Company registration number 05164169 (England and Wales)
SCHOOLS PLUS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 AUGUST 2024
SCHOOLS PLUS LIMITED
COMPANY INFORMATION
Directors
J C Woods
H Brooke
(Appointed 1 November 2025)
Secretary
D Gili
Company number
05164169
Registered office
843 Finchley Road
London
NW11 8NA
Auditor
Glazers
843 Finchley Road
London
NW11 8NA
SCHOOLS PLUS LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Profit and loss account
6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 19
SCHOOLS PLUS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 AUGUST 2024
- 1 -
The directors present their annual report and financial statements for the period ended 31 August 2024.
Principal activities
The principal activity of the company continued to be that of management and letting of school facilities.
Results and dividends
The results for the period are set out on page 6.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the period and up to the date of signature of the financial statements were as follows:
J C Woods
N Beaumont
(Resigned 28 February 2024)
Mrs N Hossen Mamode
(Appointed 1 April 2024 and resigned 31 July 2025)
H Brooke
(Appointed 1 November 2025)
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
H Brooke
Director
30 December 2025
SCHOOLS PLUS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 AUGUST 2024
- 2 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SCHOOLS PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SCHOOLS PLUS LIMITED
- 3 -
Opinion
We have audited the financial statements of Schools Plus Limited (the 'company') for the period ended 31 August 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, 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 company's affairs as at 31 August 2024 and of its profit for the period 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.
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 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 directors' 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 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 directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors 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.
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 strategic report and the directors' report for the financial period for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SCHOOLS PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SCHOOLS PLUS LIMITED (CONTINUED)
- 4 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the 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.
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 directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors 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 directors 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 directors are responsible for assessing the 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 directors either intend to liquidate the 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.
We gained an understanding of the legal and regulatory framework applicable to the company and the sector in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on law and regulations which could give rise to material misstatements in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statements disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
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.
In the previous accounting period the directors took advantage of audit exemption under s477 of the Companies Act 2006. Therefore the prior period financial statements were not subject to audit.
SCHOOLS PLUS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SCHOOLS PLUS LIMITED (CONTINUED)
- 5 -
This report is made solely to the 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 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Philippe Herszaft ACA (Senior Statutory Auditor)
For and on behalf of Glazers, Statutory Auditor
Chartered Accountants
843 Finchley Road
London
NW11 8NA
30 December 2025
SCHOOLS PLUS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 31 AUGUST 2024
- 6 -
Period
Year
ended
ended
31 August
31 December
2024
2023
Notes
£
£
Turnover
3
7,683,061
10,663,851
Administrative expenses
(7,618,767)
(10,546,287)
Operating profit
4
64,294
117,564
Interest payable and similar expenses
7
(15,638)
(50,320)
Profit before taxation
48,656
67,244
Tax on profit
8
Profit for the financial period
48,656
67,244
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SCHOOLS PLUS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 AUGUST 2024
- 7 -
Period
Year
ended
ended
31 August
31 December
2024
2023
£
£
Profit for the period
48,656
67,244
Other comprehensive income
-
-
Total comprehensive income for the period
48,656
67,244
SCHOOLS PLUS LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2024
31 August 2024
- 8 -
31 August 2024
31 December 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
60,526
64,296
Investments
10
10
10
60,536
64,306
Current assets
Debtors
11
846,315
883,306
Cash at bank and in hand
404,746
448,022
1,251,061
1,331,328
Creditors: amounts falling due within one year
12
(1,750,242)
(1,853,366)
Net current liabilities
(499,181)
(522,038)
Total assets less current liabilities
(438,645)
(457,732)
Creditors: amounts falling due after more than one year
13
(29,569)
Net liabilities
(438,645)
(487,301)
Capital and reserves
Called up share capital
16
100
100
Share premium account
135
135
Profit and loss reserves
(438,880)
(487,536)
Total equity
(438,645)
(487,301)
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 30 December 2025 and are signed on its behalf by:
H Brooke
Director
Company registration number 05164169 (England and Wales)
SCHOOLS PLUS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 AUGUST 2024
- 9 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
100
135
(554,780)
(554,545)
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
67,244
67,244
Balance at 31 December 2023
100
135
(487,536)
(487,301)
Period ended 31 August 2024:
Profit and total comprehensive income
-
-
48,656
48,656
Balance at 31 August 2024
100
135
(438,880)
(438,645)
SCHOOLS PLUS LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 AUGUST 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
18
6,335
(59,558)
Interest paid
(15,638)
(50,320)
Income taxes refunded
30,830
Net cash inflow/(outflow) from operating activities
21,527
(109,878)
Investing activities
Purchase of tangible fixed assets
(8,473)
(11,558)
Net cash used in investing activities
(8,473)
(11,558)
Financing activities
Repayment of bank loans
(56,330)
(117,114)
Net cash used in financing activities
(56,330)
(117,114)
Net decrease in cash and cash equivalents
(43,276)
(238,550)
Cash and cash equivalents at beginning of period
448,022
686,572
Cash and cash equivalents at end of period
404,746
448,022
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 AUGUST 2024
- 11 -
1
Accounting policies
Company information
Schools Plus Limited is a private company limited by shares incorporated in England and Wales. The registered office is 843 Finchley Road, London, NW11 8NA.
1.1
Accounting convention
The financial statements are prepared under the historical cost convention.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The directors regularly monitor the financial status of the business and sensitised forecasts and cashflow projections indicate an ongoing increase in levels of sales and profitability in the next 24 months and an ongoing positive cash position. They therefore reasonably expect that the company has adequate resources to operate successfully for the foreseeable future and not less than twelve months, at least, from the date of approval of these financial statements. As such, the financial statements have been prepared on a going concern basis.
1.2
Reporting period
The company shortened its reporting period so as to end on 31 August and comparative figures are therefore not directly comparable.
1.3
Turnover
Turnover represents amounts receivable for letting of school facilities net of VAT and trade discounts.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Fixtures, fittings & equipment
15% reducing balance
Computer equipment
25% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 12 -
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
Impairment of fixed assets
At each reporting period end date, the 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 13 -
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
1
Accounting policies
(Continued)
- 15 -
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors 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.
3
Turnover
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
School lettings
7,683,061
10,663,851
2024
2023
£
£
Turnover analysed by geographical market
U.K.
7,683,061
10,663,851
4
Operating profit
2024
2023
Operating profit for the period is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
6,000
Depreciation of tangible fixed assets
12,243
16,352
Operating lease charges
18,945
30,538
5
Employees
The average monthly number of persons (including directors) employed by the company during the period was:
2024
2023
Number
Number
475
467
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
5
Employees
(Continued)
- 16 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,116,210
4,457,822
Pension costs
36,821
57,015
3,153,031
4,514,837
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
92,251
81,922
Company pension contributions to defined contribution schemes
1,612
1,671
93,863
83,593
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
2,132
5,761
Other interest on financial liabilities
13,506
44,559
15,638
50,320
8
Taxation
The actual charge for the period can be reconciled to the expected charge for the period based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
48,656
67,244
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
12,164
16,811
Unutilised tax losses carried forward
(12,164)
(16,811)
Taxation charge for the period
-
-
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
- 17 -
9
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2024
30,800
107,128
137,928
Additions
8,473
8,473
At 31 August 2024
30,800
115,601
146,401
Depreciation and impairment
At 1 January 2024
18,249
55,383
73,632
Depreciation charged in the period
661
11,582
12,243
At 31 August 2024
18,910
66,965
85,875
Carrying amount
At 31 August 2024
11,890
48,636
60,526
At 31 December 2023
12,551
51,745
64,296
10
Fixed asset investments
2024
2023
Notes
£
£
Investments in associates
10
10
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
165,846
99,092
Corporation tax recoverable
30,830
Other debtors
658,678
713,045
Prepayments and accrued income
21,791
40,339
846,315
883,306
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
- 18 -
12
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
14
3,385
30,146
Trade creditors
1,397,157
1,407,416
Taxation and social security
123,821
126,202
Other creditors
7,194
115,411
Accruals and deferred income
218,685
174,191
1,750,242
1,853,366
13
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
14
29,569
14
Loans and overdrafts
2024
2023
£
£
Bank loans
3,385
59,715
Payable within one year
3,385
30,146
Payable after one year
29,569
15
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
36,821
57,015
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
16
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary "A" shares of £1 each
100
100
100
100
SCHOOLS PLUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2024
- 19 -
17
Related party transactions
Included in other debtors is a sum of £649,957 (2022 £240,423) owed by a company under common control. There are no terms relating to interest or repayment in respect of this amount.
18
Cash generated from/(absorbed by) operations
2024
2023
£
£
Profit after taxation
48,656
67,244
Adjustments for:
Finance costs
15,638
50,320
Depreciation and impairment of tangible fixed assets
12,243
16,352
Movements in working capital:
Decrease/(increase) in debtors
6,161
(516,697)
(Decrease)/increase in creditors
(76,363)
323,223
Cash generated from/(absorbed by) operations
6,335
(59,558)
19
Analysis of changes in net funds
1 January 2024
Cash flows
31 August 2024
£
£
£
Cash at bank and in hand
448,022
(43,276)
404,746
Borrowings excluding overdrafts
(59,715)
56,330
(3,385)
388,307
13,054
401,361
SCHOOLS PLUS LIMITED
MANAGEMENT INFORMATION
FOR THE PERIOD ENDED 31 AUGUST 2024
SCHOOLS PLUS LIMITED
SCHEDULES TO THE PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 31 AUGUST 2024
Period ended
Year ended
31 August
31 December
2024
2023
£
£
Staff costs
Wages and salaries
3,023,959
4,375,900
Staff pension costs
35,209
55,344
Directors' remuneration
92,251
81,922
Directors' pension costs
1,612
1,671
3,153,031
4,514,837
Depreciation
Depreciation
12,243
16,352
12,243
16,352
Other operating expenses
Staff training and recruitment
26,161
47,175
Commissions payable
-
3,048
Rent
18,945
30,538
School licence fees
3,937,461
5,297,506
Contractor costs
208
610
Events consumables
4,221
9,641
Gas, electricity and water
41,222
63,733
Repairs and maintenance
37,190
46,886
Insurance
26,173
36,785
Computer running costs
62,833
103,174
Hire of equipment
754
1,203
Travelling expenses
55,272
99,074
Legal and professional fees
27,783
21,276
Accountancy
19,421
32,811
Audit fees
6,000
-
Bank charges and money handling fees
103,547
83,231
Bad and doubtful debts
16,000
22,660
Printing and stationery
14,379
23,544
Advertising
21,218
49,868
Telecommunications
12,068
16,451
Sundry expenses
22,637
25,884
4,453,493
6,015,098
2024-08-312024-01-01falsetruefalseCCH SoftwareCCH Accounts Production 2025.300J C WoodsN BeaumontMrs N Hossen MamodeH BrookeD Gili051641692024-01-012024-08-3105164169bus:Director12024-01-012024-08-3105164169bus:Director42024-01-012024-08-3105164169bus:CompanySecretary12024-01-012024-08-3105164169bus:Director22024-01-012024-08-3105164169bus:Director32024-01-012024-08-3105164169bus:RegisteredOffice2024-01-012024-08-31051641692024-08-31051641692023-01-012023-12-3105164169core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3105164169core:RetainedEarningsAccumulatedLosses2024-01-012024-08-31051641692023-12-3105164169core:FurnitureFittings2024-08-3105164169core:ComputerEquipment2024-08-3105164169core:FurnitureFittings2023-12-3105164169core:ComputerEquipment2023-12-3105164169core:CurrentFinancialInstruments2024-08-3105164169core:CurrentFinancialInstruments2023-12-3105164169core:Non-currentFinancialInstruments2024-08-3105164169core:Non-currentFinancialInstruments2023-12-3105164169core:ShareCapital2024-08-3105164169core:ShareCapital2023-12-3105164169core:SharePremium2024-08-3105164169core:SharePremium2023-12-3105164169core:RetainedEarningsAccumulatedLosses2024-08-3105164169core:RetainedEarningsAccumulatedLosses2023-12-3105164169core:ShareCapital2022-12-3105164169core:SharePremium2022-12-3105164169core:RetainedEarningsAccumulatedLosses2022-12-3105164169core:ShareCapitalOrdinaryShareClass12024-08-3105164169core:ShareCapitalOrdinaryShareClass12023-12-310516416912024-01-012024-08-310516416912023-01-012023-12-31051641692023-12-31051641692022-12-3105164169core:FurnitureFittings2024-01-012024-08-3105164169core:ComputerEquipment2024-01-012024-08-3105164169core:UKTax2024-01-012024-08-3105164169core:UKTax2023-01-012023-12-3105164169core:FurnitureFittings2023-12-3105164169core:ComputerEquipment2023-12-3105164169bus:OrdinaryShareClass12024-01-012024-08-3105164169bus:OrdinaryShareClass12024-08-3105164169bus:OrdinaryShareClass12023-12-3105164169bus:PrivateLimitedCompanyLtd2024-01-012024-08-3105164169bus:FRS1022024-01-012024-08-3105164169bus:Audited2024-01-012024-08-3105164169bus:FullAccounts2024-01-012024-08-31xbrli:purexbrli:sharesiso4217:GBP