Registratlon Number N1031527
Charity Number NIC104797
DERRY THEATRE TRUST
Trustees, Report and Consolldated FIDanclal StstemeDt¥
for the year ended 31 Marcb 2024

DERRY THEATRE TRUST
Trustees, officers and Advisors
Martin Bradley
Mary McKenna
Martin Mullan
Caitlyn Kelly
Dolores OReilly
Conal Casey
Shauna Cusack*
Resigned 03 July 2024
Sean Carr
Resigned 04 May 2023
Patricia Logue
Resigned 04 May 2023
Sean Fleming
Appointed 06 July 2023
Niree Mcmorris
Appointed 06 July 2023
Brian Tierney
Appointed 04 July 2024
nominated by Derry City & Strabane District Council
Trnstees of
- Derry Theatre Trn8t and
M Forllm Tradlng Llmfited
Appointed 02 November 2023
Dlrectors of subsidiary company
Millenllium Fornm Productions Limited Martin Bradley
David McLaughlin
Key Management Personnel
Chief Executive Officer
Finance Manager
Box Office Manager
Technical Manager
General Manager
Secretary
Mary McKenna
David McLaughlin
Elaine McParland
Lisa Heaney
Chloe HarkinlLorcan McLaughlin
Paul Mason
HMRC Charity No.
Cbarlty Commlssfion No.
XR16635
NIC104797
Registered Offlee & Buslness Address
Newmarket Street
Londonderry
BT48 6EB
Independent Auditors
McDaid Mccullough Moore
Chartered Accountants and
Statutory Auditor
28132 Clarcndon Street
Derry BT48 7HD
Bankers
Allied Irish Bank
Strand Road
Londonderry
BT48 7TN
Solicltors
Guckian Flanagan Solicitors
7 Limavady Road
Londonderry
BT47 6JU

DERRY THEATRE TRUST
Trustee81 Report and Consolldatsd Flnanclal Statements for the year ended 31 March 2024
Contents
Page
Trustees, annual report (incorporating dir￿torS report and strategic report) 2 - 7
Trustees, r¢spoiisibility ststemeiit
Independent auditors, report
9-12
Consolidatsd statement of financial activities
13
Consolidated statement of financial position
14
Company statem¢nt of fllwiclal position
15
Consolidated statement of cash flows
16
Not￿ to the fmancial ststements
17-38
Page I

DERRY THEATRE TRUST
Company limited by guarantee
Trustees, report (Incorporating the directors, report and strateglc report)
for the year ended 31 Marcb 2024
The Trustees, (in their capacity as Trustees, and Directors) present their annual report for the year ended 31
March 2024. This report has been prepared by the trustees, in accordance with the requirements of Section 414
of the Companies Act 2006.
The company is a registered charity, limited by guarantee whose governing document is the memorandum and
articles of association.
Strategic Report
Objectives & uctivities
The principal activity of Derry Theatre Trust is the operation of th¢ Millennium Forum theatrc complex for
arts and entertainment purposes. The Trust was established to promote, maintain. improvc and advance the
education of the public in the City of Derry and Northern Ircland, in the Arts.
To achieve this objective the theatre has put on a wide varicty of shows, including professional shows such as
West End productions, perforniances by local amateur drama groups, educational projects, comedy acts and
int¢rnationally recognised musicians. The general public, male and female, young and old, have acc¢ss to a
wide variety of perforniances to suit all t&st¢s. The theatre also provides an eduGational outr¢ach programme
during the summer months in conjunction with local schools and local groups which provides a framework for
development of local artists.
The facilities of the theatre are also used by local drama, music and dance groups. Th¢ aims of D¢rry Th¢atr¢
Trust / the Millennium Forum theatre are:
to present a unique theatrical experience.
- to promote arts & culture in the North West of Ireland.
- to establish the Millennium Forum as a leading conference centre; and
- to develop and sustain a successful organisation and to provide public benefit.
The trustees, vision for the Millennium Forum is to be the regional theatre of choice for the North West,
delivering a financially sustsinable mixed arts programme accessible to the majority of people in the
catchment area. The entertainment programme aims to satisfy the audience, ensuring maximum box office
income at minimum cost, without reducing standards and maintaining the financial stability of the theatre.
Public benefit
Derry Theatre Trust strives to ensure that the Millennium Forum provides public benefit. The public benefit
test is at the heart of what it means to be a charity. Derry Theatre Trust's principal objectivc is to estsblish,
maintain and promote a theatre for arts and Cntertainment puiposes. tn setting this objective the Trustees have
c,nnsidered the c.harity Commission for North¢rn Ir¢land's guidance on public benefit to ensure that its
activities have helped to achieve its principal objective of public benefit for its bcneficiaries.
The public benefit that Derry Theatre Trust provides through promoting its activities are:
- presenting liv¢ perfonnances of plays, musicals, Oper￿ dance, comedy acts, childrens shows and
various genres of music.
- providing hire facilities for local groups (drama, musioal, dance);
provision of an all in one leisure facility in the form of theatr¢, food & bar facilities.
enhancing the local economy from audiences visiting the theatre and staying in the area, r¢sulting in
increased business for hot¢ls, bars, restaurants and taxi companies;
Page 2

DERRY THEATRE TRUST
CompaDy limited by guarantee
Trustees, report (Ineorporatlng the dlrectors, report and strategie report)
for the year eDded 31 March 2024
. continued
- contracting with local suppliers for foodlbar stocks, brochure production and advertising. and
- providing full and part time employment.
The Trustees, give careful consideration in setting admission prices to the theatre, so that the facility is
accessible to everyone interested in the Arts, in that admission prices differ dcpending on the night of the
perforniance. on scat location etc. Local amateur drama groups also benefit from reduced theatre hire ratcs.
The trustees, believe that they are therefore meeting thc public benefit test by increasing the accessibility of the
theatre to l)oth paying patrons I local groups and the commercial ettect ot the theatrc location to the local
¢¢onomy.
Achievements and perforniaDces
Key perforniance indicators for the company are as follows:
2024
129
250
168,999
2023
120
231
168,501
Shows/conf¢renrKs
Performances
Audi¢n¢¢
Flnanclal revlew
Income for the yw was £5.540,770 (2023 £4,842,610 ) resulting in an operating surplus of £106,101 (31
March 2023 - deficit £139,297) before actuarial changes in the pension scheme. A detailed analysis of income
and expenditure is provided in notes to the accounts. N¢t assets at the balance sheet date were £8,292,691 (31
March 2023 - £8,241.590).
Th¢ valuation of the pension scheme assets and liabilities at the balance sheet date resulted in an actuarial
deficit for the year of (£55,000) (31 March 2023 - surplus £1,211,000). The movement on the pension scheme
perfomiance was a result of changes to key assumptions used to calculate the present value of the scheme
assets and liabilities.
Continued provision of core funding from Derry City & Strabane District Council £376,805 (31 March 2023 -
£443,300) and The Arts Council £90,250 (31 March 2023 - £90.250) are of vital importance to the operation
of the theatre. Additional funding of £83,231 from the Arts Council was obtained to help with refurbishment
costs at the theatre. The Trustees gratefully acknowledge the continued support of all funding bodies.
Th¢ trust¢¢s' ar¢ satisfi¢d with th¢ r¢sults for th¢ y¢ar.
Principydl Tisks and uncertainties
The management has conducted its own review of the major risks to which th¢ Trust is exposed and systems
have been established to mitigate those risks.
The principle risk in the current climats is business perfomiance risk. This is the risk that th¢ theatr¢ will not
operats as expected due to both intsrnal and external factors such as Covid-19 and social distancing
requirem¢nts and also competition in th¢ Arts s¢¢tor. Measures to mitigate this risk includ¢ appropriat¢
management personnel, business planning and reporting and financial controls.
Page 3

DERRY THEATRE TRUST
Company limlted by guarantee
Trustees, report {incoryorallng the directors, report and strategie report)
for the year ended 31 March 2024
. continued
The Trust continually monitors its exposure to financial risk. Given the size of the group & Company, the
trustces have not delegated the responsibility of monitoring financial risk to a sub committee. Thc policies set
by the trustees arc implemented by the finance department.
The f￿anCIal viability and sustainability of the theatre is a major risk rccognised. The shows performance
schedulc is of utmost importance and is carefully planned to ensure adequate cashfiows and where possible to
maximise funding. Diversification of activities via M Forum Trading Limited and Millennium Forum
Productions Limited, including more emphasis on the income generated from thc bars. sponsorship and
advertising liavc also beeli identified.
Business and financ¢ risk is managed by ensuring appropriate staff. with appropriate experience are in place
and budgets and forecasts prepared and reported on monthly. The reporting network makes use of an
established IT system which combines a general accounting packag¢, a bar softwar¢ package and a box offic¢
system, all of which are Gontinuously updated and maintained.
The Trust's financial assets includ¢s cash, trade and other debtors and trade creditors and accruals together
with deferred income. Associated risks include or¢dit risk and liquidity risk. To minimise credit risk the Trust
has Implemented poli¢i¢s that ￿qUIre appropriate credit checks on pot¢ntial ¢ustom¢rs before transactions take
place. To minimise liquidity risk p¢rformances are carefully planned to ensure appropriate cash flows exist to
meet operational costs (advance box office ticket sales r¢du¢es liquidity risk).
Internal risks are minimised by the implementation of controls and procedures for authorisation of all
transactions.
The theatre is committed to operating in a healthy and safe working environment. Health & safety risk is
minimized by implementation and promotion of health and safety policies and extensive training. Health &
safety measures introduced include appointment of a Health & Safety officer, hand and hygiene washing
procedures, social distancing protocols - signage and floor markings and provision of PPE equipment.
Healtb & safety
The company has in place a Health and Safety Policy which requires it to comply as a minimum with all
legislation and to take all reasonable practicable steps to ensure the safety, health and welfare of all employees,
patrons and anyone else affected by the activities carried out.
Trnste,e,s' Annual Report
Structureg governance and management
Governing document
The Trust is a charitable company, limited by guarantee (with no share capital) and its governing document is
its Memorandum and Articles of Association. The Trusts charitable status is recognised by HM Revenue &
Customs
Charity number XR16635. The company is r¢gist¢r¢d with the Charities Commission, No.
NIC104797.
Page 4

DERRY THEATRE TRUST
Company lfimited by guarantee
Trustees, report (incoryorating the directors, report and strategic report)
for the year ended 31 March 2024
continued
Organtsatiollal structure
Derry Theatre Trust is managed by the trustces. Trustees are eithcr nominatsd - by Derry City & Strabane
District Council or ordinary
chos¢n based on their skills and professional backgrounds so as to ensur¢ a
wide range of experience is represented on the Board. Trustees meet bi-monthly to review performance.
determine strategies, assess risk and plan future policies.
The Trust has two wholly owned subsidiary companies, M Forum Trading Limited and Millennium Forum
Productions Ltd.
M Forum Trading Limited is responsible for the th￿trical operation of the Millennium Forum. including all
ancillary services such as the operation of the box ofifice and the bars. All costs incurred, other than wages (a
cost of Derry Theatre Trust), are incurred by M Forum Trading Limited. Any year end surplus is giftcd to
Derry Theatre Trust. who also collects the rental incornc, receivcs the operating grants from Derry City &
Strabane District Council and the Arts Council and employs and pays the staff to operate the theatre. The
Trust owns the freehold property and the plant and machinery together with fixtures and fittings.
Millennium Forum Productions Ltd is responsible for producing the external touring performances of
"Titanic Dance" and other productions that may arise.
The Trust is managed daily by th¢ chief executive, David McLaughlin and senior employees. The senior
employees from finance, box office, marketing, development, front of house, technical and the bars. report
daily to the chief executive ensuring the smooth operation of the theatre.
The chief ¢x¢cutive is responsible for artistic policy, Contracting with artists and booking the daily program of
performances aiid also for ensuring that the theatre complies with all relevent regulations including Covid-19
and social distancing regulations and other health & safety requirements of staff and the public. Various sub
committees operate at the theatre to look into all aspects of operations such as funding and access to the Arts
for all, including patrons who suffer from dementia.
The Trust is an equal opportunities employer committed to positive policies on recruitment, training and
career development for staff membcrs (and potential staff members) regardless of marital status, religion,
colour, race. ¢thnic origin or disability. The Trust also accommodatcs customers with disabilitics with the use
of Braille materials. captioned performances, the loop system, signed perforn]ances, relaxed performances and
spe£ial access to certain parts of the auditorium.
Appointment and training of trustees
New trustees are nominated by current trustees and from nominations proposcd by Derry City & Strabane
District Council. Induction and training of new trustees is provided by existing trustees and by employees.
Additional governance training was provided during the year. Most trustees, due to their experience and
backgrounds are already familiar with th¢ work of the theatre.
Investment pollcy
The Trust operates a prudent Anvestment policy. Investments opportuniti¢s when they aris¢ ar¢ in the form of
short term, low risk bank deposits.
Page 5

DERRY THEATRE TRUST
Company limited by guarantee
Trustees, report (incorporating tbe directors, report and strateglc report)
for the year ended 31 March 2024
. continued
Reseryes policy
The trustees have examined the charity's requirements for reserves taking into account the risks that the Trust
has recognised. The reserve requirement is estimated to be at least three months of expenditure. Expenditure
of the charity is currently £5.4 million, equating to quarterly expenditure of approximately £1.35 million. The
Trust intends to increase reserves to this desired level when future opportunities arise.
The actual reserves at 31 March 2024 falls short of the desired level and the trustees recognise it will take a
considerable period of time to achieve their target but anticipate a gradual increase over tim¢.
Plans for the future
The Trust¢¢s' future aims are:
l. The financial viability of the theatre.
2. Maintaining the theatres position as the ultimate venue of choice for theatre goers in the catchment area.
3. Ensuring maximum accessibility of the theatre to all groups in the catchment area.
4. The introduction of additional programming that will attract new patrons to the theatr¢'
5. To co-operate with other bodies in producing work that can tour the major th¢atres in Northern Ireland, the
Republic of Ireland, mainland UK, China and USA. and
6. To make facilities available to local groups, at a cost that is not prohibitive.
The Trustees,, as a result of the above aims, expect to increase core revenue streams whilst continuing to
promote non core activities.
The future plans of the Trust encompass strategies that are designed to broaden the Theatre's audience base. to
confirm its position as the cultural centre of the north west and to maintain financial stability.
Related partles
Derry City & Strabane District Council, with whom the company has a close working ￿latIOnshIp, nominates
trustCCS to the board of trustces and attcnds th¢ monthly board meetings. The Trust continues to receive vital
annual funding from Derry City & Strabane District Council and Arts Council towards core operating costs.
Donations
The Millennium Forum charges a development donation on all ticket sales. This donation during the year was
£217,560 (31 March 2023 - £182,143). This donation is a restricted fund and will be, iised for improve,ments,
development of shows, enhancement expenditure and future refurbishment projects at the theatre.
Environmental policy
The group & company is committed to reducing its environmental impact and to continually improving its
environm¢ntal p¢rformanrK. It has a duty of car¢ with r￿p¢¢t to its ¢nvironmcntal practice and to achieve this
it:
wholly supports and complies with the requirements of cur￿nt ¢nvironmental legislation and codes of
practi¢¢'
Page 6

DERRY THEATRE TRUST
Company limited by guarantee
Trustees, report {IDcorporatlng the dlre¢tors' report and strategie report)
for the year ended 31 March 2024
. continued
- minimises waste and recycles as much as possible.
minimises energy and water waste in order to conserve supplies and also consumption of natural resources,
especially where they are non-renewable.
- operates and maintains equipment with due regard to environmental issues.
- assesses, in advance, the environmental impact of any new products or services intended for introduction, so
that no damage is done to the environment.
¢nsures that all employees understand thc group & company's environmental policy and conform to the
standards by training and instruction.
promptly addresses any complaints about br￿cheS of environmental policy to the satisfaction of all
concerned. and
- constantly revi¢ws policy to ensurc adequacy.
StatemeDt of dlsclosure of information to auditors
We, the trust¢¢s of th¢ ¢haritabl¢ company who held office at th¢ date of approval of these financial statements
&s set out above each confirm. so far as we are awar¢, that:
there is no relevent audit information (information needed by the Charitable group & company's auditors in
connection with preparing their report) of which the charitabl¢ company's auditors are unaware, and
we have taken all the steps that w¢ ought to have taken to make ourselves aware of any relevent audit
information and to establish that the charitable company's auditors are aware of that information.
Auditors
McDaid Mccullough Moor¢ are deemed to be reappointed in accordance with Section 487(2) of the
Companies Act 2006.
This report is prepar￿ in accordance with the special provisions of part 15 of the Companies Act 2006
relating to medium sized companies.
The Chairman and Trustees would like to express their thanks to the management and staff at the Millennium
Forum for their endeavours over thc last year and to the theatre patrons for their continued support.
This report was approved and authorised for issue by the Trustees on 5 September 2024 and signed below on
it5 behalf by:
Mary McKenna
Secretary
Page 7

DERRY THEATRE TRUST
Trustees, responsfibllity statement
for the year ended 31 March 2024
Trustees, responsibllitles
The trustees are responsiblc for preparing the trustees annual r¢port and the financial statements in accordance
with applicable law and regulations.
Company law requires the tru5t¢es to prepare financial statements for each financial year. Under that law the
trustees have elected to prepare the financial statements in accordance with United Kingdom Generally
Accepted Accounting Practicc (United Kingdom Accounting Standards and applicable law). Under company
law the trustees must not approve the financial statcmcnts unless they are satisfi¢d that they give a true and fair
view of the state of the affairs of the charitable company and of the incoming resources and application of
resources, iiicludiiig Ilie iiiLuIiie ￿ld expeIidilure, ol ilie LI1<￿Ildble LOlllPèUiy lur Llial ycar. Iii pi'epal'iiig LEivbC
financial statements the trustees are required to:
select suitable accounting policies and apply thcm consist¢ntly'
observe the methods and principlcs in the Charities SORP2019"
make judgements and estimates that are reasonable and prudent.
state whether applicable UK Accounting Standards hav¢ been followed, subject to any material d¢partUTes
disclosed and explained in the financial statements. and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the
charitable company will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the
charitable company transactions and disclose with reasonable accuracy at any tim¢ th¢ financial position of th¢
charitable company and to enable them to ensure that the financial statements comply with the Companies Act
2006. They are also responsible for safeguarding the assets of the charitable Company and hence for taking
r¢asonable steps for the prevention and detection of fraud and other irregularities.
PAge 8

DERRY THEATRE TRUST
llldependent auditor's report to the members of DERRY THEATRE TRUST
W¢ have audited the financial statements of DERRY THEATRE TRUST (the charitable company) and its
subsidiaries for the year ended 31 March 2024 which compris¢ the consolidated statement of financial
a¢tiviti¢s, the consolidated and charitsble company statement of financial position, the ¢onsolidat¢d statement
of cash flows and notes to the financial statements, including a summary of significant accounting policies.
The financial reporting fram¢work that has been applied in their preparation is applicable law and United
Kingdom Accounting Standards. including Financial Reporting Standard 102 Th¢ Financial Reporting
Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting
Practice).
In our opinion thc financial statemonts:
give a triie and fair view of the state of th¢ groiip's and parent charitable ¢ompanYs affairs as at. 31 March
2024, and of the group's incoming resources and application of resources, including its income and
expenditure, for th¢ year then ended.
hav¢ been properly prepared in accordance with United Kingdom G¢n¢rally Accepted Accounting Practice.
and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISA'S (UK)) and
applicable law. Our responsibiliti¢s under those standards are further described in the Auditovs responsibilities
for the audit of the financial statements section of our report. We are independent of the group and parent
charitable company in accordance with the ethical r¢quirem¢nts that are rel¢vant to our audit of the financial
statements in the UK, including the FRC'S Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordanc¢ with these requirements. We believe that the audit ¢vid¢nce w¢ have obtained is
sufficient and appropriate to provide a basis for our opinion.
Conclusfions relallng to Golng Concern
In auditing the financial statements, we have concluded that the trustees use of the going concern basis of
accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainti¢s relating to events or
conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as
a going concern for a period of at least twelve months from when the financial statem¢nts are authorised for
issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the
r¢lev¢nt sections of this report.
nthe.r lnfnrmat.lfin
The trustees, are responsible for the other information. The other information comprises the information
included in the trustees, annual report, other than the financial statements and our auditor's report thereon. Our
opinion on the f￿anCIal statements does not cover the other information and, except to the extent otherwise
explicitly stated in our report, we do not express any form of assurance conclusion th¢r¢on.
In connection with our audit of the financial statem¢nts, our r¢sponsibility IS to read the other inforniation and,
in doing so, consider whether the other information is materially inconsistent with the financial statements or
our knowledge obtained in the audit or otherwise app¢ars to be materially misstated. If w¢ identify such
material inconsistencies or apparent material miststatem¢nts, we are required to detenTAine whether th¢r¢ is a
mat¢rial misstatement in the financial statements or a material misstatement of the other inforn]ation. If, based
on the work we have performed, we conclude that there is a material misstatement of this other information,
we are required to report that fact.
Page 9

DERRY THEATRE TRUST
Independent auditor's report to the members of DERRY THEATRE TRUST continued
We have nothing to report in this regard.
Opinlon oll other mAtters prescrfbed by the Companles Act 2006
In our opinion, based on the work undertaken in the course of the audit:
the information given in the truste¢s' report (incorporating the strategic report and the trustees, report) for
the financial year for which the financial statements are prepared is consistent with the financial stat¢ments'
the trust¢¢s' report (including the strategic report) h&8 heen prepared in accordance with applicahle legal
requirements.
Matters on which we are requfred to report by exception
In the light of our knowledge and understanding of the group & ¢ompany and its environment obtained in the
course of the audiL we have not identified Materi￿ misstatements in the trustees, report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006
requires us to r¢port to you if, in our opinion:
adequat¢ a¢¢ounting records have not been kept, or returns adequate for our audit have not been received
from branches not visited by us. or
the charitsble group & company's financial statements are not in agreement 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 inforniation and explanations we require for our audit.
Responsfibilities of trustees,
As explained more fully in the trustees, responsibilities statemenL the trustees, (who are also the directors of
the charitable Company for the purposes of company law) ar¢ responsible for the preparation of th¢ finanoial
statements and for being satisfied that they give a true and fair view, and for such internal control as the
truste¢s' detem)ine is necessary to enabl¢ th¢ preparation of financial statements that ar¢ fre¢ from material
misstst¢ment, whether due to fraud or error.
In preparing the financial statements, the trust¢es' are responsible for assessing the group's and parent
charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going
concern and using the going concern basis of accounting unless the trustees, either intend to liquidate the group
or the, pare.nt charitable. company or to c.e,ase, ope,rations, or hav¢ no r¢alistic, alte.rnativ¢ biit to do so.
Auditor's responsibilities for tbe audlt of tbe financial statements
Our obje¢tives are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement. whether du¢ to fraud or error, and to issue an auditor's report that includes our
opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit Conducted in
accordance with ISAS (UK) will always detect a material misstatement when it exists. Misstatements can arise
from fraud or error and are ¢onsid¢red material if, individually or in the aggregate, they could reasonably be
expected to influence the economic decisions of users taken on the basis of these financial statements.
Page 10

DERRY THEATRE TRUST
Independent auditor's report to Ihe members of DERRY THEATRE TRUST conlinued
I￿egularitIes, in¢luding fraud. are instances of non-compliance with laws and regulations. We design
procedures in line with our responsibilities, outlined above, to detect material mistatements in respect of
irregularities, including fraud. The extent to which our procedures are capable of detecting irr¢gularities,
including fraud is detailed below.
Based on our understanding of the charitable group & company and the environment in which it operates, w¢
identified that the group & CoMpan￿S principal risks were of non-compliance with laws and regulations
relating to charitabl¢ companies, and we considered th¢ extent to which non-compliance might have a material
effect on the financial statements. We also considered laws and regulations that have a direct impact on the
preparation of the financial stst¢ments such as the Companies Act 2006, income tax and payroll tax.
Audit pro¢¢dures perfonned to address the risk included the following:
Inspecting correspondence with regulators and tax authorities.
Discussions with management including consideration of known or suspected instances of non-compliance
with laws and regulation and fraud.
Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and
regulations.
Identifying and testing journals and the rationale behind significant or unusual trans￿tiOns, in particular
journal entries posted with unusual account combinations, postings by unusual users or with unusual
descriptions.
Challenging assumptions and judgements made by management in their critical accounting estimates.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some
material misstatements in the financial statements, even though we have properly planned and performed our
audit in accordanc¢ with auditing standards. For example, th¢ furth¢r removed non-compliance with laws and
regulations (irregularities) is from the events and transa¢tions r¢fl¢¢ted in th¢ financial statements, the less
likely the inherently limited procedures required by auditing standards would identify it.
In addition, as with any audit, there remains a higher risk of non-detection of irr¢gulariti¢s as these may
involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We
are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all
laws and regulations.
As part of an audit in accordanc¢ with ISAS (UK), we exercise professional judgement and maintain
prof¢ssional scepticism throughout the audit. We also:
identify and assess the risks of material misstatement of the financial statements, whether due to fraud or
error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is
sufficient and appropriate to provid¢ a basis for our opinion. The risk of not detecting a material
misstat¢m¢nt resulting from fraud is higher than for one resulting from error, as fraud may involv¢
collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Page 11

DERRY THEATRE TRUST
Independent auditor's report to the members of DERRY THEATRE TRUST continued
obtain an understanding of internal control relevant to the audit in order to design audit procedures that are
appropriate in the circumstances. but not for the purpose of expressing an opinion of the effectiveness of
the company's internal control.
evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimatcs
and related disclosures made by the trustees,.
conclude on the appropriateness of the trustees, use of the going concern basis of accounting and, based on
the audit evidence obtained. whether a material uncertainty exists related to events or conditions that may
cast S]￿lFiCant doubt on the charitable CoMpan￿S ability to continue as a going concern. If we conclude
that a material uncertainty exists. we are required to draw attention in our auditor's report to the related
disclosures in the financial statemcnts or. if such disclosures are inadequate. to modify our opinion. Our
conclusions are based on the audit evidence obtained up to the date of our auditor's report. However. future
events or conditions may causc the charitable company to cease to continue as a going concern.
evalvate the overall presentation, structure and content of the financial statements, including th¢
disclosures, and whether the financial stat¢m¢nts represent the underlying transactions and ¢v¢nts in a
manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and
timing of the audit and significant audit findings, including any significant deficiencies in internal control that
we identify during our audit.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of
Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the
charitabl¢ company's members those matters we are required to state to them in an auditor's report and for no
other purpose. To th¢ 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 forn]ed.
ccullough (Sonior Statutory Auditor)
or and on behalf of M¢Daid M¢Cullough Moore
Chartered Accountants and
Statutory Auditor
28132 Clarendon Street
Derry BT48 7HD
Date . 5 September 2024
Page 12

In in
4 tr-
In in
C4m
Cr
in
o r41 * m tr4
f4 ￿ f--
Lr¥
¢n
rn
r4
&&&&& ￿ t4U

DERRY THEATRE TRUST
Company No.N1031527
Consolidated statement of financlal posltloD
as at 31 March 2024
2024
2023
Notes
Fixed assets
Intsngible assets
Tangible assets
13
14
7,066.130
7,306,993
7,066,131
7.306,994
Current assets
Stocks
Dcbtors
Cash at bank and in hand
16
17
18
22,974
196,102
2.986,360
17,460
227.424
2.454,076
3,205,436
2,698,960
Credltors: amounts falling
due within one year
19
(1,978,876)
(1.829,364)
Net Current assets
1,226,560
869,596
Total assets less current
liabilities
Pension
8,292,691
8,176 590
65,000
20
Net assets
8,292,691
8,241,590
Funds
Restricted funds
Unrestricted funds
22
23
8,223,026
69,665
8,230,506
11,084
Total charity funds
8,292,691
8,241,590
The financial statements were approved and authorised for issue by the Trustces on 5 September 2024 and
wei'¢ sigiicd beluw uii ils biliaif by
Martin Bradley
Trustee
Mary McKenna
Trustee
The notes on pages 17 to 38 fom an integral part of tbese financlal statemenls.
Page 14

DERRY THEATRE TRUST
Company No.N1031527
Company statement of flnaDcial position
A8 at 31 March 2024
2024
2023
Notes
Flxed assets
Intangible assets
Tangible assets
13
14
7,056.231
7.288,568
7,056,232
7,288,569
Current assets
Debtors
Cash at bank and in hand
17
18
863,095
1,107,264
442,883
920,267
1,970,359
1,363,150
Credltors: amounts falllng
due within one year
19
(355,260)
(105,497)
Net current assets
1,615,099
1,257,653
Totsl assets less current
lfiabllltles
Pension
8.671,331
8.546,222
65,000
20
Net assets
8,671,331
8,611,222
Funds
Restricted funds
Unrestricted funds
22
23
8,213,127
458.204
8.212,081
399,141
Total charlty funds
8,671,331
8,611,222
The financial statements were approved and authorised for issue by the Trustees on 5 September 2024 and
were signed below on its behalf by
Mllrtin Bradley
Trustec
Mary McKenna
Tnistee
The notes on page8 17 to 38 form fiDtegral part of these flnanclal statements.
Page 15

DERRY THEATRE TRUST
Consolldated statement of cash flows
for the year ended 31 March 2024
2024
2023
Notes
Cash floivs from operating aetivitie8
Net operating surplusl(deficit) before actuarial (deficit)Igain
106,101
(139,297)
Ad]￿'¢mentsfOr..
Depreciation
Def￿ed benefit pension scheme service cost
Other interest receivable and similar income
Interest payable and similar expenses
240,863
10,000
(72,560)
1.973
248,308
157.000
(13,542)
798
Changes in..
Stocks
D¢btors
Creditors
(5,514)
31.322
149,512
2,680
(57,810)
340,418
Casb generated from operating aetivities
461.697
538,555
Other intsrest receivable and similar income
Interest payable and similar expenses
72,560
(1,973)
13.542
(798)
Net increase In cash and ¢ash equivalents ID the year
Net debt at l April 2023
532,284
2,454,076
551,299
1,902,777
Net Cash and Cash equlvalents at 31 March 2024
18
2,986,360
2,454,076
Page 16

DERRY THEATRE TRUST
Notes to Financial Statements
for the year ended 31 Marcb 2024
Accounting Policies
1.1. Accounting conventlon and basis of preparatlon
Th¢ charity constitutes a public benefit entity as defined by FRS 102. Derry Theatre Trust is a private
company limited by guarantee, registered in Northern Ireland. The address of the registered office is
Millennium Forum, Newmark¢t Street, Derry BT48 6EB.
The group financial statements have been prepared under the historical cost convention and in
accordance with the Charities SORP {FRS 102) for charities preparing their accounts in accordance
with the financial Reportiiig Standard (FRS 102) applicable iii tlie UK aiid Republikn of Ii'elaiiLI (issued
in October 2019), the Companies Act 2006 and under the Companies Act 2006 (Strategic Report and
Directors, Report ) Regulations 2013. The financial statements are prepared in sterling, which is the
functional currency of the entity.
Accounting policies have been applied consistently in the current and preceding year.
12. Basis of Consolidatlon
The Group financial statements comprise the financial statements of Derry Theatre Trust and its
subsidiary compani¢s, M Forum Trading Limited and Millennium Forum Productions Limited. Th¢
f￿ancIal statements of the subsidiary companies are prepared for the same reporting Ye￿ as the parent
company, using consistent accounting policies.
A subsidiary is an entity controlled, either dir¢¢tly or indirectly, by the Company, where control is the
power to govern the financial and operating policies of the entity so as to obtain benefit from its
activities.
The directors have taken advantage of the exemption available under section 408 of the Companies Act
2006 and not presented a separate statement of financial activities for the company.
1.3. Income
Income is included in the statement of financial activities when the charity is entitled to the income and
the amount can be quantificd with reasonable accuracy. Income represents theatre ticket sales, thcatre
alld room rentals, merchandise income, bar and confectionery sales and income from advertisin
marketing & sponsorship, exclusive of value added tax. Income also includes grant income from Derry
City & Strabanc District Council, the Arts Council and Arts & Business.
Income from theatre ticket sales, rcceived in advance of a performanc¢, is d¢f¢rr¢d to the dats of the
performance and matched against the cost of thc r¢l¢vant perforniance.
Capital grants are recognised in the year of receipt in the statement of financial activities and treated as
restricted ￿ndS with th¢ related depreciation of the assets charged against the same fund.
The deferred development donation, is recognised when received, is a restricted fund donation added to
the ticket wsts to the patrons of th¢ th¢atr¢ and is used for improvements, development of shows,
enhancement expenditur¢ and to finance future refurbishment projects.
Page 17

DERRY THEATRE TRUST
Notes to Financial Statements
for the year ended 31 March 2024
. continued
1.4. Expenditure
Expenditure is recogniscd on an accruals basis as a legal liability is incurred and can be reliably
measured. Expenditure. where relevenl is exclusivc of VAT.
Charitable activities expenditure comprises those costs incurred by the charity in the deliverance of its
charitablc activities. It includes both costs that can be allocated directly to such activities and those
costs of an indirect nature necessary to support thcm.
Support costs not directly related to theatrical perforniances are allocated where possible to the
performance of that activity. Support costs include office costs, legal & professional costs and
administrative payroll costs.
1.5. Conference licence
The conferenc¢ lic¢n¢¢ is valued at cost less accumulated amortisation.
Amortisation is calculatsd to writ¢ off the Cost in equal annual instalm¢nts over their estimat¢d useful
life of 5 years.
1.6. Tanglble Ilxed assets and depreciation
Tangible fAxed assets with a life ¢xp¢ctancy of greater than one year, are initially r￿orded at cost and
subsequently stated at cost less any accumulated d¢preciation and impairment losses.
Depreciation is provided at rates calculated to write off the cost less residual value of each asset over its
expected useful life, as follows:
Buildings
Piazza development
Plant and machinery
Fixtures, fittings
and equipment
straight line over fifty years
20/0 - 200/0 straight line
100/0-20 % straight line
200/0 straight line
Land is not depreciated.
1.7. Impairnient of a&8ets
A revicw foi. iiidiLalvi'>* of ijiiP<tiiiiiviil is ¥w'i'ivd vul ul iYpuiLiii¥ ddl¥, willi Ui¥ I￿v¥1.￿bI￿ wiiuuijl
being estimated where ,siich indicatnrs exi.8t. Where the carrying valiie exceed8 the rec()verahle amniint,
the asset is impaircd accordingly. Prior impairnients are also reviewed for possible reversal at each
reporting date.
1.8. Leasing
Rentals payable und¢r operating leases are charged against income on a straight line basis over the l¢as¢
t¢rn).
Page 18

DERRY THEATRE TRUST
Notes to Financial Ststements
for the year ended 31 March 2024
continued
1.9. Subsidiaries
Fixd asset investments reflect the company interest in the wholly owned subsidiary companies M
Forum Trading Limited and Millennium Forum Productions Limited.
Investments are measured at thc lower of cost and net realisable value.
1.10. Stock
8tock is valiied at the lowcr of cost and net realisable valiie" in respect of stocks, cost is calciilated on a
f￿st in first out basis. Cost includes purchasc price and transport costs less trade discounts and rebates.
Net realisable value is bas¢d on selling pric¢ less any further costs of disposal.
1.11. Penslon and other post- retiremellt benefits
The charitable company operates a defined benefit pension scheme for employees. The assets of the
scheme are held separately from those of the charitable company.
Pension ￿h¢m¢ liabilities are measured on an actuarial basis using a projected unit method and are
dis¢ounted to their present valu¢ using a discount rate of 4.80/0 (31 March 2023 _ 4.60/0).
Pension scheme assets are valued at market value at the balance sheet dats.
The pension scheme charge in the Statement of Financial Activities is the ¢urr¢nt and past service cost
plus financing cost less employers contributions.
1.12. Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates
of exchange prevailing at the balance sheet date. Transactions in foreign currencies are recorded at the
rate of exchange prevailing at the date of the transactions. All differences are taken to the Ststement of
Financial Activities.
1.13. Funds
The fvnds of the charitable group & company consist of restricted funds and unrestricted funds.
Unrestricted funds are funds available for use by the charity at the discretion of the trustees in
furtherance of the general objectives of the charity and have not been designated for other purposes.
R¢stricted funds are funds which are to be used in accordance with specific restrictions imposed by the
donors. The aim and use of each restrictcd fund is s¢t out in th¢ notes to th¢ financial statcments.
1.14. Donated assets
Donated assets are included in the financial statements at the lower of Cost or net realisable value. The
trustees estimats of replacement cost is bas¢d on existing market valuations for similar assets.
Page 19

DERRY THEATRE TRUST
Notes to Financial Ststements
for the year ended 31 March 2024
. continued
1.15. Going concern
The financial statements have been prepared on a going concern basis as the trustees believe that
adequate resources arc available to continue operations and no material uncertainties exists. The
Trustees have considered the levcl of funds held and the expected level of income and expenditure for
twelve tnonths from authorising these financial statements. The basis of their judgement, taking into
account thc current financial clirnate, include revenues expected from the 24125 programme. current
revenues versus budget and continued support from funding bodies.
1.16. Debtors
Debtors and prepayments are recognised at the settlement amount due after any trade discounL
1.17. Creditors
Creditors are recognised where the charity has a present obligation resulting from a past event that will
probably result in a payment to a third party and the amount can be reliably estimated.
1.18. Judgements and key sources of vncertaillty
In applying company accounting policies the Trust¢¢s are required to make judgements and estimates
on an ongoing basis about the canying value of the company assets and liabilities. If revision is
required, the revision is recognised in that period together with future periods if necessary.
The depr¢¢iation Charge in respect of tsngible fixed assets is based on th¢ estimated useful life of each
group of assets. Revision of estimated useful life of each grouping will affect the estimates charged in
the Statement of Financial Activities.
1.19. Flnancial instrument8
The group and company financial assets and liabilities are considered basic financial instruments. The
financial asset or liability is initially recognised at transaction value and recognised only when the
company becomes a paty to the contractual provisions of the instrument.
Page 20

DERRY THEATRE TRUST
Notes to Financlal Ststements
for the year eDded 31 March 2024
. continued
Donations
Unrestricted RestrACted Restricted
income
Income
capital
funds
funds
funds
2024
2023
Total
Total
Development donation
217.560
217.560
182,143
217.560
217,560
182,143
Income from charitable activitles
Ullrestricted Restricted Restricled
Income
income
capital
funds
funds
funds
2024
2023
Total
Total
Derry City & Strabane District Council
Arts Council of Northern Ireland
Sundry grants
376,805
173,481
64,859
376,805
173,481
64,859
460,441
l40.100
89,147
615,145
615,145
689,6811
3,361,84C) 2,706,265
14,087
14,558
178,124
190.375
2,297
2,536
21 (),464
214,869
139 ?8U
126,107
Box offi¢¢
Donations
Perfornianc¢ rentals
Programme/m¢rcbandising
Costs r¢charged
Roomlpiazza rentals
3,361,846
14,087
178,124
2,297
219,464
139.280
3,915,098
615,145
4,530,243 3,944,398
Income from other trading activitles
FOH and bar income
Sponsorship income
Advertising illcome
Confectionery sales
Miscellaneous income
Rental income
417,781
67.730
19,599
121,565
4,255
89,477
417,781
67,730
19,51)9
121,565
4,255
89.477
372,925
49,788
18,930
125,818
2,358
132,708
720,4Q7
720,407
702,527
Group investnient income
2024
2023
Bank interest
72,560
13,542
Page 21

DKRRY THEATRE TRUST
Notes to Financlal Statements
for the year ended 31 March 2024
continued
C08ts of Charitable actlvltles - by activity
Charitable Trading
activities
activities
2024
Total
2023
Total
Production costs
Wages
Cost of sales - bar
Outside catering
Cost of sales - confectionery
Marketing & advertising
Depreciation
Maintenance
Grant expenditure
Support costs (below)
2,665,983
762,172
2,665.983 2.219,381
60,753 822,925
791,273
l54.262 154,262
135,722
74,032
54,932
57,022
42,698
133,218
78,587
4,674 240,863
248,308
466,329
350,556
28,942
63,969
9,080 791,093
996,481
74,032
57.022
133,218
236,189
466,329
28,942
782,013
5,148,878
285,79 I 5,434,669 4,981,907
Support costs
Core
tbeatre
aetivities
Tradillg
activities
2024
Total
2023
Total
Administration wages
Staff training & welfare
Computer costs
T¢l¢phon¢
Rates
Light & heat
Cleaning
Insurance
Miscellaneous
Audit fees
Legal & ptofessloftal fees
292,289
6,963
53,728
8,133
3,811
119,405
60.855
40,640
143,2110
8,500
44,409
292,289
6,963
59,308
8,133
3,811
119,405
60,855
42,640
143 ?80
10,000
44,409
427,616
1,140
80,616
14,262
8.434
150,797
56,105
43.796
155,134
10,000
48,581
5,580
2,000
1,500
782,013
9,080 791,093
996,481
Support costs where as¢¢rtainable are allocated directly to the related activity.
Expenditure allocation between restricted and unrestricted is included in the funds notes.
Page 22

DERRY THEATRE TRUST
Notes to Flnancial Ststements
for the year ended 31 Mareh 2024
. continued
Group surplus/(deficit)
2024
2023
Net surplusl{deficit) is statcd after charging:
Depreciation of tangible assets
(ProfityLoss on foreign exchange
Operating lease rentals
- Office cquipment
240.863
101
248,308
(472)
4,056
3,682
AudAtors' remuneration
2024
2023
F¢¢s payable to the compani¢s auditors for the audit of the companies annual
financial stat¢m¢nts
1,800
Fees payable to the companies auditors for the audit of the subsidiary companies 8,200
10,000
1,800
8.200
10,000
Income aDd Expexditure account
2024
2023
Income per Statement of Financial Activities
less
Capital ￿t income
5.540.770
4.842,610
5,540,770
4,842,610
(5,434,669) (4,981,907)
106,101
Expenditure
Net surplus (deficit)
(139,297)
Grollp interest payable and similar Cha￿eS
2024
2023
1,973
798
Page 23

DERRY THEATRE TRUST
Notes to Ffinancfial Statements
for tbe year ended 31 Marcb 2024
. continued
Employees- Company and group
Number of employees
The average monthly numbers of employees
(including the chief executive) during the year were:
2024
2023
Front of House I Sccurity
Technical
Administration
Box Office
Marketing
22
17
10
15
17
Development
63
62
Employee status
Full tim¢ employees
Part time employees
18
45
18
44
Employment costs
2024
2023
Wages and salaries
Social security Gosts
Pension costs-other operating charge
Compensation for loss of office
927,467
66,155
121.592
878,075
64,447
259.162
17,205
1,115,214
1,218,889
Pcnsion
There was a nil deficit/surplus on the company d¢fJncd benefit pcnsion scheme at the balance sheet
date (surplus of £65,000 in 2023). This is principally because of changes to key assumptions used to
calculate the present value of scheme assets. changes in asset returns and changes in demographi
assumptions. Refer to note 20.
Page 24

DERRY THEATRE TRUST
Notes to Financlal Statements
for tbe year ended 31 March 2024
continued
9.1. Key m4llagement personnel
2024
2023
Chlef executives, emoluments
Remuneration and other emoluments
Pension contributions
82.521
14,767
78,842
14,442
97,288
93.284
Emoluments of other employees did not exceed £60,000.
Key management personDel remllneration
Wages and salaries (including pension contributions)
Social sKurity costs
160,082
13,836
166,579
14,950
173,918
181.529
Remuneration of full time key management personnel is set by the Trustees, as adjusted by inflation.
9.2. Trustees, remunerallon
Th¢ trustees were not remunerated for their services during the year (2023 - £NIL).
One trustee was reimbursed £3,000 in respect of mileage and subsistence expenses incurred during the
year (2023 - £3,000).
10.
Pension eosts
The group operates a defined benefit pension scheme. The scheme and its assets are held by
independent managers. Charges incurred in arriving at operating deficit for the year and the statement
of recognised gains and losses for the year are shown in note 20 the accounts.
11.
Tax on ordinary activities
No group charge to corporation tax arises in the year ended 31 March 2024 (31 March 2023 - £ nil).
Derry Theatre Trust is a registered charity for t&K purposes and the company policy of the subsidiary
companies. is to gift aid any surplus to the parent company. Derry Theatre Trust. As a result no
corporation tax liability arises.
Page 25

DERRY THEATRE TRUST
Notes to Finallclal Ststements
for the year ended 31 March 2024
. continued
12.
Surplus for the year attributable to members,
The trustees have takcn advantage of th¢ ex¢mption available under seGtion 408 of th¢ Companics Act
2006 and not presented a separate statement of financial activities for the charitable company.
The results of the parent undertaking for the year ended 2024 showed an op¢rating surplus of £115,109
and an overall surplus of £60,109 after accounting for a deficit of £55,000 on the actuarial pcnsion
(2023 showed an operating deficit of (£129,212) and an overall surplus ot £l,0111,788 after crediting a
surplus of £1.211,000 on the actuarial pension.
13.
Intangible fixed assets - Group and company
Conference IiceDce
Cost
At l April 2023
At 31 March 2024
Totsl
20,443
Amortlzatlon
At l April 2023
At 31 March 2024
20,442
Net book values
At 31 March 2024
At 31 March 2023
Page 26

DERRY THEATRE TRUST
Notes to FlnaDcfial Ststemellts
for tbe year ended 31 Marcb 2024
. continued
14.
Tallglble flxed assets
Freehold
Fixtures,
land and
Piazza
Plant and fittings and
building5 development machinery equipment
Group
Total
Cost
At l April 20?3
11.369.599
487,326 2,616,284
907.528 15.380,737
At 31 March 2024
11,369,599
487,326 2,616,284
907,528 15,3¥0,737
Depreciation
At l April 2023
Charge for th¢ y¢ar
4,449,755
207.392
248,255 2,521.137
7.702
854,597 8.073.744
25,769
240,863
At 31 March 2024
4,657,147
255,957 2,521,137
880,366 8.314,607
Net book valucs
At 31 March 2024
6.712,452
231,369
95,147
27,162 7,066,130
At 31 March 2023
6,919,844
239,071
95.147
52,931 7,30(),993
Freehold
Fixtures,
land and
Piazza
Plant and fittings and
buildings development machinery equipment
Company
Total
Cost
At l April 2023
11,369,599
487,326 2,616,284
864,898 15,338,107
At 31 March 2024
11,369,599
487,326 2,616,284
864,898 15,338,107
Depreclatlon
At l April 2023
Charge for the year
4,449.755
207,392
248,255 2,521,137
7,702
830,392 8,049.539
17,243
232,337
At 31 March 2024
4,657,147
255,957 2,521,137
847.635 8.281,876
Net book values
At 31 March 2Q24
6,712,452
231,369
9.%,147
17.263 7,O.56,2.31
At 31 March 202J
6,919 844
239,071
95,147
34,506 7,288,568
The cost of depreciable assets included in land and buildings at 31 March 2024 was £10,369.599. At
the balan¢¢ sheet date there was no material differencc b¢twccn Ca￿ing value and market value.
The building cost of the theatre building includes the build Cost of thr¢¢ r¢ntal units. Th¢ total cost of
these rental units is negligible compared to the total build cosL
Page 27

DERRY THEATRE TRUST
Notes to Financfial Ststements
for the year ended 31 Marcb 2024
. continued
15. Group informatlon
Company
M Forum Trading Limited and Millennium Forum Productions Limited (company's limited by guarantee)
are wholly owned subsidiaries of Derry Thcatrc Trust. whose registered offices are at Newmarket Street,
Derry B T48 6EB. Dcrry Theatre Trust controls the voting rights of both companies.
Subsidiary undertakings
Country of
IDcorporation
Nature of
& company no. business
Company
Subsidlary undertakings
M Forum Trading Limited
Millennium Forum Productions Ltd
Northern Ireland Operating a
N1050180
theatre for Arts &
Entertainment
purposes
Northern Ireland Producing
N1637011
external touring
performances
The aggrcgatc amount of capital and reserves and the results of these undertakings for the last relevent
fmancial year were a5 follows:
Results
for tbe year
Reserves
M Fortun Trading Limitcd
Millenniiim Fnriim Prodiic,tions Ltd
(388,519)
(48?,)
Income for M Forum Trading Limited for the year amounted to £4,630,084 (2023 - £3,918,055) and
expenditure for the year amountcd to £3,683,793 (2023 £3,497,473). Normal company policy of M
Forum Trading Limited is to gift any operating surplus to Derry Theatre Trust £946,291 (31 March 2023
- £420,582).
Income for Millennium Forum Productions Ltd for the y¢aT amounted to £nil (31 March 2023 - £nil) and
costs for the year amounted to £482 (31 March 2023 - £1,560).
Page 28

DERRY THEATRE TRUST
Notes to Financlal Statements
for tbe year ended 31 Marcb 2024
. continued
16.
Stocks
2024
2023
Group
Stocks
22,974
17,460
The replacemcnt valuc of stock does not materially differ from cost.
17.
Debtors
Group
Trade debtors
Other debtors
Prepayments
2024
2023
89,171
65,980
40,951
161,738
21,824
43,862
196,102
227,424
Company
Trade debtors
Amounts owed by M Forum Trading Limited
Other debtors
Prepayments and accrued income
29,089
777,135
43,789
13,082
27,527
406,923
8,433
863,095
442,883
18.
Cash and cash equivalents
Group
2024
2023
Cash at bank and in hand
2.986.360
2,454,076
2,986,360
2,454,076
Company
2024
2023
Cubli ul b￿lk iii li￿1￿
1.107,264
920.267
1,107.264
920,267
Cash and cash ¢quival¢nts on the balance sheet Comprise bank accounts.
Page 29

DERRY THEATRE TRUST
Notes to FiDan¢fial Statements
for tbe year ended 31 Mareh 2024
. continued
19.
Creditors: Ylmounts falling due
witbill one year
2024
2023
Group
Trade crcditors
Defcrrcd income
Other taxe8 and social seciirity costs
Accrued expenses
817,520
768,614
198,748
193,994
619.971
956.500
118,671
134.222
1.978,876
1.829.364
2024
2023
Company
Trade creditors
Deferred income
Other taxes and social security costs
A¢¢rued expenses
220,803
12,917
21,759
99,781
3,200
14,083
25,648
62,566
355,260
105,497
Se¢urity . Company
Charitable company propety is secured by :"
Debentures in favour of (l) The Millennium Commission and (2) The Department for Social
Development on the Trust's Land contained in folios LY62853 and LY3478 County Londonderry.
Loans from ￿0Up companies are interest free, unsecured and repayable on demand.
Page 30

DERRY THEATRE TRUST
Notes to FSnaDcial Statements
for the year ended 31 March 2024
. conttnued
Group and company
The charitable company operates a funded defined pension plan with benefits earned up to 31 March
2015 linked to final salary and benefits after 31 March 2015 linked to a career average revalued earnings
basis. The assets of the scheme held separately from those of the charitable company. The pension
scheme is a multi4mployer dcfined benefit scheme administcred by NILGOSC. The scheme operates on
a roll forward approach of calculating p¢nsion scheme assets and liabilities by making adjustments to the
results of th¢ last full valuation (31 March 2022}.
20.
20.1 Prlnelpal aetsarial assumptions iyere .
2024 2023
Salary increase rate
Pension incr¢as¢ rate
CPI inflation
Discount rate
2.6 2.6
Pension contributions are determined by Aon, a member of the Institute of Actuaries, on the basis of the
actuarial report in April 2023.
20.2 Th¢ fair value of the scheme assets, the present value of the scheme liabilities and the resulting
position is:
Value at
31103124
Value at
31103123
Equitics
Bonds
Propety
Other
Unr¢Gognised asset
1,450.840
717,120
322,040
830,000
(348,000)
I,168,400
689.356
327,152
736,092
Total market value of assets
Present value of scheme liabilities
2,972,000
(2.972,000)
2,921,000
(2,856,000)
Net p¢nsion
65,000
Page31

DERRY THEATRE TRUST
Notes to Ffinanclal Statements
for tbe year ended 31 March 2024
. continued
An analysis of the movements in the pension results for the year are shown below:
Group and company
2024
2023
(Deficit) brought forward
Total operating charge
Total finance cost
Actuarial gain
Unrecognised asset
Employer contributions
Surplus/(DefiGit) carried forward
65,000
(125,000)
(989.000)
(231,000)
(26.000)
1,211,000
293,000
(348,000)
110.000
i 00,000
65,000
The employers, Contribution into the scheme during the year ended 31 March 2024 amounted to £105,404
employers, contribution rate of 19.50/0 (31 March 2023 £102,162
at a contribution rate of 19.50/0). The
¢mployers' contribution for the year ended 31 March 2025 is estimated at £117,000.
Page 32

DERRY THEATRE TRUST
Notes to Flnanclal Ststements
for the year ended 31 March 2024
. continued
20.3 Analysis ofthe amount charged to operating $urplus/(defieit)
2024
2023
Current service cost
Return on pension scheme assets
Interest on pension scheme liabilities
(125,000) (231.000)
136.000
85,000
(131,000) (11 1.000)
Total operating charge
(120,000) (257,000)
20.4 Analysis ofamount Yecognised in Statement oftotal recognised gains and losses
2024
2023
Actuarial gain / (deficit) on pension scheme assets
Actuarial gain on the scheme liabiliti¢s
Unrecognised asset
175,000 (369,000)
118,000 1,580,000
(348,000)
(Deficit) I gain
(55,000) 1,211,000
20.5 History ofexperience gaipkl and losses
A history of experience gains and losses is shown below:
2024
2023
2022
2021
2020
Difference between th¢ expected
and actual return on scheme assets:
amount (£)
percentage of scheme assets
Experience gains and losses
on scheme liabilities..
aniouiit (£)
percentage of the present value
of the scheme liabilities
Total amount recognised in Statement
of total recognised gains and losses:
amount (£)
percentage of the present value
of the sch¢m¢ liabiliti¢s
175,000 (369,000) 154,000
(5)0/
(13)%
(5)0/0
453,000 (631,000)
(16)0/0
(28)0/
230.000 1,580,000
353,000 (872.000) (266,000)
(8)0/0
(62)0/0
(9)Q/
(21)O/o
(9)0/0
(55,000) 1,211,000 507,000 (419,000) (365,000)
(9)0/0
(42)%
(12)%
(12)%
(12)0/0
Page 33

DERRY THEATRE TRUST
Notes to Flnanclal Statements
for the year ended 31 March 2024
. continued
21.
Flnanelal commltments - offlee equlpment
At 31 March 2024 the ￿0Up had annual commitments under non-oan¢¢llable operating leases as
follows .
2024
2023
Expiry date .
Within one year
Between one and five years
1.509
394
1,594
1,509
1,903
3,103
Page 34

DERRY THEATRE TRUST
Notes to Financial Statements
for tbe year ended 31 March 2024
. continued
22.
Restricted funds - Group
2023
Income Expenditure
2024
Restricted capital funds
Capital projects
Donation
7,073,402
95,000
(225.040) 6,848,362
95,000
7.168,402
(225,040) 6,943.36?
Rcstricted income funds
Development donations
Derry City & Strabane District Council
Arts Council for Northern Ireland
Oth¢r grants
1.062,104
217,560
376,805
173,481
64,859
1,279,664
(3 76,I105)
(173.481)
(64,859)
1,062,104 832,705
(615,145) 1,279,664
Total group restrlcted funds
8,230,506 832,705
(840 185) 8,223,026
Restricted funds- Company
2023
In¢ome Expendlture
2024
Restrlcted capfital funds
Capital projects
Donation from Arts Council
7,054,977
95.000
(216,514) 6,838,463
95,000
7,14(),977
(216,514) 6,933,463
Restricted income funds
Development donation fund
Derry City & Strabane District Council
Arts Council for Northern Ireland
Sundry grants
1,062.104 217,560
376,805
173,481
35,917
1,279,664
(376,805)
(173,481)
{35.917)
1,062,104
803,763
(586,203) 1,279,664
Total company restricted funds
8,212,081
803,763
(802,717) 8,213,127
Purpose of restricted funds
C,nTe grant.8 received frnm T)erry C,ity & St,rahanc T)istrict C,ouncil and The Arts Council of North¢rn Jr¢land
are annual operating grants contributing towards the operating costs of the theatre. These grants are fijlly
utilised in the year. The National Lottcry Community Fund also provided assistance during the year in respect
of a salaries grant.
Capital project fund grants are th¢ original capital funding from donors The Millennium Commission, The
Arts Council of Northern Ireland, Dcry City Council, DSD and Tara Consultants, towards the building costs
of The Millennium Forum. This fi)nding is reduced annually by the relatsd depreciation charg¢ on the assets
of the company.
Page 35

DKRRY THEATRE TRUST
Notes to Financlal Statements
for the year ended 31 Mareb 2024
. continued
The development donation fund is a donation added to ticket costs to be used for improvements, development
of shows, ¢nhan¢¢ment expenditure and to finance future refurbishment projects.
Other grants received during the year from Arts & Business, Derry City and Strabane District Council, The
Arts Council of Northern Ireland. contributed towards the cost of theatrical performances produced by the
Millennium Forum, including Interact Youth Arts Festival and Education Programme productions.
23.
Unrestricted fund5 - Group
Actuarial
pension
deficlt
2023
Income Expenditure
2024
Total unrestrlcted funds
11,084 4,708.065
(4,594,484) (55,000)
69,665
Unrestrictsd funds - Company
Actuarlal
pension
deflclt
2023
Income Expenditure
2024
Total unrestricted funds
399.141 1,064,967
(950,904) (55,000)
458,204
Purposes of unrestrlcted funds
Unrestricted funds are funds that are utilised at the discretion of the trustees in furtherance of the objectives
of the charitable group/company. Included in company unrestricted funds is gift aid from the subsidiary
company, M Forum Trading Limited and rental income. Included in group unrestricted income is all income
and costs from the subsidiary trading companies, M Forum Trading Limited and Millennium Forum
Productions Limited.
Page 36

DERRY THEATRE TRUST
Notes to Financlal Statements
for tbe year eDded 31 March 2024
. continued
24.
Company limited by guarantee
The charitabl¢ company is limited by guarantee not having a share capital.
Every m¢mb¢r of the charitable company undertakes to contribute to the assets/liabilities r)f the
charitsble company in the event of th¢ sam¢ being wound up while helsh¢ is a member, or within one
year after he/she ceases to be a member, for payments of the debts and liabilities of the charitable
company contracted befor¢ he/she ceases to be a member, and of the costs, charges and expenses of
winding up and for the adjustment of the rights of the contributories amongst themselves, such amount
as maybe required not exceeding one pound.
25.
Analysis of changes ill net debt
Opening
balance
Cash
flows
Closing
balance
Group
Cash at bank and in hand
2,454,076
532,284
2,986,360
Openlng
balance
Cash
flows
Closing
balanee
Company
Cash at bank and in hand
920,267
186,997
1,107,264
26.
Related party transactions
Derry City & strabane District Council nominat¢ retir¢d councillors, Shauna Cusack. Patricia Logue
and S¢an Carr and, current councillors Sean Fleming, Niree Mcmorris and Brian Ti¢rney to th¢ board
of trustees. The Council provided funding during the year of £3 87,294 (31 March 2023 - £460,441).
Transactions with the chief executive officer, David McLaughlin, during the year, amounted to £20.959
in respect of pantomime royalties and mil¢ag¢ (2023 - £18,402).
Transactions with Martin Bradley, trustee and chairman, during the year amounted to £3,000 (2023
£3,000) in respect of mileage & subsistence expenses.
Martin Mullan is a director of Grove Theatre. Room rental income received during the year w&s £7,026
(2023 - £5,175). £2,406 was outstanding at the balance sheet date.
Caitlyn Mccrea is the proprietor of Mccrea School of Music. Room rental income received during the
year was £2,037. £202 was outstanding at the balance sheet date.
Page 37

DERRY THEATRE TRUST
Notes to Flnaneial Statements
ror the year ended 31 Mareh 2024
. continued
27.
Analysls of net assets between funds for the group I company
Unrestricted Restricted
funds
funds
Total
2024
CoJAsolidated fund balances at 31 March 2024
Fixed assets
Net c1j￿ent assets
15J,188 6,912,943
(83,523) 1,110,(183
7,066.131
1,226.560
69,665 8,223,026
8,292,691
Unrestricted Restricted
funds
funds
Total
2023
ConsolidAted fund balances at 31 March 2023
Fixed assets
Net current assets
Pension asset
169,011 7,137,983
(222,927) 1,092,523
65,000
7,306,994
869,596
65,000
11,084 8,230,506
8241,590
Unrestricted Restrleted
funds
funds
Total
2024
Company fund balances at 31 Mareb 2024
Fixed assets
Net current assets
151,358 6,904,874
306,846 1,308,253
7,056,232
1,615,099
458,204 8,213,127
8,671,331
Unrestricted Restricted
funds
funds
Total
2023
Company fund balances at 31 March 2023
Fixed assets
Net current assets
Pension liability
169,011
165,130
65,000
7,119,558
1,092,523
7,288,569
1,257,653
65,000
399,141 8,212,081
8.611,222
Page 38