Charity registration number 1118377
Company registration number 06053218 (England and Wales)
NEW COLLEGE WORCESTER
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
NEW COLLEGE WORCESTER
LEGAL AND ADMINISTRATIVE INFORMATION
Trustee Governors
Mrs D M Fulbrook OBE
(Resigned 25 September 2023)
Mr I A Paul
(Resigned 25 September 2023)
Mr S Tyler
Mrs S Bannister
(Resigned 25 September 2023)
Mrs T Smith
(Resigned 25 November 2024)
Mrs M Russell
(Resigned 25 November 2024)
Dr P A Simkiss
Mr N P Duffy
(Resigned 25 September 2023)
Lady L Morris
Mrs S Lock
(Resigned 25 September 2023)
Mr T Lawrence
Mrs R Perks
Mrs P Dyson
(Appointed 25 September 2023)
Mrs K J Gorick
(Appointed 25 September 2023)
Mrs L Mauro-Bracken
(Appointed 25 September 2023)
Mr A S Price
(Appointed 25 September 2023)
Mrs L E Stewart-Barritt
(Appointed 25 September 2023 and resigned 25 November 2024)
Mrs E A Williams
(Appointed 1 October 2023)
Mr J Auden
(Appointed 18 October 2023 and resigned 18 October 2024)
Mr C Clark                                             (Appointed 21 November 2024)
Mrs S Sweeney                                     (Appointed 21 November 2024)
Patrons
Lieutenant Colonel Patrick Holcroft LVO OBE
Lord Faulkner of Worcester
Senior Leadership Team
Mrs R Perks, Principal
Mr S Farr, Vice Principal
(Appointed 1 September 2023)
Mrs V Ward, Associate Principal: NCW Lead Pactitioner for VI
Mr W Stark, Assistant Principal - Curriculum, Teaching & Learning
(Appointed 1 September 2023)
Mr P Marnell, Strategic Lead - Designated Safeguarding Lead
Mr S Morom, Director of Finance
Mrs J Dursley, Director of Residential
(Appointed 1 September 2023)
Mr P Stephens, Assistant Principal - Personal Development
Charity number
1118377
Company number
06053218
Registered office
Whittington Road
Worcester
WR5 2JX
Auditor
Kendall Wadley LLP
Granta Lodge
71 Graham Road
Malvern
Worcestershire
WR14 2JS
NEW COLLEGE WORCESTER
LEGAL AND ADMINISTRATIVE INFORMATION
Bankers
Lloyds Bank Plc
4 The Cross
Worcester
WR1 3PY
Monmouthshire Building Society
Monmouthshire House
John Frost Square
Newport
South Wales
NP20 1PX
Solicitors
Thursfields
9-10 The Tything
Worcester
WR1 2HD
NEW COLLEGE WORCESTER
CONTENTS
Page
Trustee Governors' report
1 - 13
Statement of Trustee Governors' responsibilities
14
Independent auditor's report
15 - 17
Statement of financial activities
18 - 19
Balance sheet
20
Statement of cash flows
21
Notes to the financial statements
22 - 52
NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 1 -

The Trustee Governors present their annual report and financial statements for the year ended 31 August 2024.

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 charitable company's Memorandum & Articles of Association, the Companies Act 2006 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)".

 

Chair’s Foreword by Pat Dyson (Chair)

2023/​24 continued to be a year of change for the development of New College Worcester as we built on the achievements of the 2022/23 year. Governors continued their focus on the college strategic direction, reviewing strategic priorities and supporting the strategic workstreams. The Business Repositioning Programme we launched in the 2022/​23 Summer Term continued to be a major focus in 2023/​24.

 

There is still much to do in finalising our work to support the next Five-Year Rolling Strategy which will be reflective of the changing direction of special educational needs and key to the future direction of the college. The Principal and Senior Leadership Team have worked tirelessly throughout the year in supporting the work of myself and the governing body through participating and informing the work of the strategic workstreams.

With my first year as Chair commencing September 2023, it was an exciting time to come into the role and I have been very well supported by the Vice Chair and all governor colleagues. In support of continuous quality improvement in governance, the board commissioned an external governance review in spring 2024 and have been working to address positive changes throughout the summer term. This work will continue into 2024/25.

There continued to be changes to the Governing Body, with two long standing Trustee/​Governors stepping down and I would like to acknowledge their invaluable contribution alongside that of a third governor who unfortunately was only to stay a short while with us. We were fortunate to recruit for these roles and in the process strengthen the governor safeguarding expertise within the board.

The Principal and Senior Leadership Teams have demonstrated progress against each of the strategic priorities as monitored through the 2023/​24 College Improvement Plan. Governors constructively challenge content at committees and full board meetings. This supports the strengthened focus on robust operational planning and quality assurance with clear linkages of strategic developments to operational delivery plans. The success of this approach was demonstrated in June 2024 by the college achieving an Ofsted Residential Care Inspection grading of Good across all three judgment areas. We were delighted with the outcome.

 

As reported last year, changes that have taken place during this year have enabled the Governing Body and Principal to be positive about the future and re-focus on longer term planning. 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 2 -
Objectives and activities

The Charitable Company's objects are:

 

- To provide and promote a religious, social and academic education for young persons who are visually impaired in the United Kingdom of Great Britain and Northern Ireland, the Channel Islands and the Isle of Man and elsewhere in the Commonwealth and, subject thereto, from any other part of the world, with the ancillary purpose of supporting and facilitating generally the provision of education for such young persons;

 

- To manage and conduct New College Worcester (incorporating Worcester College For The Blind and Chorleywood College For Girls With Little Or No Sight) (NCW) and to hold and administer its property in accordance with the provisions set out in the Charitable Company's Memorandum and Articles of Association, but in particular to secure that the religious instruction given in the College is in accordance with the Doctrines of the Church of England.

 

- To use restricted funds, legacies and endowments for the purposes stated. A legacy policy is in place to support the furtherance of this objective.

 

Public benefit

The Trustee Governors confirm that they have complied with the duty in section 4 of the Charities Act 2006 to have due regard to the Charity Commission’s general guidance on public benefit, ‘Charities and Public Benefit.’

NCW is a specialist non maintained special school and college for children and young people whose primary SEN is severe vision impairment. Students have the cognitive ability to access the full National Curriculum with pathways to GCSE and A Level. NCW is unlike other generic special schools or other specialist schools publicising that Vision Impairment is their specialism, as their students also have other significant additional needs.

 

All teachers at NCW, in addition to being subject specialists, are required to become qualified teachers of the vision impaired (QTVIs). The combination of being a QTVI and a subject specialist means that our teachers develop specialist expertise that cannot be easily replicated in mainstream settings due to the significant training and time that it takes to develop the level of skill required. These areas of specialism include specialist braille codes such as maths, science and music. An example of this is in the area of music where there is a national shortage of expertise in music braille and young braillists are routinely denied the opportunity to be able to access music notation in an accessible format because there is not the expertise or resource to teach them the skills. Our curriculum is fully inclusive, devised at the very outset for the VI learner and NCW has its own transcription department who model best practice in creating accessible modified resources.

Outreach Service

NCW is committed to supporting the education of children and young people both attending the school and also those in other educational settings by sharing knowledge and expertise with other professionals working in education or with young people and parents of children with a vision impairment. Staff at NCW are very keen to share their knowledge and expertise and give their time voluntarily to contribute to our rich and varied outreach programme. Outreach events throughout the year take different formats ranging from twilight webinars to face to face events where a range of practical workshops and presentations are offered, with participants often taking away with them valuable resources. Topics for outreach are wide ranging and include courses aimed at both primary and secondary, specialist subject areas, access arrangements for examinations and the specialist VI skills such as effective strategies for teaching braille or how to introduce speech software. We produce an outreach bulletin called “Reaching Out”, sent to anyone who has attended our outreach and opted in to receive them, which highlights a different focus each half term on wide ranging topics such as mental health, using the Alexa as a resource and accessible PE and sport. NCW does not charge delegates for attending online webinars and only covers catering costs for face-to-face events. We do not cover the cost of the outreach service but see it as an important facet of our role within the VI education workforce.

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 3 -

Research

We are often approached by academics who are conducting research into the impact of vision impairment on children and young people. We are careful to ensure that we only commit to assist researchers where there will be a significant positive impact on young people who have a vision impairment more widely. Facilitating researchers to work with our students invariably impacts on both staff and students but we see it as a moral duty to assist where we see benefits for the future good of all young people who have a vision impairment. This could take the form of a resource that can be more widely accessed or as a case study relating to a specific eye condition.

Support for QTVI and Habitation specialist training

There is a national shortage of QTVIs and also a shortage of qualified Habitation workers who train people of all ages in mobility and independent living skills. We welcome teaching placements from professionals undertaking specialist qualifications to become QTVI or Habitation workers. NCW receives no financial gain from hosting placements and staff give their time freely to mentor and support such placements, sometimes lasting several weeks. Again, we see it as a moral duty to support other professionals who aspire to work with children and young people with a vision impairment. We also work closely with the University of Worcester delivering workshops as part of their teacher training.

Events

 

Throughout the year the doors of NCW are opened to children and young people with a vision impairment and their families, to attend Family fun days, or the annual residential activity break in the summer holidays. These events are either free of charge or very low cost to ensure families are able to participate, have fun, connect with others and enjoy the wonderful green spaces and facilities at NCW.

 

 

The description under the headings "Achievements and performance" and "Financial review" meet the company law requirements for the Trustee Governors to present a strategic report.

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 4 -
Achievements and performance

The academic year 2023-2024 has been purposeful in terms of beginning to reposition ourselves as a sector leader within the SEND educational arena. We have been supported in this repositioning through advice given from the Department for Education (Dr Lorna Pursglove and Michelle Dunn) and as a result, we have undertaken a significant redundancy and restructure process across the residential aspect of the college with the aim of both improving the facilities available to the students and use of the allocated funds. We have rationalised the number of student houses from 5 houses to 3 houses and restructured the working patterns of staff to ensure that full time roles are fulfilled and that contracts reflect hours worked.

 

The redundancy and restructure process has been supported by legal advice from Field Fisher.

 

Significant work has taken place in terms of premises improvements and safeguarding compliance. Below is a summary of actions in regard to premises upgrade and compliance.

 

  1. There is new electronic sign in system for monitoring visitors to site. Photographs are taken as part of the process and stored for compliance purposes. It also means that visitors can be booked in in advance, saving time and ensuring necessary checks have taken place.

  2. Lockdown alarms have been installed in all residential buildings.

  3. Improvements to staff room. Kitchenette installed so we now have hot and cold running water, a sink and a small dishwasher.

  4. Door set and frame installed in administration area to give finance a secure and confidential space to work.

  5. Received confirmation that there is no RAAC on site.

  6. Swimming pool plant serviced and chemical storage areas cleared.   

  7. New mattresses across all houses.

  8. Fire risk assessment has been undertaken with Judicium Education.

  9. Floor repairs to Vinchel (previously Hostel) bathrooms.

  10. Fire door work in school is completed ahead of time in readiness for the Fire Inspector.

  11. Complete upgrade of Vinchel Lodge ground floor to include 3 bay Independent Living space, communal eating area, supervised laundry space, games room and fitted furniture to all ground floor en-suite bedrooms.

  12. Repurposing of the previous staff bungalows in Bradnack and Dots to create single en-suite bedrooms for up to 5 more students. This also allows for an additional member of sleep-in staff overnight.

 

Whilst seeking to rationalise the staffing within the residential aspect of the college, we have supported the delivery of our specialist curriculum by ensuring that we have appointed another teacher of Braille, an habitation officer, a transcription officer and additional LSAs to meet student’s educational need. Now that our second braille teacher is in post this has given more capacity for new staff training and a programme of tuition and support is underway.

 

In addition, we have also invested significantly in terms of expertise and capacity of our SENCO team. We now have a specialist SENCO (QTVI, QTMSI), an Assistant SENCO (who is vision impaired himself and previously worked at the college as a ‘Look’ mentor) and a full time SENCO administrator.

 

We were delighted with our most recent annual ofsted inspection cycle (residential only), where we received ‘Good’ in every category. This was particularly pleasing as we moved from ‘requires improvement’ to ‘Good’ for the aspect of ‘Leadership and Management.’ We know that this result will give confidence to the leadership team as they prepare for the forthcoming education inspection. As part of our preparation for this inspection we have focused on the training needs of staff in regard to the additional needs that many of our students present with. CPD for Education staff in the spring term focused on schema and how learners create links and building blocks when processing new information. We considered how learners with a vision impairment can have misconceptions through a lack of incidental learning and a range of effective strategies was shared. We particularly benefitted from the experience of our VI staff who bring a wealth of expertise through lived experience. CPD also focused on executive function disorder (also known as executive dysfunction) which is very much in evidence in many of learners who have ASD, ADHD or eye conditions which have related processing difficulties as part of the condition.

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 5 -

Students at New College achieved excellent results overall in the Summer 2024 exam series at the end of Year 11. FSM, PP, and LAC students in the cohort performed at least as well as their peers, we ensure they have equal access to technology, support in the residential setting, and study support session in the working day to ensure they are not behind the other students in the cohort. We had a positive progress 8 score for our Year 11 cohort of +0.12 and an Attainment 8 score of 3.3. This indicates that the students exceeded predictors and made excellent progress overall. We set ambitious targets within the College, using FFT as a baseline, but we are more ambitious than this for our learners. We have a number of outstanding results which include, but are not limited to, 100% pass rate for FCSE languages, 100% Pass rate in Home Cooking levels 1 and 2, Food Tech, English and Business at GCSE all exceeded expectations.

Attainment 8 is measure of the achievement of a pupil across 8 qualifications including mathematics (double weighted) and English (double weighted), 3 further qualifications that count in the English Baccalaureate (EBacc) measure and 3 further qualifications that can be GCSE qualifications (including EBacc subjects) or any other non-GCSE qualifications on the DfE approved list. Each individual grade a pupil achieves is assigned a point score, which is then used to calculate a pupil’s Attainment 8 score. Overall, students exceeded FFT predicted grades.

Progress 8 means for each individual child you can tell if they progressed more or less than average, factoring in where they were when they started secondary school. Most schools are between -1 and +1, NCW students make good progress compared to estimated grades across the range of subjects on average.

 

100% Pass rate for FCSE languages (pre-GCSE) ll but one at Distinction

 

Students in the Sixth Form exceeded expectations this year. Ambitious internal targets are set based on baseline assessments and Year 11 results, and our students achieve grades way above typical grades in mainstream schools following on from similar outcomes at KS4. This is due to our small teaching classes, adapted teaching, since all of our teachers are QTVIs, and our close links between the curriculum staff and the residential setting which promotes a full waking day curriculum. Vision Impairment is no barrier to success at KS5 or indeed applying through UCAS, and we had offers of places for all students who applied in a wide range of subjects. In terms of results in 2024, areas of particular strength include vocational courses, mainly BTECs, where all students gained Pass, Merit or Distinction and exceeded predictions. Psychology, Sociology, Politics, Languages, and English Literature were also very strong performing subjects.

Most students choose to stay with us for Sixth Form due to the outstanding progress made from GCSE to KS5. We also offer a range of Level 2 courses for our sixth form students which meet the needs of students who cannot access Level 3, and students on these programmes all succeeded. We also have Year 14 (called 13+ at NCW) which allows students to study a bespoke programme alongside extended work experience. This has very positive outcomes, with students last year returning to their home town and going straight into work having gained the confidence, qualifications and skills to make the transition into adulthood as smooth as it can be. Our work experience offer for all our students ensures all have the best possible chance of moving into a successful career, which bucks the trend of employment statistics for young people with VI nationally.

 

KS5 Headline figures:

98% Pass rate for L3 courses, only 1 U grade at AS, all Year students passed.

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 6 -

External examination results for year 11 students demonstrated highly favourable outcomes, with all students able to demonstrate progression. Specific groups who performed well were free school meals (FSM) students, who outperformed non-FSM students in terms of results vs. targets, and also girls compared to boys. Some subjects stood out as having achieved excellent results. These subjects include Science Triple GCSE, Food Prep and Nutrition, and Entry Level Science. These were the right courses for these students which helped them to achieve and exceed their potential.

External examination results for sixth form were pleasing overall. We set aspirational targets and we have high expectations about university courses, for those who wanted to apply. The students overall performed well compared to data from their GCSE grades. The grades they achieved are way in excess of typical predicted grades from mainstream settings due to their small class sizes, specialist teaching, and well adapted resources. These year groups of course were affected by Covid 19, having not sat GCSE exams but instead first facing “real” exams in KS5. This proved challenging but NCW prepared them well for this, with students rising to the challenge. Results were very pleasing in a number of areas, namely, Film Studies, English Language, Politics, Sociology, Psychology and Health and Social Care.

In addition, supported Internships continue to be highly successful for sixth form students extending our relationships with local and national businesses and this is an offer we intend to continue with next year.

KS4

NCW staff set ambitious targets across the subjects, typically two grades higher than FFT (if available)

 

 

KS5

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 7 -

Principal Risks and Uncertainties

The Trustees confirm that the major risks have been reviewed, and systems or procedures have been established to manage these.

The Risk Register is linked to the 5-year rolling NCW Strategic Plan 2023-28, approved in July 2023, and identifies the key strategic risks that may affect its delivery. The Board reviews the strategic risk register at each Full Governing Body (FGB) meeting and amendments are made accordingly. The register is a dynamic document and is adjusted after each FGB to ensure the Board is properly managing strategic risks throughout the year. The register now contains 10 strategic risks, an assessment of their significance and the mitigating actions being taken. This is an increase of 3 additional Risks since the October 2023 Board Review. These are Risks 8 / 9 and 10. Retrospective Pre-controls have been discussed and agreed between Principal and Chair.

 

The 10 Strategic Risks are:

 

Risk 1 – Safeguarding - RED

Risk 2 – Student Numbers – RED

Risk 3 – Educational Results – GREEN/AMBER

Risk 4 – Student Outcomes - AMBER

Risk 5 – Resources – AMBER

Risk 6 – Sustainable Future – RED

Risk 7 – Effective Staff – RED

Risk 8 – Business Repositioning Plan (BRP) – AMBER

Risk 9 – Estates Mandatory Compliance – AMBER

Risk 10 – Clarity on NCW Strategic Direction – AMBER

 

The following four of the ten risks rated Red and the strategies to manage these are as below:

RISK 1 : Safeguarding due to its level of importance and the current Education Ofsted rating

Mitigating Actions:

 

 

RISK 2 Student numbers which continue to be affected by the Ofsted rating in respect of LA funding and DfE numbers cap

Mitigating Actions:

 

 

 

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 8 -

RISK 6 Sustainable future due to developing the 10-year plan and funding challenges

Mitigating Actions:

 

RISK 7 Effective staff due to anticipated low morale and uncertainty created by Business Repositioning Planning (BRP)

Mitigating Actions:

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 9 -
Financial review

The College leadership have continued with their strategy of increasing teaching income, which rose by 9.4% compared to 2022/​2023. The focus has been on increasing student numbers which translates into a higher income and increased financial stability for the College. One of the effects of the Covid-19 pandemic was that some of our learners were funded for an extra year which resulted in an increase in students in our Sixth Form, which is now returning to normal levels and therefore reducing student numbers. Total income for the year was £8,876,150 compared to £6,331,172 in the prior year, but this included two very generous legacies from ex-students John Claricoat and Alan Smith totaling £1,968,108.

Net expenditure (after transfers between funds) on general unrestricted activities for the year at £350,213 compared to £207,881 in 2022/​23. The 2024 position continues to reflect additional costs incurred in restructuring and repositioning the management infrastructure.

Total expenditure was £7,784,896 an increase of £1,428,114 (22.5%) on the prior year. The College faces a backlog of maintenance and therefore expenditure in this area will continue to increase.

Donations and legacies totalled £2,403,746 in 2023/​2024 compared to £378,232 the previous year. This includes a Teachers Pay & Pension Grant (£129,675), Devolved Formula Capital Grant/​Schools Condition Funding Grant (£74,703), and an award from the Vinchel Foundation (£160,000) and the two legacies from ex-students John Claricoat and Alan Smith totaling £1,968,108.

General Donations reduced to in the order of £16,000.

Endowment and other funds not needed in the short term were managed on the College’s behalf by specialist investment managers JM Finn. At 31 August 2023 these investments had a market value of £713,519. The portfolio has now been realised in full and funds are to be placed in a less volatile investment product.

Designated funds increased by £1,555,257 during the year.

Reserves Policy

Total funds held as at 31 August 2024 amounted to £17,249,742 (2023: £16,169,200). This included restricted funds of £358,585 (2023 £494,071), endowment funds of £548,137 (2023: £549,153) and designated funds of £16,279,284 (2023: £14,724,027). Designated fund explanations are included in Note 26 of the Accounts.

General unrestricted funds were £382,736 (2023: £732,949). Ideally College reserves of £800,000 are considered reasonable and in line with Trustee Governors commitments to have the College reserves equal to around 2 months running costs, to secure the College’s financial stability. However, the current economic and political climate continues to increase financial pressures on all providers of special education needs services given that they are funded by Local Authorities. Trustee Governors remain mindful of the uncertainties and risks but aim to improve sustainability through increasing the levels and sources of funding and continued reviews of curriculum, staffing and fees. Strategic financial management and internal control are underpinned by strong Governance arrangements and a high level of financial competence within the Governing Body. The Trustee Governors continue to receive reassurances from external Auditors that adequate systems of internal control are in place and are exercised.

Factors likely to affect the future financial performance or position

The major factor affecting the financial position of The College is student numbers. Much effort is going into raising the profile of New College Worcester and to market the college in a much more vigorous fashion. These measures should offset the effects of government and council policy for students to stay local and stay mainstream and we are seeing an increase in interest from numbers attending our Family Open days etc.

The Business Repositioning Programme (BRP) has reduced the cost base by over £1m and increased student income through the revised fee matrix structure which has resulted in, when all students are on the new Fee Matrix, reducing the break-even position of the College from 75 students to 60 students.

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 10 -

Going Concern position

Governors are aware that the strong financial results shown for the financial year 2023/2024 are due to the extra income this year derived from two very generous legacies (together of almost £2m) left to The College by former students John Claricoat and Alan Smith and the sale since the year end of a surplus property unused by The College for over 5 years (Windy Ridge House sold for £776k).

The above additional income gives The College headroom to sustain the current to mid-term losses whilst the actions of The Business Repositioning Plan (BRP) return The College to a sustainable breakeven/surplus position in the mid to longer term, aiming for such by FY2027/28.

Plans for the future

 

Earlier reference is made in the Foreword to trustee governors work in developing and refining our next 5-year strategy. This work is reflective of the fast-changing future of specialist education provision in a challenging financial climate. We also recognise the changing needs of the young people we support, which is again reflective across all special educational needs provision.

 

Our thinking and plans to support our positioning within the sector are key to the sustainable future direction of NCW. Strategically, we will be working to identify optimum ways of how NCW can further support, challenge and enable the young people we work with to develop their skills to succeed in their chosen career pathway.

 

In summer 2024, working with the Principal and Senior Leadership Team, the Governing Body reaffirmed NCW three key strategic priorities for 2024/25. These are:

 

• Students make excellent progress

• Safeguarding is Effective and Residential Care is Outstanding

• Secure a sustainable future for NCW

 

Our success in identifying and articulating strategic priorities to operational delivery plans was reflected in the outcomes of the November 2024 Ofsted Education Inspection. We were delighted to be graded as Ofsted Good or Outstanding in all categories.

 

Governing Body committees continue to robustly monitor progress against the College Improvement Plan, taking responsibility for ensuring delivery of their respective subject areas whilst robustly scrutinizing safeguarding responsibilities.

Trustee Governors and the Senior Leadership Team maintain a strong commitment to work together to achieve the college’s long-term aspirations in pursuit of our Vision.

 

Change of Support Staff from a Defined Benefit (DB) Pension Scheme to a Defined Contribution (DC) Scheme.

Because of the excessive cost of the TPT Support Staff DB Scheme being set at 38.1% Employer’s contribution for ex RNIB staff from the demerger in 2007 and 28.1% Employer’s contribution for support staff who joined after 2007; as part of the BRP process, it was decided to close the DB Scheme and open a DC Scheme. This was opened from 1st January 2025 with lower contribution rates of 7.5% Employer’s contribution for existing staff and 5% Employer’s contribution for new support staff members.

The existing DB Scheme deficit as reported in the accounts at £319k will continue to be paid off with deficit reduction payments each year which for 2023/24 was £47k.

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 11 -

Structure, governance and management

The Charitable Company is a company limited by guarantee, incorporated on 15 January 2007 and registered as a charity on 14 March 2007. The Charitable Company is governed by its Memorandum and Articles of Association dated 11 January 2007 (as amended by special resolution dated 6 March 2007 and as amended by special resolution dated 24 January 2012, and as amended by special resolution dated 15 November 2021 and further revised by special resolution dated 25 May 2022).

 

The Trustee Directors of the Charitable Company, known as Trustee Governors with effect from 24 January 2012, are its Trustees for the purposes of charity law and throughout this report are collectively referred to as the Trustee Governors.

 

In previous years, in accordance with the Company's Articles of Association dated 11 January 2007 (as amended by Special Resolution dated 6 March 2007) one third of the Trustee Directors, chosen by ballot, together with one co-opted Trustee Director, were re-elected with new Trustee Governors being elected at future AGMs to fill vacancies arising. However, on 24 January 2012 the Company's Articles of Association were further revised by special resolution providing, amongst other things, a) for the establishment of a Governing Body in place of a Board of Trustee Directors where there was no committee established to discharge the functions of a school governing body, and b) the appointment of Trustee Governors for a term of four years.

 

The Principal is an ex officio Trustee Governor and member of the Governing Body.

 

None of the Trustee Governors has any beneficial interest in the Charitable Company. All of the Trustee Governors are members of the Charitable Company and guarantee to contribute up to £5 in the event of its winding up.

 

The Trustee Governors receive training at Governing Body meetings and by course attendance, as is deemed appropriate.

 

The Governing Body consists of at least nine and not more than fifteen individuals, all of whom must be Members. Trustee Governors must retire at the Annual General Meeting next following the fourth anniversary of their election, though they may stand for re-election. A retiring Trustee Governor who remains qualified may be re-appointed but cannot serve as a Trustee Governor for more than two four-year terms of office without a one year break.

 

The Trustee Governors meet regularly to manage the Charitable Company's affairs, with at least three meetings per year. A quorum of five Trustee Governors is required for each meeting.

 

The Principal has overall responsibility under the direction of the Governing Body for the internal organisation, management and discipline of the College and in particular for the provision, development and delivery of its education services. In consultation with the Principal the Governing Body has established a Senior Leadership Team under the leadership of the Principal to have responsibility for the operational management of the College. The remuneration of key management personnel is set by the Governing body.

 

Prior to incorporation, the operations of the Charitable Company were conducted as part of RNIB and upon incorporation RNIB and its subsidiary RNIB Services Limited transferred (by way of trust) most of the property and donated some other buildings and land, together with their associated assets, used by the Charitable Company and RNIB holds a capital recovery deed over most of the properties held by the Charitable Company, the details of which can be found elsewhere in the Accounts.

 

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 12 -

Key Management personnel remuneration

The Key Management personnel remuneration is decided following the Pay Policy as written by Worcestershire County Council HR and which was adopted by the NCW Board of Governors on 06.12.2023. The relevant section on the Leadership pay is reproduced as below:

Leadership Pay

When determining the leadership pay range, it will be reviewed in accordance with the School Teachers' Pay and Conditions Document (STP&CD) and will include a review of the college/Principal group size. The salaries of the Principal, Vice Principal (s) and any Assistant Principal will be reviewed annually as required by the STP&CD. There will be a procedure and timetable for the annual review which will give the option of formal representation. Written notification will be given as required, including the performance objectives agreed, which will be reviewed as part of the next annual salary determination.        

The Principal's Pay Range will reflect the responsibilities of the job in addition to the size of the college, any other factors specified in the STP&CD and advice issued by the Local Authority on the salaries of Headteachers at comparable size schools.

The current Principal in this college is paid in accordance with National Teacher’s Pay Scales.

In accordance with National Teacher’s Pay Scales, the Principal’s pay range will only exceed the maximum of the Principal’s Pay range where the Governing body determines that specific circumstances warrant a higher than normal payment. In that situation, the maximum of the Principal’s pay range and any additional payments made will not exceed the maximum of the Principal group by more than 25%, other than in exceptional circumstances.

The Governing Body will determine the pay ranges of the Vice-Principal(s) and any Assistant Principal(s) in relation to the duties and responsibilities of those teachers. The Governing Body can review the pay ranges at any time if they consider it necessary to retain a Vice or Assistant Principal.

The maximum of the Vice or Assistant Principal’s pay range must not exceed the maximum of the Principal group for the college. The pay range for a Vice or Assistant Principal should only overlap the Principal’s pay range in exceptional circumstances. There should be appropriate scope within the range to allow for performance related progress over time.

In the case of a Vice Principal post the governors must be satisfied that the responsibility exceeds that expected of an Assistant Principal employed in the same college, including responsibility for discharging in full the responsibilities of the principal in the absence of the Principal.

Leadership Pay progression

The annual determination of salaries will be conducted by the appropriate committee. Pay progression will not be automatic, it will be based upon the most recent appraisal carried out in accordance with the regulations and the current STP&CD and reported to the full Governing Body. Pay decisions should be confirmed in writing.

The Governing Body will ensure that performance-based progression awards reflect individual performance and that objective-setting is rigorous; that the college’s Pay policy provides a clear link between levels of achievement and progression.

The Financial, Resources and Safeguarding Committee (FRSC) will review the Principal’s and Vice Principal’s pay in accordance with the STP&CD and award up to two performance points as outlined under Appendix B and E, having regard to the evidence of the most recent appraisal including any recommendation on pay progression.

Auditor

A resolution proposing that Kendall Wadley LLP be reappointed as auditors of the company will be put to the Members.

NEW COLLEGE WORCESTER
TRUSTEE GOVERNORS' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT AND STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 13 -
Disclosure of information to auditor

Each of the Trustee Governors has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.

The Trustee Governors' report, including the strategic report, was approved by the Board of Trustee Governors.

Mrs P Dyson
Trustee Governor
Dated: 21 May 2025
NEW COLLEGE WORCESTER
STATEMENT OF TRUSTEE GOVERNORS' RESPONSIBILITIES  
FOR THE YEAR ENDED 31 AUGUST 2024
- 14 -

The Trustee Governors, who are also the directors of New College Worcester for the purpose of company law, are responsible for preparing the Trustee Governors' 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 Trustee Governors to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company 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 Trustee Governors 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 charitable company will continue in operation.

The Trustee Governors are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company 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 charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

NEW COLLEGE WORCESTER
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NEW COLLEGE WORCESTER
- 15 -

Opinion

We have audited the financial statements of New College Worcester (the ‘charitable company’) for the year ended 31 August 2024 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

-

give a true and fair view of the state of the charitable company's affairs as at 31 August 2024 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;

-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Trustee Governors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the Trustee Governors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The Trustee Governors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

NEW COLLEGE WORCESTER
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NEW COLLEGE WORCESTER
- 16 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

-

the information given in the trustees' report, which includes the strategic report and the directors' report prepared for the purposes of company law, for the financial year for which the financial statements are prepared, is consistent with the financial statements; and

-

the strategic report and the directors' report included within the trustees' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report included within the Trustee Governors' report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

-

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-

the financial statements are not in agreement with the accounting records and returns; or

-

certain disclosures of trustees' remuneration specified by law are not made; or

-

we have not received all the information and explanations we require for our audit.

Responsibilities of Trustee Governors

As explained more fully in the statement of Trustee Governors' responsibilities, the Trustee Governors, who are also the directors of the charitable company for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the Trustee Governors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the Trustee Governors are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustee Governors either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud

- an understanding of the risk assessment process (including the assessment of the risk of fraud) adopted by the Board is obtained and their attitude to risk ascertained.

 

- an assessment of the susceptibility to material mis-statement of the financial statements as a result of management over-ride or fraud is made.

 

- it is ensured that the engagement team have, collectively, the appropriate competence, capabilities and skills to be involved in the assignment, are fully briefed and understand the risks specific to the charity.

NEW COLLEGE WORCESTER
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NEW COLLEGE WORCESTER
- 17 -
Audit response to risks identified

The information obtained through the assessment to risk procedures is reviewed and the following work undertaken:

 

- processes to test the outcomes of our assessment include, a review of Board minutes, analytical review, the relevance and accuracy of significant accounting estimates, substantive testing of significant transactions, work to identify unusual or unexpected accounting entries including the testing of journal entries, information disclosed in the financial statements is traced to supporting documentation. In all instances it is acknowledged that material misstatements that arise from fraud may involve deliberate concealment or collusion and are, therefore, by their very nature harder to detect than those arising from error.

 

- an understanding of the legal and regulatory framework as applicable to the charity is obtained together with knowledge of the procedures put in place by the charity in order to comply with the same.

 

It should be noted that Auditing standards limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Elizabeth Needham ACA CTA (VAT) (Senior Statutory Auditor)
for and on behalf of Kendall Wadley LLP
21 May 2025
Chartered Accountants
Statutory Auditor
Granta Lodge
71 Graham Road
Malvern
Worcestershire
WR14 2JS
NEW COLLEGE WORCESTER
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 AUGUST 2024
- 18 -
Current year
Unrestricted
Unrestricted
Unrestricted
Restricted
Endowment
Total
Total
funds
funds
funds
funds
funds
2024
2023
general

Designated

Pension Scheme
Notes
£
£
£
£
£
£
£
Income and endowments from:
Donations and legacies
3
2,115,271
-
-
288,475
-
2,403,746
378,232
Charitable activities
4
6,252,955
-
-
155,039
-
6,407,994
5,868,331
Other trading activities
5
1,753
-
-
-
-
1,753
3,183

Investments

6
45,161
-
-
11,868
-
57,029
79,033
Other income
5,628
-
-
-
-
5,628
2,393
Total income
8,420,768
-
-
455,382
-
8,876,150
6,331,172
Expenditure on:

Raising funds

7
10,055
11,391
-
-
-
21,446
35,322
Charitable activities
8
7,333,958
283,864
18,000
127,628
-
7,763,450
6,321,460
Total expenditure
7,344,013
295,255
18,000
127,628
-
7,784,896
6,356,782
Net gains/(losses) on investments
299
-
-
3,005
(1,016)
2,288
(24,223)
Net income/(expenditure) before transfers
1,077,054
(295,255)
(18,000)
330,759
(1,016)
1,093,542
(49,833)
Transfers between funds
13
(1,427,267)
1,850,512
43,000
(466,245)
-
-
-
Net income/(expenditure)
(350,213)
1,555,257
25,000
(135,486)
(1,016)
1,093,542
(49,833)
Other recognised (losses)
Actuarial (loss)/gain on defined benefit pension schemes
-
-
(13,000)
-
-
(13,000)
21,000
Net movement in funds
(350,213)
1,555,257
12,000
(135,486)
(1,016)
1,080,542
(28,833)
Total funds brought forward
732,949
14,724,027
(331,000)
494,071
549,153
16,169,200
16,198,033
Total funds carried forward
382,736
16,279,284
(319,000)
358,585
548,137
17,249,742
16,169,200
NEW COLLEGE WORCESTER
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 19 -
Prior year
Unrestricted
Unrestricted
Unrestricted
Restricted
Endowment
Total
funds
funds
funds
funds
funds
2023
general

Designated

Pension Scheme
Notes
£
£
£
£
£
£
Income and endowments from:
Donations and legacies
3
106,478
-
-
271,754
-
378,232
Charitable activities
4
5,738,428
-
-
129,903
-
5,868,331
Other trading activities
5
3,183
-
-
-
-
3,183

Investments

6
60,160
-
-
18,873
-
79,033
Other income
2,393
-
-
-
-
2,393
Total income
5,910,642
-
-
420,530
-
6,331,172
Expenditure on:

Raising funds

7
26,579
8,743
-
-
-
35,322
Charitable activities
8
6,016,282
232,795
15,000
57,383
-
6,321,460
Total expenditure
6,042,861
241,538
15,000
57,383
-
6,356,782
Net (losses) on investments
(1,360)
-
-
(5,494)
(17,369)
(24,223)
Net income/(expenditure) before transfers
(133,579)
(241,538)
(15,000)
357,653
(17,369)
(49,833)
Transfers between funds
13
(74,302)
350,486
41,000
(317,184)
-
-
Net income/(expenditure)
(207,881)
108,948
26,000
40,469
(17,369)
(49,833)
Other recognised gains
Actuarial gain on defined benefit pension schemes
-
-
21,000
-
-
21,000
Net movement in funds
(207,881)
108,948
47,000
40,469
(17,369)
(28,833)
Total funds brought forward
940,830
14,615,079
(378,000)
453,602
566,522
16,198,033
Total funds carried forward
732,949
14,724,027
(331,000)
494,071
549,153
16,169,200
NEW COLLEGE WORCESTER
BALANCE SHEET
AS AT
31 AUGUST 2024
31 August 2024
- 20 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
14
15,879,284
15,012,240
Investments
15
-
713,519
15,879,284
15,725,759
Current assets
Debtors
16
1,529,783
26,071
Cash at bank and in hand
2,254,009
1,856,918
3,783,792
1,882,989
Creditors: amounts falling due within one year
17
(1,943,054)
(934,697)
Net current assets
1,840,738
948,292
Total assets less current liabilities
17,720,022
16,674,051
Creditors: amounts falling due after more than one year
18
(151,280)
(173,851)
Defined benefit pension scheme liability
22
(319,000)
(331,000)
Total net assets
17,249,742
16,169,200
Capital funds
Endowment funds
24
548,137
549,153
Income funds
Restricted funds
25
358,585
494,071
Unrestricted funds
Unrestricted funds - Designated
26
16,279,284
14,724,027
Unrestricted funds - General
382,736
732,949
Unrestricted funds - Pension Scheme
(319,000)
(331,000)
Total unrestricted funds
16,343,020
15,125,976
17,249,742
16,169,200
The accounts were approved by the Trustee Governors on 21 May 2025
Mrs P  Dyson
Trustee
Company Registration No. 06053218
NEW COLLEGE WORCESTER
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2024
- 21 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
852,124
785,751
Investing activities
Purchase of tangible fixed assets
(1,162,298)
(426,780)
Purchase of investments
(76,549)
(59,924)
Proceeds from disposal of  investments
792,356
62,855
Investment income received
57,029
79,033
Net cash used in investing activities
(389,462)
(344,816)
Financing activities
Repayment of bank loans
(13,014)
(13,270)
Repayment of pension fund deficit
(43,000)
(41,000)
Payment of obligations under finance leases
(9,557)
(9,558)
Net cash used in financing activities
(65,571)
(63,828)
Net increase in cash and cash equivalents
397,091
377,107
Cash and cash equivalents at beginning of year
1,856,918
1,479,811
Cash and cash equivalents at end of year
2,254,009
1,856,918
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
- 22 -
1
Accounting policies
Company information

New College Worcester is a private company limited by guarantee incorporated in England and Wales (company number: 06053218) and a charity registered in England and Wales (charity number: 1118377). The registered office is New College Worcester, Whittington Road, Worcester, WR5 2JX .

1.1
Accounting convention

The financial statements have been prepared in accordance with the charitable company's governing document,the Companies Act 2006 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) (Charities SORP (FRS102))", the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102). The charitable company is a Public Benefit Entity as defined by FRS 102.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of 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 Trustee Governors have a reasonable expectation that the charitable company has adequate resources to continue in operational existence for the foreseeable future and that there no material uncertainties about its ability to continue. Thus the Trustee Governors 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 Trustee Governors in furtherance of their charitable objectives unless the funds have been designated for other purposes.

Designated funds comprise funds which have been set aside at the discretion of the Trustee Governors for specific purposes. The purposes and uses of the designated funds are set out in the notes to the accounts.

Restricted funds are subject to specific conditions by donors 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.

Expendable endowment funds are subject to specific conditions by donors that the funds must be invested to produce income by the charitable company.

1.4
Income

Income is recognised when the charitable company 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 charitable company 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 charitable company 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.

Restricted grant income is recognised on a receivable basis. Unrestricted grant income is recognised over the period to which it relates.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 23 -

School fees are recognised during the school term to which they relate.

Investment income is recognised on a receivable basis and is apportioned between the funds which comprise the Investment Trust Pool in the ratio of the shares held by each fund at the beginning of the accounting period after all charges and levies which apply to the Trust Pool have been met from that income and 5% of the net income remaining has been paid over to the College as general revenue to meet the cost of administering the Investment Trust Pool.

Other income is on a receivable basis over the period to which it relates.

1.5
Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.

All expenditure is accounted for on an accruals basis inclusive of irrecoverable VAT.

Expenditure on raising funds relates to expenditure directly attributable to fundraising activities.

Charitable expenditure comprises those costs directly attributable to the Charitable Company's work.

Governance costs comprise the costs which are directly attributable to the management of the Charitable Company's assets, organisational procedures and the necessary legal procedures for compliance with statutory requirements.

 

Governance costs have been allocated to academic charitable activities.

Support costs are apportioned over the charitable activities of the Charitable Company on a percentage of staff costs basis.

Postage and stationery and computer costs are apportioned between academic and support costs based on estimated usage prior to the apportionment of support costs between the charitable activities of the Charitable Company.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 24 -
1.6
Tangible fixed assets

Assets costing £1,000 or more are capitalised.

 

Tangible fixed assets other than freehold land are stated at cost less depreciation.

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:

Freehold land
is not depreciated
Freehold buildings
straight line basis over 50 years
Plant and Machinery
straight line basis over 5 years
Fixture and Fittings
straight line basis over 5 years or 10 years
Motor Vehicles
straight line basis over 5 years

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
Fixed asset investments

Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year. Transaction costs are expensed as incurred.

1.8
Impairment of fixed assets

At each reporting end date, the charitable company 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).

1.9
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.

1.10
Financial instruments

The charitable company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.

Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

Liabilities

Liabilities are recognised where there is an obligation at the Balance Sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Liabilities are recognised at the amount that the charitable company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 25 -
1.11
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 charitable company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

The charitable company operates two defined benefit pension schemes.

 

The Teachers' Pension Scheme forms part of a multi-employer scheme and, therefore, it is unable to identify its share of the underlying assets and liabilities in the scheme on a consistent and reliable basis. As such the contributions are accounted for as if the scheme were defined contribution and charged as they become payable.

The Pensions Trust scheme also forms part of a multi-employer scheme, however, sufficient information is available to be accounted for as a defined benefit scheme.

 

The cost of providing benefits under defined benefit plans is determined separately for each plan using the projected unit credit method, and is based on actuarial advice.

 

The change in the net defined benefit liability arising from employee service during the year is recognised as an employee cost. The cost of plan introductions, benefit changes, settlements and curtailments are recognised as incurred.

The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in income/(expenditure) for the year.

 

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other recognised gains and losses in the period in which they occur and are not reclassified to income/(expenditure) in subsequent periods.

The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to net income/(expenditure) for the year so as to produce a constant periodic rate of interest on the remaining balance of the liability.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 26 -
2
Critical accounting estimates and judgements

In the application of the charitable company’s accounting policies, the Trustee Governors 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.

 

Depreciation is based on judgement of the useful economic life and residual value of assets based on historical experience. Details of depreciation rates are in note 1.6 above.

 

The present value of the Pensions Trust Independent Schools' Pension Scheme defined benefit liability depends on a number of factors that are determined on an actuarial basis using a variety of assumptions. The assumptions used in determining the net cost (income) for pensions include the discount rate. Any changes in these assumptions, which are disclosed in note 23, will impact the amount of the pension liability. Furthermore a roll forward approach which projects results from the latest full actuarial valuation performed at 30 September 2020 has been used by the actuary in valuating the pensions liability at 31 August 2024. Any differences between the figures derived from the roll forward approach and a full actuarial valuation would impact on the carrying amount of the pension liability.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 27 -
3
Donations and legacies
Unrestricted
Restricted
Total
Total
funds
funds
2024
2023
general
£
£
£
£
Donations and gifts
17,488
10,835
28,323
44,603
Legacies receivable
1,968,108
-
1,968,108
-

Other specified income as below

129,675
277,640
407,315
333,629
2,115,271
288,475
2,403,746
378,232
For the year ended 31 August 2023
106,478
271,754
378,232
Unrestricted
Restricted
Total
Total
funds
funds
2024
2023
general
£
£
£
£
Grants receivable for core activities
Teachers Pay & Pension Grant
129,675
-
129,675
61,717
OSF Active Partnership
-
4,951
4,951
-
ESFA Grants
-
1,453
1,453
24,533
Devolved Formula Capital Grant/School Condition Grant
-
74,703
74,703
94,532
Pupil Premium Funding
-
14,778
14,778
17,409
Celebration Day
-
-
-
190
Recovery Grant
-
18,492
18,492
-
Lightmongers Affiliation
-
7,000
7,000
-
Tutoring grant
-
(3,737)
(3,737)
-
Enterprise RAC UK
-
-
-
2,500
Vinchel Foundation
-
160,000
160,000
120,000
Awards 4 All
-
-
-
9,765
British Blind Together Fund
-
-
-
2,860
Other
-
-
-
123
129,675
277,640
407,315
333,629
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 28 -
4
Charitable activities

Teaching income

Music lessons for students

Student contributions to outdoor pursuits

Kitchen sales

Outreach and support income

Student activities including overseas school trips

Total
2024
Total
2023
£
£
£
£
£
£
£
£
Income within charitable activities
6,380,103
16,168
8,353
902
2,468
-
6,407,994
5,868,331
Analysis by fund
Unrestricted funds - general
6,225,064
16,168
8,353
902
2,468
-
6,252,955
Restricted funds
155,039
-
-
-
-
-
155,039
6,380,103
16,168
8,353
902
2,468
-
6,407,994
For the year ended 31 August 2023
Unrestricted funds - general
5,700,893
14,859
17,752
2,250
2,674
-
5,738,428
Restricted funds
129,685
-
-
-
-
218
129,903
5,830,578
14,859
17,752
2,250
2,674
218
5,868,331
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 29 -
5
Fundraising activities
2024
2023
£
£
Other fundraising income
1,753
3,183
6

Investments

Unrestricted
Restricted
Total
Total
funds
funds
2024
2023
general
£
£
£
£
Swimming pool and other hire
34,947
-
34,947
55,366

Income from listed investments

1,384
11,868
13,252
19,866
Interest receivable
8,830
-
8,830
3,801
45,161
11,868
57,029
79,033
For the year ended 31 August 2023
60,160
18,873
79,033

Hire income and interest receivable on cash balances other than those held by the Investment Manager are recognised on a receivable basis and accrue to general revenue.

 

Investment income is recognised on a receivable basis and is apportioned between the funds which comprise the Investment Trust Pool in the ratio of the share held by each fund at the beginning of the accounting period after all charges and levies which apply to the Trust Pool have been met from that income and 5% of net income remaining has been paid over to the College as general revenue to meet the cost of administering the Investment Trust Pool.

7

Raising funds

Unrestricted
Unrestricted
Total
Total
funds
funds
2024
2023
general

Designated

£
£
£
£
Fundraising and publicity

Fundraising Strategy Planning

3,444
-
3,444
6,623
Fundraising activities expenditure - leaver's dinner
6,611
-
6,611
5,612
Staff costs
-
-
-
14,344
Depreciation
-
11,391
11,391
8,743
Fundraising and publicity
10,055
11,391
21,446
35,322
For the year ended 31 August 2023
Fundraising and publicity
26,579
8,743
35,322
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 30 -
8
Charitable activities

Teaching

 

Student care

Kitchen and domestic

Specific purpose projects

Total
2024
Total
2023
£
£
£
£
£
£
Staff costs
3,098,823
1,674,121
330,084
-
5,103,028
4,400,050
Depreciation
191,331
33,148
33,148
26,237
283,864
232,795

Staff Training

42,078
15,576
-
-
57,654
44,684
Books and materials
22,617
-
-
-
22,617
33,459

Outdoor pursuits

123
-
-
-
123
293

Educational visits

39,273
-
-
-
39,273
48,387

Student external courses

6,755
-
-
-
6,755
5,674

Postage and stationery

30,685
-
-
-
30,685
31,667

Computer costs

8,736
-
-
-
8,736
10,380

Repairs and maintenance

196,750
-
-
-
196,750
100,296

Sundry

5,496
14,057
-
-
19,553
16,879

Bad debts

-
-
-
-
-
2,087

Subscriptions

33,332
-
-
-
33,332
25,713
Prizes for students
452
-
-
-
452
799
Examination fees
16,538
-
-
-
16,538
17,181
Medical costs
-
2,330
-
-
2,330
3,047
Cleaning
-
-
10,647
-
10,647
10,255
Food Costs
-
-
87,568
-
87,568
96,532
Outreach
-
-
-
278
278
284
College Improvement Plan
-
-
-
775
775
3,947
Restricted fund projects
-
-
-
54,035
54,035
51,899
Pension fund interest
18,000
-
-
-
18,000
15,000
3,710,989
1,739,232
461,447
81,325
5,992,993
5,151,308
Share of support costs (see note 9)
860,956
452,018
91,067
-
1,404,041
1,033,470
Share of governance costs (see note 9)
366,416
-
-
-
366,416
136,682
4,938,361
2,191,250
552,514
81,325
7,763,450
6,321,460
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
8
Charitable activities
(Continued)
- 31 -
Analysis by fund
Unrestricted funds - general
4,655,437
2,158,102
519,366
1,053
7,333,958
Unrestricted funds - Designated
191,331
33,148
33,148
26,237
283,864
Unrestricted funds - pension
18,000
-
-
-
18,000
Restricted funds
73,593
-
-
54,035
127,628
4,938,361
2,191,250
552,514
81,325
7,763,450
For the year ended 31 August 2023
Unrestricted funds - general
3,929,654
1,599,718
482,679
4,231
6,016,282
Unrestricted funds - Designated
157,000
27,486
27,486
20,823
232,795
Unrestricted funds - pension
15,000
-
-
-
15,000
Restricted funds
5,484
-
-
51,899
57,383
4,107,138
1,627,204
510,165
76,953
6,321,460
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 32 -
9
Support costs
Support costs
Governance costs
2024
2023
£
£
£
£
Staff costs
752,705
22,742
775,447
562,178

Administration staff training

7,910
-
7,910
10,249

Premises repairs and maintenance

130,103
-
130,103
62,321

Rates and water

17,853
-
17,853
27,639

Heat and light

238,060
-
238,060
180,589

Insurance

63,643
-
63,643
50,648

Transport costs

 

20,900
-
20,900
23,747

Postage and stationery

12,571
-
12,571
9,464

Telephone

19,192
-
19,192
10,143

Equipment repairs and maintenance

11,832
-
11,832
10,356

Computer costs

64,882
-
64,882
45,142
Sundry expenses
5,226
-
5,226
2,476
Adverts for recruitment of staff
26,943
-
26,943
21,256
Marketing of the activities of the school
16,843
-
16,843
25,803
Loan interest
13,312
-
13,312
11,538
Other interest
2,066
-
2,066
2,066

Audit and accountancy

-
10,140
10,140
9,000

Legal and professional fees

-
319,865
319,865
97,099

Bank charges

-
1,892
1,892
2,095

Investment management fees

-
3,303
3,303
5,755
Recruitment
-
8,474
8,474
588
1,404,041
366,416
1,770,457
1,170,152
Analysed between
Charitable activities
1,404,041
366,416
1,770,457
1,170,152

Postage and stationery, and computer costs are apportioned between academic and support costs based on estimated usage prior to the appointment of support costs between the charitable activities of the Charitable Company.

 

Other support costs are apportioned over the charitable activities of the Charitable Company on a percentage of staff costs basis.

Legal and professional fees includes the following:
2024
2023
£
£
Strategic planning consultant
159,009
39,025
Project accountant
34,200
-
Pension advice
46,809
-
Xero setup costs
2,592
-
Other professional services
77,255
58,074
319,865
97,099
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
9
Support costs
(Continued)
- 33 -

Included in staff costs is £22,742 (2023 - £22,145) for company secretarial and governance time.

 

Governance costs includes payments to the auditors of £12,732 (2023 - £9,000) for audit fees, accounts preparation and other non audit services.

 

 

10
Trustees' Remuneration and Expenses

One trustee has been paid remuneration or has received other benefits from employment with the charity. The Principal only receives remuneration in respect of services she provides undertaking the role of Principal under her contract of employment.

 

The value of trustees' remuneration and other benefits was as follows:

 

Mrs R Perks (Principal and Trustee), Remuneration £108,271 (2023: £100,409) and Employers Pension Contributions £27,622 (2023: £23,777).

 

During the year trustees' expenses of £4,841 (2023: £419) were reimbursed to 3 trustees (2023: 1 trustee). Expenses related to travel, hospitality, room hire and other small sundry expenses.

 

11
Employees
Number of employees

The average monthly number of employees during the year was:

2024
2023
Number
Number
Academic
76
75
Care
52
49
Domestic
24
23
Administration
18
15
170
162
Employment costs
2024
2023
£
£
Wages and salaries
4,466,573
3,737,759
Social security costs
393,045
346,090
Other pension costs
1,018,857
892,723
5,878,475
4,976,572

 

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
11
Employees
(Continued)
- 34 -
The number of employees whose annual remuneration was £60,000 or more were:
2024
2023
Number
Number
£60,001 - £70,000
4
3
£70,001 - £80,000
2
-
£100,001 - £110,000
1
1

Of the employees whose emoluments exceed £60,000, all employees have retirement benefits accruing under multi-employer defined benefit pension schemes. Total employer pensions contributions for the year for these employees amounted to £132,460 (2023 - £71,932).

 

Included in wages and salaries are redundancy costs of £166,856 (2023 - £nil).

 

Key management personnel is defined as the Principal, Vice Principal, Assistant Principals and Director of Finance. The total employee benefits of the key management personnel were £785,613 (2023: £506,978).

 

12
Taxation

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

13
Transfers

During the year £43,000 (2023: £41,000) was released from unrestricted funds to the Pension Scheme reserve. Additionally, £466,245 (2023: £327,184) was transferred from unrestricted funds to restricted funds to represent the assets purchased from restricted funds. £1,850,512 (2023: £350,486) was transferred into the designated fund to equate the carry forward fund balance to the value of tangible fixed assets.

14
Tangible fixed assets
Freehold land and buildings
Plant and Machinery
Fixture and Fittings
Motor Vehicles
Total
£
£
£
£
£
Cost
At 1 September 2023
15,101,684
890,901
726,360
114,967
16,833,912
Additions
629,354
88,742
444,202
-
1,162,298
At 31 August 2024
15,731,038
979,643
1,170,562
114,967
17,996,210
Depreciation
At 1 September 2023
788,751
594,390
357,121
81,410
1,821,672
Depreciation charged in the year
69,110
111,842
103,244
11,058
295,254
At 31 August 2024
857,861
706,232
460,365
92,468
2,116,926
Carrying amount
At 31 August 2024
14,873,177
273,411
710,197
22,499
15,879,284
At 31 August 2023
14,312,933
296,511
369,239
33,557
15,012,240
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
14
Tangible fixed assets
(Continued)
- 35 -

Included in land and buildings is freehold land with a net book value of £164,000.

 

During the year ended 31 March 2008 trusteeship of land and buildings of market value of £12,520,425 was transferred from Royal National Institute of Blind People and its subsidiary RNIB Services Limited to New College Worcester, subject to a capital recovery deed whereby if the property is sold prior to 8 June 2028, which would require written consent and confirmation that the consideration of such a sale is not below market value from RNIB, then the Charitable Company shall pay RNIB the lower of 82% of the consideration of sale plus VAT and £5,000,000 plus VAT.

 

In 2021, a deed of variation was entered into and, by agreement with RNIB, proceeds of a permitted disposal may be invested into alternative premises that deliver services to the blind and partially sighted.

15
Fixed asset investments
2024
2023
£
£
Listed investments
-
713,519
Movements in fixed asset investments
Total
£
Cost or valuation
At 31 August 2023
713,519
Additions
76,549
Valuation changes
2,288
Disposals
(792,356)
At 31 August 2024
-
Carrying amount
At 31 August 2024
-
At 31 August 2023
713,519
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
145
1,247
Other debtors
1,471,966
5,616
Prepayments and accrued income
57,672
19,208
1,529,783
26,071
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 36 -
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
20
13,140
13,140
Trade creditors
573,815
28,920
Other taxation and social security
79,968
78,135
Other creditors
155,826
94,638
Accruals
427,286
271,836
Deferred income
21
683,461
438,470
Obligations under finance leases
19
9,558
9,558
1,943,054
934,697
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Loans and overdrafts
20
142,192
155,206
Obligations under finance leases
19
9,088
18,645
151,280
173,851
19
Finance lease obligations
Future minimum lease payments due under finance leases:
2024
2023
£
£
Within one year
9,558
9,558
Within two and five years
9,088
18,645
18,646
28,203

 

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 37 -
20
Loans and overdrafts
2024
2023
£
£
Bank loans
155,332
168,346
Payable within one year
13,140
13,140
Payable after one year
142,192
155,206
Amounts included above which fall due after five years:
Payable by instalments
52,560
85,054
21
Deferred income
2024
2023
£
£
Other deferred income
683,461
438,470
2024
2023
£
£
School fee income received in advance
679,086
438,470
Ski trip income received in advance
4,375
-
683,461
438,470

Deferred income is included in the financial statements as follows:

2024
2023
£
£
Deferred income is included within:
Current liabilities
683,461
438,470
Movements in the year:
Deferred income at 1 September 2023
438,470
372,134
Released from previous periods
(438,470)
(372,134)
Resources deferred in the year
683,461
438,470
Deferred income at 31 August 2024
683,461
438,470
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 38 -
22
Provisions for liabilities
2024
2023
Notes
£
£
Retirement benefit obligations
23
319,000
331,000
319,000
331,000
23
Retirement benefit schemes
Teachers' Pension Scheme

The Teachers' Pension Scheme (TPS) is a statutory, contributory, defined benefit scheme, governed by the Teachers’ Pension Scheme Regulations 2014. Membership is automatic for teachers. All teachers have the option to opt-out of the TPS following enrolment.

 

The TPS is an unfunded scheme to which both the member and employer makes contributions, as a percentage of salary - these contributions are credited to the Exchequer. Retirement and other pension benefits are paid by public funds provided by Parliament.

 

Valuation of the Teachers’ Pension Scheme

The Government Actuary, using normal actuarial principles, conducts a formal actuarial review of the TPS in accordance with the Public Service Pensions (Valuations and Employer Cost Cap) Directions 2014 published by HM Treasury every 4 years. The aim of the review is to ensure scheme costs are recognised and managed appropriately and the review specifies the level of future contributions.

 

Actuarial scheme valuations are dependent on assumptions about the value of future costs, design of benefits and many other factors. The latest actuarial valuation of the TPS was carried out as at 31 March 2020. The valuation report was published by the Department for Education on 27 October 2023, with the SCAPE rate, set by HMT, applying a notional investment return based on 1.7% above the rate of CPI. The key elements of the valuation outcome are:

 

Employer contribution rates set at 28.68% of pensionable pay (including a 0.08% administration levy). This is an increase of 5% in employer contributions and the cost control result is such that no change in member benefits is needed.

 

Total scheme liabilities (pensions currently in payment and the estimated cost of future benefits) for service to the effective date of £262,000 million and notional assets (estimated future contributions together with the notional investments held at the valuation date) of £222,200 million, giving a notional past service deficit of £39,800 million.

 

The result of this valuation will be implemented from 1 April 2024.The next valuation result is due to be implemented from 1 April 2028.

 

The employer's pension costs paid to TPS in the period amounted to £415,903 (2023:£358,265).

 

A copy of the valuation report and supporting documentation is on the Teachers’ Pensions website.

 

Under the definitions set out in FRS 102, the TPS is an unfunded multi-employer pension scheme. The charitable company is unable to identify its share of the underlying assets and liabilities of the plan. Accordingly, the charitable company has taken advantage of the exemption in FRS 102 and has accounted for its contributions to the scheme as if it were a defined contribution scheme. The charitable company has set out above, the information available on the scheme.

 

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
23
Retirement benefit schemes
(Continued)
- 39 -
The Pensions Trust Scheme

The college participates in The Pensions Trust Independent Schools' Pension Scheme, a multi-employer scheme which provides benefits to some 61 non-associated employers. The scheme is a defined benefit scheme in the UK.

 

A full actuarial valuation for the scheme was carried out with an effective date of 30 September 2020. This actuarial valuation was certified on 22 December 2021 and showed assets of £201.1m, liabilities of £256.3m and a deficit of £55.2m. To eliminate this funding shortfall, the trustees and the participating employers have agreed that additional contributions will be paid, in combination from all employers, to the scheme as follows:

 

From 1 September 2022 to 30 June 2032 : £2.69m per annum (payable monthly and increasing by 3% on each 1st September).

 

The scheme's previous valuation was carried out with an effective date of 30 September 2017. This valuation showed assets of £149.4m, liabilities of £187.6m and a deficit of £38.2m. To eliminate this funding shortfall, the Trustee has asked the participating employers to pay additional contributions to the scheme as follows:

 

From 1 September 2019 to 30 April 2030 : £2.39m per annum (payable monthly and increasing 3% on each 1st September).

 

The recovery plan contributions are allocated to each participating employer in line with their estimated share of the scheme liabilities.

 

Movements in the present value of defined benefit obligations:

Key assumptions
2024
2023
Discount rate (% per annum)
4.68%
5.79%

The discount rates shown above are the equivalent single discount rates which, when used to discount the future recovery plan contributions due, would give the same results as using a full AA corporate bond yield curve to discount the same recovery plan contributions.

2024
2023
£
£
Actuarial revaluation
13,000
(21,000)
Net interest on defined benefit liability/(asset)
18,000
15,000
Total costs/(income)
31,000
(6,000)

The amounts included in the balance sheet arising from the charitable company's obligations in respect of defined benefit plans are as follows:

2024
2023
£
£
Present value of defined benefit obligations
319,000
331,000
Deficit in scheme
319,000
331,000
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
23
Retirement benefit schemes
(Continued)
- 40 -

Movements in the present value of defined benefit obligations:

2024
£
Liabilities at 1 September 2023
331,000
Actuarial revaluation
13,000
Deficit contributions paid
(43,000)
Interest cost
18,000
At 31 August 2024
319,000

The defined benefit obligations arise from plans funded as follows:

2024
£
Wholly unfunded obligations
-
Wholly or partly funded obligations
319,000
319,000
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 41 -
24
Endowment funds

Endowment funds represent assets which must be held permanently by the charitable company. Income arising on the endowment funds can be used in accordance with the objects of the charitable company and is included as unrestricted income. Any capital gains or losses arising on the assets form part of the fund.

Movement in funds
Movement in funds
Balance at
1 September 2022
Income
Expenditure
Transfers
Losses
Balance at
1 September 2023
Income
Expenditure
Transfers
Losses
Balance at
31 August 2024
£
£
£
£
£
£
£
£
£
£
£
Permanent endowments
Additional Scholarship Fund
3,428
-
-
-
(107)
3,321
-
-
-
(8)
3,313
Bonham Fund
1,951
-
-
-
(61)
1,890
-
-
-
(6)
1,884
College Prize Fund
4,134
-
-
-
(129)
4,005
-
-
-
(5)
4,000
De Cordova
13,530
-
-
-
(422)
13,108
-
-
-
(25)
13,083
Eric Hamilton Tucker Trust
440,065
-
-
-
(13,785)
426,280
-
-
-
(802)
425,478
General Endowments
3,895
-
-
-
(122)
3,773
-
-
-
(6)
3,767
Gullick Bequest
74,095
-
-
-
(2,313)
71,782
-
-
-
(134)
71,648
Hextall Foundation
4,006
-
-
-
(125)
3,881
-
-
-
(12)
3,869
Higby Fund
1,756
-
-
-
(55)
1,701
-
-
-
(7)
1,694
Scholarship Foundation
8,014
-
-
-
(250)
7,764
-
-
-
(11)
7,753
C/fwd
554,874
-
-
-
(17,369)
537,505
-
-
-
(1,016)
536,489
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
24
Endowment funds
(Continued)
- 42 -
Movement in funds
Movement in funds
Balance at
1 September 2022
Income
Expenditure
Transfers
Losses
Balance at
1 September 2023
Income
Expenditure
Transfers
Losses
Balance at
31 August 2024
£
£
£
£
£
£
£
£
£
£
£
B/fwd
554,874
-
-
-
(17,369)
537,505
-
-
-
(1,016)
536,489
Expendable endowments
General Purpose Bequests
11,648
-
-
-
-
11,648
-
-
-
-
11,648
566,522
-
-
-
(17,369)
549,153
-
-
-
(1,016)
548,137

Endowment Funds are held to provide income for scholarships, prizes, grants for activities at the College and towards the students' further education. Income generated from these funds is attributed to the associated restricted fund. Further details of these funds can be found in the restricted fund note.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 43 -
25
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
Balance at 1 September 2023
Income
Expenditure
Transfers
Gains and (losses)
Balance at 31 August 2024
£
£
£
£
£
£
Devolved Formula Capital Grant/School Condition Grant
-
74,703
-
(74,703)
-
-
EFA Bursary Fund Grant
3,706
1,453
-
-
-
5,159
Lightmongers Affiliation
-
7,000
(834)
-
-
6,166
Pupil Premium Funding
24,398
14,778
(27,332)
-
-
11,844
Archive Fund
2,817
-
-
-
-
2,817
Bransford Trust - Art
2,649
-
-
-
-
2,649
The Beatrice Laing Trust
1,632
-
-
-
-
1,632
IT Designated Fund
105,239
155,042
(1,624)
(100,796)
-
157,861
Mental Health
14,725
-
-
-
-
14,725
VICTA
1,500
-
-
-
-
1,500
VI Specialist Equipment
915
-
-
-
-
915
Vinchel Foundation Classroom and 6th Form Hostel Refurb
14,479
160,000
-
(174,479)
-
-
DFE Maintenance
7,215
-
-
-
-
7,215
Music Tour
2,975
-
-
(2,975)
-
-
Minibus
744
-
-
(744)
-
-
Activity Week
-
2,270
(8,826)
6,556
-
-
Play Equipment
904
-
-
(904)
-
-
COVID Catch up Grant
2,578
-
(2,578)
-
-
-
Orbit Braille Readers
914
-
-
(914)
-
-
Residential refurb - Lower school
14,000
-
-
(14,000)
-
-
Heating system
750
-
-
(750)
-
-
Specsfactory/Brillen
50,000
-
-
(50,000)
-
-
Cadbury Charitable Trust
50,000
-
-
(50,000)
-
-
COVID Recovery
18,768
18,492
(34,716)
-
-
2,544
Tutoring grant
2,955
(3,737)
-
-
-
(782)
Awards for All
5,813
-
-
-
-
5,813
Sundry small restricted funds < £500
3,439
113
(26)
(2,536)
-
990
Pete & Thomas Just giving
-
1,955
-
-
-
1,955
OSF Year 2
-
4,951
(4,951)
-
-
-
C/fwd
333,115
437,020
(80,887)
(466,245)
-
223,003
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
25
Restricted funds
Movement in funds
Balance at 1 September 2023
Income
Expenditure
Transfers
Gains and (losses)
Balance at 31 August 2024
£
£
£
£
£
£
(Continued)
- 44 -
B/fwd
333,115
437,020
(80,887)
(466,245)
-
223,003
Associated funds: The Charitable Company as Trustee administers these funds under their existing trusts
Additional Scholarship Fund
2,228
98
-
-
(4)
2,322
Bonham Fund
851
40
-
-
(4)
887
College Prize Fund
563
68
-
-
-
631
De Cordova Fund
26,414
477
-
-
223
27,114
Eric Hamilton Tucker trust
66,289
14,854
(40,757)
-
2,293
42,679
Gullick Bequest
35,722
2,306
(5,984)
-
285
32,329
Hextall Foundation
16,675
226
-
-
106
17,007
Higby Fund
5,256
85
-
-
57
5,398
Scholarship Foundation
6,958
208
-
-
49
7,215
494,071
455,382
(127,628)
(466,245)
3,005
358,585
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
25
Restricted funds
(Continued)
- 45 -
Prior year
Movement in funds
Balance at 1 September 2022
Income
Expenditure
Transfers
Gains and (losses)
Balance at 31 August 2023
£
£
£
£
£
£
Devolved Formula Capital Grant/School Condition Grant
25,868
94,532
(962)
(119,438)
-
-
EFA Bursary Fund Grant
2,468
1,313
(75)
-
-
3,706
Lightmongers Affiliation
-
1,000
(1,116)
116
-
-
Pupil Premium Funding
9,886
17,409
(2,897)
-
-
24,398
Archive Fund
2,817
-
-
-
-
2,817
Bransford Trust - Art
2,649
-
-
-
-
2,649
The Beatrice Laing Trust
1,632
-
-
-
-
1,632
IT Designated Fund
56,078
129,685
(4,299)
(76,225)
-
105,239
Mental Health
17,965
1,200
(4,440)
-
-
14,725
VICTA
1,500
-
-
-
-
1,500
VI Specialist Equipment
915
-
-
-
-
915
Classroom refurbishment
11,164
120,000
-
(116,685)
-
14,479
DFE Maintenance
7,215
-
-
-
-
7,215
Music Tour
2,975
-
-
-
-
2,975
Minibus
744
-
-
-
-
744
College Car
1,724
-
-
(1,724)
-
-
Activity Week
-
3,737
(30)
(3,707)
-
-
Play Equipment
904
-
-
-
-
904
COVID Catch up Grant
3,341
-
(763)
-
-
2,578
Orbit Braille Readers
914
-
-
-
-
914
Residential refurb - Lower school
14,000
-
-
-
-
14,000
Heating system
750
-
-
-
-
750
Specsfactory/Brillen
50,000
-
-
-
-
50,000
Cadbury Charitable Trust
50,000
-
-
-
-
50,000
COVID Recovery
-
18,768
-
-
-
18,768
Tutoring grant
-
3,375
(420)
-
-
2,955
Awards for All
-
9,765
(3,952)
-
-
5,813
Sundry small restricted funds < £500
3,274
873
(1,187)
479
-
3,439
C/fwd
268,783
401,657
(20,141)
(317,184)
-
333,115
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
25
Restricted funds
Prior year
Movement in funds
Balance at 1 September 2022
Income
Expenditure
Transfers
Gains and (losses)
Balance at 31 August 2023
£
£
£
£
£
£
(Continued)
- 46 -
B/fwd
268,783
401,657
(20,141)
(317,184)
-
333,115
Associated funds: The Charitable Company as Trustee administers these funds under their existing trusts
Additional Scholarship Fund
2,153
156
-
-
(81)
2,228
Bonham Fund
804
63
-
-
(16)
851
College Prize Fund
456
109
-
-
(2)
563
De Cordova Fund
26,147
759
-
-
(492)
26,414
Eric Hamilton Tucker trust
82,870
13,929
(27,510)
-
(3,000)
66,289
Gullick Bequest
43,761
3,031
(9,732)
-
(1,338)
35,722
Hextall Foundation
16,624
359
-
-
(308)
16,675
Higby Fund
5,229
136
-
-
(109)
5,256
Scholarship Foundation
6,775
331
-
-
(148)
6,958
453,602
420,530
(57,383)
(317,184)
(5,494)
494,071
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
25
Restricted funds
(Continued)
- 47 -

Details of the purpose of the main restricted funds are given below, A number of smaller value funds (<£500) also exist arising from donations from individuals or specific fund raising activities.

 

DFC (Devolved Formula Capital)/Schools Condition Grant - For improvements to buildings and other facilities, including Information Communication Technology.

 

EFA Bursary Fund Grant - Grant funding targeted for student experiencing the greatest financial disadvantages and / or course-related costs.

 

Lightmongers Affiliation - Contributions towards costs of association with Lightmongers.

 

Pupil Premium Funding - Government funding to raise the attainment of disadvantaged pupils.

 

Archive Fund - Donation to support the archiving of NCW documents.

 

Bransford Trust (Art) - Donations towards Visiting Artists.

 

The Beatrice Laing Trust - Donation towards blackout blinds in Chapel.

 

IT Designated Fund - College restricted fund for students' IT equipment.

 

Mental Health - For the provision of counselling services.

 

VICTA - Support for students applying for University.

 

VI Specialist Equipment - Up to date ICT equipment for generic use in College.

 

Vinchel Foundation Classroom and 6th Form Hostel refurbishment - In support of refurbishment works.

 

DFE Maintenance - (Devolved Formula Capital allocation) - For maintenance to buildings and other facilities.

 

Music Tour - Income received to enable pupils to go on a Music Tour.

 

Minibus - Donations towards the lease of a minibus.

 

College Car - Funding to assist with the running costs of the college car.

 

Activity Week - Funding received to assist with the costs of running the annual activity event.

 

Play equipment - Donations towards improvement to outdoor play equipment.

 

Covid Catch Up & Covid Recovery - Funding received to improve the educational outcomes for students disadvantaged by the Covid pandemic.

 

Orbit Braille Readers - Donation for the purchase of Braille learning aids.

 

Residential refurbishment - Donations toward the refurbishment of the lower school buildings.

 

Heating system - Donations toward the improvements to the heating system.

 

Specsfactory/Brillen - Donation towards capital projects for the benefit of the the students.

 

Cadbury Charitable Trust - Donation toward the refurbishment of the bathrooms in the lower school.

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
25
Restricted funds
(Continued)
- 48 -

Tutoring grant - funding received to support one-to-one tutoring.

 

Awards for All - funding received for the Hear to Help project.

 

Pete & Thomas Just Giving - funding received for specialist exercise equipment.

 

OSF Year 2 - funding for facility upgrades and maintenance.

 

Associated Funds

 

Additional Scholarship Foundation - Scholarships and grants for students and to establish students in the world.

 

Bonham Fund - Prize for student entering University to read Mathematics.

 

College Prize Fund - Various annual prizes and awards.

 

De Cordova Fund - Scholarships to enter University to take up a literary career.

 

Eric Hamilton Tucker Trust - Grants to enable students to travel abroad.

 

Gullick Bequest - Holiday grants to students.

 

Hextall Foundation - Scholarships post New College Worcester for education or travel.

 

Higby Fund - Grants to students wishing to enter Oxford University.

 

Scholarship Foundation - Scholarships at NCW or at University / College or promotes education generally.

 

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 49 -
26
Designated 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.

Balance at
1 September 2022
Expenditure
Transfers
Balance at
1 September 2023
Expenditure
Transfers
Balance at
31 August 2024
£
£
£
£
£
£
£
Properties transferred under trust by RNIB
11,952,485
(37,309)
-
11,915,176
(37,309)
-
11,877,867
General fixed asset designated fund
2,262,594
(204,229)
350,486
2,408,851
(257,946)
1,850,512
4,001,417
Property refurbishment
400,000
-
-
400,000
-
-
400,000
14,615,079
(241,538)
350,486
14,724,027
(295,255)
1,850,512
16,279,284

The Trustee Governors have designated the properties previously held under trust by RNIB as these properties are subject to a capital recovery deed.

 

During the year ended 31 March 2008 land and buildings of market value of £12,520,425 were transferred from Royal National Institute of Blind People and its subsidiary RNIB Services Limited to New College Worcester, subject to a capital recovery deed whereby if the property is sold prior to 8 June 2028, which would require written consent and confirmation that the consideration of such a sale is not below market value from RNIB, then the Charitable Company shall pay RNIB the lower of 82% of the consideration of sale plus VAT and £5,000,000 plus VAT.

 

The Charitable Company assigns all fixed assets to a designated fund. This is done to ensure that the Charitable Company will have suitable level of reserves to meet future depreciation costs relating to these fixed assets and to recognise the fact that future depreciation charges will not directly affect the net operating capital of the Charitable Company.

 

In 2021 the Trustee Governors designated a sum of £400,000 for the purpose of undertaking a programme of property refurbishment.

 

 

 

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 50 -
27
Analysis of net assets between funds

Unrestricted funds

 

Designated funds

Restricted funds

 

Endowment funds

Total

Unrestricted funds

 

Designated funds

Restricted funds

 

Endowment funds

Total
2024
2024
2024
2024
2024
2023
2023
2023
2023
2023
£
£
£
£
£
£
£
£
£
£
Fund balances at 31 August 2024 are represented by:
Tangible assets
-
15,879,284
-
-
15,879,284
688,213
14,324,027
-
-
15,012,240
Investments
-
-
-
-
-
39,886
-
159,354
514,279
713,519
Current assets/(liabilities)
534,016
400,000
358,585
548,137
1,840,738
178,701
400,000
334,717
34,874
948,292
Long term liabilities
(151,280)
-
-
-
(151,280)
(173,851)
-
-
-
(173,851)
Provisions
(319,000)
-
-
-
(319,000)
(331,000)
-
-
-
(331,000)
63,736
16,279,284
358,585
548,137
17,249,742
401,949
14,724,027
494,071
549,153
16,169,200
NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 51 -
28
Capital commitments

Amounts contracted for but not provided in the financial statements:

2024
2023
£
£
Acquisition of property, plant and equipment
201,052
-
29
Operating lease commitments

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

2024
2023
£
£
Within one year
6,376
8,274
Between two and five years
521
5,729
6,897
14,003
30
Cash generated from operations
2024
2023
£
£
Surplus/(deficit) for the year
1,080,542
(28,833)
Adjustments for:
Investment income recognised in statement of financial activities
(57,029)
(79,033)
(Gain)/loss on disposal of investments
(2,288)
24,223
Depreciation and impairment of tangible fixed assets
295,254
241,538
Pension (gain) / deficit
31,000
(6,000)
Movements in working capital:
(Increase)/decrease in debtors
(1,503,712)
439,158
Increase in creditors
763,366
128,362
Increase in deferred income
244,991
66,336
Cash generated from operations
852,124
785,751
31
Related party transactions

Other than as detailed in note 10 there were no related party transactions in the year. A former Trustee N Duffy is also a director of Dolphin Computer Access Limited. The charity did not make any purchases from Dolphin Computer Access Limited before N Duffy resigned as a Trustee (2013: £3,759).

NEW COLLEGE WORCESTER
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
- 52 -
32
Analysis of changes in net funds
At 1 September 2023
Cash flows
Transfers
At 31 August 2024
£
£
£
£
Cash at bank and in hand
1,856,918
397,091
-
2,254,009
Loans falling due within one year
(13,140)
13,014
(13,014)
(13,140)
Loans falling due after more than one year
(155,206)
-
13,014
(142,192)
Obligations under finance leases
(28,203)
9,557
-
(18,646)
1,660,369
419,662
-
2,080,031
2024-08-312023-09-01falsefalseCCH SoftwareiXBRL Review & Tag 2024.2060532182023-09-012024-08-3106053218bus:Director12023-09-012024-08-3106053218bus:Director22023-09-012024-08-3106053218bus:Director32023-09-012024-08-3106053218bus:Director42023-09-012024-08-3106053218bus:Director52023-09-012024-08-3106053218bus:Director62023-09-012024-08-3106053218bus:Director72023-09-012024-08-3106053218bus:Director82023-09-012024-08-3106053218bus:Director92023-09-012024-08-3106053218bus:Director102023-09-012024-08-3106053218bus:Director112023-09-012024-08-3106053218bus:Director122023-09-012024-08-3106053218bus:Director132023-09-012024-08-3106053218bus:Director142023-09-012024-08-3106053218bus:Director152023-09-012024-08-3106053218bus:Director162023-09-012024-08-3106053218bus:Director172023-09-012024-08-3106053218bus:Director182023-09-012024-08-3106053218bus:Director192023-09-012024-08-31060532182024-08-31060532182022-09-012023-08-3106053218bus:FRS1022023-09-012024-08-3106053218bus:Audited2023-09-012024-08-3106053218bus:FullAccounts2023-09-012024-08-31xbrli:purexbrli:sharesiso4217:GBP