Charity registration number SC002848 (Scotland)
Company registration number SC123773 (Scotland)
FIREFLY ARTS LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
FIREFLY ARTS LIMITED
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Sinclair MacKenzie
Andrew Miller
Rod Young
Sylvia Forshaw
Sameena Wright
Siobhan Heery
(Appointed 17 September 2024)
Charity number (Scotland)
SC002848
Company number
SC123773
Registered office
Howden Park Centre
Howden
Livingston
West Lothian
EH54 6AE
Independent examiner
McFadden Associates Limited
19 Rutland Square
Edinburgh
EH1 2BB
FIREFLY ARTS LIMITED
CONTENTS
Page
Trustees' report
1 - 3
Independent examiner's report
4
Statement of financial activities
5
Balance sheet
6
Notes to the financial statements
7 - 16
FIREFLY ARTS LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The trustees present their annual report and financial statements for the year ended 31 March 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, the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended) 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

Originally founded as West Lothian Youth Theatre, Firefly Arts is a Scottish Charity with a long history of providing youth theatre, film-making, creative writing, music, dance and visual arts activity for children and young people aged 5 to 25 years across West Lothian.

Firefly’s workshop, school, community and training programmes provide young people with a safe, supportive environment to explore their world, challenge themselves, build creative and resilient futures. We specialise in developing transformative and inclusive arts experience for young people who are socially and economically marginalised, and all Firefly activity is underpinned by the following five key principles:

1. Creativity: Firefly are committed to generating fun, creative and life-transforming arts experience for all.

2. Young People: While many Firefly projects run in successful partnership with adult groups, our core purpose is to transform and enrich young lives.

3. Place: Firefly programmes are rooted in West Lothian, with commitment to, and in partnerships with, our local communities.

4. Partnership: Firefly’s strategic and community partners play a key role in our capacity to engage effectively with hard-to-reach groups, new participants and the wider community.

5. Equality: Firefly activity is committed to addressing social, economic and cultural inequality.

Achievements and performance

The cost-of-living crisis has continued to place pressure on young people, families, and the youth arts sector across Scotland, with many organisations struggling to sustain services. Despite these ongoing challenges, the charity has continued to provide high-quality, inclusive arts opportunities across West Lothian, with a particular focus on supporting those most at risk of social exclusion.

In July 2024, following a period of interim leadership, the charity appointed Electra McPhillips as CEO, marking a new chapter in its development. Drawing on more than 20 years of experience in the performing arts sector, Electra has focused on building organisational resilience, embedding a culture of collaboration, and strengthening partnerships with local agencies and community groups.

Key achievements this year include:

FIREFLY ARTS LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The refreshed strategic direction set in 2024/25 lays the groundwork for long-term sustainability, combining a strong social purpose with a developing social enterprise approach to income generation. The organisation remains recognised for delivering artistic provision of the highest quality within a nurturing and welcoming environment open to everyone.

 

Highlights of 2024/25

Throughout 2024/25, Firefly built on its strong regional presence and reputation, remaining strategically positioned to support children and young people during times of increasing need. Our programmes continued to be accessible, impactful, and rooted in creativity, inclusion, and community.

Financial review

Firefly completed the financial year with a fund balance of £124,650, made up of £69,646 in restricted funds, and £55,004 in unrestricted funds.

It is the policy of the charity that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to between three and six month’s expenditure. The trustees consider that reserves at this level will ensure that, in the event of a significant drop in funding, they will be able to continue the charity’s current activities while consideration is given to ways in which additional funds may be raised. This level of reserves has been maintained throughout the year.

Risk Management

Firefly trustees regularly review major risks to which the charity is exposed and are satisfied that systems have been established to mitigate those risks. The principal risks and uncertainties facing the charity relate to future funding, and this is managed by preparation of budgets and regular review by the Directors.

FIREFLY ARTS LIMITED
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Structure, governance and management

Governance
Firefly Arts Limited is a charitable company limited by guarantee. Formerly known as West Lothian Youth Theatre was incorporated on 15 March 1990. The Company was established under a Memorandum of Association which established the objects and the powers of the charitable company and is governed under its Articles of Association. These documents were updated in line with legislation and best practice with the change of company name. Firefly Arts Ltd is registered with the office of the Scottish Charity Regulator (OSCR). The company is governed by a Board of Directors, who meet 6 times a year, this year consisting of ten members plus an observer from our major funder, West Lothian Council.

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:

Philip Kingscott
(Resigned 1 August 2024)
Sinclair MacKenzie
Andrew Miller
Rod Young
Emma Mooney
(Resigned 2 March 2025)
Sylvia Forshaw
Sameena Wright
Laura Firth
(Resigned 2 March 2025)
Siobhan Heery
(Appointed 17 September 2024)

Recruitment and retention of Board Members is planned to secure a range of skills amongst the Board of Directors to ensure the aims and objectives of Firefly are well informed and fulfilled. All Board Members are encouraged to become familiar with the practical work of the charity and supported to attend Board development training sessions offered by external providers.

None of the Directors has any beneficial interest in the company. All of the Directors are members of the company and guarantee to contribute £1 in the event of a winding up.

On behalf of the Board of Directors
Andrew Miller
Trustee
Dated: 30 September 2025
FIREFLY ARTS LIMITED
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF FIREFLY ARTS LIMITED
- 4 -

I report on the financial statements of the charity for the year ended 31 March 2025, which are set out on pages 5 to 16.

Respective responsibilities of trustees and examiner

The charity's trustees (who are also directors of the company for the purposes of company law) are responsible for the preparation of the accounts in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006, and they consider that the audit requirement of Regulation 10(1)(a) to (c) of the Accounts Regulations does not apply. It is my responsibility to examine the accounts as required under section 44(1)(c) of the Act and to state whether particular matters have come to our attention.

Basis of independent examiner's statement

My examination was carried out in accordance with the Statement of Standards for Reporting Accountants and Regulation 11 of the Charities Accounts (Scotland) Regulations 2006. 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 seeks 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 I do not express an audit opinion on the view given by the accounts.

Independent examiner's statement

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

(a)
which gives me reasonable cause to believe that in any material respect the requirements:
(i)

to keep accounting records in accordance with section 44 (1)(a) of the 2005 Act and Regulation 4 of the 2006 Accounts Regulations; and

(ii)

to prepare accounts which accord with the accounting records and comply with the accounting requirements of Regulation 8 of the 2006 Accounts Regulations and with the methods and principles of the Statement of Recommended Practice: Accounting and Reporting by Charities;

 

have not been met; or

(b)

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

David Stewart CA
19 Rutland Square
Edinburgh
EH1 2BB
Dated: 30 September 2025
FIREFLY ARTS LIMITED
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Donations and core funding
3
42,676
80,123
122,799
43,293
76,407
119,700
Charitable activities
4
54,187
-
54,187
40,038
-
40,038

Investments

5
3,231
-
3,231
4,678
-
4,678
Total income
100,094
80,123
180,217
88,009
76,407
164,416
Expenditure on:
Charitable activities
6
198,252
82,448
280,700
123,540
136,094
259,634
Gross transfers between funds
-
-
-
(3,763)
3,763
-
Net expenditure for the year/
Net movement in funds
(98,158)
(2,325)
(100,483)
(39,294)
(55,924)
(95,218)
Fund balances at 1 April 2024
153,162
71,971
225,133
192,456
127,895
320,351
Fund balances at 31 March 2025
55,004
69,646
124,650
153,162
71,971
225,133

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

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.
FIREFLY ARTS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 6 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,865
507
Current assets
Debtors
13
6,622
18,922
Cash at bank and in hand
140,007
235,653
146,629
254,575
Creditors: amounts falling due within one year
14
(23,844)
(29,949)
Net current assets
122,785
224,626
Total assets less current liabilities
124,650
225,133
Income funds
Restricted funds
16
69,646
71,971
Unrestricted funds
Designated funds
15
-
70,726
General unrestricted funds
55,004
82,436
55,004
153,162
124,650
225,133

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 March 2025.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the Trustees on 30 September 2025
Andrew Miller
Trustee
Company Registration No. SC123773
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
1
Accounting policies
Charity information

Firefly Arts Limited is a private company limited by guarantee incorporated in Scotland. The registered office is Howden Park Centre, Howden, Livingston, West Lothian, EH54 6AE.

1.1
Accounting convention

The financial statements have been prepared in accordance with the charity's [governing document], the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended), FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "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.

 

The charity has taken advantage of the provisions in the SORP for charities not to prepare a Statement of Cash Flows.

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 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
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 furtherance of their charitable objectives.

Restricted funds are subject to specific conditions by donors or grantors 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.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.
1.4
Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 8 -
1.5
Expenditure

Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Charitable activity expenditure includes all expenditure directly incurred in furthering the objectives of the charity.

Governance costs consists of the costs of financial services, accounts preparation, mandatory legal and professional fees, and any other expenditure incurred in compliance with legal requirements of the charity.

1.6
Tangible fixed assets

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

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website
33.33% straight line
Plant and machinery
25% straight line
Fixtures, fittings & equipment
25% straight line
Computers
33.33% 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 recognised in the statement of financial activities.

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.

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.

FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 9 -
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
Employee benefits

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 charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

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

1.12
Taxation
The company has charitable status and is exempt from taxation. The company is not registered for VAT and accordingly any irrecoverable VAT is included in the expenditure concerned.
1.13
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the directors.

Restricted funds can only be used for particular restricted purposes within the objectives of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Unrestricted designated funds are funds which have been placed in reserves by the directors to meet future anticipated costs of the relocation of the registered office.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
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
Income from donations and legacies
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Donations and gifts
952
-
952
67
-
67

Core Grants

41,724
80,123
121,847
43,226
76,407
119,633
42,676
80,123
122,799
43,293
76,407
119,700
4
Income from charitable activities
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Workshops and Activity weeks

Sales

54,187
40,038
5

Investments

Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Interest receivable
3,231
4,678
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
6
Expenditure on charitable activities
Youth Theate Company
Youth Theate Company
2025
2024
£
£
Direct costs
Staff costs
128,914
116,061
Depreciation and impairment
526
1,000

Rent and venue hire

3,834
4,997

Travel costs

4,685
4,093

Materials

17,373
7,005

Freelancers

82,236
80,382

Publicity and Marketing

454
497

Other project costs

9,521
17,027
247,543
231,062
Share of support and governance costs (see note 7)
Support
24,444
26,377
Governance
8,713
2,195
280,700
259,634
Analysis by fund
Unrestricted funds
198,252
123,540
Restricted funds
82,448
136,094
280,700
259,634
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
7
Support costs
Support costs
Governance costs
2025
Support costs
Governance costs
2024
£
£
£
£
£
£

Rent

6,996
-
6,996
14,766
-
14,766

Insurance

1,987
-
1,987
1,197
-
1,197

Repairs

3,597
-
3,597
971
-
971

Postage and stationery

2,405
-
2,405
2,208
-
2,208

Telephone

705
-
705
713
-
713

Sundries

1,652
-
1,652
773
-
773

Subscriptions

1,921
-
1,921
805
-
805

Bank charges

415
-
415
288
-
288

Bookkeeper

4,766
-
4,766
4,656
-
4,656
Accountancy
-
1,203
1,203
-
1,110
1,110
Legal and professional
-
7,510
7,510
-
1,085
1,085
24,444
8,713
33,157
26,377
2,195
28,572
Analysed between
Charitable activities
24,444
8,713
33,157
26,377
2,195
28,572
8
Trustees

During the year no trustees received remuneration in respect of consultancy services (2024 - £nil). These transactions were at arms length and on normal commercial terms. None of the other trustees (or any persons connected with them) received any remuneration during the year.

9
Employees
Number of employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
Direct
3
3
Administration
3
2
6
5
Employment costs
2025
2024
£
£
Wages and salaries
119,505
108,819
Social security costs
5,243
3,936
Other pension costs
4,166
3,306
128,914
116,061
There were no employees whose annual remuneration was £60,000 or more.
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
10
Taxation

The charity is exempt from taxation on its activities because all its income is applied for charitable purposes.

11
Key management personnel

The key management personnel of the charity, comprise the Chief Executive Officer. The total employee benefits of the key management personnel of the charity were £32,242 (2024: £13,090). For part of the year the Chief Executive position was outsourced and fees for this role were £8,000 (2024: £11,780).

12
Tangible fixed assets
Website
Plant and machinery
Fixtures, fittings & equipment
Computers
Total
£
£
£
£
£
Cost
At 1 April 2024
2,000
13,427
2,109
2,129
19,665
Additions
-
-
-
1,884
1,884
At 31 March 2025
2,000
13,427
2,109
4,013
21,549
Depreciation and impairment
At 1 April 2024
2,000
12,920
2,109
2,129
19,158
Depreciation charged in the year
-
290
-
236
526
At 31 March 2025
2,000
13,210
2,109
2,365
19,684
Carrying amount
At 31 March 2025
-
217
-
1,648
1,865
At 31 March 2024
-
507
-
-
507
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
4,349
10,713
Other debtors
-
4,866
Prepayments and accrued income
2,273
3,343
6,622
18,922
FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
14
Creditors: amounts falling due within one year
2025
2024
£
£
Other taxation and social security
2,257
1,745
Trade creditors
4,196
9,861
Other creditors
898
4,092
Accruals and deferred income
16,493
14,251
23,844
29,949
15
Unrestricted funds

The unrestricted funds of the charity comprise the unexpended balances of donations and grants which are not subject to specific conditions by donors and grantors as to how they may be used. These include designated funds which have been set aside out of unrestricted funds by the trustees for specific purposes.

At 1 April 2024
Incoming resources
Resources expended
Transfers
At 31 March 2025
£
£
£
£
£
Unrestricted funds
82,436
100,094
(190,972)
63,446
55,004
Continuity fund
70,726
-
(7,280)
(63,446)
-
153,162
100,094
(198,252)
-
55,004
Previous year:
At 1 April 2023
Incoming resources
Resources expended
Transfers
At 31 March 2024
£
£
£
£
£
Unrestricted funds
99,602
88,009
(105,175)
-
82,436
Continuity fund
92,854
-
(18,365)
(3,763)
70,726
192,456
88,009
(123,540)
(3,763)
153,162

 

FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
16
Restricted funds

The restricted funds of the charity comprise the unexpended balances of donations and grants held on trust subject to specific conditions by donors as to how they may be used.

Movement in funds
Movement in funds
Balance at
1 April 2023
Incoming resources
Resources expended
Transfers
Balance at
1 April 2024
Incoming resources
Resources expended
Balance at
31 March 2025
£
£
£
£
£
£
£
£
Creative Scotland - Culture Collective Fund
45,596
-
(45,596)
-
-
-
-
-
First Port - Adapt Thrive
11,730
-
(13,947)
2,217
-
-
-
-
YS Pact
94
22,050
(23,690)
1,546
-
28,896
(3,735)
25,161
Creative Scotland- WL ARC 2
52,885
35,257
(26,485)
-
61,657
-
(61,657)
-
Creative Scotland- RCF
17,590
-
(15,713)
-
1,877
-
(1,877)
-
Windfarm Fund
-
8,700
(8,700)
-
-
-
-
-
Awards for all
-
10,000
(1,875)
-
8,125
-
(8,125)
-
Robert Turner
-
400
(88)
-
312
2,250
(890)
1,672
Youth Link
-
-
-
-
-
13,977
(1,642)
12,335
Creative Scotland - ARC Legacy
-
-
-
-
-
35,000
(4,522)
30,478
127,895
76,407
(136,094)
3,763
71,971
80,123
(82,448)
69,646

 

Creative Scotland/Culture Collective is an amount received for West Lothian ARC for coordinator and artist costs for cultural provision partnership programme.

Funding was received from First Port/Adapt and Thrive for IT and communications improvements.

YS Pact is an amount received for a youth arts and media skills programme to equip young people with the confidence and skills to speak out and take action on issues that affect them and their communities.

Creative Scotland- WL ARC 2 -  ARC2 was part of Creative Scotland's culture collective fund that resulted in the creation of the visual arts network across West Lothian with over 70 participating artists and organisations. 

Creative Scotland- RCF -  to enable cultural organisations to rebuild and create opportunities to increase their financial resilience after the COVID-19 pandemic.

Windfarm Fund -  A fund aimed at tackling poverty by subsidising the cost of artistic workshops for young people who live in poverty

Awards for all - A grant to create artistic opportunities for young people across West Lothian.

Robert Turner - To subsidise the cost of artistic education in areas of social deprivation

 

FIREFLY ARTS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
17
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2025
2025
2025
£
£
£
Fund balances at 31 March 2025 are represented by:
Tangible assets
1,865
-
1,865
Current assets/(liabilities)
53,139
69,646
122,785
55,004
69,646
124,650
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
Fund balances at 31 March 2024 are represented by:
Tangible assets
507
-
507
Current assets/(liabilities)
152,655
71,971
224,626
153,162
71,971
225,133
18
Related party transactions

There were no disclosable related party transactions during the year (2024 - none).

2025-03-312024-04-01falsefalseCCH SoftwareiXBRL Review & Tag 2025.2SC1237732024-04-012025-03-31SC123773bus:Director22024-04-012025-03-31SC123773bus:Director32024-04-012025-03-31SC123773bus:Director42024-04-012025-03-31SC123773bus:Director62024-04-012025-03-31SC123773bus:Director72024-04-012025-03-31SC123773bus:Director92024-04-012025-03-31SC123773bus:Director12024-04-012025-03-31SC123773bus:Director52024-04-012025-03-31SC123773bus:Director82024-04-012025-03-31SC1237732025-03-31SC1237732024-03-31SC1237732023-04-012024-03-31SC123773bus:FRS1022024-04-012025-03-31SC123773char:IndependentExaminationCharity2024-04-012025-03-31SC123773bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP