REGISTERED COMPANY NUMBER.. 06065754 {England and Wales)
REGISTERED CHARITY NUMBER: 1118357
ofthe Trust•e# and
Unaudiled Financial Statoments
For The Year Ended 31
st 2025
aret Mcmillan Llmi
TC B￿mhead Limsted
Harsc(xllbe House
1 Damake View
plym￿lh
Devon
PL8 7TL

ret Mc
Contenis of the Finaneial Statemonts
For The Year Ended 31 Au
U5t 2025
Pago
Report of the Trustees
1 to 4
Indgpondent Examinerfs Report
statem•fil of Financial Actlvities
Balance Shggt
Cash How Statement
Notss to the Cash Flow Statement
Note$ to the Flnancial Stal8ments
10 10 16
Detall•d Statgment of Flnancial Activities
17 to 18

ret Mcmtllan Umtted
istgred numljer. 06065754
rt of ￿ Trustees
For The Year Endod 31
ust 2025
The trustees who are also diiedors of Ihe charity ts th8 pur￿18e$ of the Companies Act 20C6. present their report wth
the financi￿ ststernents of the charity fDr year ￿ded 31 August 2025. Thè trustees have adopted the provisions of
Accounting and Rewting by Charities". Statement of Recommended Practice appI￿able to tharities weparing their
accounts in accordance vAlh the Iinanaal ReportitwJ St8rKlard ap￿ICal￿e in the UK and Republi¢ of I￿l￿nd (FRS 102)
leffeclive 1 January 2019).
This is thè Trustees, Annual Re￿ for Margar8t M(*lillan Nursery timited. It irt0[p￿¢S the ajdibonal conlent
required of larger eharib.ès lo be compliant wth the charib.es Statement of Recommended Practice.
OBJECTIVES AND ACTMTIES
Objectives and alms
Our charitable objects arè Ihè F)rovBion of nurswy educabon ts thildren under the age of six years whose parent or
parents or guardian or guardians are résident in or %those pl￿ of wotk is in the bounds ofthe aty of Plymouth together
Yth the piovision of recreational facil￿e$ frJr such thldren together any other tharitable purposes which the
executive committee d80ms tr) be for the benefft of such children..
In this rer)orting year we have continued to fwate the Margaret Mcmillan NUt￿ry prowding nursery education for
childr8n from birth to entry into primary schLX)l. The Nursery is diwided into Baby, Tiny Tols. Trxldler and Pre-school
units. Our mission is to 8nh8neA the lives of chIld￿n and tfvr familvès by prowdiThJ a safe pla(* of excellence and
innovation, where children can devetop. communicate cx)nfidenUy. LKJild resilience. become Ind&￿ndent and are
(x)urtÈous to all_
We provide plaGes for up to 70 children w day. The 8X8d ￿rnb￿ is limited by slaffing ralK)s for particular groups.
the capacity of the building and the requirements of Ihose thildren ￿ryth Special Educational Needs. The number of
thildren on roll is also influenced by the needs of parents for fijll ￿ p8rt-time places. The Nursery pattiGipales in the
Govemmenvs free childcare scheme, enabling access for all. The tsuslees have had regard to the Charrty
Comtllissionerfs widance on public ben&ffit". Wè pro￿de nursery care for children w￿se parents live or work in the City
of Plymouth. Our I(￿110￿ in the City Centre enablès parénts lo return to work in thè knowle(*Je that their thildren are
being cared for in a secure, caring and stimulating environtnenl. designed to enc1)ur￿e young children frorn birth lo five
years to grow in confidence and independence and devebp tfvr Thtiwty and individual personaltbes. Thè nursery
delivers early education benefits for thildren through tr￿gh qualty provisK)n and earfy inteT¥ention (where required) that
wovidès a strong slart to their statutory sthooling and improwng their suc(*ss foi Ihe futur8.
Et is expected Ihal Ihe nuTsery wll continue to prowde pre-sclNxA ￿UCation for the foreseeable futurÈ.
Education
continues to evolv2. and the Nursery will continue to res￿nd to these changes. through the artive search for and
implementation of best practice or driven by govemment p)Iy as arti￿1[al￿d Ihrough legislation and OFSTED. Our
activities therefore directly furthai our objeGbve.
Publlc benefit
The trusteBs havo had regard lo the Charity COMMIS￿orterf5 guidance on W￿1C benefit.. We provide nursery care for
ildren whose parents live or work in the Cty of PJymoLth. Our location in the City Cen1￿ enables paronts l() relum to
work in the knowledge that their thiklren are being cared for in a sÈtAJre, caring and stimulating environm¢nt. designed
lo oncourage young children frcxn birth to five years to grow in confi¢Jence and irKlependence and develop their ￿atIV￿
8nd individual personaliEies. The nursèry delivers early education tenefit5 for thildren through high quality provision and
earty intetvention (where required) 1hat prowdes a str￿g start to th￿r staluiory scJJoolÈn9 and improving their S￿￿eSS
for the future.
The trustees have complied thg ojuty ui sec*on 17{5) of the 2011 Charitie5 Act lo have due re9ard to guidancè
issuéd by the Charity Commissian.
Page 1

ret Mc
-11 Limit
istered number. 06065754
ortof
For Th• Y•ar Ended 31 A
t 2025
ACHIEVEMENTS AND PERFORMANCE
Charitsble activities
The Nursery has been impacted by the new Government roll out of 30 how funding for children from 9 ￿nthS and the
growsng number of nursery unTts connected to ￿"Mary sthwls. AIthou9h the number of enquiries from parènts for
spaces at our nursery is sldl buoyant.
The nursery has 0￿rated at frjll capacity throughout the reportiry wod. The SLKcess of the nursery cc￿tinueS to b¢
monitoréd by reference to Otsted inspections and ratings and has been maintsined at 8 good ￿ve[ wo ￿ntinue to
enjoy positive feedbado from parents and from the primary scknls that our thfidren move on to.
The continued commitment and hard of Ihe staff Imstees has enabled th• charity to continue lo hold on to
sufficient reserves to assist Mi maintaining the finanoal seujrity of the nursw. The purchasing of the freehold of 24 Hoe
Street continuès to be a lon￿terM aiffl of the trust￿ al￿9 with lh¢ purchase of the lar￿ opposite the nursery, curretLUy
rented and used for parking spaixs.
Difficultie8 in recruitment and retention of staff with relevant expenence and quxlrficAtions continues lo impact
nursery provislon. However, managem8nt staff are often div¢rted lo nursery dulies to mantain safe stafflthilrl ratios,
th the resulting impact t)n their primary roles.
Otherthan our Twstees there is no 3igntfieAnt volunteer element to our actiwbes.
FINANCIAL REVIEW
Flnancial position
The Trust's financial position at the end rftrÈ ￿ar is cortsidered to IE 5absfadory In adcfrtion the financAal performancè
of the nursery is monitored ar￿ discuss￿ at each trustee rneeling with satisfactory results for the year.
The n8t operating defirit fw the year anTr)unted to £2.99812024: r￿1 operating surplLtsldeficit £32.2￿>.
The unre8trietÈd fftjnd held at the yeat ¢wwJed 31 August 2025 was £501.668 (2024.. £504,W).
Expenditure for the year has been made to support the dmritls objecAives of widing qualty nur8ory education and
childcare.
Prlnclpal fvnding $¢urees
The charitys inwm¢s ale from parent5 for thè prowwon of nu￿ fe￿ outsKle of any fund￿1 ￿[lod$ and from grant
income from lh¢ local authority.
Investment Poticy
The management Committee has CC￿sIdered the most appropnate policy for investirvJ funds and has found that
investing surplus funds in a deposit acc(MJnt meets their requirements. The management (x)mmttl88 consider the relu
that th8y r¢Geive on their investTnÈnts to be satisfactory.
The d)arity also holds £4,W (2024.. £4,000) invèsted in National Savin98 Certikates. It 15 intèndèd to liquidate thi5
investment
Total invesknent income from 811 sources was £4,538 for thè y8ar12024: £4.9741.
Reserves pollcy
The TrustèÈs have established a polrcy whereby the vnreslricXe(I funds not comrnittÈd or invested in langible fixed
asse15 Clhe free ￿serveS￿ held by the charity shoukl be three months of resourcès expended. At this bevel. the
management o)mmittee fèél that they would be able to continue the ￿rrent actiwties of the charity in the event of a
significant Ios5 of income. It would Obv￿uSIy tE [￿È$sary to consider how the Ir￿Me would ￿ rÈplaced or activities
changed,
The charity prepares budgets eath year whiGh are rÈgularty reviewl by the trustees against actual performancg.
Variances from budgel are ￿ported tC* Ihe Iruslees for o)nsideration. Al capiial exFEnditure outside of the normal
budget is apprnved in advance by Iruslees.
The unexpected ar￿ signifiixnt increase in minimum wage. the roll (Krt of th8 Govemrnent 30 houi funding for children
from 9 rnonths has had an impact on Ihe nuT5erfs budget and this COu￿ed the Gost-Df-living crisis, rising energy
prices and food costs. ha5 had a nc*ticeable finanual iTllPaCt.
Page 2

Mar aret Mcmillan Limited
istered number. 06065754
ort of th? T￿￿tee$
ForThe Year Ended 31 A
ust 20
FUTURE PLANS
The Charity will continue to m*ntsin the 9ood reputaknon Ihat it has vAlhin the City tsf Plymouth and to continue to
prowde fir8t-d&8s nursery care for children of pr&seho(A age.
The tharity curr8ntty occupies the propety kr￿rn as 24 HLE Street un(kr 8 99-year lease exF4ring on 29 April 21 D1.
Our long-temi aim is to acquire th6 fr•èhtsJd of thè property to improve security oftenui¢.
Th& incmasè to &Jvérnment-funded Yree childcare- WIth￿rt 5ufrienl Govemment fvnding. fvrther substantial increasès
lo the Liwng wage and incrèasé to Employers, National InSurar￿e CtinlriEMthns wll provide a further financial challenge.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing docum•nt
The Charity is constiiuted under a trust deed dated 23 October 1995. The dwritabb ci)mpany is governed by its
Memorandum and Articfes of Associats"ow) from its incorporal•)n on 24 January 2007. and t￿$t￿uleS a limited company.
mttèd by guarantèé as defined by the Companies Aci 20￿.
Rg¢TUttmgnt and appointment of ngw truste•s
The members carry out the eleCt￿n of the offi<ws and r￿mIttee members al Ihe Annual Genetal Meeting.
Nomin8tiorns ale made in I￿lting and delivwed to the Chairperson. Eath Th)mirtation must be prowsed and seconded
by a voting men*Jer of the Charity and accompanied by ihe YKitten consent of ihe nominee. New trustees are inducted
into the wothngs of the charity duriThJ meetings a qu&lefly basi5. SUPPOrted by a comprehensive Trustee's
haNdl￿0k Ihat details all aspects of the Nursery 8nd Ihe Trustees, responsibilities an<1 roles. Trustees recruited
through advèrtisÉment, direct approad￿S to ￿leVant orgatbisab.ons and Ihrough nets￿rkIng.
Oryani8ational strncture
Full ￿SponSIbl1ty for the njnning of the Charity is vested in the Trustee5. %tho by rgason of incorporation of the Charity
are also Directors of the company. The company is ￿miled by guarantee and does not hold any share capitsl. The
Memorandum ofAs8ocAation predudes the TDJsleeW Oire¢tots rewwng any remuneration C￿ ￿nefits.
The salaried Nursery Manager is resp)nsible for the day to day runniThJ oflhe tharity.
The charity continues to maintsin rts goLwJ Elationship the kindlord. the PlymoLth Astor Tiusl vknith is also
Charity.
Key management r•munèratlon
The Trustees moét annually to discuss and set the levels of rewnunetation for kgy rnembers of staff.
REFERENCE AND ADPJIINISTFiATIVE DETALS
Règlstered Company number
06085754 (England and Wales)
Registered Charity numbor
1118357
Reglstsred offl¢e
Harscombe House
1 Daiklake View
Plymouth
Oevon
PL6 7TL
Trustees
J Achilles Chairrnan
J Cook Treasur•r
P Strang
J Prichard (resigned 26.2.25)
A Rees
C L Layland. MBE
G Stelmaszczyk
Y Baker {appointed 2.10 241
A Leach (appointed 22.10.251
Company Sècrètary
A Rees
Page 3

Ma aret Mcmillan Limited
nthnber. 060657S4
rt of tha Trustees
ForThe Year EtKled 31
ust 202S
REFERENCE AND ADMINISTRATIVE D￿￿Ls
Independent Examlner
James (knvès
TC Bromhead Limited
Harscombe Housè
1 Darklake Visw
Plymouth
Devon
PL6 TfL
Solicltor3
WOlfe￿lanS
Deprford Chamber5
80166 North Hill
Plymouth
PL4 8EP
Banker
Nthesl Pl
14 Old Town Street
Plymouth
PLI 10G
TRADING NAME
The tharity operales under thè name Margaret Mcmillan Nursery.
This report h35 been ptepared in accordane£ *tyth the speaal prowisions of Part 15 01 the Companles Act 2(￿6 rel*ing
to sm811 coinpaniès.
Approved by order of the board of trustees on 4 Marth 2026 and siqned on its behalf by.
J Ad)illès- Trustee
Page 4

Inde
•ndent Exarninetrs Re
aret Mcmillan Llmited
Re
rt to the Twstees of
isterEd number.. 06065754
Independent examinerfs r•portto th• trustÈÈ# of Maryaret Mcmlllan Llmtted rthe Company'l
I report to the charity trustè8s on my Èxxmin8tion ￿ the accojnts of the Company fr)r the year ended 31 August 2025.
Responslbilities and basls of report
As the charity's tru5tee5 ofthfj Cornpany (and also ILS directors for th• purposÈ8 of ccffipany Law) you are responsible for
the preparation ofthe accounts in &C￿rdanCe with the reqU1￿MentS of Ihe Companiès Act 20(￿ IlhÈ 2006 Act'i.
Having satisfied Myse￿ Ihat the accounts of the Company 8r• Th)t r5quir￿ to be audited under Part 16 of the 2006 Act
and are eligible for independent examination, I rep￿t in rèspect of my examination of your charity's accounts as carried
out under Section 145 of the ChaitiÈs Act 2011 (the 2011 Act). In Car￿"n9 cyjt ￿MInatI￿ I have followed the
Directions given by the Charity Commission urmler sèth.ffi 145(5) (bl ofthe 2011 Act.
Indèpèndènt examinerfs statement
sin￿ your tharity's gross income Èxceeded £250.CO) your examiner must be a member of a listèd body. 5 can confimi
that l am qualified to undertake the examination because l am a member of the Institute of Chartered A¢¢ountanls in
England and Wales, which is one of the listed bodies.
I hav0 completed my examination. I confim) that no matters have come to my attention in ¢onno¢*on with the
exafflinalion giving me cause to believe=
accounting records wtrÈ not képt in respecl of the Company as required by $￿tion 386 of the 20Cf ACL or
the aocounls not accord with those r8cords", or
the accounts do not comply ￿1th the accounting req(llren￿nts of Section 396 of the 2(XJ6 Act othèr than any
requirem8nt that the accounts gNe a knje and fa.r wew whidj is not a matier considered as part of an
independent examination". fx
the accounts have r￿t been p￿pared in aCt￿rdan￿ wth the methcrtls and principles of the Statement of
Rècomrnended Practice for accounb.ng and tep(￿tIng by charTties (applicable to charities preparing t￿1r
accounts in accordance wth lh8 Financial Reporb"n9 StaFKlatd applicabk n the UK and Republic of Ir8land IFRS
10211.
I have no conceTns and have come aL￿sS no other matters in cy)nneclton the examin8b.on to which attention should
drawn in this report in order to enable a proper undèrstxThJing of the accounts lo be reached.
James Groves
The Institute of Charteréd Ar£wntants in England and Wales
TC Bromhead Limited
Har5combe House
1 Darklak6 Vièw
Plymouth
Devon
PL6 TFL
D41e'.
Page 5

Ma aret Mcmillan Limlt•d
Statsment ol Flnancial Activities
an Income and Ex
ndiiure Account
For The Year Ended 31 Au
ust 2025
Inco
31.8.25
Unrestrfcted
funds
31.8.24
Total
fvnds
Notes
INCOME AND ENDOWMENTS FROM
Charltable activlti•s
Nursery provision
838.063
752.102
Investment income
4.538
4.974
Total
842,601
757.076
EXPENDITURE ON
Charltsble activltl•s
Nursery prowsion
845,599
724,823
NEf INCOMEIIEXPENDITUREI
{2,9981
32,253
RECONCILIATION OF FUNDS
Total lunds brought foxward
$04,666
472,413
TOTAL FUNDS CARRIED FORWARD
501.668
SJ4.666
The notes form part ofthese ffinancial statements
Pa9¢ 6

ret Mcmillan Limited
R Istertd numbèr. 06065754
Balance Sheet
31Au
ust 2025
31.8.25
Unrostricted
fvndg
31.8.24
Total
funds
FIXED ASSETS
Tangible assets
Investmènts
10
11
55.684
4,000
57,505
4,000
59,684
61,505
CURRENT ASSETS
Debtors
Cash at bank
12
15.640
469,169
14,295
467,210
484.809
481.505
CREDITORS
Amounts falling due bwthin one year
13
142,825)
(38,344}
NET CURRENT ASSETS
441.984
443.161
TOTAL ASSETS LESS CURREKf LIABILMES
501,668
5C)4,666
NET ASSETS
501,668
FUNDS
Unreslricled funds
15
S01,668
TOTAL FUNDS
501.66B
The charitable wrnpally is enknlled to exempth)n from audit under S&aion 477 of the Companies Act 2006 for the
éndéd 31 August 2025.
The members have not Jpquired the company to oblain an aud.rt of rts finanoal statsments for the year ended
31 August 2025 in accordan￿ ￿1{)￿ 476 ofthe Companies Act 2C(6.
The Injstees 8ckncMledge their responsibilib'es for
{al
ensuiing that tho tharilable company keeps accounting rec*)r(Is that Ix)mply vthh Sections 386 and 387 of the
Companies Act 2￿6 and
preparing financial statemènts whth give a true and fair view of the state of affai￿ of thÈ ctharitable company as
at the end ol each finanual year and of rt5 5WtAus defiat for each finanGial ygar in awordance with the
quirewnents of Sections 394 and 395 and vA)ich othérwise crynply with the requirements of th¢ Companies Act
2CK)6 relating lo financial stalernents. so far as applicable to the tharitable ￿rnPany.
(bl
These finanoal statement$ have been prepared in ac£(￿dan￿ vthh Ihe w0￿s1o￿5 applicable lo charitable companies
subject lo the small cA)mpani¢$ regimo.
The fin8n¢i818latements were approved by the Boarrl of Trustees and authoriseJ for issue on 4 March 2026 and wèrè
signed on ils behalf by:
J Ad)illÈs- Trustee
The notes fomi part of these f￿ancial slatements
Page 7

ret Mcmillan Llmlled
Cash Flow Statemg
ForThe Year Ended 31 Au
ust 2025
31.8.25
318.24
es
Ca¥h Ilows from operating activities
Cash generated from operations
6,033
10.547
Net cash prowded by oper8ting a¢tsvibes
6,033
10,547
Cash flows from Investin9 aetlvitses
Pucchase of tangible fixed assets
Interest received
(8.612}
4.538
(13,591)
4,974
Nel cash used in investing activiies
{4,074)
(8,6171
Change In cash and ¢ash equivalents in
thg rgportlng period
Cash and cash gquivalents at thÈ
beglnning ¢rf th• r•pcrtling period
1.959
1.930
467.210
465.280
Cash and ca8h equivalèrts at the end of
the reporting period
469.169
467,210
The notes form part of these finanaal ststements
Page 8

r•t Mcmlllan Limit•d
otes to the Cash Flow Statement
For The Year Ended 31
ust 2025
RECONCILIAnON OF NET {EXPENtXTUREVINCOME TO NET CASH FLOW FROM OPERATING
ACTIVITIES
31.8.25
31.8.24
Net lexpenditsJreySncome for the reportlng perlod (as per the
Ststsment of Financial Activitbg¥)
Adlustmènts for:
Depreaatton charyJes
Interest received
In(xease in Ilebtors
Incxeas8lld8crease) in cr8drtors
12.9981
32,253
10,433
14.S381
11,3451
4.481
9,851
14,9741
I8,￿5)
(17,6181
Net cash prowded by operations
6.033
10,547
ANALYSIS OF CHANGES IN NET FUNDS
At 1.9.24
Cash flow
At 31.8.2S
Net cash
Cash at bank
467.210
1.959
469,169
467,210
1.959
469,169
Totsl
467,210
1.959
469.169
The notes fcfft) part of thesè fin8n¢>al statements
Page 9

Mcmillan Llmtted
Notes to the Financial Statements
For Thè Year Endèd 31 A
ust 2025
ACCOUNTING POUCIES
Basis of preparing the financial statemènts
The financial statements of the ch8ritabl¢ co[￿, which is a putrAic trÉnefft entty under FRS 102. have beèn
prepared in accordance with the Charities SORP <FRS 1a2) Attounting and RePOrt￿g by Charities.. Statement
of ReCOmTh￿nded Prachce applicatAe to charibes prepanng their accounls in ￿￿Ordan￿ with the Finawal
Reporting Standard applicable in the UK and Republ￿ of Irdand IFRS 1021 (effective 1 January 2019}', Finanual
Reporting Standard 102 The Finanoal Reporting Standard 8p￿1¢4b1e in the UK and Republic of Ireland and the
Companies Aot 2006. The financial slatemenls have been prepared underthe histori(sl cost convention, wth the
exc8Ption of investments whth are indUd￿j at market V￿Ve.
The financi81 statéménts are ￿epa￿ on the g(Mng c￿Cern basis.
Income
All income is r&¢oynised ￿ the StatenRnt of Finarrial AthTrties c￿ce Ihe charity has enb"tlement to the tsnds, it
is probable that the income unll bè r*￿tv￿d and the amount can Ix ffleasured reliatly.
Grant fijnding is reGgwed ￿ advance and is reQ￿nIsèd ovèr the period of delNery of the seNlCe.
Parénts are ￿voIced monthly in adv8n¢e and this irKome is recognisÈd ov8r the period of the delivery of the
séNice.
Donation5 are rÈcognk8ed when these c8n be reliabfy measured vthich is Ixkèfi as at receipt.
Expen(liture
Liabilities are recognised 8$ 9xpenditure as SCM)n as there is a I￿al or construdwe obligation committing the
charity to that expenditure, rt is probable that a transfèr of economic beneffts wll be required in settlement and
the amount of the obligation can be measured re1rd￿y. Expenditure is accourrted for c¢) an accruals basis and
has been Cla￿rIed under headings that aggregate all cosl related to the category. Wlwe costs cannot be
directly attributed to parbcuLar headings they have been alk)(xted to activilies on 3 basi5 consistent wth the use
of resources.
Charltable activities
Charitable activitie5 expw)s&s ¢omprise those costs Ir￿rred by the charity for the provision of the nursery. It
include5 both ¢osls that can be diredly allributed to this acts¥ity and those of an indirect nature necessary to
support it.
Support costs
Support costs are those not diredjy related to delwery of nursery acliyibes.
Govornance costs
Governance cost5 indud¢ those costs asswated meeting the o)nsbtutional and statutory requirements of
the chaiity and inGlud¢ independent examination fee5 ar%1 ¢osts linked Ihe strategic rn3nAgem8nt of the charity.
Allocation and apporbonmÈnt of e*)sts
All direct cosls incurred are considered to be in the fjjrther8r￿ of ifs charilable objectivè t¢ promde nursery
education.
Tanglbl• fixed assets
DÈprèciation is PTovided at the f￿k)￿llg annual rates in order to wrilg off each asset over rts e5b"matèd useful
Improvements to PTopety
FLXtures and fitlings
1(WD on ¢x)st
11Yh on cost
It is the policy to capitalise as fixed assÈts material fixtures and fittings.
All other expetKliture is included within the Statwnent of Finan(i81 ActNities.
Taxatlon
The charity is exempt from rJ)rporation lax on its tharitable aL*"¥ibes.
Fund accountiny
Unrgstricted funijs can be used in a¢cwdart¢ with the charitat4e obieGbves at thÉ discretion of the ttustees.
l fijnds received are unrestrKted.
Pa9e 10
continu¢d...

av•t Momlllan Llmlt
tes to the Financial Statemenls- continued
For Th& Y•ar Ended 31 Au
ust 2025
ACCOUNTING POUCIES- continuBd
Hlre purchase and16aslng commitments
Rentals paid under operating 1è8ses 8re charged to Statemènt of Finar￿181 Aclivities on a straighl line basis
overthe period of the lease.
Penslon costs and ott)er post.retirgmont b?￿fits
The charitable company operates a defir￿ ￿n￿b￿￿on pension scheme. Contri1￿tionS payable to the
charitable company's pension schemè are d)arged to Ihe Ststement of Finanaal Activities in the period to which
th8y relale.
Fixed asset investments
Fixed asset investments are stated ai ma*et valualion and mov¢rn¢nt in the ¥alLWtion is all¢Kal￿1 to the
atÈment Of Financial Activilies.
Finan¢ial instrumwrts
The trust only has finanoal assets and ffinanaal liabli ities of a kind that qualify as basic financi81 instrumènts.
Basic fin8nei81 instruments are initially rwnised at transaction value and Subs￿uentfy measU￿d at their
sattfemént V81ue.
INVESTMENT INCOME
31.8.25
31.8.24
DeposrE account interest
4.974
INCOME FROM CHAR￿ABLE ACTlVtnES
31.8.25
31.824
Acbvty
Nursery pro￿s1on
Nursery prtiwsion
Nurwy prwsion
Nursery prowsion
Fees
Grants
Milk rebates
Miscellan80us income
419,715
416,869
1,019
506,228
243,526
1.092
1.258
838.063
752,102
CHARITABLE ACTMTIES COSTS
SuP￿rt
costs Is
te5}
Direct
Costs
Tots15
Nursery prowsion
827,768
17.831
845,599
SUPPORT COSTS
Gov¢rnatTrce
)sts
Deprecialion
FIna￿e
Totals
Nursery prowsion
10.433
652
6,746
17,831
Page 11
Continued...

Mlllan knmlted
Notss to the Financial Statements . conlinued
For Thé Year E[M￿d 31
st 2025
SUPPORT COSTS- ¢ontinuÈd
Support costs, induded in the #b￿. are as f￿1￿¥$.
31.8.2S
Nursery
provisir)n
31.824
Total
activities
Depreoation of tangible and herrt89e assets
Bar￿ charges
IndependEtrt examiners lee
Accountan￿ fees
10,433
6S2
1085
4661
9,851
670
1.986
4.396
17.831
16.903
NET INCOMEIIEXPENEITURE)
Net Incx)mÈl{ex￿nditUre) is staled after (tsr91￿1c￿i1lng)".
31.8.25
31.8.24
Inde￿ndent examiners fee
D&preciation- owned assots
Other operab.ng ￿aseS
1085
10,433
4.S14
1,986
9.851
4,838
TRUSTEES. REMUNERATION AMD BENEFITS
There were no trustees. ￿m[￿nerat￿)n or other Èeneffts for the yèar ￿ded 31 Augu512025 nor for the year
ended 31 August 2024.
Trustees. experws
There were no trustees, expenses paid for Ihe year ertthd 31 August 2025 nor for the year ended
31 August 2024.
STAFF COSTS
Stsff Costs
2025
2024
Gross staff solaiie5
Employers national insuraF
Pension contributions
Agency skaff
603,499
S6,283
11,685
6,254
537,419
36,189
10.687
1.097
677,722
585,372
The average monthly numb8r of employees during the year was as follows..
2025
27
2024
26
Nursery staff
No employee8 re￿i¥@d emoluments in excess of £fjO.LK)O.
Page 12
continued.

arnt MCMil￿n Limrlèd
to the Financial Statements - continued
For The Year Endgd 31
ust 2025
COMPARATIVES FOR THE STATEMENT OF FINAIICIAL ACTIVITIES
Unreslricl
fijnds
INCOME AND ENDOWMENTS FROM
Charitsblg OCtlvitlo5
Nursery provision
752,102
Inv8stment incomè
4,974
Total
757,D76
EXPENDITURE ON
Charitable activiti•s
Nursery provision
724,823
NET INCOME
32,253
RECONCILIATION OF FUNDS
Tot￿ furKls brought foTh¥ard
472.413
TOTAL FUNDS CARRIED FORWARO
504.866
fjo.
TANGIBLE FIXED ASSErs
Improvements
Fi￿re$
and
fitbngs
opety
T¢)tal$
COST
At 1 September 2024
Additions
112.787
99,356
8.612
212.143
8.612
At 31 August 2025
111787
107.968
220.755
DEPRECIATION
At 1 Septer[￿er 2024
Charge for yaar
105,179
1.398
49.459
9,035
154,638
10.433
At 31 August 2025
106.577
58,494
165.071
NET BOOK VALUE
At 31 August 2025
6,210
49,474
55,684
Al 31 August 2Q24
7,808
49.897
57,505
11.
FIXED ASSET INVESTMEvrs
Unlistéd
investments
MARKET VALUE
At 1 September 2024 and 31 August 2025
4,000
NEf BOOK VALUE
Al 31 August 2025
4.000
At 31 August 2024
4.000
There were nD inveslm¢nt assets outsKle the U
Page 13
continued...

n Liml
Notes to th• Financial Statements- Continued
For Th Year Endèd 31 Au
st 2025
11.
FIXED ASSET INI￿STr7E￿￿ - continued
Thg histori¢ ￿$t of the fLxed asset investmènts 8t 31 Au9USt 2025 k8 £4.CO)12024.. 4.LK)01. The investrnen13 are
held for the purpose of prwding a rthm on funds to the charity.
12.
DEBTORS: AMOUNTS FALUNG DUE WIThIN ONE YEAR
31.8.25
31.8.24
Trade debtors
Olher debtors
Prepayments
3.234
8.519
3.887
10,408
3,887
15.640
14,295
CREDITORS: AMOUNTS FALUNG DUE wmiiN ONE YEAR
31.8.25
31.8.24
Trade crèditors
Other cteditors
A¢cruals and deferred In￿Me
881
3,271
8,687
29,986
7.960
6,804
22,679
42,825
38,344
14.
L&4SING AGREEMENTS
Minimum lea8e payinents under nOn￿r￿jab[e cyera1iro leases fall due as follows:
31.8.25
31.8.24
Within one year
Belween one and fNe years
613
1.229
613
1.843
1.842
15.
MOVEMENT IN FUNDS
Net
movement
in funds
At 1.9.24
31.8.25
Unrestrlcted funds
General fvnd
S04,666
{2,998)
$01,688
TOTAL FUNDS
504,666
12,9981
501,668
Net movement in fvnds. induiled in the above are as follows:
IncomiThJ
resources
Resources
expended
Movement
in funds
Unrestricted
General fund
842,601
(845.5991
12,9981
TOTAL FUNDS
842.601
{845,5991
12,9981
Page 14
o)ntinued...

t Mcmillan Limitod
Notes to the Financial Statem•nts- eontinued
For Thg Year Ended 31 Au
St 2025
15.
MOVEMENT IN FUNDS- Confjnued
Comparatives for movement in funds
Net
movement
in lund
At
31.8.24
At 1.9.23
Unrestricted f￿d$
General fund
4n,413
32.253
5)4.666
TOTAL FUNDS
471413
32,253
504.666
Comparative nel rnoverr￿nt in funds. itKlud•d in the above are as fdlokns:
IncomiThJ
Resources
rces exFended
Mov8m8nt
in funds
Unrestrlcted funds
General fund
757.076
1724,8231
32,253
TOTAL FUNDS
757,076
(724,8231
32,253
A current year 12 months and prior year 12 mcfflths cc4nlxned rA)sitrtrn is as follows".
Net
movement
in funds
At 1.9.23
31.8.25
Unr•strl¢ted funds
G&ner81 fund
472.413
29255
501,868
TOTAL FUNDS
472.413
29,255
501.668
A Current year 12 months and pri(x year 12 months combined net mo¥8mènt in fvnds. induded in the above ar¢
as ft)Ikiws.'
Incoming
rV￿Ur¢eS
Resource
expended
Movement
in funds
Unrestrlct•d fuTKIs
G¢noral fund
1.599.677
11.570.422)
29.255
TOTAL FUNDS
1.599.677
11,570,422)
29,255
P8Jè 15
continued...

ayet Mcmillan
Notes to the Finaneial Statèmènts . continwd
For The Year Ended 31 Au
#t20
16.
RELATED PARTY DISCLOSURES
There were no related party trans8(aion$ for the year ended 31 August 2025, {2024: none)
Page 16