Company registration number 11541475 (England and Wales)
CHATSWORTH SCHOOLS (HSW) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
PAGES FOR FILING WITH REGISTRAR
CHATSWORTH SCHOOLS (HSW) LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 9
CHATSWORTH SCHOOLS (HSW) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 AUGUST 2023
31 August 2023
- 1 -
2023
2022
Notes
£
£
£
£
Non-current assets
Intangible assets
4
3
3
Property, plant and equipment
5
1,378,880
1,338,267
1,378,883
1,338,270
Current assets
Trade and other receivables
6
1,127,886
1,023,346
Cash and cash equivalents
490,085
528,508
1,617,971
1,551,854
Current liabilities
7
(2,451,443)
(2,780,003)
Net current liabilities
(833,472)
(1,228,149)
Total assets less current liabilities
545,411
110,121
Provisions for liabilities
(57,393)
Net assets
488,018
110,121
Equity
Called up share capital
3
3
Retained earnings
488,015
110,118
Total equity
488,018
110,121
The directors of the company have elected not to include a copy of the income statement 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 29 August 2024 and are signed on its behalf by:
F Knipe
Director
Company Registration No. 11541475
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
- 2 -
1
Accounting policies
Company information
Chatsworth Schools (HSW) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Part Of Crimea Office, Former Estate Office At The Great Tew Estate, Great Tew, Chipping Norton, Oxfordshire, United Kingdom, OX7 4AH.
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.
1.2
Going concern
When preparing these Financial Statements, the Directors have assessed the Company's ability to continue as a going concern. The Directors have made their assessment based on the preparation of a long-term cash flow projection, consideration of the impact key sensitivities on the cash flow and any appropriate mitigations, regular review of management accounts and the availability of various funding sources available to the Company. true
The Directors are of the opinion that no material uncertainty exists in relation to the Company's ability to continue as a going concern for a period of 12 months from the date of approving these financial statements and therefore the accounts are prepared on a going concern basis. The company also has the support of other group companies.
1.3
Revenue
Tuition fees are recognised at the fair value of the consideration received or receivable for services provided in the normal course of business when the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably. Amounts invoiced in advance are deferred and carried forward within other payables, whilst amounts due but not yet received in the year are shown within other receivables.
Other income is recognised in the period it is receivable and to the extent the company has provided the goods or services.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life of 10 years.
1.5
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost net of depreciation and any impairment losses.
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
1
Accounting policies
(Continued)
- 3 -
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
5% straight line or length of lease if shorter
Office equipment
20% straight line
Fixtures and fittings
6.67% straight line
IT equipment
25% straight line
Motor vehicles
10% straight line
Library books
10% straight line
Furniture
10% 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 profit or loss.
1.6
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and 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.
1.8
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 statement of financial position 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.
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
1
Accounting policies
(Continued)
- 4 -
Basic financial assets
Basic financial assets, which include trade and other receivables 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 and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
1
Accounting policies
(Continued)
- 5 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.
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.
1.12
Retirement benefits
Teachers are part of the teachers' pension scheme which is a multi employer defined benefit scheme treated as though it were a defined contribution scheme in line with FRS 102 as the entity is not able to distinguish their share of assets and liabilities.
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.
1.14
Exceptional items are transactions that fall within the ordinary activities of the company but are presented separately due to their size or incidence.
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 6 -
2
Judgements and key sources of estimation uncertainty
The preparation of the Company’s financial statements requires management to make judgements, estimates and assumptions. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities in the next financial year are detailed below.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Useful economic life of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimates of useful economic lives and residual values of assets. The useful economic lives are reviewed annually and amended where necessary.
Impairment of debtors
The Company makes an estimate of the recoverable value of trade and other debtors. When assessing
impairment of trade and other debtors, management considers factors including the ageing profile of debtors, relationship with the debtors and historical experience.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2023
2022
Number
Number
Total
37
37
4
Intangible fixed assets
Goodwill
£
Cost
At 1 September 2022 and 31 August 2023
5
Amortisation and impairment
At 1 September 2022 and 31 August 2023
2
Carrying amount
At 31 August 2023
3
At 31 August 2022
3
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 7 -
5
Property, plant and equipment
Leasehold improvements
Office equipment
Fixtures and fittings
IT equipment
Motor vehicles
Library books
Furniture
Total
£
£
£
£
£
£
£
£
Cost
At 1 September 2022
1,275,181
157,433
92,983
175,659
39,680
10,247
722
1,751,905
Additions
66,273
112,410
37,759
4,230
220,672
Disposals
(23,664)
(23,664)
At 31 August 2023
1,341,454
157,433
205,393
189,754
39,680
10,247
4,952
1,948,913
Depreciation and impairment
At 1 September 2022
161,562
122,579
19,069
100,554
5,971
3,693
210
413,638
Depreciation charged in the year
64,281
31,487
11,314
45,692
3,968
1,025
107
157,874
Eliminated in respect of disposals
(1,479)
(1,479)
At 31 August 2023
225,843
154,066
30,383
144,767
9,939
4,718
317
570,033
Carrying amount
At 31 August 2023
1,115,611
3,367
175,010
44,987
29,741
5,529
4,635
1,378,880
At 31 August 2022
1,113,619
34,854
73,914
75,105
33,709
6,554
512
1,338,267
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 8 -
6
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Trade receivables
750,303
770,431
Amounts owed by group undertakings
22,185
Other receivables
355,398
252,915
1,127,886
1,023,346
7
Current liabilities
2023
2022
£
£
Trade payables
240,291
104,526
Amounts owed to group undertakings
37,580
832,242
Taxation and social security
33,996
35,721
Other payables
2,139,576
1,807,514
2,451,443
2,780,003
Legal charges were created on 2 March 2021 and 30 November 2022 by Investec Bank PLC by means of fixed and floating charges over all the property and undertakings of the company.
8
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.
Senior Statutory Auditor:
James Reilly ACCA
Statutory Auditor:
Azets Audit Services
9
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:
2023
2022
£
£
6,452,540
6,545,839
CHATSWORTH SCHOOLS (HSW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 9 -
10
Parent company
The parent company of Chatsworth Schools (HSW) Limited is Chatsworth Bidco Limited and the ultimate parent is Synova Capital Fund III LP. The registered office address of the ultimate parent is 55 Wells Street, London, W1T 3PT.
Consolidated group accounts are prepared by Chatsworth Topco Limited and are available upon request from the company at Part Of Crimea Office Former Estate Office At The Great Tew Estate, Great Tew, Chipping Norton, England, OX7 4AH.
11
Events after the reporting date
The UK Government has published a technical note in respect of the implementation of independent school fees being brought into the scope of VAT, there is a consultation period on the technical note with a current proposed commencement date of 1 January 2025.
Since the year end, in September 2023, Chatsworth Schools (HSW) Ltd acquired The London Acorn School which is a nursery school for boys and girls aged from 3 to 11 years of age in Morden London.
2023-08-312022-09-01false29 August 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityThis audit opinion is unqualifiedA DelaneyF KnipeR Berryfalsefalse115414752022-09-012023-08-31115414752023-08-31115414752022-08-3111541475core:NetGoodwill2023-08-3111541475core:NetGoodwill2022-08-3111541475core:LeaseholdImprovements2023-08-3111541475core:PlantMachinery2023-08-3111541475core:FurnitureFittings2023-08-3111541475core:ComputerEquipment2023-08-3111541475core:MotorVehicles2023-08-3111541475core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-08-3111541475core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2023-08-3111541475core:LeaseholdImprovements2022-08-3111541475core:PlantMachinery2022-08-3111541475core:FurnitureFittings2022-08-3111541475core:ComputerEquipment2022-08-3111541475core:MotorVehicles2022-08-3111541475core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-08-3111541475core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2022-08-3111541475core:CurrentFinancialInstrumentscore:WithinOneYear2023-08-3111541475core:CurrentFinancialInstrumentscore:WithinOneYear2022-08-3111541475core:CurrentFinancialInstruments2023-08-3111541475core:CurrentFinancialInstruments2022-08-3111541475core:ShareCapital2023-08-3111541475core:ShareCapital2022-08-3111541475core:RetainedEarningsAccumulatedLosses2023-08-3111541475core:RetainedEarningsAccumulatedLosses2022-08-3111541475bus:Director22022-09-012023-08-3111541475core:Goodwill2022-09-012023-08-3111541475core:LeaseholdImprovements2022-09-012023-08-3111541475core:PlantMachinery2022-09-012023-08-3111541475core:FurnitureFittings2022-09-012023-08-3111541475core:ComputerEquipment2022-09-012023-08-3111541475core:MotorVehicles2022-09-012023-08-3111541475core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-09-012023-08-3111541475core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2022-09-012023-08-31115414752021-09-012022-08-3111541475core:NetGoodwill2022-08-3111541475core:LeaseholdImprovements2022-08-3111541475core:PlantMachinery2022-08-3111541475core:FurnitureFittings2022-08-3111541475core:ComputerEquipment2022-08-3111541475core:MotorVehicles2022-08-3111541475core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-08-3111541475core:Non-standardPPEClass2ComponentTotalPropertyPlantEquipment2022-08-31115414752022-08-3111541475core:WithinOneYear2023-08-3111541475core:WithinOneYear2022-08-3111541475bus:PrivateLimitedCompanyLtd2022-09-012023-08-3111541475bus:SmallCompaniesRegimeForAccounts2022-09-012023-08-3111541475bus:FRS1022022-09-012023-08-3111541475bus:Audited2022-09-012023-08-3111541475bus:Director12022-09-012023-08-3111541475bus:Director32022-09-012023-08-3111541475bus:FullAccounts2022-09-012023-08-31xbrli:purexbrli:sharesiso4217:GBP