Charlty reglstratlon number 1091089 (England and Wales)
Company reglstration number 4301828
EGERTON ROTHESAY
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025

EGERTON ROTHESAY
LEGAL AND ADMINISTRATIVE INFORMATION
Tru5t8•s
Mr Jonathan Cooke (Chairman)
Sir Jeremy Cooke
Mr Stephen East
Ms Eleanor Margesson
Ms Bethany Lewis
(Appointed 21 September
20241
S•¢rotsry
Ms Sarah Vest
Charlty number
1091089
Company numb8r
4301828
R•glst•red olfko
Egerton Rt)thg$ay SGhool
Durrant$ Lang
Berkhamsted
Hertfordshire
Unil¢d Kingdom
HP4 3UJ
Audltor
AtÈts
Westpoint
Lynch Wood
Peterborough
C8mbridg¢shire
Unf(ed Kingdom
PE2 6FZ
8ank•rn
Bardays Bank
The Dacorurn Group
11 Bank Gourt
Hemd Hempstead
Herts
HP1 1BX
Investm•nt managers
JM Finn & Co
25 Coplhall Ave
London
EC2R STA

EGERTON ROTHESAY
CONTENTS
Pagè
Trustees, report
Statement of Tru$lees' re5ponsibalitie$
Independent audrtofs report
Slalement of finanrAal activities
Balance sheet
10
Notes lo tho finarKial statements
11-22

EGERTON ROTHESAY
TRUSTEES. REPORT {INCLUDING DIRECTORS. REPORT)
FOR THE YEAR ENDED 31 AUGUST2025
The Trusteos prasent thèir annual rèport and fina￿￿81 statements for the year ended 31 Augus12025.
The finar￿Aal slalemen15 have been prepared in a¢cordance with the o¢¢ounling ptslicies Set out in note 1 to the
n8n¢i81 ytatements and comply with the Charity's gtsvèming documènt, thè Companies Act 2006 and
"Accounting and Reporting by Charities.. Slalemenl of Recommended Practice applicable lo charities p￿ parlng
their accounts in accudance wilh th• FinanGi¥l Reporting Standard applicable in the UK and Republic of Ii&land
IFRS 1021 (effective 1 January 2C1191"
ObJKtlve$ and a¢tlvltles
The objects lor which Egertcn Rolhesay is established are'.-
To further the education of children attending Eg•rton Rolhesay S¢h¢d.
The advancement of education in the United ￿n9￿orn and elsewhere (including Social 8nd physlcgl
Irainingl of person5 and children attèndiny schools, ¢ollege$ or other places of education in which
religious instruction in a¢¢ordance with the doth'nes and principles ol the Protestanl and evangelical
faith is given.
The Charfty dogs not undertake fundralslng.
The Tru51ees have paid due regard to gUida￿e issued by the Charity Comml$sion in deri(*ng what activities the
Charity should undertake.
gerton41othosay School Limit•d
EgertOThllR¢)thesay School Limited is a whdly owned subsidiary of the Charity. 11 is man•god by a Board of
Diredors whi¢h includes Mr Stephen East ¥tho represents the Charity.
R•view of Development, Actlvltles and Achlov•mènts
The School continues to cary into effect the charitable objeelives ol the Trust.
The School conth'nues to build on its provèn abihty lo provide an educational environmenl whtritr pupils who need
additional support can achleve their polenllal.
The School's focus is being build 8round the lollowing key strands of acts'vity..
Providing an ex¢lling, relevant and supported educational experience.
For students wh¢ have found, cf might find, it drffi¢ult to mak$ progres5 and succeed wthin anoih8r
school where there is inadequate provision lor their speciffi¢ need$.
To rnake a unique and excellent contribution into the life of eath chitd en8uiing that they can be
8UPPOrted in the way that they personally neèd to mA￿MISè thÈir Individual learning potential.
Provide an environrnent offering gx¢&pb"onal p¥sloral care and spiritual development basad on and
infomied by the Sehod's Christian ethos.
Wrth this fo¢u$ w* ¢onlinu• to draw thildren from a wde area- made possible by our 7-rthrt¢ seNice and lo
also act 8s speclalisl education provider to 10 Local Authorities who pay full le•9 for 141, part fees for 1 and no
part of tha f¢fr$ for 9 ¢hildrtrn with EHCP'S so they can att8nd Egarton Rothesay School.
As we are now well established in the SEN morket both on the open market privatè fee payir¥J parents and
local authoriti'e5, the n8od for Op8n days has r8du¢gd amountlng to orie possibly per year.
The average number of pupils for the year was 158.
The school ha$ ￿ntInUed to develop ils Ilnks Ics the Ioc81 Christs'an community as p*1 of Its own ministry. We
intend to build fvrther network links with both ministers and youth activilies in th& are8 trA)Ih lor If* benefft of our
own ¢hlldr•n and to enable them to make a contribution for others.

EGERTON ROTHESAY
TRUSTEES. REPORT (INCLUDING DIRECTORS. REPORn ICONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
Futur• developments
The Trustees are keeping tho current a¢tivities and objèctivès under review and ar¢ looking al opportunities lo
further the objects of the Charity, in particular in relation to the S¢hooJ, bul will also gerwaly examine
opportunities a$ and when they ¥rise.
Flnanclal revi•w
The rnain 8Ctivrties ¢1 the Charity are conducted Ihr¢ugh r(s subsidiary EgertotFRothesay School Limited and
these are revi$wed in furth¥r detail overleaf. The School continued lo implement the conclusion$ from a review of
how its activities Should be focused going forward. The Trustees continue lo Supp¢￿ thtr ch￿ge$ to thè School's
opérations. C¢nbnued ￿an¥ are in place to ensure that the School has SLfficient resoLJrces available to finance
it5 oporations through tho period of ¢hange.
The School made a profft after lax btrfore donation$ to the chxrity of £415,312, vthich is hlgher than the pr¢frt In
the previou$ year of £184,194.
During the year the ChaTity received a distriblrtion from its subsidiary of £216,417 12024: £275,OCrf)l and
donations from parènts induding grft aid of £9.57912024- £8,364).
At the year end dale th• fund5 of the Charrty ¢onsl$ted of unrestncted funds Of £2,832,994 12024- £2,623.4971
and re51riclgd fijnds of £nil12024 - £nil} giving totsl fvnds of £2,832,99412024- £2,623,497).
Al th8 year end dale the fvnds of the Grwp con5181ed ot unrestricted funds of £3.854,08412024 - £3.445.6921
and restricted fvnds of £nil (2024- £nil) glvlng total fvnd$ of £3,854,08412024- £3,445,692).
It is tre policy of Egerton Roihesay to hold reserves in unrestricted funds that have not yet been commtted or
de￿gnated lor any partlcular purposg. The Trustees have retslned these reserves in order to provide a sound
financial base for the charity as part of o policy of good finana81 management practice.
Having considerèd the medium tenr requirements of the Chariiy, a fvrther £200,000 was invested in a portfdio of
investments created for the Charity by J M Finn & Co Limited in previous years. Thè remainder tsf the Charty's
funds are retained on deposit. The Truste8s continue lo kèep the needs and objectivès of the Charity under
regular re￿&w.
The Trustees has assessed the major risks lo which the Charity is exposed, and are satisfied that systems are in
place to mitigate exposure to the major risk5. Rssk management in relation lo the operation of the School are
govemed by its own risk rnanagernenl poliGi¥s and Fxocèdures overseen by its Board ofTrustees.
Struttur•, govwnance and monagement
The Trustees are ￿lected and appointed in a¢¢ordance with theArtides of Egerton Rothesay.
The Trvstees. who a￿ also the directors for the purpose of company law, and who served during the yoar and up
lo the date of signature of the finan¢ial slatemÈnts were..
Mr Jonathan Cooke Ichairmanl
Sir Jeremy Cooke
hAr SteFknen East
Ms Eleanor Marge$son
Ms Bethany Lws
(Woint¥d 21 September 20241
Three ol the Twstees each h8vè a long #s$ociatic￿ with Egerton-Rothesay Sch¢XJl Limited and intèrest in its
work. Having revi¢wgd the charity's needs they were pleased to welcome Eleanor Beih as additional
Trustees. Togelher t￿Y bring a range of skills to their role as Trustees and review the skills necessary for
performance of Iheir duti8s and any training requirèments at least annually. They believe they have available to
them the skills necessary tc• enable th& Charity lo satisfy ils c4)jectives.

EGERTON ROTHESAY
TRUSTEES, REPORT (INCLUDING DIRECTORS. REPORTI (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
Ory*nl$atlon•l Stru¢tur•
Egerton RotheBay is ￿vemely by 118 Twstee BoBrd which is r8sponsit4e lor setting the strategic dirtrction of the
organisation and the policy of the charity. The Trusl•¥s carry the umimale responsibility lor the o)nduct ol the
charita￿e company and for ensudng that tt)e charity satisfles rts legal and contractual obltgat*Jns.
Trustèes m•8t b￿annualty and produce formal minutes of the meeting and d8Feg8ts day4041ay operation of the
Organisalion to senior management. The Trustee Board Is Sndependant from managamént. Thè Directors of
EgertorpRothesay Schoc4 ￿Mited meet quarterty and woduce formal minut•$ of th• m¥•ting. During the
meetings the budget and school pèrfomance is ￿VIewed.
Truste￿. Inter•sts
The Charity is a company limiled by waranlee. h¥ving no share capttal, with all the Trustees being members of
th• company. The liability oflhe Members is limited lo £1 each in the tr￿nt ofwinding up the company.
Charitablé Status
Egerton Rolhesay Is Incorporatg(l a$ a ¢haritable company limited by guarwleg Icharity number 1091089,
company number 43018281 and is govemed by rts Memor2ndum and Artides ofAs50ci8b"on.
Audltor
In accordance with the company's artldes, a resolutie￿ proposlng thalA2ets be reappolnled as autJ6tor of the
ompany will be pul at a Gènèral Meeting.
The TnJ8tè&8' report was apwoved by the Board ofTrustees.
StepAeTh ga6t
Mr Steph•n East
Trustee
Dated".
081051202fr" .

EGERTON ROTHESAY
STATEMENT OF TRUSTEES. RESPONSIBILITIES
FOR THE YEAR ENDED 31 AUGUST 2025
The Trustees. who are also the directOTS ol Egerion Rothtrsay for the purpose of Company law. are responsible for
preparing the Trustses. Report anij th8 finan¢ial statements in accordance with applic4bl¢ law and United lfj'ngdom
Accounting Standards (United Kingdem Generally Accepted A¢¢ounting PradiGg1.
Company law requires the Trustees to prepare finanual slalement5 for each financial year which givo a true and fair
view of the Statè of affairs of the Charity and of the incotDing resources and application of resources, induding the
income and expenditure. of the charitable company for that yèar.
In prepafirrfJ these finantyal statements. the Trustees are required lo".
sèlect suitable accounts'ng policies and then appty them ¢onsislenlly',
observe the methods and principles in Ihe Charrties SORP.,
make judgernenls and eslirnal$$ that are reas¢>nable and prudent".
stsle whelher applieable UK Accounting Standards have been followtrd. subject lo any material departures
disclosed and explained in the financial statements." and
prepare the financial ststaments on thg going concom basis unless il is inapprc*Ptlate lo pr$sum& that the Charty
11 Continue in operation.
The Truslegs are respon￿bie for keeping adequate accounting records Ihal dlsdose with reasonable accuracy at
any lime the financial position of the Charity and enable them lo ensure that the financial statements comply with
Ihe Companies Act 20C6. They are also rospons￿le for safeguarding the assets of the Charfty and herrE for taking
reasonable staps for th? prevention and detection of Iraud and olhei iriegubariknes.

EGERTON ROTHESAY
INDEPENDENT AUDITOR'S REPORT
TO THE TRUSTEES OF EGERTON ROTHESAY
Oplnlon
h8vè audktad the financial statements of Egerton Rothesay {the 'Charty'l ￿ Ihe year ended 31 August 2025
whi¢h ￿MPrIse Ihe statement of financial a¢bvitie$. the balance sheet and notes lo the financial statements,
induding &gnifirant a¢¢ounling policies. ThÈ ffinancial reporting framework that has been applied in their preparation
is applicable law 8nd United Kingdom Accounting Standards, I￿uding Financial Reporting Standard 102 The
Financ￿1 Rgporting standa￿ applicable in the UK and Republic ol Ireland (Unrted Kingdom Generalty A￿epted
Accounting Practicel.
In our opinion, the financial statements..
give a true and fair view of the state of the chaTilaile eompany's affairs as at 31 Augu812025 arKJ of it8
incomiThJ resources and application of fesources, for the y88r t￿n ended.,
have been properly prep8r&d in 8ccordanee wrfh Untted Kingdom Generally Acceplad A¢counling practi￿,.
and
have been prep8re(I In accordonce with the requlremenls of the ¢ompaniesAct 20C6.
BMI$ lor oplnlon
We conducted our audit in accordance with Intemalional Standards on Auditing IUKI IISAS IUKII and applicable
law. Our responsibilities under th08e standards are further de￿ribed in the Auditorfs responsibilities for the budil ol
the fin8ncI81 statemènts 5action of our r¢port. We are independent of the Charty in accordance wlh the ethical
rèquirements that are relevant to our audii of the financial statements in the UK in¢luding the FRC'5 Ethical
standard, snd we have fulfilled our other ethical responsibilities in accordantè VAth these requifements. We believe
that the audrt evId0n￿ wè h8ve obtained 1$ sufficient and approprtate to provKle a ba8is our opini￿.
Conclusions rolatlng to going eone•r
In auditing the fIn￿GIal ¥lat•m•nts, we have toncluded that the Tru8tee8' use of the wing concem basis of
accounting in the preparslion of the financial statements is appropriate.
Based on the work we havÈ performed, we have not Identified any material uncertainties relating lo events or
conditions that. iThJiwdually or collectively, may cast signfficanl doubt on the Charity's ability to continue as a goin9
¢on¢ern for a p&riod of at least tsvelve months from when the financial stat8m8nts aro aLrthorised for i&8ue.
Our respon%bilrties and the responsibililio$ of th• Trustees with respe{* to gL¥ng ccmcem are described in thè
relevant sections of th1$ ￿port.
<Xhèr Infommtlon
The other infomialion comprises Ihe inforrnation included In th8 annual report other than thtr finar¢ial statements
and our auditor's report Ihereon. The Trustees are responsib￿ for th8 other information conlaned willNn the annual
report. Our opinion on the finanu31 statements does not ￿ver the other infomiatton and we do not exprèss any f(xm
of assurance condusion thereon. Our rèsponsibility is lo read the other information and. in thiing so. consid*r
whether tho other infomiation is materially inconsistent with the finaw¥l slal$tnents or our knowledge tsblained
the coum of the audit, or othemse appears lo be materially misststed. If we identify such material inctsngslenty¢s
or apparent matèrial misstatements, we ar¢ required to determine whether this gi￿$ rl$¢ lo a mater￿1 misstslement
in the financial slalemènts themselves. If, based ¢n the work we have perfomed, condude that there is
material misstatemert ol Ihis other information. we arg required to report that fxl.
14IÈ have nothing lo report in this ￿gard.
Matters on vthkh aro roqulrgd to report by èxc•ptlon
We have nothing to report in resy¢t of th& following matters in tslation to vthith th8 Charities (Accounts ¥nd
Reports) Regulations 2008 requires u$ to rèport to you rf. in our opinion".
the infomiation given irt thè finanaal statement8 1$ inconsistent in any material resped Yhlh the Trusl¢es'
report,. or
SLfficient accounting rècords have not been kept,. or
the finan¢ial statemènts are not in agreern¢nt vAth the accounting records.. or
we have not received all the information and explanations we wuire for our audrt.

EGERTON ROTHESAY
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE TRUSTEES OF EGERTON ROTHESAY
Rèsponsibilitits of Tntstee5
As explained more fully in the statement of Trustees. responsitslithes, the Trustees, who are also th• dIr￿tOrs of the
Charity for the purprjse of COTllpany1ow, are responsible for th8 preparats'on of the financial statements and for being
satisf18d that they giv* a true and fair view, and for such intemal ￿trol as the Trustees determine is necéssary to
enatlè the preparation of financial ststements that Mre free from material misstatement, whether due to fraud or
error. In preparing the financial slalernenls, the Trustees are ￿SPonSible for assessing the Charity's ability to
¢ontinue as a going concem. disclosing. as applicable. matters rslated lo going ¢oncem and using the going
¢oncern basis of accounting unless the Trustees either Inlend to liquidate the ¢haritable company or to cease
oper*'ons, or have no realistic allemative bul to do so.
Audltof's re$ponslbllltie5 for th• audit of the finanetal siatement8
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in a￿OIdanCe wlh 1he
Aci and re￿¥&nI regulations made or havlng effect Iheieunder.
Our objectives are lo obtain Teasonable assurance afr￿1t vthether the financial statements as a are free Irom
material misstatement, whether due to fraud or error, and to issuè an audiloT'S report that in¢ludes our opinion.
Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accoTdan¢è
with ISAS IUKI will a￿ayS delect a material misstalemenl when il exists. Misstatèments can arise frem fraud or
error and are con¥dered rnalerial if, individually or in the aggregate, th¢y could reasonably be expeclod lo influence
the e¢onomic dwsions of users taken on the basis ol these financial 51alements.
A fvrther des¢nption of our responsibilities 1$ availab￿ on the Financial Reporting Council's webgte at.. https-11
w.frc.org.ukjauditorsrespon5ibilities. This dèscription forms part of our auditorfs report.
Ext•nt to which the audit vns consid•rÈd capabl? of detectlng irrngularltles. includSng fraud
liregularities, including fraud, are instanrxs of nonrfompliance wth laws and regulations. We design procedures in
line wth our responsibilities. outlined above and on the Financlal Reporting Council's website, to deted material
mi5slatemenls in rèspect of irr8gLJlarities, including fraud.
È obtain and update our understanding of thè entity. it$ ath"vities, ils ¢onlrol environment, and likely fijture
developments, including in relation lo the legal and i&gulalory framewoTk 8ppli¢able and how the entity is complyng
with that framework. Based on this understanding, we identify and assess the risks of malwial misstalemenl of the
financial ststements, whether due lo traud or error. desvJn and perfomi audit procedures responsive to those risks,
8nd obtain audit eviden¢e that is sufficient and approprrate to provide a b8$is for our opinion. This includes
consideration ol the risk of 8cts by the enttty that werè C(￿trary to applicable laws ond regulations, induding fr8u<J.
In fesponse lo the risk of irregularities and non￿CoMplan¢9 wth laws and regulations, induding fraud, w• designed
pro¢•dures ￿1¢h included..
Enquiry of rnanagement ¥nd those charged with govgmarrR around actual and potential litig8lion and
daims as well as actual, suspected and alleged fraud..
Reviewing Minutes of rneelings of those charged with 9ovemance',
As$èssing the Èxtent of compliance wlh thè laws and regulations ¢onsidered to have a direct material
effe¢t on the financial statements or the operations of thè entity through enquiry and inspection.,
Reviewing financial statement disdosure5 lesling lo supporting do¢umentation lo assess complian¢e
wrth 8pklicable laws and regul*"ons',
Perfomiing audil work over the risk of mana9emenl bias and override Qf controls, including le51ing of
journol entries and other adjustments for appropriateness, èvalualing the business rationale of sigrmficanl
IransacliDns outside normal course ol buwness and reviwing accountin9 eslirnales for indI￿torS of
potential bias.
Becau8e of the inhergnl limitations of an audit, there is a risk that we will not detect 811 irrggLlarili85, induding those
leading to a matèrial misslalement in the financial statements or norxompliancé wth regulation. This risk
increases the more that compliance wth a law or regulation Is removed from the events and transactions refl¢cted
in the finan¢io1 slalements, as we will be less likely to become ¥war8 of instsn¢es ol noTrcompliance. Th¢ risk ol
not detecting a materi81 misstatement resulting from fraud is ￿9her than lor t)ne resulting from error, as fraud may
invofve collusion. forgery, Intention81 omissions, misrepresentation$, or the overrfde of internal ¢wtrol.

EGERTON ROTHESAY
INDEPENDENT AUDITOR'S REPORT (CONTINUED
TO THE TRUSTEES OF EGERTON ROTHESAY
Use ol our report
ThFs report is made solety lo tl* ¢harily'$ Iruslees. as a body, in a¢¢ordanc• wth Part 4 of the Charrties IA¢¢ounts
and Reports) Regulation5 2008. Our audrt work has been undertaken 80 that we mlghl slate to the charivs trustee8
those matters we are required to stale to th$m in an auditor's report and for no oth¢r putpos8. To the fLdlesl extent
permitted by kw, we do not accept or assumè responsibility to anyone other than the ¢harty and the charitys
trustees as a bo¢Jy, for our audit work, for this rep¢Jrt. or for the opinlons we have formed.
Mr Mark Jackson FCA DChA (Senlor Statutory Audltorl
for and on behalf of Azets
1.1.:.6.:..g.o.Z.6
Chartered A¢¢ountants
Statutory Auditor
Wèstpoint
Lynch Wood
Pelerborough
Carnbridgeshire
PE2 6FZ
ets is eligible for appointment as auditor of Ihe Charity by wrtue of its eligi￿lty for apFQrtment 8$ auditor of
mpany under section 1212 of th¥ Companies Act 2006.

EGERTON ROTHESAY
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
Group
Unr¢stri¢t•d Unrestricted
funds
funds
2025
2024
Notes
Donation$ and legacies
Other trading activities
Inveslments
9.579
5,969,641
17,686
8,364
5.591.586
15,095
Total Incom¥
5.996,906 5.615,045
Olhei trading aclivitbes
Charitable activities
Interest pay8￿•
Tax expense
5.559,567
58,449
6,480
11,6241
5.394.163
65,513
8,165
5,126
Total rèsour¢es •xpgnded
5,812,872
5,472,987
Ngt gainslllossesl on investrngnts
12
24,358
38,314
Net movemont In fun(Is
408,392
180,372
Fund balances at 1 September 2024
3,445,692
3.265,320
Fund balance$ at 31 August 2025
3,854,084
3.445,692
The 6ts18ment of financjal activities include5 all gains and losses recogni5ed in the year.
The statement ol finanTh81 activities incjudes all gains and losses r8¢ognised in the year. All income and expendllure
derive from cmlinuing aetivlb'es.
The stslemeni of financial aclivili$s also complies wilh IhÈ requirements for an Incon￿ and expenditure account
under the CcMpanie5 Act 2006.

EGERTON ROTHESAY
CONSOLIDATED BALANCE SHEET
ASAT31 AUGUST2025
2025
2024
Notes
Flx•d ass•ts
Tangible assets
Inv?¥lment
13
14
2,03S.842
764.989
2,152,932
531.411
2,801,831
2.684,343
Curr•nt as8•ts
Debtors
Cash at bank and in hand
16
34.618
2.987,702
13,221
2,183,224
3,Q22,320
2,196.445
Crgdltors: •mounts f•lllng du• within
on• y•ar
18
11,830,433)
11,251,443)
Nel euttent èssets
1,191,887
945.002
Totsl ass•ts l•ss cuYr•nt IlabSlltl•s
3,993,718
3,629.345
¢redllors- amounts falllng due after
more than one year
19
183,677)
1116,0721
Provlslons for Ilabllltl•s
155.957)
167,5811
Net assets
3,854,084
3,445.692
In¢om* fund$
Unrestricted knnds
3.854.084
3.445.692
3.854.084
3,445.692
The company is entiiièd to thè exèmption from thè audrt lequirem￿t contalnÈd In sÈ¢tion 477 of the cOmpan￿sACt
2006, for the y¢ar &nd$d 31 August 2025.
The directors acknowledge their responsibilities for complying with the requirernents of the Companies Art 2006
th respect to accounting records and the preparation of financial statemenls.
These financial $latem¥nls h8ve bgen prepa￿d Sn 8c¢orfJance wth the pro￿810n9 appliCa￿e lo companies subject
lo the small companies reylme.
The fin8n¢ial statements were approved by the Trustees on
Q810512ff26"""
Mr Stephen East
Trustee
Company R8glstrallon No. 4301828

EGERTON ROTHESAY
BALANCE SHEET
ASAT31AUGUST2025
2025
2024
Notes
Fixed a$sèts
Investments
14
1,512,830
1,279,252
Currènt assets
Dèbtors
Cash at bank and in h¥nd
16
6.182
1,334,042
5,373
1,354,092
1,340,224
1,359,465
CTèdltors: amounts falllng du• wlthln
one year
18
120,0601
115,2201
Net current assets
1,320,164
1,344,245
Total ass•ts less current liabllltl•$
2,832,994
2,623,497
Incom• funds
Unrestricted fund$
2,632.994
2,623,497
2,832,994
2,823,497
The company 15 gntided to the exemptson from the audit requirement Cl￿talned in section 477 of th$ Companies Act
20(￿, for Ihe year ended 31 August 2025.
The directors aCkno￿edg& their responsibilities for complying with the requifements of Compaiie5 Ad 2006
with respect lo accounting records and the preparation of financial statements.
The members have not required the cornpany to obtain an audit of ils financial slalem8nls under Ihe req￿rements
ol the CompaniÈsAct 2006, for the year in question in a￿ordanCe with sèction 476_
These financial stslem*nts have bogn prepared in accordance *qlh the Provisions appliGable lo Com￿19$ subject
to the small companies regime.
Th* financial statements wore approved by the Truslegs on8810512626......
SV£m gaat
Mr Stephèn East
Trustoe
Company Registratlon No. 4301828
10-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Accountlng pollcl•s
Charity infomiotion
Egerton Rothesay is a private company limited by guarwrtee incorporated in Engl¥md and Wdes. The
registered offiGe is Eg&rtcx) Rolhesay ScF¥Jol, Ourrants Lane, Berkham$led. HertfC*dshl￿, HP4 3UJ, Urited
Kingdom.
1.1 Accounting ¢ortvention
The financial stslements have b¢¥n pr•parèd in accordance with the Charity's g)verning document, the
Companies Act 2006 and "A¢¢ovnts"ng and Reportin9 by Charities.. Statement of R&commended Practice
applicable to Char￿eS preparing their accounts in a¢¢ord8n¢* wllh the Finan¢ial Reporting Standard
applicable in the UK and Republic of Ireland IFRS 1021 leffe¢live 1 January 20191 The Charity Is a Putlic
B8nefit Enlity as d¢fined ty FRS 102.
The Charity has taken advantage of the provisions in the SORP for charities •pplying FRS 102 Update
Bullethn 1 not lo preparè a Statement of Cash Flows.
The financial slalements are prePa￿d In slerting. vthl¢h Is the fundlonal GurrgnGy of Ihg Charity. McThlary
amounts in these )Inan￿al statements are rounded te the nearest £.
The financlal ststemenl$ have boen propared under the historical c05t convention. The Principal accountsng
pdicies 8dilPted are set OLrt behw.
1.2 Golng concern
At the lime of approving th¢ financial statèments, the Trustees have a reasonable expectation that the Charity
has adequate resources l() ¢onth"nue In opefational existence for the foreseeable future. Thus the Trustees
continue lo adopt the going wncein b¥si$ of ar￿UntIng in preparing the financial statements. Further.
forecasts and tr&Jsinèss plans havè bèèn prepared thi¢h provide comfort thal the Group and Charity will
continue to trade in the foreseeable future.
1.3 Charltable funds
General unre51ri¢ted furmls r*present funds which are eXpenda￿e at the discTelion of the Trustees in the
furtherance of the objects of the Ch8rfty.
Restricted lunds represent fvnds whi¢h have been donated to the Group for a specific purpose.
1.4 Incom•
Voluntary in¢cffle represents donations reCeI￿d by the charity. and are a¢¢ounted for wh¢n rrf•ivÈd.
Inv¥slmgnt income r8w¢sents bank interest receivable.
other trading a￿l￿tieS reyesents amounts receivable for schoc4 fees and similar income phjs other operating
income of the subsidiary Egerton-Rolh¢5ay School Limited. Revenue from school fees and similar income is
recogni8ed in the term In which thè services are provided and when..
the amount of revenue can bg rneasured rgllably". and
il is probab￿ that the company will re¢eivè the considaration du&.
R￿enue is d8ferred vknere re￿Ved in advance ol the service.
1.$ Expendlturo
Expendilwe is ro¢¢gni8ad M 8n 8ccru81s basi$ and lthan thera is a legal or con5trLrtNe obligation to do so.
Charitable aCt￿ltIeS rewesents the legal, wofessional 8nd other costs ol runnlng (*arty.
Olhtrr trading aclNilies are those costs incurred by the trading adivty of the subsidiary EgertoTrRothesay
School Limited.
11

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS ICONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
Accountlng pollcle5
Icontlnuedl
1.6 Tanglble fix•d as$•ts
l assgts cosllng £500 or MO￿ are capilalised and depreckled.
Tangible fixed assèts are initially measured al cost aThJ sub$Èquenlly measured at cost or valuation. net of
depreciats.on and any impairment ivsses.
DepreGiation is recognised so as lo vrrile off the c¢$t ￿ val￿tion of assets less th?ir re￿dUat value$ over IheiT
usefvl lives on the following base5.'
FTeehold land and buildings
Flant and equipment
2% straight line
3 Its 8 years 8tr¥ight line
The gain or 1058 arising on the disposal of an asset is deletmined as the difference between Ihe ￿le
proceeds and the ¢8rrying value of the a$set, and is rècognised In the statement of finanrAal aclivilias.
1.7 Flxèd asset investmènts
Inve51menls for the charity are stated al m¥rk¢t value. Realised and unitralised gains and losses c
investments are ￿¢(gnISed in the Statement of Financial Aetwthes.
1.8 Impoimiènt of fixed a$$ets
Al each reporting end date, Ihe Charity reviéws the carrying arnounls ¢f its tangible ?ssets lo detem)ine
whether there is any indication that those 8s$éts have sufféred an impalrment loss. If any such ind¢?li¢)n
e￿$ts. the recoverdble amwnl of the asset is esbmated in order to determina the extent of the impairment
loss Irf any).
1.9 cash and cash equlvalents
Cash and cash equivalents I￿lL#￿e cash in hand, deposlts held al Call bank$, oth8r short4erm liquid
invèstments with ¢riginal maturities of three monlhs or les5. and bank overdrafts. Bank overdrafts are shMI
thin borrowings in current liabilities.
1.10 Finan¢lal Instmments
The Charity has ele¢ted to appty the provisions of Seciion 11 'Basic Financial Instruments. and sec￿'On 12
'other Finana81 In51nhments Issues, of FRS 102 10 811 of its finan¢ial instruments.
Financial instruments arg recognised Wb Ihe Charty's balance sheet when the Charity becomes party to Ihe
¢cffltractual pnvisions of instrument.
Financial assets and liabilities are offsèt, with the nel amounts presented in the financial slalemenls, when
there is a lègally enforceable nght to sel off the recognised amounts and there Is an Intention ￿ settle on a
nel basis or to realise the asset anfj settle the lia￿lIty simultaneously.
Basic flnanclalassèts
Basic financial assets, vthid) indude debtors and cash and bank balances, are initially measured at
tr8nsaction pri¢$ including transaclion cost5 Mnd are subsequenlly carried al amortised cost using the
effective interest method unle95 the arrangemènt conslilules 8 financing Iransaclion, where the transaction is
measured at the presènt value of the fulure receipts discounted at a market iale of interest. Financial a55&1$
classified as receivablè within one year are not amoth"sed.
12-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST2025
Accountlng pollcSes
Icontlnuedl
Basic flnancial liabilities
Basic financial liabilities, induding ¢redilors and bank loans are inilialty rewgnised at transo￿On price unless
the arrangement corsstilutes a financing transaction. where the debt instrument 1$ measured al th& pres¥nl
value of the future payments discounted at a m8rkÈt ratè of interÈsL Financi81 liabilitiès eJ8AsifiÈd as pAyÉblÈ
thin one year are not amortised.
Debl instruments ¥r& $ubsgquenUy corned at amortised COBt. using the effective interest rate method.
Trade creditors are obligation8 lo pay for go¢ds or ser￿S that have been acqured in Ihe ordinary course of
operations from yuppliers. Amounts payable are cl8ssrfied as current liabilities if paym8nt is due wrthin one
year or less. If not, they are presented as non-currenl liablities. Trade credltors are i•¢ognis•d Initially
transaction ￿￿e and subsequently me*sured at amortised cost using the effeCt￿e Inteiest method.
Dere¢ognltlon of Ilnanclal Ilabllftl•s
Financial liabilities are derecognised when the Charity's contra¢tuo1 ¢bligat￿n5 expire or are discharged or
¢on¢elled.
1.11 Tjxatton
Egèrttsn Roth8say is a charitabl• company and does not cary out actNty that would te subject lo corporation
tax.
EgertoTrRolhesay School Limited. a subsidiary of Egerton Rothesay, is subject to Ctxporation tax.
1.12 R•tlr•m•nt bonefits
The Company operate5 defined contribution plans for its &mpksyoes. A defined ￿ntrIbutiOn pl￿ 1$ a pension
plan under which the Company pays fixèd contributions into a separate entty. Once the ¢ontribub"ons have
been paid the Company has no further payrnent obligations.
Tha contributiorts are recognis8d as an expense in the Statement of Ccfflprehensive Income when they fall
due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The asse15 of the plan are
held separately from the Company independenty administered fund&
1.13 DistrIbUt￿nS
Drslribulign$ lo thè charity from th& subsidiary are recognised when IW we paid. Dislribulions are eliminated
on ￿n8011da110n.
Crltlcal accounting estimatss and judgements
In the application of the Charity's accounting policies, the Trustees are required to make judgements,
ostim81•s and a$$umpllons aboLrt the carying amount of assets and liabiifa'es that are not readlty apparent
from other sour¢es. The e$limate$ and a$$ociated assumptions are based on hislofical experience and othor
fxdors that arè eonsid•rÈd to be relevant. Actual results may drfler from these estimates.
The estimates and undertying assumptitsn$ 8re revièwèd on an ongoing basis. Revisions to attountrng
estimates are recognised in Ihe period in which tho eslimalè is rèvisèd vA)ere the revision affects o)ly Ih8t
P8ric¢J. or in the period of the ievision and future peri¢￿6 where the ievision affeGts both curTenl and future
P8riods.
13-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED
FOR THE YEAR ENDED 31 AUGUST 2025
Donatlons and lègacles
Charlty
202S
ChaT5ty
2024
Group
202$
Group
2024
Donations frorn parents includin9 gift aid
Distributions from svbsidiary
9,579
218,417
8.364
275.000
9,579
8.364
225,998
283,364
9,579
Other tradln9 actlvltles
Charlty
202
Charlty
2024
Group
2026
Group
2024
School fees and similar income
5.969,641
5,591,588
Investments
Charlty
2025
Charlty
2024
Group
2025
Group
2024
Interest reeeivable
17.593
15,013
17,686
15,095
Raising funfls
Charlty
202$
Charty
2024
Group
2025
Group
2024
in
School expendture
5,559,567 5,394,163
5,559,567 5,394,163
14-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST2025
Charltable actlvllles
Char5ty
2025
Charlty
2024
Group
2025
Group
2024
Legal and professional fees
Investment management fees
50,076
8,373
51.894
13.819
50,076
8.373
51,694
13,819
58,449
65.513
58,449
65,S13
Induded in legal and professional fees is £12,50012024 - £20,000) which relates to sèrvicès purchased from
MaT$h811 Lu¢a8 fc* the ye8r. They have b8en disclosed as a related party tr8nsacb.on in note 23.
TrustO•$
None of the Trustee8 (or any ￿[sonS connect9d wth them) recelved any remuneration or beneffts frcm the
Charity dUrir￿ the year.
Enyloyees
The average monthly number of employees during the year wa8..
Chartty
2025
Charty
2024
Group
2026
Group
2024
Average number of Trustees
Average number of employees
156
159
161
Charity
2026
Charity
2024
Gmup
2026
Group
2024
Wages and salariès
Socwl security Gosts
Othol p•n$ion costs
3,334,636
313,538
580,496
3,279.029
272.254
568,645
4,228,670
4.119.928
15-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
Employees
{Continuedl
The number of employe85 ￿05* annual remunerabDn was £60,000 or more were..
2025
Number
2024
Number
£70.001 - £80.000
The key manègement personnel of the Group are deemed by the Trustees to be the members of the
'Managemenl and Laadership Tèam,. During the year there were 13 memb¢r$12024- 13 members) and their
lotsl remuneration was £664,601 12024 - £647,961). This includes pension contribulvjns of £97,381 12024 -
£104.704).
10 Taxation
The charity is exempt from taxation on it5 aclNiti$s because all ils income is applied for tharitable purptsses.
11 Audltof$ remuneration
Fees payable lo ¢harilVs auditor and asso¢i8le$'.
2025
2024
For audlt 5ervl¢e$
Audit ofthe fIn￿CIal ststem•nls oflhe charity
13,400
12,550
For other sarvlces
All other non-audil services
4,140
3,875
12 Net galnslllos5esl on Investments
Charity
2026
Charity
2024
Group
2026
Group
2024
Rtralised gainlllossl on investment
Unrealised gainlllos5} on investment
27,068
12.7101
(4,9081
43,222
27,088
12.7101
14,9081
43,222
24,358
38,314
24.358
38,314
16-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
13 Tangible fu•d •ss•ts
Frtohold land
and bulldings
Pknbtt and
gqulpm•nt
Totsi
Group only
Cosl
At 1 September 2024
Additions
2,675,839
799.186
14,314
3,475,005
14,314
At 31 August 2025
2,675,839
813.480
3,489,319
D•pr•clatlon and Impainnent
Al 1 September 2024
Depredation Gharged in the year
839,916
52,549
482.157
77,855
1,322,073
130,404
At 31 August 2025
892,485
560.012
1,452,477
Carrylng amount
At 31 August 2025
1,783.374
253,468
2.036.842
At 31 August 2024
1,835.923
317,009
2.152,932
17-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS ICONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
14 Flxed asset investments
Charity and Group
Llsted
Invèstments
Cost or valuatlon
At 1 September 2024
Additions
Valuation change5
Disposals
531.411
228,171
30,294
{24,8871
At 31 August 2025
764,989
Carrying Amount
At 31 August 2025
764,989
At 31 August 2024
531,411
Subsidlary undertaklng
Charity
Group
Cost
AI 31 ALQUSt 2024 and 31 August 2025
747.841
In the opinion of the Trustees. the aggregate value of the Charity's Snveslment in subsidiary undertaking5 IS
not less than the amount included in the balance sheel.
ompany
Company number
Shartti held
Class
Ordinary
E9ertorpRothesay School Limited
The main activities of the CharSly are conducted through its subsidlary EgertoTrRolhesay School Llmited. The
aggrtrgate amount tsf capil81 and reserwes and the resuhs of these undertakings for thè last re￿vant financial
year were as follows".
02226604
100
Capital and
reserv•s
In¢om• Expeffidlturo
Proflt
for th9 y•ar
EgertonwRtsthesay School
Limited
1,768,931
5.969.732
5.554,420
415,312
The registered office of the subsidiary is the same as for the Charty.
18-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST2025
15 Financial Instrum•nts
CharSty
2025
Charlty
2024
Group
2025
Group
2024
Carrylng amount of flnanclal assets
Listed investments
Cash and cash equivalents
764,989
1.334,042
531.411
1.354,092
764,989
531.411
2,987,702 2,183.224
2,099,031
1,885,503
3,752,691 2,714,635
Carrying amount of fin#n¢lal Ilabllltl•s
Trade credrf(or$
Othw ¢r&¢titors
Accruals
Borrowings
49,440
47,988
33.650
115.265
53.840
68.412
27.770
146,031
20,060
15,220
20.060
15,220
246,343
2￿,053
16 ￿bt0￿$
Charity
2025
Ch•rity
2024
Group
2025
Group
2024
Amounts falllny due wlthln one y•ar.
Trade debtors
Olhèr debtors
Ptepayynents and a¢¢rued income
13.033
15,817
5,768
6,182
S,373
10,629
2,592
6,182
5,373
34.618
13,221
17 Loans and overdrafts
Charity
2025
Charlty
2024
Group
2026
Group
2024
Bank loans
Other loans
22,894
92,371
33,936
112,095
115,265
146.031
Payable wlhin one year
Payable after ontr year
31,588
83,677
29,959
116,072
19-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED
FOR THE YEAR ENDED 31 AUGUST 2025
17 Credltors: amounts falllng du• wlthln om year
Charty
2025
Charlty
2024
Group
2028
Group
2024
Notes
Bank loans
Other borrowngs
Taxation and soaal seujrity
P8yments recèive¢J on 8c¢ount
Trade creditors
Other creditors
A¢Ca￿lS and deferied incorne
17
10,220
21,368
440,306
1,227,461
49,440
47,988
33.650
9,413
20.546
60,871
1.010,591
53,840
68,412
27.770
20,060
15,220
20,060
15.220
1,830,433
1.251,443
Included in group other creditors is pension contributions payable of £47,98812024- £68,412).
18 Crèditors: amounis falllng du8 aftèr mor• than on• yèar
Charity
202S
Chariiy
2024
Group
2025
Group
2024
Notes
Bank loans
Other boThowings
17
12,674
71,003
24.523
91,549
83,677
116,072
8tcur•d h)an$
Banking faGililies ?re serured by the first ￿gaI char98 ovér tha sita al DLtrrants Lana, Bèrkhamst8d, Herts, HP4
3UJ.
Interest on bank loan5 is paid al 2.25% above the base rate.
In 2013 a secured loan facilty was taken out for £300,000 in order to acquire the Woods Building which was
previously rented. The year end balance is shown above within other borrowings and is secured by way ol a
s¢¢ond legal charge over th& Durranl$ Lan$ sile.
Interest on other loans Is paid at 4%.
19 Provlslon8 for deferred laxatlon
Charfty
2025
Charlty
2024
Group
2025
Group
2024
At beginning otthe year
Charge for the year
67,581
111,8241
62,455
5,128
55,957
67.581
-20-

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
21 Retlrement benefit •¢h•m•s
D•flned contrlbutlon scheme$
The group operattrs ¥ defined contribution pension s¢hème for all qualifying emFAoyees. Th¥ assets of the
scheme are held separatety Irom thc*se of the group in an independently administered fund.
The pension cost charge lepr9￿nIS ¢ontribubons payable by th¥ group and amounted to t580,679 12024 -
£122,643) in relation to defi1￿ c¢ntributign schemes.
Dgfingd bon•fit schomes
The group contributed to a defined benefrt Mult￿&mpIOYer pension schem¢, thfy Teachers Pensicfi Scheme
(rpsi. Thls is an aggregate of the pre 2015 $¢h&me and the 2015 scheme. Conlrfbubons to the scheme wèrè
delerrnined on the basis of quadrennial a¢tU8ri81 valualions carried out by the GovemmenlActuary. The Latest
aduarial valuation try the TPS was carried out a$ at 31 March 2020. This sets out the contribution rat•s for the
implementation period (1 April 2024 to 31 March 20271.
The key elements of the valuation and subsequent consultation are".
employer conlribub.on ratès set at 28.68% of pènsionable pay lincluding a 0.08% employer
administration chargel
total scheme liabilities {pen8itsn$ ¢urrently in payment and the e$limat•d cost of future ttneftsi for
service to the effectivè datè of £262.000 million. and nob.onal assets (estimated future contribulions
together with the notional inve51m¢nls held at the valuation dats) of £222,200 million giving a notional
past serviGe deficit of £39.800 million
the SCAPE rat8. set by HMT, is Ljsed te detem)ine the notictnal investmènt return. The current
SCAPE rate is 2.4¢A above the rate of CPI. The assumed real rate of relum is 2.4% in excess ol
prices and 2% in excèss of eamings. Thè ratè of real eamings growih 18 assumed lo be 2.2%. The
assumeé norninal rate ol return including earning8 growth is 4.45%.
The ¢ontributions during the yèar totallèd £Nil12024- £347.8751.
A ¢opy Ctfthe valuation report and supporb'ng documentation is on the Teachers, Pension website.
Under the definikn'ons set out in FRS102. the TPS is an unfunded rnullpemployer pension scheme. The group
has recoyni5ed ¢onlributions to the s¢hemÈ As if it were a defined contribution s¢heme.
Contributions lo18lling £Nil 12024 - £30,355) weie payable in respect of pen&on$ al the year end and are
included in ￿httr ¢rèdrtors.
Th• School exited the Teather$' Pension Scheme on 31 August 2Q24. staff who were members ol the
scheme were tran6ferrèd to 8 ijefined contribution scheme.
22 Analysi¥ Of n•t assots between funds
Unrestrleted
fvnds
2025
Al 31 August 2025-
Tangible assets
Inve$lm¥nts
Current assetsllliabilitiesl
Long term liabilities
Provisions
2,036,842
764,989
1.191.887
183,6771
155,9571
3.854,084
-21

EGERTON ROTHESAY
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
22 Analy81$ of not a￿ets bètween fvnds
Icontlnued
Unrestrlctod
funds
2024
At 31 AugUSt 2024:
Tangible asstts
Investments
Current assetsllliablllliesl
Long term liabilities
Provisions
2.152,932
531,411
945,OQ2
1116.0721
167,5811
3.445,692
23 R•lat8d party transaction$
The Group has taken advantage of the exemption permitted by FRS 102 Section 33 "Related P•ty
Oisclosure5" not lo provide disclosures of tr8nS¥Ctions entered into with olh&r wholly owned rnembers of the
Group.
Th¢ loan taken out lo purchaso the previousty rented Woods building is providèd by Pact Holdings Limited as
tN51ee of God Save Britain Crusade (registered charity number 262703). Mr J C Cookè and Mr S J East are
directors ol Pact Holdings Limited. The loan was lor £300.000. The loan amount outstanding al the year end
was £92.37112024- £112,905)
David Ve5ey, Dlre¢tor of Egerton-Rolhesay School Limited, operate8 as Marshall Lucas. Durn)g the year, the
charity purchased services in the ordinary course ol business from Marshall Lucas amounting to £12,500
12024- £20,000).
Chery Martin was appointed a5 Director of Egerton-Rolhe$ay School Limited on 1 January 2023 and sinc8
this date Mas provided consuttancy servicès to the Charily amounting to £22.80012024 - £20.4001.
24 Analysls of changes in ngt funds
At 1 Sèptèmber
2024
¢ash fl
At 31 August
2025
Cash al bank and in hand
2,183,224
804,478
2,987,702
Logns falling due within one y?ar
Loans falling due aftor more than one year
129.9591
1116,0721
11,6291
32,395
131,5881
183,6771
2,037.193
835,244
2,872,437
-22-