Charity registration number: 1047219
The Copsewood Education Trust
Trustees' Report and Financial Statements for the year ended 31st December 2025
mca Banbury Ltd The American Barns Banbury Road Lighthorne Warwick Warwickshire CV35 0AE
The Copsewood Education Trust
Contents
| Reference and Administrative Details | 1 |
|---|---|
| Trustees' Report | 2 to 5 |
| Independent Auditors' Report | 6 to 9 |
| Consolidated Statement of Financial Activities | 10 to 11 |
| Consolidated Balance Sheet | 12 |
| Balance Sheet | 13 |
| Consolidated Statement of Cash Flows | 14 |
| Notes to the Financial Statements | 15 to 28 |
The Copsewood Education Trust
Reference and Administrative Details Chief Executive Officer Mr Marcus Clarke Trustees Mr Laurie Mitchell Mr Ronnie Mitchell Mr Guy Douglass Mr Ross Mitchell Charity Registration Number 1047219 Principal Office Long Street Atherstone CV9 1AE Auditor mca Banbury Ltd The American Barns Banbury Road Lighthorne Warwick CV35 0AE Bankers Lloyds Bank Plc Coventry CAF Bank Ltd Kings Hill West Malling Kent ME19 4JQ
Page 1
The Copsewood Education Trust
Trustees' Report
The trustees present their annual report together with the financial statements and auditors' report of the charity for the year ended 31 December 2025. 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 (FRS102) (effective 1 January 2019).
Objectives and activities
Objects and aims
The charitable objects of the charity are the advancement of the education of children and young people aged five to eighteen in particular by assistance to their parents to enable such children to be taught otherwise than at school as defined in the education acts 1944 to 1993. Any other charitable purpose for the benefit of the Brethren.
In furtherance of its objects, the Trust provides premises under formal lease for an independent school based in Long Street, Atherstone, CV9 1AE which has been run by OneSchool Global UK (OSGUK).
The charity also provides grant funding and other financial support to OSGUK at the discretion of the Trustees in order to enable OSGUK to provide a well-balanced education at primary and secondary levels, for children and young people whose parents appreciate the Christian ethos.
Success is measured in terms of the provision of appropriate facilities to OSGUK whilst minimising expenditure. This in turn, frees up funds for raising standards of education for all concerned and for the improvement of facilities for pupils and staff alike.
The Trustees have referred to the guidance contained in the Charity Commission’s general guidance on public benefit and have regard to it when reviewing their aims and objectives, and in planning their future activities. In particular they consider how planned activities will contribute to the educational aims and objectives they have set.
Volunteers are an integral part of the community ethos and values of the charity and there is a strong and willing group of volunteers who assist and support the charity throughout the year.
The trading activities of the charity’s trading subsidiary Factor 4 UK Limited (06434882), which operates a chain of convenience stores, are undertaken by volunteers.
Page 2
The Copsewood Education Trust
Trustees' Report
Financial review
The charity is supported and financed principally by profits from its trading subsidiary Factor 4 UK Limited plus other ad hoc donations and those raised by fundraising events and grants from the Grace Trust. The Trustees believe that the charity's funds are sufficient to mitigate any short to medium term risk of reduced funding.
The charity's fundraising events principally operate within the Brethren community and professional fundraisers are not used. Neither the charity nor any person acting on behalf of the charity was subject to an undertaking to be bound by any voluntary scheme for regulating fund-raising, or voluntary standard for fund-raising in respect of activities on behalf of the trust.
In the year ended 31st December 2025 the charity reported a net surplus of £11,683,564 (2024 surplus of £153,702). The group reported a net surplus of £11,686,109 (2024 surplus of £193,495).
At the year end the charity had net current assets of £2,518,047 (2024 net current assets of £285,583). The group had net current assets of £2,727,630 (2024 net current assets of £472,022).
The charity's policy is to maintain minimum free reserves at a level which equates to six months' unrestricted expenditure.
At the year end 2025 the unrestricted reserves of the charity were £12,149,827 (31st December 2024 £3,029,285).
After making appropriate enquiries, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. For this reason, it continues to adopt the going concern basis in preparing the financial statements. Further details regarding the adoption of the going concern basis can be found in the Accounting Policies.
Plans for future periods
Aims and key objectives for future periods
The Trading subsidiary company (Factor 4 UK Limited) stopped trading in the year and is planning to close down in 2026.
Structure, governance and management
The Copsewood Education Trust is constituted by a Deed of Trust dated 9 May 1995, amended 2 August 2004, and is registered with the Charity Commission for England and Wales.
The Trustees who served during the year and since the year end are set out on page 1. None of the Trustees, nor any person connected with them, received any remuneration from the charity in the year ended 31st December 2025 (year ended 31st December 2024 £nil).
The power to appoint Trustees is vested in the existing Trustees subject to the charity deed requirements. Trustees are selected according to their own specialism in a particular field and are expected to pursue that specialism. New Trustees are instructed in the need to completely adhere to the ethos and values of the charity.
New Trustees are appointed at charity meetings and training is given by the outgoing trustee being replaced, along with support from fellow Trustees.
Page 3
The Copsewood Education Trust
Trustees' Report
Principal Risks
The Trustees have examined the major strategic, business and operational risks that the charity faces. The Trustees are satisfied that the major risks identified have been adequately mitigated where necessary. It is recognised that systems can only provide reasonable but not absolute assurance that major risks have been adequately managed.
The principal risks to the charity are:
-
risk of damage to the property held by the charity (although the property holds property insurance);
-
risk of closure or relocation of the schooling by OneSchool Global UK (considered unlikely).
There were no serious incidents relating to the charity over the year to report.
Page 4
The Copsewood Education Trust
Trustees' Report
Statement of trustees' responsibilities
The trustees are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and the group and of the incoming resources and application of resources of the charitable group for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and the group and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the charity deed. They are also responsible for safeguarding the assets of the charity and the group and hence for taking reasonable steps for the prevention and detectionof fraud and other irregularities. 25 Jun 2026
The annual report was approved by the trustees of the charity on .................... and signed on its behalf by:
......................................... Mr Laurie Mitchell Trustee
Page 5
The Copsewood Education Trust
Independent Auditor's Report to the Trustees of The Copsewood Education Trust
Opinion
We have audited the financial statements of The Copsewood Education Trust (the 'charitable parent trust') and its subsidiaries (the 'group') for the year ended 31 December 2025, which comprise the Consolidated Statement of Financial Activities, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Cash Flows and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is United Kingdom Accounting Standards, comprising Charities SORP - FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and applicable law (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the group's and parent charity's affairs as at 31 December 2025 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Charities Act 2011.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The trustees are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Page 6
The Copsewood Education Trust
Independent Auditor's Report to the Trustees of The Copsewood Education Trust
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where the Charities (Accounts and Reports) Regulations 2008 requires us to report to you if, in our opinion:
-
the information given in the Trustees' report is inconsistent in any material respect with the financial statements; or
-
the parent charity financial statements are not in agreement with the accounting records and returns; or
-
the parent charity has not kept sufficient accounting records; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of trustees
As explained more fully in the Statement of trustees' responsibilities (set out on page 5), the trustees are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with the applicable laws and regulations.
We assessed the susceptibility of the charity's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
-
Making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
-
Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls we:
Page 7
The Copsewood Education Trust
Independent Auditor's Report to the Trustees of The Copsewood Education Trust
-
Performed analytical procedures to identify any unusual or unexpected relationships;
-
Tested journal entries to identify unusual transactions;
-
Assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
-
Investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
-
Agreeing financial statement disclosures to underlying supporting documentation.
-
Enquiring of management as to actual and potential litigation and claims.
There are inherent limitations in our audit procedures described above. The more removed those laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the trustees and other management. Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error as fraud may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the charity's internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the trustees.
-
Conclude on the appropriateness of the trustees' use of the going concern basis of accounting and based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the charity's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Report of the Auditors to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Report of the Auditors. However, future events or conditions may cause the charity to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
-
We define materiality as the magnitude of misstatement in the Financial Statements that makes it probable that the economic decisions of a reasonably knowledgeable person would be changed or influenced. We use materiality both in planning and in the scope of our audit work and in evaluating the results of our work.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Page 8
The Copsewood Education Trust
Independent Auditor's Report to the Trustees of The Copsewood Education Trust
Use of our report
This report is made solely to the charity's trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the group's trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and its trustees as a body, for our audit work, for this report, or for the opinions we have formed.
...................................... Martin Cox (Senior Statutory Auditor) For and on behalf of mca Banbury Ltd, Statutory Auditor
The American Barns, Banbury Road, Lighthorne, Warwick, Warwickshire 25 Jun 2026 CV35 0AE
Date:.............................
Page 9
The Copsewood Education Trust
Consolidated Statement of Financial Activities for the Year Ended 31 December 2025 (Including Consolidated Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Note Income and Endowments from: Donations and legacies 3 Charitable activities 4 Investment income 6 Other income Total income Expenditure on: Raising funds 7 Charitable activities 8 Total expenditure Net (expenditure)/income Transfers between funds Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 18 Note Income and Endowments from: Donations and legacies 3 Charitable activities 4 Investment income 6 Other income Total income Expenditure on: Raising funds 7 Charitable activities 8 Total expenditure Net income Transfers between funds Net movement in funds 5 |
Unrestricted funds £ 4,220 10,000 4,012 1,098,398 1,116,630 (906,499) (593,127) (1,499,626) (382,996) 9,506,083 9,123,087 3,236,317 12,359,404 Unrestricted funds £ 150,483 7,500 137 1,690,623 1,848,743 (1,463,208) (218,902) (1,682,110) 166,633 26,862 193,495 |
Restricted funds £ 12,202,710 - - - 12,202,710 - (133,605) (133,605) 12,069,105 (9,506,083) 2,563,022 - 2,563,022 Restricted funds £ 26,862 - - - 26,862 - - - 26,862 (26,862) - |
Total 2025 £ 12,206,930 10,000 4,012 1,098,398 |
|---|---|---|---|
| 13,319,340 | |||
| (906,499) (726,732) |
|||
| (1,633,231) | |||
| 11,686,109 - |
|||
| 11,686,109 3,236,317 |
|||
| 14,922,426 | |||
| Total 2024 £ 177,345 7,500 137 1,690,623 |
|||
| 1,875,605 | |||
| (1,463,208) (218,902) |
|||
| (1,682,110) | |||
| 193,495 - |
|||
| 193,495 |
The notes on pages 15 to 28 form an integral part of these financial statements. Page 10
The Copsewood Education Trust
Consolidated Statement of Financial Activities for the Year Ended 31 December 2025 (Including Consolidated Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Note Reconciliation of funds Total funds brought forward Total funds carried forward 18 |
Unrestricted funds £ 3,042,822 3,236,317 |
Restricted funds £ - - |
Total 2024 £ 3,042,822 |
|---|---|---|---|
| 3,236,317 |
All of the group's activities derive from continuing operations during the above two periods.
Factor 4 UK Limited, the group’s trading subsidiary, ceased trading during the year; however, as the subsidiary does not constitute a major line of business under FRS 102 Section 5, the cessation is not treated as a discontinued operation.
The funds breakdown for 2024 is shown in note 18.
The notes on pages 15 to 28 form an integral part of these financial statements. Page 11
The Copsewood Education Trust
Consolidated Balance Sheet as at 31 December 2025
| Note Fixed assets Tangible assets 12 Current assets Stocks 14 Debtors 15 Investments 16 Cash at bank and in hand Creditors: Amounts falling due within one year 17 Net current assets Net assets Funds of the group: Restricted income funds Restricted funds Unrestricted income funds Unrestricted funds Total funds 18 |
2025 £ 12,194,798 - 1,786,080 67,500 2,869,223 4,722,803 (1,995,175) 2,727,628 14,922,426 2,563,022 12,359,404 14,922,426 |
2024 £ 2,764,295 144,963 45,164 67,500 353,430 |
|---|---|---|
| 611,057 (139,035) |
||
| 472,022 | ||
| 3,236,317 | ||
| - 3,236,317 |
||
| 3,236,317 |
25 Jun 2026
The financial statements on pages 10 to 28 were approved by the trustees, and authorised for issue on .................... and signed on their behalf by:
......................................... Mr Laurie Mitchell Trustee
The notes on pages 15 to 28 form an integral part of these financial statements. Page 12
The Copsewood Education Trust
Balance Sheet as at 31 December 2025
| Note Fixed assets Tangible assets 12 Investments Current assets Debtors 15 Investments 16 Cash at bank and in hand Creditors: Amounts falling due within one year 17 Net current assets Net assets Funds of the charity: Restricted income funds Restricted funds Unrestricted income funds Unrestricted funds Total funds 18 |
2025 £ 12,194,798 4 12,194,802 1,784,419 67,500 2,660,980 4,512,899 (1,994,852) 2,518,047 14,712,849 2,563,022 12,149,827 14,712,849 |
2024 £ 2,743,698 4 |
|---|---|---|
| 2,743,702 | ||
| - 67,500 112,200 |
||
| 179,700 105,883 |
||
| 285,583 | ||
| 3,029,285 | ||
| - 3,029,285 |
||
| 3,029,285 |
25 Jun 2026
The financial statements on pages 10 to 28 were approved by the trustees, and authorised for issue on .................... and signed on their behalf by:
.........................................
Mr Laurie Mitchell Trustee
The notes on pages 15 to 28 form an integral part of these financial statements. Page 13
The Copsewood Education Trust
Consolidated Statement of Cash Flows for the Year Ended 31 December 2025
| Note Cash flows from operating activities Net cash income Adjustments to cash flows from non-cash items Depreciation 7 Investment income 6 Working capital adjustments Decrease/(increase) in stocks 14 (Increase)/decrease in debtors 15 Increase/(decrease) in creditors 17 Net cash flows from operating activities Cash flows from investing activities Interest receivable and similar income 6 Purchase of tangible fixed assets 12 Sale of tangible fixed assets Net cash flows from investing activities Cash flows from financing activities Repayment of loans and borrowings 17 Net increase in cash and cash equivalents Cash and cash equivalents at 1 January Cash and cash equivalents at 31 December |
2025 £ 11,686,109 64,395 (4,012) 11,746,492 144,963 (1,740,916) 1,858,142 12,008,681 4,012 (9,511,573) 16,674 (9,490,887) (2,000) 2,515,794 353,430 2,869,224 |
2024 £ 193,495 67,940 (137) |
|---|---|---|
| 261,298 (20,855) 43,241 (1,976) |
||
| 281,708 | ||
| 137 (87,269) 1,845 |
||
| (85,287) - |
||
| 196,421 157,009 |
||
| 353,430 |
All of the cash flows are derived from continuing operations during the above two periods.
The notes on pages 15 to 28 form an integral part of these financial statements. Page 14
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
1 General Information
The Copsewood Education Trust is a charity registered in England & Wales. The address of the registered office is given in the charity information within these financial statements. Until 31 July 2019 the trust operated an independent school based in Atherstone which educates approximately 160 pupils from 7 to 18 years of age. Since that date it has continued to own and maintain the building from which the school is operated by another charity, Oneschool Global UK.
2 Accounting policies
Statement of compliance
The financial statements have been prepared in accordance with 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)) (issued in October 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.
Basis of preparation
The financial statements have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) regulations 2008 only to the extent required to provide a 'true and fair' view. This departure has involved following the Charities SORP (FRS 102) published in October 2019 rather than the Accounting and Reporting Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.
The Copsewood Education Trust 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 notes.
Basis of consolidation
The Consolidated statement of financial activities (SOFA) and Consolidated balance sheet consolidate the financial statements of the Charity and its subsidiary undertaking. The results of the subsidiary are consolidated on a line by line basis.
The Charity has also taken advantage of the exemption available to a qualifying entity in FRS 102 from the requirement to present a Charity only statement of cash flows and certain disclosures about the Charity's financial instruments within the consolidated financial statements.
No separate SOFA has been prepared for the Charity alone.
Going concern
The trustees consider that there are no material uncertainties about the group's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the group.
Page 15
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
Income
All income is recognised once the Charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
The recognition of income from legacies is dependent on establishing entitlement, the probability of receipt and the ability to estimate with sufficient accuracy the amount receivable. Evidence of entitlement to a legacy exists when the Charity has sufficient evidence that a gift has been left to them (through knowledge of the existence of a valid will and the death of the benefactor) and the executor is satisfied that the property in question will not be required to satisfy claims in the estate. Receipt of a legacy must be recognised when it is probable that it will be received and the fair value of the amount receivable, which will generally be the expected cash amount to be distributed to the Charity, can be reliably measured.
Grants are included in the Consolidated 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.
Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.
Other income
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the Group; this is normally upon notification of the interest paid or payable by the institution with whom the funds are deposited.
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.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the Group’s objectives, as well as any associated support costs.
All expenditure is inclusive of irrecoverable VAT.
Support costs
Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, for example, allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage.
Page 16
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
Tangible fixed assets
Tangible fixed assets costing £500 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.
Depreciation and amortisation
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives. Assets costing less than £500 are written off to SoFA in the year of purchase.
Asset class Depreciation method and rate Freehold property 2% Straight Line Plant & Machinery 20% Straight Line Leasehold property 10% Straight Line
Fixed asset investments
Fixed asset investments are a form of financial instrument and are initially recognised at their transaction cost and subsequently measured at fair value at the Balance sheet date, unless the value cannot be measured reliably in which case it is measured at cost less impairment. Investment gains and losses, whether realised or unrealised, are combined and presented as ’Gains/(Losses) on investments’ in the Consolidated statement of financial activities.
Investments in subsidiaries are valued at cost less provision for impairment.
Stock
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Trade 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.
Fund structure
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Group 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 Group 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 17
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
Restricted income funds are those donated for use in a particular area or for specific purposes, the use of which is restricted to that area or purpose.
Financial instruments
Classification
The Charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.
3 Income from donations and legacies
| Gifts and donations Total for 2025 Total for 2024 4 Income from charitable activities Rental Income Total for 2025 Total for 2024 5 Income from other trading activities Trading Income Total for 2025 Total for 2024 |
Unrestricted funds General £ 4,220 4,220 150,483 |
Restricted funds £ 12,202,710 12,202,710 26,862 Unrestricted funds General £ 10,000 10,000 7,500 Unrestricted funds General £ 1,098,398 1,098,398 1,690,623 |
Total funds £ 12,206,930 |
|---|---|---|---|
| 12,206,930 | |||
| 177,345 | |||
| Total funds £ 10,000 |
|||
| 10,000 | |||
| 7,500 | |||
| Total funds £ 1,098,398 |
|||
| 1,098,398 | |||
| 1,690,623 |
Page 18
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
6 Investment income
| Bank Interest Total for 2025 Total for 2024 |
Unrestricted funds General £ 4,012 4,012 137 |
Total funds £ 4,012 |
|---|---|---|
| 4,012 | ||
| 137 |
7 Expenditure on raising funds
a) Costs of trading activities
| Trading Costs Total for 2025 Total for 2024 |
Unrestricted funds General £ 906,499 906,499 1,463,208 |
Total funds £ 906,499 |
|---|---|---|
| 906,499 | ||
| 1,463,208 |
- 8 Expenditure on charitable activities
| Charitable activities Total for 2025 Total for 2024 |
Unrestricted funds General £ 593,127 218,902 |
Restricted funds £ 133,605 - |
Total funds £ 726,732 218,902 |
|---|---|---|---|
Page 19
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
9 Analysis of support costs
Support costs allocated to charitable activities
| Charitable Activities Charitable Activities |
Governance costs £ Finance costs £ 21,004 345 Governance costs £ Administration costs £ 7,215 9,650 |
Premises costs including depreciation £ 466,029 Premises costs including depreciation £ 64,415 |
Other support costs £ 239,354 Other support costs £ 137,622 |
Total 2025 £ 726,732 |
|---|---|---|---|---|
| Total 2024 £ 218,902 |
Other support costs are donations made to OSG.
Staff costs are nil. The Copsewood Education Trust is run entirely by volunteers.
Page 20
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
10 Trustees remuneration and expenses
No trustees, nor any persons connected with them, have received any remuneration from the group during the year.
No trustees have received any reimbursed expenses or any other benefits from the charity during the year.
11 Auditors' remuneration
| 11 Auditors' remuneration | ||
|---|---|---|
| Fees to auditors The auditing of accounts of the charity Auditfee of the subsidiary All other non-audit services |
2025 £ 2,000 2,250 3,250 7,500 |
2024 £ 2,000 2,750 2,000 |
| 6,750 |
Page 21
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
12 Tangible fixed assets
Group
| Cost At 1 January 2025 Additions Disposals At 31 December 2025 Depreciation At 1 January 2025 Charge for the year Eliminated on disposals At 31 December 2025 Net book value At 31 December 2025 At 31 December 2024 Charity Cost At 1 January 2025 Additions At 31 December 2025 Depreciation At 1 January 2025 Charge for the year At 31 December 2025 Net book value At 31 December 2025 At 31 December 2024 |
Land and buildings £ 3,218,107 9,359,928 - 12,578,035 479,558 54,982 - 534,540 12,043,495 2,738,549 Land and buildings £ 3,218,107 9,359,928 12,578,035 479,558 54,982 534,540 12,043,495 2,738,549 |
Furniture and equipment £ 127,902 151,645 (128,244) 151,303 102,157 9,413 (111,570) - 151,303 25,745 Furniture and equipment £ 5,148 146,155 151,303 - - - 151,303 - |
Total £ 3,346,009 9,511,573 (128,244) |
|---|---|---|---|
| 12,729,338 | |||
| 581,715 64,395 (111,570) |
|||
| 534,540 | |||
| 12,194,798 | |||
| 2,764,294 | |||
| Total £ 3,223,255 9,506,083 |
|||
| 12,729,338 | |||
| 479,558 54,982 |
|||
| 534,540 | |||
| 12,194,798 | |||
| 2,738,549 |
Page 22
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
13 Fixed asset investments
Charity
| Charity Shares in group undertakings and participating interests Cost At 1st January 2025 At 31st December 2025 Net Book Value At 31st December 2025 At 31st December 2024 |
Subsidiary undertakings £ 4 4 4 4 |
Total £ 4 |
| 4 | ||
| 4 | ||
| 4 |
Details of undertakings
Details of the investments in which the charity holds 20% or more of the nominal value of any class of share capital are as follows:
| Country of | Proportion of voting rights | Proportion of voting rights | Proportion of voting rights | Principal | Principal | Principal | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Undertaking | incorporation | Holding | and shares held | activity | ||||||
| 2025 | 2024 | |||||||||
| Subsidiary undertakings | ||||||||||
| Factor 4 UK Ltd | United Kingdom | 100% | 100% | Sale of goods |
retail | |||||
| Development | ||||||||||
| Baginton Green Ltd | United Kingdom | 100% | 100% | of | building | |||||
| projects | ||||||||||
| 14 Stock | ||||||||||
| Group | Charity | |||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||
| £ | £ | £ | £ | |||||||
| Stock | - | 144,963 | - | - | ||||||
| 15 Debtors | ||||||||||
| Group | Charity | |||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||
| £ | £ | £ | £ | |||||||
| Trade debtors | 97 | 40,958 | - | - | ||||||
| Prepayments | 91,881 | 4,197 | 90,881 | - | ||||||
| VAT & Other debtors | 1,694,102 | 9 | 1,693,538 | - | ||||||
| 1,786,080 | 45,164 | 1,784,419 | - |
Page 23
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
16 Current asset investments
| 16 Current asset investments | ||
|---|---|---|
| Group 2025 £ 2024 £ Unlisted other shares 67,500 67,500 17 Creditors: amounts falling due within one year Group 2025 £ 2024 £ - 37,500 416,243 3,876 18,000 (17,500) - (21,096) 19 20,946 Bank loans Trade creditors Other loans VAT Other creditors Accruals 1,560,913 115,309 1,995,175 139,035 |
Charity 2025 £ 2024 £ 67,500 67,500 Charity 2025 £ 2024 £ - - 415,939 (60,421) 18,000 (17,500) - (35,301) - (1) 1,560,913 7,340 1,994,852 (105,883) |
|
| (105,883) |
Page 24
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
18 Funds
Group
| Group | |||||
|---|---|---|---|---|---|
| Unrestricted funds General Restricted funds Total funds Unrestricted funds General Restricted funds Total funds Charity Unrestricted funds General Restricted funds Total funds |
Balance at 1 January 2025 £ 3,236,317 - 3,236,317 Balance at 1 January 2024 £ 3,042,822 - 3,042,822 Balance at 1 January 2025 £ 3,029,285 - 3,029,285 |
Incoming resources £ 1,116,630 12,202,710 13,319,340 Incoming resources £ 1,848,743 26,862 1,875,605 Incoming resources £ 207,586 12,202,710 12,410,296 |
Resources expended £ (1,499,626) (133,605) (1,633,231) Resources expended £ (1,682,110) - (1,682,110) Resources expended £ (593,127) (133,605) (726,732) |
Transfers £ 9,506,083 (9,506,083) - Transfers £ 26,862 (26,862) - Transfers £ 9,506,083 (9,506,083) - |
Balance at 31 December 2025 £ 12,359,404 2,563,022 |
| 14,922,426 | |||||
| Balance at 31 December 2024 £ 3,236,317 - |
|||||
| 3,236,317 | |||||
| Balance at 31 December 2025 £ 12,149,827 2,563,022 |
|||||
| 14,712,849 |
Page 25
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
| Unrestricted funds General Restricted funds Total funds |
Balance at 1 January 2024 £ 2,875,583 - 2,875,583 |
Incoming resources £ 345,742 26,862 372,604 |
Resources expended £ (218,902) - (218,902) |
Transfers £ 26,862 (26,862) - |
Balance at 31 December 2024 £ 3,029,285 - |
|---|---|---|---|---|---|
| 3,029,285 |
Page 26
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
19 Analysis of net assets between funds
Group
| Group | |||
|---|---|---|---|
| Tangible fixed assets Current assets Current liabilities Total net assets Tangible fixed assets Current assets Current liabilities Total net assets |
Unrestricted funds General £ 12,194,798 2,159,781 (1,995,175) 12,359,404 |
Unrestricted funds General £ 2,764,295 611,057 (139,035) 3,236,317 Restricted funds General - 2,563,022 2,563,022 - £ |
Total funds at 31 December 2025 £ 12,194,798 4,722,803 (1,995,175) |
| 14,922,426 | |||
| Total funds at 31 December 2024 £ 2,764,295 611,057 (139,035) |
|||
| 3,236,317 |
Page 27
The Copsewood Education Trust
Notes to the Financial Statements for the Year Ended 31 December 2025
Charity
| Tangible fixed assets Fixed asset investments Current assets Current liabilities Total net assets Tangible fixed assets Fixed asset investments Current assets Current liabilities Total net assets |
Unrestricted funds General £ 12,194,798 4 1,949,877 (1,994,852) 12,149,827 |
Unrestricted funds General £ 2,743,698 4 179,700 105,883 3,029,285 Restricted funds General £ - - 2,563,022 - 2,563,022 |
Total funds at 31 December 2025 £ 12,194,798 4 4,512,899 (1,994,852) |
|---|---|---|---|
| 14,712,849 | |||
| Total funds at 31 December 2024 £ 2,743,698 4 179,700 105,883 |
|||
| 3,029,285 |
20 Related party transactions
Charity
As stated in Note 13, Factor 4 UK Limited is a wholly owned subsidiary undertaking of the Charity. £189,354 (2024 :£187,622) was received by the charity from the subsidiary under gift aid.
Page 28
Issuer
Issuer mca Business Ltd Document generated Wed, 24th Jun 2026 15:34:59 BST
Document fingerprint b40a990270393819d69d4a8e9b01de5e
Parties involved with this document
Document processed
Party + Fingerprint
Thu, 25th Jun 2026 8:56:51 BST Thu, 25th Jun 2026 9:13:00 BST
Mr Laurie Mitchell - Signer (c4a424fde63041849ba56e3a198cef96) Martin Cox - Signer (da847f5432b9cf1d29146f57a905e4fb)
Audit history log
Date
Action
Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST
Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:34:59 BST Wed, 24th Jun 2026 15:35:11 BST Thu, 25th Jun 2026 8:55:28 BST Thu, 25th Jun 2026 8:56:51 BST Thu, 25th Jun 2026 8:56:51 BST Thu, 25th Jun 2026 8:56:53 BST Thu, 25th Jun 2026 9:10:59 BST Thu, 25th Jun 2026 9:11:45 BST Thu, 25th Jun 2026 9:13:00 BST
Envelope generated with fingerprint 648b86adabb3410b7ebd18b741fe820d (35.176.231.177) Document generated with fingerprint b40a990270393819d69d4a8e9b01de5e. (35.176.231.177) Document generated with fingerprint cf15cf5f728ba1ffbd3503a97084026b. (35.176.231.177) Document generated with fingerprint 9cfd3f4df22cb4f9a6ece58511756580. (35.176.231.177) Document generated with fingerprint 3f3eb7fe3a19c6a35113c0606d0d4b45. (35.176.231.177) Document generated with fingerprint 26cebb3cdce3af872b256a377920dbef. (35.176.231.177) Mr Laurie Mitchell has been assigned to this envelope. (35.176.231.177) Martin Cox has been assigned to this envelope. (35.176.231.177) Document emailed to party email Mr Laurie Mitchell viewed the envelope (94.125.128.161) Mr Laurie Mitchell signed the envelope (94.125.128.161) Sent the envelope to Martin Cox for signing (94.125.128.161) Document emailed to party email Martin Cox viewed the envelope (94.125.132.161) Martin Cox viewed the envelope (85.210.240.71) Martin Cox signed the envelope (94.125.132.161)
Thu, 25th Jun 2026 9:13:01 BST This envelope has been signed by all parties (94.125.132.161) Thu, 25th Jun 2026 9:13:01 BST Signed document confirmation emailed to party email (94.125.132.161) Thu, 25th Jun 2026 9:13:01 BST Signed document confirmation emailed to party email (94.125.132.161) Thu, 25th Jun 2026 9:13:01 BST Signed document confirmation emails have been sent to all parties. Document URL:
https://api.signable.app/shareable/envelope?t=8fc0a7c9-b287-4f7a-9ab6-b d22439cbe44 (94.125.132.161)