| ~Pa e | ||
|---|---|---|
| Trustees Report | ||
| Independent Examiner's |
Report | |
| Balance Sheet | ||
| Statement ofFinancial | Activities |
| Strengths: | Strengths: | Areas | for Development: | |||||
|---|---|---|---|---|---|---|---|---|
| ~ | Good cfsted rating | ~ | To continue to attract new parents in joining the | |||||
| ~ | Strong staff team and | low staff turnover | committee every year. |
|||||
| ~ | Good links with Dallow | Primary School. | ~ | Building repairs and maintenance | constant | on | ||
| ~ | Healthy eating award. |
ageing premises | ||||||
| ~ | Excellent indoor/outdoor | facilities | ~ | To attract more male employees/committee | ||||
| ~ | Additional large outdoor |
play area | members | |||||
| ~ | To work with children in attaining higher |
levels | ||||||
| in Maths and Literae which are |
currentl | low. | ||||||
| Opportunities: | Challenges: | |||||||
| ~ | New housing development to bring more |
~ | Several childcare providers | in the area | ||||
| families/children | into the area. | ~ | The setting is situated in a deprived |
area | ||||
| ~ | We plan in future | to rebuild the setting | where majority ofparents are unable | to | ||||
| with brick and extend the size to create | afford childcare fees | |||||||
| more spaces for children. This would be | ~ | Increase in national living wage means |
||||||
| subject to planning | permission. | staff pay scales will need to | be amended to | |||||
| accommodate this |
| DALLOW COMMUNITY NURSERY | DALLOW COMMUNITY NURSERY | |||
|---|---|---|---|---|
| BALANCE SHEET | ||||
| AS AT 31MARCH 2022 | ||||
| Note | 2022 | 2021 | ||
| Fixed assets | ||||
| Tangible assets | ||||
| Current Assets | ||||
| Cash at Bank | and in Hand | 289,597 | 257,641 | |
| 289,597 | 257,641 | |||
| Creditors | ||||
| Amounts falling due within |
||||
| one year | 7 | 37,794 | 25,614 | |
| Net Current | Assets | 251,803 | 232,027 | |
| Total assets | less current liabilities | 251,803 | 232,027 | |
| Net assets | 251,803 | 232,027 | ||
| ~Citd f | d | |||
| Resnicted funds | ||||
| Unrestricted | Funds | |||
| Designated | Funds | 140,000 | ||
| General Reserves | 111,803 | |||
| 251,803 | 232,027 | |||
| Total funds | 251,803 | 232,027 |
| Unrestricte | |||||
|---|---|---|---|---|---|
| Restricted | d | Total | Total | ||
| Fund | Fund | Fund | Fund | ||
| Note | 2022 | 2021 | |||
| Incomin Resources |
|||||
| Iucomin Resources Irom |
|||||
| Generated Funds |
|||||
| Voluntary Income |
|||||
| Grant Income | 314,776 | 314,776 | 306,352 | ||
| Investment Income |
90 | ||||
| Incomin Resources &om |
|||||
| Charitable Activities |
|||||
| Nursery Fees | 18,229 | 18,229 | 8,381 | ||
| Other Incomin Resources |
|||||
| Milk Refund | 979 | 979 | 513 | ||
| Apprentice Payment |
2500 | ||||
| School trip | 1,429 | 1,429 | 795 | ||
| School Photographs | |||||
| Sundry Income | 156 | 156 | |||
| Total Incomin Resources |
314,776 | 20,793 | 335,569 | 318,714 | |
| Resources Ex ended | |||||
| Charitable Activities |
314,776 | 1,017 | 315,793 | 313,842 | |
| Total Resources Ex ended | 314,776 | 1,017 | 315,793 | 313,842 | |
| Net movement in funds |
19,776 | 19,776 | 4,872 | ||
| Total funds brou ht forward | 232,027 | 232,027 | 227,155 | ||
| Total funds carried forward | 251,803 | 251,803 | 232,027 |
| Restricted | Unrestricted | Total | Total | |
|---|---|---|---|---|
| Fund | Fund | Fund | Fund | |
| 2022 | 2021 | |||
| g | ||||
| Nursery Education Grant | 295,379 | 295,379 | 268,314 | |
| Early years funding | 19,397 | 19,397 | 37,516 | |
| Other small grants | 0 | 0 | 522 | |
| 314,776 | 314,776 | 306,352 |
| Restricted | Unrestricted | Total | Total | |
|---|---|---|---|---|
| Fund | Fund | Fund | Fund | |
| 2022 | 2021 | |||
| Wages | 256,108 | 0 | 256,108 | 260,429 |
| Employers NIC | 9,652 | 0 | 9,652 | 9,347 |
| StaffPensions | 3,733 | 0 | 3,733 | 3,811 |
| Canteen Expenses | 3,456 | 0 | 3,456 | 3,142 |
| Milk | 1,001 | 0 | 1,001 | 590 |
| School Trips | 0 | 0 | 0 | 0 |
| Training Costs | 774 | 0 | 774 | 98 |
| Education Resources | 6,768 | 167 | 6,935 | 4,489 |
| Payroll Service | 2,273 | 0 | 2,273 | 2,320 |
| Light and heat | 880 | 24 | 904 | 870 |
| Insurance | 4,306 | 119 | 4,425 | 2,724 |
| Major Renovations | 0 | 0 | 0 | 0 |
| Repairs to Premises | 7,454 | 204 | 7,659 | 6,936 |
| ITcosts &maintenance | 0 | 0 | 0 | 455 |
| Telephone | 1,498 | 41 | 1,539 | 1,907 |
| Postage and Stationery | 3,312 | 91 | 3,402 | 3,270 |
| Storage | 2,831 | 77 | 2,909 | 2,741 |
| Cleaning | 3,260 | 89 | 3,349 | 2,965 |
| Accountancy and Audit |
3,319 | 91 | 3,410 | 1,921 |
| Outgoing Gifts |
1,174 | 33 | 1,206 | 1,076 |
| Sundry Expenses | 2,891 | 79 | 2,970 | 4,665 |
| Bank Charges | 86 | 2 | 88 | 86 |
| 314,776 | 1,017 | 315,793 | 313,842 |
| 6. | Tan 'hie fixed assets |
~Ct | ~Et | Total |
|---|---|---|---|---|
| Cost: | ||||
| As | atIApril 2021 | 7,981 | 36,340 | 44,321 |
| Additions | ||||
| As | at31March 2022 | 7,981 | 36,340 | 44,321 |
| ~E' t' | ||||
| As | at I April 2021 | 7,981 | 36,340 | 44,321 |
| Charge for the period | ||||
| As | at 31March 2022 | 7,981 | 36,340 | 44,321 |
| Net | BookValue: | |||
| As | at 31March 2022 | |||
| As | at 31March 2021 | |||
| 7. | Creditors | |||
| Amounts falling due within one year:- |
||||
| 2022 | 2021 | |||
| x | ||||
| Deferred Income | 32,206 | 19,267 | ||
| Tax and Social Security | 2,094 | 2,626 | ||
| Accruals | 2,520 | 2,520 | ||
| Pensions | 974 | 1,201 | ||
| 37,794 | 25,614 |
| Anal sis ofNe |
t Assets bet | ween Funds | |||
|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | ||
| Fund | Fund | Fund | Fund | ||
| 2022 | 2021 | ||||
| a | g | ||||
| Tangible Fixed | Assets | ||||
| Current Assets | 10,997 | 278,600 | 289,597 | 257,641 | |
| Current Liabilities | ~16,997 | ~26,797 | 37,794 | (25,614 | |
| 251,803 | 251,803 | 232,027 | |||
| 9~2i 9 df |
d | ||||
| 3months costs | 95,000 | ||||
| Asset replacement: | |||||
| Computers | 5,000 | ||||
| Equipment | 30,000 | ||||
| Repairs and Maintenance | 5,000 | ||||
| Lease renewal | 5,000 | ||||
| 140,000 |
| Restrict | ed Funds | ||||
|---|---|---|---|---|---|
| Balance | Income | Expenditure | Balance | ||
| B/F | in year | in year | C/F | ||
| Nursery | Education Grant | 295,379 | 295.379 | ||
| Early Years Funding | 19,397 | 19,397 | |||
| Other small grants | 0 | 0 | |||
| 314,773 | 314,773 |