Charity registration number 1088050 (England and Wales)
Company registration number 04050603
AVALON SCHOOL EDUCATIONAL TRUST
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
AVALON SCHOOL EDUCATIONAL TRUST
LEGAL AND ADMINISTRATIVE INFORMATION
Trustees
Mrs Deborah Hillman
Ms Heather Probert
Mrs Patricia Johnson
Dr Catherine Kidd
Mr Phillip Sheard
Secretary
Ms Heather Probert
Charity number (England and Wales)
1088050
Company number
04050603
Registered office
Avalon School
Caldy Road
Wirral
Merseyside
CH48 2HE
Auditor
Xeinadin Audit Limited
First Floor, The Foundation
Herons Way
Chester Business Park
Chester
Cheshire
CH4 9GB
AVALON SCHOOL EDUCATIONAL TRUST
CONTENTS
Page
Trustees' report
1 - 7
Independent auditor's report
8 - 10
Statement of financial activities
11
Balance sheet
12
Statement of cash flows
13
Notes to the financial statements
14 - 25
AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -

The trustees present their annual report and financial statements for the year ended 31 August 2025.

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 trust's governing document, the Companies Act 2006, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Charities SORP "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)".

Objectives and activities
Public benefit

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the trust should undertake.

Activities

The objects for which the charity is established are to further the education of children between the ages of 2-11 and to maintain, manage, develop and carry on an early years, infant and junior school and to supply to pupils general instruction of the highest standard.

 

The principal activity of the charitable company throughout the year was the operation, management and development of Avalon School.

Avalon School is committed to providing a quality educational experience for all its pupils, by enabling each child to reach his or her full potential intellectually, socially and physically. The School's objectives are to provide a secure, happy and stimulating environment in which children feel confident to ask questions and learn, involving parents in this process by discussion with them on their children's work and progress and to prepare pupils for examinations for both the state and independent secondary schools.

The School promotes the academic, moral, social and physical development of its pupils through its academic curriculum, pastoral care, sporting and other activities. An educational environment is provided where each child can develop self-confidence and a desire to contribute to the wider community.

The School is committed to safeguarding and promoting the welfare of its pupils and expects all staff and volunteers to share this commitment.

Strong home and school partnerships are fostered in a variety of ways including regular communication about children's social and academic progress through parents' evenings and formal written reports. In addition to this the school provides regular updates on news and events through its website and weekly newsletters. Other functions such as parent workshops, visiting mornings and 'stay and play' sessions provide opportunities for parents and families to experience the School during a normal working day and to be fully informed about teaching and learning strategies used with their children. The School staff team work closely with the PTA, enabling further links with the parent community to support the work of the School.

The School welcomes pupils from all backgrounds. To admit a prospective pupil the School needs to be satisfied that it will be able to educate and develop the pupil to the best of his or her potential and in line with the general standards achieved by peers. Entrance interviews and taster sessions are undertaken to satisfy School, and parents, that potential pupils can cope with the pace of learning and can benefit from the education provided. An individual's economic status, gender, ethnicity, race, religion or disability do not form part of the assessment procedures. The School is committed to being a good employer, providing a supportive and nurturing work environment that encourages and takes care of our staff team, while continually striving to develop their skills and talents.

Avalon School remains an accredited member of the Independent Schools Association.

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -

The School employs 38 members of staff in total. The development of a middle leadership structure has continued to further strengthen the management and leadership of the School.

 

Curriculum developments have included a particular focus on specific aspects of Personal, Social, Health, Citizenship and Economics Education, such as Mental Health & Wellbeing and includes a wide range of opportunities that teach pupils to support their own physical and emotional wellbeing effectively. The School has continued its curriculum development of Relationships and Health Education, in consultation with Parents, Staff and the Board of Governors.

Discounted Fee and Bursaries

These take three forms:

 

To underline the value the School places on continuity for families, it offers discounts on the fees where parents have more than one child at the School. In the year 2024/5, 24 children received sibling discounts amounting to £12,003.

Assistance with fees can be made in cases where children attending the School are affected by unexpected family hardship, eg: unemployment, sudden illness, etc and where the child's education and future prospects would otherwise be at risk. Such assistance is designed to be temporary, but the trustees acknowledge that in some cases it may need to last for longer period of time.

Some bursaries are available for children joining the School, and whose parents would not otherwise be able to afford the full fees. These may be available for children meeting the School's general entrance requirements and whose parental means have been assessed and deemed suitable for bursarial assistance.

The School does not have any designated endowments for fee assistance and bursaries and it has to be mindful, in funding these awards, to ensure a balance between fee-paying parents, many of whom make considerable personal sacrifices to fund their child's education and those benefiting from the award.

In assessing means, several factors are taken into consideration including family income, investments and savings and family circumstances eg: number of siblings.

During the last year, a total of 21 children, were assisted by combinations of temporary assistances and bursaries to the sum of £84,436. Together with the family discounts, this represented a total of £86,769.

Other Public Benefits

Avalon School has a long history of involvement within the local community.

Other public benefits provided by the School include:

 

 

 

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -

Public Benefit and Community Involvement

 

Pupils have involvement in local services and assemblies linked with St. Bridget’s Church.

 

Charities supported this year have included:

 

 

As an educational charity, the School applies all of its income exclusively for charitable purposes, namely the provision of education. Historically, the School benefited from certain tax reliefs associated with its charitable status. However, following recent Government changes to the tax treatment of independent schools, from January 2025 school fees are now subject to VAT, which represents a significant additional cost to families and to the School. In addition, the School no longer qualifies for charitable relief on business rates and is therefore required to pay business rates in full on the property it occupies. The School also continues to meet its statutory obligations as an employer, including the payment of PAYE and National Insurance contributions. Despite these increased financial pressures, the Trustees remain committed to ensuring that all available resources are directed towards supporting the School’s educational provision and sustaining its bursary and fee-assistance policies wherever possible.

In addition to the substantial benefits the School brings to its pupils, the local community, and society in general through the education offered, the bursary programme creates a social asset without cost to the Exchequer.

All governors give of their time freely and no remuneration or expenses were paid to them in the year in respect of their services as governors. No governor or person connected with a governor received any benefit from either means tested bursaries or other benefits awarded to pupils.

In summary, the total value of all aspects of public benefit provided by the School was in excess of £86,000.

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
Achievements and performance
Significant activities and achievements against objectives

Very good academic results were achieved during the school year:

 

Secondary School Entrance Assessments: Supporting pupils to achieve their preferred Secondary school via selective assessments continues to be a key aspect and strength of the School and the School works in close partnership with parents to achieve the best possible outcomes for pupils.

SATS - The School does not submit SATS data for external moderation, but uses SATS papers together with INSIGHT and other standardised tests, as important strands in assessing pupils' attainment at the end of key stages 1 & 2. In both cases, teacher assessment reveals that children are achieving well in advance of their predicted assessment profile. In addition, the School has subscribed to the value added assessment offered by the PIPS programme and INSIGHT assessment.

 

Teaching and nursery staff attended over 40 courses in total, the majority of which were online, due to many providers continuing this working pattern. During the year all teachers were involved in a programme of in-service training activities organised at the School on a variety of educational issues, including updates for the Early Years and Digital Development Projects in the main school, as well as a number of Health and Safety and Safeguarding matters.

 

Events and activities such as the School’s ‘Challenge Week’, Take Over Day, Beach and Outdoor Learning Projects, including an EYFS Sports Day, Eco Planting and a Junior Performing Arts Production of ‘The Wizard of Oz’ are just a sample of the many activities and achievements which enable further enrichment of the school’s broad and balanced curriculum.

Pupils at the School take part in a wide range of extra-curricular trips and visits. These included:

 

  1. Reception, Year 1, Year 2 & Year 4 – Chester Zoo, Chester

  2. Year 2 & Year 3 – Leasowe Lighthouse, Wirral

  3. Year 6 – Allerton Synagogue & St George’s Church, Liverpool

  4. Signing Club – BSL Event at St George’s Hall, Liverpool

  5. Running Club – Cross Country Events at Arrowe Park, Wirral

  6. Reception & Year 2– Caldy Woods, Wirral

  7. Reception, Year, Year 2 & Year 4 – Liverpool World Museum, Liverpool

  8. Reception – Caldy Manor Care House, Wirral

  9. Year 2, Year 3, Year 4 & Year 6 – Old Garden Care House, Wirral

  10. Year 3, Year 4, Year 5 & Year 6 – Storey House Theatre, Chester

  11. Reception – West Kirby Library, Wirral

  12. Year 3 – Roman Tour & Museum, Chester

  13. Eco Council & Year – Tam O’Shanter Urban Farm

  14. Year 3 & Year 4 – Liverpool Football Club Training Centre, Liverpool

  15. Reception, Year 1, Year 2, Year 3, Year 4, Year 5 & Year 6 – Cubbins Green Beach & West Kirby Beach, Wirral

  16. Year 6 – Residential at Petty Poo Outdoor Centre, Delamere

  17. House Winners – Claremount Farm Outdoor Centre

  18. Year 5 – Hilbre Island, Wirral

 

The children performed in over 8 music or drama concerts throughout the year, including a Performing Arts concert and Junior production of ‘The Wizard of Oz.’ A theatre in education workshop was also held at the School and Junior children supported the School’s Parent Teacher Association events such as the Christmas Fair and Strawberry Tea by managing their own stalls following an Enterprise week project. Children from Key stage 2 classes took part in the Primary Maths UK competition, with two children reaching the national quarter finals.

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 5 -

Extra - curricular activities included:

 

 

Children also took part in a range of local sporting fixtures including netball, football, and athletics.

Financial review

The financial performance of the charitable company is reflected in the attached financial statements, which show a deficit on running the School of £173,163 (2024: £88,500 deficit), but depreciation provided on the assets of £47,601 (2024: £51,066) has meant that there is a net deficit of £220,764 (2024: £139.566). There are sufficient funds to allow the trustees to continue to pursue their objectives of continuing to develop the School for the benefit of its pupils and the community in general.

Income shows a slight decrease from £1,275,239 to £1,172,062. Expenditure shows an decreased from £1,414,805 to £1,392,826 reflecting tighter cost control.

The balance sheet has deteriorated with net current assets of £215,184 (2024: £388,915) and total net assets of £2,046,667 (2024: £2,267,431).

Reserves policy

This is to aim to achieve and maintain a reserve of six months' working capital in case of future and unexpected downturns. If this is exceeded, then additional repayments of the mortgage are to be made. At present this implies a free reserve of the equivalent to three to six months expenditure, approximately £350,000 to £700,000. Current reserves are significantly below this year at £220,741 (2024: £394,942).

Major risks

Risk Management

The trustees have assessed the major risks to which the School is exposed, and are satisfied that systems are in place to monitor and control these risks so as to minimise the School's exposure to them and mitigate any impact they may have in the future.

Plans for future periods

 

  1. To ensure the financial well-being of the charity during the period of national economic difficulty.

  2. Continue to work to ensure the health and safety of all involved in the School.

  3. Maintain satisfactory staffing levels and expertise.

  4. Examine ways in which the buildings and grounds can be more eco-friendly.

Structure, governance and management

Avalon School Educational Trust is a charitable company limited by guarantee, incorporated (04050603) on 10th August 2000 and registered as a charity on 15th August 2001 (1088050). The objects and powers of the charitable company are established by its Memorandum of Association and it is governed by its Articles of Association.

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 6 -

The trustees, 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 Deborah Hillman
Ms Heather Probert
Mrs Patricia Johnson
Dr Catherine Kidd
Mr Phillip Sheard
Recruitment and appointment of trustees

The company's directors are also trustees of the charity and governors of the School. New trustees are initially appointed by the Board and their appointment is then confirmed at the next annual general meeting. In addition one third of the members of the Board retire by rotation at the annual general meeting in every second year. Members retiring may offer themselves for re-election.

Trustees are generally appointed from persons with a strong connection to the School who have expertise in various fields; frequently former parents whose children have attended the School or former pupils. This ensures that trustees have empathy for the ethos and aims of the School, whilst bringing to the Board a professional and business approach.

Names of potential trustees are normally put forward to the Board by existing trustees, particularly with the aim of reinforcing the range of competencies of the trustees.

Induction and training of trustees

Following the agreement of the Board, the new trustee undergoes the requisite safeguarding checks before commencing duties, and initial taking in undertaken.The appointment of trustees from a range of backgrounds ensures that breadth and depth of experience from many areas is available to enable duties to be carried out effectively and efficiently. Where possible the trustees consider that it is helpful if the experience of the Board comprises knowledge and skills in the following areas:

 

Once appointed, training is supplied for trustees on an ongoing basis. Trustees regularly attend School functions.

Separate sub-committees exist to consider issues in detail and to make recommendations to the Board. These cover:

 

A visiting governor has been appointed to liaise with staff, and another governor liaises over matters concerning children with special educational needs.

Trustees normally meet six times a year to review policies and make decisions.

Policies are set by the governors, whilst responsibility for the day to day running of the School is delegated to the head teacher, who attends these meetings and submits a report to the trustees.

No external person or body is entitled to appoint a trustee.

 

None of the trustees has any beneficial interest in the company. All of the trustees are members of the company and guarantee to contribute £1 in the event of a winding up.

 

 

AVALON SCHOOL EDUCATIONAL TRUST
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
Statement of trustees' responsibilities

The trustees, who are also the directors of Avalon School Educational Trust for the purpose of company law, are responsible for preparing the Trustees' 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 trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the trust 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 trustees 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 trust will continue in operation.

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

Auditor

In accordance with the company's articles, a resolution proposing that Xeinadin Audit Limited be reappointed as auditor of the company will be put at a General Meeting.

Disclosure of information to auditor

Each of the trustees 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 trustees' report was approved by the Board of Trustees.

Dr Catherine Kidd
Trustee
16 March 2026
AVALON SCHOOL EDUCATIONAL TRUST
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AVALON SCHOOL EDUCATIONAL TRUST
- 8 -

Opinion

We have audited the financial statements of Avalon School Educational Trust (the ‘trust’) for the year ended 31 August 2025 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 2025 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 trust 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 trustees' 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 trust’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 trustees 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 trustees 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 trustees' report for the financial year for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and

-

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

AVALON SCHOOL EDUCATIONAL TRUST
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVALON SCHOOL EDUCATIONAL TRUST
- 9 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the trust and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the trustees' 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; or

-

the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.

Responsibilities of trustees

As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the trust 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 trustees 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 trustees are responsible for assessing the trust’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 trustees 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

AVALON SCHOOL EDUCATIONAL TRUST
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AVALON SCHOOL EDUCATIONAL TRUST
- 10 -

The potential effect of these laws and regulations on the financial statements varies considerably.

Firstly, the charitable company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related companies legislation), distributable profits legislation and taxation legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. 

Secondly, the charitable company is subject to many other laws and regulations where the consequence of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance the imposition of fines or litigation or the loss of the charitable company’s license to operate.  Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. Therefore, if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

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.

Stephanie Baker BA(Hons) ACA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
First Floor, The Foundation
Herons Way
Chester Business Park
Chester
Cheshire
CH4 9GB
16 March 2026
AVALON SCHOOL EDUCATIONAL TRUST
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
- 11 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
Notes
£
£
£
£
£
£
Income from:
Charitable activities
3
1,074,157
92,068
1,166,225
1,197,799
68,733
1,266,532
Investments
4
5,837
-
5,837
8,707
-
8,707
Total income
1,079,994
92,068
1,172,062
1,206,506
68,733
1,275,239
Expenditure on:
Charitable activities
5
1,300,758
92,068
1,392,826
1,346,072
68,733
1,414,805
Total expenditure
1,300,758
92,068
1,392,826
1,346,072
68,733
1,414,805
Net expenditure and movement in funds
(220,764)
-
(220,764)
(139,566)
-
(139,566)
Reconciliation of funds:
Fund balances at 1 September 2024
2,267,431
-
2,267,431
2,406,997
-
2,406,997
Fund balances at 31 August 2025
2,046,667
-
2,046,667
2,267,431
-
2,267,431

The statement of financial activities includes all gains and losses recognised in the year.

 

All income and expenditure derive from continuing activities.

 

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.

AVALON SCHOOL EDUCATIONAL TRUST
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
9
1,831,483
1,878,516
Current assets
Stocks
10
4,100
4,100
Debtors
11
43,805
54,801
Cash at bank and in hand
301,022
441,865
348,927
500,766
Creditors: amounts falling due within one year
13
(133,743)
(111,851)
Net current assets
215,184
388,915
Total assets less current liabilities
2,046,667
2,267,431
The funds of the trust
Unrestricted funds
17
2,046,667
2,267,431
2,046,667
2,267,431
The financial statements were approved by the trustees on 16 March 2026
Dr Catherine Kidd
Trustee
Company registration number 04050603 (England and Wales)
AVALON SCHOOL EDUCATIONAL TRUST
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
22
(145,641)
(148,615)
Investing activities
Purchase of tangible fixed assets
(569)
(3,621)
Investment income received
5,837
8,707
Net cash generated from investing activities
5,268
5,086
Financing activities
Repayment of bank loans
(470)
(94,260)
Net cash used in financing activities
(470)
(94,260)
Net decrease in cash and cash equivalents
(140,843)
(237,789)
Cash and cash equivalents at beginning of year
441,865
679,654
Cash and cash equivalents at end of year
301,022
441,865
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 14 -
1
Accounting policies
Charity information

Avalon School Educational Trust is a private company limited by guarantee incorporated in England and Wales. The registered office is Avalon School, Caldy Road, Wirral, Merseyside, CH48 2HE.

1.1
Accounting convention

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

The financial statements are prepared in sterling, which is the functional currency of the trust. 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 trustees have a reasonable expectation that the trust has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees 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 trustees 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.

1.4
Income
Income is recognised when the trust 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.

Income in respect of Early Years Funding from Wirral Borough Council is recognised in the period to which the funding relates.

Fees received for education to be provided in future years are carried forwards as deferred income.

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

1.5
Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the School to that expenditure, 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 accounted for on an accruals basis and has been classified under headings that aggregate all cost related 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.

AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 15 -

Teaching Materials:

Supplies of apparatus, equipment, books, stationery and sundry materials are written off as soon as the expenditure on procuring them is incurred.

Governance costs comprise the costs of running the School, including strategic planning for its future development, external audit, any legal advice for the School's Governors, and all costs of complying with constitutional and statutory requirements, such as the cost of Governors and Committee meetings, and of preparing statutory accounts and satisfying public accountability.

Allocation of support costs:

Support costs are those functions that assist the work of the School but do not directly undertake charitable activities. Support costs include finance, personnel, payroll and governance. Governance costs are those incurred in connection with administrative of the charity and compliance with constitutional and statutory requirements.

 

These costs are subsequently apportioned to the charitable activity to which they directly support, as analysed in notes 5 & 6.

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.

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% - 10% straight line
Fixtures and fittings
20% straight line
Computers
40% 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 recognised in the statement of financial activities.

1.7
Impairment of fixed assets

At each reporting end date, the trust 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
Stocks

Stocks are stated at the lower of cost and replacement value.

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, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -
1.10
Financial instruments

The trust 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 trust's balance sheet when the trust 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 trust’s contractual obligations expire or are discharged or cancelled.

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 trust is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

 

The School participates in a multi-employer defined benefits scheme, the Teachers' Pension Scheme ("the Scheme") for its teaching staff. Contributions on a "pay-as-you-go" basis are credited to the Exchequer under arrangements governed by the Superannuation Act 1972. A notional asset value is ascribed to the scheme for the purpose of determining contribution rates.

 

The School is unable to identify its share of the underlying assets and liabilities of the scheme; accordingly, the School accounts for its contributions as if it were a defined contribution scheme.

 

The School also contributes to defined contribution schemes for its non-teaching staff.

AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 17 -
2
Critical accounting estimates and judgements

In the application of the school’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 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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Determining the useful economic lives of tangible fixed assets

The School depreciates tangible assets over their estimated useful lives based on historic performance. The actual lives can vary.

3
Income from charitable activities
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2025
2025
2025
2024
2024
2024
£
£
£
£
£
£
Fees Receivable
School fees receivable
983,241
-
983,241
1,100,984
-
1,100,984
Early learning years funding
-
92,068
92,068
-
68,733
68,733
Dinner fees
86,021
-
86,021
91,303
-
91,303
Other Income
Other income
4,895
-
4,895
5,512
-
5,512
1,074,157
92,068
1,166,225
1,197,799
68,733
1,266,532
4
Income from investments
Unrestricted
Unrestricted
funds
funds
2025
2024
£
£
Interest receivable
5,837
8,707
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 18 -
5
Expenditure on charitable activities
Teaching
Catering
School trips
Total
Teaching
Catering
School trips
Total
2025
2025
2025
2025
2024
2024
2024
2024
£
£
£
£
£
£
£
£
Direct costs
Staff costs
862,685
33,525
-
896,210
855,333
24,274
-
879,607
Educational supplies
10,195
-
-
10,195
18,202
-
-
18,202
Food and drink
-
43,888
-
43,888
-
42,148
-
42,148
Educational visits
-
-
(915)
(915)
-
-
(940)
(940)
872,880
77,413
(915)
949,378
873,535
66,422
(940)
939,017
Share of support and governance costs (see note 6)
Support
422,466
-
-
422,466
452,819
-
-
452,819
Governance
20,982
-
-
20,982
22,969
-
-
22,969
1,316,328
77,413
(915)
1,392,826
1,349,323
66,422
(940)
1,414,805
Analysis by fund
Unrestricted funds
1,224,260
77,413
(915)
1,300,758
1,280,590
66,422
(940)
1,346,072
Restricted funds
92,068
-
-
92,068
68,733
-
-
68,733
1,316,328
77,413
(915)
1,392,826
1,349,323
66,422
(940)
1,414,805
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 19 -
6
Support costs allocated to activities
2025
2024
£
£
Staff costs
193,918
185,433
Depreciation
47,601
51,066
Operating lease charges
11,001
15,484
Premises costs
126,518
143,036
Finance
273
5,052
Welfare
5,957
5,844
Administration
36,840
46,904
358
-
Governance costs
20,982
22,969
443,448
475,788
Analysed between:
Charitable activities
443,448
475,788

Governance costs includes payments to the auditors of £6,600 for audit fees (2024: £6,600).

7
Trustees

None of the trustees (or any persons connected with them) received any remuneration or benefits from the trust during the year.

 

Mrs H J Probert is employed by the School under a contract of employment - for which she is remunerated at market rate. This is unrelated to her activities as a trustee. The total employment costs for her this year was £21,185 (2024: £21,625)

 

There were no trustees' expenses paid for the year ended 31 August 2025 nor for the year ended 31 August 2024.

8
Employees

The average monthly number of employees during the year was:

2025
2024
Number
Number
Teaching
32
29
Domestic
3
3
Administration
3
3
Total
38
35
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
8
Employees
(Continued)
- 20 -
Employment costs
2025
2024
£
£
Wages and salaries
903,108
902,668
Social security costs
89,547
72,884
Other pension costs
97,473
89,488
1,090,128
1,065,040
The number of employees whose annual remuneration was more than £60,000 is as follows:
2025
2024
Number
Number
In the band £70,000 - £79,999
1
1
Remuneration of key management personnel

The key management personnel of the School compromises; the Head teacher, Deputy Head teacher and the School Business Manager.

 

Their total remuneration is as follows.

2025
2024
£
£
Aggregate compensation
180,479
173,489
9
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 September 2024
2,500,158
195,415
58,391
2,753,964
Additions
-
569
-
569
At 31 August 2025
2,500,158
195,984
58,391
2,754,533
Depreciation and impairment
At 1 September 2024
640,561
178,688
56,200
875,449
Depreciation charged in the year
43,369
3,355
877
47,601
At 31 August 2025
683,930
182,043
57,077
923,050
Carrying amount
At 31 August 2025
1,816,228
13,941
1,314
1,831,483
At 31 August 2024
1,859,598
16,727
2,191
1,878,516
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 21 -
10
Stocks
2025
2024
£
£
Stationery and educational supplies
4,100
4,100
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
23,330
36,449
Other debtors
8,463
385
Prepayments and accrued income
12,012
17,967
43,805
54,801
12
Loans and overdrafts
2025
2024
£
£
Bank loans
5,557
6,027
Payable within one year
5,557
6,027

The long-term loans are secured by fixed charges over the freehold property together with all buildings & fixtures, fixed plant and machinery, alongside all present and future book & other debts. A floating charge is also in place over all moveable plant machinery, implements, utensils, furniture & equipment, together with goodwill of the business and the full benefit of all licences and guarantees.

13
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
12
5,557
6,027
Other taxation and social security
17,885
16,304
Deferred income
14
55,305
41,517
Trade creditors
22,790
21,224
Other creditors
21,377
19,217
Accruals
10,829
7,562
133,743
111,851
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 22 -
14
Deferred income
2025
2024
£
£
Other deferred income
55,305
41,517

Deferred income is included in the financial statements as follows:

2025
2024
£
£
Deferred income is included within:
Current liabilities
55,305
41,517
Movements in the year:
Deferred income at 1 September 2024
41,517
46,701
Released from previous periods
(41,517)
(46,701)
Resources deferred in the year
55,305
41,517
Deferred income at 31 August 2025
55,305
41,517
15
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
97,473
89,488

The trust operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the trust in an independently administered fund.

16
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 September 2024
Incoming resources
Resources expended
At 31 August 2025
£
£
£
£
Nursery funding
-
92,068
(92,068)
-
Previous year:
At 1 September 2023
Incoming resources
Resources expended
At 31 August 2024
£
£
£
£
Nursery funding
-
68,733
(68,733)
-
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
16
Restricted funds
(Continued)
- 23 -

Nursery funding

This fund represents grant income received from the local authority in respect of government-funded early years education and childcare, including the funded entitlement hours.

17
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 September 2024
Incoming resources
Resources expended
At 31 August 2025
£
£
£
£
General funds
2,267,431
1,079,994
(1,300,758)
2,046,667
Previous year:
At 1 September 2023
Incoming resources
Resources expended
At 31 August 2024
£
£
£
£
General funds
2,406,997
1,206,506
(1,346,072)
2,267,431
18
Operating lease commitments
Lessee

The operating leases are for plant, machinery and office equipment, negotiated over average lease terms of 5 years and rentals are fixed for the same period.

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

2025
2024
£
£
Within one year
16,826
11,238
Between two and five years
41,133
26,624
57,959
37,862
19
Related party transactions

There were no disclosable related party transactions during the year (2024 - none).

AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 24 -
20
Pension Commitments

The School participates in a multi-employer defined benefits scheme, the Teachers' Pension Scheme ("the Scheme") for its teaching staff. The contributions to the Scheme amounted to £101,982 (2024: £84,712). Contributions outstanding at 31 August 2025 amounted to £9,360 (2024: £9,968).

 

The Scheme is governed by The Teachers' Pensions Regulations 2010 (as amended) and the Teachers' Pension Scheme Regulations 2014 (as amended). Contributions from members and the employer are credited to the Exchequer and retirement and other pension benefits are paid by public funds provided by Parliament.

 

The employer contribution rate is set by the Secretary of State following scheme valuations undertaken by the Governments Actuary Department. The most recent actuarial valuation of the TPS was prepared as at 31 March 2020 and the Valuation Report, which was published in March 2020, confirmed that the employer contribution rate for the TPS is 23.68% from 1 September 2019. Employers are also required to pay a scheme administration levy of 0.08% giving a total employer contribution rate of 23.68%.

 

The School is unable to identify its share of the underlying assets and liabilities of the scheme; accordingly, the School has accounted for its contributions as if it were a defined contribution scheme.

 

The School also contributes to defined contribution schemes for its non-teaching staff. The cost of the School's contributions for the year amounted to £12,680 (2024: £11,609).

21
Indemnity Insurance

The School's public liability policy includes cover for claims made against it arising from any negligent act, error or omission committed in good faith and extends to include any such acts by trustees, employees and voluntary helpers. The additional cost of such cover cannot be separated from the public liability premium of £10,986 (2024: £10,076)

22
Cash absorbed by operations
2025
2024
£
£
Deficit for the year
(220,764)
(139,566)
Adjustments for:
Investment income recognised in statement of financial activities
(5,837)
(8,707)
Amortisation and impairment of intangible assets
47,601
51,066
Movements in working capital:
Decrease in debtors
10,996
1,031
Increase/(decrease) in creditors
8,575
(47,255)
Increase/(decrease) in deferred income
13,788
(5,184)
Cash absorbed by operations
(145,641)
(148,615)
AVALON SCHOOL EDUCATIONAL TRUST
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
23
Analysis of changes in net funds
At 1 September 2024
Cash flows
At 31 August 2025
£
£
£
Cash at bank and in hand
441,865
(140,843)
301,022
Loans falling due within one year
(6,027)
470
(5,557)
435,838
(140,373)
295,465
2025-08-312024-09-01falsefalsefalseCCH SoftwareiXBRL Review & Tag 2025.2040506032024-09-012025-08-3104050603bus:Director12024-09-012025-08-3104050603bus:CompanySecretaryDirector12024-09-012025-08-3104050603bus:Director22024-09-012025-08-3104050603bus:Director32024-09-012025-08-3104050603bus:Director42024-09-012025-08-3104050603bus:CompanySecretary12024-09-012025-08-31040506032025-08-31040506032024-08-31040506032023-09-012024-08-3104050603bus:FRS1022024-09-012025-08-3104050603bus:Audited2024-09-012025-08-3104050603bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP