Blundellsands Kindergarten Playgroup Charity Registration Number: 1047898 Annual Report and Accounts Year Ended 31 August 2024 



## Blundellsands Kindergarten Playgroup 

## Contents Page 

||Page Number|
|---|---|
|Reference and Administrative Details|4|
|TrusteeAnnual Report|2-3|
|Statement ofTrustee Responsibilities|4|
|IndependentExaminer's Report toMembers|5|
|Statementof Financial Activities|6|
|Balance Sheet|7|
|NotestotheFinancialStatements|8-14|





## Blundellsands Kindergarten Playgroup 

## Reference and Administrative Details 

## Registered Charity Name: 

## Blundelisands Kindergarten Playgroup 

## Charity Registration Number: 1047898 

## Registered Office: 

Blundelisands Road West Blundellsands Liverpool L23 6TF 

## Trustee: 

## Blundelisands Kindergarten Ltd 

Independent Examiner: S.B.P. (Southport) Limited Tolsey House 1 Marshside Road Churchtown Southport PR 9TL 

1 



Blundellsands Kindergarten Playgroup 

## Trustees Annual Report 

The member presents the annual report together with the financial statements of the charity for the year ended 31 August 2024. 

## Objectives and activities 

Objectives and aims 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. 

Public benefit The trustee confirm that they have complied with the requirements of section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales. 

## Financial review 

ThePolicy Trusteeson reserves have not yet set a formal reserves policy but are mindful of the need to maintain reserves at an adequate level to safeguard the viability of the charity in the event of a downturn in income. 

ThePrincipalcharity's funding income sourcesis derived from two main sources - fees from parents and guardians and grants from Sefton MBC. 

## Structure, governance and management 

## Nature of governing document 

The Charity's governing document is the PPAS Play Group Constitution 2011. The Charity is also regulated by Ofsted. The Charity is registered with the Charity Commission with the registered charity number 1047898. 

Organisational structure The corporate trustee Blundellsands Kindergarten Limited was appointed on 25 March 2021 and consists of: 

## An elected Chairperson, Secretary and Kindergarten Manager. 

There is the formation of a parent's hub where parents can become involved in the day to day running of the kindergarten. 

## Financial instruments 

Cash, flow risk During the year the Trustees analysed and reviewed the main risks faced by the charity and ensured that procedures were in place to address these. The chief concern was financial stability which is being monitored and addressed. 

2 



## Blundellsands Kindergarten Playgroup 

## Trustees Annual Report Continued 

Funds held as custodian trustee on behalf of others The title to leasehold property acquired by the Kindergarten is vested in holding trustees. Lesley Utley acts as holding trustee for the charity. The annual report was approved by the member of the charity on and signed on its behalf by: \ , Biundelisands KindergartenLtd Trustee 

and signed 

3 



## Blundellsands Kindergarten Playgroup Statement of Trustee’ Responsibilities 

The trustee is responsible for preparing the trustee’ report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations. 

The law applicable to charities requires the trustee to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements the member is required to: 

- e Select suitable accounting policies and then apply them consistently; 

- e Observe the methods and principles in the Charities SORP; 

- e Make judgements and estimates that are reasonable and prudent; 

- e State whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and 

- e Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business. 

The member is responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the constitution. The member is also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. 

Approved by the member of the charity on 

and signed on its behalf by: 

Blundelisands Kindergarten Ltd Trustee 

4 



Blundellsands Kindergarten Playgrou 

## Independent Examiner's Report to the trustee of Blundellsands Kindergarten Playgroup 

| report to the trustee on my examination of the accounts of Blundellsands Kindergarten Playgroup for the year ended 31 August 2024. 

Responsibilities and basis of report As the charity trustee of Blundellsands Kindergarten Playgroup you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’). | report in respect of my examination of the Blundellsands Kindergarten Playgroup’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination | have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. 

Independent examiner's statement | have completed my examination. | 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: 

4. Accounting records were not kept in respect of Bjundelisands Kindergarten Playgroup as required by section 430 of the Act; or 

2. The accounts do not accord with those records; or 3. The accounts do not comply with the accounting 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. 

| 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. 


**----- Start of picture text -----**<br>
Shahidie a<br>S.B.P (Southport) Limited<br>Tolsey House<br>1 Marshside Road<br>Churchtown -<br>Southport guile<br>PRQ 9TL —<br>Dated:<br>ated: 6 Woy 2525<br>**----- End of picture text -----**<br>


5 



## Blundellsands Kindergarten Playgroup 

## Statement of Financial Activities (Incorporating the Income & Expenditure Account) 

## Year Ended 31 August 2024 


**----- Start of picture text -----**<br>
||||||||
|---|---|---|---|---|---|---|
|Unrestricted|Total|Funds|Total|Funds|
|Funds|2024|2023|
|Note|£|£|£|
|Incoming|Resources|
|Fees|58967|58967|54446|
|Grants|Received|159063|159063|146514|
|Total|Incoming Resources|218029|218029|200960|
|Resources|Expended|
|Charitable|Activities|3|(213908)|(213908)|(203092)|
|Other Expenditure|4|(38262)|(38262)|(31509)|
|Total Resources Expended|(252169)|(252169)|(234601)|
|Net Income/Expenditure for the Year|(34140)|(34140)|(33641)|
|Reconciliation|of|Funds|
|Total|Funds|Brought|Forward|174200|174200|207842|
|Total|Funds Carried|Forward|13|140060|140060|174200|

**----- End of picture text -----**<br>


The Statement of Financial Activities includes all gains and losses in the year and therefore 4 statement of total recognised gains and losses has not been prepared. 

All the above amounts relate to continuing activities. 

The notes on pages 8 to 15 form part of these financial statements. 

6 



## Blundellsands Kindergarten Playgroup 

## Balance Sheet 


**----- Start of picture text -----**<br>
||||||
|---|---|---|---|---|
|As at 31 August 2024|2024|2023|
|Note|£|£|£|£|
|Tangible AssetsFixed|Assets|9|146139|148378|
|146139|148378|
|CurrentDebtors &Assets Prepayments|10|2108|4020|
|Cash at Bank and|in Hand|11|47142|51555|
|49250|55576|
|Creditors:Creditors & Accrued Expenses|12|30194|29754|
|19056|25822|
|Net|Current|Assets|
|Total Assets Less Current|Liabilities|165195|174200|
|Non-current|Liabilties|25134|0|
|140060|174200|
|Net|Assets|
|FundsUnrestricted|Income Funds|140060|174200|
|Total Funds|140060|174200|

**----- End of picture text -----**<br>


For the year ended 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. 

Trustees responsibilities: _ The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and 

. The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. 

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime. 

These financial statements were approved by the members of the committee and authorised for issue on and are signed on their behalf by: 

## Blundellsands Playgroup Limited 

The notes on pages 8 to 15 form part of these financial statements. 

7 



## Blundellsands Kindergarten Playgroup 

## Notes to the Financial Statements 

## Year Ended 31 August 2024 

## 1. Accounting Policies 

Statement of compliance The financial statements have been prepared in accordance with the second edition of the Charities Statement of Recommended Practice issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011. 

Basis of preparation Blundellsands Kindergarten Playgroup meets the definition of a public benefit entity under FRS 102. The accounts (financial statements) have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. 

Exemption from preparing a cash flow statement The charity opted to early adopt Bulletin | published on 2 February 2016 and have therefore not included a cash flow statement in these financial statements. 

TheGoing trusteeconcern consider that there are no material uncertainties about the charity's ability to continue as a going concer 

Income and endowments Voluntary income including donations, gifts, legacies and grants that provide core funding or are of a general nature is recognised when the charity has entitlement to the income, it is probable that the income will be received and the amount can be measured with sufficient reliability. 

## Grants receivable 

Grants are recognised when the charity has an entitlement to the funds and any conditions linked to the grants have been met. Where performance conditions are attached to the grant and are yet to be met, the income is recognised a liability and included on the balance sheet as deferred income to be released. 

Deferred income Delvened Incanne represents amounts received for future periods and is released to incoming resources in the period for which, it has been received. Such income is only deferred when: - The donor Bueaiies that the grant or donation must only be used in future accounting periods; or - The donor has imposed conditions which must be met before the charity has unconditional entitlement. 

8 



Blundellsands Kindergarten Playgroup 

Notes to the Financial Statements Year Ended 31 August 2024 

> ExpenditureAll expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset 's use. Other support costs are allocated based on the spread of staff costs. 

> CharitableCharitable expenditureactivities comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them. 

TheseGovernance includecosts the costs attributable to the charity's compliance with constitutional and statutory requirements, including audit, strategic management and trustee’s meetings and reimbursed expenses. 

Government grants Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income. 

Taxation The charity is considered to pass the tests set out in Paragraph | Schedule 6 of the Finance Act 2010 and therefore it meets the desinition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from aaetion in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of ne Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes. 

9 



Blundellsands Kindergarten Playgroup Notes to the Financial Statements Year Ended 31 August 2024 

Tangible fixed assets Individual fixed assets costing £1.00 or more are initially recorded at cost. 

> DepreciationDepreciation isand provided amortisation on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows: 

> TradeTrade debtorsdebtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business. Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables. 

Cash and cash equivalents Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value. 

> Borrowingsinterest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amonised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Statement of Financial Activities over the period of the relevant borrowing. Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges. Borrowings are classified as current liabilities unless the charity has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date. 

Fund structure iteatrintee income funds are general funds that are available for use at the trustee's discretion in furtherance of the objectives of the charity. 

10 



Blundellsands Kindergarten Playgrou 

## Notes to the Financial Statements Continued 

Year Ended 31 August 2024 

|2.Income ResourcesfromCharitableActivities|Unrestricted<br>Funds|TotalFunds<br>2024|TotalFunds<br>2023|
|---|---|---|---|
||£|£|£|
|Fees<br>Grants Received|58967<br>159063|58967<br>159063|54446<br>146514|
||218029|218029|200960|
|3.Costs ofCharitable Activities|Unrestricted<br>Funds<br>£|Total Funds<br>2024<br>£|Total Funds<br>2023<br>£|
|Trustee Salaries<br>Wages& NIC<br>Trustee Pensions<br>Employee Pensions<br>Classroom Expenses<br>Premises Expense<br>Repairs&Renewals<br>Subscriptions<br>Training<br>StaffWelfare|86037<br>55728<br>12000<br>7863<br>14377<br>9322<br>10527<br>450<br>fe)<br>6)|86037<br>55728<br>12000<br>7863<br>14377<br>9322<br>10527<br>450<br>)<br>e)|90410<br>56188<br>8000<br>3718<br>11237<br>8452<br>8589<br>409<br>385<br>(e)|
|Travel & Subsistence|2171|2171|2372|
|Printing, Postage& Stationery<br>ComputerExpenses<br>Telephone<br>Insurance|936<br>60<br>3452<br>2092|936<br>60<br>3452<br>2092|978<br>1318<br>580<br>1783|
|Advertising & Website|1110|1110|2051|
|Uniforms<br>Waste Disposal!|401<br>2061|401<br>2061|1029<br>31|
|Accountancy|2064|2064|2453|
|Bank Charges & Interest|17|17|12|
|Finance Interest|95|95|fe)|
|Entertaining|479|179|394|
|Sundry|2966|2966|2702|
||213908|213908|203092|



aie 



## Blundellsands Kindergarten Playgroup 

## Notes to the Financial Statements Continued 

## Year Ended 31 August 2024 

|4.OtherExpenditure|Unrestricted<br>Funds|TotalFunds<br>2024|TotalFunds<br>2023|
|---|---|---|---|
||£|£|£|
|LegalandProfessional Fees<br>Depreciation|2160<br>36102|2160<br>36102|1448<br>30061|
||38262|38262|31509|
|5.Governance Costs|Unrestricted<br>Funds|TotalFunds<br>2024|Total Funds<br>2023|
||£|£|£|
|Independent ExaminerFees|1560|1560|1536|
||1560|1560|1536|
||SS——|So|ee|
|6.Net OutgoingResourcesfortheYear|2024<br>£|2023<br>£||
|This is stated after Charges||||
|Depreciation|36102|30061||



12 



Blundellsands Kindergarten Playgrou, 

## Notes to the Financial Statements Continued 

Year Ended 31 August 2024 

## 7. Trustees Remuneration and Expenses 

During the year the charity made the following transactions with trustee: 

A Menis A Menis received remuneration of £42990 during the year. 

GJ Menis GJ Menis Received remuneration of £34712 during the year 

Trustee Pensions Pension Contributions totalling £12000 were paid during the year. 

|8. StaffCostsandEmoluments|2024<br>£|2023<br>£|
|---|---|---|
|Total staff costswere as follows:|||
|Wages& Salaries<br>Social Security Costs<br>Other StaffCosts|141765<br>0<br>19863|139954<br>6644<br>11718|
||161628|158316|



Particulars of employees: The average number of employees during the year, calculated on the basis of full-time equivalents, was as follows: 

|||2024|2023|
|---|---|---|---|
|||£|£|
|Number of Employees||7|7|
|9.Tangible FixedAssets|land&<br>Buildings|Fixtures&<br>Fittings|Motor<br>Vehicles|
||£|£||
|Cost<br>As at 1September2023<br>Additions|264375<br>0|47675<br>3718|0<br>30145|
|As at 31 August 2024|264375|51393|30145|
|Depreciation<br>As at 1 September 2023|136524|27148|0|
|Charge for the Year|26438|3636|6029|
|As at 31 August 2024|162961|30784|6029|
|NetBookValue|||OO|
|As at 31 August 2024|101414|20609|24116|
|Asat31August2023|127851|20527|0|



13 



## Blundellsands Kindergarten Playgroup 

## Notes to the Financial Statements Continued 

## Year Ended 31 August 2024 

|10.Debtors||2024<br>£|2023<br>£|
|---|---|---|---|
|||0|1184|
|Other Debtors||2108|2836|
|Prepayments||||
|||a|as|
|||2108|4020|
|11.Cashandcash equivalents||2024<br>£|2023<br>£|
|||43|5|
|Cash on hand||47099|51550|
|Cash at bank||ee|_|
|||47142|51555|
|12.Creditors:Amounts FallingDueWithinOneYear||2024<br>£|2023<br>£|
|Taxation&Social SecurityCreditors<br>OtherCreditors<br>Accruals<br>Deferred Income||1095<br>1666<br>1560<br>25873|1409<br>742<br>1536<br>26067|
|||30194|29754|
|13. Unrestricted IncomeFunds|Balance at<br>1September 2023|Incoming<br>Resources|Balance at<br>31-Aug-24|
||£|£|£|
|Genera! Funds|174200|(34140)|140060|
|14. Analysis ofnetassetsbetween|funds|2024<br>£|2023<br>£|
|Tangiblefixed assets<br>Current assets||146139<br>49250|148378<br>55576|
|Current liabilities||(30194)|(29754)|
|Non-current liabilities||(25134)|0|
|Totalnetassets||140060|174200|



14 



Additional Information Statement 

## Blundellsands Kindergarten Playgroup 

## Year Ended 31 August 2024 

The additional information contained in page 16 has been prepared from the accounting records of the company. While it does not form part of the statutory financial statements, it should be read in conjunction with them and the report thereon. 

15 



Blundellsands Kindergarten Playgrou 

## Income Statement 

|YearEnded31August2024||2024|2023|
|---|---|---|---|
|||£|£|
|Revenue:<br>Fees<br>Grants Received||58967<br>159063|54446<br>146514|
|||218029|200960|
|Less Expense:||||
|Trustee Salaries<br>Wages&NIC<br>Trustee Pensions<br>Employee Pensions<br>Classroom Expenses<br>Premises Expense<br>Repairs& Renewals<br>Subscriptions<br>Training<br>StaffWelfare<br>Travel & Subsistence<br>Printing, Postage& Stationery<br>Computer Expenses<br>Telephone<br>Insurance<br>Advertising&Website<br>Uniforms<br>Waste Disposal<br>Accountancy<br>BankCharges & Interest<br>Finance Interest||86037<br>55728<br>12000<br>7863<br>14377<br>9322<br>10527<br>450<br>0<br>0<br>2171<br>936<br>60<br>3452<br>2092<br>1110<br>401<br>2061<br>2064<br>17,<br>95|90410<br>56188<br>8000<br>3718<br>11237<br>8452<br>8589<br>409<br>385<br>0<br>2372<br>978<br>1318<br>580<br>1783<br>2051<br>1029<br>31<br>2453<br>12<br>0|
|Entertaining<br>Sundry||179<br>2966|394<br>2702|
|||213908|203092|
|Other Expenditure:|||—|
|Professional Fees||2160|1448|
|Depreciation - Property Improvements||26438|26438|
|Depreciation - Fixtures, Fittings|& Equipment|3636|3623|
|Depreciation - Motor Vehicles||6029|¢)|
|||38262|31509|
|OperatingProfit/(Loss)||(34140)|(33641)|



16