MATILDA COMMUNITY DAY NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
|
1. Accounting Policies
|
| The principal accounting policies adopted by the Charity, which is a public benefit entity, in the preparation of the accounts are as follows. |
1.1 Basis of preparation
These accounts have been prepared under the historical cost convention, as modified by the inclusion of charitable properties and fixed asset investments and investment properties at valuation.
These accounts have been prepared in accordance with “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 (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
These accounts are presented in pounds sterling and rounded to the nearest pound.
The charitable company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland':
- the requirements of Section 7 Statement of Cash Flows.
|
1.2 Going concern
The Trustees have prepared financial projections, taking into consideration the current economic conditions and have, at the time of approving these accounts, a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the accounts.
|
1.3 Income from donations or grants
Income from donations and grants is recognised when the charity is entitled to the funds, the receipt is probable and the amount can be measured reliably. For donations, this is usually on receipt. For grants, this is usually when a formal offer is made in writing. If a donation or grant contains terms and conditions outside of the charity’s control which must be met before the charity is entitled to the funds, or if the donor specifies that the funds must be used in future time periods, then the income is deferred.
Grants and donations of general nature that are not conditional on delivering certain levels of service are included within Grants and Donation. Performance related grants and donations which have conditions for a specific outcome are included within Income from Charitable Activities.
Capital grants for the purchase of fixed assets are credited to restricted incoming resources on the earlier date of when they are received or receivable. Depreciation on the related fixed assets is charged against restricted funds.
|
1.4 Donated services and facilities
Donated services and facilities are included in the SOFA when received at the value of the gift to the charity provided the value of the gift can be measured reliably.
Donated services and facilities that are consumed immediately are recognised as income with an equivalent amount recognised as an expense under the appropriate heading in the SOFA.
No such donations were received during the year.
|
1.5 Income from charitable activities
Income from charitable activities received by way of revenue grants and donations are credited to restricted income resources on the earlier date of when they are received or when they are receivable, unless they relate to a specified future period, in which case they are deferred.
Nursery fee income is recognised as earned (that is, as the fees for the nursery places) on an attendance basis.
Government funding is included in full in the SoFA when received, unless it relates to a specific future period, in which case it is deferred.
|
1.6 Investment income
Investment income is included when received.
|
1.7 Expenditure
Expenditure is recognised when a present legal or constructive obligation exists at the balance sheet date as a result of a past event, it is probable that a transfer of economic benefits will be required to settle the obligation, and the amount can be estimated reliably. It is inclusive of VAT which cannot be recovered.
Costs of raising funds comprise the costs of seeking grants and donations and other trading activities that raise funds and their associated support costs.
Expenditure on charitable activities include expenditure associated with the main objectives of the charity and include both direct costs and their associated support costs.
Direct costs are those costs which directly attribute to its activities. Wages and salaries are allocated to direct costs based on an estimate of time spent on charitable activities by staff members.
Support costs include staff costs and are those which do not produce a direct output. Staff costs relate to specific activities and this is reflected in the allocation of payroll costs based on the percentage of time spent. Support costs also include back-office costs, finance and administration personnel, payroll and governance costs which support the charity's programmes and activities.
All costs, including governance costs, are allocated between the expenditure categories of the charity on a basis designed to reflect the use of the resource. Costs relating to a particular activity are charged directly; others are apportioned on an appropriate basis.
Support costs and overheads have been calculated by allocating staff time to the level of involvement in the various activities of the Charity.
|
1.8 Pensions
The charity makes contributions to defined contribution pension schemes through auto enrolment. The assets of the scheme are held separately from those of the charity in independently administered funds. These contributions are charged to the income and expenditure account in the year in which they become payable.
|
1.9 Taxation
The organisation is a registered charity and has no liability to income tax or corporation tax on its charitable activities during the year.
|
1.10 Financial instruments
Charities preparing accounts normally measure a basic financial asset or basic financial liability on its initial recognition at the amount receivable or payable adjusted for any related transaction costs. However, if initially measured at fair value, transaction costs are not included in the measurement of financial assets or liabilities; instead, the transaction costs are treated as an expense. If extended credit is offered, the accounting treatment depends on those extended credit terms.
The subsequent measurement of financial assets and financial liabilities depends on their nature and settlement dates. The carrying amount must be calculated without any deduction for transaction costs that may be incurred on sale or disposal.
|
1.11 Fund accounting
Unrestricted funds are those funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes.
|
1.12 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the Trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
There are no estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities.
|
1.13 Tangible fixed assets
Tangible fixed assets, such as land and buildings, plant, vehicles and equipment, are held to provide an on-going economic benefit to a charity through their contribution, directly or indirectly, to the provision of goods or services by the charity.
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
|
Name
|
Rate (%)
|
Method
|
| Other land & buildings |
12.5 |
Straight-line |
| Fixtures & fittings |
20 |
Straight-line
|
| Computer equipment |
33 |
Straight-line
|
|
2. Income from Donations and Legacies
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
|
£ |
|
£ |
| Donation and gifts |
|
3,107.00 |
|
3,107.00 |
| Total |
|
3,107.00 |
|
3,107.00 |
|
3. Income from Charitable Activities
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
Total funds 2024 |
|
|
£ |
|
£ |
|
£ |
| Fundraising events |
|
892.00 |
|
892.00 |
|
477.00 |
| Government funding |
|
114,945.00 |
|
114,945.00 |
|
39,408.00 |
| Nursery fees |
|
112,792.00 |
|
112,792.00 |
|
190,609.00 |
| Total |
|
228,629.00 |
|
228,629.00 |
|
230,494.00 |
|
4. Income from Investments
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
Total funds 2024 |
|
|
£ |
|
£ |
|
£ |
| Interest income |
|
1,980.00 |
|
1,980.00 |
|
1,396.00 |
| Total |
|
1,980.00 |
|
1,980.00 |
|
1,396.00 |
|
5. Expenditure on Charitable Activities
|
|
| Analysis |
|
Unrestricted funds |
|
Total funds 2025 |
|
Total funds 2024 |
|
|
£ |
|
£ |
|
£ |
| Wages and salaries |
|
176,490.00 |
|
176,490.00 |
|
137,691.00 |
| Housekeeping & food |
|
8,851.00 |
|
8,851.00 |
|
8,473.00 |
| Play equipment & activities |
|
8,266.00 |
|
8,266.00 |
|
7,410.00 |
| Training & recruitment |
|
144.00 |
|
144.00 |
|
384.00 |
|
Total
|
|
193,751.00
|
|
193,751.00
|
|
153,958.00
|
| Support Costs |
|
34,372.00 |
|
34,372.00 |
|
35,872.00 |
|
|
228,123.00 |
|
228,123.00 |
|
189,830.00 |
|
|
|
| Analysis |
Total funds 2025 |
Total funds 2024 |
| £ |
£ |
|
Support Costs
|
|
|
| Advertising and marketing |
276.00 |
- |
| Insurance |
1,224.00 |
1,219.00 |
| Communications & computer |
1,184.00 |
1,363.00 |
| Other expenses |
384.00 |
266.00 |
| Legal & professional fees |
8,540.00 |
11,636.00 |
| Bank charges |
403.00 |
267.00 |
| Premises & equipment costs |
19,996.00 |
18,830.00 |
| PR & subscriptions |
905.00 |
831.00 |
| Depreciation |
210.00 |
210.00 |
|
Governance Costs
|
|
|
| Independent examiners fees |
1,250.00 |
1,250.00 |
|
34,372.00 |
35,872.00 |
|
|
|
7. Details of certain Items of Expenditure
|
|
2025
|
2024
|
|
£
|
£
|
Independent examination fees
|
1,250 |
1,250 |
| Depreciation |
210 |
210 |
|
|
8. Employee’s Emoluments
|
8.1 Staff Costs
|
2025 £
|
2024 £
|
|
Salaries and wages
|
166,125 |
137,210 |
|
Social security costs
|
8,200 |
(40) |
|
Pension costs
|
2,164 |
521 |
|
Total staff costs
|
176,489
|
137,691
|
No employees received emoluments in excess of £60,000.
The key management personnel of the charity comprises of the nursery manager. The total employee benefits of the key management personnel of the charity were £33,256 (2024: £24,892).
|
8.2 Average head count in the year
The average number of nursery staff employed during the year was 10 (2024: 12), and the average number of directors during the year was 4 (2024: 3).
|
8.3 Ex-gratia payments to employees and others (excluding trustees)
There were no ex-gratia payments made in the year nor in the preceding year.
8.4 Redundancy payments
There were no redundancy payments made in the year nor in the preceding year.
|
9. Tangible Fixed Assets
|
|
Other Land & Buildings |
Fixtures & Fittings |
Computer Equipment |
|
£ |
£ |
£ |
|
|
| At 01 April 2024 |
23,678.00 |
7,277.00 |
4,512.00 |
| Additions |
- |
- |
- |
| Disposals |
- |
(5,276.00) |
(3,152.00) |
| Revaluations |
- |
- |
- |
| Transfers |
- |
- |
- |
| At 31 March 2025 |
23,678.00 |
2,001.00 |
1,360.00 |
|
|
|
|
|
9.2 Depreciation and impairments
|
| At 01 April 2024 |
23,678.00 |
7,277.00 |
4,092.00 |
| Charge for the year |
- |
- |
210.00 |
| Disposals |
- |
(5,276.00) |
(3,152.00) |
| Revaluations |
- |
- |
- |
| Transfers |
- |
- |
- |
| At 31 March 2025 |
23,678.00 |
2,001.00 |
1,150.00 |
|
|
|
|
|
|
|
| At 01 April 2024 |
- |
- |
420.00 |
| At 31 March 2025 |
- |
- |
210.00 |
|
|
10. Debtors: Amounts falling due within one year
|
|
|
Total funds 2025 |
|
Total funds 2024 |
|
£ |
|
£ |
| Prepayments & accrued income |
1,425.00 |
|
1,384.00 |
| Other debtors |
- |
|
783.00 |
| Total |
1,425.00 |
|
2,167.00 |
|
11. Creditors: Amounts falling due within one year
|
|
|
Total funds 2025 |
|
Total funds 2024 |
|
£ |
|
£ |
| Trade creditors |
5,610.00 |
|
5,048.00 |
| Accruals and deferred income |
1,250.00 |
|
16,360.00 |
| Taxation and social security |
2,407.00 |
|
- |
| Other creditors |
629.00 |
|
1,069.00 |
| Total |
9,896.00 |
|
22,477.00 |
|
|
|
12.1 Details of material funds held and movements during the CURRENT reporting period
|
| Fund names |
Fund balances brought forward |
Income |
Expenditure |
Transfers |
Gains and losses |
Fund balances carried forward |
| £ |
£ |
£ |
£ |
£ |
£ |
|
Unrestricted funds
|
|
73,611.00 |
233,716.00 |
228,123.00 |
- |
- |
79,204.00 |
|
Restricted income funds
|
|
10,833.00 |
- |
- |
- |
- |
10,833.00 |
|
|
Total
|
84,444.00 |
233,716.00 |
228,123.00 |
- |
- |
90,037.00 |
|
|
|
12.2 Details of material funds held and movements during the PREVIOUS reporting period
|
| Fund names |
Fund balances brought forward |
Income |
Expenditure |
Transfers |
Gains and losses |
Fund balances carried forward |
| £ |
£ |
£ |
£ |
£ |
£ |
|
Unrestricted funds
|
|
31,551.00 |
231,890.00 |
189,830.00 |
- |
- |
73,611.00 |
|
Restricted income funds
|
|
10,833.00 |
- |
- |
- |
- |
10,833.00 |
|
|
Total
|
42,384.00 |
231,890.00 |
189,830.00 |
- |
- |
84,444.00 |
|
|
|
12.3 Designated funds
Graduate Leader Fund Grant
L.B. Tower Hamlets agreed to pay a total grant of £29,000, subject to funding being available from the Department of Education, for a nominated staff member from the setting for BA Hons PT and EYPS short pathway (identified Pathway). This was paid in three instalments of £7,000 (plus an additional £2,000 for pay and rewards) at each level of qualification, and then a further £2,000 for pay and rewards whilst completing EYPS; this was for the period of the agreement subject to all of the terms and conditions being met. The balance carried forward of £10,833 is unspent funds at the year end. The staff member has subsequently discontinued the university course; however it is now understood that the nursery is at liberty to spend the remaining grant on staff training.
|
13. Transactions with trustees and related parties
13.1 Trustee remuneration and benefits
|
|
There were no Trustee's remuneration or other benefits paid in the year nor in the preceding year.
|
|
13.2 Trustees' expenses
There were no Trustee's expenses paid in the year nor in the preceding year.
|
13.3 Transaction(s) with related parties
No related party transactions took place in the year nor in the preceding year.
|
|
14. Average Number of Employees
|
|
Average Employees
|
2025
|
2024
|
| Nursery staff |
10 |
12 |
| Directors |
4 |
3 |
|
Total Employees
|
14 |
15 |
|
Average number of employees during this year : 14 and last year : 15
|
|
15. Analysis of Net Assets Between Funds
|
Unrestricted Funds £
|
Restricted Funds £
|
31.03.2025 Total funds £
|
31.03.2024 Total funds £
|
| Fixed Assets |
210 |
- |
210 |
420 |
| Current Assets |
88,890 |
10,833 |
99,723 |
106,501 |
| Current Liabilities |
(9,896) |
- |
(9,896) |
(22,477) |
|
Total
|
79,204
|
10,833
|
90,037
|
84,444
|
|
16. Share Capital
The company is limited by guarantee and does not have any share capital.
|
|