Company registration number 07240416 (England and Wales)
Charity registration number 1136359 (England and Wales)
THE MONMOUTH SAVOY TRUST
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
THE MONMOUTH SAVOY TRUST
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mr K P M Davies
Ms P Dodd
Ms R Marks
Mr G E McGruer
Mrs R Sinfield
Mr M A J Newman
(Appointed 15 October 2024)
Mr D S Young
(Appointed 15 April 2025)
Ms J Harvey
(Resigned 15 April 2025)
Mrs B P Spence
(Resigned 15 April 2025)
Charity number (England and Wales)
1136359
Company number
07240416
Registered office
Savoy Theatre
Church Street
Monmouth
Monmouthshire
United Kingdom
NP25 3BU
Independent examiner
BK Plus Limited
6 Manor Park Business Centre
Mackenzie Way
Cheltenham
Gloucestershire
England
GL51 9TX
THE MONMOUTH SAVOY TRUST
CONTENTS
Page
Trustees' report
1 - 2
Independent examiner's report
3
Statement of financial activities
4
Statement of financial position
5
Notes to the financial statements
6 - 12
THE MONMOUTH SAVOY TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 1 -

The trustees present their annual report and financial statements for the year ended 30 September 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 governing document, the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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)".

Objectives and activities

The Trust's objectives are to manage and maintain the Savoy Theatre ("The Savoy") for the benefit of the town, its inhabitants and the wider community. This will be achieved by effective day to day management and by making sure that the programming of the building is as inclusive as possible.

Significant activities

Public benefit

It remains clear from the support the Savoy has received during the year that it continues to play a vital role in the community providing huge public benefit.

Achievements and performance

Going Concern and the impact of the COVID-19 pandemic

The Covid-19 pandemic has left a legacy of generally smaller cinema audiences. This coupled with the fact that some releases go straight to streaming has meant that we are not seeing the amount of releases enjoyed historically. We have begun to be approached by film and TV companies for hire purposes for filming.

 

During the year the Trust received grants totalling £7,500 from Monmouth Town Council (MTC) to meet the cost of free cinema tickets for the 5-11 age range at schools within the MTC area. The trustees continue to recognise the amazing generosity of all those who gave donations in one form or another.

 

The trustees continuously monitor the financial position including projecting ahead on a rolling twelve month basis identifying the working capital needs of the Trust while continuing to maintain and improve the facilities.

Financial review

Reserves policy

This is the fourteenth year of operating. The trustees are aware of best practice to keep at least three months running costs in reserve. This equates to about £25,000 per month. This amount and some contingency is still secure in the Monmouthshire Building Society deposit account.

THE MONMOUTH SAVOY TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -

Future plans

This is the thirteenth year of operating. The trustees are aware of best practice to keep at least three months running costs in reserve. This equates to about £25,000 per month. This amount and some contingency is still secure in the Monmouthshire Building Society deposit account.

Structure, governance and management

Governing document

The charity is controlled by its Memorandum and Articles of Association dated 30 April 2010.

 

The charity is constituted as a company limited by guarantee and therefore has no share capital. In the event of the company being wound up, and the liabilities and winding up expense being in excess of assets, the liability of each member is limited to £1.

 

Organisational structure

The current full time employees are Chris Ryde (Director), Mike Harrold and Keri Russell. Clare Webb is on a 25 hour per week contract and Mark Read has a permanent freelance position as technical manager.

 

Induction and training of new trustees

The trust currently has seven trustees. All newly appointed trustees receive training in their roles and responsibilities.

Risk management

Financial risk

The day to day activities of the Trust are monitored closely with the production of regular management accounts, so that the Trustees can be satisfied that the Trust can meet its financial obligations.

Statement of Trustees' responsibilities

The trustees, who are also the directors of The Monmouth Savoy Trust for the purpose 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 affairs of the charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.

 

In preparing these financial statements, the trustees are required to:

- select suitable accounting policies and then apply them consistently;

- observe the methods and principles in the Charities SORP;

- make judgements and estimates that are reasonable and prudent;

- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.

 

The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and 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.

The trustees' report was approved by the Board of Trustees.

Mr G E McGruer
Trustee
11 June 2026
THE MONMOUTH SAVOY TRUST
INDEPENDENT EXAMINER'S REPORT
TO THE TRUSTEES OF THE MONMOUTH SAVOY TRUST
- 3 -

I report to the trustees on my examination of the financial statements of The Monmouth Savoy Trust (the charity) for the year ended 30 September 2025.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law), you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006.

Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the Companies Act 2006 and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011. In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the Charities Act 2011.

Independent examiner's statement

Since the charity’s gross income exceeded £250,000, the independent examiner must be a member of a body listed in section 145 of the Charities Act 2011. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

1

accounting records were not kept in respect of the charity as required by section 386 of the Companies Act 2006.

2

the financial statements do not accord with those records; or

3

the financial statements do not comply with the accounting requirements of section 396 of the Companies Act 2006 other than any requirement that the financial statements give a true and fair view, which is not a matter considered as part of an independent examination; or

4

the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.

R F Downes FCA
BK Plus Limited
6 Manor Park Business Centre
Mackenzie Way
Cheltenham
Gloucestershire
GL51 9TX
England
11 June 2026
THE MONMOUTH SAVOY TRUST
STATEMENT OF FINANCIAL ACTIVITIES
(INCLUDING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
2
8,959
-
8,959
8,405
-
8,405
Charitable activities
3
427,693
15,000
442,693
372,791
15,000
387,791
Other trading activities
4
112,769
-
112,769
98,664
-
98,664
Investments
5
6,166
-
6,166
2,349
-
2,349
Total income
555,587
15,000
570,587
482,209
15,000
497,209
Expenditure on:
Raising funds
6
35,764
-
35,764
37,477
-
37,477
Charitable activities
7
487,978
24,990
512,968
472,308
23,962
496,270
Total expenditure
523,742
24,990
548,732
509,785
23,962
533,747
Net income/(expenditure) and movement in funds
31,845
(9,990)
21,855
(27,576)
(8,962)
(36,538)
Reconciliation of funds:
Fund balances at 1 October 2024
111,493
65,138
176,631
139,069
74,100
213,169
Fund balances at 30 September 2025
143,338
55,148
198,486
111,493
65,138
176,631

 

THE MONMOUTH SAVOY TRUST
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2025
30 September 2025
- 5 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
25,516
34,353
Current assets
Debtors
12
9,619
7,489
Cash at bank and in hand
328,843
262,296
338,462
269,785
Creditors: amounts falling due within one year
13
(165,492)
(127,507)
Net current assets
172,970
142,278
Total assets less current liabilities
198,486
176,631
The funds of the charity
Restricted income funds
14
55,148
65,138
Unrestricted funds
15
143,338
111,493
198,486
176,631

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 30 September 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 11 June 2026
Mr G E McGruer
Trustee
THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 6 -
1
Accounting policies
Charity information

The Monmouth Savoy Trust is a private company limited by guarantee incorporated in England and Wales. The registered office is Savoy Theatre, Church Street, Monmouth, Monmouthshire, NP25 3BU, United Kingdom.

1.1
Accounting convention

The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" 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)". The charity is a Public Benefit Entity as defined by FRS 102.

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. The principal accounting policies adopted are set out below.

1.2
Charitable funds

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

 

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

 

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

1.3
Income

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

1.4
Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. 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.

1.5
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:

Leasehold improvements
over 6 years
Plant and equipment
25% on cost

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.

THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 7 -
1.6
Leases

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.

2
Income from donations and legacies
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Donations
7,222
6,841
Gift aid
1,737
1,564
8,959
8,405
3
Income from charitable activities
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Cinema sales
86,707
-
86,707
70,284
-
70,284
Theatre hire
27,923
-
27,923
30,214
-
30,214
Theatre sales
297,143
-
297,143
272,293
-
272,293
Grants
15,920
15,000
30,920
-
15,000
15,000
427,693
15,000
442,693
372,791
15,000
387,791
Grants analysis
2025
2024
£
£
Monmouth Town Council
15,000
15,000
Monmouthshire County Council
7,206
-
Welsh Government
6,214
-
The Fuellers Charity
2,500
-
Monmouth Town Council
-
-
30,920
15,000
THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
4
Income from other trading activities
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Sales of purchased goods
43,896
44,427
Bar sales
50,400
47,673
Other income
13,242
3,348
Advertising income
5,231
3,216
Other trading activities
112,769
98,664
5
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Interest receivable
6,166
2,349
6
Expenditure on raising funds
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Fundraising and publicity
Purchases
7,259
8,851
Bar purchases
28,505
28,626
35,764
37,477
THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 9 -
7
Expenditure on charitable activities
Heading #ac982
Heading #ac982
2025
2024
£
£
Direct costs
Bookkeeping and administration costs
610
640
Irrecoverable VAT
35,136
35,136
Accountancy
1,505
1,505
Depreciation and impairment
31,025
28,122
Staff costs
103,964
105,476
Hire of plant and machinery
693
724
Rent
20,000
20,000
Rates and water
2,443
3,479
Insurance
7,575
6,924
Light and heat
13,466
15,089
Advertising
9,760
8,788
Sundries
777
570
Theatre artists
192,740
174,800
Cinema production costs
63,292
58,875
Repairs and maintenance
7,802
17,583
Telephone
3,965
3,630
Printing, postage and stationery
288
750
Licences
6,014
3,386
Credit card charges
11,913
10,636
512,968
496,113
Analysis by fund
Unrestricted funds
487,978
472,308
Restricted funds
24,990
23,962
512,968
496,270
8
Trustees

None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.

 

Trustees' expenses

 

In a previous period, one trustee was reimbursed £183. No trustees were reimbursed for expenses during the year.

 

THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
9
Employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
Theatre staff
4
4
There were no employees whose annual remuneration was more than £60,000.
10
Taxation

As a recognised charity, The Monmouth Savoy Trust is exempt from Corporation Tax so far as it relates to its charitable objects. It is not, however, exempt from VAT, and irrecoverable VAT is included as a separate item of expense in the financial statements.

11
Tangible fixed assets
Leasehold improvements
Plant and equipment
Total
£
£
£
Cost
At 1 October 2024
108,645
46,122
154,767
Additions
8,785
13,403
22,188
At 30 September 2025
117,430
59,525
176,955
Depreciation and impairment
At 1 October 2024
90,254
30,161
120,415
Depreciation charged in the year
18,855
12,169
31,024
At 30 September 2025
109,109
42,330
151,439
Carrying amount
At 30 September 2025
8,321
17,195
25,516
At 30 September 2024
18,392
15,961
34,353

 

The costs of the refurbishment of the toilet block that were incurred in the year to 30 September 2019 are being amortised with effect from 1 October 2019 over the remaining period of the current lease.

 

The costs of the significant renewal of the stage lighting that were incurred in the year to 30 September 2020 are being amortised with effect from 1 October 2020 over the remaining period of the current lease.

THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 11 -
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
351
(237)
Other debtors
2,881
-
Prepayments and accrued income
6,387
7,726
9,619
7,489
13
Creditors: amounts falling due within one year
2025
2024
£
£
Other taxation and social security
6,303
5,598
Trade creditors
244
8,468
Accruals and deferred income
158,945
113,441
165,492
127,507
14
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.

At 1 October 2024
Incoming resources
Resources expended
At 30 September 2025
£
£
£
£
-
-
40
40
Toilet refurbishment
23,465
-
(17,363)
6,102
Theatre electrics
3,421
-
(1,806)
1,615
Monmouth Town Council free cinema seats
38,252
15,000
(5,861)
47,391
65,138
15,000
(24,990)
55,148
Previous year:
At 1 October 2023
Incoming resources
Resources expended
At 30 September 2024
£
£
£
£
Toilet refurbishment
40,817
-
(17,352)
23,465
Theatre electrics
5,229
-
(1,808)
3,421
Monmouth Town Council free cinema seats
28,054
15,000
(4,802)
38,252
74,100
15,000
(23,962)
65,138
THE MONMOUTH SAVOY TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
14
Restricted funds
(Continued)
- 12 -

Purpose of Restricted Funds

 

Toilet refurbishment

The purpose of the restricted fund is to build a new toilet block extension on the side of the theatre to accommodate new ladies and disabled facilities on the ground floor and to refurbish the current male facilities. The building costs have been capitalised; deprecation will be charged against this fund over the remainder of the period of the current lease.

 

Theatre electrics

The purpose of the restricted fund is to renew the stage lighting. The majority of the costs of the work have been capitalised; deprecation will be charged against this fund over the remainder of the period of the current lease.

 

Monmouth Town Council for free cinema seats

One free seat per month to any film for three years for Monmouth primary school pupils.

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 October 2024
Incoming resources
Resources expended
At 30 September 2025
£
£
£
£
General funds
111,493
555,587
(523,742)
143,338
Previous year:
At 1 October 2023
Incoming resources
Resources expended
At 30 September 2024
£
£
£
£
General funds
139,069
482,209
(509,785)
111,493
16
Related party transactions

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

2025-09-302024-10-01falsefalsefalseCCH SoftwareiXBRL Review & Tag 2025.24072404162024-10-012025-09-3007240416bus:Director12024-10-012025-09-3007240416bus:Director22024-10-012025-09-3007240416bus:Director42024-10-012025-09-3007240416bus:Director52024-10-012025-09-3007240416bus:Director62024-10-012025-09-3007240416bus:Director82024-10-012025-09-3007240416bus:Director92024-10-012025-09-30072404162025-09-30072404162024-09-3007240416bus:FRS1022024-10-012025-09-3007240416char:IndependentExaminationCharity2024-10-012025-09-3007240416bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP