Company registration number 07391840 (England and Wales)
ALPHA SCHOOLS (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
ALPHA SCHOOLS (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
P Buss
A Khan
R J Stattersfield
Secretary
P Buss
Company number
07391840
Registered office
19 London Road
High Wycombe
Buckinghamshire
HP11 1BJ
Auditor
Affinia (Crawley)
Ground Floor
1 - 7 Station Road
Crawley
West Sussex
RH10 1HT
ALPHA SCHOOLS (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 32
ALPHA SCHOOLS (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
page 1
The directors present the strategic report for the year ended 31 August 2025.
Review of business
The group has gone through a year of consolidating its position, with no new acquisitions into the group. The Governments introduction of VAT on School fees has led to a lot of uncertainty in the private Schools market and we have seen many closures in the sector. The group has taken this year to consolidate and through strong operational and financial management has been very successful in navigating these huge change. Across all Schools in the group we have seen no reduction in pupil numbers during the year, or in the following financial year. In fact the opposite has occurred and pupil numbers have increased due our consistent policy of offering competitive School fees and closure of competitor Schools has seen the Group being able to take advantage of the markets position. There are many future opportunities that the group continue to explore with regard to acquisition and possible mergers and what underpins the group’s desire to explore all opportunities is the firm belief it has and always has had that there is a place in education for private Schools and there always will be.
Principal risks and uncertainties
The principal risks facing the Group are as follows:
1. The cost of living crisis further hampering the ability for parents to be able to afford private education.
2. Overheads constantly rising and the difficulty in light of VAT to be able to pass this increased cost on.
3. The high increase in national living wage each year not only increasing costs but also narrowing the gap between lower paid jobs and teaching staff.
4. Rising interest rates in recent years hampering the group's ability to refinance at normal market rates.
Key performance indicators
The key performance indicators for the group continue to be as follows:
1. Pupil numbers in School.
2. Capacity utilisation, how many spaces are available in the Schools.
3. Full time fee equivalent of students, showing how many spaces in the schools are discounted.
4. Staff cost to income percentage.
Other information and explanations
Corporate Social Responsibility
Over the coming year the directors are looking at ways in which the company and its subsidiaries can make sure they update policies around diversity and sustainability. With the size of workforce for the group ensuring that it operates in an inclusive manner and provides equal opportunities to all is imperative.
We are also mindful of our corporate social responsibilities as regards to the planet and the additional benefits to be gained with cost savings through being more energy efficient. We are looking at making all the vehicles we use electric and are considering whether we can adopt a paperless approach to working across the group.
P Buss
Director
28 August 2026
ALPHA SCHOOLS (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
page 2
The directors present their annual report and financial statements for the year ended 31 August 2025.
Principal activities
The principal activity of the company and group continued to be that of primary education.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £620,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
P Buss
A Khan
R J Stattersfield
Employee involvement
The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
Auditor
In accordance with the company's articles, a resolution proposing that Affinia (Crawley) be reappointed as auditor of the group will be put at a General Meeting.
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 auditor of the company 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 auditor of the company is aware of that information.
Parent guarentee
As a parent company, Alpha Schools (Holdings) Limited has provided a guarantee under section 479C to its subsidiaries, the subsidiary companies have therefore not been audited.Details of these subsidiaries taking advantage of the exemption are disclosed in note 15.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.
ALPHA SCHOOLS (HOLDINGS) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 3
On behalf of the board
P Buss
Director
28 August 2026
ALPHA SCHOOLS (HOLDINGS) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2025
page 4
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 group and parent company, and of the profit or loss of the group 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;
state whether applicable United Kingdom 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 group and parent company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
ALPHA SCHOOLS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ALPHA SCHOOLS (HOLDINGS) LIMITED
page 5
Disclaimer of opinion on financial statements
We have audited the financial statements of Alpha Schools (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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). We do not express an opinion on the accompanying financial statements of the group company. Because of the significance of the matters described in the Basis for Disclaimer of Opinion section of our report, we have not been able to obtain sufficient appropriate audit evidence to provide a basis for an audit opinion on these financial statements.
Basis for disclaimer of opinion
Due to time constraints we have been unable to satisfy ourselves as to the completeness, existence and valuation of key balances in the financial statements. As a result of these matters, we were unable to determine whether any adjustments might have been found necessary in respect of recorded or unrecorded balances, and the elements making up the statement of financial activities, and statement of cash flows.
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
Because of the significance of the matter described in the basis for disclaimer of opinion section of our report, we have been unable to form an opinion, whether based on the work undertaken in the course of the audit:
The information given in the strategic report and the directors' report for the financial year 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.
ALPHA SCHOOLS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ALPHA SCHOOLS (HOLDINGS) LIMITED
page 6
Matters on which we are required to report by exception
Not withstanding our disclaimer of an opinion on the financial statements, and in the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
Arising from the limitation of our work referred to above:
• we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and
• we were unable to determine whether adequate accounting records have been kept.
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:
• 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;
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 group's and parent 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 group or parent 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 responsibility is to conduct an audit of the group and parent company’s financial statements in accordance with International Standards on Auditing and to issue an auditor’s report. However, because of the matters described in the Basis for Disclaimer of Opinion section of our report, we were not able to obtain sufficient appropriate audit evidence to provide a basis for an audit opinion on these financial statements. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
The extent to which our planned procedures, which we were unable to complete, are capable of detecting irregularities, including fraud, is detailed below.
We have made enquiries of management, and directors, regarding the procedures relating to identifying, evaluating and complying with
1. laws and regulations and whether they were aware of any instances of non-compliance;
2. detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
3. the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations;
ALPHA SCHOOLS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ALPHA SCHOOLS (HOLDINGS) LIMITED
page 7
Discussion among the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud. As part of this discussion, we identified potential significant risks for fraud in the following areas:
1. Management override of the controls in place
The audit engagement team identified the risk of management override of controls as the area where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures planned included, but were not limited to testing manual journal entries and other adjustments and evaluating the business rationale in relation to any significant, unusual transactions and transactions entered into outside of the normal course of business. We were unable to perform these procedures during the year.
2. Revenue recognition
Audit procedures planned included, but were not limited to performing walk through tests to identify the control procedures in place and once an understanding of the pupil fee income recognition process was obtained, substantive procedures to be carried out. We were unable to perform these procedures during the year.
3. Going concern
Another significant risk identified by the audit engagement team was going concern, as a result of falling pupil numbers and rising costs.. In order to test that the accounts being prepared on the going concern basis was correct the following testing was planned: Obtain and review cashflow forecasts and budgets for a period through to August 2027; Obtain and review management accounts for future periods up to the date of signing of the accounts to review against budgets and identify any further funding issues; review correspondence with the bank regarding their willingness to continue providing banking facilities and obtaining up to date management accounts and year end accounts. We were unable to perform these procedures during the year.
4. Laws and regulations
The audit engagement team identified laws and regulations as a significant risk. In order to test that the financial statements were not materially misstated through fraud or error arising from a breach of laws and regulations, the following testing procedures were planned; A review of any recent results issued by ISI (Independent Schools Inspectorate); review of correspondence from legal advisors, to look for evidence of breaches; review of board minutes to identify any breaches in laws and regulations.We were unable to perform these procedures during the year.
5. Valuation of property
The audit engagement team also identified the valuation of property as a significant risk. In order to test that the valuation of property per the accounts is valued reasonably, the following procedures were planned; a visit to the school premises to analyse indications of impairment; review documentation to any professional valuation undertaken; analyse property market to identify any potential indications of impairment of the school property. We were unable to perform these procedures during the year.
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.
ALPHA SCHOOLS (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ALPHA SCHOOLS (HOLDINGS) LIMITED
page 8
This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Darren Harding ACA FCCA DChA (Senior Statutory Auditor)
For and on behalf of Affinia (Crawley), Statutory Auditor
Chartered Accountants
Ground Floor
1 - 7 Station Road
Crawley
West Sussex
RH10 1HT
28 August 2026
ALPHA SCHOOLS (HOLDINGS) LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
page 9
Continuing
Discontinued
31 August
Continuing
Discontinued
31 August
operations
operations
2025
operations
operations
2024
Notes
£
£
£
£
£
£
Turnover
3
15,580,937
-
15,580,937
13,971,946
1,241,624
15,213,570
Cost of sales
(11,322,347)
-
(11,322,347)
(10,963,633)
(546,133)
(11,509,766)
Gross profit
4,258,590
-
4,258,590
3,008,313
695,491
3,703,804
Administrative expenses
(3,986,437)
-
(3,986,437)
(293,812)
(118,291)
(412,103)
Other operating income/(expenses)
215
-
215
(3,604)
(15,005)
(18,609)
Operating profit
4
272,368
-
272,368
2,710,897
562,195
3,273,092
Interest payable and similar expenses
7
(2,918,954)
-
(2,918,954)
(2,450,621)
-
(2,450,621)
Amounts written off investments
8
-
-
-
(2,728,103)
-
(2,728,103)
Loss before taxation
(2,646,586)
-
(2,646,586)
(2,467,827)
562,195
(1,905,632)
Tax on loss
9
-
-
-
-
-
-
Loss for the financial year
22
(2,646,586)
-
(2,646,586)
(2,467,827)
562,195
(1,905,632)
Loss for the financial year is all attributable to the owners of the parent company.
ALPHA SCHOOLS (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
page 10
2025
2024
£
£
Loss for the year
(2,646,586)
(1,905,632)
Other comprehensive income
-
-
Other movemnts in year
Total comprehensive income for the year
(2,646,586)
(1,905,632)
Total comprehensive income for the year is all attributable to the owners of the parent company.
ALPHA SCHOOLS (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
page 11
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
1,194,359
1,300,140
Total intangible assets
1,194,359
1,300,140
Tangible assets
12
21,340,681
21,460,160
22,535,040
22,760,300
Current assets
Debtors
15
15,690,523
19,491,786
Cash at bank and in hand
776,263
3,442,888
16,466,786
22,934,674
Creditors: amounts falling due within one year
16
(9,997,198)
(7,641,173)
Net current assets
6,469,588
15,293,501
Total assets less current liabilities
29,004,628
38,053,801
Creditors: amounts falling due after more than one year
17
(16,528,544)
(22,311,131)
Net assets
12,476,084
15,742,670
Capital and reserves
Called up share capital
20
27,000
27,000
Revaluation reserve
21
272,480
272,480
Profit and loss reserves
22
12,176,604
15,443,190
Total equity
12,476,084
15,742,670
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 28 August 2026 and are signed on its behalf by:
28 August 2026
P Buss
Director
Company registration number 07391840 (England and Wales)
ALPHA SCHOOLS (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
page 12
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
19,191,149
19,246,661
Investments
13
5,648,737
5,648,737
24,839,886
24,895,398
Current assets
Debtors
15
7,131,572
7,951,038
Cash at bank and in hand
67,449
2,652,571
7,199,021
10,603,609
Creditors: amounts falling due within one year
16
(760,545)
(922,405)
Net current assets
6,438,476
9,681,204
Total assets less current liabilities
31,278,362
34,576,602
Creditors: amounts falling due after more than one year
17
(16,000,000)
(15,500,000)
Net assets
15,278,362
19,076,602
Capital and reserves
Called up share capital
20
27,000
27,000
Profit and loss reserves
22
15,251,362
19,049,602
Total equity
15,278,362
19,076,602
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £3,178,240 (2024 - £1,044,060 loss).
The financial statements were approved by the board of directors and authorised for issue on 28 August 2026 and are signed on its behalf by:
28 August 2026
P Buss
Director
Company registration number 07391840 (England and Wales)
ALPHA SCHOOLS (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
page 13
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2023
27,000
272,480
17,868,822
18,168,302
Year ended 31 August 2024:
Loss and total comprehensive income
-
-
(1,905,632)
(1,905,632)
Dividends
10
-
-
(520,000)
(520,000)
Balance at 31 August 2024
27,000
272,480
15,443,190
15,742,670
Year ended 31 August 2025:
Loss and total comprehensive income
-
-
(2,646,586)
(2,646,586)
Dividends
10
-
-
(620,000)
(620,000)
Balance at 31 August 2025
27,000
272,480
12,176,604
12,476,084
ALPHA SCHOOLS (HOLDINGS) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
page 14
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 September 2023
27,000
20,613,662
20,640,662
Year ended 31 August 2024:
Loss and total comprehensive income for the year
-
(1,044,060)
(1,044,060)
Dividends
10
-
(520,000)
(520,000)
Balance at 31 August 2024
27,000
19,049,602
19,076,602
Year ended 31 August 2025:
Profit and total comprehensive income
-
(3,178,240)
(3,178,240)
Dividends
10
-
(620,000)
(620,000)
Balance at 31 August 2025
27,000
15,251,362
15,278,362
ALPHA SCHOOLS (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
page 15
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
27
1,092,171
(10,654,004)
Interest paid
(2,599,002)
-
Income taxes paid
(577,249)
-
Net cash outflow from operating activities
(2,084,080)
(10,654,004)
Investing activities
Purchase of tangible fixed assets
(43,583)
(73,667)
Proceeds from disposal of tangible fixed assets
-
3,928,434
Repayment of loans
(100,603)
-
Net cash (used in)/generated from investing activities
(144,186)
3,854,767
Financing activities
Payment relating to re-financing of loans
(319,952)
-
Proceeds from new bank loans
-
10,739,136
Issue of bank loans
500,000
3,425,523
Dividends paid to equity shareholders
(620,000)
(520,000)
Corporation tax loan
-
22,989
Net cash (used in)/generated from financing activities
(439,952)
13,667,648
Net (decrease)/increase in cash and cash equivalents
(2,668,218)
6,868,411
Cash and cash equivalents at beginning of year
3,442,888
(3,425,523)
Cash and cash equivalents at end of year
774,670
3,442,888
Relating to:
Cash at bank and in hand
776,263
-
Bank overdrafts included in creditors payable within one year
(1,593)
(3,425,523)
ALPHA SCHOOLS (HOLDINGS) LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
page 16
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
28
494,726
(13,455,454)
Interest paid
(2,539,293)
-
Net cash outflow from operating activities
(2,044,567)
(13,455,454)
Investing activities
Proceeds from disposal of tangible fixed assets
3,928,439
Proceeds from disposal of investments
2,728,103
Repayment of loans
(100,603)
-
Net cash (used in)/generated from investing activities
(100,603)
6,656,542
Financing activities
Repayment of borrowings
(319,952)
-
Proceeds from new bank loans
-
10,093,983
Repayment of bank loan
500,000
4,038,393
Dividends received from group companies
(620,000)
(520,000)
Corporation tax loan
-
(122,500)
Net cash (used in)/generated from financing activities
(439,952)
13,489,876
Net (decrease)/increase in cash and cash equivalents
(2,585,122)
6,690,964
Cash and cash equivalents at beginning of year
2,652,571
(4,038,393)
Cash and cash equivalents at end of year
67,449
2,652,571
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
page 17
1
Accounting policies
Company information
Alpha Schools (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 19 London Road, High Wycombe, Buckinghamshire, HP11 1BJ .
The group consists of Alpha Schools (Holdings) Limited and all of its subsidiaries.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
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, except for freehold property which is carried at valuation. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Alpha Schools (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 August 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the Directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future.
Management have hopes that the group will return to a profitable state in the future and therefore the Directors have adopted the going concern basis of accounting in preparing the financial statements.
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 18
1.5
Revenue
Turnover represents the school fees invoiced over the course of an academic year.
Any fees received in advance are deferred to the term in which they relate.
Other income
Other income which is incidental to the fee income is recognised as and when received.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
The group amortises goodwill on consolidation over a period of 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
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
not provided
Short leasehold
15% on cost
Fixtures and fittings
33% on cost, 25% on cost, 20% on cost and 20% on reducing balance
Motor vehicles
20% on cost
Long leasehold
Over life of lease, estimated to be 25 years
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 profit and loss account.
The freehold properties are not being depreciated as it is deemed their residual value is in excess of the cost in the accounts. If the residual value of property falls below the value it is carried in the accounts at then depreciation would be charged at 1% straight line.
1.8
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 19
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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.
1.10
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.
1.11
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 20
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 group 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 group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the group 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 group.
1.13
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.
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 21
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
As lessee
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 leased asset are consumed.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.17
Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Depreciation of the freehold buildings
The main judgement and accounting estimate in the accounts is the estimated residual value of the freehold buildings. No depreciation is charged on the freehold buildings on the basis that the estimated residual value is in excess of the cost.
Amortisation of goodwill
The main judgement and accounting estimate in the accounts is amortisation of goodwill recognised on consolidation. Management have considered goodwill to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Sales
12,780,937
13,206,070
Management charges
2,800,000
2,007,500
15,580,937
15,213,570
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 22
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Fees payable to the group's auditor for the audit of the group's financial statements
54,120
49,200
Depreciation of owned tangible fixed assets
197,634
93,213
Profit on disposal of tangible fixed assets
-
(5,971,561)
Amortisation of intangible assets
105,783
29,115
5
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
435
400
21
21
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
9,056,147
10,685,721
1,169,913
1,203,818
Social security costs
1,059,186
919,650
112,217
125,286
Pension costs
271,409
470,655
43,102
22,288
10,386,742
12,076,026
1,325,232
1,351,392
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
80,000
80,000
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 23
7
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
2,538,010
1,205,505
Other finance costs:
Finance costs for financial instruments measured at fair value through profit or loss
319,952
912,479
Other interest
60,992
332,637
Total finance costs
2,918,954
2,450,621
8
Amounts written off investments
2025
2024
£
£
Gain/(loss) on disposal of investments held at fair value
-
(2,728,103)
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 24
9
Taxation
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(2,646,586)
(1,905,632)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(661,647)
(476,408)
Utilisation of tax losses
661,647
476,408
Taxation charge
-
-
10
Dividends
2025
2024
Recognised as distributions to equity holders:
£
£
Final paid
620,000
520,000
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
2,115,671
Amortisation and impairment
At 1 September 2024
815,529
Amortisation charged for the year
105,783
At 31 August 2025
921,312
Carrying amount
At 31 August 2025
1,194,359
At 31 August 2024
1,300,140
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 25
12
Tangible fixed assets
Group
Freehold land and buildings
Short leasehold
Plant and equipment
Fixtures and fittings
Motor vehicles
Long leasehold
Total
£
£
£
£
£
£
£
Cost
At 1 September 2024
21,628,826
116,246
2,821,838
16,574
550,773
25,134,257
Additions
30,178
4,911
8,494
43,583
At 31 August 2025
21,659,004
116,246
4,911
2,830,332
16,574
550,773
25,177,840
Depreciation and impairment
At 1 September 2024
1,422,681
2,200,270
16,574
3,639,525
Depreciation charged in the year
109,510
88,124
197,634
At 31 August 2025
1,422,681
2,309,780
16,574
88,124
3,837,159
Carrying amount
At 31 August 2025
20,236,323
116,246
4,911
520,552
462,649
21,340,681
At 31 August 2024
20,206,145
116,246
586,996
550,773
21,460,160
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 26
Company
Freehold land and buildings
Short leasehold
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 September 2024 and 31 August 2025
18,737,609
106,319
790,675
19,634,603
Depreciation and impairment
At 1 September 2024
387,942
387,942
Depreciation charged in the year
55,512
55,512
At 31 August 2025
443,454
443,454
Carrying amount
At 31 August 2025
18,737,609
106,319
347,221
19,191,149
At 31 August 2024
18,737,609
106,319
402,733
19,246,661
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
5,648,737
5,648,737
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 September 2024 and 31 August 2025
5,648,737
Carrying amount
At 31 August 2025
5,648,737
At 31 August 2024
5,648,737
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 27
14
Subsidiaries
Details of the company's subsidiaries at 31 August 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
AS Northern Limited
19 London Road, High Wycombe, Buckinghamshire, HP11 1BJ
Ordinary
100.00
Abbotsford Preparatory School Limited
211 Flixton Road, Urmston, Manchester, M41 5PR
Ordinary
100.00
The Chadderton Independent Grammar School Limited
The Chadderton Preparatory Grammar School Broadway, Chadderton, Oldham, OL9 0AD
Ordinary
100.00
Wickham Court School Limited
19 London Road, High Wycombe, Buckinghamshire, HP11 1BJ
Ordinary
100.00
Wellesley Haddon Dene School Limited
Wellesley Haddon Dene, 114 Ramsgate Road, Broadstairs, CT10 2DG
Ordinary
100.00
Moor Allerton Preparatory School
Moor Allerton Preparatory School, Barlow Moor Road, Manchester, M20 2PW
Ordinary
100.00
Lady Lane Park School Limited
Lady Lane Park School, Lady Lane, Bingley, BD16 4AP
Ordinary
100.00
St Martins Preparatory School Limited
St Martins Preparatory School, Bargate, Grimsby, DN34 5AA
Ordinary
100.00
Clevelands Prep School Limited
Clevelands Preparatory School, Chorley New Road, Bolton, BL1 5DH
Ordinary
100.00
The Saints Schools Limited
St James School, Bargate, Grimsby, DN34 4SY
Ordinary
100.00
Wellesley House School Limited
Wellesley House, Ramsgate Road, Broadstairs, CT10 2DG
Ordinary
100.00
Wycombe Preparatory School Limited
19 London Road, High Wycombe, HP11 1BJ
Ordinary
100.00
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,095,492
3,039,955
Corporation tax recoverable
899,748
899,748
899,748
899,748
Amounts owed by group undertakings
-
2,858,589
3,415,077
Directors' current accounts
2,665,227
2,564,624
2,665,227
2,564,624
Other debtors
9,211,407
12,165,261
137,345
494,013
Prepayments and accrued income
818,649
822,198
570,663
577,576
15,690,523
19,491,786
7,131,572
7,951,038
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 28
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
1,594
32,284
Trade creditors
1,640,854
1,423,336
671,217
610,438
Corporation tax payable
510,392
Other taxation and social security
991,866
1,220,941
79,646
22,712
Deferred income
5,847,712
Other creditors
188,979
1,286,595
1,611
70,000
Accruals and deferred income
1,326,193
3,167,625
8,070
219,254
9,997,198
7,641,173
760,544
922,404
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
18
16,000,000
15,500,000
16,000,000
15,500,000
Deferred income
464,936
Other creditors
63,608
6,811,131
16,528,544
22,311,131
16,000,000
15,500,000
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
16,000,000
15,500,000
16,000,000
15,500,000
Bank overdrafts
1,594
32,284
16,001,594
15,532,284
16,000,000
15,500,000
Payable within one year
1,594
32,284
Payable after one year
16,000,000
15,500,000
16,000,000
15,500,000
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 29
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
271,409
436,281
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
20
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
27,000
27,000
27,000
27,000
21
Revaluation reserve
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning and end of the year
272,480
272,480
-
22
Profit and loss reserves
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
15,443,190
17,596,342
19,049,602
20,613,662
Revaluation reserve
272,480
272,480
-
Loss for the year
(2,646,586)
(1,905,632)
(3,178,240)
(1,044,060)
Dividends
(620,000)
(520,000)
(620,000)
(520,000)
At the end of the year
12,176,604
15,443,190
15,251,362
19,049,602
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 30
23
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
322,000
322,000
-
-
Years 2-5
1,288,000
1,288,000
-
-
After 5 years
6,000,000
6,000,000
-
-
7,610,000
7,610,000
-
-
24
Related party transactions
Mr A Khan is the owner of another Independent Schools Group, AS Southern Limited.
As at the 31 August 2025 the group owed AS Southern Limited £2,300 (2024: £8,607,361), this amount is included in other creditors.
As at the 31 August 2025 the group was owed by AS Southern Limited £6,154,880 (2024: £11,407,269), this amount is included in other debtors.
During the year the group charged AS Southern Limited £2,800,000 (2024: £576,000) for head office recharges.
As at 31 August 2025 the group was owed £3,520,333 (2024: £3,492,388) from Lucton School which is a charity that has the Alpha Directors appointed as Governors.
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 31
25
Controlling party
The ultimate controlling party is Mr A Khan by virtue of him owning all of the issued share capital of the entity.
26
Registered Bank Charge
Barclays Security Trustee Limited has filed fixed charges over certain Freehold Properties within the Group as security for the bank loan.
Barclays Security Trustee Limited has a fixed and floating charge over the assets of the company by a way of a debenture.
27
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Loss after taxation
(2,646,586)
(1,905,632)
Adjustments for:
Finance costs
2,918,954
-
Amortisation and impairment of intangible assets
105,783
29,115
Depreciation and impairment of tangible fixed assets
197,634
93,213
Movements in working capital:
Decrease/(increase) in debtors
3,901,866
(6,043,032)
Decrease in creditors
(9,698,128)
(2,827,668)
Increase in deferred income
6,312,648
-
Cash generated from/(absorbed by) operations
1,092,171
(10,654,004)
28
Cash generated from/(absorbed by) operations - company
2025
2024
£
£
Loss after taxation
(3,178,240)
(1,044,060)
Adjustments for:
Finance costs
2,859,245
-
Depreciation and impairment of tangible fixed assets
55,512
55,512
Movements in working capital:
Decrease in debtors
920,069
1,430,906
Decrease in creditors
(161,860)
(13,897,812)
Cash generated from/(absorbed by) operations
494,726
(13,455,454)
ALPHA SCHOOLS (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 32
29
Analysis of changes in net debt - group
2025
£
Opening net funds/(debt)
Cash and cash equivalents
3,391,623
Loans
(16,112,870)
(12,721,247)
Changes in net debt arising from:
Cash flows of the entity
(2,815,983)
Changes in market value and exchange rates
(319,952)
Closing net funds/(debt) as analysed below
(15,857,182)
Closing net funds/(debt)
Cash and cash equivalents
774,669
Loans
(16,000,000)
(15,225,331)
30
Analysis of changes in net debt - company
2025
£
Opening net funds/(debt)
Cash and cash equivalents
2,652,571
Loans
(15,500,000)
(12,847,429)
Changes in net debt arising from:
Cash flows of the entity
(2,765,170)
Changes in market value and exchange rates
(319,952)
Closing net funds/(debt) as analysed below
(15,932,551)
Closing net funds/(debt)
Cash and cash equivalents
67,449
Loans
(16,000,000)
(15,932,551)
2025-08-312024-09-01falsefalseCCH SoftwareCCH Accounts Production 2026.100A KhanR J StattersfieldR J StattersfieldP Bussfalse07391840bus:Consolidated2024-09-012025-08-31073918402024-09-012025-08-3107391840bus:CompanySecretaryDirector12024-09-012025-08-3107391840bus:Director12024-09-012025-08-3107391840bus:Director22024-09-012025-08-3107391840bus:CompanySecretary12024-09-012025-08-3107391840bus:Director32024-09-012025-08-3107391840bus:RegisteredOffice2024-09-012025-08-31073918402025-08-3107391840bus:Consolidated2025-08-3107391840bus:Consolidated2023-09-012024-08-31073918402023-09-012024-08-3107391840core:Goodwillbus:Consolidated2025-08-3107391840core:Goodwillbus:Consolidated2024-08-3107391840bus:Consolidated2024-08-31073918402024-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-08-3107391840core:PlantMachinerybus:Consolidated2025-08-3107391840core:FurnitureFittingsbus:Consolidated2025-08-3107391840core:MotorVehiclesbus:Consolidated2025-08-3107391840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2025-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3107391840core:PlantMachinerybus:Consolidated2024-08-3107391840core:FurnitureFittingsbus:Consolidated2024-08-3107391840core:MotorVehiclesbus:Consolidated2024-08-3107391840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssets2025-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-08-3107391840core:FurnitureFittings2025-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3107391840core:FurnitureFittings2024-08-3107391840core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-08-3107391840core:CurrentFinancialInstrumentsbus:Consolidated2024-08-3107391840core:ShareCapitalbus:Consolidated2025-08-3107391840core:ShareCapitalbus:Consolidated2024-08-3107391840core:RevaluationReservebus:Consolidated2025-08-3107391840core:RevaluationReservebus:Consolidated2024-08-3107391840core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-08-3107391840core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-08-3107391840core:ShareCapital2025-08-3107391840core:ShareCapital2024-08-3107391840core:RetainedEarningsAccumulatedLosses2025-08-3107391840core:RetainedEarningsAccumulatedLosses2024-08-3107391840core:ShareCapitalbus:Consolidated2023-08-3107391840core:SharePremiumbus:Consolidated2023-08-31073918402023-08-3107391840core:ShareCapital2023-08-3107391840core:RetainedEarningsAccumulatedLosses2023-08-3107391840core:RevaluationReserve2025-08-3107391840core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2023-08-3107391840core:Goodwill2024-09-012025-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3107391840core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-3107391840core:FurnitureFittings2024-09-012025-08-3107391840core:MotorVehicles2024-09-012025-08-3107391840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-09-012025-08-3107391840core:Goodwillbus:Consolidated2024-08-3107391840core:Goodwillbus:Consolidated2024-09-012025-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-08-3107391840core:PlantMachinerybus:Consolidated2024-08-3107391840core:FurnitureFittingsbus:Consolidated2024-08-3107391840core:MotorVehiclesbus:Consolidated2024-08-3107391840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-08-3107391840bus:Consolidated2024-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3107391840core:FurnitureFittings2024-08-31073918402024-08-3107391840core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-09-012025-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-09-012025-08-3107391840core:PlantMachinerybus:Consolidated2024-09-012025-08-3107391840core:FurnitureFittingsbus:Consolidated2024-09-012025-08-3107391840core:MotorVehiclesbus:Consolidated2024-09-012025-08-3107391840core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-09-012025-08-3107391840core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3107391840core:Subsidiary12024-09-012025-08-3107391840core:Subsidiary22024-09-012025-08-3107391840core:Subsidiary32024-09-012025-08-3107391840core:Subsidiary42024-09-012025-08-3107391840core:Subsidiary52024-09-012025-08-3107391840core:Subsidiary62024-09-012025-08-3107391840core:Subsidiary72024-09-012025-08-3107391840core:Subsidiary82024-09-012025-08-3107391840core:Subsidiary92024-09-012025-08-3107391840core:Subsidiary102024-09-012025-08-3107391840core:Subsidiary112024-09-012025-08-3107391840core:Subsidiary122024-09-012025-08-3107391840core:Subsidiary112024-09-012025-08-3107391840core:Subsidiary222024-09-012025-08-3107391840core:Subsidiary332024-09-012025-08-3107391840core:Subsidiary442024-09-012025-08-3107391840core:Subsidiary552024-09-012025-08-3107391840core:Subsidiary662024-09-012025-08-3107391840core:Subsidiary772024-09-012025-08-3107391840core:Subsidiary882024-09-012025-08-3107391840core:Subsidiary992024-09-012025-08-3107391840core:Subsidiary10102024-09-012025-08-3107391840core:Subsidiary11112024-09-012025-08-3107391840core:Subsidiary12122024-09-012025-08-3107391840core:CurrentFinancialInstrumentsbus:Consolidated2025-08-3107391840core:CurrentFinancialInstruments2025-08-3107391840core:CurrentFinancialInstruments2024-08-3107391840core:WithinOneYearbus:Consolidated2025-08-3107391840core:WithinOneYearbus:Consolidated2024-08-3107391840core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3107391840core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3107391840core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-08-3107391840core:Non-currentFinancialInstrumentsbus:Consolidated2025-08-3107391840core:Non-currentFinancialInstrumentsbus:Consolidated2024-08-3107391840core:Non-currentFinancialInstruments2025-08-3107391840core:Non-currentFinancialInstruments2024-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYear22025-08-3107391840core:Non-currentFinancialInstrumentscore:AfterOneYear22024-08-3107391840bus:PrivateLimitedCompanyLtd2024-09-012025-08-3107391840bus:FRS1022024-09-012025-08-3107391840bus:Audited2024-09-012025-08-3107391840bus:ConsolidatedGroupCompanyAccounts2024-09-012025-08-3107391840bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP