Charity Rggistration No. 1103522
Company Registration No. 05091977 (England and Walgsl
THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST AUGUST 2022

THE CATHEDRAL SCHOOL {LLANDAFF) LIMITED
CONTENTS
Page
Company inforrnalion
Directors, report (incorporating the Strategic report)
Independent auditors, report
2-16
17-20
Financial slalements of the company
21-43

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
COMPANY INFORMATION
DIRECTORS AND ADVISORS
Mr M R Havard, Bsc, Econ (Honsl (Chairman from
1￿ January 20221
Mrs K Bales, LPQH, Geri. Ed
Mr P R Dewey. BSC. FCA lappoinled 161h March
20221
Dlrectors
Mr5 P Jones, BA IHons} lappoinled 1 Gth MarGh
20221
Professor P J Knowles, BA, PhD
Mr P R Lacèy, MA
Mrs J E Newley, MA, Cert. Ed
Mr J C Rawlins, FRICS, MRAC
Mr P A Smith, Bsc (appointed 22nd November
2021 }
Mr G C Lloyd, FCA, CPFA (Previous Chairman.
Resigned 31 Si December 20211
Mr J F Holmes, Bsc {Honsl, FCA (Resigned 31 St
December 20211
Mrs C F Wood, Bsc (Honsl {Resigne($ 31Si
December 2021
Provost
The Revd Canon B D Clover. MA,FRSA,LTCL
Company Secretary
MrRALeek
Charlty No.
Company No.
1103522
05091977
Principal Address and Registered Office
The Cathedral School, Cardrff Road. Llandaff,
Carditt. CF5 2YH
Key Management Personnel
Head
Bursar
Mrs C V Sherwood, MA (Hons Canlab)
MrRALeek
Auditor
RSM UK Audit LLP
Portland, 25 High Street, cra￿ey, West Sussex.
RH1n 1BC.
Barclays PLC, Floor, S Callaghan Square,
Cardiff. CF10 5BT
Bankers
Solicitors
Veale Wasbrough Vizards, Narrow Quay House,
Narrow Quay, Bristol. BS1 48Z
Geldards LLP, 4 Capiial Quarter, Tyndall Street,
Cardrff. CF10 4BZ
Insurance Brokers
Marsh, 1 Tower Place Wesl, Tower Place, London.
EC3R 58U

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (incorporating the Strategic Report>
YEAR ENDED 31ST AUGUST 2022
The directors present their report and financial slalemenls for the year ended 31 sl August 2022 and
confirm they cornply with the requirements of the Charities Ael 2011, including the Directors, and
Strategic Reports, under the Companies Act 2006.
REFERENCE AND ADMINISTRA TIVE INFORMA TION
The charity was formed in 2004 and is registered with the Charity Commission as charity number
1103522. The charity is a Iimile¢ liability Company and wholly owned subsiLliary of Tne Vvoodard
.nrpnr2tit)n Irharity number 10962701. The charitable company is incorporated in the United Kingdom.
Director5 of the Company are also Fellows (members) of the Woodard Corporation and participate in
Ilie ElebliuTI ul ils ljijdrd ol maiiagenient and are Gommitted to its Gharitable objects.
Note 29 provides details of connected charities.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing Document
Thp. company is governed by Articles of Association as adopted by Special Resolution dated
20 March 2013, replacing those dated 29 March 2004 amended by Special Resolulionlsl dated 25
J<*lIU¢￿1Y 2008, 28 Ayril 2009 aiid 23 June 2009. They permit funds to be managed in such a manner
as the directors see fil, provided that such powers are only exercised for the purposes of attaining the
objects and in a manner which is legally charitable. The Articles of Association forbid the distribution
of any property or funds, which are lo bg appli9d $0181y towards thè promotion of tho objocts of tho
company.
Governing Body
The governors are the directors and charitable trustees of the company and comprise the governing
body of The Cathedral School and are elected lo hold office for five years. The governing body met
three limes during the year. Reference lo directors, governors and Iruslees are interchangeable
thrniJ(Jhr)iJt thèse accounts.
Recruitment and Training of Governors
All governors are Fellows of the WooQarLI Corpowtion. Fellows are responsltr)le for electlng the
Woodard Corporation Board. Governors are recruited on the basis of nominations from school contacts
and from selection when a posl becomes available. The governing body look to ensure a mix of skills
and select new governor5 on the basis of ba¢kgroLJnd, competence, specialist skills and, in the case of
Fellows, Christian commitment. Governors are provided with induction Ira1ning by the Head, Bursar
and staff and a wider programme of training events is organised by the Woodard Corporation.
Where possible the governors consider that the skills and experience of the governing body should
comprise the following".
A Guvei I"ior willi a legal background.
A Governor with a finanGiallaccounting background.
A Governor with cducation cxpcricncc.
A Governor with estat98 managamant axperience.
A Governor with senior managerial or business experience.
A Governor with experience of equal opportunities or disability needs.
At least one female Governor and al least one male Governor.
An Anglican Ordained Minister.
One Governor may have one or more of these skills.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS, REPORT (Incorporatlng the Strateglc Report)
YEAR ENDED 31ST AUGUST 2022
Volunteers
Governors are volunteers providing their lime for free lo support the governance of the school. The
school also relies on a number of others lo undertake volunteer roles including fundraising events via
'The Frien¢s of the Cathedral School. group. Parents of infant aged children also assist with School
trips and visits.
Organisational Management
Tho School is govèrnèd by tha govorning body which dalègatas work to 2 numbèr of committ8è8.
Membership of each committee is outlined on page 15. The directors determine the general policy of
the company.
Finance Committee- the Finance Committee has a remit lo consider budgets, both revenue and capital,
cash flow information and financial reports, including the financial slatemenls. It also considers financial
policies and the financial regulations. 11 makes recommendations lo the governing body for approval.
The Finance Committee mel three times during the year.
Eslales Committee - the Estates Committee develops the school's estates strategy, including capital
development5 and maintenanGe of the building5 and it make5 reGommendation5 to the governing body.
It mel three limes during the year.
Education Commillp.e
Ihp. EdLlC.alion Committee. 18 responqible for oversight of the academic
performance of the s¢hool and educational policy, making recommendations lo the governing body. 11
met foul time5 during the year.
Remuneration Committee - the Remuneration Committee makes recommendations lo the governing .
body regarding the remuneration of the Head and the Bursar. 11 also considers the overall staff salary
Increases and makes recommendations lo the Finance Committee.11 mel twice during the year.
Risk Management Committee
the Risk Management Committee sets 2nd reviews the Risk
Management Register on an annual basis. The committee consists of the full board and meets once a
ycar.
The day to day management of the company Is delegare¢ 10 the Head and the Bursar as ihe Key
Management personnel. overseeing educational. gasloral and administrative functions in consullalion
with the senior staff. The day lo day administration is undertaken within the policies and procedures
approved by the governors which provide for only significant expenditure deGisions and major capital
projects lo be referred lo the governors for prior approval.
The Head oversees the recruitment of all educational staff, whilst under delegated authority the Bursar
oversees the recruilmenl of adminislralive and non-teaching support staff. The Head and Bursar are
invited lo allend governors, meetings.
The remuneration of key management personnel is sel by the governing body. with the policy objective
of providing appropriate incentives lo encourage enhanced perform2nce and of rewarding them fairly
and responsibly for their individual conlribLJlions to the school's success.
The appropriateness and relevance of the remuneration policy is reviewed annually, including reference
to comparisons with other independent schools lo ensure that the school remains sensitive lo the
br02der i88U8s of pay and employm8nt conditions elsewhgre.
Vve aim lo recruit, subject lo experience, al the lower lo medium point within a band, providing scope
for rewarding excellence. Delivery of the school's charitable vision and purpose is prirnarily dependent
on our key management personnel and staff costs are the largest single element of our charitable
expenditure.
School Structure and Relationships
The School has developed links with a wide range of organisalions lo ensure the widest possible
accc-- to our faciliticb Schooling. Through memberbhip of the family of Woodard School-
Headmasters, and Headmistresses, Conference IHMCI, Independent Association of Preparatory
Schools IIAPSI, the Choir Schools Association {CSAI, Society of Heads and through networking with

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (incorpornting (he Strategic Report)
YEAR ENDED 31ST AUGUST 2022
peer groups we ensure that we are able lo allain the highest standards of quality and performance. We
eneourage pupils lo develop awareness of the social ¢onlexl of the all-round education they receive al
the School and they are encouraged in a number of activities lo enhance their understanding. We have
a growing alumni group. the Old Llandavians. A committee of parents and staff form 'The Friends of
the Cathedral School, and are generous in supporting the work of the School, which is gre211y
appreciated. We als9 Gooperate with ch&ritie5 and local Primary Schools in our ongoing endeavours
lo widen public access to the Schooling we can provide, lo optimise the educational use of our culture
and sporting facilities and lo awaken in our pupils, in the public interest, an awareness of the social
context of the all-round education they recglV9.
CHARITABLE OBJECTS, AIMS, OBJECTIVES AND
ACTIVITIES
Charltable Objects
The charity's objects, as sel out in the Articles of Association. are to promote and extend education
{iriLludiiig bpiritucil, ITiuf<tl, bQLicil, tyullui¢il ¢siid pliybiLtil etJuLdliviil iii tiLLvid¢JllLe Wltli Ilie duLIIiiivb <*iid
principles of the Church. The Church is defined as beino the Church of Enoland and churches in full
communion with the See of Canlerbury.
Intended impact
Woodard schools strive for the best all round education of every aspect of each individual., they ensure
high standards of religious education,. and they see themselves as communities working together for
the benefit of all members, and of the Church and the nalion. They are slrohg Christian foundations
which adhere lo catholic belief as found in the Church, lo Christian worship focused in Ihe Eucharist,
and lo the care of each individual and the whole school community particularised in the ministry of the
Chaplain.
Aims
The Cathedral School is a day school for pupils from the ages of 3 10 18. 11 aims to support children in
re.3ching the.ir polp.ntial in 211 arp.As nf thp.ir ar.tivity Al thp. %r.hnrJl. And in thp. widp.r r.nmmiinity Thi8 iq
certainly in enabling each child lo meet their academic potential and also in enabling children to find
succe55 in co-curricular excellence in art, dramcl, sport, tnU51G or danGe. We produGe 'well rounded.
individuals who are able lo make a positive contribution to society. All Woodard schools aim lo provide
a rounded education lo help the pupils to make their way in adult life.
Primary objectives
The primary objectives of The Cathedral School lo fulfil these aims focus around the following 5 ethos
statements..
Achievement- recognizing that all young people have a unique sel of skills and enabling all pupils lo
fulfil their poieniial
Care
lo enable an inclusive community in our Christian environment supporting spiritual growth,
understanding, respect and empathy for all
Opportunlty- Every teaching & learning opportutTrity to enable the child to flourish
Ambition - Aiming high in all aspects of 5¢hool life- with no-one left behind
Leadership- Planning effectively and working together lo inspire others and achieve a shared purpose
and build a beller world
Strategies to achleve the prlmary objectives
The strategies this year were focused on "building back beller in the wake of the Covid-19 pandemic.
To strengthen academic achievement, we brought a new Year 12 curriculum, re-introducing AS
examinations, following the WJEC specification in almost all subjects.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS, REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
To strengthen achievement amongst our Additional Learning Needs IALNI pupils, Ifollowing new ALN
legislation coming into force in Wales), we recruited an additional member of staff lo the ALN
department and re-shaped the management structure lo enable appropriate support for pupils al all key
stages.
Tlie fDGUb vri ex￿11¢111 l¢(Ibliiiiy bUlTtiiiu¥d willi a particular enipliasis oli exaininalioii groups.
Under care, our strategy focused on healthy relationships and developing a new relationships and
sexuality education programme. Our strategies built on the feedback following the publication of the
OFSTED and Estyn review in the wake of the publication of information on the 'Everyone's Invited"
website.
We aimed lo strengthen our monitoring process for well-being, extending our lermly pupil well-being
survey into the Early Years Foundation Stage IEYFSI classes.
Our strategy also highlighted the importance of care for members of staff. Therefore, membership of
the slaff forum was widened with an extended remit agreed, and a lermly staff well-being survey was
introduced.
In terms of opportunity, in sport, our strategy ¢enlred around new partnerships, with both Cardiff Rugby
and Hockey Wales, extending opporiuniiies for t)oys and girls.
To strengthen opportunities in music, an additional school concert was planned for the summer term,
to strcngthcn musical Opportunitic￿ for pupil- bclow thc cxaminalion yetsrs. In terms of resourcing, the
first school harp was purchased, giving more pupils access lo the Welsh national. Instrument.
Furthermore, the School achieved ils ambition lo be the first independent school lo be accredited as a
School of Sanctuary in Wales, which is designated as a nation of sanctuary. This will offer pupils more
opportunities lo become involved in a wider social programme.
Under leadership, we aimed lo provide new opportunities lo positively impact the School for pupils, and
p.t ijr) an Amnp.sly Intg.rnAtinn21 £r)cipty. xllnwing pupils to lead hNo school wide campaigns over the
year. For staff, the first formal mechanism lo enable all staff to contribute to Ihe School Development
GcllTIPcliyII W<lb IiTrliudu¥¢tJ (iiid Ilir¢¥ Iiew yuvei I iuis weTe iiiduGt¥d uvoi Ili¥ a￿d¥in1￿ year.
Principal Activitigs of tho Y¢ar
The principal activity of the school is the delivery of education lo pupils ranging from 3 10 18 years of
age. We also run a number of summer school activities and the school is open al other limes for use
by the local community. Pupil numbers al the school during the year were as follows..
202112022
202012021
Senior School
Preparatory School
Pre-Preparalory School
471
173
157
179
157
Total
801
796
202112022
Girls
176
58
60
202012021
Girls
171
65
Boys
295
115
97
Boys
289
114
103
Senior School
Preparatory School
Pre-Preparalory School
Total
507
294
506
290

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (Incorporatlng the sfrateglc Report)
YEAR ENDED 31ST AUGUST 2022
Public Benefit
As part of our primary objectives, the school aims lo create an environment lo nurture children, lo gel
the best from them and lo allow them lo develop and fulfil their polenlial. We provide them with a first
class independent education and a wide range of sporting and artistic opporlunilies. Our public benefit
aim i& that all pupils will be self-confidenl and de51re to contribute to the wider community.
In lerms of public benefit, we also recognise the benet111o the community of the School educaiing 800+
pupils at no cost lo Ihp. piihlir. DiJr%g.. Thp. C2thedral School provides boy and girl Choristers lo sing
services in Llandaff Cathedral, gfeally enhancing the spiritual, musical and cultural lives of the City of
Cardiff and the DiuLeb¥ vf Lldiidtill. Iii Iliv yd>t aiddeiiiic year, Ilie Clioristers saiig for a variety of IoGal
and national events, including BBC Songs of Praise and the first Llandaff Festival providing a vital
support to community well-being.
In the furtherance of these aims, The Cathedral School governors, as the charity Iruslees, have
complied with the duly in s.17 of the Charities Act 2011 to have due regard lo the Charity Commission's
pub11shed general and relevant sub-seclor guidance concernino the operation of the public benefit
requirement under that Act.
Our school welcomes pupils from all backgrounds. To admit a prospective pupil we need lo be satisfied
that our school will be able lo educate and develop a prospective pupil lo the best of Ineir potential and
in lin@ with the genp.ral gt2nd2rdg Ar.hip.vg.d hy Ihpir peers. Entrance interviews and assessments are
undertaken to satisfy ourselves and parents that potential pupils can Cope with the pace of learning and
benefit from the education we provide. Ali iiidividu¢al'b eLuiiviiiib blcilus, 9¥iid¥r, elliiiiGily. raGe, religion
or disability do not form parl of our assessment processes.
Our school is a part of a wider community and we are keen that our links with the community remain
strong. We continued lo supported Llandaff Diocese in their partnership work on Taith Advent and
worked closely with local schools in our accreditation bid to be a School of Sanctuary. The activities
undertaken and the success of our programme are explained in the 'review of achievements and
performance for the year, section of this report.
Woodard and ils schools provide a significant benefit lo the public. The school strives to ensure that
measures of public benefit are appropriate, and that signiticanl sections ot the put)lic are not exclude
from the opportunity lo bene.fit frnm Ihp. p.dije.￿tIrJn And fArilitigq c)ffp.rpd dijp. Irj Ihp nped lo pay a fee. In
addition lo significant provision of bursaries and other forms of financial support, the school provides a
wl¢e range of opportunities for communily beiiefil <iiid IciLililieb (Iiid Eveiilb ¢1[￿ vlt¥ii uy¥ii tu cill. Fur Ilier
detail of the public benefit offered is included in the section enlilled 'Review of Achievements and
Performance for the Year, below.
Concessions Including Bursaries & Scholarship5
Our school does not have an endowment and in funding our concessions we have lo be mindful that
we musl ensure a balance between fee-paying parents, many of whom make considerable personal
sacrrficc￿ to fund thcir child,.
cducation, and those benefiting from the awards. Furthgr details of OUT
concessions policies and how to apply are available on our website at www.calhedral-school.co.uk.
All criteria ané policies relating to concessions are kept under review and are updated when necessary.
Bursarics
Bursary awards are important in helping lo ensure children from families who would otherwise not be
able lo afford Ihe fees can acces5 the education we offer. Our bursary awards are available lo all who
meet our general entry requirements and are made solely on the basis of parental means or lo relieve
hardship where a pupil's education and future prospects would otherwise be al risk for example in the
case of redundancy. In most cases the budget for bursaries is allocated using a'needs blind" approach
as far as possible, whilst giving priority lo the conlinuily of education of those pupils already at the
school.
Tl)ib yvar Ilie value of means lesled bursaries totalled £235,2GG (£210,025 -20211 and represented
2.3Q/o of our gross fees. They provided assistance lo 31 of our pupils of which 3 pupils benefited from a
full remission of fees.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
Scholarships
The purpose of our scholarship awards is to recognise high academic potential or the ability lo excel in
our co-curricular aclivilies. Our scholarships are awarded on the basis of the individual's academic
potential or evidence of ex¢eplional abilities which will contribute lo our co-curricular activities. In
<idtJilivii, ¢dVV¢didb li11￿Y bubjebl lo conditioiis iniposed by tlie 0[￿9117a1 doiior.
The school awarded scholarships lo 206 pupils, based on their educational rlleril and polenlial, lolalling
£197,3051£178,015_ 20211 and representing 20/0 of our gross fees. Of this number, 14 algo qualified
for means-lested bursary support and are included in the figures relating to bursary awards.
The Cathedral School provides the Choristers lo Llandaff Cathedral and in so doing subsidises their
fees via Chorister scholarships. The Scholarships ranges from 200A lo 660/0 rernission of fees. This
year the value of Chorister Scholarships lolalled £201,4301£205,170 - 20211 and represented 2¥0 of
our gross fees. We supported 37 Choristers during the year.
The progress of pupils receiving scholarships is reviewed al least annually lo ensure their progress is
in line with their abilities. No scholarships were withdrawn in the year as a result of reviews.
Employm¢nt Policy
We are an eoual opportunity organisalion and are commilled lo a working environment that is free from
any form of discrimination on the grounds of colour, race. elhnicily, religion, sex, sexual orientation or
dI￿abilIty. Wc will makc rca4ionablc adju-
-tment- to meet the need- of staff or ptjpils who arc or bccomc
disabled.
STRA TEGIC REPORT
REVIEW OF ACHIEVEMENTS AND PERFORMANCE FOR THE YEAR
Impact of Coronavirus Pandemic
These accounts relate lo the year lo 31 St August 2022, and therefore reflect the diminishing financial
and operational imp3cI on the education sector, and all of society, of the Coronaviru
pandemic.
Schools were required lo close lo all bar 'Key Workers, in March 2020 and again from January to May
2021. Much of the education was moved online. Woodard schools and academies adapted well lo
prnviqinn nf nnling. Ip.Arnino And thg. rpqpr)nspq frnm parg.nt.q wg.rg. pnqitivp.. Thi% WA% rp.flp.e.tp.d in
increase al The Cathedral School, in September 2021.
The pandemic had a direct impact on school financial health across two financial years, bul there was
significant recovery in 2021-22. Following earlier cuts in fees in order lo reflect the impact of the various
restrictions, The Cathedral School raised fees by 30/0 in September 2021. The Cathedral School had
to adapt lo the situation, bul we have been able lo provide a full educational experience in 2021-22,
including specially adapted assemblies, cathedral services, concerts, school plays and fixtures. Of
particular note was the hard work of staff, who had lo adapt to different classroom set-ups, cover for
atrsenl colleagues and respon(J lo the ever-cnanging government legislation on school events and trips.
School Performance and Achievements
During the year we educated an average of 801 children between the ages of 3 and 18. The school
offers a broad curriculum and, whilst entry is subject lo meeting the a¢ademiG requiremen15 of the
school, we educate children with a wide range of ability. The educational performance of the school
was excellent, as demonslr81ed by the public examination results. Al GCSE. an exceptional 44'/o of
grades were g or 8, with 670/0 of all grades at 9-7. The most common grade awarded overall was 8 Ithe
equivalent of A.). 100.lo of pupils achieved the equivalent of al least five GCSE grades 9-4 IA'_CI,
including first language and Mathemat￿¢S.
Al A Level 45 /0 of all grades gained were al A. and 75°/D at A'_A, with 89,/0 securing their firsl-choice
course and university. The most common grade was A. with more than half of the cohort attaining
exclusively A'IA grades. Al AS Level, 85Vo of grades were A.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
These results are well above the national average for all schools and significantly above the average
performance of independent schools, demonslraling both the effectiveness of our educational offering
during the pandemic and the excellent way In which we prepared students for their first ever public
examinations, particularly the A levèl o)hort. whn nnt C.C.8F
We tsuiitiiiue lo iii)prove faGililies through Gonstant investment in the fabric of the buildings and asset?.
This year, the external aspects of original school building, School House, were completely re-furbished
from the School side. Major repair work was also carried out lo prevent subsidence in the school chapel
and now cricket net
were opened on Bi£hop'B Figld, for uga by both our girls, and our boys, teams.
The Gaihedral Scttool ¢elebratetJ the flr5t year in which the girl <iiid Ili¥ tjuy LliuribtErb werv uiid¥i Ili
musical management of the Cathedral's Music Department. Both girls and boys performed at significant
festivals throughout the year, including the first Llandaff Festival in July, a community event which was
attended by1ocal schools as well as by other well known performers. for example, from the Royal Welsh
College of Music and Drama.
We have a particular slrenolh in music and the performing arts and the sch(K)I prides itself on the quality
of our choirs and orchestras and the progress made by our pupils in national ensembles. 8 pupils
b¢1We￿il 7 ciiid Year 13 were nieiiibers of the National Youth Choir l National Youth Orchestra
and a significant number play for the various Cardiff l Glamorgan ensembles. In our tradition of music
for all, the Prirnary Choirs concert, in the Lent Term, featured over 100 pupils singing in various choirs
and 140 pupil-
pcrformed tst the Senior Lent Term con¢grt, which welogmed back a numbar of Old
Llandavian5 both performing and to a specially held reception event. Our half lermly lunchtime concerts
are held in the cathedral and are open lo the public, L)eing particularly popular lo the local Llandaff
residents. We also support the local community with events they hold each year, including providing
both the bugler and the brass band for the Remembrance service held on the cathedral green.
Musical and theatre productions this year have been well allended. The fast paced and highly amusing
°Complele Works of William Shakespeare" featured a cast of 46 from across Years 7-13. 37 students
look part in Ihe Summer Production of "Guys and Dolls" which, for the first lime, was supported by a
sludenl band. Also, for the first time, we entered the Independent Schools Bar Mock Trials competition
run by Ihe Young Ciiizens FounQalion, with sludenis from Years 11-13 playlng the pans ol t)Oih lawyers
and witnesses. Competing against independent schaols across the UK. our team achieved third place
and were commended for their professionalism and knowledge.
The range of sports offered at The Cathedral School reflects the importance given lo sporting activity
and physical education. 96.10 of Year 7-9 represented the school In al least one tixlure, fi4V/o Ot Year 1 U,
80010 of Year 11 (including 96D/o of girls) and 54 % of the Sixth Form. This has enabled us to extend OUT
provision and offer a XV in rugby, a 3rd Xl in football and an U-18 B team in hockey. A number of
pupils are ou151anding in their field and have represented their country in running, badminton, baseball,
cricket, football, gymnastics, hockey, squash and swimming. The appointment of an Athletic
Development Coordinator in September 2021 has slrenglhened our development of physical literacy in
our pupils from Year 3 to Year 13.
Our very high panicipation rates in the Duke of Edinburgh Award193 /0 In Year 9., 96Yo In Year 10, 80 /0
in Year 11 and 800/0 in the Sixth Forml oulslrip the national target of 500/0 of young people across the
country and we remained commilled lo enable pupils lo participate in the Award, despite the restrictions
placed on it. Expedition5 and residential trips returned after the moratorium imposed by the pandemic
and volunteering continued in the local corllmunity in churches 2nd charity shops, liller picking and dog
walking for the Dogs Trust, among many others. In all, students al CSL last year, volunteered for 2
colleclive 1,599 hours, which amounts lo a social value of £7,387.
Through development of, anLI provision of acce5S to facilities, the sch¢)ol remains an important
community resource.
Facilities made open lo the public include..
The Clicipgl- Tli¥ Cli¢Jy14iiI ieyularly barries oul Baptism aiid Christenings
Our music and performance facilities are made available lo a wide range of local music societies,
ineludin9'.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTOR5. REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
Cardiff and Vale Youth Jazz Orchestra
Orchestra Rehearsals
Stage School
Our sports pitches are recognised as being of particular quality and are regularly used by..
Cardiff Cavaliers Cricket Club
Chorister parents cricket team
Glamorgan County Cricket Fixture512nd Team)
Milres Cricket Club
Salem Chapel Cricket Club
Si Fagans Cricket Club
UMCC Cricket Fixtures
Our sportts htsll is aloo regulady used throughout the year for evening and weekend activities by the
following organisalions..
Cardiff City and Mel Korfball Club
Cardrff Volleyball Club
Celtic Dragons Netball
Cricket Wales
Lisvane Wales
Our Memorial Hall hosts..
Art exhibitions- school has run two with an additional external event
Ballet and Tap groups on weekends and during the weekday evenin9S
Birthday parties- 13 this year
Chrisleninglbaplism receptions three lo date
Cwmni Dawns Werin Caerdydd- Folk dancing
Dance Group
PilAlp.s and yngA r.I2q*P.S - thp.%g. t2kg plarg nn fniir p.vgningq pg.r wgpk
The Llandaff society monthly meetin98
Charitable activities for Organisalions such as NSPCC
Other activities on school premises were..
Staging the start and finish of the C2slles and Cathedral Cycle Ride
The High Sheriff F)osI Cathedral Service drinks and canape event
Cardiff Vineyard Church _ weekly

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTOR5, REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
Partnerships
We continued lo develop our close relationship with the diocesan Church in Wales schools this year
as well as strengthening our links with loc31 charities. Once again, we supported the local Taith
Advent inilialive, raising awareness and leaching children about refugees and issues fa￿d by
refugees around the world. In Lent, we joined Ihe diocesan Lamenlaiions Proieci, reassuring children
across the diocese Ihat'il's OK not lo be OK and allowing them lo express their sadness.
Vve supported the development ot the music curriculum with Cwmbach CIVV Primary School, Wllh a
mg.mhg.r nf qt2ff oning lo work with them once a week throughout the year. During Christian Aid week.
we once again combined our efforts with Llandaff City Ciw Primary School, joining a ¢ollaboralive
sponsored walk to raise funds.
We worked closely with Si Mary the Virgin Ciw Primary School and were delighted lo be the first
independent school in Wale5 to be designated as a School of Sanctuary for our commitment lo
ensuring that we are a safe and welcoming pla￿ for all. Feedback from parents showed that
resulting discussions al home positively impacted the children, developing their cultural understanding
and in81igaled further discussion8 at home with thcir familics.
We continued lo develop our partnership with Cartref Residential Home including slrenglhening our
pen pal project and recording a virtual Chri81mas me3aage for the residents.
As members of the Rotary youth charitable body 'lnleracl', we continued to work.wilh local schools
IHowells, Whilchurch High, Llanishen High and Whilchurch Primary) lo raise money and awareness
of global issues, including running a virtual pampering evening.
Charitable Activities
As well as supporting the local community, we have undertaken specific fundraising for proiecls such
<1¥ S<lV¢ Ilie Cliildreii, Clii i>tiaii Aid Vveek and 2 wisli upon a star. The sGliool Goiiimunily lakes parl in
a wide range of sponsored events and other fundraising activities and these continued during
lockdown with pupils raising money as individuals by running marathon disl8nces either individually or
in a Icam. Not taking into account the ￿um$ raised durin9 lockdown, the school raised in excess of
£5,200 to support local and national charities
Key Performance Indicators
The Key Performance Indi¢alors IKPls} used by the school are..
KPI
Target
Actual 2022
Actual 2021
Surplus
ees
6.9¥0
4.60
Pupil Numbers
800
801
796
Total salaries lo netfees
70 10 of nel fees
64.70/0
68Q/o
A Level target
Average S¢OT9 gf SS%
Grade A or above
750/.
8501.
GCSE Level target
Average score of 65%
Grade 7 or above
670/0
86%
Surplus- With nel income 5.8Vo higher than budget and costs being controlled extremely well during a
difficult year al 96°/o, we are pleased with the outcome. Expenditure included £110k spend on
renovation5 to existing buildin95.
Pupil Numbers
This remains slea(Jy at circa 800, indicating a healthy demand tor places at the

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (Incorporating the Strategic Reporo
YEAR ENDED 31ST AUGUST 2022
Cathedral School.
Examination Results
Whilst the actual results for both GCSE and A level appear lower than the
revious year (Results awarded during the Pandemic), we are extremely pleased with this years,
outcomes, some of the best results in the Country. Both results are ahead of our KPI target.
FINANCIAL REVIEW
Results for the Year
Thg net incoming rèsources for the year amounted lo £601,808 ofwhich the operating surplus on gehool
activities was £618,778. This surplus has been achieved with a rise in fees lower than inflation and
against a background of strongly rising operating costs, so that in the circumstances we consider il
highly salisfaclory achievement. Gross income for the year was up by some 5.50/0 on last year,
reflecting the increase in pupil numbers throughout the school.
The hiring out of The Cathedral School facilities during vacations and after school hours contributed
£41,4791£11,250- 20211 to the school's operating surplus. We are now seeing letting Income reiurning
to pre-pandemic 1g.ve.Iq
The parent? of our pupils often make significant 3acrifice8 lo pay the fee8. In doing 80 they help to
relieve the slate of the financial burden of educating 801 UK based children. The saving is eslimaled
lo have a value in the last year of £5,488,452. The school is also unable lo recover the VAT on
purchases it makes. During thè past year, The Cathedral School has paid an estimated £374,273 in
irrecoverable VAT on goods and services.
The Cathedral School provides a pension lo some staff under the terms of the Pensions Trust Growth
Plan. As a result of this pension scheme being underfunded, The Cathedral School is commilled lo
contributing lo a recovery plan. During the course of the year The Cathedral School made contributions
lo the recovery plan of £12,632 and the recognised liability under the plan reduced by £54,950, with
this value being recognised in the Statement of Financial Aclivilies. Further details can be found in note
Reservo• Lev¢1 and Policyi and Flnancial Viability
11 has been the bchool's policy lo ulilise funus lo ensure thai high quallty up-to-date facilities are
prnvidg.d fnr Ihp bp.nefil of pupils. The aim is lo budget so 28 lo provide sufficient working capital to
meet the present needs and future development requiremen15 of the School wilhoul the requirement to
have recourse lo sales of tangible fixed assets or use of the School's readily realisable investments
supporting unreslricled funds. Unrestricted funds increased by £618,778 to lolal £8,674,157, as shown
in note 21. The Cathedral School plans to fund longer term capital expenditure and meet long term
liabilities through careful management of resources and investments and through building reserves
through operations and trading. The School aims lo make an overall surplus of 50/0 lo build up lo the
largel for free reserves. This year's result indicates that our surplus was 6.90/0 of nel fees. This is a
reason3ble OLltcome whg.n r.nnsidp.ring trhp. impart nf C.nvid_1 Q
The Governor3 have invested substantial sum8 into new School building8 in recent yeara and have a
continuing programme of refurbishment, development, and inveslrllenl lo maintain excellent leaching
facilities for our pupils. In common with most independent Schools, and due lo the having to fund their
own capital investment plans, free reserveg are st a negative balance illustrating the exlenl of the
investment in our School. The School'5 total reserves of £8,802,603 at the year-end included £128,446
of reslricled funds and £8,674,157 unreslricled funds. Fixed assets held for charity use lolalled
£9,307,996, leaving free reserves of -£505k 12021.. -£1.426ml at the year-end, an improvement of
£921 k. The School's financial viability does not depend on income reserves bLJI in ils ability to continue
lo trade al a surplus on an annual basis, and on the substantial portfolio of fixed assets held for
operational use. The School does not have, and cannot rely on, permanent endowments.
The company's Linr8slrirtRd re8e.rvp. Arp. prim2rily invp..8tpd in t2noihlp. fixg.d whieh Afg All ijspd
for ils direct charitable activities.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT {Incorporatlng the Sfrateglc ReporQ
YEAR ENDED 31ST AUGUST 2022
Engagement with Supplier8. Customers and Others In a Busines8 Relationship with The
Cathedral School
The Cathedral School seeks to enqaoe actively and positively with all stakeholders in the local
community and in the wider educational landscape. Collaborative relationships with suppliers, parents,
educational partner3 and Gommunity leaders are seen as key enabler5 to afjhieving suGGess in all of
the school's operations.
During the year tho school has further promoted this engaoemenl though specifie initiativ9£ inpliiding.
Regular communication and engagement with parents and prospective parents of pupi15
allending The Cathedral School lo enhance the understanding of the provision lo each pupil
and to fully coordinate support lo pupils from parents and schools.
Engagement with other educational organisations and partners al local and national levels lo
share best practice and to provide peer support.
Active dialogues with local councils on mallers which impact children and families in the
commLinity as well 3.9 relate to oppration of eaeh sehool.
Engaging with local businesses lo promote career and educational opportunities for pupils for
their mutual benefit.
Sp.p.king 211 tJn8sihlp. npp()rtiJnitip.< tn p.noaup. with lnr.al nalinnal siipplip.rs in the. arp.a
Seeking regular communication with all suppliers and ensuring good commercial practices of
prompi payment and clear communlcaiion io optlmlse arrangemenis for supply of goods and
ServI￿S lo The Cathedral School.
In particular, The Cathedral Sehool has adopted the government'5 policies and guidance during
the Coronavirus pandemic and sought lo maximise ils support lo all suppliers through the crisis
in order to sustain their support and services in the future.
Promoting and encouraging pupil and staff opportunities lo engage in local voluntary and other
projects lo support the community.
Providing community access lo The Cathedral School and, in many cases, adopting a role that
puts the school at the heart of 8 community.
PRINCIPAL RISKS AND UNCERTAINTIES
Coronaviru$ Pandomic
These financial statements were compiled al a lime when all reslriclions relating lo the Covid 1 g global
pandemic had been removed, and activity had mostly returned lo normal. That is not lo say that the
virus was no longer affecting school life,. cases continue in both pupils and staff, and the school
continues to suffer disruption. Like most Iruslees, the governors keep under consideration the impact
of a calaslrophic event on the school's ability to continue, bul that event may come about from many
causes and being specific about the source is not possible. The consideration of risks in the paragraphs
below is therefore reflective of a more stable environment and does not specifically look al the
pandemic, or other similar events, bul offers a wider view of common events plus a specrfic risk looking
al thos6b evpnts that ec)iJld impart thp. cantinijity nf g.diJeAtian.
EGonomi¢ Outlook
The governors consider the economic turbulence of recent years and the affordability of fees by parents
across the independent sector lo be the principal risk faced by the school. The school is currently close
lo full capacity, bul there is no room for complacency. The governing body, therefore, decided last year
lo increase the fees in September 2021 by only 3'/o. For September 2022 the governing body has again
limited fee changes, lo a 4.250h increase.
Health and Safety
Health and Safely is always a significant area for risk management. The risks range from fire and
damage lo infraslruclure, lo personal risks Imosl notably when away from the campus on trips and
expeditions) The level and brèadth of gctivity at thé gehooli is impressive and the risks associated with
all activities are minimi5ed by thorough planning and risk assessment.
The governing body is responsible for the identification and management of risks. The major risks lo
which the Gharity is exposed, as identified by the direGlors. have been ievi¥vweLJ cllitj iysleiii¥ vi
12

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS, REPORT (incorporating the StrategiG Report)
YEAR ENDED 31ST AUGUST 2022
procedures have been established lo manage those risks. Detailed examination of the risks and
eslablishmenl of controls lo miligale them is delegated lo the Head and Bursar and the process is
overseen by the Risk Committee on behalf of the governing body. A formal review of the risk
management processes is undertaken annually in the Lent term.
The principal ri3k? to which the sohool is exposcd includc thosc affccting prolcclion of pupils and
security and preservation of charitable assets both now and in the future. Significant risk areas..
the governors consider possible calaslrophic events and ensure that the school has a plan in Dlace
lo allow education lo continue in a range of different scenarios
the market in whiGh the School operates is highly Gompelitive and we monitor developments in
education to ensure that pupils always receive a first class, holistic and varied educational
experience in our school
we strive lo ensure that all staff are able lo work in a safe and supportive environment and policies,
procedures and training in Human Resource management and Health and Safety help to ensLJre
that the school meets expectations
the school operates in a highly regulated sector. including in mallers of child protection. and we
appoint appropriate professional advisers lo ensure that we can keep up lo dale with all
ie4uii¥iTi¢iilb, bblivul ur ￿{1dIvIdUal iiieiiibership of bodies being Ilie Goiisliluenl as8ocialioiis of Ilie
Independent Schools Council also ensure that we have access lo up-lo-dale information and
support
thc 4ichool operates in an increasingly litigious environment, and we appoint appropriate
professional advisers and purchase insurance using specialist brokers and advisers to ensure that
we can keep up lo dale with all reqLJiremenls and meet all challenges
all organisalions face difficult economic conditions and directors and senior managers in the school
keep abreast of economic conditions locally, nationally and inlernalionally to identify trends and
develop plans lo address issues
The key contro15 used by the school include..
form21 agendas and minutes for all meetings of the governing body and commillees
comprehensive strategic planning, financial forecasting, budgeting and management accounting
established and identifiable organisalional structures and reporting lines which are regularly
rcvicwcd
comprehensive formal written policies
clear aulhorisalion limits
velling procedures, as required by law, for protection of the vulnerable
Financial risk management objectives and policles
The school uses financial inslrumenls, other than derivatives, comprising loans, cash and other liquid
resources and various other items such as trade debtors, creditors and finance lease arrangements
that arise directly from operations. The main purpose of these financial instruments is lo raise finance
fur Ilie givup'b UPVl<iliuiib.
The main issues arising from the group's finanrial in3trument¥ are liquidity risk and interest rate ri3k.
The school's directors adopt policies for managing ea¢h of the risks and these are summarised below..
Liquidity risk- the school seeks lo manage financial risk by ensuring sufficient liquidity is available
lo meet foreseeable needs by negolialing adequate facilities from banks.
Interest rate risk- the school finances operations through a mixture of retained surpluses and bank
and other borrowings. The exposure lo interest rate fluctuations is managed by the use of both
fixed and floating facilities.
GOING CONCERN
The governing body has reviewed the impact in the aflermalh of the global pandemic, together with the
current economic 51tualion, on SGhDoI vpercltlvllb ciiid fiii<ifiLeb. Tliv yovvriiiiig reGugriibe Itl(Il Ili¥
outcome of the 2021.22 is very positive bul are mindful that the followinq 12 months and beyond will be
affected by the current economic uncertainlies., they continue lo rework plans for the next 12 months,
to en8tJre the fingncial impact on thc School continucs lo bc miligalcd in Ihc mo￿1 approprialc way.
13

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (inGorporating the Strategic Report)
YEAR ENDED 31ST AUGUST2022
The accounts show that we are currently cash positive, this is the case even wilhoul recognising that
over 25010 of our parents regularly pay fees in advance of the due date. We also have £1.5m bank
overdraft facility, in case of need, which has never been called upon.
The School has a financial plan up until the end of 2024125, conservatively indicating an annual EBITDA
of £345k to £552k- the 18tter being the equivalent to 40 8enior PLJpiI fee?. Our ¢a3h forecast of circa
£3.3m in 2024125, gives the governors confidence that the School will be able lo restart the capital
project of a new Sixth Form Building in the next few years.
Having considered all factors and reviewing the available evidence, including derNand v capacity, exam
re5uIt5 and the handlin9 of the IoGk down whiGh ha5 given rise to potential additioiial fundin9
opportunities, the governors have a reasonable expectation that the School will be able lo continue
operating for the foreseeable future. Therefore, the financial slalemenls have been prepared on a going
concern basis.
FUTURE PLANS
The governing body s current five-year strategic plan was approved in June 2022 and is reviewed on
an annual basis. Tha kay objoctivos of tho current plan ara..
Tv ¥blciL)libli cl Iivw burriLuIuiTI fuf Ilie Y¥<tr O ciiid YeclT T yrvups, fuLusiiig on the development
of the Humanities proqramme and orealer provision for leachinq rhetoric and public speakinq.
2. To establish new markets for the school by undertaking specific research, so that pupil numbers
can be increased lo be consislenlly above 800 year on year, with a particular focus on
increasing numbers in the Reception forms.
3. To commence a formal fundraising programme with appropriate resources, with the initial aim
of achieving 100/D of all parental deposits given to the school bursary fund.
4. To strengthen the school's response lo the climate crisis by increasing the number of pupi15
Using the school bus by 500A, reviewin9 the School's existing energy consumption and
ncreasinq bio-diversity on the school site.
5. To establish the next 10 Year Plan for the development of the school sile, with a focus on
improving the facilities for the Sixth Form, improving the dining facilities for the whole school,
providing an additionol teaching space for Juniorè and pcrformancc arca for thc Muolc
department.
14

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS. REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
DIRECTORS
The directors who served during the year, and the commillees of which they are members, are..
G C Lloyd (Chairman)
Resigned 31 Oecember 2021
Mr3 K Ba1¢3
Estates,
Finance,
Nominations,
Remuneration. Risk Management
Eduoation,
Management
Finance, Risk Management
Rcmuncration,
P R Dewey
Appointed 16 March 2022
M R Havard (Vice Chair)
Appointed Chaim)an 1
January 2022
J F Holmes
Rosi9nod 31 Dgcembgr 2021
Mrq P Jnnps
Eslales, Nominations, Remuneration,
Risk Management
Finance, Nominations, Remuneration,
Risk Management
Risk Management
Appointed 16 March 2022
P R Lacey
Education,. Nominations, Remuneration,
Risk Manggement
Education,
Romunoralion,
Management
Education. Estates, Risk Management
P J Knowles
Risk
Mrs J E Newley
J C Rawlins
Estates, Finance, Nominations. Risk
Management
Eductaion. Risk Management
P A Smith
Mrs C F Wood
Estates, Finance. RISK Management
Rosignod 31 Dgcgrnbgr 2021
None of the directors has any beneficial interest in the company. The C8thedr81 School buys Iruslees
and officers insurance on behalf of the directors.
Exemptions from disclosure
The Cathedral Sehool h2s not taken advantage of any exemption from disclosure in relation lo Irustee
delaiSs.
AUOITOR
RSM UK LLP, having expressed their willingness lo continue in office, will be deemed reappointed for
Ilie next financial year in accordanGe with section 48712} of the Companies Act 200G unless the
company receives notice under seclion 488111 of the Companies Act 2006.
15

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
DIRECTORS, REPORT (incorporating the Strategic Report)
YEAR ENDED 31ST AUGUST 2022
DIRECTORS RESPONSIBILITIES STATEMENT
The directors are responsible for preparing the director's report and the financial statements in
aecordance with applicable law and reou13tions
Company law requires the direGtgr5 to prepare financial statement5 for each financial year. Under that
law the directors have elected lo prepare the financial slalemenls in accordance with United Kingdom
Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law}
ncluding FRS 102, the Financial Rgporting Standard applic2b19 in thg UK and Republic of Irgland.
Under company law the dire¢lors musl not approve the financial statements unless they are satisfied
that they give a true anu tair view ot the slate ol affairs of the charitable company an¢ ot the Incoming
resources and application of resources, including the income and expenditure, of Ihe charitable
company for that period. In preparing these financial slalemenls, the directors are required to..
select suitable accounting policies and then apply them consislenlly.,
observe the methods and principles in the Charities SORP IFRS 102}',
-timatc-
mak¢ judgcmcnt- and accounting c-
that arc rea￿Onable and prud¢nl-,
slate whether applicable UK Accounting Standards have been followed, subject lo any material
departures disclosed and explained in the financial slalemenls., and,
prepare the financial statements on the going concern basis unless it is inappropriate to presume
that the charitable company will continue in business.
The directors are responsible for keepino adequate accounting records that are sufficient lo show and
explain the charitable company's transactions and disclose with reasonable accllracy al any lime the
financial position of the company and enable them lo ensure that the fin8ncial' slalemenls ¢omply.wilh
the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable
company and hence for taking reasonable steps for the prevention and detection of fraud and other
irregularities.
The d1￿CtOrS confirm Ihal..
so far as each director is aware, there is no relevant audit information of which the charitable
company's auditor is unaware., and
the directors have taken all the steps that they ought lo have taken a5 directors in order to make
themselves aware ot any relevant audit Intormalion and lo establish that the charitable company's
Aijditnr 18 2warp. nf that infnrmAtinn.
The éireclors are responsible for the maintenance and integrity of the corporate and financial
information included on the charitable company s website. Legislation in the United Kingdom governing
the preparation and dissemination of financial slalements may differ from legislation in other
jurisdictions.
Approved by the Board of Directors of The Cathedral School on 251h November 2022 including, in their
capacity as company directors, approving the Directors, and Strategic Reports contained therein, and
signed on ils behalf by..
M Robin Havard
CHAIRMAN

THE CATHEDRAL SCHOOL {LLANDAFF) LIMITED
INDEPENDENT AUDITORS, REPORT TO THE MEMBERS OF THE
CATHEDRAL SCHOOL (LLANDAFF) LIMITED
YEAR ENDED 31ST AUGUST 2022
Oplnlon
We have audited the financial statements of The Cathedral School (Llandaff) LIM￿le￿ for the year ended
31 Augu8t 2022 which comprisè tha Charity Statement of Financial Aclivilies, the Charity Balance
Sheet, the Cash Flow Slalemenl and the notes lo the financial slalemenls, including a summary of
significant accounting policies. The financial reporiing framework thai has t)een applied in their
preparation is apDlieable law and United Kingdom Accounting Standards. including FRS 102 The
Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally
Accepted AcGounliii9 PraGlicel.
In our opinion the financial ststements..
give a true and fair view of the slate of the charitable company's affairs as al 31 August 2022 and
of the incoming resources and application of ￿SOurCes, including ils income and expenditure, for
the year then ended,.
have been properly prepared in accordance with United Kingdom Generally Ao¢epted Accounting
Practice,. and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We have been appointed auditors under the Companies Act 2006 2nd section 151 of the Charities Act
2011 and report in accordance with those Acts.
We conducted our audit in accordanee with International Standards on Auditing IUKI {ISAs IUKII and
applicable law. Our responsibilities under those standards are further described in the Auditor's
responsibilities for the audit of the financial slalemenls section of our report. We are independent of the
charitable company in accordance with the ethical requirements that are relevant to OUT audit of the
financial slalemenls in the UK, including the FRC'S Ethical Standard and we have fulfilled our other
ethical responsibilities in accordance with these reouiremenls. We believe that the audit evidence we
have obtained is sufficient and appropriate lo provide a basis for our opinion.
Con¢lu$ions relating to going concern
In auditing the financial slalemenls, we have concluded that the Directors, use of the going concern
basis of accounting in the preparation of the financial slalemenls is appropriate.
Based on the work we have performed, we have not idenlrfied any material uncertainties relating lo
events or conditions that, individually or collectively, may cast significant doubt on the charitable
company's ability lo continue as a going concern for a period of al least twelve months from when the
financial statements are aulhorised for issue.
Our responsibilities and the responsibilities of the Directors with respect lo going concern are described
in the relevant sections ol this report.
Other information
The Directors are responsible for the other information. The other information comprises the information
incluQeQ In ihe Annual Repoll Oiher than the financial statements and our auditor's report thereon. Our
opinion on the financial slalemenls does not cover the other information and. except lo the extent
otherwise explicitly staled in our report, we do not express any form of assurance conclusion Ihereon.
Our responsibility is lo read the other information and, in doing so, consider whether the other
information is materially inconsislenl with the financial statements or our knowledge obtained in the
audit or otherwise appears lo be materially misslaled. If we identify such material inconsistencies or
apparent material misslalemenls, we are required lo determine whether there is a materia
mis5tatetnent in the firi<)nClcil blcilerriviilb Ul <1 Iri(Il¥ri<il ITllbbl<ilviiieiil ul Ill￿ utlTrei iiTrluriii(Iliuii. 11,
on the work we have perforrned, we conclude that there is a material misstalemenl of this other
inforrNation, we are required to report that fact. We have nothing lo report in this regard.

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
INDEPENDENT AUDITORS, REPORT TO THE MEMBERS OF THE
CATHEDRAL SCHOOL (LLANDAFF) LIMITED
YEAR ENDED 31ST AUGUST2022
Oplnions on other matters prescribed by the Companles Act 2006
In our opinion, based on the work undertaken in the course of the audit..
the information given in the Directors, Report and the incorporated Strategic Report prepared for
the purpose of company law for the flnanclal year for whlch the flnanclal slalemenls are prepare
is consislenl with the financial stalemenls., and
the Directors, Report and the incorporated Strategic Report have been prepared in accordance with
applicabl¢ legal r¢quiremenls.
Matters on which we are required to report by ex¢eption
In the light of the knowledge and understanding of the charitable company and their environment
obtained in the course of the audit, we have not identified material misslatemenls in the Directors,
Report and the incorporated Strategic Report.
We have nothing lo report in respect of the following mallers where the Companies Act 2006 requires
us lo report lo you if, in our opinion..
adequate accounting records have not been kept by the parent charitable company, or returns
adequate for our audit have not beeii reGeived froiii branclies nol visitvLJ by ub, vi
the parent charilable company financial slalemenls are not in aoreemenl with the accounting
records and returns,. or
certain disclosures of directors, remuneration specified by law are not made,. or
we have nol received all the information and explanations we require for our audit.
Responsibilities of trustees
As explained more fully in the Slalement of Directors, responsibilities set out on page 16, the Iruslees
(who are also the directors of the charitable company for the purposes of company lawl are responsible
fur tl ie prev¢￿rdI1UI i ul Ilie fii1¢lllLI(al bli2lviiiviilb ialltj lui b¥iiiy b¢ilibli¢d Ili(Il Ilivy give cl Irug cirid fair view.
and for such internal control as the Iruslees determine is necessary lo enable the preparation of financial
statements that are free from material misslalement, whether due lo fraud or error.
In preparing the financial slatemenls, the Directors are responsible for assessing the charitable
company's ablllty to contlnue as a golng concern, dlscloslng, as applicable, matters reiateo lo going
concern and using the going concern basis of accounting unless the Iruslees either intend lo liquidate
the charitable company or lo cease operations, or have no realistic allernalive bul lo do so.
Auditor's responsibilities for the audit of the financial statements
OLJr objectives are lo obtain reasonable assurance about whether the financial slalemenls as a whole
are free from material misslalemenl, whether due lo fraud or error, and lo issue an auditor's report that
in¢lud¢3 our opinion. Re?8onable assurance is a high level of assurance, but is not a guarantee that an
audit conducted in accordance with ISAS IUKI will always delecl a material misslalemenl when il exists.
Misslatemenls can arise from fraud or error and are considered material if, individually or in the
aggregate, they could reasonably be expected to influence the economic decisions of user$ taken on
the basis of these financial stalemenls.
Tho gxtent to which thg audit was ¢on$idgr9d capable of detecting irregularities. including fraud
Irregularities are instances of non-compliance with laws and regulations. The objectives of our audit
are lo obtain sufficient appropriate audit evidence regarding compliance with laws and regulations that
have a direct effect on the delerminalion of material amounts and disclosures in the financial
slalements, lo perform audit prO￿dureS lo help identify instances of non-compliance with other laws
and regulation5 that may have a rnalerial effect on the financial slalemenls, and to respond
appropriately to identified or 8U8pected non-compliance with laws and regulation3 identified durin9 the
auéil.
In relation lo fraud. the objectives of our aLJdil are to idenlrfy and assess the risk of material misslalg.ment
of the financial slalemenls due to fraud, lo obtain sufficient appropriate audit evidence regarding the
18

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
INDEPENDENT AUDITORS, REPORT TO THE MEMBERS OF THE
CATHEDRAL SCHOOL (LLANDAFF) LIMITED
YEAR ENDED 31ST AUGUST 2022
assessed risks of material misstalemenl due lo fraud through designing and implementing appropriate
responses and lo respond appropriately lo fraud or suspected fraud identified during the audit.
How8ver, it is th8 primary r8gponsibility of managsment, with the ovorsighl of those charged with
governance, lo ensure that the enlily's operations are conducted in accordance with the provisions of
laws and regulations ano for the prevention anu detection of fraud.
In identifying and a$5essing risks of material misstatement in respect of irregularities, including fraud.
the group audit ongagcmcnt tcem..
obtained an understanding of the nalure of the sector, including Ihe legal and regulatory framework
that the charitable company operate in and how the charitable company are complying with the
legal and regulatory framework.,
inquired of management, and those charged with governance, about their own identification and
assessment of the risks of irregLJlarilies, including any known actual, suspected or alleged instances
of fraud.,
iscussed matters about non-compliance with laws and regulations and how fraud might occur
incSuding assessment of how and where the financial statements may be susceptible lo fraud.
As a result of these procedures we consider the most significant laws and regulations that have a direct
impact on the financial slalemenls are FRS 102, Charities SORP IFRS 102}, Companies Act 2006,
Charities Act 2011, the parent charitable company's governing document. and tax legislation
performed audit procedures lo delecl non-compliances which rnay have a material impact on the
financial slalemenls which included reviewing the financial slalemenls including the Directors. Report,
remaining alert lo new or unusual transactions which may not be in accordance with the governing
documents, inspecting correspondence with local lax authorities and evaluating advice received from
inlernallexlernal advisors.
The most significant laws and regulations that have an indirect impact on the financial slalemenls are
The Education Ilndependenl School Standards) Regulations 2014. Keeping Children Safe in Education
under section 175 of Ihe Education Act 2002. and the UK General Data Protection Regulation (UK
GDPRI. We performed audit proGedures lo iiiquire of nianagemenl and those Gharged with governance
whether the charitable company is in compliance with these law and regulations and inspected
correspondence with regulatory aulhorilies.
The group audit engagement team identified the risk of management override of controls and income
recognition as the areas where the financial slalemenls were most susceptible lo material misslatemenl
due lo fraud. Audit procedures performed included bul were not limited to lesling manual journal entries
and other adjuslmenls, evaluating the business rationale In relation to significant, unusual transactions
and transactions entered into outside the normal course of business, challenging judgments and
estimates and subslanlive lesl of details over donation and grant income.
A further description of our responsibilities for the audit of the financial slalemenls is provided on the
Financial Reporting Council's website al hll .'Ilwww.frc.o
.uk]audilorsres
onsibililies. This description
foriiis part of our auditor's report.
Use of our report
This report is made solely lo the charitable company s members, as a body, in accordance with Chapter
3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might slate
lo the charitable company's members those rnatlers we are required lo slate lo them in an auditor's
report and for no other purpose. To the fullest exlenl permilled by law, we do not accept or assume
responsibility to anyone other than the charitable company and the charitable company's members as
a body, for our audit work. for this report, or for the opinions we have formed.
19

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
INDEPENDENT AUDITORS, REPORT TO THE MEMBERS OF THE
CATHEDRAL SCHOOL (LLANDAFF) LIMITED
YEAR ENDED 31ST AUGUST2022
Lsn (LL W LLf
ZOE LONGSTAFF-TYRRELL (Senior Slalulory Audilorl
For 2nd on behalf of RSM UK AUDIT LLP, Slalulory Auditor
Chartered Accounlanls
Portl2nd.
25 High Street.
Cr2wley,
Wesl Sussex,
RH10 1BG
Dale 28 November 2022
20

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
CHARITY STATEMENT OF FINANCIAL ACTIVITIES (Incorporating an Income and
Expenditure Account)
YEAR ENDED 31ST AUGUST2022
Notes Unreslricled
un(Js
Restricted
Funds
Totsl
20Z2
Totsl
2U21
Income and endowments from..
¢hiaritdbl¥ AfytivIti￿
School fees receivable
Aneillary trading income
Other tradlng aGtlvltle5
Non-ancillary trading income
Inv85tments
Investmenl income
Bank and other interest
Othèr- Grants and donatlons
Grants and Oonatlons
Other incomino resources
TOTAL INCOMING
RESOURCES
9,279,907
284,774
9,279,907
284,774
8,787.227
264,406
41,479
41,479
12.557
550
550
2,425
545
244
2,425
200
200
50,fj03
22
9,608,785
550
9,609.335
9,115,642
Expendlture on..
Raisin9 funds
Financing costs
TOTAL DEDUCTIBLE COSTS
CharTrtsbl¢ A¢liviti¢$
173,5611
173,5611
173,5611
173,5611
161,3211
161,3211
E¢Jucation and grant making
7a 18,916,446)
118,7201
18,935,166)
18,648,425)
TOTAL EXPENDITURE
18,990,007)
118,7201
19,008,727)
18,709,746)
Net gainslllossesl on InvesTheni
assets
13
1,200
1,200
1,950
Net incomellexpenditUTel
Net Movement in fund5 for the
year
Fund bal8n¢e$ 811s1 September
FUND BALANCES AS AT 31ST
AUGUST
618,778
116,9701
116,9701
601,808
407,846
618,778
601,808
407,846
8,055,379
145,416
8.200,795
7,792,949
8,674,157
128,446
8,802,603
8,200,795
21

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
CHARITY BALANCE SHEETS
AS A T 31ST AUGUST 2022
Note
2022
2021
FIXED ASSETS
Tangible assets
Investments
12
9,295,336
12,660
9.307.996
9,469,617
11.460
9.481.077
CURRENT ASSETS
Stock
Debtors
Cash al bank and in hand
4,486
247,008
2,568,570
2,820,064
3,058
298,648
2,003,846
2,305,552
14
CURRENT LIABILITIES
Creditors payable within one year
15
11,493.7511
{1,501,7921
NET CURRENT ASSETS
1,326,313
803,7fj0
TOTAL ASSETS LESS CURRENT
LIABILITIES
LONG TERM LIABILITIES
Creditors payable after one year
10,634.309
10,284,837
16
11,821,211)
12,018,597)
TOTAL NET ASSETS
EXCLUDING PENSION
LIABILITY
8,813,098
8,266,240
Nel pension liability
23
110.3951
{65,3451
NET ASSETS
8,802,703
8,200,895
REPRESENTED BY:
CALLED UP SHARE CAPITAL
19
100
100
RESTRICTED FUNDS
UNRESTRICTED FUNDS
General reserve
21
128.446
145,416
21
8,674,157
8,055.379
8.802.703
8,200,895
The financial statements were approved and aulhorised for issue by the Board on 251h November 2022
nd signed on its behalf by
M Robin Havard
CHAIRMAN
Company registration number 05091977
The notes on pages 24 10 43 form part of these financial statements.
22

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
CASH FLOW STATEMENT
AS AT31ST AUGUST2022
2022
2021
Notes
Cash flows from operating activities..
Net cash provided by {used inl op9rating activitie*
25
929.306
8g4.127
Cash flows from investing activities:
Dividends, interest and rents from investments
Purchase of property, plant and equipment
550
1102.414)
1101.864)
789
130,5561
129,7671
Net cash providgd by (used inl investing activitie5
Cash flows from financlng actlvltles:
Repayments of borrowing
Financino costs
Receipt of enéowmenl
Net cash provided by (used in} financing activities
1189.157)
173,5611
1141.0451
157,6211
{262,718)
1198,6661
Change in cash and cash cquivalcnts in tho year
S64,724
665.6g4
Cash and cash equivalonts at the beginning of the year
2.003,846
1,338,152
Cash and cash oquivalents at the end of the year
25
2.568,570
2,003,846
23

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
1. ACCOUNTING POLICIES
The principal accounting policies, all of which have been applied consistently throughout the year and
in the preceding year are..
al Basis of Accounting
The accounts have been prepared under the Companies Act 2006 and in accordance with the
Slalemenl of Recommended Practice for Charities I'SORP IFRS1021'1 and with applicable UK
AcioLinting q13nd3rds Thpy arg. drawn LIP on the. higlnric.al cost 3r.r.OLinlino b3Ris g.xr.p.pl that
property and share investments held as fixed assets are carried at fair value.
The Cathedral School meets the definition of a public benefit enlily under Financial Reporting
Standard IFRS} 102. Assets and liabilities are initially recognised al historical cost or transaction
value unless otherwise slated in the relevant accounting policy notes.
The preparation of financial statements in conformity with FRS 102 requires management lo make
judgements, eslimales and assumptions that affect the application of po1￿CleS and reported
smounts of assets and liabilities, income and expenses.
The estimates and associated
assumptions are based on historical experience and various other factors that are believed lo be
reasonatrile under ihe circumsiances, Ihe resulis of which form the f)asis of making the judgements
about carrying values of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these eslimales. Further details are provided in note 30, and in the
acoounting policie5 for depreciation of fixed a55ets, for pensions and for bad debts. The finanGial
slalemenls are presented in sterling (£1 and the functional currency is sterling 1£).
bl Going Concern
The governing body has reviewed the impact in the aftermath of the global pandemic, together with
the current economic situation, on School operations and finances. The governing body recognise
that the outcome of the 2021.22 is very positive bul are mindful that the following 12 months and
beyond will be affected by the current economic uncerlainlies,. they continue lo rework plans for
the next 12 month5, to ensure the fIna￿CIal impact on the School continues lo be miligaled in the
most appropriate wav.
The accounts show that we are currently cash positive, this is the case ovon without recognising
that over 25'/u of our parents regularly pay fees in advance of the due dale. We also have £1.5m
tr)ank overdrafl faciliiy, in case of need, which has never been called upon.
The School has a financial plan up until the end of 2024125, conservatively indicating an annual
EBITDA of £345k lo £552k - the latter being the equivalent lo 40 senior pupil fees. Our cash
forecast of circa £3.3m in 2024125, gives the governors confidence that the School will be able lo
restart the capital project of a new Sixth Form Building in the next few years.
Having considered all factors and reviewing the available evidence, including demand v capacity,
exam results and the handling of the lock down which has given rise lo potential additional funding
opportunities, the governors have a reasonable expectation that the School will be able lo continue
operating for the foreseeable future. Therefore, the financial slalemenls have been prepared on a
going concorn basis.
LI School Fpes Rgreivable Similar
Fees reoeivable and other educational income are accounted for in the period in which the ￿e￿Ice
is provided. Fees re￿1vable are slated after deducting allowances, scholarships and other
remissions by the school, but include contributions received frorll reslricled funds for scholarships,
bursaries and other granls. Fees in Advance Scheme Contracts are those fees received in
advance of education lo be provided in future years under a specific contract. The fees are either
held as investments in interest bearing assets until taken lo income lo match liabilities in the term
when used, or refunded, or they are held within the unreslricled reserves of the school. Any surplus
of assets over liabilities is held within the fund as a buffer. Debts are provided for if not recovered
within one term. Estimating amounts to provide against recovery of debts is a matter ofjudgemenl.
dl AneSllary and Non-Ancillary Trading Incom•
Ancillary trading income represents amounts from activities lo generate funds within the charitable
objects, for example school shop sales, coaches lo and from school and school trips. Non-ancillary
24

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
trading income represents amounts from activities not directly related lo the charitable objects, for
example lellings of school facilities out of term lime and rental from spare school buildings. Income
from these activities is recognised in the Slalemenl of Financial Activities when the goods are sold
or services provided
el Voluntary sources, Grants and Donations
Voluntary incoming resources are accounted for as and when enlillemenl arises, the amount can
reliably be quantified, and the economic benefit is considered probable.
Voluntary Income for general purposes is accounted lor as unreslri¢led and is credited lo the
iP.np.rxl Rg.<p.rvp. whp.rp thp. d()nnr nr 2n APPg.Al hAS impnspd trijsl 12w rp.%trir.tinnq. vr)liJntary
income is credited lo the relevant restricted fund and incoming endowments are accounted for as
permanent trusl capital or expendable trust capital, according lo whether the donor intends
retention lo be permanent or not. Gifts in kind are valued al eslimaled open market value al the
ale of gift, in the case of assets for retention or consumption, OT al the va5ue lo the school in case
of donated seNices or facilities.
D CoronavSriJs Job Retention Schem• ICJRSI Incom•
The CJRS grant is receivable as compensation for staff costs incurred and for the purk)ose of giving
immediate financial support lo the organisalion with no future related costs. 11 is recognised as
income in the period in which il becomes receivable within 'Other- Grant3 and Donations (note
61.
gl Expenditur¢
Expenditure is accrued as soon as there is a contractual obligation or a liability is considered
probable, discounted lo present valLJe for longer term liabilities. Expenditure is allo¢aled lo
expense headings either on a direct cost basis or apportioned according lo lime spent. The
irrecoverable element of VAT is included with the item of expense lo which il relates. Bad debts
are provided for in accordance with the group bad debt policy. The cost of refurbishing and
converting exisling buildings is wrillen-off in the year in which il is incurred ex￿p1 where the useful
life has been extended.
h} Flnance and Other Costs
Other Costs include amounts accrued in aGGordance with the terms of Fees in AdvanGe Scheme
Conlracls.
il Pension Cost$
The school company participates in the Teachers, Pensions scheme, which is an unfunded
government scheme, and The Pensions Trust, both of which provide benefits based on final
pensionable pay. The funds of the schemes are separate from the company, although the
company s share of the schemes cannot be identified as the schemes are mulli~employer schemes,
and so the pension costs are accounted for as defined contribution schemes
Tho company offers membership of the Pensions Trust Growth Plan lo employees other than the
full-lime academic staff. The Pensions Trust Growth is a mulli-employer pension scheme where
Ihe scheffle asseis are pooleLS for Invesiment purposes an¢ cannoi De atirltruieu io InLJlvlQual
employers. Benefits are paid from the lolal scheme assets. 1115 in most respects a money
purchase arrangement, bul has some guarantees. As a result it is not possible or appropriate lo
identify the assets and liabilities of ihe scheme which are attributable to the company, though, due
to the guarantees inherent in the scheme, the companies remain potentially liable for a debt on
withdrawal from the scheme. In accordance with Financial Reporting Standard IFRSI 102 (section
28) therefore, the scheme is accounted for in a fashion which is similar lo a defined contribution
scheme.
The company musl recognise a liability measured as the present value of Ihe conlfibulions payable
that arise from the defiGII recovery agreement and the resulting expense in the income and
expenditure account i.e. the Ljnwinding of the discount rale as a finance cost in the period in which
il arises. More detail is given in notes 23.
Il Tangible Fixed A559ts and Depre¢lation
In accordance with SeGtion 35.10 Idl of FRS102. The C<]Iliedrcil School has elEGted to use the
carryino value of any of the above freehold land and buildinqs previously carried al a valuation, as
their deemed cost at the date of transition lo FRS102, 1 September 2014.
25

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
Tangible fixed assets are staled al cost less depreciation. Individual capital items, or projects, with
a valLJe greater than £10,000 are capilalised. Assets in the course of construction are slated al
cost less any provision for impairment. They are transferred lo completed assets when
substantially all of the activities necessary to get the asset re3dy for use are complete. Where
appropriate cost includes our own labour costs in relation to conslruclion, and directly atlribulable
overheals.
Where langlble flxed assets have been acquired with the aid of 5peGific gTant5 they are included in
the balarn￿ sheet al cost and depreciated over their expected useful economic life. The related
grants are credited to a restricted fixed assetfund lin the slalemenl of financial activities and carried
forward in the balance sheet). The deprcciation on such asocts is chargcd in thc statcmcnt of
financial activities over the expected useful economic life of the related asset on a basis consistent
with the depreciation policy.
Depreciation is provided al rates calculated lo write off Ihe cost, less estimated residual value of
each asset based on current market prices, over ils expected useful life, as follows..
Freehold land is not depreciated
Freehold Buildings..
Variable according lo the building and wrillen off over the
expected useful life15ee paragraph below}
Over the useful economic life of the improvement
Over the shorter of the economic life of the asset or the
lrfe of tho192S9
Over the economic life of the asset
25 /0 on cost
100/0 on cost
25 % on cost
25Yo on cost
Freehold improvements
Leasehold land
Leasehold enhancement
Lompuler equipment
Telephone system
Fixtures and fittings
Molor vehicles
The Gompany has reviewed its tsngible assets, which comprise land, buildings and initial fixtures
and fillings. The company undertakes an annual review of all buildings assessing their useful
economic life. In some cases the useful economic life of a building is anlicipaled lo be of
considorsble lan9th, oftan in oxcoss of 100 years. The buildings ara capitalisod in tho financial
slalemenls al historic cost. Where the calculated depreciation charge is a material figure, il is
chargeu In these financial statements but, where the carrying value Is not more than the estimated
recoverable amount and the depreciation on the building is not materi21 to these financial
slalemenls, il has been assessed, bul not charged on the basis that il is not material. The directors
will continue lo Garry out aniiual a&ses5nient5 of the recoverable aniount and the estimated useful
life of all buildings and where the depreciation is a material value, il will be charged. The review is
based on the direclors, assessments of the market value and the future economic benefit derived
from an asset versus ils carrying value in the financial stalomenls.
When the company undertakes a significant refurbishrnenl project that will have an economic
benefit, the cost of the refurbishment is capilalised, recorded separately under 'Freehold
Improvements,, ils useful life is estimated and il is depreciated over that useful life.
No ¢epreclatlon Is provlued for In respect of investment properties in accordance wlth Section 10
of FRS102. Such proDerties are held for their investment polenli81 and not for consumr)lion within
the business. Investment properties are slated al their fair value al the balance sheet dale.
The Cathedral School exercises judgement in selection of appropriate rates for depreciation of
fixcd assct-
and for matters of impairment.
kl Financial Instruments
The Cathedral School only has finaneial assets and financial liabilities of a kind that qualify as basic
financial inslrumenls. Basic financial instruments are initially recognised al transaction value and
subsequently measured al their settlement value with the exception of bank loans which are
subsequently measured at amorlised cost using the effective interest method.
11 Investments and Fggs in Advance Investments
Investments and Fees in Advance investments are carried al fair value, which is deemed to be
market value as al the balance sheet date.
Realised and unrealised investment gains and losses are recognised as 'net gainslllosses} on
26

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTE5 TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
investment assets, in the Slalemenl of Financial Activities and are allocated lo the appropriate fund
according lo the 'ownership' of the underlying assets.
ml Stocks
Stocks comprise raw materials, consumable stores and goods held for resale.. they a￿ valued at
the lower of cost and nel realisable value.
nl Leasing Commiiments
A5set5 held under finance leases and hire purchase GonttaGts are Gapitali5ed in the balanGe Sheet
and are depreciated over their useful lives or the period of the lease whichever is the shorter. The
interest element of the obligations is charged lo the Slalemenl of Financial Activities over the period
of the lease. Rentals applicable to operating leases where subslanlially all of the benefits and risks
of ownership remain with the lessor are charged lo the Statement of Financial Activities on a
slraighl line basis over the lease term. Lease incentives are accounted for over the lease term on
a slraighl-line basis.
o} Fee Deposits
Refundable fee deposits are currently classified between long term and short term in the financial
slatemenls. These deposits are refundable in the event Ihat the pupils leave a school on one term's
notice and as such the deposit would be refunded lo the parents al that point. I lowever, the
financial slalemenls are prepared on a going concern basis and il is assumed that the majority of
children will rerna￿n in school for their full years of education and therefore the deposit will be
refundgd to them wh8n th8y16ava gchool.
Short term deposits reflect those pupils that will be leaving a school within one year, and the longer-
term element reflects those pupils that will be leaving a school after 12 months from the balance
sheet dale.
p} Fund Accounts
Endowment funds are subject 10 Specific conditions by donors that the capital musl be maintained
by the charity. Endowment funds are further sub-divided into permanent and expendable, where
required by the terms of the Irusl.
Restricted funds are subject lo specific conditions by donors as lo how they may be used. The
purposes and uses of the restricted funds are set out in the notes lo the financial slalements.
neqionatp.d fiinds r.nmF)ri4p. fiJnd* whirh h2vp hg.p.n qg.t A*idp xt thp. di*rrptinn nf thp. dir(&.trtnrq fnr
specific purposes. The purposes and uses of the designated funds are set out in the notes lo the
finanGial slalemenls.
ql Taxation
The Cathedral School is a registered charity and as such are exempt from income lax and
corporation lax under the provisions of Section 476 of the Corporation Tax Act 2010. There is no
similar exemption for VAT, which is included in expenditure or in the cost of asseis as appropriale.
The school has a subsidiary company that Is subject to taxes including corporation lax and VAT in
the samp. way ag Any r.nmmp.rr.i21 nrg2nlS￿1lnn Thp. tAx r.h2rgp.d tn thp. prnfit Ins8 2r.rniJnt iq
based on the subsidiary company's profil for the year and lakes into account lax arising because
of timing difference5 betweeii tlie IieciliTieiil ul b¥rl¢lill iI¥iTlb lui l¢lX diid ciutyuuiiliiig purpvbeb.
The subsidiary Gompany distribute5 the majority of its profits to The Cathedral SGhool under Gtft
Aid and lax liabilities are kept lo a minimum.
27

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
2. CHARITABLE ACTIVITIES- SCHOOL FEES RECEIVABLE
2022
?o?fj
The school fees income comprises
Gross fees
Less.. Total sGholar3hips, bur3arie3, et
Less.. Discount for COVID-19
10,134,056
l eS4,1491
9,749,437
1804,3741
1157,8361
9,279,907
8,787,227
3. CHARITABLE ACTIVITIES- ANCILLARY TRADING INCOME
2022
2021
Extras
Entrance fees and registration fees
Fees in Lieu of Notice
Extra Subjects
Sundry Income Other
School Shop Commission
15,400
18.700
158,892
80,513
11.269
16,115
6,376
150,227
73,646
18.042
284.774
264,406
4. OTHER TRADING ACTIVITIES
2022
2021
Non-ancillary trading income
Lellings Income
Interest receivable- pupil bills
41,479
11,250
1.307
41,479
12,557
5. INVESTMENTS- BANK AND OTHER INTEREST RECEIVABLE
Unrestricted
Restricted
Total
2022
Total
2021
Bank interest
Other interest
2,425
2,425
550
244
545
550
2,425
550
2,975
789
28

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
6. OTHER- GRANTS AND DONATIONS
Unreslricled
Restricted
Total
2022
Total
2021
Government grants - CJRS
50,663
50.663
7. ANALYSIS OF EXPENDITURE
al Total expenditure
Staff costs
Support
costs
Depreciation
Total
Total
(note 91
(Noie 121
2022
2021
Co¥t¥ of raisirig fuiids
Financing cost {nole 81
Total cost of
generating funds
73,561
73.561
61,321
73,561
73,561
61,321
Charitable expendlture
Teaching
Welfare
Premises
School administration
and Governance
Donations
Grants awaids and
prizes Inole 221
Movement in Pension
recovery plan
Education and grant
making
5,285,217
37,586
252,335
534,691
413,696
597,194
972,433
620,269
14,169
5,713,082
634,780
1,487,294
1,154.960
5,552,065
619.360
1,495,939
978,309
262,526
20,547
117,7951
154,9501
154,950)
6,109,829
2,548,642
276,695
8,935,166
8,648,425
Total Expenditure
6,109,829
2,622,203
276,695
9,008.727
8,709,746
bl Grants. awards and prizes
The Cathedral School makes awards to individual families lo support schooling.
2022
2021
From Restricted Funds..
Scholarships
From Unrestricted Funds-
Bursaries (Hardship)
Bursaries (Scholarships)
Bursaries (Siblings)
Scholarships
18,720
20,547
235,266
201,430
18,517
178,585
210,025
205,170
33,450
178,015
652,518
647,207
29

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
7. ANALYSIS OF EXPENDITURE Iconlinuedl
cl Total resources expended include=
The Cathedral School r¢imbur?es governors for out of pocket expenses including travel subsistence
and accommodation, where a claim is made. 5 governors were reimbursed during the year12021'.
2022
2021
Remunerallon pald to audltor for au(Jlt 5eTvices
Remuneration paid lo auditor for non-audil services
Depreciation of tangible fixed assets..
owned by the Charitable Company
held under finance leases and hire purchase contracts
(Profilllloss on disposal of fixed assets
Operating lease rentals..
land and buildings
other assets
Reimbursement of personal expenses to governors
Other Governance Costs- Legal Fees
21.600
19,560
276,685
305,192
93,294
71,793
125
12.608
67,400
101,198
11,520
476,105
504,870
8. FINANCING COSTS
2022
2021
Bank interest payable
Bank charges
Provision for bad doubtful debts
47.862
10,968
14,731
47.053
10,568
3,700
73,561
61,321
g. STAFF COSTS
2022
2021
The aggregate payroll costs for the year were..
Wages and salaries
Social security costs
Other pension costs
Private medical insurance
4,705,460
486,402
908,102
9,865
4,600,123
455,282
900,290
6,445
6,109,829
5,962,140
None of the governors received remuneration or other benefits from The Cathedral School or from
any connected body.
The Head and Bursar are classed by the school as being the Key Management Personnel.
2022
2021
Agyregale eiiiployee beiiefils of key management personnel
245,201
235,997
30

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
The number of higher paid employees whose annual emoluments
were £60,000 or more was..
2022
No
2021
No
£60,001- £70,000
£70,001 _ £80,000
£80,001- £90,000
£90,001 £100,000
£100.001- £110.000
£110,001- £120,000
The number with retirement benefits accruing..
in Defined ConlribLJlion schemes was
Of which the conlribLJlions amounted lo
£16.715
£16.150
For 2022 there are nil12021.' nil) employees earning over £60,000 per year that have chosen not
to partlGipate in a pension scheme.
10. STAFF COSTS {Conlinuodl
The average number of employees during the year calculated on a head count basis. was
15212021.. 1571
2022
No
2021
No
Teaching
Welfare
Premises
Support
Other activities
82
12
12
17
35
10
152
157
10. DIRECTORS
None of the directors lor any person5 connected with them) received any remuneration during the year.
11. TAXATION
The company is a registered charity and therefore no liability lo laxalion arises on ils charitable
activilics.
31

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
13. INVESTMENTS
2022
2021
Investments
Al 1 September
I Inrp.ali8p.d gAin£l{Ic)£qp.%l nn investments
11,460
1,200
9,J10
1.950
Investments at 31 August
12,660
11,460
Investments ¢omprise-
Listed investments
Equities- Murray International
12,660
11,460
Investments at 31 August
12.660
11,460
14. DEBTORS
2022
2021
School fees receivable
Other Debtors
Prepayments and accrued income
Amounts due from parent company
51,137
2,810
191.712
1.349
62,181
235,841
626
247,008
298.648
33

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
15. CREDITORS- amounts falling due wlthln one year
2022
2021
Bank loans and overdrafts
Deposits from parents
Fees received from parents in
advance of term
Trade creditor5
Taxation and social security
Other creditors
Accruals
200.292
22,9QQ
663.481
191,945
10,UUU
797.804
307,158
115,581
62,197
122,142
124,010
117,070
170,828
81,535
1.493,751
1,501,792
The Calheural School nas a bank loan from Barclays Plc. The loan is secured L)y charges on ihe
school's assets and by a debenture al a rale of interest of 2.320YD over base rate. and is repayable
over a term of 5 years, with effect from April 2020, following renegolialion.
Summary of mov¢m¢nt$ in deferred income
2022
2021
Balance al 1 September 2021
Amounls arising in the year
Amounts transferred lo SOFA
797,804
663,481
{797.8041
834,674
797,804
1834,674}
Balancg at 31 August 2022
663.481
797,804
Deferred income arises due lo parents paying the Michaelmas Term's fee prior lo the end of the
Financial Year.
16. CREDITORS.. amounts falling due after one year
2022
2021
Bank loans and overdrafts
Deposits from parents
1.458,311
362,900
1,655,815
362,782
1,821,211
2,018,597
17. BANK LOAN
2022
?021
The bank loan is repayable in inslalmenls
Due within 110 2 years
Due within 2 to 5 years
Due after 5 years
Due after more than one year
Due within 1 year
205,498
1,252,813
398,011
1,257,804
1,458,311
200,292
1,655,815
191,945
1,658,603
1,847,760
34

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
18. COMMITMENTS UNDER OPERATING LEASES
The future minimum commitmen15 under non-cancellable operating leases are..
Land and buildings
Othcr
2022
2022
2021
2021
Within 1 year
Wiihin 1 10 5 years
After 5 years
98,350
384,400
8.099,216
67,400
260,000
2.303.200
97,920
122.700
101,198
174,336
8.581,966
2,631,200
220.620
275,534
19. SHARE CAPITAL
2022
2021
Aulhorised
100 Ordinary Shares of £1 each
100
100
Allotted, called up and fully paid
100 Ordinary Shares of £1 each
100
100
20. FUNDS
The Cathedral School's fund5 are analysed under the following headings..
a) RESTRICTED FUNDS
The income funds of the Company include reslricled funds comprising the following unexpended
balances of donations and grants held on trust for specrfic purposes..
The Chorister Special Fund assist parents of Choristers who have fallen into financial difficulty and
are unable to meet the lot81 cost of fees less the Chorister Scholarship.
The Special Fund Support Funding is a fund that helps families who have lost their main income
earner. The fund helps lo pay the fees of the child until the next natural break in their education.
bl UNRESTRICTED FUNDS
Unreslricled funds represent accumulated income from the School's activities and other sources that
are available for the general purpose of the School.
35

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
21. ANALYSIS OF NET ASSETS BETWEEN FUNDS
Total
2022
Total
2021
Unreslricle
Reslricled
Share
Capital
T2ngible fixed asseis
Investments
Nel current assets
Long term liabilities
9,295,336
9.295,336
12.660
1,326,313
{1.831,G061
9,469,617
11.460
803,760
12,083,942)
12.660
115,786
1,210,427
11,831,006)
100
8,674,157
128,446
100
8.802,703
8,200,895
Total
2021
Total
2020
Unresiricred
F¢eSir1￿ed
Share
Capital
Tanqible fixed assets
Investments
Nel current
Iliabililiesllassels
Long term liabilities
9,469.617
9.469,617
11,460
803,760
12,083,942)
9,744,253
9,510
182,027
11,460
133,956
669,704
{2,083,9421
100
12,142,741)
8,055,379
145,416
100
8,200,895
7,793,04g
36

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
22. SUMMARY OF MOVEMENTS ON MAJOR FUNDS
At31
August
2022
At 1 Sept
2021
Incoming
rcsourctss
Resources
cxpcndcd
Gainsl
Rostrlct8d Funds
Revaluation Reserve
Choristèr Spoeisl
Fkjnd
Sy(*bidl Fuii
Support
7,361
1,200
8,561
76,821
550
77,371
61,234
118.7201
42,514
14S,416
550
118,7201
1,200
128,446
Unrestricted Funds
General Reserve
8,055,379
9,608,785
18,990,007)
8,674.157
8,05S,379
9,608,785
18,990,007)
,874,157
Total Funds
8,200.795
9,609,335
19,008,7271
1,200
8,802,603
A131
August
2021
At 1 Sept
2020
Incoming
resources
Resources
expended
Geinsl
Ilossesl
RgStrict8d Funds
Rev8Suation Rèserve
Chorister Special
Fund
Special Fund-
qLJPPnrt
5,411
1,950
7,361
76,276
545
76,821
81.781
120.5471
61,234
163.468
545
120.5471
1,950
145,416
Unrestricte(l Funds
General Reserve
7,629,481
9,115.097
18,689,199)
8.055,379
7,629,481
9,115,097
18,689,1991
8.055.379
Total Funds
7,792,949
9,11 S,642
18,709,746)
1,950
8,200,79S
-ter Specitsl Fund it+ ts retstrietèd fund available to support Choristers where their parents have
fallen into difficulty covering school fees, in excess of the Chorister Scholarship
.8rJp.flAI Fijnd - 8iJprJnrt. A rg.qtrir.tg.d Fijnd tn 388l£t piJpil£ tc) enntinijg. at thp sr.ht)nl ijntil thg. n6.axt
natural break in their education following a major change to family financial circumstances, such as
the loss of the main Income earner.
37

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
23. PENSION SCHEMES
Teachers, Pension Scheme
Thg .8r.htsnl p2rtiripAtp8 in thp. Tp2chers' Pension Scheme {"the TPS'} for it£ te2tthino %tAff. Th
pension charge for the year includes contributions payable lo the TPS of £788,296 {2021.'
£T02,"ITOI and at the year-end £92,1461202"1- £88. T581 was accrued in respect of contributions
to this scheme.
The TPS 18 an unfunded multi-employer defined benefit3 pension Scheme governed by The
Teachers, Pensions Regulations 2010 las amendedl and The Teachers, Pension Scheme
Regulations 2014 las amended). Members contribute on a pay as you go" basis with
contributions from members and the employer being credited lo the Exchequer. Retirement and
other pension benefits are paid by public funds provided by Padiamenl.
The employer contribution rale is set by the Secretary of Slate following scheme valuations
undertaken by the Government Actuary's Department. The most recent actuarial valuation of the
TPS wa? prepar¢d as al 31 March 2016 and the V8luation Report, which was publi8hed in March
2019, confirmed Ihal the employer contribution rate for the TPS would increase from 16.40/0 lo
23.6010 from 1 September 2019. Employers are also required lo pay a scheme administration levy
of 0.080A giving a lolal employer contribution rale of 23.680/..
The 31 March 2016 Valuation Report was prepared In accordance with the benefits sei out In the
scheme regulations and under the approach specified in the Directions. as they applied al 5
March 2019. However, the assumptions were considered and set by the Department for
Education prior lo the ruling in the 'McCloudlSargeant case,. This case has required the courts lo
consider cases regarding the implemenlalion of the 2015 reforms lo Public Service Pensions
including the Teachers, Pensions.
On 27 June 2019 the Supreme Court denied the government permission lo appeal the Court of
Appeal's judgment that Iransilional provisions introduced lo the reformed pension schemes in
201 fj G3vÈ rise to unlawful aoe discrimination The govèrnmènt 18 rp%ripeting thg. Cnijrt's dp.ri8inn
and ha5 said il will engage fully with the Employment Tribunal as well as employer and member
i¢pr¢b¥iil(IlivEb Iv ¢Jyl¢¥ Iiuw Ili¢ tJibL111111114aliuiib will L)¢ i¥ii1￿￿1￿￿. Tli¢ yvv¢rriiii¥ril ciiiiiouiILed
on 4 February 2021 that il intends lo proceed with a deferred choice underpin under which
members will be able lo choose either legacy or reformed scheme benefits in respect of their
¥crvicc during thc pcriod b¢twc¢n 1 April 2016 and 31 March 2022 al Ihc point Ihcy bccomc
payable.
The TPS is subject to a cost cap mechanism which was put in place lo protect taxpayers against
unforeseen changes in scheme costs. The Chief Secretary lo the Treasury, having in 2018
announced that there would be a review of this cost cap mechanism, in January 2019 announced
a pause to the cost cap mechanism following the Court of Appeal's ruling in the
Mccloudlsargeanl case and until there is certainly about the value of pensions lo employees
from April 2015 onwards. The pause was lifted in July 2020, 8nd 8 ¢on8(Jltalion was launched on
24 June on proposed changes lo the cost control mechanism following 8 review by the
Government Actuary. Following a public consultation, the Government have accepted three key
proposals recommended by the Government Actuary, and are aiming lo implement these
Changes in time for the 2020 valuations.
The 2016 cost control valuations have since been completed in January 2022. and the results
indicated that there would be no changes lo benefits or member contributions required. The
results of the cost cap valuation are not used lo set the employer contribution rate. and HM
Treasury has confirmed that any changes lo the employer contribution rale resulting from the
2020 valuations will lake effect in April 2024.
Until the 2020 valuation is completed il is not possible lo conclude on any financial impact or
fuiure changes io ihe conlritruiion raies of the TPS. Accor¢ingly, no provision for any additional
past benefit pension costs is included in these financial slalemenls.
38

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
23. PENSION SCHEMES IConlinued}
Pensions Trust Grobvth Plan
The School parlicipales in the scheme, a mulli-employer scheme which provides benefits lo some
638 non-associaled partlGipating etnployers. The scheme is a defined benefit scheme in the UK. It
is not possible for the company lo obtain sufficient information lo enable il lo account for the
scheme as a defined benefit scheme. Therefore il accounts for the scheme as a defined
contribution s¢h9me.
The scheme 15 subject lo the funding legislation outlined In the Pensions Act 2004 which came
into force on 30 December 2005. This, together with documents issued by the Pensions
Regulator and Technical Actuarial Standards issued by the Financial Reporting Council, sel out
the framework for funding defined benefit occupational pension schemes in Ihe UK.
The scheme is classified as a 'lasl-man standing arrangement,. Therefore the company Is
potentl8lly liable for other participating cmploycr47 obligalions if thosc cmploycwo arc unablc to
meet their share of the scheme deficit following withdrawal from the scheme. Participating
employers are legally required to meet their share of the scheme deficit on an annuity purchase
basis on withdrawal from the scheme.
A full actuarial valuation for the scheme was carried out al 30 September 2020. This valuation
bliuvved ul £800.3111, liabililivs ul £831.91ii aiid a defiGIt of £31.6in. To elirriiiiale this fuiidiiig
shortf811, the Trustee has asked the participating employers to pay additional contributions lo the
scheme as follows..
Deficit contributions
From 1 April 2022 10 31 January 2025..
£3,312,000 per annum
(payable monlhlyl
Unless a concession has been agreed with the Trustee the term lo 31 January 2025 applies.
Note thai ihe scheme's prevlous valuaiion was carrled oui wlth an effectlve claie of 30 September
2017. This valuation showèd asgets of £794.gm, liabilities of £926.4m and a deficit of £131.5m.
To eliminate this funding shorrfall, the Trustee asked the participating employers lo pay additional
contributions lo the scheme 2s follows..
Deficit contributions
From 1 April 2019 10 30 September 2025..
£11,243,000 per annum
(payable
onlhly and Increasing by 30h each on 1 sl April)
The recovery plan conlfibulions are allocated lo each participating employer in line with their
esiimated share of ihe Series 1 anu Series 2 scheme liabilities.
Where the scheme is in deficit and where the company has agreed lo a deficit funding arrangement
the company recognises a liability for this obligation. The amount recognised is the nel present
value of the deficit reduction contributions payable under the agreement that relates lo Ihe deficit.
The present value is calculated using the discount rale detailed In these disclosures. The unwinding
of the discount rate is recognised as a finance cost.
39

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
23. PENSION SCHEMES Iconlinuedl
Prgsent Values of Provision
2022
2021
Present value of provision
10,395
6S,345
Re¢onciliation of opening and ¢losing provisions
2022
2021
Provision at 1 beplember
Unwinding of the discount factor
Deficit contribution paid
Remeasurements - impact of any change in assumptions
Remeasurements - amendrnenls lo the contribution schedule
65,345
372
112,632)
1458)
142,2321
83,140
403
118,1101
1881
Provlsion at 31 August
10.395
Incomo and expenditure impact
2022
2021
Inlerebl exyerise
Unwinding of the discount factor
Remeasuremenls - impact of any change in assumptions
Remeasuremenls - amendments to the contribution schedule
Assumptions
372
403
{4581
{42,232}
2022
1881
2021
%per
annum
%per
annum
Rale of discount
4.46
0.63
The discount rates Shown Ébove are thc cquivalcnt single ditscount rates which, when used lo
iscounl the future recovery plan contributions due, would give the same results as using a full AA
corporate bond yield curve lo discount the same recovery plan contributions.
Deficit Contributions Schedule
The following schedule shows the deficit contributions agreed between the company and the scheme
al each year end period..
2022
2021
Year 1
Year 2
Year 3
Year 4
lg
20
11
66
40

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
23. PENSION SCHEMES Iconlinuedl
The company musl reeognise a liability measured as the present value of the contributions payable
that arise from the deficit recovery aqreemenl and the resullino expense in the income and
expenditure account i.e. the unwinding of the discount rate as a finance cost in the period in which
it arises.
It 18 these conlribulion? th8t h8ve been used to derive the company's balanco shccl liobilily.
The current valuaiion does noi refleci ihe expected Increase in benefits anu therefore liability as a
result of Guaranteed Minimum Pension I'GMP'I eoualisalion between men and women which is
required as a result of the removal of the Additional Slate Pension. Methodologies for a long-lerm
solution are still being investigated by the Governmenl as sel out in the published (January 20181
outcome of the Governtllenl Consultation 'lndexation and Equalisalion of GMP in Public Sector
Pensions Schemes, and therefore the expected impact cannot be reliably estimated and
consequently no provisionlliability has been recognised.
24. RECONCILIATION OF NET INCOMING RESOURCES TO NET
CASH INFLOW FROM OPERATIONS
2022
2021
Net income for the perlod las per the Statement of Financial
Activities}
6L11.805
4VT,845
Adjustments for
Depreciation charges
Interest Receivable
Interest Payable
Dividends, interest and rents from investments
IGainslllosses on investments
{Incre3*pllrlp.n.re.3se. in qloc.ks
Decreaselllncreasel in debtors
{Decreasellincrease in creditor5
276.695
305,192
17891
57,621
117,7951
11,9501
73,561
15501
11,2001
11,4281
51,640
171.2201
91,361
50,917
Net cash provlded by {used inl operating activities
929,306
894,127
25. ANALYSIS OF CASH AND CASH EQUIVALENTS
2022
2021
Cash in hand and al bank
2,568,570
2,003,846
Total cash and cash gqijivalonts
2,S68,S70
?.nn3,R4
41

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
26. ANALYSIS OF CHANGES IN NET DEBT
Other
non-cash
changes
Al 1 St Sept
2021
At 31st Aug
2022
Cash flows
Gash and cash equivalents
Cosh
2,003,846
2,003,846
664,724
564,724
2,668,670
2,568,570
Borrowings
Loans falling due within one
year
Loans falling due after more
than one year
1191,9451
18,347)
{200,2921
{1,655,8151
245,366
{47.862)
11,458,311)
{1,R47.7fini
237,n1 Q
(47.A6?1
11,658,603)
Total
156,086
801,743
{47,8621
909.967
27. CONTINGENT LIABILITIES
The Company has been notified by The Pensions Trust of the eslimaled employer debt on
withdrawal from the Plan based on the financial position of the Plan as al 30 September 2021.. As
of this dale the eslimaled employer debt for the Company was £135,972, including Series 3
28. ULTIMATE CONTROLLING PARTY
The Woodard Corporation Limited is the ultimate controlling party. a registered charity number
1 U9b2lU, which Is Incorporated In England and Wales. Copies of the financial statements of the
Woodard Corporation can be obtained from High Street. Abbots Bromley. Rugeley. Slaffordshire,
WS15 3B W. The accoLJnts of The Cathedral School Limited are included within the consolidated
ri11¢￿￿1￿1al ¥laLviiieiits ol 11-1¥ Vvuodard Coi-poi-alion Liinited.
29. RELATED PARTIES
As slated In note 29, The Cathedral School Limited is a wholly owned subsidiary of The Woodard
Corporation.
An amount of £56,719 12021.. £44,965) was paid during the year lo Woodard
Corporation by way of a levy lo meet running costs. Also. £57,57812021.' £19,059) was received in
relation lo School Fees paid by Woodard Corporation as parl of the Fees in Advance Scheme
contract. Al 315t August 2022 £1,34912021.. £6261 was due from the Woodard Corporation.
30. ACCOUNTINC ESTIMATES AND JUDGEMENTS
In praparing thè financial statèmants, the directors aro requirod lo make ostimslos and jud9amant8.
The mallers detailed below are considered lo be the most important in understanding the
iuQgemenls that are Involve(J In preparing the financial statements and the uncertainties that could
irnpacl the amounts reported in the results of operations. financial r)osilion and cashflows.
Accounting policies are shown al note 1 to the financial stalemenls.
Pension scheme deficit reduction payments
As explained al note 23, there is a deficit reduction plan in place in respect of The Cathedral
School's membership of the Pension Trust's Growth Plan. FRS 102 requires a liability lo be
recognised in respect of the present value of future contributions payable under the terms of the
deficit recovery plan. The incorporation of this liability in the financial slalemenls involves the
exercise of judgement in a number of areag. including the selèction of an appropriate discount rate.
42

THE CATHEDRAL SCHOOL (LLANDAFF) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31ST AUGUST 2022
Pension scheme Gontingenl liability
As explained at note 24, there is a contin9enl liability in the event that The Cathedral School were
lo withdraw ils membership of the Pension Trust's Growth Plan. The independent qualified
aciuaries aovising ihe Pensions Trust in respect of Ihe coniingent Wllhdrawal Iiabilily exercise
significant judgement in determining the amount of that liability. Judgement is exercised in a
number of areas, including future changes in salaries and inflation, mortality rates and the selection
of appi"opi"iate discouiit I"ales.
Provision for bad debts
Dcbts arc providcd for if not rccovcrcd within onc tcrm. Estimating amount3 to provide ag8in?I
recovery of debts is a maller of judgement.
Depreciation, impairn7enl and residual values of fixed assets
Judgement is exercised in estimating the residual values of fixed assets, the selection of
appropriate rates for depreciation, and for matters of impairment.
43