OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-05-31-accounts

CHARITY NUMBER: 1051390

BARROW PRE-SCHOOL PLAYGROUP REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31[ST] MAY 2025

CBS (Accounting) Ltd Oak Business Centre 79-93 Ratcliffe Road Sileby Loughborough LE12 7PU 01509 816150

1

Contents Page
Annual Report 3-5
Statement of Financial Activities 6
Balance Sheet 7
Notes to Financial Statements 8-12
Reserves Policy 13
Independent Examiners report 14

Barrow Pre-School Playgroup Annual Report for the year ended 31/05/2025

1. Legal, Bank and Administrative Information

Barrow Pre-School Playgroup is registered with the Charity Commission, registration number 1051390.

It is governed by a constitution adopted on 27 June 2002 and superseded by the new Early Years Alliance Model Constitution.

Barrow Pre-School Playgroup is administered by a committee of volunteer parents elected on an annual basis by members of the Playgroup in accordance with the constitution.

Barrow Pre-School Playgroup funds are held by Santander UK (PLC).

Central Business Services, Oak Business Centre, 79-93 Ratcliffe Road, Sileby, Leicestershire are the nominated independent examiner for inspecting Barrow Pre-School Playgroups financial affairs.

Barrow Pre-School Playgroup is registered with OFSTED, reference number 226250.

Barrow Pre-School Playgroup is a member of the Early Years Alliance, registration number 22840, and is insured through the Early Years Alliance Royal and Sun Alliance Insurance Scheme.

2. Aims

Barrow Pre-School Playgroup aims to enhance the development and education of their children to provide good quality care in a safe environment and provide equal opportunities for all cultures and abilities without discrimination. We offer a broad curriculum of play opportunities with toys and imaginative play, craft activities, socialising, sharing, discipline and routine.

3. Committee Members

Chairperson/Nominated Person Amy Lewis Secretary Adam Lewis Treasurer Andrew Norris Committee Members

Clare Connolly Jane Melbourne

3

4. Employees

For the year 2024/25 the committee employed permanent members of staff in the roles of:

Playgroup Manager Deputy Manager Administration Manager Early Years Educators - including 1 SENDCO and 1 1:1 SEND support (9)

5. Year in Review

Our Special Education Needs Coordinator (SENDCO) completed her training and has stepped up to her new role, coordinating 3 care plans for Children with SEND, one of whom has a 1:1 member of staff. We have another member of staff who is Safeguarding lead.

On the financial front, our committee has continued to raise funds, running stalls at some long-standing events. This has facilitated many enrichment opportunities for our Playgroup, including events such as neurodiversity training, which was opened up to staff, committee members and parents.

Profits from fundraisers: Christmas street market/Christmas Fayre and Tombola - £560.00 Party in the Park - £346.10 Christmas Cards Commission £78.53 Sundry Donations and sale of goods £274.78 Total: £1,259.41

This year one of Barrow Preschool Playgroup successes is that we have upped the visibility of our organisation in our community even further, and we look forward to building upon our successes in the year ahead.

6. Finance

Barrow Pre-School Playgroup is a validated provider of childcare, receiving funds from the Local Education Authority for 2, 3 and 4 year olds.

During 2024/25 Barrow Pre-School Playgroup continued to provide places for up to 34 children per session. The fees for this year were increased in April 2025 to £15.84 per session in LEA funding for eligible 3 to 4-year-olds and £21.84 per session for eligible 2 year olds Morning sessions run from 9.15am to 12.15pm and the afternoon sessions from 12.25pm to 3.25pm. In April 2025 we saw an increase in the national minimum wage and National Insurance which we are currently managing to absorb without any nominal increase in fees

4

7. Development

Staff and committee have worked tirelessly across the year to respond to the ever growing needs and demands of the playgroup community, and provide excellent and inclusive opportunities for child development. The staff continue to be Playgroup’s biggest asset.

Signed by Amy Lewis on behalf of the trustees:

----- Start of picture text -----
………………………………………………………. Amy Lewis, Chairperson
CC/July 2025
----- End of picture text -----

5

Barrow Preschool Playgroup Barrow Preschool Playgroup Barrow Preschool Playgroup CharityNo 1051390 1051390
CompanyNo
Annual accounts for theperiod
Period start date 01/06/2024 To Period end
date		 31/05/2025

Section A Statement of financial activities (including summary income and expenditure account)

Recommended categories by activity Recommended categories by activity Guidance Note Unrestricted
funds
Restricted
income
funds		 Endowment
funds
Total funds		 Prior year
funds
£ £ £ £ £
Income(Note 1) F01 F02 F03 F04 F05
Income and endowments from:
Donations and legacies S01 1,259 - - 1,259 1,140
Charitable activities S02 174,245 - - 174,245 157,101
Other trading activities S03 30 - - 30 54
Investments S04 367 - - 367 219
Separate material item of income S05 - - - - -
Other S06 - - - - -
Total S07 175,902 - - 175,902 158,514
Expenditure(Notes 2)
Expenditure on:
Raising funds S08 71 - - 71 269
Charitable activities (note 2) S09 163,324 778 - 164,102 134,453
Separate material expense item S10 - - - - -
Other S11 - - - - -
Total S12 163,395 778 - 164,173 134,722
Net income/(expenditure) before tax
for the reporting period		 S13 12,507 778
-		 - 11,729 23,792
Taxpayable S14 - - - - -
Net income/(expenditure) after tax
before investmentgains/(losses)		 S15 12,507 778
-		 - 11,729 23,792
Net gains/(losses) on
investments		 S16 - - - - -
Net income/(expenditure) S17 12,507 778
-		 - 11,729 23,792
Extraordinary items S18 - - - -
Transfers between funds S19 5,425
-		 - - 5,425
-		 -
Other recognised gains/(losses):
Gains and losses on revaluation of fixed assets for the
charity’s ow n use		 S20 - - - - -
Other gains/(losses) S21 - - - - -
Net movement in funds S22 7,082 778
-		 - 6,304 23,792
Reconciliation of
funds:
Total funds brought forw ard S23 78,436 1,259 - 79,695 55,903
Total funds carried forward S24 85,518 481 - 85,999 79,695

6

Section B Balance sheet

Guidance Note Unrestricted
funds
Restricted
income
funds		 Endowment
funds
Total this
year		 Total last
year
£ £ £ £ £
Fixed assets F01 F02 F03 F04 F05
Intangible assets B01 - - - - -
Tangible assets B02 - - - -
Heritage assets B03 - - - - -
Investments B04 - - - - -
Total fixed assets B05 - - - - -
Current assets
Stocks B06 - - - - -
Debtors(Note 5) B07 1,584 - 1,584 4,882
Investments B08 - - - - -
Cash at bank and in hand(Note 7) B09 126,191 - - 126,191 110,505
Total current assets B10 127,775 - - 127,775 115,387
Creditors: amounts falling due
within oneyear(Note 6)		 B11 912 - - 912 252
Net current assets/(liabilities) B12 126,864 - - 126,864 115,135
Total assets less current liabilities B13 126,864 - - 126,864 115,135
Creditors: amounts falling due
after oneyear		 B14 - - - - -
Provisions for liabilities B15 40,865 - - 40,865 35,440
Total net assets or liabilities B16 85,999 - - 85,999 79,695
Funds of the Charity
Endowment funds(Note 8) B17 - - -
Restricted income funds (Note 8) B18 481 481 1,259
Unrestricted funds Note 8) B19 85,518 - 85,518 78,436
Revaluation reserve B20 -
Fair value reserve B21
Total funds B22 85,518 481 - 85,999 79,695
Signed by one or two trustees/directors on behalf of all the
trustees/directors		 Print Name Date of
approval
dd/mm/yyyy

7

Section C Notes to the accounts

Note 1 Income
Analysis of income Unrestricte
d funds		 Restricted
income
funds		 Endowmen
t funds		 Total funds Prioryear
£ £
Donations
and
legacies:		 Donations and gifts 1,259 - - 1,259 1,140
Gift Aid - - - - -
Legacies - - - - -
General grants provided by
government/other charities		 - - - - -
Membership subscriptions and
sponsorships which are in substance
donations		 - - - - -
Donatedgoods,facilities and services - - - - -
Other 30 - - 30 54
Total 1,289 - - 1,289 1,194
Charitable
activities:		 Income 25,072 - - 25,072 28,869
Funding 149,173 - - 149,173 128,231
- - - - -
Other - - - -
Total 174,245 - - 174,245 157,101
Other
trading
activities:		 Fundraising - - -
Donations from companies - - - -
- - - - -
Other - - - - -
Total - - - - -
Income from
investments:		 Interest income 367 - - 367 219
Dividend income - - - - -
Rental and leasing income - - - - -
Other - - - - -
Total 367 - - 367 219
Separate
material item
of income		 - - - - -
- - - - -
- - - - -
- - - - -
Total - - - - -
Other: Conversion of endowment funds into
income		 - - - - -
Gain on disposal of a tangible fixed asset
held for charity's own use		 - - - - -
Gain on disposal of a programme related
investment		 - - - - -
Royalties from the exploitation of intellectual
property rights		 - - - - -
Other - - - - -
Total - - - - -
TOTAL INCOME 175,902 - - 175,902 158,514

8

Section C Notes to the accounts (cont)
Note 2 Expenditure
This year Last year
Analysis Unrestricted
funds
Restricted
income
funds		 Endowmen
t funds		 Total funds Unrestricte
d funds		 Restricted
income
funds		 Endowment
funds		 Total funds
Expenditure on raising funds: £ £
Incurred seeking donations 71 - 71 169 100 - 269
- - - - - - -
Total expenditure on raising funds 71 - - 71 169 100 - 269
Expenditure on charitable activities:
Wages amd Salary costs (Note 3 & 4) 134,938 - 134,938 110,538 - 110,538
Rent 12,064 - 12,064 11,836 - 11,836
Snacks, Hygiene and cleaning 1,208 - 1,208 1,262 - 1,262
Equipment 7,149 - 7,149 2,642 111 - 2,753
Staff Training/welfare 1,633 - 1,633 1,084 - 1,084
Session activity 790 - 790 734 - 734
Software costs 311 778 - 1,089 565 - 565
Insurance & Subscriptions 1,369 - 1,369 996 - 996
Telecommunications 162 - 162 177 - 177
Stationery/Advertising 94 - 94 371 - 371
Craft and consumbles 554 - 554 599 - 599
Registrars Cost/managers admin 443 - 443 441 - 441
Committee costs 661 - 661 636 - 636
Affiliations / renewals 1,248 - 1,248 1,760 - 1,760
Accountancy fees (Note 3) 700 - 700 700 - 700
Total expenditure on charitable
activities		 163,324 778 - 164,102 134,342 111 - 134,453
Separate material item of expense
- - - - - - - -
- - - - - - - -
- - - - - - - -
Total - - - - - - - -
Other
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Total other expenditure - - - - - - - -
TOTAL EXPENDITURE 163,395 778 - 164,173 134,511 211 - 134,722

9

Section C Notes to the accounts (cont)

Note 3 Details of certain types of expenditure
Note 3.1 Fees for examination of the accounts
Please provide details of the amount paid for any statutory external scrutiny of
accounts and other services provided by your independent examiner. If
nothing was paid please enter '0' in the appropriate box(es).
This year Last year
£ £
Independent examiner’s fees 700 700
Assurance services other than independent examination - -
Tax advisory fees - -
Other fees (for example: financial advice, consultancy, accountancy services)
paid to the independent examiner		 2,053 1,094
Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont)
Note 4 Paid employees
Please complete this note if the charity has any employees (transactions with Trustees dealt with in
Note 28)
4.1StaffCosts
This year Last year
£ £
Salaries and wages 132,642 110,125
Social security costs - 1,896
Pension costs(defined contribution scheme) 2,139 1,149
Other employee benefits -
Total staff costs 132,886
 111,274
4.2 Average head count in the year Thisyear Lastyear
Number Number
The parts of the charity in which the
employees work		 Fundraising - -
Charitable Activities 11 12
Governance - -
Other - -
Total 11 12

10

Section C Notes to the accounts (cont)

Note 5 Debtors and prepayments
Please complete this note if the charity has any debtors or prepayments.
5.1 Analysis of debtors
Thisyear Lastyear
£ £
Trade debtors 1,460 1,760
Prepayments and accrued income 559
Other debtors 124 2,563
Total 1,584 4,882

Section C Notes to the accounts (cont)
Note 6 Creditors and accruals
Please complete this note if the charity has any creditors or accruals.
6.1 Analysis of creditors
Amounts falling due
within one year		 Amounts falling due
after more than one year
Thisyear Lastyear Thisyear Lastyear
£ £ £ £
Accruals forgrantspayable - - - -
Bank loans and overdrafts - - - -
Trade creditors - - -
Payments received on account for
contracts orperformance-relatedgrants		 - - - -
Accruals and deferred income 1,654 3,974 - -
Taxation and social security - 1,343 - 4,054 - -
Other creditors 601 332 - -
Total 912 252 - -

Section C Notes to the accounts (cont)
Note 7 Cash at bank and in hand
Thisyear Lastyear
£ £
Short term cash investments(less than 3 months maturity date) - -
Short term deposits - -
Cash at bank and on hand 126,191 110,505
Other - -
Total 126,191 110,505

11

Section C Notes to the accounts (cont)

Note 8 Charity funds

8.1 Details of material funds held and movements during the CURRENT reporting period

Please give details of the movements of material individual funds in the reporting period together with a balancing figure for 'Other funds' (which should include revaluation reserve and fair value reserve, if applicable). The 'Total funds' figure below should reconcile to 'Total funds' in the balance sheet.

* Key: PE - permanent endowment funds; EE - expendable endowment funds; R - restricted income funds, including special trusts, of the charity; and U - unrestricted funds

Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont) Section C Notes to the accounts (cont)
Note8 Charity funds
8.1 Details of material funds held and movements during the CURRENT reporting period
Please give details of the movements of material individual funds in the reporting period together with a balancing figure for 'Other funds' (which should
include revaluation reserve and fair value reserve, if applicable). The 'Total funds' figure below should reconcile to 'Total funds' in the balance sheet.
* Key: PE - permanent endowment funds; EE - expendable endowment funds; R - restricted income funds, including special trusts, of the charity; and U -
unrestricted funds
Fund names Type PE, EE
**R or UR ***
Purpose and Restrictions		 Fund
balances
brought
forward		 Income Expenditure Transfers Gains and
losses		 Fund
balances
carried
forward
£ £ £ £ £ £
General UR Charitable activities 78,436 175,902 -163,395 -5,425 - 85,518
Co-op R Website Development 928 -778 - - 150
Tarmac R Sensory Equipment 77 - - 77
Severn Trent Water R Outdoor Equipment 252 - - 252
Barrow Parish Council R Story Sacs 2 - - 2
- -
- - - - - -
- - - -
Other funds (balancing
figure)		 N/a N/a - - - - - -
Total Funds asper balance sheet 79,695 175,902 - 164,173 - 5,425 - 85,999

Section C Notes to the accounts (cont)

Note 9 Additional Disclosures

The following are significant matters which are not covered in other notes and need to be included to provide a proper understanding of the accounts. If there is insufficient room here, please add a separate sheet. Non Moneytary Assets: These include the equipment used at Playgroup, fundraising stock and games. Items have been purchased over a number of years. The accounts are prepared on an Income and Expenditure basis so no depreciation is shown in the accounts. A full list of assets showing the purchase value is prepared by the Treasurer and will be presented to the AGM. The re-valuation at 31st May 2025, based on cost price is £24,711.92 This does not represent the net realisable value or written down valution. Committee members received no remuneration during the year.

12

Barrow Pre-School Playgroup Reserves Policy June 2025

As a responsible employer and childcare provider, Barrow Pre-School Playgroup has a reserve which currently stands at £85,321.

The following reserve amounts have been agreed by the Committee based on an assessment of the contracted hours and length of service of permanent staff in post from the beginning of the academic year 2024/5.

Redundancy costs up to 31 May 2025 (not including notice) £23,115
Rent of 1.5 terms/18 weeks £6,000
Advertising £250
Wage Bill for 1 Month £11,500
Total £40,865
Shortfall £0.00

The Committee have agreed that the financial position will be reviewed after the end of year accounts have all been finalised and funds will be transferred from the current account to make up the shortfall, if any.

Registered Charity Number 1051390

13

BARROW PRE-SCHOOL PLAYGROUP

REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES

I report on the accounts of the charity for the year ended 31 May 2025 which are set out in this report.

The trustees are responsible for the preparation of the accounts. The trustees consider that an audit is not required for this year under Section 144(2) of the Charities Act 2011 (the Charities Act) and that an independent examination is needed.

Having satisfied myself that the charity is not subject to an audit under company law and is eligible for independent examination.

It is my responsibility to:

My examination was carried out in accordance with the General Directions given by the Charity Commission. An examination includes a review of the accounting records kept by a charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all of the evidence that would be required in an audit and, consequently, no opinion is given as to whether the accounts present a "true and fair view" and the report is limited to those matters set out in the statement below.

In connection with our examination, no matter has come to our attention:

  1. which gives me reasonable cause to believe that, in any material respect, the requirements:

  2. to keep accounting records in accordance with Section 130 of the Charities Act; and

  3. to prepare accounts which accord with the accounting records and comply with the accounting requirements of the Charities Act have not been met; or

  4. to which, in my opinion, attention should have been drawn in order to enable a proper understanding of the accounts to be reached.

……………………………………………………. Julia Johnson MAAT CBS (Accounting) Ltd Oak Business Centre 79-93 Ratcliffe Road Sileby Loughborough LE12 7PU

Date: 04/09/25

(01509) 816150

14