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 2020
PAGES FOR FILING WITH REGISTRAR
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
COMPANY INFORMATION
Directors
N Wallace (Chair)
J Dewar
J Evans
B Rose
S Campbell
P Fullard
S Mirza
P Szumilewicz
L Eaborn
R Lamb
M Brighton
M Kingwell
(Appointed 5 December 2019)
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
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 2020
31 March 2020
Richard Place Dobson                                                                                                                       page 1
2020
2019
Notes
£
£
£
£
Current assets
Debtors
5
80,000
83,122
Cash at bank and in hand
520,782
377,981
600,782
461,103
Creditors: amounts falling due within one year
6
(364,321)
(233,889)
Net current assets
236,461
227,214
Reserves
Income and expenditure account
236,461
227,214
Members' funds
236,461
227,214

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 12 October 2020 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 2020
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. 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
Research and development expenditure

Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
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 2020
1
Accounting policies
(Continued)
Richard Place Dobson                                                                                                                       page 3
1.5
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.

 

1.6
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.

1.7
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.

1.8
Retirement benefits

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

1.9
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 2020
1
Accounting policies
(Continued)
Richard Place Dobson                                                                                                                       page 4
1.10

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 21 (2019 - 19).

2020
2019
Number
Number
Total
21
19
3
Directors' remuneration
2020
2019
£
£
Remuneration paid to directors
31,333
1,000

One director N Wallace was paid an Honorarium of £4,000 between 1st April 2019 to 31st March 2020. The same director was paid £1,000 for the period from 1st January 2019 to 31 March 2019.

 

In addition, M Kingwell was made director on 5th December 2019 and was paid a salary to 31 March 2020 of £27,333.

4
Tangible fixed assets
Class Finder
Fixtures and fittings
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2019
5,980
8,625
24,963
39,568
Depreciation
At 1 April 2019
5,980
8,625
24,963
39,568
Carrying amount
At 31 March 2020
-
-
-
-
At 31 March 2019
-
-
-
-
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
Richard Place Dobson                                                                                                                       page 5
5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
6,941
10,786
Other debtors
73,059
72,336
80,000
83,122
6
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
90,911
42,213
Other creditors
30,426
45,459
Licence Royalties KFA
17,766
9,368
Corporation tax
345
347
Other taxation and social security
19,209
19,810
Other deferred income
48,052
11,044
Accruals
157,612
105,648
364,321
233,889
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  2019/20 is funding from Sport England amounting to £1,233,482 (2019: £768,053). This was spent on the following programmes;

2020
2019
£
£
Staff Costs Investment and Back Office
593,855
601,801
Marketing
90,000
70,000
Instructor Support (Prog 1)
82,645
-
Training & Education (Prog 2)
92,000
58,001
Business Intelligence (Prog 3)
61,249
8,251
Organisational Support (Prog 4)
5,000
30,000
SE Programme This Girl Can
300,583
-
SE Programme Governance
8,150
-
1,233,482
768,053
Included in the total received for This Girl Can mentioned above, £38,201 was deferred to 2020/2021.
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
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:

2020
2019
£
£
4,995
5,670
11
COVID-19

As a direct consequence of the Coronavirus (COVID-19) pandemic, there may be material uncertainties which may impact the company’s ability to continue trading in some areas, and these uncertainties may have the potential to supress demand for some of our products and services and may impact future surplus’. Sport England have committed to funding EMD UK at the same level as 2020/2021 for 2021/2022, and the directors believe they have sufficient ongoing and new products and services to sustain the company for at least the next 12 months. It has not been possible to quantify or ascertain with any certainty the financial impact of COVID-19, therefore no adjustments have been made to any figures in the accounts as a result of the pandemic.

 

12
Related party transactions

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

12
Controlling Party

The Exercise Movement and Dance Partnership Limited, a registered company has no ultimate controlling party.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
SCHEDULE OF DIRECT COSTS
FOR THE YEAR ENDED 31 MARCH 2020
2020
2019
£
£
Direct Costs
Wages and salaries
549,051
530,379
Social security costs
47,836
48,323
Staff recruitment costs
3,490
984
Staff welfare
727
809
Staff training
3,419
1,937
Staff pension costs defined contribution
14,331
11,855
Royalties payable
(22,476)
(18,273)
Membership
52,789
75,434
Teachers
1,337
28,254
Civil liability Insurance
13,990
14,923
Events and fundraising
1,669
4,633
Training
14,430
25,491
Rent and rates
29,508
24,091
EMD Academy
77,876
93,198
Marketing activity
112,724
132,925
Grants disbursed
411,323
42,672
Other project costs
-
1,078
Cleaning
4,124
4,121
Light and heat
4,244
2,997
Premises insurance
2,363
1,862
IT Support
4,766
4,710
Travelling expenses
23,159
14,639
Postage
4,168
4,029
Subscriptions
842
996
Legal and professional fees
5,244
7,036
Non audit remuneration to auditors
5,831
4,305
Audit fees
6,986
5,956
Bank charges
9,291
9,853
Copying, printing and stationery
5,366
5,550
Telephone
5,479
6,669
Office equipment
48,426
60,969
Sundry expenses
3,218
5,280
Meetings
9,341
17,421
Depreciation
-
3,121
Profit or loss on sale of tangible assets (non exceptional)
-
(50)
Irrecoverable VAT
(2)
(222)
1,454,870
1,177,955
2020-03-312019-04-01false06 November 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedN Wallace (Chair)J DewarN Wallace (Chair)J EvansB RoseS CampbellP FullardS MirzaJ DewarL EabornR LambM BrightonM Kingwell058425392019-04-012020-03-3105842539bus:Director32019-04-012020-03-3105842539bus:Director92019-04-012020-03-3105842539bus:Director142019-04-012020-03-3105842539bus:Director152019-04-012020-03-3105842539bus:Director172019-04-012020-03-3105842539bus:Director182019-04-012020-03-3105842539bus:Director192019-04-012020-03-3105842539bus:Director202019-04-012020-03-3105842539bus:Director212019-04-012020-03-3105842539bus:Director222019-04-012020-03-3105842539bus:Director232019-04-012020-03-3105842539bus:Director242019-04-012020-03-3105842539bus:Director12019-04-012020-03-3105842539bus:Director22019-04-012020-03-3105842539bus:Director42019-04-012020-03-3105842539bus:Director52019-04-012020-03-3105842539bus:Director62019-04-012020-03-3105842539bus:Director72019-04-012020-03-3105842539bus:Director82019-04-012020-03-3105842539bus:Director102019-04-012020-03-3105842539bus:Director112019-04-012020-03-3105842539bus:Director122019-04-012020-03-3105842539bus:Director132019-04-012020-03-31058425392020-03-31058425392019-03-3105842539core:CurrentFinancialInstruments2020-03-3105842539core:CurrentFinancialInstruments2019-03-3105842539core:RetainedEarningsAccumulatedLosses2020-03-3105842539core:RetainedEarningsAccumulatedLosses2019-03-3105842539core:PlantMachinery2019-04-012020-03-3105842539core:FurnitureFittings2019-04-012020-03-3105842539core:ComputerEquipment2019-04-012020-03-31058425392018-04-012019-03-3105842539core:PlantMachinery2019-03-3105842539core:FurnitureFittings2019-03-3105842539core:ComputerEquipment2019-03-31058425392019-03-3105842539bus:CompanyLimitedByGuarantee2019-04-012020-03-3105842539bus:SmallCompaniesRegimeForAccounts2019-04-012020-03-3105842539bus:FRS1022019-04-012020-03-3105842539bus:Audited2019-04-012020-03-3105842539bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP