WORSTEAD PRE-SCHOOL
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
Registered Charity no: 1041749

WORSTEAD PRE-SCHOOL
Contents
Page
Tru5tee5' report
Independent examinerfs report
Statemerrt of financial activities
Balance Sheet
Notes lo the Financial Statements
7-10

WORSYEAD PRE-SCHOOL
General Infonnation
Prlnclpal address:
Worstead Pie-school
Queen Elizabeth Hall
Ruin Road
Worstead
NR28 9WPI
Trustee5-
Mrs H Pilkington (Chair)
Mrs E Blown Isecretsryl
Mrs D Dean ITre2surer}
Bankers:
Nationalweskninster Bank PLC
21 Gentleman's Walk
Notwich
Norfolk
NR2 INA
Independent examlner.
N D Knight FCA
FOT and on behalf of
Welboume &Co Ltd
Chartered Certtfie(J Accountants
27 Hawood Road
Nonvich
NRI 2NG

WORSTEAD PRE4CHOOL
Report ofthe truslees forthe year ended 31 August 2023
The irustees ofworstead Pre-school presentth*r annual report andfjnanclal statements forrhe yearen¢Jed 31 August
2022which have been prepared in accordance ¥￿ttithe accountingpolicies setout in nots Ito thefinancialstatements.
Structure and Management
Worstead Pre-school is a registèred charitylno. 10417491 and isgoNErned by its constttytion adopted on 15 October
1992 as amended on 24 September2019.
The rnanagementand controlofWor*ead Pre-school isthe responsibilityotthe managementcommitteevthose members
are a￿0 trustees.
Members are elected to the management committee and to belrustees *theAnnual Genèral Mèeting and ai the fir
Committee meetingfollovwingthe Amnual General Meetingatvthich the llewiyel&ted members of the Cornmitiee a
electedthey shall choosefrom amongsttheii numberthe meml)erswho wiliact as Chair. Treasurer and Wice Chair.
Objects and a¢tlvllle$
The objects ofthe Pre-school a￿ to enhancethe dE￿10pment and education olchiidren primarity unoerstatytory
school age by encouraging parentsto understand and pmwde forihe nee(Js of theii children through communitygroups
and by..
olfetingappropri*e play. education and acre factlilies. famityleamingand ￿ended hours groups.
togetherwtth the right of pafentsto take responsibiltyforand top become inw)Iveil in the actlvWes
otsuch gtoups. ensuringthat stsch groups offeropportynitlesforallchildren whatevertheir raee.
culture. reliwon, means orabiitw.
bl
encouraglngthe srutyollhe nee(Js of such chI￿re￿ and theirtamilies and promoting public
interest in and recognition of such needs in the localareas:
Instigaring and adheringto and furtheringthe *ms and objects of the Pre-sch(KJl Leaining
Aiiiance.
Rèportfrom theChalrlHayieyPllklngt*)nl
The Pre-school has definitelyturned itself around, numbeT5 conbnuetogrowand the Pre-school is nearlyfulL The
commlttee continues to support stsff and thèfuture is lookn.ng positiveforthÈ Prè-school. We nowNn a toddteKgroup
whlch helps with chilly intake into the Pre-schooL r( is open allyear round allowtngpareffj to return towork. We also
now have an earlymoming and Lqte clubs.
The committee supportsthe Pre-school. andwe are lookingforward to è busyyearahe8d.

WORSTEAD PRE-SCHOOL
Reportofthetmst¢e$fortheyear ended31AuW2023 continued
Reportfoimthe Supervisor IcialreG*llElam)
It has been a very busyyearv￿b new a(fventures. worknngwelltogether. The staff are allverysupportwe an
excited forchange. From parents. commeNsand suggestions, ￿ are now open al¢year round. weareopen
later, we havetaken overthe parenr babyand toddlergroup andwe have plansforthefirture.
Numbers areat theirhighest. mea￿l￿gWe are alrnostfulL which isalarrtastic achievement and I thank
everyoneforthat.
siaff arewor￿ngharrt aswe now4et reatyioensure ourchlldren ha¥ethe besttran5nions into school. Every
staff member has key children which theycare foratthe highest standard. ensuringtheirle8min& ￿￿elOpMent,
communication and language ski115 aTewherelheynee(J to befoieach indmdual child.
We continue to keep up to dale *ith ehange byattendingtraining courses and professional development
The committee works har(1 to supponthe presch(K)tandfundrèisrngcontinues aU>ear round.
Again I would liketo thankallthèmaff bthosededicatlon makes Pr&schcM)Ewh* itis.
Financial reportIromt￿ Pre-school administrat0r1Ka￿n Nortolkl
Current
£34.780
£29.015
8usines5
£36.029
£36,354
Balance at b*nningolyear
Balance gt end olyear
Balance ofppttycash
£565
Incomefoithe year ended 31August 2023
ExpendltureSoTthe yearerided 31August2023
Excess ol expenditure over income
£85.143
£89,032
£3.889
Income notes
I Incorne i5 higherthisyeardueio numbers of children increasing
2 Fullfunding recelved
Expendtture notes..
l Therg ig a good cortrolotexpenses wlth rw13rrnonitoringof financial position
2 1￿c￿8$e in rent cosr to £8.262
Our main income remalns GOvemment￿ndIngand(0ItheCu￿entfftIthlstOtaIled £40,824

WORSTEAD PRE-SCHOOL
Independent Exarnlnefs Reporttothe Trustees of theworstead Prevschool
I reportlo the charity trustees on myexamin&on ofthe accourts ofthechamyfortheyearende(131 August
2023 which are Set0￿0￿ pages 510 10.
Re5ponsibllAties and basts Dtreport
As the ¢harttytrustees you are responsiblelorthe preparation of the accounts in aCC*xdancewlh the
requiremeffls ofthe Charrtles Act2011 lihePrtI
I report in fespect ol my eXamIna￿On crfthe charftys accounts carried out under section 145 olthe Aci and in
cafryirg out my examination I have fouowed alllhe appli¢alJle directions 8Nen bythe Charity Commission
under section 14515llbl ol theAet.
Independentexaminerf$ st*ement
I have completed myexamination. I contiim th* no material matters have cometo myattention in connection
wth the examinatlon gNing me ¢ausetg bel￿eth81 in any material respect:
11 accounting records were not kept in of the charityas required by 5eclion 130of the Act.
or
21 the accounts do nirt actoTdV￿ Ihose records: or
31 the accounts do not complywith the appilcalAe requlrements corKemingthelixm
and content of accounts set out in the Charities IP£coutNs and Reports) Regulations
2008 Olheiihan anyrequire￿￿ntth8tlhe aCc￿n￿g￿e a'true and falrvtevlwh￿b
is not a matterconsidered as pan of an indepevdeFFt exaMIn￿kIn.
I have no concerns and Itave come across no other matters in confieuionY+ith the examination to which
attention should be drawn in ihÈs report in orderto enable a proper understsndingol the accounts to be
leached.
N D Knight FCA
For and on behalf of
Welbourne & Co Ltd
Chartered Certified Accountants
27 Harwood Road
Norwich
NR12NG
Date.. 19 lune 2024

WORSTEAD PRE-SCHOOL
StateThentof HnanclalActMtleslorthe yearended 31AuyJst2023
Unrestricted Restrfrted
Deslgnated
nds
Total
Note
fijnds
funds
Total 2023
2022
Ihcomln8re$otsrtes
IncomingresourceslromgeneFated
funds
ActIv￿￿esft)rweraUngIUnrts
Investsnent incorne
2,690
976
325
325
17
Toial Incomlng resourceslrom
qeneratedlunds
3.015
993
In¢omingresour¢estrom eharitsble
actNities
69,567
4,379
Otherincomingre50urces
8.IS4
8.133
Totslirbcomingre50urees
84,818
325
,143
74,939
Resourcesexperthd
C05ts01generatln¥lund5
FuniJTaisingtrading¢ostof goodss(Id
an(J othercosts
Total resourcesexpehdedfor
generatedlund3
Costotcharitabiea¢tMbes
81665
91.138
GovemancÈtosts
Other rèsources expended
4619
4.619
4.632
Total resourcesexpended
97.133
Nètincomln¥rnsouiceslorthe
year
4214
Funds brougthtfowward
35.697
YJ.¥20
31M&4
36.354
87.837
71.728
Tran￿•TOe1WeenfUndS
Fundseaffledlornard
31.483
67,837
71,726

WORSTEAD PRE-SCHOOL
Balance Sheet as at31 August2023
Fuh¢ts
Tola12023 Tota12022
Flxed assets
Tangible assets
1201
2.201
Current assets
Debtors
Cash at bank and in hand
io
3.272
65,954
1.398
71,029
li
29.600
35.073
71,428
76,670
Current Uabllltles
Creditors- amountstalling
due wtihin one year
3,591
3,591
4,944
Nel current assets
31,4&3
67.&37
71,726
Total assets less GUTrent Ilabliltles
31.483
67,837
71,726
CTeditors- amounts falling due
after morethan oneyear
Nèt assèts
31.483
67,837
71.726
Charltyfunds
Unrestricted lunds
Restricted funds
31A83
67.837
71.726
Totalfunds
31,483
36,354
67.837
71,726
The notes on page5 7t0 10 form partofthesefinancialstatements.
Thefinancial statementswere approved bythe Management Commiitee on
on its behalf by..
Mrs H Pllklngron Chalr
hAtyLÉY PI LLiKE/C)(I
Mrs O Dean- Treasurer

WORSTEAD PRE-SCHOOL
l Accountlngpoueles
Bas150f preparatlon
Thefinancial statements have been prepareLI underthe historical c05t comiention wth items
recognised at cost ortransaction value unless otherv•7se stated in the relevant notestothese
accounts. ThefinancSal statements have been prepareil in accor(Jancewilh the Statement of
Recommended Practiee: Aecountingand Rwttngbychaitties preparingtheii accounts In
accordancewth the Financial Reportingstandard applicable in the UK and RepUb￿C ol Ireland
IFRS 1021 issued in October2019 and the Charitieskt201L The charity constltutes a public
benefft as defined by FRS 102.
Incomingresource5
1￿CoMe Iiotn opeTating attivtbe5 iftfurtheran¢e ofthe charitys objects Is Included In the perlod
in which the charstyis entitle(J to feceipt
Resource$ expendeo
Resources expended are recognised in the period in ￿lch theyare incurred.
Grants
Grants are recogni5ed infull inthe *atementol FinancialActiwties in theyeartheyare receivable
FuTh15
Unrestrlcted funds
These comprise ftFnds ￿1c￿ thetrustee5 arefree to useforanypurpose Infurtherance ofthe
charitvsobjects.
Restrictedfunds
These comprlse fUndS￿￿Ch have been received but mustbe spenton a specific type ot expenditure.
DeslKnateOftllKI$
The designated fund is repreSent￿j bymonies held in the Natwest ReserveAccountsetaside as a
contingencyfund.
TanONeflxed assets
Ind?vidual hxed assets ale capitaltsed at cost. Depreciation is charged atthe folLowlng rates..
- children's equipment
20% straight IiFTre
computerequipment
20% straight line
Debtors and credltors
Deb*ors and creditorsTrMth nts stste<l interestrate are recorded attr¥nsaetion p¢fjee.
ActMtlesforgenerattngfimd$
2023
2022
Funds raising
976
2.690
976

WORSTEAD PRE.SCHOOL
Investme￿ income
Deslgnate
fund5
2023
21)22
Bank interest
325
325
17
325
325
17
In¢oming resources from charttable actswities
Unrestri¢ted
Funds
Restricted
Funds
Funds
2022
Fees
Norfolk Countycouncil
Consumables
33.172
40,&24
33.172
40,824
25.740
43,417
410
73,996
73,996
69.567
Other in¢omingresources
Unrestrfcted
Funds
Restrlcted
Funds
Funds
2023
2022
m1sce1￿neOuS
Donations
Other grants
6.198
6.198
118
1.817
2.108
154
2,117
1.817
8.133
8.133
4.379
Other grants include(J £1.817 released Irom deferred Income.
Cosrs of charttable aCti￿tieS
Unrestrlcted
I￿S
Restrlcted
Funds
Fund5
2023
2022
Wages
Pensions
Trèinlngcourses
Rent
64.620
64.620
635
425
8.262
1.884
73,189
425
8.262
1,918
7,071
3,084
810
Reapirs and ren￿aL$
Children's equipmeni
Insuran¢e
Printing postsge and stationery
Advertising
Website expenses
Telephone
Light and heat
Craft materials
L124
974
1,124
974
905
100
loo
166
856
2.497
2.497
1.235
83.665
91,138

WORSTEAD PRE-SCHOOL
Governance costs
2023
2022
Independent examinefs fee
1.363
1,363
Other resources expended
2023
2022
Refreshmenis and staff entertalnment
Cleaning
Subscriptions
Mi5cellaneou5
Depreciation
341
626
1.195
416
2.042
317
398
1,007
292
2,618
4,619
4,632
Flxed assets
ChlldreTr'5
Equlpment
Computer
Equlpment
Totsl
Cost
At I September2022
Addrtions
Disposals
Af 31 August 2023
12.542
3.491
16,033
12,542
3.491
16.033
Depreclatlon
At I Septembe¥ 2022
Depreciation forthe year
Disposals
At 31 August 2023
8.976
1,783
2.814
259
11,790
2.042
10,759
3.073
13.832
Net Bookvaiue
At 31 August 2023
1.783
418
2,201
At 31 Augus12022
3,566
677
4,243
io
Debtors
2023
2022
Fees
Prepayments
Taxation and social securty
2,587
685
24
627
747
3.272
1,398

WORSTEAD PRE-SCHOOL
li
Cash ai bankand In hand
2023
2022
Nat West- CurrentAccourt
Nat West- ResèiveAccount
Perty Cash
29,035
36.354
565
34,780
36,029
220
65,954
71,029
Creditors-AMountslaLll￿due wlthln oneytar
2023
2022
Trade creditors
Olher Q￿dItO[5
Taxation and so¢ial securrty
Accruals and defer￿d income
70
70
983
2.538
1.240
3.591
Trustee remuneratlon and expenses
None otlhetrustee receNed anyremuneration duringtheyear.
Trustees were reimbursedfor minorcharityexpeftses dullngthe yearvthich were individually always
le$5 than £lOO.
14
Employee emoluments
2023
2022
Wages
Employerf5 COntrib￿lO￿todefined contribution pen510n schemes
64,620
635
73,189
881
65.255
74,070
The average number ofemployees duringtheytar¥rdS 8 12022- 81
There were no employeeswtto Teeeivedlotsl employEe beneffts ofmore than £60.000.
16
Fund reconcill4llon
Balan¢e at
OU0912022
Balance at
Incorne
Expendllure Transfers
3110812023
Unrestricted Fvnds
Designated Funds
35.697
36.029
84,818
325
89.032
31,483
36.354
Total Unrestricted Funds
n.726
85.143
89.032
67,837
Rèstricted Funds
Total Funds
71.726
85.143
89,032
67,837

WORSTEAD PRE-SCHOOL
Fund reconclifjatfion Itontinuedl
Designated Funds
DesigDatedfunds are held inthe Business ResefftAccountin case of emergencie5. redundancies
etc. These funds should coverihree months tiadingand re(lundancycosts. Attheyearend the
baLince was equaltothe estimate of such costs at £36.354 and therefore notransferto the
accountwas required.
Related partytratts4￿0nS
There were no related partytraTh￿ctions durtngeTtherthis yEar orthe pmrousyear.
io