| Page | |
|---|---|
| Trustees' Report | 1—4 |
| Independent Examiner's Report | 5 |
| Statement of Financial Activities (including Income and Expenditure Account) | 6 |
| Balance Sheet | 7 |
| Notes to the Financial Statements | 8—14 |
|
Trustee
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Unrestricted funds | ||
| Notes | £ | £ | |
| INCOME AND ENDOWMENTS FROM: | |||
| Donations and legacies | 3 |
|
|
| Charitable activities: | |||
| Provision of pre-school facilities and activities |
|
|
|
| Other trading activities | 4 |
|
|
| Investments | 5 |
|
|
|
|
|
||
| EXPENDITURE ON: | |||
| Raising funds | 6 |
( |
( |
| Charitable activities: | 6 | ||
| Provision of pre-school facilities and activities |
( |
( |
|
| Other |
( |
( |
|
|
( |
( |
||
| NET INCOME |
|
|
|
| NET MOVEMENT IN FUNDS |
|
|
|
| RECONCILIATION OF FUNDS: | |||
| Total funds brought forward |
|
|
|
| TOTAL FUNDS CARRIED FORWARD | 15 |
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| Unrestricted funds | Total funds | ||
| Notes | £ | £ | |
| CURRENT ASSETS | |||
| Debtors | 11 |
|
|
| Cash at bank and in hand |
|
|
|
|
|
|
||
| Creditors: Amounts Falling Due Within One Year | 12 |
( |
( |
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
| NET ASSETS |
|
|
|
| FUNDS OF THE CHARITY | |||
| Unrestricted Funds |
|
|
|
| TOTAL FUNDS | 15 |
|
|
|
Trustee
|
|
|
|
Income
Recognition of income
|
Income is included in the Statement of Financial Activities (SoFA) when the charity becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
|
|
Income with related expenditure
|
Where income has related expenditure the income and related expenditure is reported gross in the SoFA.
|
|
Donations and legacies
|
Voluntary income received by way of grants, donations and gifts is included in the the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
|
|
Tax reclaims on donations and gifts
|
Income from tax reclaims is included in the SoFA at the same time as the
gift/donation to which it relates.
|
|
Donated services and facilities
|
These are only included in income (with an equivalent amount in expenditure) where the benefit to the Charity is reasonably quantifiable, measurable and material.
|
|
Volunteer help
|
The value of any volunteer help received is not included in the accounts.
|
|
Investment income
|
This is included in the accounts when receivable.
|
|
Gains/(losses) on revaluation of fixed assets
Gains/(losses) on investment assets
|
This includes any gain or loss resulting from revaluing investments to market value at the end of the year.
This includes any gain or loss on the sale of investments.
|
|
Recognition of expenditure
|
Expenditure is recognised on an accruals basis. Expenditure includes any VAT which cannot be fully recovered, and is reported as part of the expenditure to which it relates.
|
|
Expenditure on raising funds
|
These comprise the costs associated with attracting voluntary income, fundraising trading costs and investment management costs.
|
|
Expenditure on charitable activities
|
These comprise the costs incurred by the Charity in the delivery of its activities and services in the furtherance of its objects, including the making of grants and governance costs.
|
|
Grants payable
|
All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
|
|
Governance costs
|
These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
|
|
Other expenditure
|
These are support costs not allocated to a particular activity.
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Donations and gifts |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted funds | Unrestricted funds | |
| £ | £ | |
| Fundraising events |
|
|
| 2025 | 2024 | |
|---|---|---|
| Unrestricted | Unrestricted | |
| funds | funds | |
| £ | £ | |
| Interest from investments | 1,142 | 883 |
| 2025 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 7 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| Provision of pre-school facilities and activities |
|
|
|
| 13,776 |
|
221,400 | |
| 2024 | |||
|---|---|---|---|
| Activities undertaken directly | Support costs (see note 7 ) |
Total | |
| £ | £ | £ | |
| Raising funds |
|
|
|
| Provision of pre-school facilities and activities |
|
|
|
| 13,999 |
|
191,777 | |
| 2025 | |
|---|---|
| Provision of pre-school facilities and activities | |
| £ | |
| Employee costs | 179,996 |
| Premises expenses | 13,575 |
| General administration | 10,815 |
| Governance costs | 3,238 |
|
|
|
| 2024 | |
|---|---|
| Provision of pre-school facilities and activities | |
| £ | |
| Employee costs | 156,813 |
| Premises expenses | 13,634 |
| General administration | 4,649 |
| Governance costs | 2,682 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Independent examination of the financial statements | 3,238 | 2,682 | |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
( |
|
|
| Other debtors | 1,264 | 701 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Bank loans and overdrafts |
|
|
|
| Other creditors | 1,549 | 444 | |
| Taxation and social security | 1,251 | 2,279 | |
| Accruals and deferred income | 10,757 | 25,829 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Amounts falling due within one year or on demand: | |||
| Bank loans |
|
|
|
| As at 1 September 2024 | Income | Expenditure | As at 31 August 2025 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Total funds |
|
|
( |
|
| As at 1 September 2023 | Income | Expenditure | As at 31 August 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Unrestricted funds | ||||
| General: | ||||
| General unrestricted fund |
|
|
( |
|
| Total funds |
|
|
( |
|
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| 2025 | 2024 | |
|---|---|---|
| Total funds | Total funds | |
| £ | £ | |
| INCOME AND ENDOWMENTS FROM: | ||
| Donations and legacies | ||
| Donations and gifts | 111 | 56 |
| 111 | 56 | |
| Charitable Activities: | ||
| Provision of pre-school facilities and activities | ||
| Income from charitable activities | 228,635 | 197,550 |
| 228,635 | 197,550 | |
| Other trading activities | ||
| Fundraising events | 978 | 2,314 |
| 978 | 2,314 | |
| Investments | ||
| Interest from other current asset investments - unlisted | 1,142 | 883 |
| 1,142 | 883 | |
| 230,866 | 200,803 | |
| EXPENDITURE ON: | ||
| Raising funds | ||
| Raising Funds | (946) | (1,766) |
| (946) | (1,766) | |
| Charitable Activities: | ||
| Provision of pre-school facilities and activities | ||
| Charitable activities | (12,955) | (12,108) |
| Bank interest payable | 125 | (125) |
| Wages and salaries | (170,887) | (149,041) |
| Employers NI | (5,119) | (1,741) |
| Employers pensions - defined contributions scheme | (3,257) | (2,319) |
| Staff training | (563) | (698) |
| Staff welfare | (170) | (2,942) |
| Travel expenses | - | (72) |
| Rent | (3,669) | (8,924) |
| Light and heat | (4,521) | - |
| Repairs and maintenance | (3,961) | (3,426) |
| Premises insurance | (1,424) | (1,284) |
| Vehicle running costs | (2,500) | - |
| Computer software, consumables and maintenance | (881) | (1,234) |
| Printing, postage and stationery | (2,582) | (1,121) |
| Telecommunications and data costs | (1,356) | (1,160) |
| Subscriptions | (3,196) | (846) |
| Bank charges | (300) | (288) |
| Independent examiner's fees | (3,238) | (2,682) |
| (220,454) | (190,011) | |
| Other | ||
|---|---|---|
| Grant Expenditure | (2,013) | (1,113) |
| Elkan Grant Expenditure | - | (1,797) |
| (2,013) | (2,910) | |
| (223,413) | (194,687) | |
| NET INCOME | 7,453 | 6,116 |