OpenCharities

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

← Bright Umbrella Drama Company Limited

2025-05-31-accounts

Charity Registration No. NIC109332 Company Registration No. NI669814 (Northern Ireland)

BRIGHT UMBRELLA DRAMA COMPANY LIMITED (being a company limited by guarantee and not having a share capital)

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MAY 2025

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

CONTENTS

Page
Charity information 1
Trustees’ report 2 – 6
Independent Examiner’s report 7 - 8
Statement of financial activities 9 - 10
Balance sheet 11 - 12
Notes to the financial statements 13 – 21

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

LEGAL AND ADMINISTRATIVE INFORMATION

Trustees Mr J Cordner
Mr R Dane
Mr T Gill
Mr M Grimes (appointed 13 September 2024)
Ms E Nicholl (appointed 6 June 2025)
Mr S Robinson
Ms L Shaw (appointed 6 September 2024)
Chairperson Mr T Gill
Company number NI669814
Charity number NIC109332
Registered office Sanctuary Theatre
Castlereagh Street
Belfast
Co Antrim
BT5 4NE
Independent Examiners Ruth Walls
Chartered Certified Accountants
31 Lisnamuck Road
Coleraine
Co Londonderry
BT51 4HN
Bankers Ulster Bank
PO Box 232
11 – 16 Donegall Square East
Belfast
BT1 5UB
Solicitors John McGill
McGill Solicitors
48 Ann Street
Ballycastle
BT54 6AD

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

TRUSTEES’ REPORT (INCLUDING DIRECTORS’ REPORT) FOR THE YEAR ENDED 31 MAY 2025

The Trustees present their report and financial statements for the year ended 31 May 2025.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity’s Memorandum and Articles of Association, the Companies Act 2006 and ‘Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)’.

Objectives and activities

Purpose of the charity

The charity exists to advance the arts in Northern Ireland and further afield particularly through:

• The involvement of the public in drama and theatrical works through enrolling them as actors, technicians and backstage crew.

Principal activities

The principal activity of the company continued to be the production of classical dramatic works, involving several mediums.

How our charity benefits the public

Our activities provide benefit to the public by:

Achievements and performance

Bright Umbrella operates from the Sanctuary Theatre, an old church on the interface between The Mount and Short Strand areas of East Belfast. During 2024/25 we produced and received a wide range of shows including theatre productions, standup comedy and music concerts. We estimate to have sold around 2,500 tickets across 50 nights of entertainment and employed around 160 actors, directors, stage managers and other creatives at Equity Union rates. At the time of writing, we employ two full-time members of staff and one part-time self-employed bookkeeper. Notable achievements during the period included:

• Our first appearance at the Edinburgh Festival where we presented two one man shows during a one-week period – ‘A Farther Shore’ by David Campton, acted by Glenn McGivern and ‘Dean and the Devil’ by Philip Orr, acted by Trevor Gill. PJ Davey provided backstage support.

• Bringing it all back home involved a rehearsed reading of play extracts from East Belfast playwrights performed by Sean Cairns, Caroline Curran, Dan Gordon and Abigail McGibbon.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

TRUSTEES’ REPORT (INCLUDING DIRECTORS’ REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

• Shine Bright is our weekly session for aspiring actors and part of our commitment to present community and amateur drama and to nurture new talent.

• A Stewart Love retrospective saw us presenting a number of plays and rehearsed readings by one of East Belfast’s most prolific writers. This culminated in a professional production of Me Oul Segocia , one of Love’s most powerful works and one of the first plays about the Northern Ireland ‘Troubles’. The show was received with great critical acclaim.

• The highly popular Stuck in the Middle with You , by Trevor Gill and Sam Robinson, sold out The Sanctuary Theatre during separate runs in April and October (19 shows in total) and toured more widely during the year.

• Our Christmas offering was The Magician’s Nephew , a stage version of the C.S. Lewis novel. This was very popular with families and younger children.

• Musical concerts included a series of Christmas shows by East Belfast rocker Ricky Warwick , the return of The Stray Gaiters , a tribute to the music of Neil Young and the latest in a series of punk rock concerts entitled Time to be Proud .

• The East Laffs , our monthly comedy club, continued to present the work of up and coming and established standup comedians, many from the local area.

• The Macbeth Project is a two hour presentation which tours schools and is sponsored by FinTrU, a NI based tech company which helps financial institutions meet regulatory and compliance requirements. The Macbeth Project includes a 70 minute live performance of Shakespeare’s classic, a talk from the Director and a Q&A slot where pupils can question the cast. During the period we toured 12 post primary schools and played to 1,165 pupils.

Lease arrangements

Our building, known as ‘The Sanctuary Theatre’, is leased from the Trustees of Mountpottinger Non Subscribing Presbyterian Church on a 50 year lease basis. The lease was signed on 16[th] November 2023.

Grant aid

We are grateful for the support of the following funders during the period:

Financial results

The results for the year are set out on pages 9 and 10. The company returned net outgoing resources for the year of £4,250 (2024 – net incoming resources £33,656). At 31 May 2025 the total funds of the charity amounted to £85,028 (2024 - £89,278) comprising unrestricted income funds of £83,103 (2024 - £75,831) and restricted funds of £1,925 (2024 - £13,447).

Reserves policy and going concern

The Trustees recommend that the deficit of £4,250 be added to the total income funds brought forward. The relevant fund now has a balance of £85,028.

The Trustees consider that with the continued support of its bankers, the reserves retained by the company are sufficient for its ongoing needs.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

TRUSTEES’ REPORT (INCLUDING DIRECTORS’ REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

Plans for the future

A major project during 2025/26 will be the renovation of The Sanctuary Theatre funded by the EU’s Peace+ programme, administered by Belfast City Council. During the period when The Sanctuary ‘goes dark’, we will present our programme at venues throughout Belfast and Northern Ireland.

Taxation

The company is a charity (Charity No NIC109332) and is recognised as such by HM Revenue and Customs for taxation purposes. As a result, there is no liability to taxation on any of its income.

Structure, governance and management

Bright Umbrella Drama Company Limited continues to operate as a not-for-profit charitable organisation with Company Limited by Guarantee status. The organisation is governed by a Board of Trustees, comprising of 7 in total. The Board administers the charity and normally meets bi-monthly.

Pay and remuneration for staff is reviewed annually and remuneration is based on scope of responsibilities and market value. Comparisons are sought within the wider community sector in Northern Ireland with reference to NJC salary scales.

New Trustees are briefed on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association, the committee and decisionmaking process, the strategic priorities and recent financial performance of the charity. They are free to discuss any issue with other current Trustees or employees. Trustees are encouraged to attend any appropriate external training events where these will facilitate the undertaking of their role. This provides an understanding of what Charity Trusteeship entails and the responsibilities and duties that go with that position.

The registered office of the company is Sanctuary Theatre, Castlereagh Street, Belfast, Co Antrim, BT5 4NE. The company registration number is NI669814.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

TRUSTEES’ REPORT (INCLUDING DIRECTORS’ REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

The Trustees, who are also the Directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Ms H Chesney (resigned 22 January 2025) Mr J Cordner Mr R Dane Mr T Gill Ms L Gordon (resigned 27 June 2025) Mr M Grimes (appointed 13 September 2024) Rev J Herron (resigned 6 September 2024) Ms E Nicholl (appointed 6 June 2025) Mr S Robinson Ms L Shaw (appointed 6 September 2024) Mr G Spratt (resigned 2 June 2025)

In addition, Mr Adrian Moir of Mountpottinger Non-Subscribing Presbyterian Church (our Landlord) serves as a non-voting observer on the Trustee Board.

Appointing of Trustees

Appointment of Trustees can be effected by a decision of the existing Trustees, and termination of the role of Trustee can be effected by a Trustee submitting a written resignation or being determined no longer capable or allowed by law to continue in the role.

Related parties and co-operation with other organisations

Related party transactions are reported in note 22 to the accounts.

Statement of Trustees’ responsibilities

The Trustees (who are also Directors for the purposes of company law) are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of the affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period.

In preparing the accounts, the Trustees are required to:

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

TRUSTEES’ REPORT (INCLUDING DIRECTORS’ REPORT) (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

The Trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity 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 charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement as to disclosure to our Independent Examiners

Each of the Trustees has confirmed that there is no information of which they are aware which is relevant to the independent examination, but of which the Independent Examiner is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the Independent Examiner is aware of such information.

The Trustees’ report was approved by the Board of Trustees.

Trevor Gill Chairperson

16 September 2025

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

INDEPENDENT EXAMINER’S REPORT

TO THE MEMBERS OF BRIGHT UMBRELLA DRAMA COMPANY LIMITED FOR THE YEAR ENDED 31 MAY 2025

I report on the accounts of the charity for the year ended 31 May 2025 which are set out on pages 9 to 21.

Respective responsibilities of trustees and examiner

The trustees (who are also the directors of the company for the purposes of company law) are responsible for the preparation of the accounts. The trustees consider that an audit is not required for this year under section 65(2) of the Charities Act (Northern Ireland) 2022 (the Charities Act) and that an independent examination is needed. The charity is required by company law to prepare accruals accounts and I am qualified to undertake the examination by being a qualified member of the Association of Chartered Certified Accountants.

Having satisfied myself that the charity is not subject to audit under company law and is eligible for independent examination, it is my responsibility to:

Basis of independent examiner’s report

My examination was carried out in accordance with the general directions issued by the Charity Commission for Northern Ireland. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair view’ and the report is limited to those matters set out below.

Independent examiner’s statement

In connection with my examination, no matter has come to my attention:

  1. which gives me reasonable cause to believe that, in any material respect, the requirements:

  2. to keep accounting records in accordance with section 386 of the Companies Act 2006; and

  3. to prepare accounts which accord with those accounting records and comply with the accounting requirements of section 386 of the Companies Act 2006; and

  4. which are consistent with the methods and principles of the Statement of Recommended Practice: Accounting and Reporting by Charities

have not been met or

  1. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

  2. 7 -

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

INDEPENDENT EXAMINER’S REPORT (CONTINUED) TO THE MEMBERS OF BRIGHT UMBRELLA DRAMA COMPANY LIMITED FOR THE YEAR ENDED 31 MAY 2025

Disclosure of Dual Role

I confirm that I have prepared the accounts of Bright Umbrella Drama Company Limited for the year ended 31 May 2025 and I have also undertaken the independent examination of those accounts.

In carrying out both roles, I have taken reasonable steps to ensure that my independence has not been compromised. I am not a trustee of the charity, nor am I connected to any of the trustees and I have no interest in the charity other than in the capacity of independent examiner and accounts preparer.

I have conducted the independent examination in accordance with the relevant statutory requirements and the guidance issued by the Charity Commission for Northern Ireland. I am satisfied that I have maintained an objective and impartial approach throughout the preparation and examination process.

Ruth Walls Association of Chartered Certified Accountants 31 Lisnamuck Road Coleraine Co Londonderry BT51 4HN

16 September 2025

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 MAY 2025

Note
Income and endowments from:
Donations and legacies
3
Charitable activities
4
Other trading activities
5
Other income
6
Total income
Expenditure on:
Charitable activities
7
Net (outgoing)/incoming
resources before transfers		 Unrestricted
Funds
2025
Restricted
Funds
2025
Total
Funds
2025
Unrestricted
Funds
2024
Restricted
Funds
2024
Total
Funds
2024
£
£
£
£
£
£
27,006
14,039
41,045
36,771
31,792
68,563
77,386
-
77,386
73,588
-
73,588
45,372
-
45,372
27,777
-
27,777
21,222
-
21,222
6,893
-
6,893
170,986
14,039
185,025
145,029
31,792
176,821
163,714
25,561
189,275
100,936
42,229
143,165
7,272
(11,522)
(4,250)
44,093
(10,437)
33,656

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

STATEMENT OF FINANCIAL ACTIVITIES (CONTINUED) INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 MAY 2025

Note
Net (outgoing)/incoming
resources before transfers
Gross transfers between funds
Net (expenditure)/income for
the year/Net movement in
funds
Fund balances at 1 June 2024
Fund balances at 31 May
2025		 Unrestricted
Funds
2025
Restricted
Funds
2025
Total
Funds
2025
Unrestricted
Funds
2024
Restricted
Funds
2024
Total
Funds
2024
£
£
£
£
£
£
7,272
(11,522)
(4,250)
44,093
(10,437)
33,656
-
-
-
2,441
(2,441)
-
7,272
(11,522)
(4,250)
46,534
(12,878)
33,656
75,831
13,447
89,278
29,297
26,325
55,622
83,103
1,925
85,028
75,831
13,447
89,278

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

BALANCE SHEET AS AT 31 MAY 2025

Notes
Fixed assets
Tangible assets
13
Current assets
Stock
14
Debtors and prepayments
15
Cash at bank and in hand
Creditors: amounts falling due within
one year
16
Net current assets
Net assets
Income funds
Unrestricted funds – general
Restricted funds
18		 2025
£
£
27,772
972
34,398
33,042
68,412
(11,156)
57,256
85,028
83,103
1,925
85,028		 2025
£
£
27,772
972
34,398
33,042
68,412
(11,156)
57,256
85,028
83,103
1,925
85,028		 2024
£
£
26,096
475
1,223
69,547
71,245
(8,063)
63,182
89,278
75,831
13,447
89,278		 2024
£
£
26,096
475
1,223
69,547
71,245
(8,063)
63,182
89,278
75,831
13,447
89,278
68,412
(11,156)		 71,245
(8,063)
85,028 89,278
83,103
1,925		 75,831
13,447
85,028 89,278

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

BALANCE SHEET (CONTINUED) AS AT 31 MAY 2025

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 May 2025. No member of the company has deposited a notice, pursuant to section 476, requiring an audit of these financial statements.

The Trustees responsibilities for ensuring that the charity keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its incoming resources and application of resources, including its income and expenditure, for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to accounts, so far as applicable to the company.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The accounts were approved by the Board on 16 September 2025 and signed on its behalf by:

Sam Robinson Trustee

Company Registration No NI669814

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MAY 2025

1 Accounting policies

Charity information

Bright Umbrella Drama Company Limited is a private company limited by guarantee incorporated in Northern Ireland. The registered office is Sanctuary Theatre, Castlereagh Street, Belfast, Co Antrim, BT5 4NE.

1.1

Accounting convention

The financial statements have been prepared in accordance with the charity’s Memorandum and Articles of Association, the Companies Act 2006 and ‘Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)’. The charity is a Public Benefit Entity as defined by FRS 102.

Under FRS 102 the company is exempt from the requirement to prepare a cashflow statement on the grounds that it qualifies as a small company.

The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.

The principal accounting policies adopted are set out below.

1.2

Going concern

At the time of approving the financial statements, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus, the Trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3 Charitable funds

Unrestricted funds are available for use at the discretion of the Trustees in pursuit of their charitable objectives.

Restricted funds are subject to specific conditions by donors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

1 Accounting policies (continued)

1.4

Incoming resources

All incoming resources are included in the statement of financial activities when the charity is entitled to the income and the amount can be quantified with reasonable accuracy and there is sufficient certainty that receipt of the income is considered probable. The following specific policies are applied to particular categories of income.

Income from charitable activities includes income recognised as earned (as the related goods or services are provided) under contract or where entitlement to grant funding is subject to specific performance conditions. Grant income included in this category provides funding to support programme activities and is recognised where the entitlement, certainty of receipt and amount can be measured with sufficient reliability.

1.5 Resources expended

Expenditure is recognised on an accruals basis as a liability is incurred. Funding provided through contractual agreements and performance related grants are recognised as goods and services are supplied. Other grant payments are recognised when a constructive obligation arises that results in the payment being unavoidable.

1.6

Tangible fixed assets and depreciation

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Leasehold improvements 2% straight line Fixtures, fittings & equipment 20% reducing balance

The gain or loss arising on the disposal of an asset in determined as the difference between the sale proceeds and the carrying value of the asset and is recognised in net income/(expenditure) for the period.

1.7 Impairment of fixed assets

At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.8

Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short term liquid investments with original maturities of three months or less and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

1 Accounting policies (continued)

1.9 Financial instruments

The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the charity’s balance sheet when the charity becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.

1.10 Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

1.11 Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

2 Critical accounting estimates and judgements

In the application of the charity’s accounting policies, the Trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3 Donations and legacies

Donations
Grants
Analysis by fund
Unrestricted funds – general
Restricted funds		 2025
£
7,006
34,039
41,045
27,006
14,039
41,045		 2024
£
8,771
59,792
68,563
36,771
31,792
68,563

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

4 Charitable activities

Ticket sales
Room hire
Miscellaneous income
5
Other trading activities
Café sales
6
Other income
Corporation tax refund		 Unrestricted
funds
general
2025
£
74,172
3,214
-
77,386
Unrestricted
funds
general
2025
£
45,372
Unrestricted
funds
general
2025
£
21,222		 Unrestricted
funds
general
2024
£
69,883
2,746
959
73,588
Unrestricted
funds
general
2024
£
27,777
Unrestricted
funds
general
2024
£
6,893

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

7
Charitable activities
Stage and theatre costs
Players’ costs
Visiting companies
Repairs and maintenance
Computer expenses
Travel and subsistence
Professional fees
Subscriptions
Café supplies
Opening stock
Closing stock
Miscellaneous expenses
Depreciation
Share of support costs (see note 8)
Share of governance costs (see note 9)
Analysis by fund
Unrestricted funds – general
Restricted funds
8
Support costs
Staff costs
Services hired
Employer’s pension costs
Rent & rates
Insurance
Heat & light
Telephone
Advertising & PR
Printing, postage and stationery		 2025
£
18,515
87,612
-
1,962
2,756
7,423
1,972
1,331
7,473
475
(972)
37
2,813
131,397
57,028
850
189,275
163,714
25,561
189,275
2025
£
25,899
15,944
1,420
1,520
1,208
3,301
648
2,278
4,810
57,028		 2024
£
18,391
45,190
2,375
5,371
2,128
5,740
4,121
1,188
8,269
475
(475)
152
2,770
95,695
46,920
550
143,165
100,936
42,229
143,165
2024
£
27,528
-
1,081
1,656
1,198
6,646
734
3,546
4,531
46,920

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

9 Governance Costs

2025 2024
£ £
Professional fees 850 6,893

Governance costs include payments to the independent examiners of £850 (2024 - £550) for assistance with the preparation of the accounts and statutory independent examination fees.

10 Trustees

During the year Mr Trevor Gill was reimbursed £389 for stage and theatre costs and £1,750 for travel and subsistence and the company also paid £298 for travel and subsistence, for attending meetings and carrying out charity activities.

Mr Samuel Robinson was paid £2,514 for players’ costs in relation to his role in theatre productions.

Rev John Herron was paid £500 for the sale of a sofa and wine cooler to the charity.

11 Employees

Number of employees

The average number of employees (excluding Trustees) during the year was:

Office and management
Employment costs
Wages and salaries		 2025
Number
2024
Number
1
1
2025
£
2024
£
25,899
27,528

No employee received emoluments in excess of £60,000 during the year.

12 Taxation

The charity is exempt from tax on income and gains falling within Section 505 of the Taxes Act 1988 or Section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2025

13
Tangible fixed assets
Leasehold
improve-
ments
£
Cost
At 1 June 2024
15,009
Additions
3,350
At 31 May 2025
18,359
Depreciation
At 1 June 2024
-
Charge for the year
368
At 31 May 2025
368
Carrying amount
At 31 May 2025
17,991
At 31 May 2024
15,009
14 Stocks
Finished goods and goods for resale
15 Debtors: amounts falling due within one year
Trade debtors
Other debtors
Prepayments and accrued income
16 Creditors: amounts falling due within one year
Accruals and deferred income		 Fixtures,
fittings
and
equipment
£
20,122
1,139
21,261
9,035
2,445
11,480
9,781
11,087
2025
£
972
2025
£
12,284
21,222
892
34,398
2025
£
11,156		 Total
£
35,131
4,489
39,620
9,035
2,813
11,848
27,772
26,096
2024
£
475
2024
£
-
-
1,223
1,223
2024
£
8,063

BRIGHT UMBRELLA DRAMA COMPANY LIMITED

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2024

17 Retirement benefit schemes

The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.

The charge to profit and loss in respect of defined contribution schemes was £1,420 (2024 - £1,081).

18 Restricted funds

Restricted funds of £1,925 relates to income from Future Screens, to fund the salary of the Theatre Supervisor.

19 Analysis of net assets between funds

Fund balances at 31 May
2025 are represented by:
Tangible assets
Current assets/(liabilities)		 Unrestricted
Funds
£
27,772
55,331

83,103		 Restricted
funds
£
-
1,925
1,925		 Total
£
27,772
57,256
85,028

20 Financial commitments, guarantees and contingent liabilities

Certain grants received and receivable may become repayable to the funder if the Charity is no longer able to meet the conditions under which they were awarded. Due to the nature of these contingencies, it is not possible to quantify the potential effect or give an indication of timing as to the liabilities that may arise.

21 Capital commitments

There were no capital commitments as at 31 May 2025.

22 Related party transactions

There were no related party transactions during the year to 31 May 2025.