc over th¢ land relating to thc site adjacent to thc Theatre at IA
Grcat Victoria Street, with combined freehold and long leasehold title, which was acquired on 31 March
2003 for the purpose of the thealre extension. In the event of failure to adhere to the mortgagc conditions
the original theatre will revert to the Arts Council of Northern Ireland for £nil consideration.
34

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
15.
FIXED ASSET INVESTMENTS
Subsidiary undertaking
Company
2025
Company
2024
Cost
At l April 2024 and 31 March 2025
i 00,00 I
i 00,00 I
The Trust owns the entire issued ordinary share capital of The Grand Opera House (Theatre) Limited, a
COTnpany incorporated and registered in Northern Ireland. The principal activity of The Grand Opera
House (Theatre) Limited is the conlracting and staging of th¢alrical productions and the operation of
ancillary services in the Grand Opera House, Great Victoria Street, Belfast, for arts and entertainment
purposes.
The result of the Trust's trdding activities through its subsidiary undertaking is detailed below. The Grand
Opera House (Theatre) Limited's taxable profits are gift aided to Trust provided that sufficient
distributablc profits exist.
2025
2024
Turnover
Cost of sales
10.845,730
(10,550,516)
10.223,666
(9,923,446)
Gr05s profjt
Administralive expenses
Other operating income
295,214
(306,858)
72,596
300,220
(306,269)
71,038
Opcrating profit
Payment under gift aid
60,952
{60.952)
64,989
(64.989)
Retained profit for the year
Th¢ aggregate of the assets and liabilities was:
2025
2024
Current assets
Current liabilities
7.785,266
(7,685.265)
5,254,997
(5,154,996)
Net assets
loo.00 I
i 00.ooi
During the year the subsidiary paid a licence fee and management charge to Grand Opera House Trust of
£3,279,773 (2024.. £3,138,995). This transaction has been ¢liminated on consolidation of the entities.
35

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
16.
STOCK
Group
2025
Group
2024
Bar
Front of house
Merchandise
13,242
7,600
4,760
12,535
9.690
25,602
22,225
There is no material difference between the balance sheet value of stocks and their replacement cost.
17.
DEBTORS
Group
2025
Croup
2024
Company
2025
Company
2024
Amounts falling due within one
year=
Trade debtors
Prepayments and accru¢d income
73,398
145,415
7,206
135,816
4,200
110,646
82,289
218,813
143,022
114,846
82,289
18.
INVESTMENTS
Group
2025
Group
2024
Company
2025
Company
2024
Unlisted inv¢strnents (cash on
deposit)
12,500,523
9,500,515
12,500,523
9,500,515
36

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
19.
CREDITORS: amounts falling due within one year
Group
2025
Group
2024
Company
2025
Company
2024
Trade creditors
Other taxation and social security
VAT payable
Other creditors - third party sales
Accruals
Deferred income- advance sales
sponsors
Amounts due to subsidiary
undertaking
1,016,041
49,806
181,406
302,577
810.861
5,547,755
45.455
544,728
37,946
104,012
164,927
503,179
4,031,648
29,570
65,641
49,806
41,526
70,773
37,946
38,107
106,309
1,853
3,500
5,884,766
113,047
1,140
4,236.948
7,953.901
5,416,010
6,153,401
4,497,961
Deferred income
Group
2025
Group
2024
Brought forward
Released in the year
Deferred in the year
4,061,218
3,231,893
(3,784.452) (3,200,140)
5,316.444
4,029,465
Carried fonvard
5,593.210
4,061,218
20. FIIYAIYCIAL INSTRUMFNTS
'rhe carrying values of the group's and Trust's financial assets and liabilities carried at amortised cost are
summarised by category below..
Financial assets at amort15ed cost
Measured at undiscounted amount receivable
Croup
2025
Group
2024
Company
2025
Company
2024
Trade debtors (note 17)
Cash
Unlisted current asset investments
(note 18)
Unlisted fixed asset investments
(note 15)
73,398
2,355,955
7,206
1,683.080
4,200
585,023
747,988
12,500,523
9,500,515
12,500,523
9.500,515
i 00,001
i 00,00 I
14,929,876
11,190,801
13,189,747
10,348,504
37

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
20.
FINANCIAL INSTRUMENTS (eontinued)
Financial liobilities at amortised cost
Measured at undiscounted amount payable
Group
2025
Group
2024
Company
2025
Company
2024
Trade and other creditors (note 19)
2,129,479
,212,834
6,056,716
4,420,768
2,129,479
,212,834
6,056,716
4,420,768
Credit risk
Credit risk is the risk that one party to a financial instrument will cause financial loss for the other party
by failingF to discharge an obligyation. Group policies are aitned at minimising such losses and require that
deferred tems are only granted to Lustomers who demonstrate appropriate paymeni history and satisfy
credit worthiness procedures. Given that the majority of the group's sales are ticket sales payable at the
timc of booking, the group's exposure to credit risk is not SlgFnifi¢iint.
Liquidily risk
Liquidity risk is ihe risk that an entity will encounter ditTiculty in meeting its obligalions. The g)roup
maintains regJular conlact with its bankers and utilises online banking systems to monitor cash flow
performance to rnanage the gTOUP'S liquidity i'isk. The group hold.8 current asset inve8lrnents with a
number of financial institutions to mitigate the risk further.
38

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
21. COMPARATIVE CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
funds
2024
Restricted
funds
2024
Total
funds
2024
Notes
Ineoming from:
Donations and legacies
Charitable activities
Other trading activities
Investments
35,353
8,766.300
1,506.863
345,481
552,428
220,765
587,781
8,987,065
1,506,863
345,481
Total ineome
10,653.997
773,193
11.427,190
Expenditure on:
Raising funds
Charitable activities
Loss on disposal of fixed assets
1,414,090
8.565,108
517
162,795
705,264
67,555
1,576.885
9,270.372
68.072
Total expenditure
9.979,715
935,614
10,915.329
Net ineome/(loss) before tax
674,282
(162,421)
511,861
Taxation
Net incomel(loss} for thc ycar
674,282
(162,421)
511,861
Transfer between funds
Nct TDovement in funds
674,282
(162,421)
511,861
ReconciliatiDn nf funds
Total funds brought forward
5,481,654
13,124,533
18.606,187
Total funds carried forward
6,155,936
12,962,112
J9,118,048
39

GRAND OPEII4 HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
22.
MOVEMENT IN FUNDS
Unrestricted funds- Group
At
l April
2024
At
31 March
2025
Income
Transfer
Expenditure
General reserve fund
1,877,998
11,411,468
(387,256) (10,714,962)
2,187,248
Designated capital &
major repairs fund
4,277,938
387,256
(84,664)
4,580,530
Total unrestricted
funds
6,155,936
11,411,468
(10,799,626)
6,767,778
Unrestricted funds - Trust
At
l April
2024
At
31 March
2025
IncDme
Transfer
Expenditure
Gcneral reserve ￿nd
1.877,998
3,830,367
(387,256)
(3,133,861)
2,187.248
Designated capital &
major repairs fund
4,277,938
387,256
(84.664)
4.580,530
Total unrestricted
funds
6,155,936
3,830,367
(3,218,525)
6.767,778
40

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
22.
MOVEMENT IN FUNDS (continued)
Restrieted funds - Group and Trust
At
l April
2024
At
31 March
2025
Income
Expenditure
Capital projeet funds
Theatre extension fund
Theatre restoration fund
3,911,035
4,999,820
{75,524)
(356,797)
3,835,511
4,643,023
8,910,855
(432,321)
8,478,534
Equipment fund
4,292
41
(1,193)
3,140
Annual operating funds
Annual core operating fund
206,880
(206,880)
206.880
(206,880)
Restoration levy fund
4.046,965
575,228
(217,078)
4.405,115
Total restricted funds
12.962,112
782.149
(857,472)
12,1186,789
General rescrve fund
Thc general reserv¢ fund is available to bc applied at the discretion of the Trustee5 to any of the Grand
Opera House's activities.
Designated capital & major repairs fund
This fund includes funds spent on the restoration project in 2020 and 2021. along with the related
deprcciation on the asscls acquired with this fund, and funds available for future capital and major repair
works.
Theatre extension fund
Includes funding7 reccived by way of grants, donations and sponsorship from a variety of donors towards
the cxtension of the thcatre and the flattening of the stage within the Main Auditorium along with the
related dcpreciation on the assets acquired with this fund.
Theatre restoration fund
Includes funding received by way of grants towards the restoration and development project undertaken
in 2020 and 2021 along with th¢ related depreciation on the assets acquired with this fund.
Equipment fund
Includes funding received from Belfast City Council towards capital equipment.
Annual core operating fund
Includes funding received from Ihe Arts Counctl of Northem Ireland towards th¢ core operating costs of
the theatre. This grant is spent in the financial year in its entirety.
41

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
22.
MOVEMENT IN FUNDS {eontinued)
Restoration levy fund
These are fuiids generated by way of a levy added to all ticket sales, to be used in the preservation,
improvement and enhancement of the historic listed building, stage and Main Auditorium fixtures and
fittings, health and safety obligations and in all areas of customer service to ensure that the coinfort and
safety of all customers and visitors is maintained to the highest standard.
23.
ANALYSIS OF ASSETS AND LIABILITIES BETWEEN FUNDS FOR THE GROUP
Unrestricted
funds
Restricted
funds
Tot81
2025
Group
Fixed assets
Current assets
Current liabilities
1,563,597
13,158,082
(7.953,901)
10,943,978
1,942,811
12,507,575
15.100,893
(7,953.901)
At 31 Mlirch 2025
6.767,778
12.886,789
19.654,567
Unrestricted
funds
Restricted
funds
Total
2025
Trust
Fixed assets
CuTrent asscts
Current liabilities
1.663,598
1,257,581
(6,153,401)
10,943,978
1.942,811
12.607,576
13.200,392
(6.153,401)
At 31 March 2025
6.767.778
12,886,789
19,654.567
24.
FINANCIAL COMMITMFNTS AND CONTINC.ENCIES
Operating leas¢ commitments
The total future minimum lease payinents under non-cancellable operating leas¢s are as follows..
2025
2024
Plant and machinery
Leases which expire:
Within one year
Between one and five year5
397
952
397
397
1,349
42

GRAND OPERA HOUSE TRUST
NOTES TO THE FINANCIAL STATEMENTS (Continued)
For the year ended 31 March 2025
24.
FINANCIAL COMMITMENTS AND CONTINGENCIES (continued)
Other
(i)
Commitments exist arising out of contracts in the ordinary course of business in connection
with guaranteed minimum payments relating to specific performances, the effect of which is
not quantifiable.
(li)
The DCAL grant administered by ACNI of £3,950,000 in 2003 in respect of the new building
is repayable in certain circumstances, principally, if the Trust no longer retains and operates
the Theatre, or if the Trust disposes of the new building before March 2028.
25.
RECONCILIATION OF IYET INCOME TO NET CASH FLOWS FROM OPERATING
ACTIVITIES AND ANALYSIS OF CHANGF.S IN NET DEBT
Reconciliation of net ineome to net eash flows from operating activities
2025
2024
Net incoine for the year
Interest trom inve5tmenls
Depreciation
l.oss on dispos(il of fixed assets
Increase in debtor5
(Incrcase)/decrease in stock
Increase in creditors
536,519
(466,962)
865,054
,348
(41,947)
(3,377)
2,537,891
511,861
(345,481)
849,679
68,072
(24,813)
2,518
950,819
Net cash flows generated from operating activities
3.428,526
2,012,655
Analysis of changes in net debt
At
l April
2024
At
31 Mareh
2025
Cash
flows
Cash at bank and in halld
1,683,080
672,875
2,355,955
1,683,080
672,875
2.355,955
26.
RELATED PARTY TRANSACTIONS
All transactions between the Trust and subsidiary. The Grand Op¢ra House (Theatre) Limited, are
eliminated on consolidation. The Trust has taken advantage of the exemption granted by paragraph 33.1 A
of FRS102, Related Party Disclosures, not to disclose transactions with its subsidiary Coinpany, The
Grand Opera House (Theatre) Limtted.
43