Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
REGISTERED COMPANY NUMBER: 04366549 REGISTERED CHARITY NUMBER: 1090796
The Batsford Foundation
Report of the Trustees and
Audited Financial Statements
for the Year Ended 31st January 2025
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Contents of the Financial Statements for the Year Ended 31st January 2025
| Page | |
|---|---|
| Report of the Trustees | 1 to 5 |
| Report of the Independent Auditors | 6 to 8 |
| Consolidated Statement of Financial Activities | 9 |
| Charity and Consolidated Balance Sheets | 10 |
| Consolidated Cash Flow Statement | 11 |
| Notes to the Consolidated Cash Flow Statement | 12 |
| Notes to the Financial Statements | 13 to 29 |
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Report of the Trustees for the Year Ended 31st January 2025
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements for the year ended 31st January 2025. The accounts consolidate the financial statements of the charity and its subsidiary undertaking, Batsford Garden Centre Limited. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Objectives and aims for the public benefit
Under the memorandum of association, the objects of the charity are the general purposes of such charitable bodies or for such other purposes as shall be exclusively charitable as the trustees may from time to time decide particularly:
-
the advancement of the education of the public in the knowledge and practice of all forms of cultivation and the study of historic buildings and their contents and surroundings including gardens, arboretums and historic landscapes and the promotion of research therein
-
the promotion of the conservation, protection and improvements of the physical and natural environment
The charity's strategy for pursuing its objectives fall into the following main activities:
-
adherence to good practice in the management of the arboretum
-
providing educational opportunities to schoolchildren
-
efficiently administering the charity
-
controlling the charity in an effective manner
-
management of investments to optimise returns
Significant activities for the public benefit
Conservation at Batsford falls broadly into two categories; botanical conservation of exotic plant varieties and conservation of native flora and fauna. The former is the main priority but with such a varied habitat there is plenty of scope to develop the latter as well. Various botanic gardens have supplied wild collected seeds and plants to the arboretum. These are all recorded enabling them to be traced if the source garden requires any information or plant material for breeding programmes in the future.
In particular, the plant collections will be managed to:
-
maintain or improve their integrity or educational value
-
maintain and enhance the aesthetic appeal of the arboretum
-
source plant material having due regard to the arboretum's history, its links with the orient and the collections created by the 2nd Lord Dulverton (recognising the need to conserve biodiversity, the arboretum will as far as possible obtain plants from known sources)
-
be accurately labelled, recorded onto a database and the information made readily available if required
It is the aim of the trustees of the arboretum to encourage more people to visit this unique heritage throughout the seasons.
Page 1
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Report of the Trustees for the Year Ended 31st January 2025
ACHIEVEMENT AND PERFORMANCE
Work over the years, including planting, has successfully extended the visitor season from the autumn to include the spring and summer. Promotion activity supported increased visitor numbers in 2024. As the planting of the last decade and more in Seven Leys, with its new lake/reservoir, becomes established, so more areas there are being improved and opened. The website has been developed so that it can be used to search for specific tree and shrub species in the arboretum. Attention is paid to tree inspection and necessary management for safety. Attention continued on the Foundation’s infrastructure, including maintenance of the paths in the arboretum. The installation of solar panel canopies in the Upper Car Park was completed, ensuring an on-site supply of power, displacing around a third of the electricity brought onto the property. We are pleased that the works to the coping for the walls of the Lower Walled Garden have been completed, helping secure them for the future. Planning permission was obtained for an arboretum workshop, also with solar panels. The expanded trading area in the Garden Centre shop given by building works has provided more space for garden centre trading which, with a reorganisation of the sales area, has aided performance. The poor weather did though adversely affect trading in the plant area. The Foundation is looking forward to further enhancing the arboretum with what it offers to visitors and the support given to education and visiting groups as well as its donations and support given to gardening clubs and others.
FINANCIAL REVIEW
Investment policy
The trustees' policy is to undertake investments that provide income for current activities while enhancing underlying capital value. They periodically review performance to ensure the best outcome.
Reserves policy
The trustees' policy is to maintain a level of reserves at approximately 10% of incoming resources from generated funds, sufficient to provide a stable base for the charity's continuing activities while at the same time ensuring excessive funds are not accumulated. Net current assets at 31st January 2025 were £573,948 (2024: £435,958) against 10% of unrestricted incoming resources from other trading activities and investment income of £130,356 (Page 9) (2024: £129,028). The high value of stocks within net current assets belie the actual funds held in cash and in bank.
Performance
Total unrestricted incoming resources were £2,184,226 (Page 9) (2024: £2,096,597) and total unrestricted resources expended were £1,943,681 (Page 9) (2024: £1,856,809). The principal funding sources were garden centre sales and arboretum admissions. Net income (unrestricted funds) shows a surplus of £243,051 (Page 9) compared to £199,230 in the prior year. Total unrestricted funds have increased to £5,706,408 from £5,458,857 in the prior year (Page 9).
FUTURE PLANS
The Foundation is working to ensure that its facilities give the greatest benefit both through their efficient use and smooth operation and by developing the conservation activity and experience offered to visitors. It is pleasing to have developed contact with Cambridge University Botanic Garden for a project on climate change and arboreta. The Foundation will continue to attend to developing the collection and the condition of the fabric of the arboretum. The planting programme is designed to extend the season, enhancing the arboretum for the spring to complement its traditional strengths in the autumn and developing the collection for the future. However, increased Employers’ National Insurance payments and the consequential effects from the increased Minimum Living Wage that were announced in the October 2024 Budget are cost pressures for the coming year.
STRUCTURE, GOVERNANCE AND MANAGEMENT Governing document
The charity is a company limited by guarantee and is governed by its memorandum and articles of association.
Page 2
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Report of the Trustees for the Year Ended 31st January 2025
STRUCTURE, GOVERNANCE AND MANAGEMENT - continued Organisational structure
The strategic direction and development of the charity is managed by the trustee board. It receives regular reports on all aspects of the work of the charity and meets at least three times a year. The day-to-day operation of the charity is devolved to the company secretary and the director of operations. The charity has a whollyowned subsidiary called Batsford Garden Centre Limited. The company is limited by shares and is used for nonprimary purpose trading activities.
Induction and training of new trustees
New trustees receive an induction to brief them on their legal obligations under charity and company law, the content of the memorandum and articles of association, the decision-making processes, the business plan and the recent financial performance of the charity. Trustees are encouraged to attend appropriate external training events where these will facilitate the undertaking of the role.
Pay policy for senior employees
The day-to-day operation of the charity is devolved to the company secretary and the director of operations. The remuneration of senior staff is reviewed annually and aims to pay a competitive package to ensure the retention of individuals that demonstrate ability. The trustees give their time freely.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
04366549
Registered Charity number
1090796
Registered office
Harts Barn Farmhouse Monmouth Road Longhope Gloucestershire GL17 0QD
Trustees
Sir James Chichester Bt N D Dunn N M Williams-Ellis The Hon R I H Wills
Company Secretary
J P Moody
Auditors
Hazlewoods LLP Staverton Court Staverton Cheltenham Gloucestershire GL51 0UX
Page 3
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Report of the Trustees for the Year Ended 31st January 2025
REFERENCE AND ADMINISTRATIVE DETAILS - continued Accountants
Woodward Hale 38 Dollar Street Cirencester Gloucestershire GL7 2AN
Bankers
HSBC High Street Moreton-in-Marsh Gloucestershire GL56 0AR
Solicitors
Lodders Solicitors LLP 10 Elm Court Arden Street Stratford upon Avon Warwickshire CV37 6PA
Director of Operations
S Priest
PUBLIC BENEFIT
The trustees confirm that they have complied with the duty in section 17(5) of the Charities Act 2011 to have due regard to public benefit guidance published by the Charity Commission.
STATEMENT OF TRUSTEES' RESPONSIBILITIES
The trustees (who are also the directors of The Batsford Foundation for the purposes of company law) are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing those financial statements, the trustees are required to
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charity SORP;
-
make judgements and estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 4
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Report of the Trustees for the Year Ended 31st January 2025
STATEMENT OF TRUSTEES' RESPONSIBILITIES - continued
In so far as the trustees are aware:
-
there is no relevant audit information of which the charity’s auditors are unaware; and
-
the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.
28/10/2025
Approved by order of the board of trustees on ……………………………… and signed on its behalf by:
Forms, HE, Chachsaby
Sir James Chichester Bt - Trustee
Page 5
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
Report of the Independent Auditors to the Members of The Batsford Foundation
Opinion
We have audited the financial statements of The Batsford Foundation (the 'charity') for the year ended 31st January 2025 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and the notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
-
give a true and fair view of the state of the charitable company's affairs as at 31st January 2025 and of its incoming resources and application of resources, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustee's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements, or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or. apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Page 6
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
Report of the Independent Auditors to the Members of The Batsford Foundation
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
-
the information given in the trustees' report for the financial year for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and
-
the directors' report included within the trustees' report has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the trustees' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the Trustees’ Responsibilities Statement, the trustees (who are also the directors of the charitable company for the purpose of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Page 7
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
Report of the Independent Auditors to the Members of The Batsford Foundation
Irregularities, including fraud, are instances of non-compliance with laws and regulations.
We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
-
We obtained an understanding of the legal and regulatory frameworks applicable to the charity financial statements or that had a fundamental effect on the operations of the charity. We determined that the most significant laws and regulations included United Kingdom Generally Accepted Accounting Practice and Companies Act 2006.
-
We understood how the charity is complying with those legal and regulatory frameworks by making inquiries of management, and those responsible for legal and compliance procedures.
-
We assessed the susceptibility of the charity’s financial statements to material misstatement including how fraud might occur. Audit procedures performed by the engagement team included:
-
identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud;
-
understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;
-
challenging assumptions and judgements made by management in its significant accounting estimates; and
-
identifying and testing journal entries, in particular any journal entries with unusual characteristics.
Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with ISAs (UK). 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 auditors' 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 the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Felicity Sang FCA (Senior Statutory Auditor)
For and on behalf of:
Hazlewoods LLP
Chartered Accountants and Statutory Auditors
Staverton Court Staverton Cheltenham GL51 0UX
Date: 28/10/2025
Page 8
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Consolidated Statement of Financial Activities
(Incorporating an Income and Expenditure Account) for the Year Ended 31st January 2025
| Notes INCOME AND ENDOWMENTS FROM Donations and legacies 2 Charitable activities Arboretum 3 Other trading activities 4 Investment income 5 Total EXPENDITURE ON Raising funds Fundraising 6 Other trading activities 7 Investment management costs 8 Charitable activities Arboretum 9 Donations Total Net gains/(losses) on investments 17 NET INCOME/(EXPENDITURE) Transfers between funds 22 RECONCILIATION OF FUNDS Fund balances brought forward Fund balances carried forward 22 |
Unrestricted funds £ 9,750 870,917 1,135,513 168,046 2,184,226 2,580 1,087,749 108,626 1,198,955 742,726 2,000 1,943,681 2,506 243,051 4,500 5,458,857 5,706,408 |
Restricted funds £ 2,844 - - - 2,844 - - 3,499 3,499 2,123 - 5,622 - (2,778) (4,500) 67,899 60,621 |
2025 Total funds £ 12,594 870,917 1,135,513 168,046 2,187,070 2,580 1,087,749 112,125 1,202,454 744,849 2,000 1,949,303 2,506 240,273 - 5,526,756 5,767,029 |
2024 Total funds £ 9,580 804,316 1,149,921 140,360 |
|---|---|---|---|---|
| 2,104,177 | ||||
| 1,005 1,089,329 100,535 |
||||
| 1,190,869 667,202 5,130 |
||||
| 1,863,201 | ||||
| (40,558) | ||||
| 200,418 - 5,326,338 |
||||
| 5,526,756 |
All activities relate to continuing activities. There were no other recognised gains or losses other than those stated above.
The notes form part of these financial statements
Page 9
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Balance Sheets 31st January 2025
| The Group | The Group | The Charity | The Charity | ||
|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible assets | 16 | 4,771,002 | 4,699,430 | 4,661,762 | 4,591,461 |
| Investments | 17 | 422,079 | 391,368 | 527,079 | 496,368 |
| 5,193,081 | 5,090,798 | 5,188,841 | 5,087,829 | ||
| CURRENT ASSETS | |||||
| Stocks | 18 | 270,835 | 293,616 | - | - |
| Debtors | 19 | 95,078 | 76,721 | 322,614 | 285,625 |
| Cash at bank and in hand | 503,479 | 423,888 | 483,028 | 361,328 | |
| 869,392 | 794,225 | 805,642 | 646,953 | ||
| CREDITORS | |||||
| Amounts falling due within one year | 20 | (295,444) | (358,267) | (224,232) | (199,156) |
| 573,948 | 435,958 | 581,410 | 447,797 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 5,767,029 | 5,526,756 | 5,770,251 | 5,535,626 | |
| NET ASSETS | 5,767,029 | 5,526,756 | 5,770,251 | 5,535,626 | |
| FUNDS | |||||
| Unrestricted funds: | |||||
| General funds | 22 | 5,706,408 | 5,458,857 | 5,709,630 | 5,467,727 |
| Restricted funds: | 22 | 60,621 | 67,899 | 60,621 | 67,899 |
| TOTAL FUNDS | 5,767,029 | 5,526,756 | 5,770,251 | 5,535,626 |
The company had a net surplus for the year of £5,648 (2024: £24,012).
28/10/2025
The financial statements were approved by the Board of Trustees and authorised for issue on …..........................and were signed on its behalf by:
James Chichester Bt - Trustee
The notes form part of these financial statements
Page 10
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Consolidated Cash Flow Statement for the Year Ended 31st January 2025
| Notes Cash flows from operating activities Cash generated from operations 1 Net cash provided by operating activities Cash flows from investing activities Purchase of tangible fixed assets Purchase of fixed asset investments Sale of tangible fixed assets Interest received Dividends received Rents receivable Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2025 £ 172,493 172,493 (240,541) (28,208) 7,801 3,676 12,193 152,177 (92,902) 79,591 423,888 503,479 |
2024 £ 360,253 |
|---|---|---|
| 360,253 | ||
| (212,539) (21,493) 1,500 2,786 5,483 132,091 |
||
| (92,172) | ||
| 268,081 155,807 |
||
| 423,888 |
The notes form part of these financial statements
Page 11
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Consolidated Cash Flow Statement
for the Year Ended 31st January 2025
1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES
| Net income for the reporting period (as per the Statement of Financial Activities) Adjustments for: Depreciation charges (Gain)/loss on investments (Profit)/loss on disposal of fixed assets Interest received Rents receivable Dividends received (Increase)/decrease in stocks (Increase)/decrease in debtors Increase/(decrease) in creditors Net cash provided by operations 2. ANALYSIS OF CHANGES IN NET FUNDS At 1/2/24 £ Net cash Cash at bank and in hand 423,888 |
2025 £ 240,273 166,100 (2,506) (4,932) (3,676) (152,177) (12,193) 22,781 (18,357) (62,820) 172,493 Cash flow £ 79,591 |
2024 £ 200,418 153,481 40,558 734 (2,786) (132,091) (5,483) (19,344) 42,027 82,739 |
|---|---|---|
| 360,253 | ||
| At 31/1/25 £ 503,479 |
The notes form part of these financial statements
Page 12
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements for the Year Ended 31st January 2025
1. ACCOUNTING POLICIES
General information
The Batsford Foundation is a registered charity, incorporated in England & Wales as a private company. It is limited by guarantee and accordingly has no share capital. It is registered with Companies House under company number 04366549, and with the Charity Commission under reference number 1090796. The principle place of business is Batsford Arboretum, Moreton-in-Marsh, Gloucestershire, GL56 9AT.
Basis of preparing the financial statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have also been prepared under the historical cost convention, with the exception of investments which are included at market value, as modified by the revaluation of certain assets.
These financial statements consolidate the results of the charity and its wholly-owned subsidiary Batsford Garden Centre Limited on a line by line basis. Transactions and balances between the charity and its subsidiary have been eliminated from the consolidated financial statements. Balances between the two entities are disclosed in the notes of the charity's balance sheet. A separate statement of financial activities, or income and expenditure account, for the charity itself is not presented because the charity has taken advantage of the exemptions afforded by section 408 of the Companies Act 2006.
Public benefit entity
The charitable company meets the definition of a public benefit entity under FRS 102.
Critical accounting judgements and key sources of estimation uncertainty
The trustees are required to make judgements, estimates and assumptions about the carrying value of assets and liabilities based on their experience and professional advice received. Inevitably, the actual outcome may differ from predictions. There is only one key estimate which includes a risk of material misstatement and it relates to the economic life, and hence depreciation rate, assumed for the visitor centre. Professional advice suggested that a figure of 50 years might be appropriate and the trustees have adopted this figure as they consider it a reasonable estimate. Estimates and underlying assumptions are reviewed on an ongoing basis to ensure that they remain relevant.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably. Income from visitors and members is measured at fair value of the consideration is received or receivable. The point of recognition of the income is when admission is granted to the arboretum or shop goods are accepted by a customer and the purchase transaction completes. Income that is attributable to future visits that members will make to the arboretum is deferred and released to the Consolidated Statement of Financial Activities over the period to which the membership relates. Gift Aid income resulting from membership is matched to the period to which it relates, as is all other income.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, 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 accounted for on an accrual basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Page 13
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
1. ACCOUNTING POLICIES - continued
Allocation and apportionment of costs
All costs are allocated between the expenditure categories of the Statement of Financial Activities on a basis designed to reflect the use of the resource.
Tangible fixed assets
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided on these assets at annual rates calculated to write off the cost, less estimated residual value, of each asset over its expected useful life as follows:
Improvements to property - 2% to 5% on cost Plant and machinery - 15% on reducing balance Office equipment - 25% on reducing balance Motor vehicles - 25% on reducing balance
Freehold buildings (excluding the visitor centre) are not depreciated on the grounds of immateriality as any disposal proceeds are expected to be at least equal to the residual value in the accounts. The visitor centre is depreciated on a straight-line basis over its expected useful economic life of 50 years. Freehold land is not depreciated.
A review for impairment of a fixed asset would be carried out if events or changes in circumstances indicate that the carry amount of the fixed asset may not be recoverable.
Fixed asset investments
Fixed asset investments are held to generate income or for their investment potential, or both. Listed investments are stated at market value.
Investments in subsidiaries
Investments in subsidiaries are at cost.
Stocks
Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell, after making due allowance for obsolete and slow moving items. Cost price is calculated by deducting sales margin from selling price.
Financial instruments
The charitable company has financial instruments comprising cash, trade debtors and creditors and other receivables and payables, which are measured initially at transaction price and subsequnetly at amortised cost.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. Restricted funds are funds which have been raised by the charity for particular purposes and are to be used in accordance with specific restrictions imposed by donors. The aim and use of each restricted fund is set out in the notes to the financial statements.
Leasing commitments
Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight-line basis over the period of the lease.
Page 14
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
1. ACCOUNTING POLICIES - continued
Pension costs and other post-retirement benefits
The charity operates a defined contribution pension scheme. Contributions payable to the pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Heritage assets
In the opinion of the trustees there are substantial difficulties over attributing a value to the arboretum and plant collection. To value these assets would not only involve very considerable expenses but conventional valuations would, in certain cases, lack sufficient reliability. Even if reliable valuations could be obtained, the trustees consider that the cost would be wholly disproportionate to any likely benefit to the charity or to the users of the accounts and therefore no value is placed on these assets and heritage assets are not recognised on the balance sheet.
Going concern
Having had regard to reserves and future plants, the trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.
2. DONATIONS AND LEGACIES
| DONATIONS AND LEGACIES | ||||
|---|---|---|---|---|
| Appeals Bench sponsorship Adopt a Tree Donations |
Unrestricted funds £ - 5,000 4,750 - 9,750 |
Restricted funds £ 2,844 - - - 2,844 |
2025 £ 2,844 5,000 4,750 - 12,594 |
2024 £ 4,940 2,000 - 2,640 |
| 9,580 |
Income from donations and legacies in the prior year that was restricted totalled £7,580 and related to Appeals £4,940 and Donations £2,640.
3. INCOME FROM CHARITABLE ACTIVITIES
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Arboretum entrance fees | 870,917 | 804,316 |
Income from charitable activities is all unrestricted in the current and prior year.
Page 15
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
4. INCOME FROM OTHER TRADING ACTIVITIES
| 2025 £ Arboretum shop sales 199,070 Garden centre plant sales 365,363 Garden centre shop sales 561,487 Events 9,593 Compensation - 1,135,513 Income from trading activities is all unrestricted in the current and prior year. 5. INVESTMENT INCOME 2025 £ Rents receivable 152,177 Dividends and similar distributions 12,193 Interest receivable 3,676 168,046 Income from investment income is all unrestricted in the current and prior year. 6. FUNDRAISING 2025 £ Bench purchases 2,580 |
2024 £ 200,559 389,324 550,533 9,505 - |
|---|---|
| 1,149,921 | |
| 2024 £ 132,091 5,483 2,786 |
|
| 140,360 | |
| 2024 £ 1,005 |
Page 16
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
7. EXPENDITURE ON OTHER TRADING ACTIVITIES
| EXPENDITURE ON OTHER TRADING ACTIVITIES | ||
|---|---|---|
| Opening stock Purchases Closing stock Salaries and wages Point of sale costs Travel and accommodation Telephone Sundries Repairs and consumables Depreciation of tangible fixed assets Support costs (see note 10) |
2025 £ 293,616 581,455 (270,835) 319,414 7,208 551 1,791 412 2,378 15,471 136,288 1,087,749 |
2024 £ 274,272 644,843 (293,616) 301,818 11,077 988 1,801 354 831 16,989 129,972 |
| 1,089,329 |
8. INVESTMENT MANAGEMENT COSTS
| INVESTMENT MANAGEMENT COSTS | ||
|---|---|---|
| Repairs and consumables Depreciation Support costs (see note 10) |
2025 £ 13,476 6,539 92,110 112,125 |
2024 £ - 5,781 94,754 |
| 100,535 |
In the year, £108,626 (2024: £96,015) of the expenditure was unrestricted and £3,499 (2024: £4,520) was restricted.
9. CHARITABLE ACTIVITIES COSTS
| Activity Salaries and wages Staff costs Trees and plants Maintenance Repairs and consumables Maintenance Purchases Cost of sales Hire of equipment Machinery Telephone Overheads Stationery and postage Overheads Point of sale costs Cost of sales Advertising Overheads Sundries Overheads Depreciation of tangible fixed assets Overheads (Profit)/loss on sale of tangible fixed assets Overheads Support costs (see note 10) Support costs |
2025 £ 278,683 4,426 42,734 3,519 5,644 1,446 1,550 19,946 37,385 2,617 30,239 - 316,660 744,849 |
2024 £ 248,246 8,295 43,951 - 4,220 1,131 1,182 19,886 32,561 586 25,952 (1,061) 282,253 |
|---|---|---|
| 667,202 |
In the year, £742,726 (2024: £665,330) of the expenditure was unrestricted and £2,123 (2024: £1,872) was restricted.
Page 17
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
10. SUPPORT COSTS
| Other trading activities £ Salaries and wages 27,197 Pensions 6,741 Rates and water 2,985 Insurance 2,629 Light and heat 14,077 Telephone and internet 3,325 Postage and stationery 1,403 Sundries 555 Health insurance 5,482 Training and college fees 744 Motor and travel 9,686 Repairs and maintenance 274 Staff uniforms 742 Cleaning 10,697 Advertising and public relations - Legal and professional fees - Bookkeeping 14,289 Bank charges 39 Subscriptions 770 Refreshments 1,530 Security - Computer expenses 11,903 Company secretary's fees 4,480 Auditors' remuneration 9,609 Auditors' remuneration for non-audit work 5,219 Accountancy 5,500 Trustees' travel costs - Penalty interest and charges (3,600) Depreciation of tangible fixed assets 12 (Profit)/loss on sale of tangible fixed assets - 136,288 Prior period comparative 129,972 |
Investment management costs £ 8,228 516 2,678 9,200 12,066 - - 2 233 - - 5,893 - - - 3,950 3,176 52 - - 2,723 992 3,840 917 345 700 - - 36,599 - 92,110 94,754 |
Arboretum £ 55,061 9,812 2,865 14,458 14,077 9,502 3,256 5,377 5,949 2,198 7,845 11,778 378 32,092 10,517 - 14,289 350 2,401 1,530 2,724 6,943 4,480 12,184 4,578 9,300 408 - 77,240 (4,932) 316,660 282,253 |
2025 Total activities £ 90,486 17,069 8,528 26,287 40,220 12,827 4,659 5,934 11,664 2,942 17,531 17,945 1,120 42,789 10,517 3,950 31,754 441 3,171 3,060 5,447 19,838 12,800 22,710 10,142 15,500 408 (3,600) 113,851 (4,932) 545,058 |
2024 Total activities £ 82,033 15,294 10,543 19,833 33,228 9,637 4,632 4,445 12,181 3,052 17,474 38,685 1,782 43,023 8,022 8,875 24,449 294 4,541 2,064 5,417 10,835 12,000 13,247 14,737 - 102 - 104,759 1,795 |
|---|---|---|---|---|
| 506,979 | ||||
| 506,979 |
Governance includes company secretary's fees of £12,800 (2024: £12,000), auditors' remuneration of £22,710 (2024: £13,247), auditors' remuneration for non-audit work of £10,142 (2024: £14,737), accountancy of £15,500 (2024: £nil), trustees' travel costs of £408 (2024: £102), a total of £61,560 (2024: £40,086).
Page 18
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
11. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Depreciation - owned assets | 166,100 | 153,481 |
| Hire of plant and machinery | 5,644 | 4,220 |
| (Profit)/loss on disposal of fixed assets | (4,932) | 734 |
12. TRADING SUBSIDIARY
The charity owns the entire share capital of Batsford Garden Centre Limited, a company registered in England and Wales. The company number is 13839161. The charity and the subsidiary share the same registered office address.
The subsidiary is used for non-primary purpose trading activities. All activities have been consolidated on a line by line basis in the statement of financial activities. Available profits are distributed under Gift Aid to the parent charity.
A summary of the results of the subsidiary are shown below. The figures stated are before consolidation adjustments.
| Turnover Cost of sales Gross profit Charged to the parent undertaking: Rent receivable Charged by the parent undertaking: Support costs Rent Loan interest Other expenditure Depreciation Profit/(loss) on ordinary activities Taxation on profit on ordinary activities Profit/(loss) for the financial year The assets and liabilities of the company were: Fixed assets Current assets Current and long term liabilities Total net assets Share capital - £1 ordinary shares Retained profits |
2025 £ 1,135,513 (933,061) 202,452 4,389 (136,288) (28,388) (18,117) (2,929) (15,471) 5,648 - 5,648 109,240 318,076 (325,538) 101,778 105,000 (3,222) 101,778 |
2024 £ 1,149,921 (942,368) |
|---|---|---|
| 207,553 - (129,972) (28,700) (7,880) - (16,989) |
||
| 24,012 - |
||
| 24,012 | ||
| 107,969 362,556 (374,395) |
||
| 96,130 | ||
| 105,000 (8,870) |
||
| 96,130 |
Page 19
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
13. TRUSTEES' REMUNERATION AND BENEFITS
There was no trustees' remuneration or significant other benefits during the year. One trustee was reimbursed for travel costs to the value of £408 (2024: £102) during the year.
14. STAFF COSTS
| STAFF COSTS | ||
|---|---|---|
| Wages and salaries Other pension costs |
2025 £ 688,583 17,069 705,652 |
2024 £ 632,097 15,294 |
| 647,391 |
The key management personnel of the charity comprise the trustees and senior management. There was no trustees' remuneration or benefits during the year. Senior management received £84,509 (2024: £77,999).
The average monthly number of employees during the year was as follows:
| Garden centre and arboretum shop Arboretum Office |
2025 16 11 2 29 |
2024 15 10 2 |
|---|---|---|
| 27 |
Only one employee had a salary in excess of £60,000, namely the director of operations. Total emoluments, which included gross salary, accommodation paid by salary sacrifice and private medical insurance, fell within the band £80,000 to £89,999.
Page 20
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
15. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| INCOME AND ENDOWMENTS FROM Donations and legacies Charitable activities Arboretum Other trading activities Investment income EXPENDITURE ON Raising funds Fundraising Other trading activities Investment management costs Charitable activities Arboretum Donations Total Net gains/(losses) on investments NET INCOME/(EXPENDITURE) RECONCILIATION OF FUNDS Total funds brought forward |
Unrestricted fund £ 2,000 804,316 1,149,921 140,360 2,096,597 1,005 1,089,329 96,015 1,186,349 665,330 5,130 1,856,809 (40,558) 199,230 5,259,627 5,458,857 |
Restricted funds £ 7,580 - - - 7,580 - - 4,520 4,520 1,872 - 6,392 - 1,188 66,711 67,899 |
Total funds £ 9,580 804,316 1,149,921 140,360 |
|---|---|---|---|
| 2,104,177 | |||
| 1,005 1,089,329 100,535 |
|||
| 1,190,869 667,202 5,130 |
|||
| 1,863,201 | |||
| (40,558) | |||
| 200,418 5,326,338 |
|||
| 5,526,756 |
Page 21
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
16. TANGIBLE FIXED ASSETS
| Group Freehold property and improvements £ COST At 1st February 2024 5,075,920 Additions 82,704 Disposals (6,072) At 31st January 2025 5,152,552 DEPRECIATION At 1st February 2024 849,015 Charge for year 105,277 Eliminated on disposal (6,072) At 31st January 2025 948,220 NET BOOK VALUE At 31st January 2025 4,204,332 At 31st January 2024 4,226,905 COST At 1st February 2024 Additions Disposals At 31st January 2025 DEPRECIATION At 1st February 2024 Charge for year Eliminated on disposal At 31st January 2025 NET BOOK VALUE At 31st January 2025 At 31st January 2024 |
Leasehold improvements £ 39,397 - - 39,397 2,978 2,399 - 5,377 34,020 36,419 Office equipment £ 77,263 9,832 (973) 86,122 51,463 8,251 (952) 58,762 27,360 25,800 |
"Leaves for Learning" classroom £ 70,295 - - 70,295 28,834 3,499 - 32,333 37,962 41,461 Motor vehicles £ 71,128 15,500 (12,000) 74,628 47,378 5,548 (9,152) 43,774 30,854 23,750 |
Plant and machinery £ 524,147 132,505 - |
|---|---|---|---|
| 656,652 | |||
| 179,052 41,126 - |
|||
| 220,178 | |||
| 436,474 | |||
| 345,095 | |||
| Totals £ 5,858,150 240,541 (19,045) |
|||
| 6,079,646 | |||
| 1,158,720 166,100 (16,176) |
|||
| 1,308,644 | |||
| 4,771,002 | |||
| 4,699,430 |
Page 22
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
16. TANGIBLE FIXED ASSETS - continued
| Charity Freehold property and improvements £ COST At 1st February 2024 5,075,920 Additions 82,704 Disposals (6,072) At 31st January 2025 5,152,552 DEPRECIATION At 1st February 2024 849,015 Charge for year 105,277 Eliminated on disposal (6,072) At 31st January 2025 948,220 NET BOOK VALUE At 31st January 2025 4,204,332 At 31st January 2024 4,226,905 Office equipment £ COST At 1st February 2024 77,171 Additions 9,832 Disposals (973) At 31st January 2025 86,030 DEPRECIATION At 1st February 2024 51,449 Charge for year 8,239 Eliminated on disposal (952) At 31st January 2025 58,736 NET BOOK VALUE At 31st January 2025 27,294 At 31st January 2024 25,722 |
"Leaves for Learning" classroom £ 70,295 - - 70,295 28,834 3,499 - 32,333 37,962 41,461 Motor vehicles £ 40,713 - (12,000) 28,713 36,940 231 (9,152) 28,019 694 3,773 |
Plant and machinery £ 459,510 131,252 - |
|---|---|---|
| 590,762 | ||
| 165,910 33,372 - |
||
| 199,282 | ||
| 391,480 | ||
| 293,600 | ||
| Totals £ 5,723,609 223,788 (19,045) |
||
| 5,928,352 | ||
| 1,132,148 150,618 (16,176) |
||
| 1,266,590 | ||
| 4,661,762 | ||
| 4,591,461 |
Page 23
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
17. FIXED ASSET INVESTMENTS
| Listed investments Investment in subsidiary company Listed investments Market value At 1st February 2024 Additions Revaluations Market value Cash At 31st January 2025 |
2025 Group £ 422,079 - 422,079 |
2024 Group £ 391,368 - 391,368 |
2025 Charity £ 422,079 105,000 527,079 |
2024 Charity £ 391,368 105,000 |
|---|---|---|---|---|
| 496,368 | ||||
| Group and charity £ 391,365 28,203 2,506 |
||||
| 422,074 5 |
||||
| 422,079 |
The listed investment is comprised entirely of shares in the CF Ruffer Charity Assets Accumulation Trust Fund. The objective of this fund is low volatility and positive returns in all market conditions from an actively managed portfolio of equities or equity related securities (including convertibles) and corporate and government bonds and currencies. The constituent investments are located both within and outside the UK.
| Cost or valuation is represented by: Valuation Cost At 31st January 2025 Investment in subsidiary company |
Group and charity £ (39,714) 461,793 |
|---|---|
| 422,079 | |
Investments held by the charity include an investment of £105,000 in the subsidiary company at cost.
Page 24
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
18. STOCKS
| 2025 Group £ Stocks 270,835 DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR 2025 Group £ Trade debtors 20,519 Amounts due from subsidiary undertakings - Income tax recoverable 6,913 Other debtors 10,237 Prepayments and accrued income 57,409 95,078 |
2024 Group £ 293,616 2024 Group £ 28,888 - 6,914 3,990 36,929 76,721 |
2025 Charity £ - 2025 Charity £ 19,271 254,326 6,913 9,198 32,906 322,614 |
2024 Charity £ - |
|---|---|---|---|
| 2024 Charity £ 22,508 215,284 6,914 3,990 36,929 |
|||
| 285,625 |
19. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
The amounts due from subsidiary undertakings represents a loan advanced by the charity. The figure includes £224,809 (2024: £196,142) falling due after more than one year.
20. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Trade creditors Value Added Tax Social security and other taxes Other creditors Accruals and deferred income |
2025 Group £ 117,648 22,733 6,388 11,638 137,037 295,444 |
2024 Group £ 56,424 160,545 5,619 - 135,679 358,267 |
2025 Charity £ 69,612 22,733 1,822 6,150 123,915 224,232 |
2024 Charity £ 30,691 51,591 3,320 - 113,554 |
|---|---|---|---|---|
| 199,156 |
21. ANALYSIS OF GROUP NET ASSETS BETWEEN FUNDS
| Tangible assets Fixed asset investments Debtors and stock Cash and bank and in hand Creditors, accruals and deferred income |
Unrestricted funds £ 4,713,758 422,079 365,913 498,479 (293,821) 5,706,408 |
Restricted funds £ 57,244 - - 5,000 (1,623) 60,621 |
2025 Total £ 4,771,002 422,079 365,913 503,479 (295,444) |
|---|---|---|---|
| 5,767,029 |
Page 25
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
22. STATEMENT OF FUNDS
| Statement of funds - current year Unrestricted funds General fund Restricted funds Leaves for Learning project Art of Conservation lino print Bricks in the Wall project Head gardener seed collection travel costs Forest School project Floating islands project TOTAL FUNDS |
At 1/2/24 £ 5,458,857 39,838 734 19,751 5,000 332 2,244 67,899 5,526,756 |
Net movement in funds £ 247,551 (3,499) (734) (2,658) - (50) (337) (7,278) 240,273 |
At 31/1/25 £ 5,706,408 36,339 - 17,093 5,000 282 1,907 |
|---|---|---|---|
| 60,621 | |||
| 5,767,029 |
Net movement in funds, included in the above, are as follows:
| Incoming resources £ Unrestricted funds General fund 2,184,226 Restricted funds Leaves for Learning project - Art of Conservation lino print - Bricks in the Wall project 2,844 Forest School project - Floating islands project - 2,844 TOTAL FUNDS 2,187,070 |
Resources expended £ (1,943,681) (3,499) (734) (1,002) (50) (337) (5,622) (1,949,303) |
Transfers £ 4,500 - - (4,500) - - (4,500) - |
Gains and losses £ 2,506 - - - - - - 2,506 |
Movement in funds £ 247,551 (3,499) (734) (2,658) (50) (337) |
|---|---|---|---|---|
| (7,278) | ||||
| 240,273 |
Transfers between funds of £4,500 relates to Adopt a Tree donations recognised in error as Bricks in the Wall project donations in prior periods.
Page 26
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
22. STATEMENT OF FUNDS - continued
Comparatives for statement of funds
| Unrestricted funds General fund Restricted funds Leaves for Learning project Play Area project Art of Conservation lino print Bricks in the Wall project Head gardener seed collection travel costs Forest School project Floating islands project TOTAL FUNDS |
At 1/2/23 £ 5,259,627 43,358 1,000 864 16,008 5,000 481 - 66,711 5,326,338 |
Net movement in funds £ 199,230 (3,520) (1,000) (130) 3,743 - (149) 2,244 1,188 200,418 |
At 31/1/24 £ 5,458,857 39,838 - 734 19,751 5,000 332 2,244 |
|---|---|---|---|
| 67,899 | |||
| 5,526,756 |
Net movement in funds, included in the above, are as follows:
| Unrestricted funds General fund Restricted funds Leaves for Learning project Play Area project Art of Conservation lino print Bricks in the Wall project Forest School project Floating islands project TOTAL FUNDS |
Incoming resources £ 2,096,597 - - - 4,940 - 2,640 7,580 2,104,177 |
Resources expended £ (1,856,809) (3,520) (1,000) (130) (1,197) (149) (396) (6,392) (1,863,201) |
Gains and losses £ (40,558) - - - - - - - (40,558) |
Movement in funds £ 199,230 (3,520) (1,000) (130) 3,743 (149) 2,244 |
|---|---|---|---|---|
| 1,188 | ||||
| 200,418 |
Page 27
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
22. STATEMENT OF FUNDS - continued
Unrestricted funds
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds
Leaves for Learning project - the purpose of this fund is to provide a classroom and associated audio visual equipment to enhance educational opportunities for youngsters when they visit with their schools. The charity offers teachers educational trails to support learning. Further to completion of the project, the balance relates to the depreciated cost of the assets.
Play Area project - the purpose of this fund is to provide a children's safe play area with slides, activities and a soft landing surface. Further to completion of the project, the balance relates to the depreciated cost. There is no restricted balance for this fund in 2025 as the assets have been fully depreciated although remain entirely functional.
The Art of Conservation lino print project - the purpose of this fund was to enable staff and visitors to create a giant lino print to celebrate our conservation work with the International Conifer Conservation Programme. The giant print includes a monkey puzzle tree which is native to Chile where it has become endangered. The charity works with the ICCP to help prevent endangered trees such as these from becoming extinct by planting saplings and allowing trees to grow safely within the arboretum. The lino print has been removed from public view. Further to completion of the project, there is no restricted balance for this fund in 2025 as the asset has been fully depreciated.
Bricks in the Wall project - the purpose of this fund is to restore and conserve our Victorian Grade 2 listed kitchen garden wall. The project has provided a training opportunity in heritage wall repair. Further to completion of the project, the balance relates to the depreciated cost of the asset.
Head gardener seed collection and travel costs project - the purpose of this fund is to cover the head gardener's travel costs when collecting seed from China and Japan in particular but also from South America and Chile. Further to completion of the project, the fund remains unspent at present as we consider the best seed collection options.
Forest School project - the purpose of this fund was to purchase a log burner and flue, now utilised within our Mini Foresters enchanting forest school experience. Mini Foresters is inspired by forest school theories and implemented by the Mini Mudders organisation, the outdoor stay and play group. Further to completion of the project, the balance relates to the depreciated cost of the assets.
Floating islands project - the purpose of this fund was to purchase Biohaven Floating Islands that enable plants and microbes to live in high concentrations and provide a large surface area for the biochemical processes that maintain water purify within our reservoir, the aim of which is to provide a wildlife habitat and water reserve to protect our plants from climate change. Further to completion of the project, the balance relates to the depreciated cost of the assets.
Page 28
Docusign Envelope ID: 6BB0EB7F-ECD2-465A-A956-5ED2F07026CE
The Batsford Foundation
Notes to the Financial Statements - continued for the Year Ended 31st January 2025
23. RELATED PARTY DISCLOSURES
During the year, J P Moody, company secretary, provided secretarial and advisory services to the charity amounting to £12,800 (2024: £12,000).
During the year, S Priest (director of operations) occupied a property on the premises necessary for the proper performance of his duties and paid rent during the year of £5,000 (2024: £5,000) by salary sacrifice. The open market rental value might be about £13,000 per year.
During the year, a company called Frank P. Matthews Limited, of which N D Dunn (trustee) is a director, sold the charity goods for sale in the shop with a total purchase value of £11,663 (2024: £13,558).
24. ULTIMATE CONTROLLING PARTY
The charity is jointly controlled by the trustees.
25. LEGAL STATUS OF THE CHARITY
The charity is a company limited by guarantee and has no share capital. The liability of each member in the event of winding-up is limited to £1.
26. HERITAGE ASSETS
The Foundation holds heritage assets in the form of an arboretum and plant collection of international importance that has developed over more than a century and covers an area of approximately 60 acres.
This collection includes acers, bamboo, magnolias, pines, Japanese cherries, oaks and sorbus and is held in furtherance of the charity's objects.
Page 29