THE_EXERCISE_MOVEMENT_AND - Accounts


Company Registration No. 05842539 (England and Wales)
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
PAGES FOR FILING WITH REGISTRAR
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
COMPANY INFORMATION
Directors
N Wallace (Chair)
(Appointed 1 January 2019)
J Dewar
P Udayan-Chiechi
J Evans
B Rose
S Campbell
P Fullard
S Mirza
P Szumilewicz
L Eaborn
(Appointed 31 May 2018)
R Lamb
(Appointed 31 May 2018)
M Brighton
(Appointed 14 September 2018)
Company number
05842539
Registered office
1-7 Station Road
Crawley
West Sussex
RH10 1HT
Auditor
Darren Harding ACA, FCCA, DChA
Richard Place Dobson Services Limited
1-7 Station Road
Crawley
West Sussex
RH10 1HT
West Sussex
RH10 1HT
Business address
Unit 14 Graylands Estate
Langhurstwood Road
Horsham
West Sussex
RH12 4QD
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
BALANCE SHEET
AS AT
31 MARCH 2019
31 March 2019
Richard Place Dobson                                                                                                                       page 1
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
4
-
3,483
Current assets
Debtors
5
83,122
92,827
Cash at bank and in hand
377,981
396,055
461,103
488,882
Creditors: amounts falling due within one year
6
(233,889)
(249,732)
Net current assets
227,214
239,150
Total assets less current liabilities
227,214
242,633
Reserves
Income and expenditure account
227,214
242,633

The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 24 September 2019 and are signed on its behalf by:
N Wallace (Chair)
Director
Company Registration No. 05842539
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
Richard Place Dobson                                                                                                                       page 2
1
Accounting policies
Company information

The Exercise Movement and Dance Partnership Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 1-7 Station Road, Crawley, West Sussex, RH10 1HT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Income and expenditure

Income represents the total invoice value, excluding value added tax, of income received during the year.

 

Income is recognised in the following ways;

  • for membership and teachers - on receipt of the subscription

  • on events - according to the date of the event

  • for other services - according to the invoice date

  • grant income - this is recognised over the life of the agreement and therefore deferred at the year end if the agreements runs into the following year

  • Academy income - This is received in advance of a course being undertaken, if the course starts after the year end then the income is deferred.

 

Expenses include VAT where applicable as the company cannot reclaim all VAT as they have a partial exemption agreement in place.

1.3
Tangible fixed assets

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

Tangible fixed assets are stated at cost less depreciation.  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:
Class Finder
33.3% Straight line
Fixtures and fittings
25% - 50% Straight line
Computer equipment
25% - 50% Straight Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.

It is the policy of the company that only assets costing over £1,500 will be capitalised.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
Richard Place Dobson                                                                                                                       page 3
1.4
Financial instruments

The company 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 company's balance sheet when the company 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.

Classification of financial liabilities

Financial liabilities are classified according to the substance of the contractual arrangements entered into.

Basic financial liabilities

Basic financial liabilities, including creditors, are recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business 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.

1.5
Taxation

The company has obtained exemption from HMRC in respect of corporation tax, it being a company not carrying on a business for the purposes of making a profit. Corporation tax is payable on any interest income received in the year.

1.6
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.7
Retirement benefits

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

1.8
Leases

Rentals payable under operating leases, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
Richard Place Dobson                                                                                                                       page 4
1.9

Critical judgments and accounting estimates

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

 

The main judgment and accounting estimates included in the accounts are:

  • Deferral of grant income – Income is recognised when EMD UK is entitled to the income and this will be based on the work being completed and there is no requirement to repay the grant.

2
Employees

The average monthly number of persons employed by the company during the year was 19 (2018 - 21).

3
Directors' remuneration and dividends
2019
2018
£
£
Remuneration paid to directors
1,000
-

One director N Wallace was paid an Honorarium of £1,000 for the period from 1st January 2019 to 31 March 2019.

4
Tangible fixed assets
Class Finder
Fixtures and fittings
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2017 as restated
5,980
8,625
25,638
40,243
Disposals
-
-
(675)
(675)
At 31 March 2019
5,980
8,625
24,963
39,568
Depreciation
At 1 April 2017 as restated
4,167
8,625
23,968
36,760
Depreciation charged in the year
1,813
-
1,670
3,483
Eliminated in respect of disposals
-
-
(675)
(675)
At 31 March 2019
5,980
8,625
24,963
39,568
Carrying amount
At 31 March 2019
-
-
-
-
At 31 March 2018
1,813
-
1,670
3,483
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
Richard Place Dobson                                                                                                                       page 5
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
10,786
44,596
Other debtors
72,336
48,231
83,122
92,827
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
42,213
35,677
Other creditors
45,459
32,955
Licence Royalties KFA
9,368
19,704
Corporation tax
347
37
Other taxation and social security
19,810
16,175
Other deferred income
11,044
12,279
Accruals
105,648
132,905
233,889
249,732
7
Members' liability

The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £1.

8
Sport England Funding

Included in the income for  2018/19 is funding from Sport England amounting to £768,053 (2018: £946,227). This was spent on the following programmes;      

2019
2018
£
£
Staff Costs Investment and Back Office
601,801
686,092
SE Programme HPNGB
-
135
Marketing
70,000
70,000
Instructor Support (Prog 1)
-
42,000
Training & Education (Prog 2)
58,001
70,000
Business Intelligence (Prog 3)
8,251
30,000
Organisational Support (Prog 4)
30,000
30,000
Inactive projects
-
18,000
768,053
946,227
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
Richard Place Dobson                                                                                                                       page 6
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Darren Harding.
The auditor was Richard Place Dobson Services Limited.
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
5,670
23,863
11
Related party transactions

During the year the company didn't enter into any transactions with related parties.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
SCHEDULE OF DIRECT COSTS
FOR THE YEAR ENDED 31 MARCH 2019
2019
2018
£
£
Direct Costs
Wages and salaries
530,379
551,142
Social security costs
48,323
50,590
Staff recruitment costs
984
1,141
Staff welfare
809
823
Staff training
1,937
7,642
Staff pension costs defined contribution
11,855
5,580
Royalties payable
(18,273)
1,515
Membership
75,434
75,310
Teachers
28,254
30,696
Civil liability Insurance
14,923
14,241
Merchandising
-
246
Events and fundraising
4,633
11,087
Training
25,491
28,976
Rent and rates
24,091
24,775
EMD Academy
93,198
98,452
Marketing activity
132,925
105,057
Grants disbursed
42,672
177,808
Other project costs
1,078
-
Cleaning
4,121
6,467
Light and heat
2,997
4,629
Premises insurance
1,862
1,879
IT Development
4,710
4,707
Travelling expenses
14,639
18,245
Postage
4,029
6,355
Subscriptions
996
684
Legal and professional fees
7,036
3,355
Non audit remuneration to auditors
4,305
3,559
Audit fees
5,956
5,690
Bank charges
9,853
9,511
Copying, printing and stationery
5,550
6,017
Telephone
6,669
9,627
Office equipment
60,969
59,657
Sundry expenses
5,280
4,025
Meetings
17,421
16,213
Depreciation
3,121
10,582
Profit or loss on sale of tangible assets (non exceptional)
(50)
-
Irrecoverable VAT
(222)
119
1,177,955
1,356,402
2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activity07 October 2019This audit opinion is unqualifiedI Milne (Chair)N Wallace (Chair)N Wallace (Chair)J DewarK ReadP Udayan-ChiechiJ EvansB RoseJ DewarP FullardS MirzaP Udayan-ChiechiL EabornJ EvansB Rose058425392018-04-012019-03-3105842539bus:Director32018-04-012019-03-3105842539bus:Director92018-04-012019-03-3105842539bus:Director122018-04-012019-03-3105842539bus:Director142018-04-012019-03-3105842539bus:Director152018-04-012019-03-3105842539bus:Director172018-04-012019-03-3105842539bus:Director182018-04-012019-03-3105842539bus:Director192018-04-012019-03-3105842539bus:Director202018-04-012019-03-3105842539bus:Director212018-04-012019-03-3105842539bus:Director222018-04-012019-03-3105842539bus:Director232018-04-012019-03-3105842539bus:Director12018-04-012019-03-3105842539bus:Director22018-04-012019-03-3105842539bus:Director42018-04-012019-03-3105842539bus:Director52018-04-012019-03-3105842539bus:Director62018-04-012019-03-3105842539bus:Director72018-04-012019-03-3105842539bus:Director82018-04-012019-03-3105842539bus:Director102018-04-012019-03-3105842539bus:Director112018-04-012019-03-3105842539bus:Director132018-04-012019-03-31058425392019-03-31058425392018-03-3105842539core:PlantMachinery2018-03-3105842539core:ComputerEquipment2018-03-3105842539core:CurrentFinancialInstruments2019-03-3105842539core:CurrentFinancialInstruments2018-03-3105842539core:RetainedEarningsAccumulatedLosses2019-03-3105842539core:RetainedEarningsAccumulatedLosses2018-03-3105842539core:PlantMachinery2018-04-012019-03-3105842539core:FurnitureFittings2018-04-012019-03-3105842539core:ComputerEquipment2018-04-012019-03-3105842539core:PlantMachinery2018-03-3105842539core:FurnitureFittings2018-03-3105842539core:ComputerEquipment2018-03-31058425392018-03-3105842539core:PlantMachinery2019-03-3105842539core:FurnitureFittings2019-03-3105842539core:ComputerEquipment2019-03-3105842539bus:CompanyLimitedByGuarantee2018-04-012019-03-3105842539bus:FRS1022018-04-012019-03-3105842539bus:Audited2018-04-012019-03-3105842539bus:SmallCompaniesRegimeForAccounts2018-04-012019-03-3105842539bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP