OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-08-31-accounts

Charity Registration No. 1096356

Company Registration No. 04451272 (England and Wales)

BOOMERANG KIDS

ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 AUGUST 2020

BOOMERANG KIDS

LEGAL AND ADMINISTRATIVE INFORMATION

Trustees

Mr R J Rogers Mrs C S Samaroo Mrs M L Rogers Ms P Rafizadeh-Farahani Mrs H Hicks

Secretary Mrs M L Rogers Charity number 1096356 Company number 04451272 Principal address Saltdean Barn Saltdean Oval Park Arundel Drive West Saltdean East Sussex BN2 8SJ Registered office 4 Frederick Terrace Frederick Place Brighton East Sussex BN1 1AX Independent examiner Nicholas Brown FCA DChA BFP 18 Hyde Gardens Eastbourne East Sussex BN21 4PT

BOOMERANG KIDS

CONTENTS

Page
Trustees' report 1 - 5
Independent examiner's report 7
Statement of financial activities 8
Statement of financial position 9
Statement of cash flows 10
Notes to the financial statements 11 - 19

BOOMERANG KIDS

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) FOR THE YEAR ENDED 31 AUGUST 2020

The trustees present their report and financial statements for the year ended 31 August 2020.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's governing document, the Companies Act 2006 and "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

The Charity's objects ("the Objects") are:

To advance the education of children up to the age of eleve n, in and around the parish of Saltdean, East Sussex, in particular by:

(a) the provision of pre-school, after school and other childcare facilities.

(b) the provision of relevant training courses for parents, volunteers and staff.

The trustees have paid due regard to Public Benefit guidance issued by the Charity Commission in deciding what activities the charity should undertake.

The group is registered with Ofsted to have the capacity to supply up to eighty one children each session. These include up to fifteen baby places for children under two years of age. Staff are encouraged to continue their personal development plans and are sponsoring 2 senior members of staff with their university degrees in childcare and education. The setting has managed to attract other graduate staff, 2 primary school teachers and 2 early childcare graduates. This is quite unusual and of course has wages implications, however the difference in quality is already noticeable. To balance some of the finances, the charity has employed 3 apprentices on minimum living wage relevant to their age. They will be mentored by the graduates. This way, we cam support new staff into the profession, balance our wages bill and keep the quality of the nursery care high and therefore competitive.

The settings has been looking into changing the way of monitoring its finances so that it can react quickly to any negatives. Going forwards, the may include the preparation of quarterly budgets and finance updates. This was to happen in the last financial year but due to Covid, is being carried forward as an action and therefore repeated in this year's report.

Achievements and performance

The setting celebrated its 15th anniversary on Saturday 29th February 2020 with a local historian giving a talk about the building's history at a community open day. The day was well attended and several original staff, still employed by us 15 years on, were in attendance and recognised for their long standing service.

Shortly after the birthday celebration, the covid lockdown occurred and so other planned birthday events weren't possible.

The nursery has remained open throughout Covid. In the first lockdown it was just for key worker children and therefore numbers were low. Children from other settings were taken in as their own nurseries had closed with no notice. Boomerang Kids stayed open to support the community and many letters of thanks were received.

The decision was made not to charge parents for fees lost during lockdown. As a charity setting, supporting families was seen as a priority. The finance administrator ensured that all government EYE funding was claimed and worked extra hours whilst shielding to ensure this was done to the best ability.

BOOMERANG KIDS

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

The furlough scheme was somewhat difficult to access because of the government funding for nurseries. We could not claim furlough for any staff who work with funded children. This meant only baby room staff and admin/maintenance staff were eligible. Advice was obtained from the accountant regarding this. It was calculated that 26.52% of our income came from grant funding and therefore we could claim furlough for the remaining. Even though we remained open, our numbers decreased, the effects of the 2 lockdowns on our fee income can been seen in the chart below. *NB: This is solely fee income and does not include our EYE funding.

The finance administrator supported the manager with the furlough claim as no other help was available. The claim was completed to the best of their ability whilst still operating the nursery for children.

This was an extremely challenging period with a bombardment of government updates to be read multiple times a day and trying to ensure staff and child safety.

The nursery classrooms had to be divided into 'bubbles' and furniture had to be collected from storage to create barriers. Toilet facilities were a challenge and staff had to teach children about washing hands and standing 2m apart. Children with SEN were a major challenge, social distancing just isn't possible and is unrealistic. The setting had during lockdown 4 children with high SEN levels. The setting also had children who were vulnerable and at risk.

The setting supported families via zoom links and uploaded home learning for those children not attending.

Obtaining PPE was another challenge and admin staff had to drive to the Brighton Centre to collect single boxes of gloves to protect staff when changing children. The cost of PPE increased generally. The staff rose to the challenges admirably and the trustees wish to applaud their hard work and dedication.

The nursery adjusted some staffing at the beginning of Covid due to lower child numbers, redundancies were limited to the nursery chef and a junior staff member who was on a probation period. Later in 2020 it as decided a voluntary redundancy package should be offered to admin staff. The deputy manager had shielded throughout Covid and therefore was put on furlough, the setting realised that it wasn't necessary to have so many administrators as it was managing the paper workload with less staff and the deputy manager decided to take voluntary redundancy.

A restructuring of staff has proved very positive, the assistant manager post is now a job-share with clear job descriptions dividing the responsibilities. Other roles such as 'training lead' have been created to not only define responsibilities but to give staff progressive career options. With a long standing senior staff team it was becoming apparent that staff were leaving due to a lack of career opportunities - ie, waiting for someone to retire to progress. It is hoped the new restructuring will give opportunities for staff to specialise in areas and take responsibilities over those areas and duties.

The setting could only operate at 60% capacity due to small Covid groups restricting child numbers. 46 children will be leaving and transiting to school in summer 2021. It is therefore important that we do not turn children on our waiting list away due to covid restrictions as these children are our next cohort. The summer is our busiest term before the older children depart and the manager is looking head to the next school year 2021-22.

BOOMERANG KIDS

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

Due to the need to operate in small covid groups of children and for children to be outside as much as possible, the manager has created a 'forest school' group due to start 1/6/2021. This will relieve pressure on child numbers and has already attracted a lot of interest from parents. The North garden area needed renovating as it was last done in 2008 and rotten sleepers had become dangerous. The renovation has transformed the space and prompted the forest school idea. A temporary shed building is being erected for shelter with the hope that planning permission will be passed for a permanent structure. Staff are very enthusiastic about the idea and a team building day to learn forest school principles has been arranged. We already have a beach school qualified member of staff and so combining both forest and beach school is the basis of the new group. This should allow the setting to increase numbers back up to 81 per day (100%)

Worthy of note, the baby room is very busy, more staff have been employed to allow space for 15 under 2 year olds. Looking ahead this is likely to remain busy due to an influx of 'lockdown babies'.

In December 2020 the staff set up a 'Twilight walk' using the north garden. A magical event of snow machines and twinkle lights under covde secure rules. The parents were very appreciative as Father Christmas was limited due to covid. The event was so successful it is decided to be repeated this year.

New curriculum 2021

In September 2021 there is to be a new curriculum introduced, the last changes to the EYFS were in 2012 and therefore this is yet another challenge to overcome. The setting has started to train staff in this change to practice, however Covid has disrupted the program. It is recommended that CPD be based on 20hrs for each staff member, however this will not be achievable in the time frames remaining.

A training coordinator has been appointed as it is important that staff feel supported with this major change that has come at a time when staff well-being is already low due to the covid year.

One of the primary school teaching staff who joined us in March 2020 has taken the lead on curriculum planning which supports the manager and released some duties.

The manager's workload is a focus for the trustees' risk assessment.

Financial review

During the year the charity had a surplus before transfers of £31,334 (2019: £29,338), of which £51,679 (2019: £49,670) was a surplus from unrestricted funds, and £20,345 (2019: £20,332) was a deficit from restricted funds. In response to deficits in previous years, the setting has increased its fees from September 2019 and there will be an annual increase every September. Parental contracts have been altered to allow a further mid-year increase should there be a need to for financial sustainability.

At the balance sheet date, total funds stood at £930,369 (2019: £899,035) of which £293,620 (2019: £252,754) was unrestricted funds, and £636,749 (2019: £646,281) was restricted funds in relation to the restricted asset, the barn. At the balance sheet date a transfer of £10,813 (2019: £281,941) was made from unrestricted funds to restricted funds, to reflect the movement on the loan and the property over which it is secured.

During the year the setting had acoustic paneling added to the lower annex which has helped noise levels which were at unacceptable levels. Other upgrades were to phone systems, now wifi phones with external app extensions to allow for home working for some admin staff. New office equipment and layout due to covid and new CCTV due to failure of the old system.

The trustees wish to hold free reserves of at least three months running costs which equates to approximately £150,000. As at the year end the charity had free reserves of £293,620 (2019: £252,754). The Trustees are confident that the charity is a going concern as long as financial budgeting and careful financial monitoring continues.

BOOMERANG KIDS

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

The setting still has several children identified with additional needs, 2 currently requiring intensive 1:1 staffing which is part-paid for by the council.

The setting has had a high intake of children with English as an additional language (EAL) . Currently 27 children have English as a second language. The group has an assigned INCO Inclusive Coordinator.

The trustees annually review the risks that the charity faces. These risks continue to be mainly related to finance. Helen Hicks, founder of Boomerang Kids, is an important part of the charities risk assessment and considered to be another risk should she leave/retire.

The trustees have a risk management strategy which comprises the following:

The trustees are satisfied that systems are in place to mitigate exposure to the major risks.

Structure, governance and management

The charity is a company limited by guarantee, company number 04451272 , charity registration number 1096356 and is governed by its Memorandum and Articles of Association. The flysheet to the accounts gives details of the charity's principle addresses and those of other relevant organisations.

The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:

Mr R J Rogers Mrs C S Samaroo Mrs M L Rogers Ms P Rafizadeh-Farahani Mrs H Hicks

The Memorandum and Articles of Association provides for a minimum of three trustees. Were there a requirement for new trustees, these would be identified and appointed by the remaining trustees.

Training for new and existing trustees is undertaken as required.

The day to day running of the group is delegated to the manager, Mrs H Hicks.

None of the trustees has any beneficial interest in the company. All of the trustees are members of the company and guarantee to contribute £10 in the event of a winding up.

The chair of trustees is responsible for the induction of any new trustee which involves awareness of a trustee's responsibilities, the governing document, administrative procedures, the history and philosophical approach of the charity. A new trustee would receive copies of the previous year's annual report and accounts and a copy of the Charity Commission leaflet 'The Essential Trustee: What You Need to Know'.

This report has been prepared in accordance with the small company regime as outlined in Section 419(2) of the Companies Act 2006.

BOOMERANG KIDS

TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

The trustees' r eport was approved by the Board of Trustees.

Mrs H Hicks

Trustee Dated: 17 June 2021

BOOMERANG KIDS

STATEMENT OF TRUSTEES' RESPONSIBILITIES

FOR THE YEAR ENDED 31 AUGUST 2020

The trustees, who are also the directors of Boomerang Kids for the purpose of company law, are responsible for preparing the Trustees' Report 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 charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.

In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BOOMERANG KIDS

INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF BOOMERANG KIDS

I report to the trustees on my examination of the financial statements of Boomerang Kids (the charity) for the year ended 31 August 2020.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 (the 2006 Act).

Having satisfied myself that the financial statements of the charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act) . In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the financial statements present a ‘true and fair view’ and the report is limited to those matters set out in the next statement.

Independent examiner's statement

Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of The Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.

Nicholas Brown FCA DChA BFP

18 Hyde Gardens Eastbourne East Sussex BN21 4PT

Dated: 28 June 2021

BOOMERANG KIDS

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 AUGUST 2020

Unrestricted
Restricted
funds
funds
2020
2020
Notes
£
£
Income from:
Donations and legacies
3
48,349
-
Income from c haritable
activities
4
660,050
-
Investments
5
185
-
Total income
708,584
-
Expenditure on:
Charitable activities
6
656,905
20,345
Net incoming/
(outgoing) resources
before transfers
51,679
(20,345)
Gross transfers
between funds
(10,813)
10,813
Net income/(expenditure)
for the year/
Net movement in funds
40,866
(9,532)
Fund balances at 1
September 2019
252,754
646,281
Fund balances at 31
August 2020
293,620
636,749		 TotalUnrestricted
Restricted
funds
funds
2020
2019
2019
£
£
£
48,349
5,000
-
660,050
647,669
-
185
183
-
708,584
652,852
-
677,250
603,182
20,332
31,334
49,670
(20,332)
-
(281,941)
281,941
31,334
(232,271)
261,609
899,035
485,025
384,672
930,369
252,754
646,281		 Total
2019
£
5,000
647,669
183
652,852
623,514
29,338
-
29,338
869,697
899,035

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.

BOOMERANG KIDS

STATEMENT OF FINANCIAL POSITION

AS AT 31 AUGUST 2020

Notes
Fixed assets
Property, plant and equipment
10
Current assets
Trade and other receivables
11
Cash at bank and in hand
Current liabilities
13
Net current assets
Total assets less current liabilities
Non-current liabilities
14
Net assets
Income funds
Restricted funds
15
Unrestricted funds		 2020
£
£
745,930
6,355
360,107
366,462
(89,262)
277,200
1,023,130
(92,761)
930,369
636,749
293,620
930,369		 2019
£
£
765,548
1,526
333,495
335,021
(95,499)
239,522
1,005,070
(106,035)
899,035
646,281
252,754
899,035

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 August 2020.

The directors acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its incoming resources and application of resources, including its income and expenditure, for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Trustees on 17 June 2021

Mrs H Hicks Trustee

Company Registration No. 04451272

BOOMERANG KIDS

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 AUGUST 2020

Notes
Cash flows from operating activities
Cash generated from operations
18
Investing activities
Purchase of property, plant and equipment
Investment income received
Net cash used in investing activities
Financing activities
Repayment of bank loans
Net cash used in financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at beginning of year
Cash and cash equivalents at end of year		 2020
£
(3,059)
185
(10,813)		 £
40,299
(2,874)
(10,813)
26,612
333,495
360,107		 2019
£
(3,630)
183
(10,296)		 £
56,844
(3,447)
(10,296)
43,101
290,394
333,495

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2020

1 Accounting policies

Charity information

Boomerang Kids is a private company limited by guarantee incorporated in England and Wales. The registered office is 4 Frederick Terrace, Frederick Place, Brighton, East Sussex, BN1 1AX.

1.1 Accounting convention

The financial statements have been prepared in accordance with the charity's governing document, the Companies Act 2006 and "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)". The charity is a Public Benefit Entity as defined by FRS 102.

The financial statements are prepared in sterling , which is the functional currency of the charity. Monetary a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2 Going concern

At the date of this report, there exists considerable uncertainty regarding the potential impact of the Coronavirus and the economic consequences, both within the U.K. and overseas, which may result from government policies to contain the spread. The duration and geographical extent of any possible lockdown or future government policies are unknown. Whilst we are unable to predict what the economic consequences may be and the impact on the c harity ’s future ability to continue trading, we have continued to use the going concern basis as appropriate in the preparation of these accounts.

1.3 Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Endowment funds are subject to specific conditions by donors that the capital must be maintained by the charity.

1.4 Income

Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Donations, legacies and other forms of voluntary income are recognised as incoming resources when receivable, except insofar as they are incapable of financial measurement.

Income from grants is recognised when the charity has entitlement to the funds, any performance conditions have been met, it is probable that income will be received and the amount can be measured reliably and is not deferred.

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

1 Accounting policies

(Continued)

Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods and services provided in the normal course of business .

The charity is not registered for VAT. All income is net of trade discounts.

1.5 Expenditure

Income and expenses are included in the financial statements as they become receivable or due.

Expenses include VAT where applicable as the company cannot reclaim it.

Governance costs comprise of costs to fulfil the charity's obligations regarding audit, as well as costs associated with accounts preparation and bookkeeping services.

1.6 Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Leasehold property 50 years straight line Fixtures, fittings & equipment 3 years straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in net income/(expenditure) for the year.

1.7 Impairment of non-current assets

At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any ) .

1.8 Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9 Financial instruments

The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

1 Accounting policies

(Continued)

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including trade and other payables and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future p aymen ts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.

1.10 Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received if material.

Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11 Retirement benefits

The charity operates a defined contributions pension scheme. Contributions are charged in the accounts as they become payable in accordance with the rules of the scheme.

2 Critical accounting estimates and judgements

In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

3 Donations and legacies

Unrestricted Unrestricted
funds funds
2020 2019
£ £
Legacies receivable - 5,000
Government grants - furlough scheme 48,349 -
48,349 5,000

4 Income from c haritable activities

Playgroup
Income
Playgroup
Income
2020
2019
£
£
Playgroup fees receivable
420,855
487,139
Grants receivable
239,195
160,430
Other income
-
-
660,050
647,569		 Other
Income
2019
£
-
-
100
100		 Total
2019
£
487,139
160,430
100
647,669

5 Investments

Unrestricted Unrestricted
funds funds
2020 2019
£ £
Interest receivable 185 183

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

6 Charitable activities

Staff costs
Depreciation and impairment
Playgroup running expenses
Share of governance costs (see note 7)
Analysis by fund
Unrestricted funds
Restricted funds
Support costs
Support
costs
Governance
costs
£
£
Legal and professional
-
3,832
Accountants' fees
-
2,809
Bookkeeping
-
4,850
-
11,491
Analysed between
Charitable activities
-
11,491		 2020
£
3,832
2,809
4,850
11,491
11,491		 Pre-school
running
costs
Pre-school
running
costs
2020
2019
£
£
529,677
476,911
22,677
21,624
113,405
117,305
665,759
615,840
11,491
7,674
677,250
623,514
656,905
603,182
20,345
20,332
677,250
623,514
Support
costs
Governance
costs
2019
£
£
£
-
-
-
-
2,874
2,874
-
4,800
4,800
-
7,674
7,674
-
7,674
7,674

7 Support costs

Payments in the year to the Independent Examiner amount to £1,000 (201 9 : £ 1,000 ) for Independent Examination work and £1,8 09 (201 9 : £1,8 74 ) for other services.

8 Trustees

Mrs H Hicks, a trustee, was paid £48,780 in salary (2019: £47,880), and £5,121 in pension contributions (2019: £5,121) during the year in her capacity as Nursery Manager, as authorised by the trustees and the Charity Commission.

None of the other trustees received any remuneration or expenses during the year (2019: None).

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

9 Employees

The average monthly number of employees during the year was:

Employment costs
Wages and salaries
Social security costs
Other pension costs		 2020
Number
29
2020
£
484,552
29,873
15,252
529,677		 2019
Number
27
2019
£
447,670
16,018
13,223
476,911

T here we re no employees who received employee benefits ( excluding employer pension costs) of more than £60,000 .

10 Property, plant and equipment

Cost
At 1 September 2019
Additions
At 31 August 2020
Depreciation and impairment
At 1 September 2019
Depreciation charged in the year
At 31 August 2020
Carrying amount
At 31 August 2020
At 31 August 2019		 Leasehold
property
£
1,016,574
-
1,016,574
253,529
20,345
273,874
742,700
763,045		 Fixtures,
fittings &
equipment
£
40,509
3,059
43,568
38,006
2,332
40,338
3,230
2,503		 Total
£
1,057,083
3,059
1,060,142
291,535
22,677
314,212
745,930
765,548

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

11
Trade and other receivables
Amounts falling due within one year:
Trade receivables
Other receivables
12
Borrowings
Bank loans
Payable within one year
Payable after one year
Amounts included above which fall due after five years:
Payable by instalments		 2020
£
1,472
4,883
6,355
2020
£
105,951
13,190
92,761
40,002		 2019
£
548
978
1,526
2019
£
116,764
10,729
106,035
60,853

The bank loan is secured by a fixed charge over the leasehold premises, Saltdean Barn, limited to £200,000. At the year end the interest rate was 1.6%.

13
Current liabilities
Notes
Bank loans
12
Other taxation and social security
Payments received on account
Trade payables
Other payables
Accruals and deferred income
14
Non-current liabilities
Notes
Bank loans
12		 2020
£
13,190
6,460
30,565
32,342
3,509
3,196
89,262
2020
£
92,761		 2019
£
10,729
5,522
36,662
33,924
5,382
3,280
95,499
2019
£
106,035

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

15 Restricted funds

The income funds of the charity include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:

Balance at Resources Transfers Balance at Resources Transfers Balance at
1 September expended 1 September expended 31 August
2018 2019 2020
£ £ £ £ £ £ £
Barn and
Garden 384,672 (20,332) 281,941 646,281 (20,345) 10,813 636,749

The restricted fund originally related to grant income that was received to renovate Saltdean barn and its garden. Now the barn and garden have been renovated it now represents the net book value of the barn and garden. Subsequently a loan was also taken out for further property improvements which was secured against the barn, so it has also been allocated to the restricted fund.

The movement in the year reflects the net movement on the asset and loan.

16 Analysis of net assets between funds

Unrestricted
funds
Restricted
funds
2020
2020
£
£
Fund balances at 31
August 2020 are
represented by:
Property, plant and
equipment
3,231
742,699
Current assets/
(liabilities)
290,389
(13,189)
Long term liabilities
-
(92,761)
293,620
636,749		 TotalUnrestricted
funds
Restricted
funds
Total
2020
2019
2019
2019
£
£
£
£
745,930
2,503
763,045
765,548
277,200
250,251
(10,729)
239,522
(92,761)
-
(106,035)
(106,035)
930,369
252,754
646,281
899,035

17 Related party transactions

Remuneration of key management personnel

The remuneration of key management personnel is as follows.

Aggregate compensation
There were no other disclosable related party transactions		 2020
£
53,901		 2019
£
53,001

BOOMERANG KIDS

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2020

18 Cash generated from operations 2020 2019
£ £
Surplus for the year 31,334 29,338
Adjustments for:
Investment income recognised in statement of financial activities (185) (183)
Depreciation and impairment of property, plant and equipment 22,677 21,624
Movements in working capital:
(Increase)/decrease in trade and other receivables (4,829) 1,716
(Decrease)/increase in trade and other payables (8,698) 4,349
Cash generated from operations 40,299 56,844
19 Analysis of changes in net funds
At 1 September Cash flows At 31 August
2019 2020
£ £ £
Cash at bank and in hand 333,495 26,612 360,107
Loans falling due within one year (10,729) (2,461) (13,190)
Loans falling due after more than one year (106,035) 13,274 (92,761)
216,731 37,425 254,156