OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

Registered number: 02575796 Charity number: 1002534

CAMDEN COMMUNITY NURSERIES LIMITED

(A company limited by guarantee)

UNAUDITED

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2022

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED

(A company limited by guarantee)

CONTENTS

Page
Reference and administrative details of the Company, its Trustees and advisers 1
Trustees' report 2 - 7
Independent examiner's report 8
Statement of financial activities 9
Balance sheet 10 - 11
Statement of cash flows 12
Notes to the financial statements 13 - 30

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 MARCH 2022

Trustees

Laurie Swan, Treasurer Paul McGhee Camilla Hollweck James Smith, Co-chair Isavella Theodosiou Ghislaine Halpenny, Co-chair

Company registered number

02575796

Charity registered number

1002534

Registered office

16 Acol Road London NW6 3AG

Management team

Reanne Thompson, Senior Nursery Manager Denize Bisset, Montpelier Nursery Manager Maryum Akhtar, Montpelier Deputy Nursery Manager Ramona Strattan, Sington and Acol Nursery Manager Simon Oltean, Sington Deputy Nursery Manager Jane McNally, Acol Deputy Nursery Manager

Independent auditors

Griffin Stone Moscrop & Co Chartered Accountants 21-27 Lamb's Conduit Street London WC1N 3GS

Page 1

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED

(A company limited by guarantee)

TRUSTEES' REPORT FOR THE YEAR ENDED 31 MARCH 2022

The Trustees, who are also directors of the charity for the purposes of the Companies Act, present their annual report together with the independently examined financial statements of Camden Community Nurseries Limited (“the charity”) for the year ended 31 March 2022. The trustees confirm that the Annual report and financial statements of the charity comply with the current statutory requirements, the requirements of the charity’s governing document and provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” issued in March 2015.

Since the charity qualifies as small under section 383 of the Companies Act 2006, the strategic report required of medium and large companies under the Companies Act 2006 (strategic Report and Directors’ Report) Regulations 2013 is not required.

Objectives and Activities

The charity's objective and principal activity is established as the advancement of the standard of education and care for pre-school children. This continues to be developed by Camden Community Nurseries (CCN) through adhering to the principles set out in the Early Years Foundation Stage and incorporating the seven areas of learning and development in the nurseries.

Our aim is to provide a community orientated nursery experience, which can be enjoyed by the children and parents alike, to as many beneficiaries as possible. Places are open to all, but targeted towards working parents, parents in further education, low-income families, refugee families, lone parent families and children with special needs.

CCN also supports students and unqualified staff to complete Early Years Education qualifications.

We strive to re-invest all proceeds from our charitable activities back into the charity whilst keeping mindful of ensuring the long term financial stability of the business.

CCN’s primary source of income is fees charged for the provision of childcare in its nurseries. CCN uses a two tier fee structure to encourage a range of families to access high quality childcare. Additionally CCN continues to be part-funded by nursery education grants from the London Borough of Camden and occasionally other grant funders.

CCN does not undertake grant making activities, nor does it rely on contributions from volunteers.

Achievements and performance

The performance of the Charity for the financial year was not as good as originally forecast ending the year with a financial deficit of £84,016. Financially the charity strikes a balance between setting our fees at the lowest possible level for our disadvantaged beneficiaries and the need to maintain a financial buffer against future environmental changes. The financial year to 31 March 2022 was particularly difficult as support set up to assist businesses through the COVID crisis was no longer available however the after effects of the pandemic were still being widely felt by everyone including CCN.

Acol is our largest nursery with a total of 50 equivalent full time places. Montpelier has 24 places and Sington has 22. All nurseries continue to offer places for the 30-hour government funded childcare programme. In addition, all nurseries also offer places for the London Borough of Camden (LBC) funded 2 year old scheme.

At the year end the numbers of children on roll were as follows:

• Montpelier 18, including 2 on our lower income brackets, a further 3 receiving the additional 30-hour funding and 1 child on the 2 Year old Scheme.

• Sington 22, including 4 on our lowest income bracket and a further 2 receiving the additional 30-hour funding, 1 children on the 2 Year old Scheme and 1 SEN child with additional funding.

The average occupancy across CCN for the year to 31 March 2022 was 67% (2021: 54%), with average

Page 2

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2022

occupancy levels of 75% for Acol (2021: 54%), 62% for Montpelier (2021: 59%), and 63% for Sington (2021: 50%). All nurseries have a target occupancy level of 75%. The increase in occupancy for the year to 31 March 2022 reflects the fluctuations due to COVID-19 including changes of circumstances (such as working patterns) for parents. It should be noted that the levels of occupancy for the year are well below pre-pandemic levels and budget.

In normal times CCN generally has higher occupancy in the winter and spring, with lower occupancy levels in the summer and in the academic changeover period (September/October). We continue to work hard to increase occupancy through our communications activity, which includes community events organised through each of the nurseries.

All three of CCN’s nurseries are currently rated ‘Good’ by Ofsted. The dates of the latest Ofsted inspections are as follows. Acol was inspected by Ofsted on 12 February 2019, Sington was inspected on 12 September 2018 and Montpelier was inspected on the 9 March 2018.

CCN has not undertaken any large-scale fundraising activities with all fundraising effectively suspended during the pandemic. CCN has only returned to run small scale fundraising in the financial year to 31 March 2022. Where nursery fundraising takes place at each nursery all funds generated are directly re-invested in the relevant nursery.

Financial Review

The Statement of Financial Activities shows income for the year of £972,845 and total expenditure of £1,056,861 resulting in net expenditure for the year of £84,016. Total reserves at the end of the March 2022 were £551,395, £550,449 being unrestricted funds.

Significant points to note on the Statement of Financial Activities are outlined below:

• Income from charitable activities, wholly derived from fees charged to parents, has increased by £202,937 from £543,087 to £746,024 due to higher levels of occupancy.

• Resources expended on charitable activities have increased by £116,556 to £1,058,277. This increase is due to a rise in direct costs of £116,556 from £939,721 principally resulting from higher salary costs, which is our most significant expense. Staff costs for the year to 31 March 2022 were £850,862, an increase of £50,915 from £799,947, reflecting higher staffing required in the post pandemic period, although COVID-19 is still impacting our occupancy.

CCN continues to experience financial pressures, caused by a number of factors (excluding COVID-19 issues covered separately), including:

• rent costs

• an unchanged funding rate (last increased by 3p to £6.57 per hour in September 2019) as CCN provides childcare to parents on the basis of hours.

Page 3

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2022

Principal Risks & Uncertainties facing the Charity

CCN’s principal risks and strategies for mitigation are set out below:

Risk 1 - Loss of key personnel, including both staff and Trustees This risk is mitigated by:

Risk 2 - External factors place increased financial strain on CCN, leading to going concern issues This risk is mitigated by:

Risk 3 - Reduction in occupancy, leading to reduction in income This risk is mitigated by:

Risk 4 - Results of future Ofsted inspections impact reputation of CCN nurseries

This risk is mitigated by:

Principal Funding Sources

CCN’s primary source of income is fees charged for the provision of childcare in its nurseries. CCN uses a twotier fee structure designed to enable a range of families to access quality childcare. As a not for profit organisation, CCN offers very competitive fee rates and discounted places for those on lower incomes.

CCN continues to receive nursery education grants from Camden Council and occasionally other grant funders. In particular the 2 year old funding scheme allows CCN to offer part time fully funded places to eligible 2 year olds. CCN also provides the universal funded places and the 30 hour places to eligible 3 & 4 year olds. It is important to note that this funding from the LBC results in lower fees being charged to the parents.

COVID-19 Impact & Assessment

Occupancy has been severely hit by the crisis not only due to enforced closures (prior year) but also parent circumstances and requirements have been changing. Throughout the year and since the year end occupancy continues to fluctuate more and has been harder to maintain.

As funding and government benefits have been removed the financial year to 31st March 2022 has been very difficult but CCN remains positive that we can continue to operate in the current climate.

Page 4

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2022

Reserves policy & Going concern

The charity had net assets at the balance sheet date of £551,395 of which £946 are restricted (net assets of £603,411 at 31 March 2021). It is the policy for the Board to maintain a level of unrestricted reserves as a buffer against changes in the economic climate that might impact the donors and supporters of the charity.

The current financial year to 31 March 2022 has been very challenging. In conjunction with other nurseries CCN has struggled to recruit qualified staff and has had to deal with fluctuating occupancy. However, the Trustees consider the present level of reserves and funding committed to by third parties, is adequate to support the charity for at least twelve months.

Plans for the future

At the core of our future plans is our commitment to providing affordable nursery places to the local community and to be the first choice for parents in the local area. CCN will continue to promote the nurseries to maintain and increase occupancy. We intend to continue offering as many funded places (2 year old scheme, 30 hour funding and 15 hour universal funding) and lower income places as possible.

In order to do this we will perform a financial and strategic review of the business every 6 months. In particular, the Trustees will continue to review and benchmark fee levels to ensure that the right balance is found between providing value for money for parents and ensuring the financial sustainability of the charity. A fee rise of 10% was implemented from 1 September 2022. This was a significant rise which the board felt had to be made to allow for a pay rise and to deal with rising costs particularly energy costs. CCN gave the staff a 5% pay rise from 1 September 2022.

The Board continues to provide the strategic direction of the charity. The Board has an ongoing commitment to ensuring that CCN’s fundraising, finance and accounting policies are in line with best practice, and to focussing business planning on supporting our vision and mission. We believe we have the skills and expertise within the team and Board of Trustees to fulfil this commitment.

Page 5

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2022

Structure, Governance and Management

The charity is constituted as a company limited by guarantee and is therefore governed by a Memorandum and Articles of Association, and also registered with the Charity Commission. The Memorandum and Articles of Association were updated during the 2014/15 financial year and adopted by the Board of Trustees. No further revisions have taken place.

Method of appointment, induction and training of Trustees

All parents are offered membership and are invited to attend the AGM. Parents are advised about which Trustees are resigning, and are invited to consider standing for election as Trustees themselves, which they can do via an application process. The majority of Trustees are parents but the Board will also co-opt non-parent Trustees where appropriate giving due regard to the requirement for any specialist skills needed.

New trustees undergo an induction to brief them on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association, the committee and decision-making processes, the business plan and the recent financial performance of the charity. Trustees are encouraged to consult a wide range of guidance available from relevant bodies such as the Charities Commission and undertake external training opportunities.

Organisation

In normal circumstances the Board meets bi-annually in person and quarterly by conference call. In addition specific meetings may be convened as deemed necessary. Since April 2020 the Board has been meeting via video conference call on a near monthly basis. We are not currently running sub-committees as all members of the Board need to be fully aware of all issues. Since the financial year end Board meetings are continuing to occur online but have reduced in frequency and are currently being held at least quarterly.

A Senior Nursery Manager has responsibility (as delegated by the Board) for the day-to-day operation of all three nurseries (Acol, Sington & Montpelier), which constitute Camden Community Nurseries (CCN). This includes operational expenditure, staff management and recruitment, as well as ensuring best practice across all three nurseries.

Each individual nursery has a Manager and Deputy Manager who report to the Senior Nursery Manager and are responsible for the early years’ education within their nurseries and for the line management of the nursery staff. Day to day support is provided to the Senior Nursery Manager by three part time members of staff (Admin Officer, Marketing Officer and Finance Officer). Furthermore, the organisation has access to a pool of specialists for specific work on an ad hoc basis, for example on the strategic direction of CCN, fundraising and HR.

The Board is responsible for all strategic decision making including

Public Benefit

We have referred to the Charity Commissions general guidance on public benefit when reviewing our aims and objectives and in planning our future services. In particular the board of trustees consider how our planned services will contribute to the aims and objectives they have set.

Audit exemption

The government have set the income threshold requiring an audit at £1,000,000. Under these rules CCN is only required to have its 31 March 2022 accounts independently examined. The Trustees have appointed the firm of auditors, GSM & Co, to perform the independent examination.

Page 6

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2022

Trustees’ responsibilities statement

The trustees (who are also the directors of Camden Community Nurseries Limited for the purposes of company law) are responsible for preparing the Trustees’ Annual 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. Under company law 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 charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing these financial statements, the Trustees are required to:

The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company’s transactions and disclose with reasonable accuracy at any time the financial position of the charitable 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 charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved by order of the members of the board of Trustees and signed on their behalf by:

................................................ Laurie Swan (Trustee) Date: 22 November 2022

Page 7

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

INDEPENDENT EXAMINER'S REPORT FOR THE YEAR ENDED 31 MARCH 2022

Independent examiner's report to the Trustees of Camden Community Nurseries Limited ('the Company')

I report to the charity Trustees on my examination of the accounts of the Company for the year ended 31 March 2022.

Responsibilities and basis of report

As the Trustees of the Company (and its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').

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

Independent examiner's statement

Since the Company's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of ICAEW, which is one of the listed bodies.

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

  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

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

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

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

This report is made solely to the Company's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the Company's Trustees those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the Company and the Company's Trustees as a body, for my work or for this report.

Signed: Richard Hill

30/11/2022 Dated: FCA

Griffin Stone Moscrop & Co Chartered Accountants 21-27 Lamb's Conduit Street London WC1N 3GS

Page 8

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED

(A company limited by guarantee)

STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 MARCH 2022

Note
Income from:
Donations and legacies
2
Charitable activities
3
Fundraising activities
Investments
4
Total income
Expenditure on:
Raising funds
Charitable activities
5
Total expenditure
Net movement in funds before other
recognised gains
Other recognised gains:
Actuarial gains on defined benefit
pension schemes
19
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward		 Restricted
funds
2022
£
224,328
-
-
-
224,328
-
226,528
226,528
(2,200)
-
(2,200)
3,146
(2,200)
946		 Unrestricted
funds
2022
£
1,670
746,024
757
66
748,517
584
829,749
830,333
(81,816)
32,000
(49,816)
600,265
(49,816)
550,449		 Total
funds
2022
£
225,998
746,024
757
66
972,845
584
1,056,277
1,056,861
(84,016)
32,000
(52,016)
603,411
(52,016)
551,395		 Total
funds
2021
£
403,616
543,087
-
351
947,054
516
939,721
940,237
6,817
51,000
57,817
545,594
57,817
603,411

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

The notes on pages 13 to 30 form part of these financial statements.

Page 9

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee) REGISTERED NUMBER: 02575796

BALANCE SHEET AS AT 31 MARCH 2022

Note
Fixed assets
Tangible assets
10
Current assets
Debtors
11
Cash at bank and in hand
Creditors: amounts falling due within one
year
12
Net current assets
Total assets less current liabilities
Net assets excluding pension asset /
liability
Defined benefit pension scheme asset /
liability
19
Total net assets
Charity funds
Restricted funds
13
Unrestricted funds
13
Total funds		 15,155
568,028
583,183
(56,252)		 2022
£
1,464
1,464
526,931
528,395
528,395
23,000
551,395
946
550,449
551,395		 18,074
647,550
665,624
(56,998)		 2021
£
2,785
2,785
608,626
611,411
611,411
(8,000)
603,411
3,146
600,265
603,411

Page 10

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED

(A company limited by guarantee)

BALANCE SHEET (CONTINUED) AS AT 31 MARCH 2022

The Company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The members have not required the company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

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

The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by:

................................................ Laurie Swan (Trustee) Date: 22 November 2022

The notes on pages 13 to 30 form part of these financial statements.

Page 11

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 MARCH 2022

Cash flows from operating activities
Net cash used in operating activities
Cash flows from investing activities
Dividends, interests and rents from investments
Net cash provided by investing activities
Cash flows from financing activities
Net cash provided by financing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
The notes on pages 13 to 30 form part of these financial statements		 2022
£
(79,588)
66
66
-
(79,522)
647,550
568,028		 2021
£
7,592
351
351
-
7,943
639,607
647,550

Page 12

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

1. Accounting policies

1.1 Basis of preparation of financial statements

The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - 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) (effective 1 January 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Camden Community Nurseries Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy.

1.2 Going concern

After making appropriate enquiries, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the next twelve months. For this reason they continue to adopt the going concern basis in preparing the financial statements.

1.3 Company status

The charity is a company limited by guarantee. The members of the company are the Trustees named on page 1. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity.

1.4 Income

All income is recognised once the Company has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.

Grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.

Donated facilities are included at the value to the charity where this can be quantified and a third party is bearing the cost. No amounts are included in the financial statements for services donated by volunteers.

The principal sources of income for the charity are fees receivable which are recognised on an accruals basis and grants which are recognised on receipt unless there is a contractual arrangement to specify that the income relates to a specified period.

If donors specify that income must be used in future accounting periods or donors' conditions have not been fulfilled, then the income is deferred.

Page 13

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

1. Accounting policies (continued)

1.5 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, 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 classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity.

Support costs are those costs incurred in a support or administrative role rather than those spent in directly delivering the organisation's principal charitable activity of providing nursery care.

Governance costs are those incurred in connection with compliance with constitutional and statutory requirements.

Costs of generating funds are costs incurred in attracting voluntary income, and those incurred in trading activities that raise funds.

Charitable activities and Governance costs are costs incurred on the charity's operations, including support costs and costs relating to the governance of the charity apportioned to charitable activities.

All expenditure is inclusive of irrecoverable VAT.

1.6 Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the Bank.

1.7 Tangible fixed assets and depreciation

Tangible fixed assets costing £1,000 or more are capitalised and recognised when future economic benefits are probable and the cost or value of the asset can be measured reliably.

Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

A review for impairment of a fixed asset is carried out if events or changes in circumstances indicate that the carrying value of any fixed asset may not be recoverable. Shortfalls between the carrying value of fixed assets and their recoverable amounts are recognised as impairments. Impairment losses are recognised in the Statement of financial activities incorporating income and expenditure account.

Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, using the following bases:

Page 14

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

1. Accounting policies (continued)

1.8 Operating leases

Rentals under operating leases are shown in the Statement of financial activities for the Montpelier and Sington nurseries and printers. A donation in kind and an equivalent expense has been recognised in the accounts for the two properties, where there were signed agreements in place at 31 March 2020, to reflect the rent relief received from London Borough of Camden.

There is a draft lease under discussion for the Acol Nursery as at 31 March 2022.

Rentals under operating lease for printers are charged to the statement of financial activities on a straight line basis over the lease term.

1.9 Debtors

Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

1.10 Cash at bank and in hand

Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

1.11 Liabilities and provisions

Liabilities and provisions are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.

Liabilities are recognised at the amount that the Company anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.

Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised within interest payable and similar charges.

Page 15

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

1. Accounting policies (continued)

1.12 Pensions

The Company operates a defined contribution pension scheme and the pension charge represents the amounts payable by the Company to the fund in respect of the year.

The charity operates a defined benefits pension scheme and the pension charge is based on a full actuarial valuation dated 31 March 2022.

In respect of this scheme the appointed actuaries have calculated the net present value of the future liabilities payable to the members of the scheme at the balance sheet date. Accordingly, a liability is reflected in the Balance sheet as at 31 March 2022 and 2021.

1.13 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Company and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the Company for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

Page 16

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

2. Income from donations and legacies

Grants
LB of Camden - 2 yr old grant
Nursery Education (DfEE) - 3 yr old grant
LB of Camden - support workers
Furlough grant
Subtotal detailed disclosure
Donations
Subtotal
Grants
LB of Camden - 2 yr old grant
Nursery Education (DfEE) - 3 yr old grant
LB of Camden - support workers
Furlough grant
Subtotal detailed disclosure
Donations
Grants
Subtotal		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
21,750
-
190,915
-
11,663
-
-
1,470
224,328
1,470
-
200
-
200
224,328
1,670
Restricted
funds
2021
Unrestricted
funds
2021
£
£
46,537
-
293,181
-
15,040
-
-
45,805
354,758
45,805
-
3,053
-
-
-
3,053
354,758
48,858		 Total
funds
2022
£
21,750
190,915
11,663
1,470
225,798
200
200
225,998
Total
funds
2021
£
46,537
293,181
15,040
45,805
400,563
3,053
-
3,053
403,616

Page 17

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

3. Income from charitable activities

Unrestricted
funds
2022
£
Fees receivable
746,024
Unrestricted
funds
2021
£
Fees receivable
543,087
4.
Interest received
Unrestricted
funds
2022
£
Bank interest
66
Unrestricted
funds
2021
£
Bank interest
342
Other interest
9
351		 Total
funds
2022
£
746,024
Total
funds
2021
£
543,087
Total
funds
2022
£
66
Total
funds
2021
£
342
9
351

Page 18

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

5. Analysis of expenditure on charitable activities

Summary by fund type

Nursery costs
Nursery costs
Analysis of expenditure by activities
Nursery costs
Nursery costs		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
226,528
829,749
Restricted
funds
2021
Unrestricted
funds
2021
£
£
355,163
584,558
Activities
undertaken
directly
2022
Support
costs
2022
£
£
979,543
76,735
Activities
undertaken
directly
2021
Support
costs
2021
£
£
870,086
69,635		 Total
funds
2022
£
1,056,277
Total
funds
2021
£
939,721
Total
funds
2022
£
1,056,278
Total
funds
2021
£
939,721

6. Analysis of expenditure by activities

Page 19

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

6. Analysis of expenditure by activities (continued)

Analysis of direct costs

Staff costs
Depreciation
Rent and services
Rates and property service charge
Light and heat
Repairs and maintenance
Insurance
Other building costs
Telephone
Other office costs
Food costs
Materials and toys
Recruitment and training
Agency staff cover
Other costs
Net interest cost on defined benefit scheme		 Nursery
costs
2022
£
796,856
1,321
19,600
11,393
16,731
16,802
4,683
22,290
4,204
17,748
31,187
11,701
7,509
4,223
12,295
1,000
979,543		 Total
funds
2022
£
796,856
1,321
19,600
11,393
16,731
16,802
4,683
22,290
4,204
17,748
31,187
11,701
7,509
4,223
12,295
1,000
979,543

Page 20

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

6. Analysis of expenditure by activities (continued)

Analysis of direct costs (continued)

Staff costs
Depreciation
Rent and services
Rates and property service charge
Light and heat
Repairs and maintenance
Insurance
Other building costs
Staff travel
Telephone
Other office costs
Food costs
Materials and toys
Recruitment and training
Other costs
Net interest cost on defined benefit scheme		 Nursery
costs
2021
£
748,009
1,341
12,086
1,416
15,542
8,435
4,477
6,542
36
5,352
17,658
24,355
7,377
4,290
11,170
2,000
870,086		 Total
funds
2021
£
748,009
1,341
12,086
1,416
15,542
8,435
4,477
6,542
36
5,352
17,658
24,355
7,377
4,290
11,170
2,000
870,086

Page 21

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

6. Analysis of expenditure by activities (continued)

Analysis of support costs

Staff costs
Professional fees
Agency staff
Governance costs (see note 7)
Staff costs
Professional fees
Agency staff
Governance costs (see note 7)
Governance costs
Fees payable for the independent examination of the Company's annual
accounts
Other governance costs:
Other financial costs
Subscription and licence fees		 Nursery
costs
2022
£
54,006
4,844
11,105
6,780
76,735
Nursery
costs
2021
£
51,938
4,674
7,383
5,640
69,635
2022
£
4,050
1,557
1,173		 Total
funds
2022
£
54,006
4,844
11,105
6,780
76,735
Total
funds
2021
£
51,938
4,674
7,383
5,640
69,635
2021
£
3,360
1,011
1,269

7. Governance costs

Page 22

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

8. Staff costs

Wages and salaries
Social security costs
Contribution to defined contribution pension schemes		 2022
£
772,031
46,394
32,437
850,862		 2021
£
726,832
42,791
30,324
799,947

The average number of persons employed by the Company during the year was as follows:

Number of adminstrative staff
Number of other staff		 2022
No.
2
49
51		 2021
No.
2
47
49

No employee received remuneration amounting to more than £60,000 in either year.

The key management personnel comprise the Senior Manager and Finance Officer. The total employee benefits of these 2 key management personnel of the charity amounts to £68,833 (2021 - £70,701).

The average number of employees employed during the year were 51 (2021 - 49) comprising 20 full time and 31 part time employees (2021 - 22 full time, 27 part time).

9. Trustees' remuneration and expenses

During the year, no Trustees received any remuneration or other benefits (2021 - £NIL).

During the year ended 31 March 2022, no Trustee expenses have been incurred (2021 - £NIL).

Page 23

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

10. Tangible fixed assets

Cost or valuation
At 1 April 2021
At 31 March 2022
Depreciation
At 1 April 2021
Charge for the year
At 31 March 2022
Net book value
At 31 March 2022
At 31 March 2021		 Long-term
leasehold
property
£
27,610
27,610
25,150
1,260
26,410
1,200
2,460		 Fixtures and
fittings
£
4,727
4,727
4,402
61
4,463
264
325		 Computer
equipment
£
1,110
1,110
1,110
-
1,110
-
-		 Total
£
33,447
33,447
30,662
1,321
31,983
1,464
2,785

Page 24

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

11. Debtors

Due within one year
Other debtors
Prepayments and accrued income		 2022
£
11,473
3,682
15,155		 2021
£
13,637
4,437
18,074

12. Creditors: Amounts falling due within one year

Other creditors
Accruals and deferred income		 2022
£
28,491
27,761
56,252		 2021
£
24,431
32,567
56,998

13. Statement of funds

Statement of funds - current year

Unrestricted funds
General Funds - all funds
Restricted funds
LBC 2yr olds
NEF 3yr olds
LBC: support workers
Sustainability grant
Total of funds		 Balance at 1
April 2021
£
600,265
-
-
-
3,146
3,146
603,411		 Income
£
748,517
21,750
190,915
11,663
-
224,328
972,845		 Expenditure
£
(830,333)
(21,750)
(190,915)
(11,663)
(2,200)
(226,528)
(1,056,861)		 Gains/
(Losses)
£
32,000
-
-
-
-
-
32,000		 Balance at
31 March
2022
£
550,449
-
-
-
946
946
551,395

Page 25

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

14. Summary of funds

Summary of funds - current year

General funds
Restricted funds		 Balance at 1
April 2021
£
600,265
3,146
603,411		 Income
£
748,517
224,328
972,845		 Expenditure
£
(830,333)
(226,528)
(1,056,861)		 Gains/
(Losses)
£
32,000
-
32,000		 Balance at
31 March
2022
£
550,449
946
551,395

15. Analysis of net assets between funds

Analysis of net assets between funds - current year

Tangible fixed assets
Current assets
Creditors due within one year
Provisions for liabilities and charges
Total
Analysis of net assets between funds - prior year
Tangible fixed assets
Current assets
Creditors due within one year
Provisions for liabilities and charges
Total		 Restricted
funds
2022
Unrestricted
funds
2022
£
£
-
1,464
946
582,237
-
(56,252)
-
23,000
946
550,449
Restricted
funds
2021
Unrestricted
funds
2021
£
£
-
2,785
3,146
662,478
-
(56,998)
-
(8,000)
3,146
600,265		 Total
funds
2022
£
1,464
583,183
(56,252)
23,000
551,395
Total
funds
2021
£
2,785
665,624
(56,998)
(8,000)
603,411

Page 26

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

16. Reconciliation of net movement in funds to net cash flow from operating activities

Net income/expenditure for the year (as per Statement
Activities)
Adjustments for:
Depreciation charges
Dividends, interests and rents from investments
Decrease/(increase) in debtors
Increase/(decrease) in creditors
Increase in provision within expenditure on charitable activities
Net cash provided by/(used in) operating activities
17.
Analysis of cash and cash equivalents
Cash in hand
Total cash and cash equivalents
18.
Analysis of changes in net debt
Cash at bank and in hand		 of Financial
At 1 April
2021
£
647,550
647,550		 2022
£
(84,016)
1,321
(66)
2,919
(746)
1,000
(79,588)
2022
£
568,028
568,028
Cash flows
£
(79,522)
(79,522)		 2021
£
6,817
1,342
(351)
(4,354)
4,138
-
7,592
2021
£
647,550
647,550
At 31 March
2022
£
568,028
568,028

Page 27

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

19. Pension commitments

The charity operated a defined benefit scheme (DBS) which is now closed and operates a defined contribution scheme (DCS).

The DCS is operated by the Pensions Trust. The number of staff in the defined contribution scheme at the year end was 38 (2021 - 35)

. The charity operated a defined benefit scheme, which is part of a multi-employer scheme operated by the Local Government Pension Scheme (LGPS), on behalf of Camden Community Nurseries.

The number of staff in the defined benefit scheme is 3 (2021 - 3).

FRS 102 Disclosure

The LGPS undertakes a triennial actuarial review to establish the value of the fund and if necessary adjust the contributions paid by employers accordingly.

The pension cost and provision for the year ending 31 March 2022 are based on the advice of a professionally qualified actuary, Hymans Robertson LLP. The most recent formal valuation is dated 31 March 2022.

The Company operates a defined benefit pension scheme.

Principal actuarial assumptions at the Balance sheet date (expressed as weighted averages):

At 31 March At 31 March
2022 2021
% %
Discount rate 2.7 1.95
Expected return on scheme assets 7.0 31.0
Future salary increases 3.7 3.25
Future pension increases 3.3 2.85
At 31 March At 31 March
2022 2021
Years Years
Mortality rates (in years)
- for a male aged 65 now 21.8 22
- at 65 for a male aged 45 now 23.2 23.4
- for a female aged 65 now 24.1 24.3
- at 65 for a female aged 45 now 25.9 26.1

Page 28

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

19. Pension commitments (continued)

The major categories of scheme assets as a percentage of total scheme assets are as follows:

2022
%
Equities
63
Bonds
15
Property
15
Cash
7
The Company's share of the assets in the scheme was:
At 31 March
2022
£
Total market value of assets
400,000
The actual return on scheme assets was £7,000 (2021 - £7,000).
The amounts recognised in the Statement of financial activities are as follows:
Movements in the present value of the defined benefit obligation were as follows:
Opening defined benefit obligation
Interest cost
Actuarial (gains)/losses
Benefits paid
Closing defined benefit obligation		 2021
%
80
9
8
3
At 31 March
2021
£
396,000
2022
£
404,000
8,000
(12,000)
(23,000)
377,000

Page 29

DocuSign Envelope ID: 05DFEF44-AC47-4353-A59B-9089958BAB9A

CAMDEN COMMUNITY NURSERIES LIMITED (A company limited by guarantee)

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022

19. Pension commitments (continued)

Movements in the fair value of the Company's share of scheme assets were as follows:

Opening fair value of scheme assets
Actuarial gains
Net interest
Expected return on assets
Benefits paid
Closing fair value of scheme assets		 2022
£
396,000
20,000
8,000
(1,000)
(23,000)
400,000

20. Operating lease commitments

The charity is provided with the use of three properties by the London Borough of Camden, known as Sington, Montpelier and Acol nurseries.

There is a signed lease in place for the Montpelier and Sington nurseries. There is a draft lease under discussion for the Acol Nursery, however until such time as this is agreed and signed, no commitment is disclosed for this property.

In 2020, the charity signed an operating lease agreement in respect of four printers for the period of five years.

Accordingly, the commitments below detail the future minimum lease payments per these agreements.

At 31 March 2022 the total of the Charity's future minimum lease payments under operating leases as follows:

Not later than 1 year
Later than 1 year and not later than 5 years
Later than 5 years		 2022
£
20,464
79,264
132,400
232,128		 2021
£
20,464
80,128
152,000
252,592

Page 30