CHARITY COMMISSION
FOR ENGLAND AND WALES
Trustees, Annual Report for the period
From
1st September 2023
31 St August 2024
Period start date
Period end date
Charity name: Harpsden Pre School Playgroup
Charity registration number: 1029269
Objectives and Activities
SORP reference
Summary of the purposes of
the charity as set out in its
governing document
Para 1.17
The pre-school aims to provide a safe and
caring learning environment, free from
prejudice and discrimination, for children
aged 2 to 5 years old.
Summary of the main
activities in relation to those
purposes for the public
benefit, in particular. the
activities, projects or
services identified in the
accounts.
Para 1.17and
1.19
The pre-school provides supervised
sessions for pre-school children five days a
week, Mon-Fri
There are also Forest School sessions
which run on Tuesdays with our Forest
School Leader which is available to any
children in their last year before primary
school. We additionally provide woodland
sessions for all children including our
younger children every day.
The pre-school plans and provides
activities and play opportunities to develop
the children's emotional. physical, social,
and intellectual capabilities. in line with the
Govemment's EYFS framework.
Appropriate facilities and equipment are
provided to achieve this.
Additionally, the Pre-school now provides
holiday club care for children aged 3-5
which is open to all eligible children in the
local area.
Statement confinning
whether the trustees have
had regard to the guidance
issued by the Charity
Commission on public
benefit
Par8 1.18
The Trustees continue to have regard to
the guidance issued by the Charity
Commission on public benefit.
Additlonal Information (optional)
You ma
choose to include further statements where relevant about:
SORP reference

The Committee is responsible for
fundraising on behalf of the pre-school.
This is done in accordance with the policy
on 8rant making.
Para 1.38
Policy on grant making
nla
Para 1.38
Policy on social investment
including program related
investment
The committee is run by volunteers and
there are no volunteers working directly
with the children.
Para 1.38
Contribution made by
volunteers
Other
Achievements and Performance
SORP rgferenc£
The pre-school continues to provide high
quality care and education to all the
children attending. We continue to operate
with more teachers per session than the
government guidelines recommend, which
enables the pre-school to run smoothly but
also ensures there are plenty of staff on
hand to meet the children's needs and
adapt throughout the day as a true free-
flow setting. The Pre-school prides itself on
being an inclusive setting and therefore we
seek to accommodate children from all
financial backgrounds and do our best to
provide the necessary learning and social
environment for children with additional
needs.
Summary of the main
achievements of the charity,
identifying the difference the
charity's work has made to
the circumstances of its
beneficiaries and any wider
benefits to society as a
whole.
Para 1.20
We continue to provide a very special
woodland and Forest School setting which
we are using increasingly and the daily
access to the woodland setting has been
enjoyed by the children and offers a facility
that is particularly attractive to enquiring
parents or guardians.
We also identified a need for an early years
holiday club provision in the local area to

support working parents in the pre-school
and local community. Most local holiday
clubs only accept from reception or year l.
As a result, we introduced the Harpsden
Woodland Holiday Club in the Summer
holidays of 2024, run by the pre-school,
which was highly successful and spaces
sold out very quickly. This covers a need for
not only our current children but also the
wider community and parents were highly
complimentary. Due to this succe55 we
plan to offer Easter and Summer holiday
clubs in 2025.
Additional information (optional)
You ma
choose to include further statements where relevant about:
Achievements against
objectives set
Para 1.41
Due to its popularity. our
now annual Christmas
Wreath making event and
raffle - an event open to the
general public (expanding
our fundraising target
audience away from just the
parents and families of the
pre school) and some
smaller Christmas and
Easter events for parents to
enjoy with the children. We
succeeded in raising just in
excess of £1400 which was
a fantsstic achievement for
a small pre school setting
not attached to any local
school.
Perfonnance of fundraising
activities against objectives
set
Para 1.41
We are also using the new
holiday club as a fundraising
opportunity since this
provides for families outside
of our term-time only
provision and for additional
local families. As non-temi
time sessions, these are
also not funded by the
government. Before staff
costs, we raised in the

region of £3800 for the pre-
school over two weeks.
NIA
Snvestment performance
against objectives
P8ra 1.41
Financial Review
Review of the charity's
financial position at the end
of the period
Para 1.21
The 2023/2024 Academic Year was a year
of real progress whilst also presenting
various financial challenges along the way.
Crucially, there was a c. IO% increase in the
National Minimum Wage (NMW) in April
2024 which, for a childcare setting and the
salary bands associated with this sector,
presents a large increase to our biggest
cost centre.
The number of children on roll reached 32
by the end of the academic year, double
that of the start of the 23/24 financial and
academic year. For the first time numbers
were higher than pre-pandemic figures,
which was very encouraging and shows the
positive growth and attraction of this
unique setting.
Support from OCC was maintained
throughout the year while the pre-school
was open. Working parent funding was
introduced for two-year-olds as well as
extended working parent fundin& meaning
more children were in receipt of
government fundin8. The 3 and 4-year-old
funding remained significantly below
running costs of the pre-school and as we
are in Oxfordshire, we are in receipt of one
of the lowest % top ups to the national
base rates in the country, despite some of
the highest staff living costs.
Our biggest cost centre remains staff
salaries. As a smaller setting, we cannot
further reduce staff numbers without
compromising on staff:child ratio and child
safety. As a charity, we ensure that all
needs of the children are met, even if this
means providin
I:1 or much smaller ratios

for SEN children over and above the
funding available from the government. We
believe this approach is essential for the
well-being of those children and all children
and staff at the setting.
We end the financial year wlth a profit of
£11,530.68.
Some of our profit from last year had been
earmarked by the Committee for
renovations of a space which has now been
converted into a fantastic area which now
enables us to operate in a non-pack-away
basis. This has added space for the children
due to still having access to all the previous
areas. The pre-school also intends to direct
some of these funds in to a further project
to provide additional toileting facilities for
the pre-school. This is an ongoing project
since the Trustees of the village hall agreed
to a trial of a new setup before any building
works could commence.
We have also invested in Famly App which
has enabled us to much more efficiently
communicate with parents, track
attendance, update a child's progress and
log any accidents or incidents which has
proved a huge efficiency for the pre-school
staff.
Our profit this year is £20,681.20 above our
previously-stated resendes, leaving us in
stable position giving us security in case of
future enforced closures which we now
know is a risk after the pandemic of 2020.
However it should be noted that due to the
sharp increase in salaries and applicable
pension and NIC, due to the NMW
increase, and increases to hall hire and
other running costs over the past 12
months, the Committee has since amended
its Financial Reserves Policy to a
contingency of £45,CK)O.

Statement explaining the
policy for holding reserves
stating why they are held
Para 1.22
The policy of the pre-school continues to
be to have a reserve, which would allow it
to operate for up to six months without
income. This would ensure that fixed
overhead costs could be honoured, staff
could be paid, and staff and children would
have sufficient time to make other
arrangements should the Pre-school need
to close in the short or long term.
Amount of reserves held
Reasons for holding zero
reserves
Details of fund materially in
deficit
Explanation of any
uncertainties about the
harity continuing as a going
concern
Para 1.22
£32 000
NIA
reviewed u
wards in FY 24125
Para 1.22
Para 1.24
Para 1.23
As a pre school, we continue to be affected
by a large number of school leavers at the
end of each academic year but due to our
increasing strong reputation and diversified
offering to the public, we remain stable.
Being a pre school without any primary
school affiliation means we have to appeal
to parents as an outdoor-focused, free-flow
setting with fantastic space and staffing.
Changing our working name to Harpsden
Woodland Pre-school helps to highlight
this.
We are now offering a full 5 days of
education which is serving the need of
parents. This helps us to have a more
secure future as a pre school.
We continue to work with the Trust who
run the village hall we operate from and
are working on using the site even more
effectively in the next financial/academic
year.
We continue to operate on a financially
conservative basis and prioritise
fundraising campaigns to boost our
financial position at the start of the new
academic year and to expand our outdoor
offering.
Additional information (optlonal)
You may choose to include further statements where relevant about:

We now receive Government funding for 2
year olds eligible for working parent
funding as well as children in receipt of
Early Years Pupil Premium and all 3-4 year
olds (including the increased funding hours
via the Government 30-hour working
parent programme where applicable for 3-
4-year-olds), fee income for 2-3 year-olds
as well as fee income for chidren attending
more than their funded hours (15-30
accordingly) and voluntary contributions
from the parents form the largest
proportion of the pre-school income. Our
fundraising activities have increased this
year with a very successful wreath making
night, Easter event and two raffles.As
previously mentioned, Holiday Club5 are a
new sources of income and fundraising.
The charity's principal
sources of funds (including
any fundraising)
Para 1.47
Investment policy and
objectives including any
social investment policy
adopted
Para 1.46
The hourly rate for government funding
continues to be significantly lower than the
running costs of the pre-school therefore
to cover costs we did ask for a voluntary
contribution. We have reviewed the hours
we offer at our setting to meet the needs
of our parents and prospective parents.
A description of the principal
risks facing the charity
Para 1.46
Note that later Government legislation
effective the following April 2025 means
the Committee has fully reviewed any
request for voluntary contributions.
Other

Structure, Governance and Management
Description of charity's
trusts:
Type of governing document
Para 1.25
Constitution
How is the charity
constituted?
Ic., q I Iii iiicorpfji.ated
.4tr￿)0{,.4￿1buI), (-IC)
Trustee selection methods
including details of any
constitutional provisions e.g.
election to post or name of
any person or body entitled
to appoint one or mo
trustees
Para 1.25
Unincorporated Association
Parn 1.25
Trustees are nominated and seconded at
the AGM in September, in accordance with
the Pre-school Learning Alliance Model
Constitution {2011) (section 5).
Additional infomiatlon (optional)
You ma
choose to include further statements Whe￿ relevant about:
Trustees are provided with a 'new member
information document, on joining the
Committee for induction purposes. They
are required to read and sign a: A self
nomination and declaration form for
election as a Trustee b: A Trustee code of
conduct and c: A declaration of self interest
form.
Policies and procedures
adopted for the induction
and training of trustees
Para 1.51
A Committee which meets six-weekly
during term time to discuss the bigger
items of the running of the pre-school and
support the management in the
implementation of positive improvements
to the pre school. The committee is also
responsible for organising and leading the
various fundraising events and hosting
families at regular events such as the
nativity, sports day, etc.
The charity's organisational
structure and any wider
network with which the
charity works
Para 1.51
The staff are managed by our Pre-school
Manager and supported by the Deputy
Teaching Manager. The Forest School is
lead by our fully qualified Forest School
Leader with previous management
responsibilities.
The pre-school continues to have strong
links with Harpsden Hall (John Hod8es'
Trust) management. The Committee and
Staff continue to carry out regular Health
and Safety Risk assessments to ensure the
Relationship with any
related parties
Pafa 1.51

safety of the children is maintained at all
times.
Other
Reference and Administrative details
Chari
name
Other name the chari
uses
RegiSte￿d charity number
Ha
sden Pre School Pla
rou
Ha
sden Woodland Pre School
1029269
Charity's principal address
Harpsden Village Hall, Harpsden, Henley-on-Thames,
Oxfordshire, RG9 4HH

Names of the charity trustees who manage the charity
Dates
acted if
not for
whole
ear
th
Trustee
name
Offlce (If
any)
Name of person (or
body) entitled to
appolnt trustee (if any)
Elizabeth
Eldridge
Chair
4 March
2025 -
Present
17
Septemb
er 2024 -
Present
Elinor
Williams
Treasure
th
Elizabeth
Chamber
Secretar
th
Decemb
er 2022 -
present
th
29 April
2025 -
Present
Brigitta
Bano
General
Deborah
Bruwer
General
(Chair
until
04103120
25)
General
th
October
2022 -
present
Suzanne
Rundle
th
October
2022 -
present
23° April
2024 -
Present
Lucy
Brewster
General
Jemma
Phillimor
General
(Retired)
th
October
2022 -
23° April
2024
Ruth
Piercy
Treasure
Retired
23rd
April
2024
10
(Retired)
12
13
14
15
16
17
18
19
20
10

orate trustees - names of the directors at the date the re
Director name
ortwasa
roved
Name of trustees holding title to propety belonging to the charity
Trustee name
Datos acted if not for whole
ear
11

Funds held as custodian trustees on behalf of others
Description of the assets
held in this capacity
Name and objects of the
charity on whose behalf the
assets are held and how this
falls within the custodian
charity's objects
Details of arrangements for
safe custody and
segregation of such assets
from the charity's own
assets
Addltlonal Inforniation (optional)
Names and addresses of advisers (Optlonal information)
Type of
Name
Address
adviser
Name of chief executlve or names of senior staff members (Optional infonnatlon)
Exemptions from disclosure
Reason for non-disclosure of ke
ersonnel details
Other o
tional information
12

Declarations
The trustees declare that they have approved the trustees. report above.
Slgned on behalf of the charlty's trustees
Signature 1
Full name 1
kifsb
Positlon e.g. Chair
OT
(Co￿￿ ISV
klOtr-
2oVt
Date
£* /06/Loz5
Slgnature 2
Full name 2
Position e.g. Chair
Date
£¥/../
£0
13

i)

Pr•.5chool
5¥mffl•ryofR•c*lsand P•ym•ntslorth• Y*i•nd•a31Iwstio24
p41st￿0￿rIty￿. 1029169
EIPT
rentsand Occfundirrf
Rewstrètbn & admln fees
Subtotsl (Feelncomel
98.830.71 t
i.S70.00 £
100OQO.71 £ 57J70.fj5
57,220.55
750.00
t4tsmm*r
Htylidly aub
Fundrnlsl
226.94 2
6.X6.21 E
1.879.EO £
73 È
100.02
1679.15
&77>.17
Otherlrt¢om¢
TOTAL INCQMERECEIVED
£ 6Z207J2
Satsries
Payrdladmini5tr•t
Tr4lnin¥
-£80582.68
-E50M3.16
4588.00
4W.20
-£341.45
Hill rental lex(lud•$hdi43vtlubfor Ft 2¥241
Inxura￿eS<eX¢I￿des clubfor FY23124
SUp￿*s lexdudeshdidaydubfcr FY 2¥241'
7J89.35
462&14
-£a,24S.97
£om
-£463.36
5,105.70
839.21
Fundraisini Itxcludes holldaydubfor FY 231241
Phone5 Ilbrert Deb¢tsiWchar8Ed in r*xt
Sundrte5 (excludes hdidaydubfor FY 231241
FarnlyApp
l other¢wts
4703.17
361.32
.£153.69
.U145.80
4iW79
-El.ZO
4L655.Zi
-4￿45
' IndvdesnewJlDDrifta uftderfoDrohdsofvtyfi¢thgsfvrAvwpr
schoolroom totalhng£1297.57.
TOTALCOSTS fXPENOED
-497,617.46
-£61,093.33
sIDefi(It
Ii,S30.6e £
1.11&39
Openlni t•nk balance
Clo5in8 bank balance
Profitlloss forthe
41,150.52 £
52.681.20 £
ILS30.M £
40.034.73
41.150.52
1.115.79
Ft*lncom•
InLknd¢s£56353.35Fundlwfrorn O#AwdShyreC￿J7tyc0U￿cllIocCj1￿C￿d￿0SEN1ndU$￿TrfvTr￿￿￿￿.
HOlld•y¢IUD
Exdudt55tafjsuluits?nd¢ssodattdcosts whKh LTre1nd￿
Staff Costs
Bookinqs Income Inofundirrf iFèiobK*t¢ holldAydubsl
Hall rental HC ontyt
Bcokiny wrtal
gJDdr*5¥nd supplr
In￿￿￿¢* Hcon
7,986.10 2
1.312.50 2
41(&Q) E
-EZ28m e
30.52 E
£0.
FuTrdTr151Tr#lr*th
Hlll climb&r6r￿11￿Tr
Wreath and raffie
E•rter *AVtr*¥a4an2I 1023 i￿$ter yrty lintsmal 20241
Triathlon
ke$a￿lother
315.00
1,590.23 E
277.37
1.618.31
1.351.84
.80
66.20
12.co È
8•nklnttM
Donatkin
OCC ￿￿bility A¢uss Fyndlrq
OCC Househdd silPW)rt
94.68 E
7432
240.W E
381.88
St•ff ¢•sts
l•iies'.Bross pty
Hc41da¥ pay'.gr055'
NICErn Jo￿tler
PeTr%on¢or*triburion"
77￿￿.8$
45,134.70
1.469.35
-£1,616.
-ei,262.2S
1224.11
2.051.72

HolWpaYfin•lof£4623a8belorntaxlncl￿hD1hlav£IU&HPol
£433.71 beiore I
131.20
•th¢ruiMS
Reylrs and maimenJDoe inc rrf&V t￿￿nIT
EntertalnmeTrt leavers Pafty
Stlfl Chr￿lmOSrr*￿I andpY•tht•
4416.co
£ox
.£460.
113.31
4203.t6
480.C¢)
xo
4l1&59
nkchary5
450.
4186.10
-£79.99
Websr(e hostiryt
MKrDSaft Otf
stsflexpenses
4)usehc4dsuppDrtTvxovourhws
0&5chqcks
E4dyYears Pohues(¢pthts¥
4367.96
4375.47
.£41&
4201.20
-EZ8.
£o.fyJ
S￿edbY0￿eNtwots￿S1¢QSoTr behawof I￿￿etS
EA fs4XIO
£4 106
D•teof
oz

Harpsden Pre-school Playgroup
Charity Registration Number 1029269
YE 2024
YE 2023
ASSETS
Flxed assets
Tangible assets:
Equipment {toys, fixtures and fittings, computers)
£21,541.00 £20,939.61
Current assets
Bank account- cash at bank
£52,681.20 £41,150.52
CREDIT
Amounts falllng due within l year
HMRC PAYE/NIC
-£240.10
-£27.60
-£267.70
-£31.20
.£43.33
-£74.53
Pensions

CHARITY COMMISSION
FOR ENGLAND AND WALES
Independent examiner's report on the
accounts
Section A
Independent Examiner's Report
Report to the trustees
Harpsden Pre-school Playgroup
On accounts for the year
ended
31" August 2024
Charity no
{if any)
1029269
Set out on pages
1to2
I report to the trustees on my examination of the accounts of the above
charity ("the Trust") for the year ended 3110812024.
Responslbllities and
basis of report
As the charity's trustees, you are responsible for the preparation of the
accounts in accordance with the requirements of the Charities Act 2011
("the Acr,).
I report in respect of my examination of the Trust's accounts carried out
under section 145 of the 2011 Act and in carrying out my examination, I
have followed all the applicable Directions given by the Charity Commission
under section 145(5)(b) of the Act.
Independent I have completed my examination. I confirm that no material matters have
examlner's statement come to my attention in connection with the examination which gives me
causo to believe that in, any material respecL
the accounting records were not kept in accordance with section 130
of the Charities Act; or
the accounts did not accord with the accounting records; or
the accounts did not comply with the applicable requirements
concerning the form and content of accounts set out in the Charities
(Accounts and Reports) Regulations 2008 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.
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.
Signed:
Date:
301612025
Name:
Redmond Tebbot
Relevant professlonal
qualificatlon(s) or body
(if any):
FCCA
Address:
15 Clandon Avenue
Egham
IER
Oct 2018

TW20 8LP
Section B
Disclosure
Only complete if the examiner needs to highlight material matters of concern
(see CC32, Independent examination of charity accounts: directions and
guidance for examiners).
Give here brief details of
any Items that the
examiner wishes to
disclose.
IER
Oct 2018