|
Page |
ReferenceandadministrativedetailsoftheSchool,itsGovernorsandadvisers |
1-2 |
Governors9report |
3-21 |
Independentauditor'sreportonthefinancialstatements |
22- 25 |
Consolidatedstatementoffinancialactivities |
26- 27 |
Consolidatedbalancesheet |
28- 29 |
Schoolbalancesheet |
30- 34 |
Consolidatedstatementofcashflows |
32 |
Notestothefinancialstatements |
33- 63 |
|
|
MONKTONCOMBESCHOOL |
|
(A |
companylimitedbyguarantee) |
REFERENCEAND |
ADMINISTRATIVEDETAILSOFTHESCHOOL,ITSGOVERNORSANDADVISERS
(CONTINUED)
FORTHEYEARENDED31AUGUST2023 |
|
Solicitors |
VealeWasbroughVizardsLLP |
|
|
NarrowQuay |
House |
|
NarrowQuay |
|
|
Bristol |
|
|
BS14QA |
|
|
RedwoodCollectionsLtd |
|
|
AirportHouse |
|
|
PurelyWay |
|
|
Croydon |
|
|
Surrey |
|
|
CRO0XZ |
|
InvestmentManagers |
LGTWealth |
Management |
|
OneLochrin |
Square |
|
92Fountainbridge |
|
|
Edinburgh |
|
|
EH39QA |
|
MONKTON COMBE SCHOOL (A company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF MONKTON COMBE SCHOOL (CONTINUED)
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be in the following areas: timing of recognition of income; and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management, and the Audit & Risk Committee about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases, reviewing regulatory correspondence with the Charity Commission, Independent Schools Inspectorate, Ofsted and reading minutes of meetings of those charged with governance.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non compliance and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's report.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members 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 charitable company and its members, as a body, for our audit work, for this report, or for the opinions we have formed.
Guy Biggin (Senior statutory auditor)
for and on behalf of Crowe U.K. LLP Statutory Auditor Fourth Floor St James House St James Square Cheltenham GL50 3PR
Date: 09 May 2024
Page 25
|
|
MONKTON |
MONKTON |
COMBE |
SCHOOL |
|
|
|
|
|
(Acompany |
|
limitedby |
guarantee) |
|
|
|
CONSOLIDATED |
STATEMENTOFFINANCIALACTIVITIES(INCORPORATINGINCOME |
|
|
|
|
|
|
AND |
|
|
EXPENDITUREACCOUNT) |
|
|
|
|
|
|
|
|
FORTHE |
YEAR |
ENDED31 |
AUGUST |
2023 |
|
|
|
|
Unrestricted |
|
Restricted |
Endowment |
|
Total |
Total |
|
|
funds |
|
funds |
funds |
|
funds |
funds |
|
|
2023 |
|
2023 |
|
2023 |
2023 |
2022 |
|
Note |
|
£ |
£ |
|
£ |
£ |
£ |
Incomeand |
|
|
|
|
|
|
|
|
endowmentsfrom: |
|
|
|
|
|
|
|
|
Donationsandlegacies |
) |
14,457 |
|
293,981 |
|
= |
308,438 |
640,709 |
Charitableactivities: |
|
|
|
|
|
|
|
|
Feeincome |
|
19,669,916 |
|
= |
|
= |
19,669,916 |
14,727,937 |
Othereducational |
|
|
|
|
|
|
|
|
income |
|
1,587,961 |
|
= |
|
= |
1,587,961 |
905,775 |
Tradingactivities |
|
734,944 |
|
= |
|
= |
734,944 |
614,061 |
Investments |
|
2,514 |
|
65,950 |
|
= |
68,464 |
56,878 |
Otherincome |
|
371,658 |
|
= |
|
= |
371,658 |
218,767 |
Totalincomeand |
|
|
|
|
|
|
|
|
endowments |
|
22,381,450 |
|
359,931 |
|
= |
22,741,381 |
17,164,127 |
Expenditureon: |
|
|
|
|
|
|
|
|
Raisingfunds: |
|
|
|
|
|
|
|
|
Trading |
|
614,791 |
|
= |
|
- |
614,791 |
427,827 |
Marketing& publicity |
|
234,476 |
|
= |
|
» |
234,476 |
197,330 |
Financecosts |
|
153,113 |
|
- |
|
- |
153,113 |
126,830 |
Charitableactivities: |
10 |
|
|
|
|
|
|
|
Costsofproviding |
|
|
|
|
|
|
|
|
education |
|
20,781,589 |
|
617,579 |
|
= |
21,399,168 |
16,576,493 |
Totalexpenditure |
|
21,783,969 |
|
617,579 |
|
= |
22,401,548 |
17,328,480 |
Net |
|
|
|
|
|
|
|
|
income/(expenditure) |
|
|
|
|
|
|
|
|
beforenetlosseson |
|
|
|
|
|
|
|
|
investments |
|
597,481 |
|
(257,648) |
|
- |
339,833 |
(164,353) |
Netlosseson |
|
|
|
|
|
|
|
|
investments |
|
(38,172) |
|
(16,879) |
(33,781) |
|
(88,832) |
(825,403) |
Net |
|
|
|
|
|
|
|
|
income/(expenditure) |
|
559,309 |
|
(274,527) |
(33,781) |
|
251,001 |
(989,756) |
Transfersbetween |
|
|
|
|
|
|
|
|
funds |
21 |
(91,388) |
|
91,388 |
|
- |
= |
- |
Netmovementin |
|
|
|
|
|
|
|
|
funds |
|
467,921 |
|
(183,139) |
(33,781) |
|
251,001 |
(989,756) |
|
|
Unrestricted |
Restricted |
Endowment |
Total |
Total |
|
|
funds |
funds |
funds |
funds |
funds |
|
|
2023 |
2023 |
2023 |
2023 |
2022 |
|
Note |
£ |
£ |
£ |
£ |
£ |
Reconciliationof |
|
|
|
|
|
|
funds: |
|
|
|
|
|
|
Totalfundsbrought |
|
|
|
|
|
|
forward |
|
22,290,265 |
1,025,517 |
960,778 |
24,276,560 |
25,266,316 |
Netmovementinfunds |
|
467,921 |
(183,139) |
(33,781) |
251,001 |
(989,756) |
Totalfundscarried |
|
|
|
|
|
|
forward |
|
22,758,186 |
842,378 |
926,997 |
24,527,561 |
24,276,560 |
|
CONSOLIDATED |
BALANCESHEET |
|
|
|
AS AT31 |
AUGUST2023 |
|
|
|
Note |
2023
£ |
|
2022
£ |
Fixedassets |
|
|
|
|
Tangibleassets |
13 |
30,830,527 |
|
29,727,638 |
Investments |
14 |
2,202,588 |
|
2,625,469 |
|
|
33,033,115 |
|
32,353,107 |
Currentassets |
|
|
|
|
Stocks |
15 |
63,514 |
68,803 |
|
Debtors |
16 |
806,149 |
1,685,012 |
|
Cashatbankandinhand |
|
1,447,395 |
1,726,116 |
|
|
|
2,317,058 |
3,479,931 |
|
Creditors:amountsfallingduewithin
year |
one
17 |
(7,163,260) |
(7,390,774) |
|
Netcurrentliabilities |
|
(4,846,202) |
|
(3,910,843) |
Totalassetslesscurrentliabilities |
|
28,186,913 |
|
28,442,264 |
Creditors:amountsfallingdueafter
thanoneyear |
more
18 |
(3,659,352) |
|
(4,165,704) |
Totalnetassets |
|
24,527,561 |
|
24,276,560 |
|
MONKTON |
COMBESCHOOL |
|
|
|
|
(Acompany |
limitedbyguarantee) |
|
|
|
|
REGISTERED |
NUMBER:03228456 |
|
|
|
|
SCHOOL |
BALANCESHEET |
|
|
|
|
AS AT31AUGUST2023 |
|
|
|
|
|
|
|
2023 |
|
2022 |
|
Note |
|
£ |
|
|
Fixedassets |
|
|
|
|
|
Tangibleassets |
13 |
|
30,513,675 |
|
29,410,786 |
Investments |
14 |
|
2,202,591 |
|
2,625,472 |
|
|
|
32,716,266 |
|
32,036,258 |
Currentassets |
|
|
|
|
|
Stocks |
15 |
61,375 |
|
66,415 |
|
Debtors |
16 |
1,787,296 |
|
2,942,592 |
|
Cashatbankandinhand |
|
1,360,874 |
|
1,523,958 |
|
|
|
3,209,545 |
|
4,132,965 |
|
Creditors:amountsfallingduewithin
year |
one
17 |
(7,732,789) |
|
(7,720,851) |
|
Netcurrentliabilities |
|
|
(4,523,244) |
|
(3,587,886) |
Totalassetslesscurrentliabilities |
|
|
28,193,022 |
|
28,448,372 |
Creditors:amountsfallingdueafter
thanoneyear |
more
18 |
|
(3,659,352) |
|
(4,165,704) |
Totalnetassets |
|
|
24,533,670 |
|
24,282,668 |
|
MONKTONCOMBESCHOOL |
|
|
|
|
(Acompanylimitedbyguarantee) |
|
|
|
|
REGISTEREDNUMBER:03228456 |
|
|
|
|
SCHOOLBALANCESHEET(CONTINUED) |
|
|
|
|
ASAT31AUGUST2023 |
|
|
|
|
|
|
2023 |
2022 |
|
Note |
|
£ |
£ |
Charityfunds |
|
|
|
|
Endowmentfunds |
21 |
|
926,997 |
960,778 |
Restrictedfunds |
21 |
|
842,378 |
1,025,517 |
Unrestrictedfunds |
21 |
22,764,295 |
|
22,296,373 |
Totalfunds |
|
24,533,670 |
|
24,282,668 |
TheSchool'snetmovementinfundsfortheyearwas£251,002(2022 |
|
-£(989,690)). |
|
|
TheGovernorsacknowledge |
theirresponsibilitiesforcomplyingwiththe |
|
requirementsofthe |
Actwithrespectto |
accountingrecordsandpreparationoffinancialstatements. |
|
|
|
|
Thefinancialstatementswereapprovedandauthorisedforissueby |
|
the |
Governorsandsignedontheirbehalf |
|
by: |
|
|
|
|
deCMake |
|
|
|
|
ProfE G McKendrick |
|
|
|
|
(ChairofGovernors) |
|
|
|
|
Date:
'S-%5<4024 |
|
|
|
|
|
MONKTONCOMBESCHOOL |
|
|
|
|
(Acompanylimitedbyguarantee) |
|
|
|
CONSOLIDATEDSTATEMENTOFCASH |
|
FLOWS |
|
|
|
FORTHEYEARENDED31AUGUST |
2023 |
|
|
|
|
Note |
2023
£ |
2022
£ |
Cashflowsfromoperatingactivities |
|
|
|
|
Netcashusedinoperatingactivities |
|
24 |
2,435,227 |
(426,489) |
Cashflowsfrominvestingactivities |
|
|
|
|
Investmentincomereceived |
|
|
68,464 |
56,878 |
Proceedsfromthesaleoftangible |
fixedassets |
|
8,333 |
16,600 |
Purchaseoftangiblefixedassets |
|
|
(2,312,845) |
(1,838,108) |
Proceedsfromsaleofinvestments |
|
|
400,000 |
. |
Purchaseofinvestments |
|
|
(65,950) |
(56,867) |
Netcashusedininvestingactivities |
|
|
(1,901,998) |
(1,821,497) |
Cashflowsfrom financingactivities |
|
|
|
|
Increase/(decrease)inborrowings |
|
|
(320,423) |
1,019,300 |
Newfinanceleases |
|
|
. |
16,751 |
Interestpaid |
|
|
(153,113) |
(126,830) |
Receiptofadvancedfees |
|
|
395,783 |
712,100 |
Release/refundofadvancedfees |
|
|
(734,197) |
(293,537) |
Netcash(usedin)/providedby |
financingactivities |
|
(811,950) |
1,327,784 |
Changeincashandcashequivalentsintheyear |
|
|
(278,721) |
(920,202) |
Cashandcashequivalentsatthe |
beginningoftheyear |
|
1,726,116 |
2,646,318 |
Cashandcashequivalentsattheendoftheyear |
|
25 |
1,447,395 |
1,726,116 |
Thenotesonpages33to63form |
partofthesefinancialstatements |
|
|
|
|
|
|
|
Page32 |
|
Unrestricted |
Restricted |
Total |
Total |
|
funds |
funds |
funds |
funds |
|
2023 |
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
£ |
Donations |
14,457 |
293,981 |
308,438 |
247,467 |
TransferinofassetsandliabilitiesofAll |
|
|
|
|
HallowsSchool |
- |
- |
- |
393,242 |
Total2023 |
14,457 |
293,981 |
308,438 |
640,709 |
Total2022 |
507,441 |
133,268 |
640,709 |
|
Feeincome |
|
|
|
|
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
GrossFees |
|
|
21,810,710 |
16,457,673 |
Less
:scholarships,bursariesandotherremissionsgranted |
|
|
(2,507,435) |
(2,003,649) |
|
|
|
19,303,275 |
14,454,024 |
Addback:scholarships,bursariesandotherremissionsgranted,fundedby |
|
|
|
|
restrictedfunds |
|
|
366,641 |
273,913 |
|
|
|
19,669,916 |
14,727,937 |
Scholarshipsandbursarieswerepaidfora totalof192pupils(2022:248). |
|
|
|
|
Withinthismeanstestedbursariestotalling£1,234,768were |
|
paidto136 |
pupils(2022:£967,420to183 |
|
pupils). |
|
|
|
|
In2023and2022allofthetotalincome |
fromschoolfeesreceivablewasto |
|
unrestrictedfunds. |
|
|
|
|
2023 |
2022 |
PupilNumbers |
|
|
950 |
946 |
|
Unrestricted |
Restricted |
Total |
Total |
|
funds |
funds |
funds |
funds |
|
2023 |
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
£ |
Interestoninvestments |
2,514 |
65,950 |
68,464 |
56,878 |
Total2023 |
2,514 |
65,950 |
68,464 |
56,878 |
Total2022 |
11 |
56,867 |
56,878 |
|
Otherincome |
|
|
|
|
|
|
Unrestricted |
Total |
Total |
|
|
funds |
funds |
funds |
|
|
2023 |
2023 |
2022 |
|
|
£ |
£ |
£ |
Overdueaccountinterest |
|
- |
= |
1,068 |
Gainondisposaloffixedassets |
|
8,333 |
8,333 |
5,530 |
Rentandlettings |
|
66,760 |
66,760 |
63,309 |
HMRCJobRetentionScheme |
|
- |
- |
1,663 |
Sundryincome |
|
296,565 |
296,565 |
147,197 |
Total2023 |
|
371,658 |
371,658 |
218,767 |
Total2022 |
|
218,767 |
218,767 |
|
|
Unrestricted |
Total |
Total |
|
funds |
funds |
funds |
|
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
Othercosts |
270,128 |
270,128 |
105,464 |
Staffcosts |
344,663 |
344,663 |
322,363 |
Total2023 |
614,791 |
614,791 |
427,827 |
Marketing& publicityexpenses |
|
|
|
|
Unrestricted |
Total |
Total |
|
funds |
funds |
funds |
|
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
Othercosts |
137,494 |
137,494 |
164,297 |
Staffcosts |
96,982 |
96,982 |
33,033 |
Total2023 |
234,476 |
234,476 |
197,330 |
Financecosts |
|
|
|
|
Unrestricted |
Total |
Total |
|
funds |
funds |
funds |
|
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
Discountonfeesinadvance |
24,583 |
24,583 |
12,560 |
Onbankoverdraftsandbankloans |
128,530 |
128,530 |
114,270 |
Total2023 |
153,113 |
153,113 |
126,830 |
|
|
Unrestricted |
Restricted |
|
|
|
|
funds |
funds |
Total |
Total |
|
|
2023 |
2023 |
2023 |
2022 |
|
|
£ |
£ |
£ |
£ |
Teaching |
|
8,960,533 |
587,579 |
9,548,112 |
8,580,361 |
Welfare |
|
3,820,094 |
30,000 |
3,850,094 |
2,838,883 |
Premises |
|
3,584,394 |
- |
3,584,394 |
2,747,133 |
Support& governance |
|
4,416,568 |
- |
4,416,568 |
2,410,116 |
Total2023 |
|
20,781,589 |
617,579 |
21,399,168 |
16,576,493 |
Total2022 |
|
16,302,580 |
273,913 |
16,576,493 |
|
Summarybyexpendituretype |
|
|
|
|
|
|
Staffcosts |
Depreciation |
Othercosts |
Total |
Total |
|
2023 |
2023 |
2023 |
2023 |
2022 |
|
£ |
£ |
£ |
£ |
£ |
Teaching |
7,644,933 |
628,503 |
1,274,676 |
9,548,112 |
8,580,361 |
Welfare |
2,314,206 |
113,564 |
1,422,324 |
3,850,094 |
2,838,883 |
Premises |
1,041,987 |
462,740 |
2,079,667 |
3,584,394 |
2,747,133 |
Support& governance |
2,004,486 |
- |
2,412,082 |
4,416,568 |
2,410,116 |
Total2023 |
13,005,612 |
1,204,807 |
7,188,749 |
21,399,168 |
16,576,493 |
Total2022 |
10,362,126 |
1,082,970 |
5,131,397 |
16,576,493 |
|
|
|
|
|
|
MONKTON |
COMBESCHOOL |
COMBESCHOOL |
COMBESCHOOL |
|
|
|
|
|
|
(A |
|
companylimited |
|
byguarantee) |
|
|
|
|
|
|
|
NOTES |
|
TOTHEFINANCIALSTATEMENTS |
|
|
|
|
|
|
|
|
|
FOR |
THEYEARENDED |
|
|
31AUGUST |
|
2023 |
|
|
13. |
Tangiblefixedassets |
|
|
|
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
Freehold |
|
|
|
|
|
|
Assets |
|
|
|
|
Landand |
|
Furniture |
|
Motor |
|
Fixtures |
under |
|
|
|
|
Building |
|
andplant |
|
vehicles |
and |
fittings |
construction |
Total |
|
|
|
|
£ |
|
£ |
£ |
|
£ |
£ |
£ |
|
Costorvaluation |
|
|
|
|
|
|
|
|
|
|
|
At |
1September |
|
|
|
|
|
|
|
|
|
|
2022 |
|
35,580,180 |
|
3,490,332 |
|
18,494 |
|
26,219 |
419,585 |
39,534,810 |
|
Additions |
|
414,289 |
|
693,165 |
|
= |
|
= |
1,200,242 |
2,307,696 |
|
At |
31August2023 |
35,994,469 |
|
4,183,497 |
|
18,494 |
|
26,219 |
1,619,827 |
41,842,506 |
|
Depreciation |
|
|
|
|
|
|
|
|
|
|
|
At |
1September |
|
|
|
|
|
|
|
|
|
|
2022 |
|
7,653,560 |
|
2,125,911 |
|
1,482 |
|
26,219 |
- |
9,807,172 |
|
Chargefortheyear |
|
763,495 |
|
436,868 |
|
4,444 |
|
= |
- |
1,204,807 |
|
At |
31August2023 |
8,417,055 |
|
2,562,779 |
|
5,926 |
|
26,219 |
- |
11,011,979 |
|
Net |
bookvalue |
|
|
|
|
|
|
|
|
|
|
At |
31August2023 |
27,577,414 |
|
1,620,718 |
|
12,568 |
|
= |
1,619,827 |
30,830,527 |
|
At |
31August2022 |
27,926,620 |
|
1,364,421 |
|
17,012 |
|
- |
419,585 |
29,727,638 |
13. |
Tangiblefixedassets |
(continued) |
|
|
|
|
|
|
|
School |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
Freehold |
Furniture |
|
Motor |
under |
|
|
|
|
property |
andplant |
vehiclesconstruction |
|
|
|
Total |
|
|
£ |
£ |
|
£ |
£ |
|
£ |
|
Costorvaluation |
|
|
|
|
|
|
|
|
At
1September2022 |
35,263,328 |
3,490,332 |
18,494 |
|
419,585 |
39,191,739 |
|
|
Additions |
414,289 |
693,165 |
|
- |
1,200,242 |
2,307,696 |
|
|
At31August2023 |
35,677,617 |
4,183,497 |
18,494 |
|
1,619,827 |
41,499,435 |
|
|
Depreciation |
|
|
|
|
|
|
|
|
At1 September2022 |
7,653,560 |
2,125,911 |
|
1,482 |
- |
9,780,953 |
|
|
Chargefortheyear |
763,495 |
436,868 |
|
4,444 |
- |
1,204,807 |
|
|
At31August2023 |
8,417,055 |
2,562,779 |
|
5,926 |
- |
10,985,760 |
|
|
Netbookvalue |
|
|
|
|
|
|
|
|
At31August2023 |
27,260,562 |
1,620,718 |
12,568 |
|
1,619,827 |
30,513,675 |
|
|
At31August2022 |
27,609,768 |
1,364,421 |
17,012 |
|
419,585 |
29,410,786 |
|
|
Includedinthelandandbuildingcostisfreeholdlandof£275,000 |
|
|
|
withinthegroupand |
|
£75,000 |
inthe |
|
School. |
|
|
|
|
|
|
|
|
Thenetbookvalueof |
assetsheldonfinanceleaseatyearendwere: |
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 |
|
|
|
|
|
|
£ |
|
£ |
|
Plantandmachinery |
|
|
|
|
28,420 |
|
31,900 |
Fixedassetinvestments |
|
|
|
|
|
|
Listed |
|
|
|
investments |
Group |
|
|
£ |
Costorvaluation |
|
|
|
At
1September2022 |
|
|
2,625,469 |
Additions |
|
|
2,302,240 |
Disposals |
|
|
(2,634,315) |
Revaluations |
|
|
(90,806) |
At31August2023 |
|
|
2,202,588 |
Netbookvalue |
|
|
|
At31August2023 |
|
|
2,202,588 |
At31August2022 |
|
|
2,625,469 |
|
Investments |
|
|
|
in |
|
|
|
subsidiary |
Listed |
|
|
companies |
investments |
Total |
School |
£ |
£ |
£ |
Costorvaluation |
|
|
|
At1 September2022 |
3 |
2,625,469 |
2,625,472 |
Additions |
- |
2,302,240 |
2,302,240 |
Disposals |
- |
(2,634,315) |
(2,634,315) |
Revaluations |
- |
(90,806) |
(90,806) |
At31August2023 |
3 |
2,202,588 |
2,202,591 |
Netbookvalue |
|
|
|
At31August2023 |
3 |
2,202,588 |
2,202,591 |
At31August2022 |
3 |
2,625,469 |
2,625,472 |
|
|
MONKTONCOMBESCHOOL |
|
|
|
|
(A |
companylimitedbyguarantee) |
|
|
|
|
NOTES |
TOTHEFINANCIALSTATEMENTS |
|
|
|
|
FORTHEYEARENDED31AUGUST |
|
2023 |
|
|
16. |
Debtors |
|
|
|
|
|
|
Group |
Group |
School |
School |
|
|
2023 |
2022 |
2023 |
2022 |
|
|
£ |
£ |
£ |
£ |
|
Dueaftermorethanoneyear |
|
|
|
|
|
Loanstosubsidiary |
- |
- |
311,500 |
311,500 |
|
LoantoAllHallows |
- |
118,733 |
- |
118,733 |
|
|
- |
118,733 |
311,500 |
430,233 |
|
Duewithinoneyear |
|
|
|
|
|
Feedebtors |
280,379 |
1,110,784 |
280,379 |
1,110,784 |
|
Tradedebtors |
73,836 |
138,893 |
38,852 |
3,057 |
|
Amountsduefromsubsidiaryand |
associated |
|
|
|
|
undertakings |
= |
- |
704,631 |
681,917 |
|
Otherdebtors |
36,505 |
77,460 |
36,505 |
77,459 |
|
Prepaymentsandaccruedincome |
415,429 |
239,142 |
415,429 |
239,142 |
|
|
806,149 |
1,685,012 |
1,787,296 |
2,542,592 |
21. |
Statementoffunds(continued) |
|
|
|
|
|
|
|
Statementoffunds- prioryear |
|
|
|
|
|
|
|
|
As restated |
|
|
|
|
|
|
|
Balanceat |
|
|
|
Balanceat |
|
|
|
1September |
|
|
Gains/ |
37August |
|
|
|
2021 |
Income |
Expenditure |
(Losses) |
2022 |
|
|
|
£ |
£ |
£ |
£ |
|
£ |
|
Unrestrictedfunds |
|
|
|
|
|
|
|
Designatedfunds |
|
|
|
|
|
|
|
AllHallows- Designated |
|
|
|
|
|
|
|
bursaryfund |
- |
10,540 |
- |
- |
10,540 |
|
|
Generalfunds |
|
|
|
|
|
|
|
Tradingsubsidiarycompanies |
(6,045) |
572,898 |
(572,964) |
- |
(6,111) |
|
|
Schoolunrestrictedfunds |
22,711,801 |
16,653,953 |
(16,745,002) |
(334,916) |
22,285,836 |
|
|
Eliminatedonconsolidation |
- |
(263,399) |
263,399 |
- |
- |
|
|
|
22,705,756 |
16,963,452 |
(17,054,567) |
(334,916) |
22,279,725 |
|
|
TotalUnrestrictedfunds |
22,705,756 |
16,973,992 |
(17,054,567) |
(334,916) |
22,290,265 |
|
|
Endowmentfunds |
|
|
|
|
|
|
|
Butlerendowment |
344,978 |
- |
- |
(83,897) |
261,081 |
|
|
Governor'sBursaryFund |
106,607 |
- |
- |
(25,926) |
80,681 |
|
|
Otherscolarshipandbursary |
|
|
|
|
|
|
|
endowments |
817,933 |
- |
- |
(198,917) |
619,016 |
|
|
|
1,269,518 |
- |
- |
(308,740) |
960,778 |
|
|
|
|
|
|
|
Page |
55 |
|
Asrestated |
|
|
|
|
|
Balanceat |
|
|
|
Balanceat |
|
1September |
|
|
Gains/ |
31August |
|
2021 |
Income |
Expenditure |
(Losses) |
2022 |
|
£ |
£ |
£ |
£ |
£ |
Restrictedfunds |
|
|
|
|
|
Bursaryincomefunds |
1,021,328 |
101,707 |
(201,346) |
(181,747) |
739,942 |
AllWeatherPitch |
10,000 |
- |
- |
- |
10,000 |
EquestrianCentre |
10,400 |
- |
(10,000) |
- |
400 |
KingsmillPrize |
500 |
- |
- |
- |
500 |
MountPleasantQuarryFund |
200,000 |
- |
- |
- |
200,000 |
WessexWaterPondProject |
250 |
- |
- |
- |
250 |
PerformingArtsCentre |
4,100 |
- |
- |
- |
4,100 |
BlueprintDevelopments |
2,000 |
- |
- |
- |
2,000 |
PrepSchoolDevelopment |
|
|
|
|
|
Appeal |
31,117 |
- |
- |
- |
31,117 |
TheBigNatureProject |
- |
20,194 |
- |
- |
20,194 |
PrepSportsEquipment |
- |
5,000 |
- |
- |
5,000 |
Music |
- |
2,000 |
- |
- |
2,000 |
SeniorSchoolQuad |
|
|
|
|
|
Development |
11,347 |
10,595 |
(21,942) |
- |
- |
Café |
- |
40,625 |
(40,625) |
- |
- |
AllHallowsrestrictedfunds |
- |
10,014 |
- |
- |
10,014 |
|
1,291,042 |
190,135 |
(273,913) |
(181,747) |
1,025,517 |
Totaloffunds |
25,266,316 |
17,164,127 |
(17,328,480) |
(825,403) |
24,276,560 |
|
|
|
|
MONKTON |
|
COMBESCHOOL |
COMBESCHOOL |
|
|
|
|
|
|
(A |
company |
limitedbyguarantee) |
|
|
|
|
|
|
|
NOTES |
|
TOTHEFINANCIALSTATEMENTS |
|
|
|
|
|
|
|
|
FORTHEYEAR |
|
|
ENDED31AUGUST |
|
|
2023 |
|
|
22. |
Summaryoffunds |
|
|
|
|
|
|
|
|
|
|
Summaryoffunds- current |
|
year |
|
|
|
|
|
|
|
|
|
Balanceat |
1 |
|
|
|
|
|
|
Balanceat |
|
|
September |
|
|
|
|
|
Transfers |
Gains/ |
31August |
|
|
2022 |
|
Income |
|
Expenditure |
|
in/out |
(Losses) |
2023 |
|
|
|
£ |
|
£ |
£ |
|
£ |
£ |
£ |
|
Designated |
|
|
|
|
|
|
|
|
|
|
funds |
10,540 |
|
- |
|
- |
|
- |
- |
10,540 |
|
Generalfunds |
22,279,725 |
|
22,381,450 |
|
(21,783,969) |
|
(91,388) |
(38,172) |
22,747,646 |
|
Endowment |
|
|
|
|
|
|
|
|
|
|
funds |
960,778 |
|
- |
|
- |
|
- |
(33,781) |
926,997 |
|
Restrictedfunds |
1,025,517 |
|
359,931 |
|
(617,579) |
|
91,388 |
(16,879) |
842,378 |
|
|
24,276,560 |
|
22,741,381 |
|
(22,401,548) |
|
- |
(88,832) |
24,527,561 |
|
Summaryoffunds- prioryear |
|
|
|
|
|
|
|
|
|
|
|
|
|
Asrestated |
|
|
|
|
|
|
|
|
|
|
Balanceat |
|
|
|
|
|
Balanceat |
|
|
|
1 |
September |
|
|
|
|
Gains/ |
371August |
|
|
|
|
2021 |
|
Income |
Expenditure |
|
(Losses) |
2022 |
|
|
|
|
|
£ |
£ |
|
£ |
£ |
£ |
|
Designatedfunds |
|
|
- |
|
10,540 |
|
- |
- |
10,540 |
|
Generalfunds |
|
|
22,705,756 |
|
16,963,452 |
(17,054,567) |
|
(334,916) |
22,279,725 |
|
Endowmentfunds |
|
|
1,269,518 |
|
- |
|
- |
(308,740) |
960,778 |
|
Restrictedfunds |
|
|
1,291,042 |
|
190,135 |
|
(273,913) |
(181,747) |
41,025,517 |
|
|
|
|
25,266,316 |
|
17,164,127 |
(17,328,480) |
|
(825,403) |
24,276,560 |
|
Unrestricted |
Restricted |
Endowment |
Total |
|
funds |
funds |
funds |
funds |
|
2023 |
2023 |
2023 |
2023 |
|
£ |
£ |
£ |
£ |
Tangiblefixedassets |
30,630,527 |
200,000 |
- |
30,830,527 |
Fixedassetinvestments |
662,773 |
617,989 |
921,826 |
2,202,588 |
Currentassets |
2,294,902 |
22,156 |
- |
2,317,058 |
Creditorsduewithinoneyear |
(7,163,260) |
- |
- |
(7,163,260) |
Creditorsdueinmorethanoneyear |
(3,659,352) |
- |
- |
(3,659,352) |
Difference- informationrequired |
(7,404) |
2,233 |
5,171 |
- |
Total |
22,758,186 |
842,378 |
926,997 |
24,527,561 |
Analysisofnetassetsbetweenfunds- prioryear |
|
|
|
|
|
Unrestricted |
Restricted |
Endowment |
Total |
|
funds |
funds |
funds |
funds |
|
2022 |
2022 |
2022 |
2022 |
|
£ |
£ |
£ |
£ |
Tangiblefixedassets |
29,527,638 |
200,000 |
- |
29,727,638 |
Fixedassetinvestments |
1,080,491 |
584,200 |
960,778 |
2,625,469 |
Debtorsdueaftermorethanoneyear |
118,733 |
- |
- |
118,733 |
Currentassets |
3,119,881 |
241,317 |
- |
3,361,198 |
Creditorsduewithinoneyear |
(7,390,774) |
- |
- |
(7,390,774) |
Creditorsdueinmorethanoneyear |
(4,165, 704) |
- |
- |
(4,165,704) |
Total |
22,290,265 |
1,025,517 |
960,778 |
24,276,560 |
|
|
|
|
MONKTONCOMBESCHOOL |
MONKTONCOMBESCHOOL |
MONKTONCOMBESCHOOL |
MONKTONCOMBESCHOOL |
|
|
|
|
|
(A |
company |
|
limitedbyguarantee) |
|
|
|
|
|
NOTES |
|
TOTHE |
|
FINANCIALSTATEMENTS |
|
|
|
|
|
FORTHEYEAR |
|
|
|
ENDED31AUGUST |
|
2023 |
|
24. |
Reconciliationofnetmovement |
|
|
infunds |
|
tonetcashflow |
from |
operatingactivities |
|
|
|
|
|
|
|
|
|
Group |
Group |
|
|
|
|
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
|
|
£ |
£ |
|
Net
income/expenditure |
for |
the |
year |
(as |
per
Statement |
of |
Financial |
|
|
Activities) |
|
|
|
|
|
|
251,001 |
(989,756) |
|
Adjustmentsfor: |
|
|
|
|
|
|
|
|
|
Depreciationcharges |
|
|
|
|
|
|
1,209,956 |
1,082,969 |
|
Losses/(Gains)oninvestments |
|
|
|
|
|
|
88,831 |
825,403 |
|
Interestpayable |
|
|
|
|
|
|
153,113 |
126,830 |
|
Investmentincome |
|
|
|
|
|
|
(68,464) |
(56,878) |
|
Profitondisposaloffixed |
assets |
|
|
|
|
|
(8,333) |
(5,530) |
|
Increaseinstock |
|
|
|
|
|
|
5,289 |
(11,068) |
|
(Increase)/ Decreaseindebtors |
|
|
|
|
|
|
878,863 |
(1,051,248) |
|
Increaseincreditors |
|
|
|
|
|
|
(75,029) |
46,031 |
|
AllHallowsSchooldonationof |
|
net |
asset |
and |
liabilities |
|
- |
(393,242) |
|
Netcashprovidedby/(used |
|
in) |
operating |
|
activities |
|
2,435,227 |
(426,489) |
25. |
Analysisofcashandcashequivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group |
Group |
|
|
|
|
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
|
|
£ |
£ |
|
Cashinhand |
|
|
|
|
|
|
1,447,395 |
1,726,116 |
|
Totalcashandcashequivalents |
|
|
|
|
|
|
1,447,395 |
1,726,116 |
|
|
|
At1 |
|
Othernon- |
|
|
|
|
September |
|
cash |
At31 |
|
|
|
2022 |
Cashflows |
changes |
August2023 |
|
|
|
¢ |
£ |
£ |
£ |
Cashatbankandinhand |
|
|
1,726,116 |
(278,721) |
- |
1,447,395 |
Debtduewithin |
1year |
|
(336,908) |
320,423 |
(328,292) |
(344,777) |
Debtdueafter1 |
|
year |
(3,640,154) |
- |
328,292 |
(3,311,862) |
Financeleases |
|
|
(16,751) |
4,357 |
- |
(12,394) |
|
|
|
(2,267,697) |
46,059 |
- |
(2,221,638) |
Capitalcommitments |
|
|
|
|
|
|
|
|
|
Group |
Group |
School |
School |
|
|
|
2023 |
2022 |
2023 |
2022 |
|
|
|
£ |
£ |
£ |
£ |
Contractedfor |
butnotprovidedinthese |
|
|
|
|
|
financialstatements |
|
|
|
|
|
|
Repairs,maintenanceorenhancementsto |
|
|
|
|
|
|
property |
|
|
126,597 |
378,198 |
126,597 |
378,198 |