REGISTERED COMPANY NUMBER: 03777308 (England and Wales)
REGISTERED CHARrrY NUMBER.. 1100021
GOVERNORS. REPORfAND
AUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2025
FOR
SEVENOAKS PREPAPATORY SCHOOL UMITED

SEVENOAKS PREPARATORY SCHOOL LIM￿E0
CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Po99
Govemors, Report
Report of th8 Indepenilent Auditors
10 to 11
Slatement of Nnoncial Actfviti88
12
Balance Sheet
13
Cash Flow Statement
14
Ntstss to th* Cash Flow StstemÈnt
15
Note$ 10 th8 Flnanclol Statements
16 to 28

SEVENOAKS PREPAFiATORY SCHOOL LIMITED
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
The govemors who are also directors of the charty forthe purpose8 of the Ci>rnpanEs A¢t 2006, present the4r report with
the financigl statements of the chanty forthe year ended 31 August 2025. The gov&rnor5 have adopted tke provisions of
Accounting and Reporting by Charities.. Statement of Recommended Pra¢ts"¢e applicable lo charlties pt8paring tkeir
accounts in a¢¢0[dan￿ with the Finanrial Reporting Standar¢J applicab￿ in the UK and Republic of Ireland IFRS 1021
leffecbve 1 January 20191.
OBJECTIVES AND ACTIVITIES
Objectives and aim$
The School seeks to prowd8 an edu¢ation for lrfe. It ailns trj achieve this through the Way of Life., together with an
academi¢ approach that focuses on the needs of the Individual. In addition. the School Sets out to encourage wery pupil
to be Ihe best they Can be, both in$￿e outside the dassroom. The School's ethos 15 central to its airns and
emphasyzes Strong pastoral G8re of pupils. nurturing each one and supporting parw)ts and children alike.
Our aiffts are..
to ensure the safeguarding of all pupil$.
- to afford all pupi15 Opportunities to succeed both insick outside the das$roorn.
- to recruit and relain the highest calibre of teaching and support staff who embody our Way of Lrfe.
- to provide excellent pastoral care and nurtu￿ outstsnding relationships between stsff, puplls and parentj.
to be a warm. friendly. family school.
to provide individualis8d leaming which we belBve is best provide(J for in srnall das$ 51TrS.
to utilise t8chnology to student le8rning and to ensure that our ICT prowsion cornplements existing and
future teacthing $trategies
- to progress Sthool's commiknent to bursari&s.
to develop th6 School's invo￿ement with local. national and international d)arits"es.
to maintain and enhants the schools environrnent and facilities
- to maintain a balan￿d budget approach to managing its financial resou￿$ and èxpenditures.
Sevenoaks Prep'way ot Ufe"
I ought to think at all times how rny every action will affect oth8rs in my lrfe". par8nts, friends. retatlons. t8achers and
everyone younger than rnys81f.
l ought to treat all others as I would want to be treated myself, and take a personal Inte￿St in how other people fe61.
l ought not lo touch anything that is not mine, unless with permission or unless l am being helpful.
l ought to be polite to everybody at all times and be posibve in my athons.
l ought to take rgsponsibility for my obvn Tnaturity by ensuring l 8ss15t in Ihe smooth running of the $choc*l and rny
home.
- I ought to tske ownershlp of my studp&5, cOn￿ntrating and applyirrfJ mysetr lo a¢h￿ve to the best of my alilty.
l ought lo obey in the right spirit the instructions of my teachers and parents.
- l ought lo report imrnedi8tely any daM￿e or unforbjnate behaviourto my tsachers andlor rny parents.
l ought to remember that in life my aim should be to solve prC&￿M8 not (au5e tIEm, lo build bridge5 rather than knock
them down. to tru51 others 8nd to be tru51ed. lo put the needs of other5 first and mirE last. to iTnprov8 and make better
whatever orwhoever l am involved with.
. l ought, al all times, to be totslly honest io myseW and 10 0th8rs.
CHARJTABLE OBJECTS
The objects of Ihe Sd)ool a5 set oui in the All¢￿ of A$50ciation, are to establish and cary on in Great Britsin land any
other counthesl Schoo15 at or by means of which students may obtain education and inStructi￿S in languages.
malhemati¢s, geography history. ané all other su4.ecls whats￿Ver that may be Included in a commercial. lechftical.
suentffio da5sical oracademic edu¢abi)n.
In Setting the objectD1è5 the govemors have gNen c2refvl rxJn$ideration to the Charity C¢mmi5&0ns' general gut¢anc• o
publi¢ benefit.
Page 1

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
OBJECTIVES AND AcT￿￿lEs
Significant activitles
Sevenoaks Prep contlnues to develop its broad and challenging curriculum to equip thll dren the knowledge, skllls
and experien￿ needed for tomorrow. Our k)rnlion, in 25 acres of well-managed playing fields and woodland, provides
not only a vast playground bul also the opportunity to extend the cla38room and deliver hands-on leaming indoors a￿d
out n the open.
We are focussed on improving the rnentsl health and wellbeing of all our pupiL8 and stsff. A wellbeing team has l￿en
created and mental health prefects appoint8d to ac*"veiy support the ernotional wellbeing and mentsl heatth of the whole
school.
Art5
Music continues to be a vibrant part of lrfe in the School. In the Prt-Prep there a￿ weekty singiro assemblies. rnu51C
lessons, pa￿cUla￿Y piano anrl violln. remain hugely popular. with a record numbèr of children participating this y8ar. The
Year 2 Recorder Club performed at the Christmas and summer shows and The Pr8-Prep Choir. for Years 1 and 2.
regulady performs at sthwl events. The musi¢ depathent for The P￿p Side has had an eX￿ting year. Celebrating
music in all its forms. HEhlighls induded the annual hou88 musi¢ ¢orNpelition, the senior music con(*rt. Christrnas
con￿rt, Chri8bras ¢arol 5eNice and P￿p Idol lour annual battle of the bands). We have partlQP8ted in events such a$
King'$ R￿￿ester Orchestra Day. the IAPS Festival of Singing at Benenden. Strings Day al Walthamstow Hall and our
(l)oir attended the Young Voices COn￿rt at the 02 and perfomied in a choir with thousands of thildren
Our Pre-Pr8p Na￿.￿lty and Summer Shows beautttully showcase the children's grobvth. ¢roativity and ¢ourage. From
hearbwarming moments in the Natiwty to the wbranl energy of th8 Summer performances, ea¢h production highlight$
their developing confidence and teamwork. Year 3 and Year 4 proudly Showcased their $inging and acting skills in their
end of yèar shows. Our school produ¢tion wa5 Peter Pan Jr. and Years 5&8 gave an enchanbng perfomance
bringing warmth and humour lo this magical joumey to Neveriind. Years 7&8 dfjlNered a conffide￿t and captivatlng
pertomiance of Frankenstein. with stsndout acting and an atmospheric set that kept the aUdIen￿ spellbound and then at
the end of the year took Ihe lead in directing and producing their own pkys fortheir house drama productions.
The art d&partynent gt the Prep has had another livety year. wilh children from Reception all the way up to Year 8 ccrning
weekly to explor* and Gteate. The Pre-Prep children have created piec85 Inspired by their dass topi¢.' Rewtion
wowed with their paintsd dinosaur landscapes. Year 1 grew their cutbng and ¢ollaging skills by Creating 5uperheTO
cityscar*s. and Year 2 impressed with thair Afriran wax batik and tree designs. All of the Child￿n have the chance to
develop their growlng skilL%, and the roomy Studio gives us the opportunity for them lo mak8 collaborats.vely on a large
Scale. The Year 2 sea-inspired work that wenl towards decorati￿ the stage at Iheir sumrner show was espeGally
memorable and showed that working together on something can have a big imp8Ct
The Prèp children We￿ just a5 busy. Year 3 Created scffie characterful ￿rdbtsard pIgeor￿ to commemorate the Tole of
me&8enger bircls wartare. Year 4 éevelop8d their painting skilL4 and to arLTrmpany their English topi¢. ￿aMt to
layer watercolour lo ueate beaubful stream views. Year 5 impre55ed us wth their architethjral model of Petra (from
Jordan) and explored the connecton behyeen music and art through the genre of at6traction. Year 6 fooled us all wlth
thèir skills during the annual Great British Fake Off. making fake fotsd that genuinely looked go￿ enough to eatl Ysar 7
grew their printmaking skills and leamed to Use tayers to add depth ar￿ interest to their deslgns. In their final year. Year
8 gol to grips with photography and discovered how to use objects as a forni of pOrtra￿re. thinking about metsphor a
meanlng witt)in their own work.
Sports
Football
Foolball conb.nues to bp the sports forAJS for the boy5 during the Autumn Tern. Coachin9 within woekly gar￿￿ ￿$SOn6
ntred on developing both individual skills and te8m strategy. with numerous teams trom A to E - representing each
ye8r group from Year 3 and Year 4 Y)rough to the Colts Iyears 5 and 61 and the Senior team. Regular fixtures ag3in5t
local $¢hiK)Is and participation in toumaments prowded Valuab￿ opportunitres for pupil$ to test their skills and ieamwork.
resulting in some impressive performances and well-deserved wins. 11 wa$ also fantastic to See our gids, football
prowsion grow this year. viith a dedicat8d club established and a team of Year 5 and 6 girfs eompeting at a tournament
hosted by Chelsea Footba51 Club in Cobham. They performed brilliantty, conc*ding only iwo goals throughout and
secajring an impressive fOUrth-pla￿ finish.
Cross Country
We had tsams partl¢ipaio in the rnain cro$$ county ev8nts thi8 Year￿th SOFne standout perfomances.
We took 41 pupils to Si)merhill School Regional Cross Country whith 15 renowned for its challenging course and our
pupil$ rose to the occ28ion. We are especially proud of our U9 Boys. team and U11 Cirls, team. who both pla￿d a
fanla5bc 2nd overall, with standout perfOman￿$ from one of our U9 boy5 and one of our U11 girfs, each finiqhing 4th in
th8ir resrEcts"ve races.
Page 2

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
OBJECTIVES AND ACTIVITIES
Vve had over 200 compeutors fiLsm more than 10 drfferent schoo15 lake part In our annual Thomas Trophy cross country
competition and we are proud of a15 our runners who participated. Vve had numerous top 10 finishes and a $￿CIal well
done to two of our Ug boys who came 2nd and 3rd in the U9 boys, race. helping secure first place for our U9 boys, team.
In Ihe cornbined team ¢Ategories. the girls placed 2nd overall and the boy's placed 3rd which is a fantastic schievemenL
The season ended with the Goodman & Hutchins Cr055 Country mixed Cross county relay and our run￿r$ oave it thèir
all Showing great detetmination and teamwork and it was a brillianteffort to end our Cross country season.
Rugby
The rugby season 5tsrted with an inspirational day with G80rge Gregan. fomier Wallab￿$ captain and second most
Cap￿ Australian player of all tirne. He la1 an engaging Q&A session with pupils, statt and parents and then headed lo
the pitch to lead coaching sessions with ourYear5 6-8 boy8.
Our teams had a good season on the pitch with special mentron to our Year 6 rugby team for their remarf(able progress
over the past few years, their growth progress as players and as 8 team was evident in th& Solefield Schools annu
U11 rusby sèvens tournament where they had a narrow defe8t in a thrilling final.
The Prep hosted our U13 Culley Cup Rugby 7s lournameni which was a g￿at success with an eX￿pIlon8l st8ndatEI of
play and some closely contested malch8s. The folli)wing week. we hosted the Rugby 7s toumament for U11 boy5. in
which our Year 6 A team took part. The boy$ tsced some tough opposition in their first two tnatch6s', however. Ihèy put
their disappointment behind them ancl played an excellent game of rugby to finish with a Well-deser￿1 win. securing the
bronze medal.
Cricket
It wa5 wonderful to see our crid¢et pit¢FE5 full of energy over the cricket season with ts8rns enjoyirE the game across
our picluwque grounds. Cridiet at The Prep is a truty inclusive sport wllh Lx)ys and gill8 playing together on teams
Se￿cted by ability. not gender. wilh both harcs ball and 50ft ball crid(et available ensunng everyone gets the chance lo
play, progress and enjoy the game. Pupils couw choose whelher they played hard or soft ball crid(8t and enjoyed
competing in regular fixtures.
Hockey
We enhan￿ our hod(ey provlsion this season with a partnership with Sevenoak5 Hockey Club who coached our
hod¢ey teams alongside oursports department.
Our U11 hod(ey team had a strong Season and ahhough they brought ￿me the bronze ￿al they narrowty rniss￿ out
on a spot al the National Finals at the IAPS Hod¢ey Regional Qualrfier8. At the County In2Hockey tournarnent, hosted at
The King'5 School Canterbury on Monday they finished as runners-up, brirying home silver medals and qualifying for the
regional ccmpetitr"on.
Netball
The netball 8ea8on began just before the Chri5trna5 hOl￿ayS. with coaching for all year groups frorn Year 3 upwards
during their Games lessons. The gids had a busy start to their netball season with lots of fixknre$ prowding valuab
m*ch ex￿rience- playing against Kent College. Hilden Grange. Derwent Lcdge. Scdefield and St Michaels, as well as
tournaments at Sevenoaks School and H&elwccé. As the season progre55ed, our netball continued lo go from strength
to strength, with some outstanding individual displays and excel￿nt teamwork on show. A partl¢ular highlight of the tertn
was welcoming Joan Mills MBE, fomier preS￿ent of England Netball. to The Prep. Joan has made an ethordinary
contribution to the sport at every level local. county. regional and nation81 and she inspired our pupils with her passion
and expertise. both in her ialk and during 8n ener9eb¢ on-CVUrt sessjon filled with Valuab￿ lips and encouragement. To
end the netball season we held house nelball matches with rntxed-a9e teams giwng Ihe girls the opportunity to play
alongside different year groups.
Athlet1¢$
In the ￿8d-up to Sport8 Day. our Year 3-8 pupsL8 enioyeEI a series of alhleU¢s aftemoons, competlng In events suth a$
hurdles and the 600m and practi5ing their ball throw, lory jump and high jump techniques as well a5 some excitrng
rèlay races. Prep Sports Day was pad(* $d)edU￿ with the children tsking to the rad( and field bright and earty tD beat
the he8t and It was a fantastic momlng of athlet'cs.
We took 27 pupils to the Julie Rose Stadium in Ashfor4 to compèts in the Independent School District Athletics
Cornpetftion with our athleks participating In a range of event5 and we were delighted that we had four of our pupils
qualty for th8 N8t￿n81 Athletic5 championships which took place the following month.
Vve narrowly missed out on an overall victory at an athletic8 competition al St Michael's Prap School. Points were
awarded based on each eompÈtilo¢s perfofmance. all ¢ontribuling to the overall team scores. There were some
outstanding indiv￿ual and team effort5 and the pupils showed great detemiination and teamwotk throughout.
Tennis
Page 3

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS, REPORT
FOR THE YEIR ENDED 31 AUGUST 2026
OBJECTIVES AND ACTMTIES
Vve were delighted to welcome Matd)point Tenni% CoaGhing to lead our tenni5 prowsion al The Prep Ihis year. Puplls
from Year 2 to Year 8 COU￿ lake part in group or individual sessions, design￿ lo inspire a love of the game and dèveSop
skills 8t every level. We multiple p8irings rep￿sentIng the school In both the boys, and gids, competitions at a
competitk)n ai Sevenoaks School with one boys orange ball pairing securing sifver medals and one of our girls. gree
ball doub￿ paiiings earning bronze.
Indoor Rcwing
We introduced Indoor Rowing al The Prep thks yaar and were ¢elwJhted to have 12 students ccrnpete in the National
Junlor Indoor Rowing Competition. We were thrilled ID wel¢otne Emity Craig MBE, Britlsh women's lightweight double
scuIL8 Olympic champion and three-lime wodd champion rower. to The Prep. She shared her retnarkable story and then
pupils had the fantastic opportunity to rèfinè their tschnique with Emily on our rowing machines.
Trips and Workshops
We have been able to schedule many MO￿ trip5 and workshops for th• chI￿ren over the year. scfne of whi¢h a￿ listed
below".
Year Gioup Trips 2024-2025
Receptv)n Dig Up L)ini)saurs lin-school wort¢hop frorn outside 8gen¢yl. Port Lyrnpne Safarf Park. Biggin Hill Mrport
Year 1 The Roy31 Ob5ervalory Greenwid). Leeds Castlè and Gr￿St0￿e Farm
Year 2 Kent Life Museum. Fire Engine vi51t lin-sthool vislt from Kent Fire and Rescue Services), Matilda the Musical,
Ha5tiTrg5 Aquarium and RNLI trip
Year 3 Young V & A. Kent Life and Rod￿ and Fossils workshop
Year4 The Observatory Science Centre, Hersbmonctux. Knole House
Year 5 Horton Kirby and Cartoty Wood
Year 6 Warner Bros Studio Tour. PGL res￿entIal in P8ri$
Year F Bu8hcraft. Dover Geographyl Biologyl 5UStainability Irlp. Bletchley Park, Belgiuml Frants Battlefields
Year 8 Bushcraft South Coast. RNer Boum8, Bkgtchley Pa￿. Belgiuml Fran￿ BatYefie￿S. London theatre trip
Thè childrens leaming is a150 SUPWrted durin9 the year by putting on and attending a wlde range of work5￿P8. 8u¢h as
British Science VVeÈk viith this yearfs theme bèing 'Change and Adapt.. wor￿ Book Day. author visits. Creative Ar
Week with tt)e theme of dreams Whe￿ pupi15 immèrsed themselves in a wide range of exoting workshops including art.
drama. dano. music and photography. Year5 7&8 Lecture Senes. the yearfy Schola$b¢ Book Fair, Dwali and tlance
workshops. visiting perfonrafto5 of pantomimes. 8￿CialiSt sport bJition, and the ever popular Duck Watch of hatching
ducklings.
Our regular schod events that involve our community of ¢hildren. parents $tsff include5 the Quri Night Golf Day,
Cri¢ket Day, Prep Idol, Bums Night. Grandparents Day. maypo￿ Danang, Kindergarten Grand PrtK. Family Dsy. Wreath
Making, C8rol cOn￿rt and Christh88 Bazaar. This year over 230 members of our Prep community ¢ame together at our
d2221ing Mardi Gras ball which raised rnoney for both the school and a local charrty Frtnds for Famity.
The 8¢hool encourages a more enwronrnentsl appr08ch wherever it can, and this year has been buik1ing on the Eco
S¢hool status with more work Imng done by the chIld￿n on our Eco C￿rnIttee to rtduce our impact on the
environment.
Alongskle this. the whole 8chcx)I has benefitted frun outdoor leaming and use of our outdoor'for85f classrooms and
natural areas in our lovety grounds. We have highly qualffjed specialist staff running thes8 sessions which support
childrens Independen￿ and love of nature as well as teaching them new skills.
Publ1¢ benefft
Our Continung involvement as a school with local, national an¢ internationsl charitEs supports Ihè wi)rk we do in making
children aware of the wider environment and 10 raEe funds for those in need. During the school year we have co1￿Ct￿d
food bank donation$ for Sevenoaks Laréer. and the Spring Ball or9ani5ed by the parents rai$ed a large amount of money
for Frtends for Familie8. which is a local tharity supportin9 the work of social workets wlth deprived families.
W8 have several staff who are Governors * Olhar local schwL8 and donate their time and skilL%. and nationally we raised
functs for the Salvation Army. Maunillan Cancer, and the Poppy Appeal. Intemalionally we also supported the Haller
Community charity in Kenya and We See Hope in Kenya, Malawi. Tanzanw. Uganda and Jmbabwe from varws
initiatives that the ¢hildrEn thernsefves set up and ran.
Dudng each school holiday we host a variety of clubs end activities run by external providers to offer frjn and Challenging
experien￿ and in holiday childcare. Our faalities are used for this and they a￿ available to all working families wwher
they attend our school or not.
Page 4

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS, REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
OBJECTIVES AND ACTIVITIES
Scholarshlps Iyears 6 and 81
Our eX￿ptIOnal teaching t8am ensures that every pupil is motivatad. ehallenged and well-prepared for examination$ an
SGholaT5hips at both independent and local grzmrnar schooL8. This coTnmitm8nl has led to another year of oulslanding
achievements, including 15 scholarships in 8cademic, sport. music and drama - with academic stholarships awarded to
one-third of Year 6 pupils offered places at Sevenoak5 School and three-quarters at Caterham.
The following s¢hoiarship5 were awardÈA to Dur pupil5',
10 Ac￿eMiC Seholarships including S8venoaks Sthool and Catsrharn
2 Sports Stholarships
2 Music S¢holarships
1 Drama Scholarship
Destination S¢hoo15
Pupils gained places at their thosen 114 113+ sen￿￿ independent Schools and many were awardecl pla05 at or
mort schools.
This year our Yoar 6 pupils have se¢uod places et a fantastic tynge of sec*Jndary schoo15, many for Year 9 places.
These indude Tonbridge. Sevenoaks. Catsrham, Judd. Tonbridge Gr8mm8r, Wallham5tow Hall. Sutton Valence, Kent
c11￿e. and furlher afieid to Hurst. Benenden. Worth, Bethany 2nd Lingfield College.
All six of our Year 7 pupils who sat the Sevenoaks Sd)ool entranc8 exam for Year 9 entry thi$ term have been awarded
plac85.
We had an inspection by th* Ind8pendent Schools Inspectorate IISII and the inspectors praised both the high calibre of
our academi¢ pro￿$10￿ and the exceptional petsonal development of our pupils.
'Pupils art well prepa￿￿ forthe next stage8 in their education and futu￿ live5"
.ieaders' hi9h ambition for pupiL%' a¢h￿vement is r8alis8d"
'Pupils make good progress, enjoy thelr leaming and respond ¢real￿ety to the challenges set."
FINANCIAL REVIEW
Financl81 position
The income of the School arises frorn fees and donations rEc8ived and Interest earned on short lem deposits with the
bank.
The charitable expendittj￿ 6 all met from thi8 in¢(xne. The governors consider thè a88ets and the 0￿ration of the
School are suffKi8nt in the short term to maintain its obl￿at"0￿$ in full.
During the year, the Govemmenl introduced Value-Added Tax (VAT) onto school fee in￿rne and sorne ex#ras. The
School chose to initrally pass on only 6% of this increase to parents leading to a net 12% reduction in fees received.
Notwith$tanding this heaclwlnd. total income dunng If* year ended 31 August 2025 was broadly level at £5.626,232
12024." £5,659.5561 and the expenditure was £5.468.68912024.. £5.317.3221 which resulted in a sutplus for the year of
£157.543 compa￿￿ to a surplus of £342.234 generated in the previous year. Al of the Schools expenditure was spent in
advancement of its charitable objectNes
Investsnent policy and obl￿11¥e$
The governors investment powers are governed by the Memorandum and Atticles of Asso¢iatlon which permil the
governots to make any invesknents Ihey d88m fil. Most of the fvnds generate(J ty the S¢hool a￿ us8d in the short tenr
in achvèviro the charftable aitns and objectives. The￿ a￿ no funds availab￿ for extemal long tem investments. Short
tèrm surplu$ funcls are ￿ld on deposit wth the bank.
Reserve5 policy
The govemors hav8 a policy of achieving an operational Surplus to continu¢ to invest in maintaining educational fa¢ilib"e5
that meet and exceed the wrrent recommendation8 and standard5.
It is the School's poircy to hold unrestricted cash t8serv8S 8qual to at least three months budget￿ expendiiure. which
equates to beNv8en £1.1m and £1.25m12024.. £1 lm and £1.25rn1.
The School holds testricted frjnds of È68.835 12024.. £63,7601 which have b88n donat￿ for the funding of buTsarfes.
Unrestricted funds of £5,726.629 12024." £5.574.1611 allow the school to cary out ¢$ Charitab￿ oèjectnies. The total
funds held wtrre £5.795,46412024". £5.637.9211.
FUTURE PLANS
Gwen the unc*rtain economic siiuation the school d08s not have any immediate plans forcapital develoKwnent
Page S

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS. REPORT
FOR THE YEAR ENDEO 31 ALIGUST 2025
REPORTABLE INCIDENTS
There hsve been no reportab￿ incidant5 during the year.
STRUCTURE. GOVERNANCE AND MANAGEMENT
Governing document
Thè charity is controlted by its governing document. a deed of trust, and ¢on5ti1utes a limited company, Ilmilod by
guarantee, as defined by th8 Companies Act 2006.
Apwintrnent and rellappointrnent of govemors
The Artide5 of Association allow for there to be betsween s8V8n ￿enty appointerj govemors. There are currently 12
on the Board. Governors a￿ appointed by the existing Board member5 in the fir81 instance and they a￿ ty appointsd for
3 years and can serve up lo a maximum of 3 terms of 3 years unless there are extenualng chrcurnstan￿.
Or9ani$ational structur•
Nono of the govemots ha5 any benefic*l interest in Y)e company. All the governors are Mem￿[5 of the (¥mpany 8
guarantee to contribute £10 in the event of a winding up
The board of governors rr*t at ￿ast On￿ per term on Ph October 2024, 20th Novembèr 2024. 13th March 2025.
121h June 2025.
The rnain Sub Committee of the gov8mor5 IS the Executive Committee which meets once a month to di$¢uss the day to
day m8tters COn￿rNed wlth the running of the S¢hool. Major Items are passed to the Main Board for discussion, with the
Exe¢utive Committees ￿G0￿mendatiOns. The Chairman and VI￿ Chairman sit on this Committee with the Headmaster,
Bursar. Deputy Head and Head of Pre-Prep in attendan*.
The other pem)an8nt Sub Committe85 are 8$ follows".
Academic Committee
C Jones
Financ* and Risk Committee
J Berry
Bursary Commlttee
K Rush
Estates and Facilities Corrmrttee
A Durtnell
Safeguarding and Wellbein9 Cornrnittee T Homshaw
Chalr
hair
Chair
Chair
Chair
The govemors bring many years of experien￿ in a wide veriety of professional r￿Ids, such as finance. education a
rn*￿1ne. The 'day to dal, running of the SchcrA is delegated to the Headmaster Luke Harrison and the Bursar
Andrew Hodgkin. They wofK in coop&ration with Ihe Senior Management Team. who are the Deputy H88d, Head of
Pre-PTep, A8515tant Heads and H¢ad of Earfy Years.
Key management remuneration
In line with pay for all $tsff. key management pay is considered by the gov8rnors' Finan￿ and Fiisk Committee who
make recommendations to the full board. In deciding the level of r8rnunerats"on. the committee Cons￿er the cur￿ftt
market d$maTrd for pupil$, tt)e fin8nCI81 strength of the School and the economic tyjdook. The key management role5 are
detailed in note 12 of the accounts.
COMMUNITY LINKS AND PUBLIC BENEFIT
Part of the School'$ alms is to develop Invofvemenl with bcal, national and intemalional charities. Th￿ is an important
Way of developing children's understanding of W￿er Society. During the school year we have collected foc* bank
donations for Sevenoak5 Larder, and the ¢hildren. parents and staff worked to raise money for local charit*$ such as
Friends for Families snd by donating Chrislmas gifts to the Salvation Amiy. We supported Taising tnoney for nat￿nal
charities such a5 Macmillan can￿r. the Poppy Appeal and the Red Cross Appeal for Ukraine. and Inlern8tionally as we
raiwj and donated f￿ndS to Ph￿NIX Football Academy in Ghana, the Haller Community charity in Kenya and We See
Hope in Kenya, Malawi. Tanzania, Uganda ar￿ Zimbabwe.
During each school holiday we host a variety of club$ and actiwties run by e￿ernal prowders to offer fun and challenging
experienw and in holkday Childcare to all woll(ing families whether they attend our school or noL
Engagemeniwlth •mployees
The School is an equal opportunities employer. Full and fair Cons￿￿ration 15 given to job applications from disabla(J
person5 and due Consideration is given to thwr training and empbymènt needs. Consultation with employees has
continued at 811 leve15 with the aim of taking their wews into account when deosions are made that are likely to affect
their interest5. The 8laff ¢oun¢il continued to be Consulted and to Contribute suggestions to the executs"ve.
Page 8

SEVÈNOAKS PREPARATORY SCHOOL UMITED
GOVERNORS, REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
STRUCTURE, GOVERNANCE AND ￿NAGEMENT
Risk management
Sev8noaks Prep School Board of governors rs responsible for the management of the risks faced by the School. Risks
are identified, assess￿ and conlroL8 established Ihroughout the year. Tha full ￿sk register is rewewed annualty by the
Finance and Risk sub eommittee of the Board and it 1$ a standing item on their termly agenda.
The govemor8 consKJer the major potential risks to the School lo be".
- A challenging economic environment adverse￿ affecting pupil numtrErs & fee level5.
- Inflationary pressures on ￿rtsID costs.
- CompetitKin frorD both independeni and Stale Schools for pupils.
- Ensuring Safeguarding & Inspection in an increasingly regulated environment.
- The threat of a specrfi¢ cyber attack on the school.
- Th• continuing impact of th8 proposed imposition of VAT on $¢hod fees by future Labour GovemmenL
The key controls used by the Sthcol tc rnthgate risks indud8'.
Fomial agenda for Committ& and Board aclfvities.
Detail8d Terms of ￿le[en￿ for all Committee5.
Comprehensive strategic planning, budgeting and managemènt affountirwj.
Established organisalional struc￿re and lines of reporung.
Fomal wrrtten policies.
Robust scrutiny of polrcies.
Clear authorisation 8nd approval levels.
Safer recruitment a$ required by law for the pro18ction of the vulnerab￿.
Staff training. Child Prolects-on and safeguarding.
Data prole¢tyon measures in piace to protect the ¢yber Security of School data includlng restriction of access
aulhentrcation. the hO￿ing of back_ups and purchase of insuranc8
Through th8 risk management proc*sses established by the S¢FKX)l. the governors arg Satisfied that the major risks
idenlfted have been adequately rnitigated Whe￿ necessary. It Is ￿¢09niS8d that the sy5terns can onty provide
reasonable but not 8bsolute assurance that rnajor risks have been adequately managed.
Bursary Policy
This year the Charity awarded Bursaries of £47,546 10.86% of fee income) 2024.. £24.￿7 10.44% of fee income) from
unrestricted funds. specifically the general bursary reserve. The governors. policy. in line with that of most other
independent s¢hools. is lo award Butsaries on the bas6 of need. All Bursaries are rnearts tested application.
A separate bursary fund ha5 been establrshed and is overseen by a subcommittee of 3 governors. the Head and the
Bursar. Our aim is to bu1￿ up a fund which will support a Child attend the School. This would be over and above the
fund$ alraady set asKle by the Sthool.
Pension schemes
The School pariieipates in th8 Teachers. Pen$lon Scheme JPSI for Its teaching Staff and an auto enrolmentscherne run
by Peopks Penslons for support stsff.
The TPS 15 an unfvnéed multi-employer defined benefts schwne govemad by the Teachers. Pertsion Scheme
Regulations 2014 Members conbibute on a 'pay as you go. baskg with conbibuts.ons from members and the employer
being credlted to the Exchwuer. Rebrement and olher pen$ions benefits a￿ papd by public funds prov*Yed by
Parfiament.
The employer contributrcn rat8 is set following scheme valuaty.ons undert8ken by the Govemment A¢tuarls Depathent.
The current employer contribution rate for the TPS is 28 6%. Following the completion of a consultation process the
govemors hav8 limited the contribution as employer5 to 20.1% from September 2022 and have Prov￿e¢ a Total
Remuneration Package ITRPI which gives the option to teachers of oither remaining in tt)e TPS or joining an allernatNe
defined contribution pension.
For the Support Staff Pension administered by the Peoples Pension th8 employer contribu*"on was 3% the
employee rale 1$ 5%.
Pa9e 7

SEVENOAKS PREPARATORY SCHOOL LIMITED
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
REFERENCE AND ADMINISTRATIVE DETAILS
Re9iStered Compary number
03777308 (England and Walesl
Registered Charity number
1100021
Registered office
Fawke Cottage
Codden Green
Sevenoaks
Kent
TN15 OJU
Trusi•o$
Chairrnan- MS J S Bery
VI￿ Chaim)an- K R Rush Iv1￿ Chairman from 20.11.241
Dr S Bailey
R Burge5s- re8igned 07.10.25
P Cheveley- ￿igned 07.10.25
A Durb)ell
Mrs T L Hornshaw
C Jone$
E Oatley (Vice Chaiman to 20.11 241
Mrs A M Stuart
Company Se¢￿tary
A Hodgkin
Auditors
Azets Audit Servi￿$
R1ver Hou58
1 Maidstone Road
Sidcup
Keni
DA14 5RH
Sollcltors
Thathray Wll&qm$
King5 House
3240 W￿MOre Road
Brimmky
Kent
BR1 1RY
Bankers
Handelsb8nken
Sevenoaks Branch
181 Floor
50-52 London Road
Bligh's Meadow
Sevenoaks
K8nt
TN13 1AS
Senior Leadership Toam
Headrnasler- Luke Harrison
Bursar- Andrew Hodgkin
Aeling Deputy Head Head of Pre-Prep- He￿n Cook
A88istsnt Hesd- key s14e 31Director of Admi55ions- C&?￿ Harrison
Assi51ant He8d- key stage 2- Robin Colling8
Assistant Head- key Slag8 1- Shannon Wake
He8d of Early Years- Louisa Rcwland
Page 8

SEVENOAKS PREPARATORY SCHOOL UMITED
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
STATEMENT OF GOVERNORS, RESPONSIBILITIES
The govemots Iwho are also the dire¢tor5 of Sevenoaks Preparatory S¢1￿01 Limrted foi Ih8 purposes of company lawl
r8sponsible for prepari￿ the Govemors, Report and the financial statements in accordanTr with appl￿b￿laW 8nd
United ￿ngdoM Accounb"ng Standards Iunited Kingdom Generally Accepted Accounting pra¢ty.￿l induding Finandal
Reporling Standard 102 Yhe Financid Reporting Standarrj applicable in the UK and Republic of I￿land,
Company law requires the governors to prepa￿ financial statements for each finanoal year. Under Ihat law, the
govemor5 have elected to prepare the financial statements in attordance witt) United Ki￿d0M Generally Accepted
ACCOUntir￿ Pra￿￿ (United Kingdom Accountiry Standards and applicats￿ L8wl.
Under c¥Jmp2ny 13W the governors m￿t nol approve the finanoal statements unless they a￿ satkSfied that they give a
true and fair view of the stste of affairs of the Charitab￿ company and of the incoming resour￿ applicats.on of
resoutce5. including tt)e income and expendibJre, of the charitable company for tt)ar paricd. In preparing those financial
statements. the governors are required to
sekct suitable accounting policies and then apply thern consistently."
observe the metrods and P￿r￿1P1eS In the Charilk?s SORP..
make judgements and estimate$ that ar8 reasonable and prudent..
prepare the financial statemen15 on the goiro con￿r￿ basE unbss (( 15 inappropriate lo presL¥ne that Ihs charitsble
(￿MpanY will conb.nue in business.
The governors are re5pon5ible for keeping proper aecounting ￿CordS which dlsdtrse with reasonable accuracy at any
time the finan¢Kg1 positson ol the ¢haritable company and to enable them to ensure that tt)e financial statements comply
wEth the Cornpanies Act 2006. They are also reswsible for Safeguarding the asset5 of the charitable cornpany arKI
hen￿ for taking reasonable Steps for the prevention and detection of fraud and other Irregular￿e$.
In 50 far as the govemors are awarè..
there is rK) relevant 8udil infornation of which the charitab18 company's audttors are unaware," and
the governors have takèn 311 steps that thèy ought to have takèn to make themselves aware of any re￿ant audit
infornation and to establish that the auditors are aware of that infomiation.
Approved by order of the board of govemors on..
and slgned on its behaff by..
MSJS
Page 9

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
SEVENOAKS PREPAFiATORY SCHOOL UMITED
Opinion
We have audited the finanaal statements of Sevenoaks P￿paratOry School Dmited (thè 'charitable company'l for the
year endèj 31 Au9USt 2025 which comprise the State￿￿nt of Finanfyal Activities. the Balance Sheet, the Cash Flow
Statement and notes to the financial stslements, including a summary of S￿nificant accounting policES. The financial
reporting framework that has been appliecl in their p￿paratIOn 15 applicable law and United Kingdom Accounting
Stsndar¢Js {Unit￿ Kingdom Generally A¢¢epted Accounting Practice). including Financial Reporbng Standard 102 'The
Financial Reporting Standard applicable in the UK and Republic of Irdand..
In our opinion the financial statements..
gfve a true and fair view of the State of the charitats￿ companys affairs a5 St 31 August 2025 and of its inrxJmin9
resources and application of ￿$ou￿5, including its income and expenditure, for the year Ihen ended..
have been property p￿pared in accordan￿ with United +Qngdom Generally AcTrpted Accounting Practice. including
Financial Reporting Standard 102 The Flnanrial Reporbng Stand8rd applicable in the UK and Republic of Ireland.:
and
have b*n prepared in accordance with the requirements of th8 Companies Act 2(MJ6.
Basi$ for opinion
We conducted our audrt in aGcordance with Intemational Standards on Auditing IUKI IISAS (UK)) ancl appli(able law. Our
re5ponsibililiÈs under those standards are ftjrther described in thè Auditors. Esponsibilities for the audit of the financial
51atemenls section of our report We are independent of the chantabk cornpany in 8tt0rdance with the ethical
requirements Ihai are relevant to our audlt of the finanual sl8tÈments In the UK. including the FRC'S Ethical Standard.
and we have fuffilled our other ethKal responsibilities in a¢¢otdance with thes& reqU1￿Ments. We beI￿ve that the audit
ewdence we have obtained 15 Sufficient and appropriaie to provide a basis for ouropinK>n.
Conclusion5 relattng to going concern
In auditing the financial statements. we have co￿lUded that the govemors, usa of the golng concètn basi% of aco)unting
in Ihe preparation of the financial sialèmènts is apprOpr￿te.
Based on the work we have perforrn￿. we have not idèntified any material un(*rtaintie5 relating to events or ¢ondibor
that indivbjualty ¢r CO1￿ctive1y, may cast significant doubt on the charitsb￿ ￿rnPanyS ability to continuè a5 8 going
concem for a period of at least ttvelve monihs trotn when the financial statements are authorised for i$5ue.
Our responsibilities and Y)e responsibilities of the govemt>r5 With re5P8Ct lo going Ctrn￿rn are descriW In the relevant
sections of this report.
(X￿r Infomiauon
The govemots art rèsponsib￿ for the other informahon. The other infomation comprises the information included in the
Annual Report, Olher than the financial Statements and our Report of the Independent Auditors th8reon.
Our oplnion on th8 financial State￿ents does not cover th8 other Infomation and. exceptto the extent ctherwise explicitly
stated in our report we do not express any form of assurance conclusion thereon.
In connection with our audlt of the financial staternents. cKJr responsibil'ty is to read the other information and. in doing
so, consider whether other infom)ation i8 materially inconsistent with the financial slalements or our knowledge
obtained in the aL￿1t or othemise appears to be materially misstated. If we ￿entify suth material inconskslenci8s or
apparent material misstatements. we are required to detemiine whether thk5 gives rise to a material rnisststemenl in the
financial statements thernselves. If. based on the work we have performed. we Conclude that there is a material
misststsment of this other information. we are required to report that fact. We have nothing to report in this regard.
Opinions on other matters prescribed by the Cornpanles Act 2006
In our opinion. based on the work undertaken in the course of the audit..
the infomiation given in the Govemors. Report for the finan￿al year for which the finanaal statements are prepared k5
consistent with the financial statements". and
the Governor5, Report has been p￿pared in accordance with app￿¢?b￿ kgal r4uIr8￿￿nts.
Mattèrs on which wè a￿ ￿QUIred to report by exceptlon
In the light of the knowledge and understanding of the charitsble company and its environment obtained in the o)urse of
the audit. we have not identrfied materlal misstatsrn8nts in the Govemors, Report.
We have noY)ing to ￿port in respect of the following matter5 bvhere the Companies Ad 2(N)6 requires us to report to you
if, in our opinion..
adequ3te accounting reeords have not been k8Pt or returns adequaie for our audit have not been receDi8d frem
branches not V18ited by us." or
the financial statements are not in agreement with tt)e accounting records and ￿tUrnS.. or
rtain disclosures of govemots, remuneration 5pecrfEd by law are not made." or
we have nol receried all Ihe infomatson and explanations we ￿QUI￿ for our audiL or
the governors were not entllled to take advantage of the small companies exemption trom Ihe requirement to prepare
a StrStsg￿ Report or in preparing the govemors. Report.
P8ge 10

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
SEVENOAKS PREPARATORY SCHOOL LIMITED
Responsibilities of 9ovemors
As explained rn¢￿ fully in the Statement of Govemor5' Responsibilities. the govemors (who are also the directors of the
Charitab￿ company for the putpose5 of company lawl are r8sponsible for the p￿paratIOn of the financial statsments #r
for being satisfied that they give a true and fa1r VEW. and for such internal control as the governors deletmine i
necessary lo enable the preparation of financial 5taternents that are free fr¢Kn material misstatèmenL whether due lo
fraud or error.
In preparing the finanual Ststements. the governor5 are responsible for assessing the tharilabla company's ability to
¢onlinue as a going concern. disclosing, as applicable. matters ￿Latsd to going concern and using the going concern
basis of accounting unless the governors eiY)er Intend to 14uidate thè Charitab￿ company or to cease operations. or
have no realistic alternative but to do so.
Our responsibilities for audit of the financlal statements
Our obje¢bves a￿ to obtain reasonable assuranc* about wheiher the financ￿1 Statements as a whole are free from
material misststernent. whether due lo fraud Dr error. and to issue a Report of the Independent Auditors that indudes our
opinion. Reasonable assurance is a high level of a55urance. but is not a guarantee Ihal an audit conducted in
accordance with ISAS IUKI will a￿ayS detect a material misslalement when it e¥ists. Mi5Statam&nts can arise from fraud
or e￿Or and are Conside￿ tnaterial if, individually or in the aggregate. they could reasonably be expected to infiuence
the economi¢ decisions of user5 taken on the basi$ of these financial Statements.
The extent lo which our procedures are capable of delecling irregularities. including fraud is detalled below".
o Enquiry of management an¢ those charged with governanr* around actual and potential lit￿jatIon and ¢taims a5 well
as actual. suspeded and alleged fraud..
o RevEwing rninutes of meetings of those charg$d with governan￿..
o Assessing the èxtent of compliance with the 18w$ and regulatlons considered trj have a direct material effect on the
financial ststements or the operations Ot the Company through enquiry and inspection..
o Reviewing financial statement disd05ure5 and testing lo SuppO￿n9 docurn8ntatron io asse$8 ￿mpli8n¢e with
applicable laws and ￿gUlatiOns".
o Performing audit work over the risk of mènagement bias and override of controls. in¢lJding testing of journal entries
and other adjuslments for appropriateness. evaluating the business rationale of S￿nIficant trar6actions outside the
nomial course of business and revwing accounting estimates for indicators of potential bias.
Because of the ￿nhe￿nI limitations of an audit, there Is a rfsk that we will not deieet all irregularities. including those
leading to a material tTTrisststement in the finanual ststements or non<ornpli8nce with wulation. This risk increases the
MOE that CUnpl￿nCe with a law OT regulalion is removed from the events and transactions reflected in the financial
statements. as we will be likely lo become aware of Instan￿ of non-compliance. The risk is also greater regarding
irregularities occurring due to fraud rather than error. as fraud inVo￿e8 intentional ￿n￿alMent. forgery, collusion.
Om￿510n or misrepresentation.
A further des¢riptkon of our responsibilities for the audil of the financial statements is located on the Financial Reporting
Council's website at www.trc.org.uklauditors￿spons1bI1it￿5. This dwnption fomi$ part of our Report of the Independent
Audltors.
Use of our report
This report is made solely to the ¢haritab18 comp8ny'8 Members. as a bo(ty. in accordan￿ with Chapter 3 of Part 16 of
the Companies AGt 2CQ6. Our audil work has been urn1ertaken so that we might slate to the charitable ¢ompany'5
rnembeT5 those matters we are reouired to state to them in an auditors. report and for no other purpose. To the fulk$l
8Xtent permitted by law. bve do not accept or assume responsibility to anyone other than the charitable Company and the
¢haritable company's members as 8 body, for our auditwork. for this report or for the opinions we have forrned.
M Wilkes FCA (Sen￿r St3tutory Auditor)
for and on beha￿ ofAzets Audit SerW￿$
RNer House
1 Maidstone Road
S￿cup
Kent
DA14 5RH
Date".
25 March 2026
Page 11

ENOAKSPREPARATORfSCKMLUk11TED
STAYeMEKfL*RNAN¢14LACnVTDES
FQP ThE ENDED M AUGUST lole
¥n•J
R•sb*t4d
Tot¥1
INCOMeAND ENDOWIIEPITSFROhl
170$
612
4xe32
¥.3M28ts
5.5¢1.B26
18.e66
136.650
&361
1.$70
Tithl
S.￿.703
47.5IS
&07$
EXPENDJTVREON
.34D
31.1$4
31.151
$411013
$2ts5.e25
33S
33$
188BI
T¢4￿th￿ brt*mnfl￿ats
147.$4ts1
&075
157.$43
342.2$4
263.213
(N2QOI
147.5
075
151.543
342.2J4
RECON¢ILL4￿ON C* FUNDS
3.4Q.344
B17
&637.921
S.￿.6B7
TOTALFUTrIDSCARBJEO
F¢)RVIARD
2.17S.040
3.¥.1
152.454
B&a
&795.
CC*4rNUINGOPERA￿oN5
AIlinC¢￿ aid 8x*r￿l￿rÈknwS
Tho notdsftym afthe￿finan￿￿
P￿8 t2

SEVENOAKS PREPARATORY SCHOOL LIMITED
BALANCESHEET
31 AUGUST 2025
2025
2024
Notes
FIXED ASSETS
Tangible asse1$
15
5.949,135
6,162,344
CURRENT ASSETS
Debtors
Investsnents
Cash al bank
16
1.590.326
2.￿0.000
1.645.114
144.017
2.250,000
2.817.241
6.085.440
5.211.258
CREDITORS
Amounts falling due within one year
18
15.190.303)
11,706,312)
NET CURRENT ASSETS
895,137
3.504.946
TOTAL ASSETS LESS CURRENT LIABIUTIES
8.844,272
9.6e7.290
CREDITORS
Arnounts falling due after more than one year
19
11.r)48.8081
14.029,3691
NET ASSETS
5,795 464
5.837.921
FUNDS
Unrestricted funds..
General fun
Designated fixed asset
General bursary fvnd
2.175.040
3.399.135
152.454
1,911,818
3,462,345
200,000
5.728.629
5.574.161
Restncted ftjrxts
68.835
63.760
TOTAL FUNDS
22
5.7*.464
5.637.921
These finanaal statements have been prepared in accordan￿ with the provi8ions applicable lo Charitab￿ ￿mpanIeS
subject to the srn311 companie5 regirne.
Th8 financ4al statements were apprtsved by the Boarf of Governors and auth0ri5ed for issue on
and were signed on it5 behalf by..
rry- Governor
The notes fom part of these financial $taternents
Pag8 13

SEVENOAKS PREPARATORY SCHOOL LIMITED
CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2025
2025
2024
Notes
Cash flow$ from operating a￿1VIll¢S
Cash generaied from operations
Interest element of finance lease payments
paid
1281.7691
2.492.699
3361
5431
Nst cash lu￿ inllprovided by operab.ng actIv￿"e$
282,1051
2.492.156
Cash flows from Investlng activlues
Purchase of tangible fixed as5et5
Inve5trnenl in fixed term rleptssits
VAT rectaim on r￿ed assets
Interest r8ceNed
1311,2401
16CQ.0001
38.274
138.020
1291.3161
12,050.0001
71.737
Net cash used in investiw actDiities
2.269.5791
Cash flows fr¥xn financlng aC￿vItIeS
Loan ￿pay￿eTrts in y8ar
F￿naft￿ lease repayments
115D.WOI
1150.DDDI
4.870
Net cash used in financing actNib"e8
155.076
154.8701
Change in ¢ash and cash equivalents In
thè reFXlrting perlod
Cash and cash equlva18nts at the
Ixginfting of the reporln9 period
11.172.127)
67.707
2.817.241
2.749.534
Cash and c88h equlvalents at the end of
the reportlnu periiwj
1845.114
2.817,241
The notes fomi part of these financkql staiements
Page 14

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2025
RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES
2025
2024
Net Incorne for the reportlng perf(Kl las thè Statsm8nlof Flnanclal
Activities)
Adlustments ic*r'.
Dep￿CiatIOn Charges
Intere51 received
Interest 81emenl of hire pur¢hase and fin8nce1888e rentsl payrn￿ts
Increase In debtors
Increase in ¢￿￿1t0
157.543
342,234
488,175
I138.￿0)
336
11.446.309)
658.506
441.145
171.737)
543
111.1991
1.791.713
Nat cash lused inllprovid8d by operatlons
281,7691
2.492.699
ANALYSIS OF CHANGES IN NET FUNDS
At 1.9.24
Cash flow
At 31.8.25
Net ¢a$h
Cash at bank
2,817,241
1.172.127
1.645.114
2,817.241
1 172.127
1.645.114
Llquld resourc85
Deposits induded in cash
Current asset investrnents
2,250,000
8(YJ.000
2.850.000
2.250.000
60D.000
2.850.000
Debt
Finan￿ leases
Debts falling due ￿thin 1 year
Debts fallin9 due after 1 year
110.3681
1150.0001
2.550.000
5.076
12.400.000)
2.550.000
15.2921
12.550.000)
2 710.368
155.076
2.W.292
Total
2 356 873
417.051
1.939.822
The notes form part of these finanual staternents
Page 15

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
ACCOUNTING POLICIES
Basb of p￿paring thè finan¢ial slatements
The financi81 statements of tt)e charitable company, wh￿h 1$ a puts1￿ benefit enty.ty undèr FRS 102. have been
prepared in accordan￿ with the Charities SORP IFRS 1021 'Accounting and Reporting by Charities". Statement
of Recomrnended Practice applicable to charitBs prepanng their accounts in a¢¢ord8nce with the Financial
Reporting Stsndard 8pplir2ble In the UK and Rewblie ot Ireland IFRS 1021 leffective 1 January 20191,. Financial
Reporting S18ndard 102'The Financi81 Reporting Stsnd8rd applicable in the UK and Republic of Sreland, and the
Companie8 Acl 20(b. The financial statements have been prepared under the historical cost convention.
Sevenoaks Preparatory School Limited i% governed under rts MerDorandum and Artrle5 of Associats"on Thè
address of the prin¢ipal office is given in the infonnation on page 7 of these finanaal statements. The nature of
the Schod's operation5 and principsl activities a￿ set out on pages 1 to 4.
The School ¢onstitul85 a publi¢ benefit entty a5 defined by FRS 102. The finarrial statements have been
prepared in accordance wrth Accounting and Reporbng by Ch8rities.' Slaiement of Recommended Practic
applicab￿ to ¢harities Prepar1r￿ their a¢¢ounts in accordance witt) the Finanaal ReportSng Standard applicab￿ in
the UK 8 Republic of Ir61and IFRS 1021. the Charities Act 2011 and UK Generally Accepted Practice as it applies
from 1 January 2015.
The finanual 51alements are p￿par0d on 3 going con￿rn basi5 under the historical c05t c￿nventiOn. modified to
include certain items at tsir valu8. The finandal statemerFts are prepartd in sterlin9 which 15 the funclional
currency of tr)e charity.
The spanificant accounting policies applied h the preparation of these finan￿81 statements aE set out bel¢)w.
Th8se polic￿$ have b88n consistenly applied to all year$ p￿sented unless otherwise statsd.
Critical accounting judgements and key $ource5 of estlmatlon un¢8rtainty
Accounting esiimales and judgements are continually evaluated and are based on historical experien￿ and
otherts¢t015. induding expectatK)ns of futur8 events tr)at are bel￿￿ lo be reasonable under Ihe ctroJm$tancas.
Useful economlc INes of langiblo assets
The annu21 depreciation charge for tangible assets 15 Sengtwe to chanw in the estimated useful economic IDies
and ￿SIdUal values of the assets. Th8 useful economi¢ Iwe$ and residual values are re-assessed annually. They
are amended when ￿e￿ssary lo refiect current estimates, based on 1ochnologic21 advancement future
investnenls. economic ulilisats.on and the physical condition of the assets. S88 note 15 for the carying amount of
the property plant and equipment. and nots 1 for the useful economic lives for each dass of assets
Thern are no key assumption5 concerning the Yuture and other key Sour￿ of 85tirnation uncertainty at the
reporting date that have a signifKanl risk of ¢au$irvJ a Material adlu$tment to th8 carying amounts of 8558ts and
liabilitie5 within thè rÉxtfinandal year.
Income
Al income 1$ recognised in the Statement of Financial Actvilk?s On￿ the d)arity has entit￿Ment to the funds, it"
probabl• that the income wlll bo re￿1￿. and the amount can be measured reliably.
School fre income is arLounted for on a r￿Va￿de basis and consists of charges bllled for School year
ended 31 August, Iw bursarte5 and allowan￿$. No value add￿ lax 1$ chargeable on the fees rendered to
31112124.From 01101125, in line with govemmeni 18gislalion ehanges. value added tax rs chargeable on fee
in¢(Mne. Fees rac8ived in advan￿ for education to ￿ provided in fvture years are c2rried forward as deferr8d
inuxne.
Donations ar8 acLountsd for once thè school has enty"Wement to the gift, it is probab￿ that the income will be
recawed, and the amount can be me8sured reliabty.
Invesbment incorn8 is accountèd when It Is r￿1vable. and Ihe amount can L* rnea8ured reliably.
Page 18
eontinued...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATeMENTS - contlnued
FOR THE YEAR ENDED 31 AUGUST 2025
ACCOUNTING POLICIES- contlnuo(I
Expenditure
Lwbilities are recognised a$ expenditure as 500n as there is a legal or constructive obligats.on commitbng the
charty to that exK*ndilure. il is probable that a tran$fer of economic benefits will be required in Settlement and
the amount of the obligation can be measured rtliably.
Expenditure is acwunted for on an accruals basls and has classified under headings that aggregate all cost
related 10 Ihe Galegory. ￿ere costs eAnnot be ￿1￿C￿Y attributed to part￿Ular headings. they have been allocated
to a¢bwtie5 on a ba51s consistÈnt with Y)e use of E50urtts.
The irrecoverabEe elemenl of value add&J tax is induded with the related expense up to 31112124.Fr¢yn 01101125.
valu? addèd tax is ￿¢0V¢re￿ wh8r8 applicable and e¥penses r8fiect the cost exduding value added tax.
Administraton costs are allocated to the cost of raising funds Charita￿e activiti&s M the basis of an
appropriate apportionment of resources activitBs.
Govarnance costs have b88n allocated in line with wjministration ¢osts and include those ￿$ts asswial8d with
meetng Ihe constitutional and statutory requirements of the charty and include audit fees and costs linked to the
strategic management of the chaiity.
Funds
Unrestt5Cted funds can be used in accordance with the Charitable objèctives at tt)e discretion of the g￿Mor5.
Designated funds rèlat• io thè nel book value of fix8d assets held by the school les8 the outstanding loans hek1.
Resthcted funds can only be used for particular purwses within the objects of School. Restt¢tiws arise when
specified by the donor or when funds are raised for particular restrt¢ted putP0585.
Further 8xplanation of the nature and purpose of each fund is include(I In the note5 to the financk?l St8￿Ments.
Tanglble fixed a55ets
Tangible fixed assets are stated at C05t ￿5$ d8predaiion. Depreaation is Pro￿￿e￿ on all fixed &8sets at rates
calculal8cI to write off their cost, less estimated residual value. over their expected useful live$ by equal annual
inst81ments a5 follows..
Cspitalised finance kase for da5srooms- 10% on ¢ost
lrnprov8nents to leasehold prop8rty - 4 to 10% on cost
Fixtures and fitting5 - 25% on co$t and 20% on cost
Motor vehic￿5 - 15% on cost
It is the school's to capitslise all rtems of a capital nature over £500.
Impaifment of flxeil a$58ts
Impalrment reviews are carried Dut if events of chang&s in ¢ir¢umst3nces indicate that the carrying value of an
asset May not be re¢ovetable. When an impaimient review is necessary the Carrying amount of an a&8et is
compared with the h¥Jher of ils net reali$able value and value in use and any permanent diminution value
written off lo the Statement of Financial Aclivrties.
Taxatlon
The tharity is exernpt bvithin the meaning on schedule 3 of the Charities Aci 2011 and 15 considered to pas5 tl
tèsts set out in paragraph 1 schedule 6 to the Finan￿ Aci 2020 and therefo￿ meets the definition of a charitsble
company for UK tsx purposes.
Hire purchase and leasing commltments
Assets obtained under hire purd)ase contracts or finance leases are Ggpitalised in the Balance Sheet Those
held under hire purchase contracts are clepreciated over their estimated usÈhJl lives. Those held under finan
leases are dep￿cIated over their estimated usefvl Iwes or the lease terrn, whichever is shorter.
Th8 inter8st element of these obl￿atiOrts k ¢harged to the Statement of Finan￿al Activities over th8 relevant
pèriod. The capitsl element of the future payments 15 ￿ated as a liability.
RentsL5 Pa￿ under operating leases are eharg¢d to the Statement of Financial Activities on a straighl line basis
over the p8ricR1 of Ihe ￿3$¢.
Page 17
eontinu8d...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENT5- ¢ontlnue(I
FOR THE YEAR ENDED 31 AUGUST 2025
ACCOUNTING POUCIES- ¢ontinuod
Donations of good5, services and facilitles
Oonatsd goods, professional s8rvices an¢ facilits.es are recogniged as income when the school has control over
the item or has received the seN1￿. any conditions assoaated with the donation have been mel. the ￿CeIpt of
Y)e economic benefit from the use of an item by the school probable, 8nd that ÈconomE benefit can bè
measured reliably.
On receipL donated good5, professional serwces facilities are recognised on U)e basi5 of the value of the 9rft
to the school which is the amount the School would have been willing to pay to obtain the goods, services or
facilities on the open market." a correspondiro amount is then ￿¢¢gnISed in expenditure In the period of receipt.
Goods donat8d for on-going use by the school in carrying out its 4ay to day activities are recognised as tangib
fixed assets.
Debtors
Trade 2nd other debtors arè rècognised at the sewemeni amount du8. Prepayrnents are valued at the amount
prepald net of any trade discounts due.
Cash at bank and in hand
Cash at bank and in hand includes ￿5￿ and short tern hlghly investrnenls with a short Ma￿rity of three
rnonths or les6 from the date of acquisth.on oropening of the deposit or similar account
CLErrent asset investments
Current asset InV8Stments include long4erm liquid inveslrnents with maturity of three months or mot? are inth'ally
stat8d at transaction value and subsequently measured al tFeir settlernent value.
Creditors and provlslons
Creditors and provisions are recognised when the school has a present obligation ￿SUm1n9 frorn a past event that
will probably result in th& transfer of funds to a third paty 8nd the amount due to seffie oblBabon ¢an
me85ured or estimated relrably. Creditors and proVis￿n$ a￿ normally r8cognised at Iheirsettkment amount 8ft8r
allowing for any trade discounts due.
Flnan¢ial instruments
The school onty has fin8n¢ial assets and financial liabilities of a kind that qualify a5 basic financial In$trumenis
under FRS102. Ba$ic finan￿al instruments are initlally wognised at transacts.on value and sub5equenOy
measured at their settlernent value with the exception of bank k)arts which are subsequently rneasured at
amOrt￿e￿ cost using the effecbve Inte￿$t rnethcd.
Hlre purc1￿+ ar￿ 18a51ng commltm&nts
Rentals paid under operating ￿aSe$ are charged to the Ststement of Flnanaal ActivilEs on a strauht-line basi%
over the pèriod of the lease.
Pen$ion ¢osts and 0th8r post-retlrem¢t* bgnofits
Many of the teaching staff are members of the Teacher5, Pension Sd)eme ITPSI. a defined benefit scheme
administered by tt)e Teachets. Pension Agency. The Teachers. Pension StheryE is a rnulli-employer pension
scheme which is unfvnded. Acluarial valuations are carri￿ out On a notional set of inveslments.
The school is unabk to identsfy its share of the uncJ8rlying Inolionall assets and lobilitie5 of the 8cherne.
Accordingly. under FRS102, the scheme is a¢￿￿nted ft)r as if il were a defined Contribut￿n$ Scheme. The
school'5 contributions, which are in a¢¢ordanTr with the recommendations of the Government Actuary. are
charged to the Statement of Finanual A¢tivitEs in the period in whith the sa5aries to which they relate are
payable.
The School also contribute$ to personal p8nsion schemes for other tsa¢hets and non4eaching staff. These
schemes are delned Coniribution schemes. The assets of the $Ch￿￿e$ are neld separately trom those of the
school in independendy sdministered funds. Contributions payable for the year are charged lo the Statement of
Finanrial Activitie5. The school ha$ no other liabilities under these schemes.
Employee benefits
Short lem employee benèfit5 including holiday pay are reGognrsed in the Slalement of Finanual Actiwties in the
period IN which the ser￿￿ k8 rendered. Termination benefits are accounted for on an accrual basks ond in
accordance with FRS102.
Public benefit
The school is 8 PubSi¢ Èenefrt Entity
Paga 18
continued...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS- contlnu8d
FOR THE YEAR ENDED 31 AUGUST 2025
DONATIONS AND LEGACIES
2025
Totsl
funds
2024
Total
fund$
Unrestricted
funds
Reslrieled
funds
DonaJon$ and income from fund raising
76.555
3.705
80.260
40.612
OTHER TRADING ACTMTIES
2025
Total
funds
2024
Total
funds
Unre8lri¢ted
fund5
Restricted
furKIs
Ext8mal hire
18.666
18,666
5.381
INVESTMENT INCOME
2025
Total
funds
2024
Totsl
fund5
Unrestrlc
fvnd$
Restricted
Deposit interest
136.850
1.370
138.020
71,737
INCOME FROM CHARKTABLE ACTIVITIES
2025
2024
School fee$
Registration f88S
Bursaries and staff di¥counts
School shop
5.519.504
5,137
1140,2081
4,853
5.660.241
4,425
1129,6801
7,040
5 389,286
5.541.826
PAISING DONATIONS AND LEGACIES
2025
Total
ftJnd$
2024
Total
funds
Unrestricted
funds
Re5trid
fund5
Fundraising costs
56 340
56.340
31.154
CHARITABLE ACTIVITIES COSTS
2025
Support
costs Is8e
note 81
Education
5.412.013
SUPPORT COSTS
Tea¢hing
sts
V￿lfare
costs
Support
costs
2025
Total
Education
3.006,839
388.717
2.036.457
5,412.013
Weware costs
2025
2024
Contracted Catering stsff
Cost of meals
2D4.019
184.698
205.529
180.297
368.717
385.826
Page19
conlnued...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS- continued
FOR THE YEAR ENDED 31 AUGUST 2025
SUPPORT COSTS- continu¢d
Tea¢hing ¢osts
2025
2024
Wages
Social security
Pension5
Tutors and instructors
Training
Subscnptions
Classroom suppl
staff chi￿care
2.095.947
208,622
347.771
17.717
29.548
18,809
278.502
9,923
2.137.767
209.209
337.201
18.436
15.041
7,549
214.919
3.OC6.839
2.940.122
Support ¢osts
2025
2024
Wages
Social sacJJrity
Pensions
Rent and rate5
Insuran
Heal and light
Repair5 and maintenan
Ground5
Cleaning
Motor & Iravelling expenses
Depreciation of taroible fixed assets
Hire ofequipmenl
Bad debts
Telephone
Advertssing & marketing
H88dmastets Èntertainrnent
Sundry expenses
Postage and stationery
Legal & profess10nal fees
Govemors, expense$
Auditors. retnuneration
A¢¢Duntancy fe
Bank interest and ¢haryes
413,615
46,522
16,352
293,602
56,354
88,916
87,024
39,015
133,510
54,231
478,200
24,584
20,000
8,556
33,534
3.573
12,435
18,501
52,728
3,790
18,980
24,475
107,960
439,780
44,027
14,025
236,410
53,465
94,374
89,909
40,793
124,334
43,507
441,145
31,451
10,000
7.022
32.509
1.588
3.548
24,463
78,658
505
11,640
22,663
113.863
2.036.457
1.959.677
NET INCOMEIIEXPENDITVREI
Net in¢omelle%penditurel 18 8tsted after chargingllcreditingl..
2025
2024
Depreclafjon- owned assets
Depre¢iaiion- assets on hi￿ purchase contracts and financ* lease5
Hire of plant and machinery
Other 0￿ratIng leases
481,711
4.464
24,584
293,602
436,681
31.451
246,410
Page 20
r*Jnts"nued...

SEVENOAKS PREPAIUTORY SCHOOL LIMITED
NOTES TO TKE F]NANCIAL STATEMENTS - eontinuod
FOR THE YEAR ENDED 31 AUGUST 2025
10.
AUDITORS. REMUNERATION
Auditors, remUnera￿on for the year totalled £11.250 12024.. £11,6401 for audit servi￿. Charge5 for addibonal
service5 pfovhded amounted to £1.550.
11.
GOVERNORS, REMUNERATION AND BENEFITS
None of the govetnor5 lor any persons connected wltt) thoml rèeèN8d any ￿mUneratiOn or other bereffts fiDm
any employmentwith the school durlng the Current orpr8wious year.
No amounts were du8 to or from the govemor5 at the balance sheet date12024.. £nill.
Govemors. exwnsos
2025
2024
Trustees. expenses
3.790
505
During the fin8ncial period. no Govemors were ￿1mbur9ed fcf expenses All expenses relaie lo wsts of meetings
and training financed by the Sd)ool.
In 2024. one Governor was reimbursed £285 for training costs and one Governor was ￿ImbU￿ed £210 for a grft.
The additional £10 relates to refreshments at a Governors, Tneeling.
STAFF COSTS
12.
2025
2024
Wages and salaries
Soual security costs
Othèr pension costs
2,509.562
255.144
364.123
2.5TT.547
253.236
351.226
3 128.829
3.182.009
Tha average monthly number of èmploy8es durirv the yearwas as follow$'.
2025
81
2024
82
Employees
The numberof employees whose employee benefft5 (excluding employer pension costs) 8xce8ded £60.000 was".
2025
2024
£70.001- £80.000
£80.001 - £90.000
£90.001- £100,000
Contribullons totalliw £40,764 12024.. £35.6761 were mada during the year to pension Schemes on beham of
empbyees whose employee benefits ex￿ed £60.000.
The key management personn81 of the school r￿Mpr￿¢ the Headrnaster, the Bursar. Ihe acting Deputy Head ar
Head of Pre-Prep. Assistant and the Head of Earty Years. The total employee tenefits Including pension
contrfbutions for the key management personnel were £669.9￿{2024." £684.3481. In 2024, the Deputy Head and
Head Pre-Prep were held by separate employees.
Page 21
eontinuad...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS . continuod
FOR THE YEAR ENDED 31 AUGUST 2025
13.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTtVlTIES
D8signated
fixed
asset
fvnd
Unrtstricted
fund
Bursary
reserve
Reslrycted
fund
Total
fvnds
INCOME AND
ENDOWMENTS FROM
Donations and legacE$
Charitable activitles
Edur2tion
37,082
3,530
40.612
5.541,826
5,541.826
Othèr trading actmties
Investment income
5.381
70.121
5,381
71,737
1.616
Totsl
5 854.410
5.146
5.659.556
EXPENDITURE C*1
Ralsing funds
Raising donations and
legacies
31,154
31,154
31,154
31.154
Charitablè a¢tlvltiès
Education
5,284.736
5,285.625
Other
543
543
Totsl
5.316.433
5 317.322
NET
INCOMEIIEXPENDITUREI
Transfers betsveen fund$
337.977
3.397
18891
203.3971
5,146
200.000
342.234
Net mov•ment In funds
341,374
1204.2861
200.0
5,146
342.234
Total funds biought forward
1,570.443
3.666.630
58.614
5,295,687
TOTAL FUNDS CARRIED
FORWARD
1.911,817
3.462,344
200,000
63.760
5.637,921
14.
LEGAL sfATUS
The company. whi¢h is registered in EngL8nd & Wales, is lirnited by guarantse and has no share capital. The
liability of the members in the event of a winding up is Ilmited to £10 each Fer member.
No onè paty ha$ overall ¢onlrol ofthe school.
Page 22
(￿ntinued...

SEVENOAKS PREPARATORY SCHOOL UMITED
NOTES TO THE FINANCIAL STATEMENTS - contlnued
FOR THE YEAR ENDED 31 AUGUST 2025
15.
TANGIBLE FIXED ASSETS
Capitslised lrnpruvernents
finance
ase for
cLqs5rcoms
Flxiurss
and
fittings
leasehold
propety
Motor
vehic￿5
Totsl$
COST
At 1 Septamber 2024
Addrtions
VAT adjusbment
134,026
9,362.481
80.718
27.1981
1.150.253
230.522
19.0511
71.385
10.718.145
311.240
46.2491
At 31 August 2025
9.416.001
1.3e1.724
71.385
DEPRE¢￿TION
At 1 September 2024
Charge foryear
VAT adjustment
134.026
3.375.084
368,970
1,0301
1.674
112,741
6,9451
55.017
4.464
4.555,801
488.175
At 31 August 2025
134.026
3 743,024
1.097.470
59.481
5.034,001
NET BOOK VALUE
At 31 August 2025
5.672,977
264.254
11.904
5.949 135
At 31 August 2024
5,987,397
158,579
16.368
6.162.344
Leasehold property ha5 been pledged as security for 8 bank loan.
The VAT adiu$trnenl relate5 to VAT partially re¢laimBd on assets purchased before the VAT registration date and
Fixed assets, included in the above. which are held under finance leases are as follows."
Motor
vehi¢ks
COST
At 1 Septen*er 2024 and 31 August 2025
29,760
DEPRECIATION
At 1 Sepierrt)er 2024
Charga for year
13,392
4.464
At 31 August 2025
17,856
NET BOOK VALUE
At 31 August 2025
11.904
At 31 August 2024
18.368
16.
DEBTORS: AAIOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
Tradè d8blors
Other debtors
Accrued income
Prepsid expenses
1,502,621
36.086
1.858
18.1
87.967
15.899
71,640
1.590.326
144.017
Page 23
conts"nuecl...

SEVENOAKS PREPARATORY SCHOOL LIMrrED
NOTES TO THE FINANCIAL STATEMENTS- ¢ontlnued
FOR THE YEAR ENDED 31 AUGUST 2025
17.
CURRENT ASSET INVESTMENTS
2025
2024
Fixed deposit
2.850.CQO
2.250.000
18.
CREDITORS.. AMOUNTS FALLING DUE WITHIN ONE YEAR
2025
2024
Bank loans and overdraft8 (see note 201
Finance leases (see note 211
Trade ¢redilor5
Social security and other taxes
2.550.000
5.292
23.772
58.871
262.888
36.901
25.725
2.176.056
50,800
1SO.000
5.076
56.765
49.021
VAT
Other creditors
Fee deposits
Fees re(tived in advance
Accruèd expenses
47.585
18.875
1.214,839
184.151
S.1￿.303
1.706.312
19.
CREDITORS: AMOUNTS FALLING DUE A￿ER MORE THAN ONE YEAR
2025
2024
Bank loans (see note 201
Finance leases lsee note 211
Long tetm f88 d8POSit8
Fees re￿Ned in advan(
2,550,000
5,292
234.057
1,240,020
247,838
800.970
4.029.369
20.
LOANS
An ana5ysis of the maturity of k)ans 15 gwen below..
2025
2024
Amounis falling due within on8 year on dernand..
Bank loans
2.550.￿0
150.000
Amounts falling due betr4een trJo and five yeaT5'.
8ank loans- 2-5 yea
2,550,QNJO
Int•r8sI 15 charged at a fixed rate of 4.01% and was intsrèst onty until 28 June 2022 and whKh point capital
repayments stsrted. The loan 15 repayable after S years and matu￿$ on 29 June 2026. The pL4n is lo refinance
at that Stsge.
The bank loan trom Handel$banken has been secured against the la￿ registered with the tit￿ nurnber K139282.
Page 24
¢onb"nued...

SEVENOAKS PREPARATOR Y SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE Y&4R ENDED 31 AUGUST 2025
21.
LEASING AGREEMENTS
Minimum lease payments fall due as follows..
Finan￿ leases
2025
2024
Gross obligations repayable..
Within one year
Be￿een one and five years
5.412
5.412
5,412
5,412
10.824
Finance tharges repayable".
Within one year
Betsveen one and five years
120
336
120
120
Net obligations repayable..
Within one year
Be￿een one and five years
5.292
5,076
5,292
5.292
10,368
Non-canTrllable operatsng
leases
2025
2024
thin one year
Between ona and five years
In more than five years
263,598
942,118
2,388,055
258.244
947,434
2 590.875
3.593 771
3.796.553
The School operates from premises Subject to a lease that expires in Oec*mber 2041. The rent 1$ reviewed every five
yea[5, the last review was concluded in January 2023_ A phased infftase in rent was agreed between Septemb8r
2022 and June 2024, ]nC￿aS1ng from £183,800 per annum to £211,500 per annum from June 2024.
Included wthin operating lea5e8 is £3.436.87512024". £3,648,375) relating to land and building and £101,434 12024..
£148.1771 relating to other commitments.
22.
ANALYSIS OF NET ASSETS BETWEEN FUNDS
Designated
fixed
asset
fund
General
Bursary
fund
Unrèstrict8d
fund
Fixed assets
Current assets
CUr￿nt liabilities
Long terrn liabilitie
5.949,135
5.864,151
12,640,303)
152.454
12.550.(K)01
2,175.040
3,399,135
152.454
Page 25
continu8d...

SEVENOAKS PREPARATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS- contlnuad
FOR THE YEAR ENDED 31 AUGUST 2025
ANALYSIS OF NET ASSETS BETWEEN FUNDS - cont6nued
2025
Total
funcls
2024
Total
funds
Re5tri¢ted
fund
Fixed 888ets
Current assets
Current liabilitie5
Long tern liabilit
5,949,135
6,085,440
15,190.3031
1,048.8081
6.162.344
5.211.258
11.706.312)
4.029.369)
68,835
88,835
5.795.464
5.637,921
23.
MOVEMENT IN FUNDS
N8t
movement
in funds
Transfers
b￿￿een
ftJnc15
At
31.8.25
At 1.9.24
Unregtricted fvnds
General fun
Designated fixed asset fund
General bursary fund
1,911.817
3.462.344
2CKI.000
200.903
18891
47.546
62.320
I￿.320)
2.175.040
3.399.135
152.454
5,574.161
152,488
5,726,629
Restrictgd funds
Restricted Fun
63.780
5.075
88.835
TOTAL FUNDS
5,637,921
157.543
5.795.464
Net movam8nt in fiJnd$. ￿l¢lu1¢d in the above are a$ follows..
Movement
in funds
Income
Expenditure
Unrsstrlctod funds
Gener81 fund
Designated fixed asset fund
General bursary fund
5.668.703
15.487.800)
18891
200.903
18891
47.546
47.5461
5,621,157
15,488,689)
152,468
Restricted funds
Restricted Fund
5.075
5.075
TOTAL FUNDS
5.626.232
5.468.689
157.543
ornparatives for moveme¥)t in funds
Net
movement
in fund5
Tran5fer5
be￿een
fiJnd$
At
31.8.24
At 1.9.23
unre$￿ct￿ lunds
General fund
Designated fixed asset fund
Gener81 bursary funtl
1,570.444
3,686.629
337.976
18881
3.397
1203.397)
200.000
1.911.817
3.462.344
200.000
5,237,073
337,088
5.574,161
Restricted lunds
Restricted Fund
58.614
5.146
83,760
TOTAL FUNDS
s,2￿.687
342.234
5,637.921
Page 26
continued...

SEVENOAKS PREPARATORY SCHOOL UMITED
NOTES TO THE FINANCIAL STATEMENTS- ¢£￿tInUed
FOR THE YEAR ENDED 31 AUGUST 2025
MOVEMENT IN FUNDS- contlnued
ComparatNe net movement in funds. induded in the above are as follows".
Movement
in funds
Income
Expenditure
Unrestricted furM15
General fijnd
Designated fixed a5S8t frjnd
General bursary ftjnd
5.654.410
15.316.434)
18881
337.&76
18881
5,854,410
15.317,3221
337.088
Re5trictsd fund$
RestriC￿d Fund
5,146
5,146
TOTAL FUNDS
5.659.558
5.317,322
342.234
Th8 r85tricled fvnds are 88 part of the companys bank balan￿. The bursary fur￿ ￿PreSents a donalon
towards a specffic bursary in exceptional emergency situations. A separate bursary commrtiee hss been
establi8hed to oversee this fund. The fund aim5 to support families who may su(tumb to unforeseen disaster5
su¢h as sudden bereavement. drvorce. reclun¢an¢y or the collapse of a farnily business and will prowide
as515tanc* in pawng school fees.
The designated fLxèd asset fund equates to thè net book value of the fixed assets of the school kss the
outstsnding arnount of bank loan.
The general bursary fund was create¢ from a transfer from the general fund in the year ended 31 August 2024.
￿SerVe was ¢r88tsd to provide tneans-tesled financial 8UPPOrt lo parents particularly affected by the
irnprtsits.on of VAT.
OTHER FINANCIAL COAIMITMENTS
PENSION COMMITMENTS
The School participates in the Teachers, Pension Scheme I the Trs") for Its teaching staff. The penslon charge
for the year includes conknbutions payable tts the TPS of £250.97112024". Q26,7691 and at the year*nd £27.564
12024.. £27,311) was accrued in respect of contributs"on$ to thi% scheme.
The TPS 15 an unfunded multi*mployer ¢Jefin8d benefits pension $¢heme govemed by The Tea¢hers' Pension8
Regulabon5 2010 las amended) and The Teachers. Pension Scheme Regulations 2014 las amended). Memters
contribute on a "pay 85 you go" basis with contnbubons from members and the em Joyer being Credited to the
Exchequer. Retirement and other pension bpnefits are patyl by public fund5 provided by Partiam6nt.
Th8 empk)y8r contributian rate is set by the Secretary of State following scheme valuations undertaken by the
Government ActuaWs Department. The most recent actuarial valuation of the TPS was prepared as at 31 March
2020 and the Valuation Report, which wa5 published in Octobèr 2023, GOnfir[n￿ that the employer ¢onirbution
rale for the TPS would increase trotn 23.6% 10 28.6¥* from 1 April 2024. Employers are al80 wuire(I to Pay a
5cherne administration ￿vY of 0.08% giving a total employer contribut￿￿ rate of 28.68%.
Valuation of the Tea¢hws' Pension Scheme
The Govemment Actuary, usiro normal actuarial principles. conducts a femal actuarial review of the TPS in
accordance with the Publi¢ Service Pensions (V81uatK)ns and Employer Cost Capl Direct￿nS 2023 published by
HM Treasury every 4 year5. The aim of the review is to speufy the kvel of fijture ¢ontyibutions. ActU8rial scheme
valuations are dependent on assumptions about the valu8 of future costs. destqn of beneflts and many other
factors. The latest actU8rial valuatK)n of the Trs was Carr￿ out as at 31 March 2020. The valuation report was
published by the Deparbnent for Education on 23 O¢tob&r 2023. The key elements cf the valuation and
subsequent consultaton a￿".
o employer conlribubon rates 58t al 28.68% of pen￿onable pay linduding a 0.08% adrn1nistrat￿n lewyl
Page 27
continual...

$EVENQAKS PREPAPATORY SCHOOL LIMITED
NOTES TO THE FINANCIAL STATEMENTS- continyod
FOR THE YEAR ENDED 31 AUGUST 2025
OTHER FINANCIAL COMMITMENTS. ¢oniinu8d
o totsl scheme liabilitE5 (pensions currently kn payment and Ihe estimated cost of fvture benefitsl for Servi￿ to
the effectiv8 date of £262.000 million and notional assets lestimaled fijture contributions together with the
notional invesbnents he￿ at the Vdluation datel of £222.200 million. giving a notional past service deficit of
É39,800 Million
o the SCAPE rate. set by HMT, is used to determine the notr'onal investment retum. The currènt SCAPE Tate is
1.7% 8bove the rate of CPI. assumed real rate of return is 1.7% in excess of pric*s and 2% in exc*s$ of
earnings. The rate of real earnings growth is assumed to be 2.2%. The assumed nominal rdte of return induding
earniros growth is 4.45%.
This valuation re$utt was irnplernented from 1 April 2024.
A copy of the valuation report and $upporting d¢xurn8ntaty"on is on the Teachers. PensK>ns website.
Under the definitions Sel out in FRS 102. the TPS is an unfunded multi-employer pension stheme. The Charity
has aCr￿Unted for its contributons to th0 scheme as if It were a d8fined conthbutK)n 5theme.
Gov8rnment penslon scheme
The Charity pays pensK)n contributions io into defined contribution penslon schemes for those ernployees who do
nol p8rtscipate in the TPS. The amount recognised as an exppnse in the year wa5 £113.152 12024." £124.4571.
The amount owed lo the pension Schemes at the year end was £5,98212024". £20,274).
RELATED PARTY DISCLOSURES
There were no related paty trans￿tIonS for the year ended 31 August 2025.
Page 28