Charity number.. 1061716
DALTON PRE-SCHOOL NURSERY
UNAUDITED
TRUSTEES. REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023

DALTON PRE-SCHOOL NURSERY
CONTENTS
Page
Reference and admlnlstratlve detalls of the Charlty, Its Trustees and advlsers
Trustees. report
Independent examiner's report
Statemont of financial activitios
Balance sheet
Statement of cash flows
Notes to the flnanclal statements
10-20

DALTON PRE-SCHOOL NURSERY
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY. ITS TRUSTEES AND ADVISERS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Trustees
Ssgt Robert Johnson
J Millar
D O'Hara, Chair
Charity registered number
1061716
Principal office
Dalton Barracks
Abingdon
Oxfordshire
OX13 6JB
Accountants
James Cowper Kreslon
Chartered Accountants
Reading Bridge House
George Street
Reading
Berkshire
RG1 8LS
Page 1

DALTON PRE-SCHOOL NURSERY
TRUSTEES. REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2023
The Trustees present their annual report together with the fi'nancial statements of the Charity for the year 1
March 2022 10 28 February 2023.
Oblectlves and Actlvltles
Pollcles and oblectlves
To aid the effi'ciency of the Armed Forces by the provision of local child care facilities which enable timely
parentsl return lo the workplace. The setting aims lo pmvide a caring, sb'mulating environment providing children
with the opportunity to learn through play. Places remain open to every family, supporting a culturally diverse
community.
Maln actlvltles undertaken to further the Charlty's purpose for publlc beneflt
Dalton Pre-school Nursery delivers day care facilities and learning for children aged 04 years. Close lo the town
of Abingdon, the Nursery is registered on the Early Years Register and both the compulsory and voluntsry part of
the Childcare Register. It is managed by a Committee made up of staff, parents and Army personnel. The
Nursery has 45 children on roll and supports children with Special Educational Needs andlor disabilities, and
those with English as an additional language. Most children attending have parents serving in the Armed Forces.
11 is open on weekdays during school term limes, from 0745hrs until 1715hrs. A play scheme operates in the
school holidays.
When exercising our powers or duties during the year, the Trustees have considered the Commission's
guidance on public benefi't.
Achlevements and performance
Revlew of actlvltles
The Chair of Trustees and Manager continues to build and maintain effective, collaborative and sustsinable
working relats'onships within a busy Pre-school.
45 Children registered within Pre-school setting, running lo near capacity.
Training of stsff continues at pace with staff attending both extern81 and internal courses such as, paediatric first
aid, safeguarding, equality and diversity, food and hygiene, characteristics of effective learning and observation
assessment and planning.
A very busy year for the setting. Dealing with the closure of one Army Regiment and the arrival of another, and
all the local personnel change those entails. The end of year graduation was a huge success as always, bidding
a fond farewell lo the children and parents who were moving on to a new chapter in their lives.
Dalton Pre-school is a team managed by a manager of 25 years, experience who employs staff within both the
military and civilian community. This cross section of experience enables the manager lo meet the needs of the
children within a thriving diverse setting.
Page 2

DALTON PRE-SCHOOL NURSERY
TRUSTEES. REPORT (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
Financial reviow
Going concern
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, they continue lo adopt
the going con￿rn basis in preparing the financial slalements.
Principal funding
The charity's major source of income is derived from fees and grants for pre-school children. The Nursery is in
receipt of funding for the provision of free early years education for children aged ￿0, three and four years.
The Nursery Manager and Committee secured additional grants through local authority and the Amiy welfare
organisation to further enhan￿ resourTrs lo provide children with a good challenging range of play and learning
experiences, both indoors and outdoors.
The Nursery Management team continued to review and improve financial proTrss, successfully encouraging
increased use of on-line banking by parents for payment of fees. The work place pension scheme is fully up and
running now, not all staff have signed up to the scheme.
Current financial position
2023
2022
Total Income
Total Expenditure
Net Incomellexpèndilurel beofre gains and losses
Profivllossl on invèstment
Net movement in funds
Funds brought forward
Funds carried forward
299,421
301 501
12,0801
313,750
276 501
37,249
758
38,007
60 587
13,4241
98 594
The reserve account contained £30,097. This is held to ensure that should the camp close, all the associated
costs involved in the task of closing the nursery could be mel.
structure. governance and managing
Constitution
Dalton Pre-school Nursery is governed by a conslilulion. The principal object of the charity is the provision of
local child care facilities for children aged 0-4 years.
Method of appointment or election of Trustees
Trustees are appointed or reappointed annually at the Annual General Meeting.
Page 3

OALTON PRE4CHOOL NURSERY
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 28 FE8RUARY 2023
Structur•. gov•m4rye• and m4noglng {contlnu•d)
ORGANISATIONAL STRUCTURE AND OECISION MAKING
Dalton Pr&ScI￿1 Nursery Is a member of thg PT8-Sthool Lgarnlng AllIar￿8 ￿lch provk185 acadgmlc
vemance supporl lo ihe setting.
Thw is a chikl protection F<Jlicy In place. Full Slalulory checks are carried oul Pfior to commencement of
employment or Irusleeship.
setting has well estsblished links with local aLrthorlty edU￿tIon and ￿1[are departments and liaises closely
ryth schooL8 to facililate pupil transition.
The ￿SChool Nursery Manager maintains close and effective worklng felationships ￿th the Icrtal mllilary
￿preSentat￿e$ lo retain awareness of emerging issues that may impact on service dèlivery.
With the military community, a Iranslent and d)anging populalion, lorrning a large majority of Ihe membership the
PrfrS¢hcol Manager and stsff 8dopt flexible working arrangements lo maintain appropriate staffing ratios within
the constraints of a taui budget. Parents and staff work closety to consider continuity ol leaming betr￿n h)me
and r¥Jrsery, vthich is beneficsal for children exposed lo frequenl change. and aids preparation for laler
sts￿S of leamirg ￿￿thin the sglting. other nurseries or for their future moves to school.
St•tom•nt of Truste•s' r•sponsibiliti•s
The Trustee5 are responsible for preparing the Trustees. report and Ihe financial statements in accordance y￿th
appltsble law and United lQngdorn Ac¢ounling Standards Iuniled Kingdom Generally Accepted Accounting
The l•¥ applicable lo th8ritie8 in England & Wales requires the Trustèès to prepare finanaal statements for
f￿anUal which give a true and fair view of the slate of affairs of the Charity and of its inecffling resc4Jrce5
appl￿tion of resources. including its income and expenditure. for that period.
In weparir•J these financial statements. the Trustee8 are required lo:
select sutable accounting rx)liaes and then apply them consislenlly.
sbswve the meihojs and prinrjples of the Charits'es SORP 2019 (FRS1021;
make 1￿meThts and accounting eslimales that are reasonable and prudent..
stale Nthethei appl￿ble UK accounting standards IFRS 1021 have been followed, subject lo any matsial
dyrture8 di8d08ed and explained in the finanei81 stsl•monls'.
eparo thg financig18talemenls on Ihe goirKJ C￿rKern basis unless il is inappropriqlg to presume that the
Charity wll Cl￿tinUe in business.
Truslees are responslble for kèeplng prO￿r 8ccounllng re¢ords that are sufficlènl lo show and explain the
transacts'￿& and di8cb89 wilh ieasonablg OCCUf8Cy al any limo Ihg financial position ol Ihe charity and
able them to en8ure th81 Ihe financlal slalemenls comply ¥￿th the Charilles 2011, Ihe Charity (Accounts
and Rep￿$) Rogulatson8 2thJ8 and the provlslon8 of Ihg Ir1181 deed. They are also responsible lor safeguarding
08set8 of Ihe charity arKI hence lor laklng reasonable steps lor the prevenllon arKI deleclKJn ol fraud and
cthw Irr&Julwrtio•.
Approved by ordof ol m•mb8r• of the bo•rd of Truile•o and 8lgn•d on thelr bghall by:
Chair ol TN81•••
P8ga 4
cs
Camscanner

DALTON PRE-SCHOOL NURSERY
INDEPENDENT EXAMINER'S REPORT
FOR THE YEAR ENDED 28 FEBRUARY 2023
Independent Examlner's Report to the Trustees of Dalton Pre-school Nursery I'the Charlty'l
I report to the charity Trustees on my examination of the accounts of the Charity for the year ended 28 February
2023.
Responslbllltles and Basls of Report
As the Trustees of the Charity you are responsible for the preparation of the accounts in accordance with the
requirements of the Charities Act 20111'the 2011 ACVI.
I report in respect of my examination of the Charity's accounts carried out under section 145 of the 2011 Act and
in carrying out My examination I have followed the applicable Directions given by the Charity Commission under
section 145lSllbl of the 2011 Act.
Independent Examlner's Statement
Since the Charity's gross income exceeded £250,000 your examiner must be a member of a body listed in
section 145 of the 2011 Act. I confimi that l am qualified lo undertake the examination because l am a member
of The Institute of Chartered Accountsnls in England and Wales, which is one of the listed bodies.
Since the Charity's gross income exceeded £250,000 your examiner must be a member of a body listed in
section 145 of the 2011 Act. I confimi that l am qualified lo undertake the examination because l am a member
of The Institute of Chartered Accounlanls in England and Wales. which is one of the listed bodies.
Your attention is drawn to the fact that the Charity has prepared the accounts 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 IFRS 1021 in
preference lo the Accounting and Reporting by Charities". Ststemenl of Recommended Practice issued on 1 April
2005 which is referred lo in the extsnt regulations bul has been withdrawn.
l understand that this has been done in order for the accounts lo provide a true and fair view in accordance with
the Generally Accepted Accounting Practice effective for reporting periods beginning on or after 1 January 2015.
I have completed my examination. I confirm that no matters have come to my attention in connection wf(h the
examination giving me cause lo believe that in any material respect".
accounting records were not kept in respect of the Charity as required by section 130 of the 2011 Act", or
the accounts do not accord with those records., or
the accounts do not comply with the applicable requirements concerning the fomi and conlenl of
accounts sel out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement
that the accounts give a 'true and faiv view which is not a Matter considered as part of an independent
examination.
I 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.
Page 5

DALTON PRE-SCHOOL NURSERY
INDEPENDENT EXAMINER'S REPORT ICONTINUEDI
FOR THE YEAR ENDED 28 FEBRUARY 2023
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. My work has been undertaken so that I might stale to the Charity's
Trustees those matters l am required to stale to them in an Independent examinevs report and for no other
purpose. To the fullest exlenl permitted by law, I do not accept or assume responsibility to anyone other than the
Charity and the Charity's Trustees as a body. for my work or for this report.
Signed..
Mr Alexander Peal FCA
19 Decemb8r 2023
James Cowper Kreston
Chartered Accountants
Reading Bridge House
George Street
Reading
Berkshire
RG1 8LS
Page 6

DALTON PRE-SCHOOL NURSERY
STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 28 FEBRUARY 2023
Unrestricted
funds
2023
Restricted
funds
2023
Total
funds
2023
Total
funds
2022
Note
Income from:
Donations and legacies
Charitsble activities
Other trading activities
899
899
52,232
260,978
540
298,522
298,522
Total income
299,421
299,421
313,750
Expenditure on:
Charitsble activities
293,024
8,477
301,501
276,501
Total expenditure
293.024
8.477
301.501
276,501
Net ineomellexpenditurel before net
Ilossesllgains on investments
Nel Ilossesllgains on investments
6,397
11.3441
18,4771
12,0801
11.3441
37,249
758
Net movement in funds
5,053
18,4771
13,4241
38,007
Reconciliation of funds..
Total funds brought forward
Nel movement in funds
61,572
5,053
37,022
18,4771
98,594
13,4241
60,587
38,007
Total funds carried forward
66.625
28.545
95.170
98,594
The Statement of Financial Activities includes all gains and losses reeognised in the year.
The notes on pages 10 to 20 form part of these financial statements.
Page 7

OALTON PRE4CHOOL NURSERY
BALANCE SHEET
AS AT 28 FEBRUARY 2023
2023
2022
Not9
Flxed assets
Tangible assets
Investments
30,721
111.087
38,250
11.431
10
40.808
49.681
Current assets
Debtors
Cash al bank and in hand
Z1,41)4
58,466
1.291
52,240
79,870
53.531
Credilots= smo￿1$ falling due wlhln one
12
125,5081
14.6181
N•t ¢urr•nt assets
$4,362
48,913
Total net assets
95,170
98.594
Charityfunds
Restricted funds
Unreslrf¢t¢d fiJr
13
28,545
66,625
37,022
61.572
Total tund5
95.170
98.594
The financial ststemenl$ were approved and ￿lI￿lSed for issue by the Trustees and signed on Ihew behalf ty.
Chair of Tr
Date: I I
stees
The rwJte8 ￿ pag98 10 to 20 fomi part ofthèse fina￿181 stslemenls.
Pag8 8
cs
Camscanner

DALTON PRE-SCHOOL NURSERY
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 28 FEBRUARY 2023
2023
2022
Note
Cash flows from operating activities
Nel cash used in operating activities
16
7.777
45,053
Cash flows from investing activities
Purchase of tangible fixed assets
11,551}
143,7111
Net cash used In Investlng actlvltles
11,551)
143,7111
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
6,226
1,342
52.240
50,898
Cash and cash equlvalents at the end of the year
17
58,466
52,240
The notes on pages 10 to 20 form part of these financial statements
Page 9

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Accountlng pollcles
1.1 Basis of preparation of financial statements
The financial slalements have been prepared in accordan￿ with the Charities SORP IFRS 1021
Accounting and Reporting by Charities.. Slalement of Recommended Practice applicable lo charities
preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK
and Republic of Ireland IFRS 1021 leffeclive 1 January 20151, the Financial Reporting Standard
applicable in the UK and Republic of Ireland IFRS 1021 and the Charities Act 2011.
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 'lrue
and fairf view. This departure has involved following the Charities SORP IFRS 1021 published on 16
July 2014 rather than the Accounting and Reporting by Charities.. Slalement of Recommended
Practi￿ effective from 1 April 2005 which has since been withdrawn.
Dalton Pre-school Nursery 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 slated in the
relevant accounting policy.
1.2 Income
All income is recognised once the Charity has entillemenl lo the income, il is probable that the
income will be received and the amount of income receivable can be measured reliably.
Grants are included in the Statement of Financial Activities on a receivable basis. The balance of
income re￿iVed for specific purposes bul not expended during the period is shown in the relevant
funds on the Balance Sheet. Where income is received in advance of entillemenl of re￿ipt, ils
recognition is deferred and included in creditors as deferred income. Where entitlement occurs
before income is received, the income is accrued.
Income lax recoverable in relation to donations received under Gift Aid or deeds of covenant is
recognised at the lime of the donation.
Income lax recoverable in relation lo investment income is recognised at the time the investment
income is receivable.
Other income is recognised in the period in which il is receivable and to the extent the goods have
been provided or on completion of the servi￿.
1.3 Government grants
Government grants relating lo tangible fixed assets are Irealed as deferred income and released lo
the Statement of financial activities over the expected useful lives of the assets concerned. Other
grants are credited to the Slalement of financial activities as the related expenditure is incurred.
Page 10

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Accountlng pollcles Icontlnuedl
1.4 Expendlture
Expenditure is recognised once there is a legal or conslruclive obligation to transfer economic benefi't
to a third paty, 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. The costs of each activity are made up of the total of direct costs
and shared costs, including support costs involved in undertaking each activity. Direct costs
attributable to a single activity are allocated directly to that activity. Shared costs which contribute to
more than one activity and support costs which are not attributable to a single activity are apportioned
between those activities on a basis consistent with the use of resources. Central stsff costs are
allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset's
use.
Charitable activities and Govemance costs are costs incurred on the charity's operations, including
support costs and costs relating to the governance of the charity apportioned to charitable aclivilies.
1.5 Tanglble flxed assets and depreclatlon
Tangible fixed assets are initially recognised al cost. After recognition, under the cost model, tsngible
fixed assets are measured al cost less accumulated depreciation and any accumulated impairment
losses. All costs incurred lo bring a tsngible fixed asset into its intended working condition should be
included in the measurement of cost.
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value
over their estimated useful lives.
Depreciation is pmvided on the following bases..
Freehold propety
Plant and machinery
Fixtures and fittings
Office equipment
200/0 Slraighl line
200/0 Slraighl line
200/0 Slraighl line
20Yo Slraighl line
1.6 Investments
Fixed asset investments are a form of financial instrument and are inits'ally recognised al their
transaction cost and subsequently measured at fair value al the Balance sheet date, unless the value
cannot be measured reliably in which case it is measured al cost less impairment. Investment gains
and losses, whether realised or unrealised, are combined and presented as 'GainsllLossesl on
investments, in the Statement of Financial Activities.
1.7 Debtors
Trade and other debtors are recognised al the settlement amount after any trade discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
1.8 Cash at bank and In hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity
of three months or less from the date of acquisition or opening of the deposit or similar account.
Page11

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Accountlng pollcles Icontlnuedl
1.9 Llabllltles
Liabilities are recognised when there is an obligation at the balance sheet dale as a result of a past
event, it is probable that a transfer of economic benefit will be required in settlement, and the amount
of the settlement can be estimated reliably. Liabilities are recognised at the amount that the charity
anticipates il will pay to settle the debt or the amount il has received as advanced payments for the
goods or services it Must provide.
1.10 Flnanclal Instruments
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.
1.11 Penslons
The Charity opeotes a defined contribution pension scheme and the pension charge represents the
amounts payable by the Charity to the fund in respect of the year.
1.12 Fund accountlng
General funds are unreslricled funds which are available for use at the discretion of the Trustees in
furtherance of the general objectives of the Charity and which have not been designated for other
purposes.
Restricted funds are funds which are to be used in accordance with specific reslriclions imposed by
donors or which have been raised by the Charity 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 lo the fi'nancial slalements.
Income from donatlons and legacles
Unrestrlcted Restricted
funds
funds
2023
2023
Total
funds
2023
Total
funds
2022
Donations
Grants
899
899
51,105
Government grants
Total 2023
899
899
52,232
Total 2022
1,142
51,090
52,232
Page 12

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Income from charltable actlvltles
Unrestrlcted
funds
2023
Total
funds
2023
Total
funds
2022
Fees from parents
298,522
298,522
260,978
Total 2023
298,522
298.522
260,978
Total 2022
260,978
260,978
Income from other trading activities
Income from fundraising events
Unrestricted
funds
2023
Total
funds
2023
Total
funds
2022
Fundraising income
540
Totsl 2023
540
Total 2022
540
540
Analysis of expenditure on charitable activities
Summary by fund type
Unrestricted Restricted
funds
funds
2023
2023
Total
2023
Total
2022
Direct costs
293,024
8,477
301,501
276,501
Total 2022
260,604
15,897
276,501
Page 13

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Analysls of expendlture on charltable actlvltles Icontlnuedl
Summary by expendlture type
Staff costs Depreclatlon Other costs
2023
2023
2023
Total
2023
Total
2022
Direct costs
250, 187
9,080
42,234
301,501
276,501
Total 2022
222,230
5,578
48,693
27S,501
Independent examiner's remuneration
2023
2022
Fees payable lo the Charity's independent examiner in respect of..
Independent examination
3,300
staff costs
2023
2022
Wages and salaries
Social security costs
Pension
232,548
13.627
4,012
209,035
10,086
3,109
250,187
222,230
The average number of persons employed by the Charity during the year was as follows..
2023
No.
2022
No.
18
18
No employee re￿iVed remuneration amounting lo more than £60,000 in either year.
Page 14

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
Trustees. remuneratlon and expenses
During the year, no Trustees received any remuneration or other benefils12022 - £NILI.
During the year ended 28 February 2023, no Trustee expenses have been incurred12022 - £NILI.
Tanglble flxed assets
Froehold
property
Plant and Fixtures and
machinery
rittings
Officg
equipment
Total
Cost or valuation
At 1 March 2022
42.720
2,357
270
55.557
3.921
1.281
104.555
1.551
Additions
At 28 February 2023
42,720
2,627
55,557
5,202
106,106
Depreciation
At 1 March 2022
Charge for the year
42,720
2,357
54
17,654
8.680
3,574
346
66,305
9.080
At 28 February 2023
42.720
2A11
26,334
3.920
75.385
Net book value
At 28 February 2023
216
29.223
1.282
30.721
At 28 February 2022
37,903
347
38,250
10.
Flxed asset Investments
Listed
investments
Cost or valuation
At 1 March 2022
11.431
11.3441
Revaluations
At 28 February 2023
10,087
Net book value
At 28 February 2023
10,087
At 28 February 2022
11,431
Page 15

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
10. Flxed asset Investments Icontlnuedl
11. Debtors
2023
2022
Trade debtors
Other debtors
21,169
235
1,291
21,404
1,291
12. Creditors: Amounts falling due within one year
2023
2022
other laxalion and social security
Other creditors
Accruals and deferred income
1.832
20,136
1,318
3,300
25,508
4,618
Page 16

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
13. Statement offunds
Statement offunds- currentyear
Balance at
Galnsl 28 February
(Lossesl
2023
Balance at 1
March 2022
Income Expendlture
Unrestricted funds
General Funds
61,572
299,421
{293,0241
11,344)
66,625
Restricted funds
MOD grants
37.022
18.4771
28.545
Total of funds
98,594
299,421
{301,5011
1,344)
95,170
The reslricled fund represents a grant from the MOD, specifically from the 'Earty Learning & Childcare
Fund,. The money has been granted for the benefit of enhancing the learning experiences of military
children in the nursery.
ststgmgnt offunds- prioryear
Balance at
1 March
2021
Balance at
Gainsl 28 February
(Losses)
2022
Transfers
inlout
Income Expenditure
Unrestrlcted
funds
General Funds
60,587
262,660
1260,6041
11,8291
758
61,572
Restricted
funds
MOD grants
51,090
115,8971
1,829
37,022
Totsl of funds
60,587
313,750
1276,5011
758
98,594
Page 17

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
14. Summary of funds
Summary of funds- current year
Balance at
Galnsl 28 February
(Lossesl
2023
Balance at 1
March 2022
Income Expendlture
General funds
Reslricled funds
61.572
37.022
299.421
{293.0241
18.4771
11.344}
66.625
28.545
98,594
299,421
{301,5011
1,344)
95,170
Summary of funds- prior year
Balan￿ al
1 March
2021
Balance at
Gainsl 28 February
(Losses)
2022
Transfers
inloul
Income Expenditure
General funds
Reslricled funds
60,587
262,660
51,090
1260,6041
115,8971
11,8291
1,829
758
61,572
37,022
60,587
313,750
1276,5011
758
98,594
15.
Analysis of net assets between funds
Analysis of net assets between funds - current year
Unrestricted Restricted
funds
funds
2023
2023
Total
funds
2023
Tangible fixed assets
Fixed asset investments
2,176
10,087
79,870
125,5081
28,545
30,721
10,087
79.870
125,508)
Current assets
Creditors due within one year
Totsl
66,625
28,545
95,170
Page 18

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
15. Analysls of net assets between funds Icontlnuedl
Analysls of net assets between funds - prlor year
Unrestricted
funds
2022
Reslricled
funds
2022
Total
funds
2022
Tangible fixed assets
Fixed asset investments
Current assets
Creditors due within one year
1,228
11,431
53,531
14,6181
37,022
38,250
11,431
53,531
14,6181
Totsl
61,572
37,022
98,594
16.
Reconciliation of net movement in funds to net cash flow from operating activities
2023
2022
Nel incomelexpendilure for the year las per Statement of Financial
Acti'vities)
13,424}
38,007
Adjustments for:
Depreciation charges
IGainslllosses on investments
Decreasellincreasel in debtors
Increasellde¢reasel in Creditors
9.080
5,578
17581
2,770
15441
{20,113}
20,890
Net cash provided by operating activities
7.777
45,053
17. Analysls of cash and cash equlvalents
2023
2022
Cash in hand
58,466
52,240
Total cash and cash equivalents
58.466
52,240
Page 19

DALTON PRE-SCHOOL NURSERY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
18. Analysls of changes In net debt
At28
February
2023
At 1 March
2022 Cash flows
Cash al bank and in hand
52.240
6.226
58.466
19.
Penslon commltments
The charity operates a defined contribution pension scheme. The assets of the scheme are held
separately from those of the charity in an independently administered fund. The pension cost charge
represents contributions payable by the group lo the fund and amounted to £4,012 12022.. £3,109). No
amounts were outstsnding al the balance sheet dale.
20. Related party transactlons
During the year there were no transactions with the Trustees.
Page 20