Company registration number 06772134 (England and Wales)
Charity registration number 1127983 (England and Wales)
YAXLEY AND MELLIS PRE-SCHOOL
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
YAXLEY AND MELLIS PRE-SCHOOL
LEGAL AND ADMINISTRATIVE INFORMATION
Committee
Mrs S Partridge
Mrs A Hindmarch
Mrs C Bloomfield
(Appointed 4 November 2024)
Mrs J Pearce
Mrs H L Sinclair
(Appointed 4 November 2024)
Secretary
Mrs A Hindmarch
Country of incorporation
United Kingdom
06772134
(England and Wales)
Charity registration
England and Wales
1127983
Principal address
Yaxley Road
Mellis
Eye
Suffolk
IP23 8DY
Registered office
Mellis Cevcp School
Yaxley Road
Mellis
Eye
Suffolk
IP23 8DY
Independent examiner
Waveney Accountants Limited
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
YAXLEY AND MELLIS PRE-SCHOOL
CONTENTS
Page
Committee's report
1 - 2
Statement of committee's responsibilities
3
Independent examiner's report
4
Statement of financial activities
5
Balance sheet
6
Notes to the financial statements
7 - 13
YAXLEY AND MELLIS PRE-SCHOOL
COMMITTEE'S REPORT (INCLUDING DIRECTOR'S REPORT)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The committee present their annual report and financial statements for the year ended 31 December 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 charity's deed of trust, 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)” (as amended for accounting periods commencing from 1 January 2016)

Objectives and activities

We are regulated by Ofsted, governed by the Early Years Framework and are members of the Preschool Learning Alliance. The Preschool was inspected by Ofsted after the year end in February 2025 and we were very pleased to be awarded 'Good' under the grading criteria.

 

The preschool's purpose is to provide education in compliance with the Statutory Framework for Early Years Foundation Stage for children aged 24 to 60 months. Our aim is to constantly monitor our service and ensure we strive to provide the best possible early years education we can.

 

We are positioned between the Yaxley and Mellis villages, set inside the grounds of Mellis Church of England Voluntary Controlled Primary school. The preschool maintains close links with the Primary school. This ensures an excellent and seamless transition to the Primary education system. Parental feedback and initial teaching assessments praises the ease at which our children have settled in to school life.

 

Our long term objective is promoting inclusion and working in partnership with each child's parents or carers. Families of all attending children are strongly encouraged to participate in aspects of the preschool through parent interactions days, fundraising and school trips.

Significant activities

 

Yaxley & Mellis Pre-School has expanded on fundraising, commence with stay and plays for parents, have day trips and invest in staff supervisions and more training. We were able to provide our staff members with well being sessions run by one of our Directors.

 

There was one new employee and three leavers in the year.

 

The relationship with the school grew stronger with more school transitions sessions able to happen, with both preschool children attending the school and teachers visiting the setting.

Public benefit

In all decision making the trustees have had due regard to the guidance published by the Charity Commission in relation to public benefit.

Achievements and performance
Significant activities and achievements against objectives

The preschool continued to fundraise in the year and been successful in receiving a grant and donation for an outside sensory den for the benefit of the children.

Financial review

The preschool was principally funded by the Government. A before and after school club has generated additional income to ensure that the setting is able to operate sustainably. In 2023 income from fees and the clubs exceeded the government funding received. Government funding was higher than fees received in 2024.

Reserves policy

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

YAXLEY AND MELLIS PRE-SCHOOL
COMMITTEE'S REPORT (INCLUDING DIRECTOR'S REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Investment policy

The preschool has no investments.

Major risks

The committee have assessed the major risks to which the is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.

Structure, governance and management

Governing document

The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.

 

The committee, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Mrs S Partridge
Mrs K Turner
(Resigned 4 November 2024)
Mrs A Hindmarch
Mrs C Bloomfield
(Appointed 4 November 2024)
Mrs J Pearce
Mrs H L Sinclair
(Appointed 4 November 2024)
Mrs Caitlin Bunn
(Resigned 4 November 2024)

 

Mrs C Bunn was secretary and committee member from 10 May 2023 to 4 November 2024.

Recruitment and appointment of new trustees

The committee are all volunteers who give up their time to take on roles. The minimum members to maintain the preschool as per Ofsted guidelines is 5. At close of 2024 we have 7 committee members made up of 5 Directors and 2 other committee members.

Induction and training of new trustees

The committee have no formal training or induction and roles are taken and learnt as the year progresses. We adhere to the Preschools 'suitable person' policy. We have in place the minimum of Chairperson, Secretary, Treasurer and Ofsted nominated person as well as one volunteer in order to continue as a preschool.

Decision making

All aspects of the preschool are discussed with the committee and decisions are all voted on to ensure the best outcome for the preschool. We hold regular Directors only meetings to discuss all aspects of the preschool, including strategy, staff wages, staffing levels and policies. The pre school manager also has a series of 1:1 meetings with staff to ensure good information dissemination and support team working strategies.

The committee's report was approved by the Board of Committee.

Mrs C Bloomfield
Trustee
16 December 2025
YAXLEY AND MELLIS PRE-SCHOOL
STATEMENT OF COMMITTEE'S RESPONSIBILITIES  
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The committee, who are also the directors of Yaxley And Mellis Pre-school for the purpose of company law, are responsible for preparing the Committee's 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 committee to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the 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 committee 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 will continue in operation.

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

YAXLEY AND MELLIS PRE-SCHOOL
INDEPENDENT EXAMINER'S REPORT
TO THE COMMITTEE OF YAXLEY AND MELLIS PRE-SCHOOL
- 4 -

I report to the committee on my examination of the financial statements of Yaxley And Mellis Pre-school (the ) for the year ended 31 December 2024.

Responsibilities and basis of report

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

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

Independent examiner's statement

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

1

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

2

the financial statements do not accord with those records; or

3

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

4

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

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

Wayne Goddard FCCA ACA CTA
T/as Newman & Co
Chartered Accountants
4b Church Street
Diss
Norfolk
IP22 4DD
Dated: 16 December 2025
YAXLEY AND MELLIS PRE-SCHOOL
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2024
2024
2024
2023
2023
2023
Notes
£
£
£
£
£
£
Income from:
Donations and legacies
2
-
3,000
3,000
-
705
705
Charitable activities
3
170,128
381
170,509
96,251
900
97,151
Other trading activities
4
1,962
-
1,962
1,492
-
1,492
Total income
172,090
3,381
175,471
97,743
1,605
99,348
Expenditure on:
Charitable activities
5
150,865
10,338
161,203
108,397
6,312
114,709
Total expenditure
150,865
10,338
161,203
108,397
6,312
114,709
Net income/(expenditure) and movement in funds
21,225
(6,957)
14,268
(10,654)
(4,707)
(15,361)
Reconciliation of funds:
Fund balances at 1 January 2024
52,483
263,563
316,046
63,137
268,270
331,407
Fund balances at 31 December 2024
73,708
256,606
330,314
52,483
263,563
316,046

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

YAXLEY AND MELLIS PRE-SCHOOL
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 6 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
268,111
262,946
Current assets
Debtors
12
1,913
3,509
Cash at bank and in hand
60,685
49,777
62,598
53,286
Creditors: amounts falling due within one year
13
(395)
(186)
Net current assets
62,203
53,100
Total assets less current liabilities
330,314
316,046
The funds of the
Restricted income funds
14
256,606
263,563
Unrestricted funds
15
73,708
52,483
330,314
316,046

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 December 2024.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved by the committee on 16 December 2025
Mrs  C Bloomfield
Trustee
YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
1
Accounting policies
Charity information

Yaxley And Mellis Pre-school is a private company limited by guarantee incorporated in England and Wales. The registered office is Mellis Cevcp School, Yaxley Road, Mellis, Eye, Suffolk, IP23 8DY.

1.1
Basis of preparation

The financial statements have been prepared in accordance with the charity's deed of trust, 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)” (as amended for accounting periods commencing from 1 January 2016). The is a Public Benefit Entity as defined by FRS 102.

 

The has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the committee have a reasonable expectation that the pre-school has adequate resources to continue in operational existence for the foreseeable future. Thus the committee 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 committee in furtherance of their charitable objectives.

Restricted funds are subject to specific conditions by donors or grantors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the .
1.4
Income
Income is recognised when the 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 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 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.
1.5
Expenditure

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

1.6
Tangible fixed assets

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

YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -

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 and buildings
2% on cost
Fixtures, fittings and equipment
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.

1.7
Impairment of fixed assets

At each reporting end date, the reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.8
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the 's balance sheet when the becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the ’s contractual obligations expire or are discharged or cancelled.

YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 9 -
1.10
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2
Income from donations and legacies
Restricted
Restricted
funds
funds
2024
2023
£
£
Donations and gifts
3,000
705
3
Income from charitable activities
Funds
Funds
2024
2023
£
£
Fees including out of hours clubs
78,023
63,561
Clubs and activities
587
204
Funding
91,899
33,386
170,509
97,151
Analysis by fund
Unrestricted funds
170,128
96,251
Restricted funds
381
900
170,509
97,151
4
Income from other trading activities
Unrestricted
Unrestricted
funds
funds
2024
2023
£
£
Fundraising events
1,962
1,492
YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
5
Charitable activities

Pre-school

Expenditure

Restricted fund

Total
2024
Total
2023
2024
2024
£
£
£
£
Depreciation and impairment
1,390
5,832
7,222
6,169

Wages

115,959
-
115,959
86,157
Pensions
4,180
-
4,180
2,393

Clubs & activities

5,472
-
5,472
996
127,001
5,832
132,833
95,715
Share of support costs (see note 6)
28,370
-
28,370
18,994
155,371
5,832
161,203
114,709
Analysis by fund
Unrestricted funds - general
150,865
-
150,865
108,397
Restricted funds
4,506
5,832
10,338
6,312
155,371
5,832
161,203
114,709
For the year ended 31 December 2023
Unrestricted funds - general
108,397
-
108,397
Restricted funds
480
5,832
6,312
108,877
5,832
114,709
6
Support costs allocated to activities
2024
2023
£
£
Sundry expenses
1,015
400
General running & maintenance
15,654
11,745
Equipment & materials
10,491
5,919
Training & courses
1,210
930
28,370
18,994
Analysed between:
Charitable activities
28,370
18,994
7
Net movement in funds
2024
2023
£
£
The net movement in funds is stated after charging/(crediting):
Fees payable for the independent examination of the charity's financial statements
-
-
Depreciation of owned tangible fixed assets
7,222
6,169
YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
8
Committee

During the year remuneration of £8,092 was paid to Trustees.

9
Employees

The average monthly number of employees during the year was:

2024
2023
Number
Number
7
7
There were no employees whose annual remuneration was more than £60,000.
Remuneration of key management personnel

 

2024
2023
£
£
Aggregate compensation
39,107
22,392
10
Taxation

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

11
Tangible fixed assets
Freehold land and buildings
Fixtures, fittings and equipment
Total
£
£
£
Cost
At 1 January 2024
291,598
20,537
312,135
Additions
-
12,387
12,387
At 31 December 2024
291,598
32,924
324,522
Depreciation and impairment
At 1 January 2024
29,160
20,029
49,189
Depreciation charged in the year
5,832
1,390
7,222
At 31 December 2024
34,992
21,419
56,411
Carrying amount
At 31 December 2024
256,606
11,505
268,111
At 31 December 2023
262,438
508
262,946

 

YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
12
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,913
3,509
13
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
395
186
14
Restricted funds

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

At 1 January 2024
Incoming resources
Resources expended
At 31 December 2024
£
£
£
£
Restricted Funds
263,563
3,381
(10,338)
256,606
Previous year:
At 1 January 2023
Incoming resources
Resources expended
At 31 December 2023
£
£
£
£
Restricted Funds
274,102
1,605
(5,832)
269,875
15
Unrestricted funds

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

At 1 January 2024
Incoming resources
Resources expended
At 31 December 2024
£
£
£
£
General funds
52,483
172,090
(150,865)
73,708
Previous year:
At 1 January 2023
Incoming resources
Resources expended
At 31 December 2023
£
£
£
£
General funds
63,137
97,743
(108,397)
52,483
YAXLEY AND MELLIS PRE-SCHOOL
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
16
Analysis of net assets between funds
Unrestricted
Restricted
Total
funds
funds
2024
2024
2024
£
£
£
At 31 December 2024:
Tangible assets
11,505
256,606
268,111
Current assets/(liabilities)
62,203
-
62,203
73,708
256,606
330,314
Unrestricted
Restricted
Total
funds
funds
2023
2023
2023
£
£
£
At 31 December 2023:
Tangible assets
508
262,438
262,946
Current assets/(liabilities)
51,975
1,125
53,100
52,483
263,563
316,046
17
Related party transactions

There were no disclosable related party transactions during the year (2023 - none).

2024-12-312024-01-01falsefalseCCH SoftwareiXBRL Review & Tag 2025.2067721342024-01-012024-12-3106772134bus:Director12024-01-012024-12-3106772134bus:CompanySecretary12024-01-012024-12-3106772134bus:Director32024-01-012024-12-3106772134bus:Director42024-01-012024-12-3106772134bus:Director52024-01-012024-12-3106772134bus:Director22024-01-012024-12-3106772134bus:CompanySecretaryDirector12024-01-012024-12-31067721342024-12-31067721342023-12-31067721342023-01-012023-12-3106772134bus:FRS1022024-01-012024-12-3106772134char:IndependentExaminationCharity2024-01-012024-12-3106772134bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP