**REGISTERED CHARITY NUMBER: 1036482**
**REPORT OF THE TRUSTEES AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024**
**FOR**
## **HAMPTON MAGNA PRE-SCHOOL**
Armstrongs Chartered Accountants and Tax Advisers 1 & 2 Mercia Village Torwood Close Westwood Business Park Coventry West Midlands CV4 8HX
**HAMPTON MAGNA PRE-SCHOOL**
## **CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024**
|||**Page**||
|---|---|---|---|
|**Report of the Trustees**|1|to|5|
|**Independent Examiner's Report**||6||
|**Statement of Financial Activities**||7||
|**Balance Sheet**||8||
|**Notes to the Financial Statements**|9|to|13|
|**Detailed Statement of Financial Activities**||14||
**HAMPTON MAGNA PRE-SCHOOL**
## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2024**
The trustees present their report with the financial statements of the charity for the year ended 31 March 2024. The trustees have adopted the provisions of 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).
## **Tributes and thanks**
The Committee would like to remember Katrina Jakeway the preschool manager from January 2016 to June 2024, who sadly died following illness. She had been unable to work in the Preschool for some months but still found the strength to offer her support and guidance to staff and committee.
Katrina became manager at a very difficult time but through her knowledge, expertise and skill transformed the Preschool's fortunes and the community has a wonderful Early Years facility that it can be proud of.
The committee would like to thank our Deputy Manager, Hannah Gelfs who stepped up admirably and ensured continuity of services during a difficult period which included an Ofsted Inspection resulting in the Preschool being awarded an overall rating of Good.
## **OBJECTIVES AND ACTIVITIES**
## **Objectives and aims**
The aims of the pre-school are set out in our constitution and are to enhance the development and education of children under statutory school age by encouraging parents to understand and provide for the needs of their children through community groups and by:-
(a) offering appropriate play, education and care facilities, family learning and extended hours groups, together with the right of parents to take responsibility for and to become involved in the activities of such groups ensuring that such groups offer opportunities for all children whatever their race, culture, religion, means or ability;
(b) encouraging the study of the needs of such children and their families and promoting public interest in and recognition of such needs in the local areas;
(c) instigating and adhering to and furthering the aims and objects of the Pre-school Learning Alliance.
The Committee of Management (the Trustees) has adopted a vision which is that every child should have the best possible preparation before entering school. We follow the guidance provided in the Early Years Foundation Stage Framework (EYFS) in order to provide high quality, open, inclusive preschool education and care to children who are safe, free from discrimination and happy while they play in our setting.
## **Public benefit**
The trustees have paid due regard to guidance issued by the Charity Commission on public benefit by following the guidance when making decisions and have not departed from that guidance.
Page 1
**HAMPTON MAGNA PRE-SCHOOL**
## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2024**
## **ACHIEVEMENT AND PERFORMANCE**
## **Charitable activities**
The preschool has continued to grow this year with an increasing number of children attending.
In addition to NEGF sessions the preschool operates an Early Morning Club and a lunch club enabling parents to access our services from 8:30am until 4:00pm on 4 days per week.
The preschool has a strong relationship with Budbrooke Community Centre which owns the building from which we operate and has a very good relationship with the local council, with Special Educational Needs professionals and with Budbrooke Primary School.
We were inspected by Ofsted in June 2024 and the Inspector found that our setting is "Good". The latest inspection report can be found on the Ofsted website http://reports.ofsted.gov.uk/ and our URN is 200607.
## **Safeguarding**
Nothing is more important than children's welfare and children who need help and protection deserve high quality and effective support as soon as a need is identified. The Government issued guidance - Working Together to Safeguard Children in 2024 (the 2024 Guidance) where 4 pillars of safeguarding are published:
- Protecting children from maltreatment
- Preventing impairment of children's health or development
- Ensuring the children grow up in circumstances consistent with the provision of safe and effective care
- Taking action to enable all children to have the best outcomes.
We have put in place systems that respond to the needs and interests of children and families by complying with the 2024 Guidance, the requirements of the Early Years Foundation Stage and the advice provided by the Early Years Alliance.
All staff, volunteers and trustees undertake safeguarding checks on joining the Preschool, in accordance with OfSTED requirements and these checks are updated annually. Staff, volunteers and trustees undertake safeguarding training relevant to their role and this training is updated periodically. Staff recruitment procedures follow the requirements of Warwickshire County Council's safer recruitment procedures and we work closely with Warwickshire's Multi Agency Safeguarding Hub.
## **Fundraising activities**
The Trustees aim to ensure that the preschool is viable based on the income it receives from NEGF and parents who pay for non-funded sessions. However we actively encourage fundraising activities and committee members, staff and parents are all active in raising funds that help to deliver our aims and objectives.
## **Internal and external factors**
The quality of our staff and the leadership of the Trustees has enabled the Preschool to improve its performance significantly and this has been assisted by the support from the local community.
The demographic mix of the local population in Budbrooke is changing rapidly. The village of Hampton Magna has nearly doubled in size with new private and social housing. This housing has brought in new families with young children and the preschool is running at close to full capacity. The range of family incomes has stretched and there are calls on our services, from those who can and wish to pay for sessions above and beyond the Government's funded offer and equally from those families who rely solely on the funded offer.
We have noticed an increase in children and families who need additional support and that puts pressure on staff. So, whilst we remain vigilant that strong budgetary control is needed, we are adding staff resources which are used in two ways. Additional staffing allows the Preschool Manager time to access support and apply for additional funding. There is a problem in that additional financial support for Special Educational Needs lags 12 to 18 months behind the need and is not paid for any period prior to the claim for funding being approved. So the other use of additional staffing is to support those children who need it with one to one support.
Page 2
**HAMPTON MAGNA PRE-SCHOOL**
## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2024**
## **FINANCIAL REVIEW**
## **Financial position**
The Statement Financial Activities shows that the preschool made a surplus of £36,439 in the year ended 31st March 2024, compared to a deficit of £7,695 in the year to 31st March 2023.
Income from funding and from private fees increased compared to the previous year although funding for children with Special Educational Needs (SEN) fell. There is a time lag between taking on children with Special Educational Needs and funding for them being paid but in the meantime the preschool has to incur the cost of the staff required to work with such children and this led to an increase in staff costs in the year.
## **Principal funding sources**
The principal source of the charity's funds is the NEGF administered by WCC. For parents who are not eligible for funding or require more hours than the NEGF available to them, the pre-school charges £6.10 per hour. The hourly rate was unified for children of all ages during this period.
Currently, the Preschool operates a single Unrestricted General Fund. As at 31st March 2024 the balance on this fund was £70,919 which represents 57% of the expenditure for the year to 31st March 2024. This therefore exceeded our target according to our reserves policy of holding at least 20% of year's expenditure at any time.
Funds received by the charity go towards the rent of the Community Centre, books, equipment etc. for the children and wages for the staff.
## **STRUCTURE, GOVERNANCE AND MANAGEMENT**
## **Governing document**
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
The charity has adopted the 2011 model constitution of the Preschool Learning Alliance, subject to an amendment to clause 5.5 to allow trustees to serve for 14 years rather than 10.
## **Recruitment and appointment of new trustees**
The Trustees are elected for one year at the Annual General Meeting. Retiring members are eligible for re-election unless they have served on the committee in any capacity for ten consecutive years. The Committee is able to co-opt up to 3 additional Trustees and a co-optee can serve on the committee until the next AGM unless they have served for 6 consecutive years.
Trustees including Co-Optees do not receive any remuneration or expenses in their capacity as members of the management committee.
Page 3
**HAMPTON MAGNA PRE-SCHOOL**
## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2024**
## **STRUCTURE, GOVERNANCE AND MANAGEMENT**
## **Risk management**
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
The trustees have identified the following strategic and key operational risks and have measures and controls in place to ensure their effective management:
(a) failure to comply with key requirements under the EYFS resulting in safeguarding, health and safety risks not being effectively managed and resulting in harm to a child or adult including a serious reputational impact or an inadequate grading by Ofsted or closure of the Preschool,
(b) inadequate skills and experience of the Committee as a whole, resulting in poor governance or financial management or a lack of understanding of the requirements of the EYFS, Ofsted and WCC,
(c) the impact of Government policy in relation to the doubling of NEGF and the capacity of the Preschool to deliver this without disproportionate increases in cost,
(d) the loss of key staff,
(e) the loss of funds due to fraud, theft or negligence,
(f) the availability of Budbrooke Community Centre as a venue for the Preschool,
(g) concerns that potential new trustees may have in relation to their personal financial liability,
(h) currently, in South West Warwick, there is an over-supply of early years places for three and four year - old children and we need to ensure our marketing strategy enables us to bring in as many children as possible. The over-supply is expected to reduce over the next 2 to 3 years as the development of around 350 new homes in Hampton Magna gets under way.
## **REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number**
1036482
## **Principal address**
Community Centre Field Barn Road Hampton Magna Warwickshire CV35 8RX
## **Trustees**
Mrs N Powell (resigned 20.5.2024) D Jefferson (resigned 27.5.2023) Mrs R Hilliar (resigned 9.7.2023) Mrs R Treacy-Hales A Allsopp Mrs L Galabova Miss H Gelfs A Christmas (appointed 14.12.2023) C Crane (appointed 14.12.2023)
## **Independent Examiner**
Armstrongs Chartered Accountants and Tax Advisers 1 & 2 Mercia Village Torwood Close Westwood Business Park Coventry West Midlands CV4 8HX
Page 4
**HAMPTON MAGNA PRE-SCHOOL**
## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2024**
Approved by order of the board of trustees on 22 November 2024 and signed on its behalf by:
Mrs R Treacy-Hales - Trustee
Page 5
## **INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF HAMPTON MAGNA PRE-SCHOOL**
## **Independent examiner's report to the trustees of Hampton Magna Pre-School**
I report to the charity trustees on my examination of the accounts of Hampton Magna Pre-School (the Trust) for the year ended 31 March 2024.
## **Responsibilities and basis of report**
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.
## **Independent examiner's statement**
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
1. accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or
2. the accounts do not accord with those records; or
3. the accounts do 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.
## Muhammed Shabbir
Armstrongs Chartered Accountants and Tax Advisers 1 & 2 Mercia Village Torwood Close Westwood Business Park Coventry West Midlands CV4 8HX
25 November 2024
Page 6
**HAMPTON MAGNA PRE-SCHOOL**
## **STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2024**
**----- Start of picture text -----**
2024 2023
Unrestricted Total
fund funds
Notes £ £
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 1,182 -
Charitable activities 5
Preschool 158,289 99,274
Other trading activities 3 689 458
Investment income 4 696 229
Total 160,856 99,961
EXPENDITURE ON
Charitable activities
Preschool 124,417 107,656
NET INCOME/(EXPENDITURE) 36,439 (7,695)
RECONCILIATION OF FUNDS
Total funds brought forward 34,480 42,175
TOTAL FUNDS CARRIED FORWARD 70,919 34,480
**----- End of picture text -----**
The notes form part of these financial statements
Page 7
**HAMPTON MAGNA PRE-SCHOOL**
## **BALANCE SHEET**
## **31 MARCH 2024**
**----- Start of picture text -----**
2024 2023
Unrestricted Total
fund funds
Notes £ £
FIXED ASSETS
Tangible assets 7 4 5
CURRENT ASSETS
Debtors 8 3,694 1,479
Cash at bank 73,362 47,532
77,056 49,011
CREDITORS
Amounts falling due within one year 9 (6,141) (14,536)
NET CURRENT ASSETS 70,915 34,475
TOTAL ASSETS LESS CURRENT
LIABILITIES 70,919 34,480
NET ASSETS 70,919 34,480
FUNDS 10
Unrestricted funds 70,919 34,480
TOTAL FUNDS 70,919 34,480
**----- End of picture text -----**
The financial statements were approved by the Board of Trustees and authorised for issue on 22 November 2024 and were signed on its behalf by:
R Treacy-Hales - Trustee
The notes form part of these financial statements
Page 8
**HAMPTON MAGNA PRE-SCHOOL**
## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024**
## **1. ACCOUNTING POLICIES**
## **Basis of preparing the financial statements**
The financial statements of the charity, which is a public benefit entity under FRS 102, 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)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
## **Income**
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Preschool fees are accounted for when they are payable.
Grants from the local council are accounted for when received as the amount cannot be reliably estimated prior to that point.
Donated services are not valued in the accounts.
## **Expenditure**
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
## **Tangible fixed assets**
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixtures and fittings
- 25% on reducing balance
## **Taxation**
The charity is exempt from tax on its charitable activities.
## **Fund accounting**
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
## **Hire purchase and leasing commitments**
Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.
## **Pension costs and other post-retirement benefits**
The charity operates a defined contribution pension scheme. Contributions payable to the charity's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
## **Public benefit**
The Charity is a public benefit entity.
continued...
Page 9
**HAMPTON MAGNA PRE-SCHOOL**
## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2024**
**----- Start of picture text -----**
2. DONATIONS AND LEGACIES
2024 2023
£ £
Donations 1,182 -
3. OTHER TRADING ACTIVITIES
2024 2023
£ £
Fundraising events 689 458
4. INVESTMENT INCOME
2024 2023
£ £
Deposit account interest 696 229
5. INCOME FROM CHARITABLE ACTIVITIES
2024 2023
Activity £ £
Preschool fees Preschool 30,299 18,142
Grants Preschool 127,990 81,132
158,289 99,274
Grants received
Nursery Education Grant Funding Scheme grants
Grants for Special Educational Needs 75,071 57,090
Covid-19 support grants 4,456 12,192
1,605 12,500
81,132 81,782
**----- End of picture text -----**
## **6. TRUSTEES' REMUNERATION AND BENEFITS**
Any wages paid to trustees cover their work as members of staff of the preschool and do not include pay for work as trustees.
Miss H. Gelfs is a trustee and is also a member of staff of the preschool. She is paid a salary for her work for the preschool.
## **Trustees' expenses**
There were no trustees' expenses paid for the year ended 31 March 2024 nor for the year ended 31 March 2023.
continued...
Page 10
**HAMPTON MAGNA PRE-SCHOOL**
## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2024**
## **7. TANGIBLE FIXED ASSETS**
**----- Start of picture text -----**
Fixtures
and
fittings
£
COST
At 1 April 2023 and 31 March 2024 1,900
DEPRECIATION
At 1 April 2023 1,895
Charge for year 1
At 31 March 2024 1,896
NET BOOK VALUE
At 31 March 2024 4
At 31 March 2023 5
8. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Trade debtors 3,694 1,389
Prepayments - 90
3,694 1,479
9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Trade creditors 101 4,586
Taxation and social security 530 -
Other creditors 5,510 9,950
6,141 14,536
10. MOVEMENT IN FUNDS
Net
movement At
At 1.4.23 in funds 31.3.24
£ £ £
Unrestricted funds
General fund 34,480 36,439 70,919
TOTAL FUNDS 34,480 36,439 70,919
**----- End of picture text -----**
continued...
Page 11
**HAMPTON MAGNA PRE-SCHOOL**
## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2024**
## **10. MOVEMENT IN FUNDS - continued**
Net movement in funds, included in the above are as follows:
|Incoming
resources
£
**Unrestricted funds**
General fund
160,856
**TOTAL FUNDS**
160,856
**Comparatives for movement in funds**
At 1.4.22
£
**Unrestricted funds**
General fund
42,175
**TOTAL FUNDS**
42,175
Comparative net movement in funds, included in the above are as follows:
Incoming
resources
£
**Unrestricted funds**
General fund
99,961
**TOTAL FUNDS**
99,961|Resources
Movemen
expended
in funds
£
£
(124,417)
36,439
(124,417)
36,439
Net
movement
At
in funds
31.3.23
£
£
(7,695)
34,480
(7,695)
34,480
Resources
Movemen
expended
in funds
£
£
(107,656)
(7,695)
(107,656)
(7,695)|
|---|---|
A current year 12 months and prior year 12 months combined position is as follows:
|At 1.4.22
£
**Unrestricted funds**
General fund
42,175|Net
movement
At
in funds
31.3.24
£
£
28,744
70,919|
|---|---|
|**TOTAL FUNDS**
42,175|28,744
70,919|
continued...
Page 12
**HAMPTON MAGNA PRE-SCHOOL**
## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2024**
## **10. MOVEMENT IN FUNDS - continued**
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
|**Unrestricted funds**
General fund
**TOTAL FUNDS**|Incoming
resources
£
260,817
260,817|Resources
Movement
expended
in funds
£
£
(232,073)
28,744
(232,073)
28,744|
|---|---|---|
## **11. RELATED PARTY DISCLOSURES**
There were no related party transactions for the year ended 31 March 2024.
Page 13
**HAMPTON MAGNA PRE-SCHOOL**
## **DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2024**
|**INCOME AND ENDOWMENTS**
**Donations and legacies**
Donations
**Other trading activities**
Fundraising events
**Investment income**
Deposit account interest
**Charitable activities**
Preschool fees
Grants
**Total incoming resources**
**EXPENDITURE**
**Charitable activities**
Wages
Pensions
Other operating leases
Insurance
Postage and stationery
Sundries
Equipment purchased
Agency staff costs
Regulatory fees
Food and drinks
Fees for outside activities
Staff training
Depreciation of tangible fixed assets
**Support costs**
**Finance**
Bank charges
**Governance costs**
Accountancy and legal fees
Clerical assistance
Total resources expended
**Net income/(expenditure)**|2024
£
1,182
689
696
30,299
127,990
158,289
160,856
95,875
2,788
13,106
790
530
3,637
3,265
452
316
900
1,128
553
1
123,341
60
800
216
1,016
124,417
36,439|2023
£
-
458
229
18,142
81,132
99,274
99,961
83,155
1,051
14,557
735
584
1,991
1,200
356
384
739
1,320
540
2
106,614
72
682
288
970
107,656
(7,695)|
|---|---|---|
This page does not form part of the statutory financial statements
Page 14