DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
REGISTERED COMPANY NUMBER: 05261501 (England and Wales) REGISTERED CHARITY NUMBER: 1108840
REPORT OF THE TRUSTEES AND
UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2021
FOR
CALTHWAITE NURSERY
Tattersall Bailey Chartered Accountants 14A Main Street Cockermouth Cumbria CA13 9LQ
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2021
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 2 |
| Independent Examiner's Report | 3 | ||
| Statement of Financial Activities | 4 | ||
| Balance Sheet | 5 | ||
| Notes to the Financial Statements | 6 | to | 10 |
| Detailed Statement of Financial Activities | 11 |
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 AUGUST 2021
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 August 2021. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Our objective is to provide nursery and toddler facilities to the local community including School Wrap Around facilities.
ACHIEVEMENT AND PERFORMANCE
Please refer to the separate note in the Appendix.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
05261501 (England and Wales)
Registered Charity number
1108840
Registered office
3 Fisher Street Carlisle Cumbria CA3 8RR
Trustees
Mr F J Glassford Operations Manager Mr J C Harvey Headteacher Mrs L A Taylor Company Director / Bookkeeper Mrs C Pollock Bookkeeper
Company Secretary
Mrs L A Taylor
Independent Examiner
Luke Tattersall FCA Tattersall Bailey Chartered Accountants 14A Main Street Cockermouth Cumbria CA13 9LQ
FINANCIAL REVIEW
Please refer to the separate note in the Appendix.
Approved by order of the board of trustees on 25 May 2022 and signed on its behalf by:
Page 1
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 AUGUST 2021
Mrs L A Taylor - Trustee
Page 2
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF CALTHWAITE NURSERY
Independent examiner's report to the trustees of Calthwaite Nursery ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 August 2021.
Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Luke Tattersall FCA Tattersall Bailey Chartered Accountants 14A Main Street Cockermouth Cumbria CA13 9LQ
25 May 2022
Page 3
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 AUGUST 2021
| Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 4,396 Charitable activities Nursery 218,199 Other trading activities 2 - Investment income 3 4 Total 222,599 EXPENDITURE ON Charitable activities Nursery 189,115 Other 6,292 Total 195,407 NET INCOME 27,192 RECONCILIATION OF FUNDS Total funds brought forward 104,304 TOTAL FUNDS CARRIED FORWARD 131,496 |
Restricted fund £ - - - - - - - - - - - |
31.8.21 Total funds £ 4,396 218,199 - 4 222,599 189,115 6,292 195,407 27,192 104,304 131,496 |
31.8.20 Total funds £ 1,000 198,247 1,011 58 |
|---|---|---|---|
| 200,316 166,849 4,156 |
|||
| 171,005 | |||
| 29,311 74,993 |
|||
| 104,304 |
The notes form part of these financial statements
Page 4
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
BALANCE SHEET 31 AUGUST 2021
| Unrestricted fund Notes £ FIXED ASSETS Tangible assets 8 5,576 CURRENT ASSETS Debtors 9 1,162 Cash at bank 130,043 131,205 CREDITORS Amounts falling due within one year 10 (5,285) NET CURRENT ASSETS 125,920 TOTAL ASSETS LESS CURRENT LIABILITIES 131,496 NET ASSETS 131,496 FUNDS 11 Unrestricted funds TOTAL FUNDS |
Restricted fund £ - - - - - - - - |
31.8.21 Total funds £ 5,576 1,162 130,043 131,205 (5,285) 125,920 131,496 131,496 131,496 131,496 |
31.8.20 Total funds £ 11,632 4,944 91,849 96,793 (4,121) 92,672 104,304 104,304 104,304 104,304 |
|---|---|---|---|
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 August 2021.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 August 2021 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on 25 May 2022 and were signed on its behalf by:
Mrs L A Taylor - Trustee
The notes form part of these financial statements
Page 5
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2021
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - 10% on cost Fixtures and fittings - 20% on cost and 10% on cost
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
2. OTHER TRADING ACTIVITIES
| OTHER TRADING ACTIVITIES | |||
|---|---|---|---|
| 31.8.21 | 31.8.20 | ||
| £ | £ | ||
| Fundraising events | - | 1,011 |
Page 6
continued...
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 AUGUST 2021
3. INVESTMENT INCOME
| 3. | INVESTMENT INCOME | ||
|---|---|---|---|
| 31.8.21 | 31.8.20 | ||
| £ | £ | ||
| Bank interest received | 4 | 58 | |
| 4. | NET INCOME/(EXPENDITURE) | ||
| Net income/(expenditure) is stated after charging/(crediting): | |||
| 31.8.21 | 31.8.20 | ||
| £ | £ | ||
| Depreciation - owned assets | 8,545 | 8,456 |
5. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 August 2021 nor for the year ended 31 August 2020.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 August 2021 nor for the year ended 31 August 2020.
6. STAFF COSTS
The average monthly number of employees during the year was as follows:
| Nursery No employees received emoluments in excess of £60,000. 7. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES Unrestricted fund £ INCOME AND ENDOWMENTS FROM Donations and legacies 1,000 Charitable activities Nursery 198,247 Other trading activities 1,011 Investment income 58 Total 200,316 EXPENDITURE ON Charitable activities Nursery 166,849 Other 4,156 Total 171,005 |
31.8.21 14 Restricted fund £ - - - - - - - - |
31.8.20 13 Total funds £ 1,000 198,247 1,011 58 |
|---|---|---|
| 200,316 166,849 4,156 |
||
| 171,005 |
continued...
Page 7
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 AUGUST 2021
| 7. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | |
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| £ | £ | £ | ||
| NET INCOME | 29,311 | - | 29,311 | |
| RECONCILIATION OF FUNDS | ||||
| Total funds brought forward | 74,993 | - | 74,993 | |
| TOTAL FUNDS CARRIED FORWARD | 104,304 | - | 104,304 | |
| 8. | TANGIBLE FIXED ASSETS | |||
| Fixtures | ||||
| Short | and | |||
| leasehold | fittings | Totals | ||
| £ | £ | £ | ||
| COST | ||||
| At 1 September 2020 | 84,375 | 41,283 | 125,658 | |
| Additions | - | 2,489 | 2,489 | |
| At 31 August 2021 | 84,375 | 43,772 | 128,147 | |
| DEPRECIATION | ||||
| At 1 September 2020 | 77,206 | 36,820 | 114,026 | |
| Charge for year | 7,168 | 1,377 | 8,545 | |
| At 31 August 2021 | 84,374 | 38,197 | 122,571 | |
| NET BOOK VALUE | ||||
| At 31 August 2021 | 1 | 5,575 | 5,576 | |
| At 31 August 2020 | 7,169 | 4,463 | 11,632 | |
| 9. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 31.8.21 | 31.8.20 | |||
| £ | £ | |||
| Trade debtors | 531 | 3,657 | ||
| Other debtors | 67 | 324 | ||
| Prepayments | 564 | 963 | ||
| 1,162 | 4,944 |
continued...
Page 8
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 AUGUST 2021
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Trade creditors Accruals 11. MOVEMENT IN FUNDS At 1.9.20 £ Unrestricted funds General fund 104,304 TOTAL FUNDS 104,304 Net movement in funds, included in the above are as follows: Incoming resources £ Unrestricted funds General fund 222,599 TOTAL FUNDS 222,599 Comparatives for movement in funds At 1.9.19 £ Unrestricted funds General fund 74,993 TOTAL FUNDS 74,993 Comparative net movement in funds, included in the above are as follows: Incoming resources £ Unrestricted funds General fund 200,316 TOTAL FUNDS 200,316 |
31.8.21 31.8.20 £ £ 1,233 365 4,052 3,756 5,285 4,121 Net movement At in funds 31.8.21 £ £ 27,192 131,496 27,192 131,496 Resources Movement expended in funds £ £ (195,407) 27,192 (195,407) 27,192 Net movement At in funds 31.8.20 £ £ 29,311 104,304 29,311 104,304 Resources Movement expended in funds £ £ (171,005) 29,311 (171,005) 29,311 |
|---|---|
continued...
Page 9
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 AUGUST 2021
11. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined position is as follows:
| Unrestricted funds General fund TOTAL FUNDS |
At 1.9.19 £ 74,993 74,993 |
Net movement in funds £ 56,503 56,503 |
At 31.8.21 £ 131,496 |
|---|---|---|---|
| 131,496 |
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund TOTAL FUNDS |
Incoming resources £ 422,915 422,915 |
Resources Movement expended in funds £ £ (366,412) 56,503 (366,412) 56,503 |
Resources Movement expended in funds £ £ (366,412) 56,503 (366,412) 56,503 |
|---|---|---|---|
| 56,503 |
12. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 August 2021.
Page 10
DocuSign Envelope ID: C2A0D062-7BFD-45F2-8B47-67BEC850A748
CALTHWAITE NURSERY
DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 AUGUST 2021
| FOR THE YEAR ENDED | 31 AUGUST 2021 | |
|---|---|---|
| 31.8.21 | 31.8.20 | |
| £ | £ | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Donations | 4,396 | 1,000 |
| Other trading activities | ||
| Fundraising events | - | 1,011 |
| Investment income | ||
| Bank interest received | 4 | 58 |
| Charitable activities | ||
| Nursery fees | 141,571 | 115,545 |
| Grants - Nursery | 76,628 | 82,702 |
| 218,199 | 198,247 | |
| Total incoming resources | 222,599 | 200,316 |
| EXPENDITURE | ||
| Charitable activities | ||
| Wages | 146,406 | 131,280 |
| Insurance | 801 | 801 |
| Repairs & renewals | 4,253 | 2,858 |
| Light and heat | 3,712 | 2,813 |
| Rent and rates | 8,201 | 8,167 |
| Sundries | 3,458 | 2,658 |
| Nursery costs - purchases | 13,739 | 9,816 |
| 180,570 | 158,393 | |
| Support costs | ||
| Management | ||
| Depreciation on short leasehold | 7,168 | 7,168 |
| Depreciation of fixtures & fittings | 1,377 | 1,288 |
| 8,545 | 8,456 | |
| Governance costs | ||
| Sundries | 1,875 | 1,554 |
| Accountancy fees | 2,440 | 2,602 |
| Legal and professional fees | 1,977 | - |
| 6,292 | 4,156 | |
| Total resources expended | 195,407 | 171,005 |
| Net income | 27,192 | 29,311 |
This page does not form part of the statutory financial statements
Page 11