WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED
31 JULY 2021
1
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
A Company Limited by Guarantee No: 6636665 Registered as a Charity No: 1125376
CONTENTS
Pages
3
ADMINISTRATIVE INFORMATION AND PROFESSIONAL ADVISORS
DIRECTORS’ REPORT
-
4 GOVERNANCE OF THE SCHOOL
-
5 BOARD MEMBERS
-
6 MEMBERSHIP OF COMMITTEES
-
7 SCHOOL LEADERSHIP TEAM
-
7 SUBSIDIARY BUSINESS
STRATEGIC REPORT
-
8 WOLDINGHAM SCHOOL VISION, MISSION & RISK MANAGEMENT 9 KEY OBJECTIVES 2020 - 2021
-
10-17 ACHIEVEMENTS AND PERFORMANCE FOR THE YEAR 2020/2021
-
17-19 FINANCIAL REVIEW FOR YEAR ENDED 31 JULY 2021
-
19 STATEMENT OF GOVERNORS’ RESPONSIBILITIES
-
21-24 INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF WOLDINGHAM SCHOOL
-
25 CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES
-
26 CONSOLIDATED BALANCE SHEET
-
27 CONSOLIDATED CASH FLOW STATEMENT
-
28 NOTES TO CONSOLIDATED CASH FLOW STATEMENT 29-44 NOTES TO THE FINANCIAL STATEMENTS
Pages 4 – 20 constitute the Directors’ and Strategic Annual Report
2
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
ADMINISTRATIVE INFORMATION
Legal Status
Woldingham School is an independent Catholic boarding and day school which welcomes students from all Christian denominations and other world faiths. The School’s Instruments of Governance are the Memorandum and Articles of Association of Woldingham School dated 2 July 2008. The School, formerly a Charitable Trust, incorporated as a Company Limited by Guarantee Capital [Company No: 6636665; Charity No: 1125376] on 1 December 2009.
Principal Address and registered Office
Woldingham School Marden Park Woldingham Surrey CR3 7YA
Website: www.woldinghamschool.co.uk
Email: info@woldinghamschool.co.uk
PROFESSIONAL ADVISERS
Bankers Barclays Bank plc PO Box 95 1 North End Croydon CR9 1RN Solicitors Veale Wasborough Vizards 24 King William Street London EC4R 9AT Auditors Crowe U.K. LLP 55 Ludgate Hill London EC4M 7JW Insurers Hettle Andrews 2 Brunswick Square Birmingham B1 2LP
3
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
DIRECTORS’ REPORT
GOVERNANCE OF THE SCHOOL
The School is governed by an established Board of Governors, each of whom is appointed as a Director of the Company and as a Trustee of the Charity. The Governing Body consists of at least three and not more than fifteen individuals. The Governors, as Trustees, have control of the Charity, its property and funds and are responsible for the overall direction and control of the School.
Governors are made aware of their responsibilities through appropriate induction and training and are involved in educational development, financial planning and School strategies. The Chair of Governors is responsible for ensuring that the Board’s range of skills and competences are appropriate to Governors’ roles.
Governors regularly visit the School and thereby obtain a good insight into its workings and provide necessary advice and support to the Head and the School Leadership Team.
The Governors meet twice per term, once in Committees and once as a Board of Governors and twice during the year for strategic planning. Additional meetings are held as required. The Head Director of Finance and Operations attend all meetings of the Board.
The day-to-day running of the School’s administration, financial and estate management is delegated to the Head and Director of Finance and Operations. They are supported by the School Leadership Team and together this group are the key management personnel.
4
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
BOARD MEMBERS
Mr R Parkinson MA (Oxon) Mr J Wright MA (Cantab), FCA Mr I Baker BA (Kent), ACA Miss C Berwick BSc (Southampton)
Mr J Cons BA (Brighton) Dip Arch, MBA Mrs V Donegan MA (Oxon) Mrs H Hanbury MA(Edinburgh), MSc (Cantab) Mrs C McNamara BA(Mod) (LegSc) (Dublin) MEconSc (NUI) Judge I Munonyedi BA, Dip. Law, BL Mrs S Norville BA QTS, NPQH Dr Y Pinto BSc (Reading) PhD, MSc (Imperial) Mr M Redman Mr C Scattergood Mr T Woffenden MA (Oxon)
Chair of Governors Vice Chair
Deputy Designated Safeguarding Governor Appointed June 2021
Designated Safeguarding Governor Resigned May 2021 Appointed September 2021
5
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
MEMBERSHIP OF COMMITTEES
The Chair of Governors and the Head attend all Committee Meetings but the Chair does not attend the Safeguarding Committee. Committees have been reviewed by Governors and a new structure has been in place from September 2018.
Committees meet at appropriate times during the School year and report to each meeting of the Board of Governors. Committees and their membership at the date of this report were:
Finance Committee to which the
Governors have delegated the oversight of the day to day financial management of the School.
Mr J Wright (Chair) Mr I Baker Mr J Cons Mrs V Donegan Mr M Redman Mr C Scattergood
Estates Committee to which the
Governors have delegated the oversight of the day to day buildings, infrastructure and maintenance of the School and its grounds.
Mr M Redman (Chair) Mr I Baker Mr J Cons Mrs V Donegan Mr C Scattergood Mr J Wright
Education and Welfare Committee to which the Governors have delegated all matters related to the development of education provision within the School including matters of pastoral care, staff performance and appraisal.
Mr T Woffenden (Chair) Miss C Berwick Mrs H Hanbury Mrs C McNamara Mrs S Norville Dr Y Pinto Mrs I Summers
Governance Committee to which the Governors have delegated all matters related to the School’s governance and compliance.
Mr I Baker (Chair) Miss C Berwick Mrs C McNamara Mrs S Norville Dr Y Pinto Mrs I Summers
Safeguarding Committee to which the Governors have delegated responsibility to co-ordinate matters relating to safeguarding.
Miss C Berwick Mrs I Summers
6
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
SCHOOL LEADERSHIP TEAM (SLT)
Head Dr J Whitehead MA (Oxon), MPhil (Stirling), PhD (Manchester) (Appointed September 2020) Director of Finance & Operations Mrs J Wood, JP BA (Exeter), DipFM Senior Deputy Head Ms K Fox MA (Cantab) (Appointed April 2021) Deputy Head People Mrs M Giblin BA (Maynooth) (Resigned December 2020) Deputy Head Academic Ms N Weatherston BSc (Newcastle) Deputy Head Operations Mrs S Woolaway BSc (Open) (Appointed April 2021) Ms B Ward BEd (Exeter) (Resigned March 2021) Head of Years 7 and 8 Ms C Owen BA (London) Head of Sixth Form Mr P Abbott BSc (Cardiff) Director of Communications Ms J Rawlinson BA (Hull), MA (Florida) Foundation Director Mrs C Mair BA (London) (Appointed April 2021)
SUBSIDIARY BUSINESS
Woldingham School has one wholly owned subsidiary, namely:
Marden Enterprises Limited Company No: 02873104 Registered address: Woldingham School, Marden Park, CR3 7YA.
Marden Enterprises Limited serves as the School’s commercial trading arm to ensure positive use of School assets for business purposes when the School is not in session.
The Directors of the subsidiary during the year were:
Mr J Wright (Chair) Mr R Parkinson Dr J Whitehead (Appointed September 2020) Mrs J Wood
7
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
STRATEGIC REPORT
WOLDINGHAM SCHOOL VISION & MISSION
The School’s vision and mission encapsulate the School ethos and concerns the School’s output, its type and quality.
Our vision is to provide an outstanding education that empowers women to change the world.
Our mission is to ensure Woldingham is a happy and successful school developing confident, compassionate and courageous young women.
In living out this mission, we seek to provide a first class independent education for 11 – 18 year old girls in a boarding and day school, fostered within a caring and supportive Catholic community.
In furtherance of this vision, the Governors, as charity trustees, have complied with the duty set out in Section 4 of the Charities Act 2011 to have due regard to public benefit guidance published by the Charity Commission.
RISK MANAGEMENT
The Governors continue to monitor and manage the major strategic and operational risks which could impact on the success of the School and its subsidiary company. The Governors are assisted in this by the SLT. In turn, these groups are supported by specialist advisers including external Human Resources, Health and Safety and Fire Safety Advisors.
The Governors have examined the principal areas of the School's operations and have considered the major risks faced in each of these areas as outlined in the School’s Risk Management Strategy. Risks are identified, assessed, monitored and controls established, as required, throughout the year. The Governors see the principal risks to the School as:
-
Failure to achieve continued success in recruitment and retention of students that are essential to the income and financial viability of the School;
-
Failure to comply with prevailing legislation or other relevant regulation;
-
Potentially significant changes to the legal status and taxation of independent schools;
-
Failure to ensure the health, safety, security and welfare of students whilst within the care of the School;
-
Failure to recruit and maintain a cadre of sufficiently high quality well motivated staff to deliver required educational expectations.
The government’s decision to close school buildings to control Covid-19 in January 2021, affected the principle risks in that parents’ incomes have been reduced during the lockdown period and subsequently. Woldingham has managed this by continuing to offer financial provision to offer short term hardship bursaries to existing parents and giving them time to pay fees. The School has managed its expenditure carefully and delayed or stopped non-essential spending. The School has continued to offer blended learning (classroom teaching and remote access) such that students self-isolating or otherwise prevented from travelling to school could continue to access schooling and continue with their studies at Woldingham.
8
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
The Trustees have been encouraged as the number of students on roll have been the highest in the School’s history for September 2021.
In the opinion of the Governors, the School has established resources and reviewed systems which, under normal conditions, should allow these risks to be mitigated to an acceptable level in its day to day operations. It is recognised that systems can only provide reasonable but not absolute assurance that major risks have been adequately managed.
KEY OBJECTIVES 2020/2021
The key objectives were to:
-
Ensure high calibre School governance and leadership, including the recruitment of first class, committed academic, pastoral and support staff;
-
Continue to develop improved and well-structured marketing and admissions departments with a focussed, effective marketing, promotion and PR strategy, to ensure clear market positioning and thereby achievement of a full and well-balanced School of boarding and day pupils;
-
Achieve excellent academic results for all our pupils and in our value-added score which measures achievement relative to ability identified on entry to the School;
-
Continue to develop our extra-curricular programme to provide a varied, exciting and challenging programme of activities through which both excellence and breadth of activity can be achieved;
-
Provide first class pastoral support to both boarders and day girls across all year groups;
-
Develop and maintain the best possible communication and links with our current parents, our past pupils and the wider community through use of appropriate media;
-
Ensure best practice for School information, communication and financial support systems to ensure delivery of accurate and detailed information to all stakeholders including governors, staff, parents and pupils;
-
Ensure tight financial control with the capacity to invest where required; to continue to improve the infrastructure, assets and facilities of the School through a well-structured refurbishment and development plan;
-
Ensure that the School continues to provide an appropriate level of public benefit.
Governance and Management
Strategic governance and management continues to be provided by the Board of Governors and the SLT. The Governors have remained engaged in overseeing the School Renewal and Refurbishment programme .
The Governors are aware of the Charity Governance Code published in 2017 which sets out the principles and recommended practice for good governance within the sector. The School regularly reviews its governance arrangements against the principles within the code, thereby ensuring continuous improvement. The Board has appointed AGBIS to undertake a review of governance in January 2022.
9
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
Diversity and Inclusion
Woldingham will strive to put inclusion at the heart of our various activities to create a culture where all parts of the school community feel valued and included. Our next step will be to create a focused timeline for implementation of plans. We look forward to working with all members of our community, students, alumnae, parents, staff and governors, to make meaningful change.
Remuneration Policy
The remuneration of key management personnel is overseen by the Board of Governors, with the objective of providing appropriate incentives to encourage enhanced performance and of rewarding them fairly and responsibly for their individual contributions to the School’s success.
The appropriateness and relevance of remuneration is regularly reviewed to ensure that the School remains sensitive to the broader issues of pay and employment conditions elsewhere. Delivery of the School’s charitable vision and purpose is primarily dependent on our key management personnel and staff costs are the single largest element of our charitable expenditure.
ACHIEVEMENTS AND PERFORMANCE FOR THE YEAR 2020/2021
Marketing and Admissions
School roll for the year was 568 with 177 full or weekly boarders and 391 day girls. Applications and interest in the School increased with all our open mornings, information mornings and taster events being fully booked. Flexi-boarding remains very popular with 107 of the day girls staying 1 or 2 nights each week.
Covid-19
The achievements and performance at the school has, as with many other organisations, been impacted by the effects of the global pandemic of Covid-19. The government made the decision to close schools in January 2021 and the school moved quickly to re-establish remote schooling via Teams.
The online learning provision was warmly welcomed by parents and students. We were pleased to achieve a very high level of attendance and engagement during the lockdown.
During the year, the School staffed the on-site testing centre for both staff and students. The School continued to implement government guidance and best practice to maintain a Covid safe school and workplace. The risk assessment was reviewed by the Governors and subsequently communicated to parents and staff.
10
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
Academic Achievement
This year, results reflect the Centre Assessed Grades in all subjects.
A Level
-
90% of grades awarded at A- A and 62% of all grades at A.
-
98% of all grades were A* - B.
-
1 student going to Cambridge to read Theology at Downing. Two students reading Medicine and another Veterinary Science
-
2 students have received scholarships to study at Southampton and Bristol
-
96% of students were placed at their first-choice universities
-
Durham continues to be the most popular university of choice for our girls, with 6 students attending, and this is followed by 3 students each attending UCL, Kings College London, Edinburgh, Liverpool and Manchester.
-
The number of students heading to Russell group universities has also increased, this year we have 77% of our students are heading to Russell group universities and 87% to ‘top ten’ universities which include Bath, Loughborough, Lancaster and St Andrews.
-
We also have some students attending elite universities overseas, such as Cornell and MIT.
-
Students continue to study a wide breath of different courses and this is thanks to every area of the school, helping students to ‘write their own story’ and find a subject they are passionate about. STEM subjects proved most popular this year with students off to study Biology, Chemistry, Physics, Computer Science, Medicine, Veterinary and Natural Sciences.
GCSE
-
41% were at the highest grade 9.
-
62% of grades were at 9 – 8.
-
80% of the year group achieved seven or more 9-7 grades.
Value Added
We continue to add considerable value in relation to baseline data provided by the CEM Centre at the University of Durham at both GCSE and A Level. Woldingham is in the top 1% of schools for value-added at A Level in 2021.
Co-Curricular Programme
Our co-curricular programme was significantly affected by the COVID restrictions. For safety reasons, the girls remained in bubbles so only participated in their year groups. In the summer term, they appreciated being able to do certain activities again that had had to stop during the pandemic such as Gymnastics. We also held a Cheerleading trial session which was popular and we hope to run Cheerleading as an activity next term.
11
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
Following a very successful Clubs Fest in September, the 2021/22 programme has been expanded and we have introduced several new clubs including 7 Speech and Drama sessions, Roller skating, DJ club, Horse riding, Debating, Lacrosse and Mosaics.
It is clear that the investment in technology more widely in the School and the dedication of the AV and IT teams has been so important in ensuring live performances in Music, Drama and wider school event was able to be shared by the School community.
Drama
2020/21 was another challenging year due to the continuing pandemic for the drama department that was tackled with creativity.
For all students involved in GCSE and A-Level drama practical work was adapted to suit the restrictions, as with the previous academic. By the end of the examined year’s courses, students had completed all exam components in their entirety, regardless of the challenges, ensuring absolute accuracy in the TAGs.
Co-Curricular activities moved online when needed (Playwriting, Film Making, Dance, Arts Award Mentoring, Speech & Drama and Drama Scholars), eagerly anticipating the return to live performance. During the Summer Term the departments aim was to get as many students from all year groups and levels of ability back to the stage, whilst working around bubble restrictions. This mission culminated in the streamed performance of ‘Westend Wold’ which saw near 100 students and staff involved in a fully inclusive presentation of songs, dances and scenes from Westend Shows that were closed by the pandemic in March 2020. After such a long time away from the stage, it was essential that a platform of uninhibited opportunity was available for all to encourage and stir enthusiasm to ensure a positive return to a full theatrical programme moving forward
Music
The activities of the department were restricted by Covid safety measures which meant that group singing, ensemble and orchestral work was not able to continue. The School was able to maintain individual and some group work with careful social distancing measures. We also made better use of technology with restrictions on having an audience so may of the concerts with individual performers was streamed live to other students and parents. Additionally, we made the best of being able to perform and rehearse pieces in year group bubbles.
The Carol Service was recorded over a day and then streamed as a whole film. The department scheduled regular lunchtime mini concerts throughout the year from girls in the same year group.
In the Spring Term, in spite of the lockdown, students were entered into Purley and Coulsdon Music Festival with various winners from our girls.
The School was hugely appreciative of the efforts in rehearsing and live streaming the concert of Anything Goes.
12
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
The Summer Term saw the House Music Festival with Young Musician Final judged by Lesley Larkum (Head of strings, Dulwich College). We were delighted that we were able to welcome a small audience to this event and this was enjoyed by a wider audience through streaming the event.
Sport
The 2020/21 season for Sport was very different from any other we have had due to the huge restrictions that COVID placed on PE and Sport. As such, we were unable to hold any inter-school fixtures during the Autumn and Spring terms, but instead we ran an internal structure of training and year group bubbled matches. We were incredibly impressed with our retention of girls in all our sports given the lack of competitive external fixtures. The Summer Term provided a little more normality, where we were able to compete in fixtures for cricket, tennis and athletics. We had record numbers of girls wanting to take part in cricket and fielded three teams in each of year7-9. Athletics meets were a little sparser given the number of schools that come together to compete but we enjoyed some local meets with Croydon High. Lots of girls continued to be a part of the tennis programme and competed in inter-school fixtures.
In other areas of sport, we were able to hold our annual Sports Awards, but this year had a much more intimate gathering with just the Upper Sixth and invited alumnae, Charlotte Davies, to be our guest speaker. As a former Sport Scholar and a recipient of the Sacred Heart Cup for Outstanding Commitment to School Sport, Charlotte was a superb speaker, who spoke on the topic of her life post Woldingham, setting herself new challenges and embracing all that life has had to offer. Most recently Charlotte has been working as a physio with a number of sports clubs and also within the NHS. Our winners this year were:
Sacred Heart Cup for Outstanding Contribution to School Sport – Sophie Foster Highly Commended for Contribution to School Sport – Eliza Warfield and Lara Anderson Sports Personality of the Year – Charlotte Baxter
The Castle Cup – Emily Cons
Our Sports Woman of the Year went to our youngest participant ever, Lea Gayral in Year 8. During a year where most live sport stopped; Lea continued to compete internationally in Karate. She is the current British Number 1 in all categories that she competes in, along with being World No.1 in U14 e-kumite and was selected for the WUKF World Championships at both U14 and U16.
A new initiative for 2021 saw the introduction of Open Water Swimming, which was led by Miss Arch. This was very well received by the girls and will be something that we look to repeat in Summer 2022. We also hosted a taster session in fencing with the view to offer this as a club from Autumn 2021.
Pastoral Care - Wellbeing
Staff and student wellbeing remains a priority. At staff conference, we had a presentation from The Wellbeing Project on Personal Resilience with an emphasis on Resilience for Change.
13
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
We provide all staff with access to an Employee Assistance Programme and three members of staff have been trained in First Aid for mental health. The employee assistance service is valued by staff who use it and is a very tangible indicator of our commitment to staff welfare.
During Lent, we had a wellbeing Wednesday. The whole school community took time away from screens to take part in a sponsored walk in year groups. It was an opportunity to be away from computers in the fresh air and raise money for the Cardinal Hume Centre. International students also took part walking with family members in various places throughout the world.
Safeguarding
Safeguarding Training
The Senior Deputy Head (who is DSL) and Deputy DSLs training is all up to date. The DSL attends termly safeguarding update training run by Surrey Safeguarding Children’s Board. Safeguarding update training is delivered termly to all staff:
Autumn Term. In September ’20, the whole school staff body had introduction to Keeping Children Safe in Education 2020, focusing on new areas such as up skirting. There were also reminders to staff about how to manage a disclosure.
Spring Term. In January 2021, a safeguarding briefing covered main types of abuse, how the Surrey Effective Family Resilience works, as well as more of a focus on domestic abuse since lockdown.
Summer Term. Staff were reminded about key safeguarding messages and importance of acting in line with the School’s ethos of loving kindness at all times; Update on Everyone’s Invited and OFSTED review on sexual harassment and sexual abuse.
Governor Safeguarding Meetings
Safeguarding Governors meet with the DSL and a Deputy for termly Safeguarding meetings. Items discussed include ongoing training, specific safeguarding concerns, new initiatives and current issues, especially pupil wellbeing.
Boarding
Flexi boarding continues to grow in popularity although there were some occasions in the year where this had to be reduced due to Covid restrictions. The School has responded to demand and the wish to provide flexible alternatives to parents and will be introducing a weekly boarding fee from September 2021.
Thrive
The Thrive programme continues to facilitate our delivery of SMSC. It is an evolving programme that seeks to meet the needs of the students in all aspects of development.
14
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
Students took part in a weekly musical theatre workshop with Orpheus students who have learning disabilities. It has a wonderful collaborative experience, all done through Zoom.
Religious Ethos of the School
Our School is infused with the charism of St Madeleine Sophie Barat, the founder of the Sacred Heart Order who once remarked, “for the sake of one child I would have founded the society”. The mission of St Madeleine Sophie permeates all aspects of school life and the foundations laid by the Sacred Heart Sisters are lived daily within our inspirational and inclusive community.
Chaplaincy and Faith Activity 2020- 2021
It was a rather strange time as our school community started to come to terms with the impact of Covid 19 on our school , but I was greatly heartened by all that we managed to share together from a safe distance as a caring community.
Sacred Heart Goal – Personal and Active Faith. Throughout the academic year the members of our school community took part in a planned programme of prayer and worship, creating and encouraging an environment conducive to reflection and spiritual growth where we all felt welcomed, valued and able to participate.
Faith in Action Lecture. Mr Javier Ferran, Chairman of Diagio and British Airways, gave the lecture in Autumn 2020 to launch our Sacred Heart Goal, his talk was entitled, “Joy of life, Joy of work”. He spoke movingly of how kindness, joy and living in harmony with our Christian values can lead us all to have a happy and fulfilled life, it was an inspiriting and uplifting talk, enjoyed by all.
Year and House Masses. Celebrated in “bubbles” in the School Chapel and students took time to reflect on the Sacred Heart Goal. In House Masses, we had one year group in the School Chapel and others watched by the live stream link. We took time to learn more about the house patron, their work and how we can learn from their example.
Inter Faith Week. Students and staff made a short video starring their own faith story with our school community, helping to increase awareness of the faith communities represented here in school and how we complement one another.
Remembrance Sunday. We celebrated a Mass and Day of Prayer for our deceased relatives and friends, especially those who were in the Armed Forces and civilian groups that supported, sustained, nursed and rebuilt the communities devastated by war.
During the month of November staff and students placed the names of loved ones who have died on our prayer tree and they are remembered in prayer each day in the School Chapel . There was a Mass of Thanksgiving for Karen Connor, the former Head of Physics, who died suddenly after a long illness.
Harvest Festival. Generous donations were given to the Purley Food Bank to provide meals, toiletries and essentials for those in need.
15
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
Holocaust Memorial Day. The theme was “Be the light in the darkness”. We lit candles in the chapel windows and boarding house windows to pray for a world free from oppression and persecution.
Racial Justice Sunday. The theme was “A time to act” and we affirmed with one voice that everyone of whatever racial origin would always be welcomed, protected, promoted and affirmed within our community .
Carol Service. We normally celebrate the Carol Service in Westminster Cathedral but during Covid the carols, readings and prayers were recorded in the School Chapel and were enjoyed by the school community who took time to watch as we prepared to celebrate the Feast of Christmas.
Public Benefit and the Wider Community
The School remains committed to the aim of providing public benefit in accordance with its founding principles. The Governors support the Charity Commission guidance and legislations in respect of general provision of public benefit. We have developed such provision to enable girls to come to the School whose parents would not otherwise be able to afford the fees. The total value of bursarial support in 2021 was £618,703 for 52 pupils (2020: £497,169, 44 pupils). Entrance interviews and assessments are undertaken to satisfy ourselves that potential students can cope with the School environment and with the required pace of learning in order to benefit from the education provided. The School welcomes students from all backgrounds. Governors set a financial ceiling on the quantum of fee income that may be used to provide bursaries.
During the year with matched government funding we raised £13,756 for the Cardinal Hume Centre in London.
In addition to bursaries, the school usually engages in a community outreach programme, regrettably this was not possible due to Covid restrictions. Nevertheless, when allowed we have supported local groups and local schools with access to the school’s facilities. The School continues to support staff who engage in wider community activities such as being governors in local schools, members of local action groups and a magistrate.
The students in Sixth Form have taken part in training and became Eucharistic Ministers and others have volunteered to serve our school community as readers, ushers, sacristans , altar servers, musicians, choir members and taking part in the Outreach Programme when we can go back into the local community.
Fundraising
The School has reviewed the resources for this important work and it was decided that at a time of increased need for bursaries and to support capital projects, a Fundraising Director was appointed from April 2021 who is a member of SLT. The Development team have moved into new offices in the Quad area of the School over the summer period.
To support the 5-year School Strategic Development Plan, the work of the Development Office continued to focus on securing philanthropic support for the School’s successful bursary
16
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
programme through the Woldingham School Foundation in 2020/2021. Through the generosity of parents and alumnae during the year it has been possible to award a fully funded transformational bursary for the six consecutive year to a girl starting Year 7 in September 2021.
To comply with the good practice recommended by the regulator, the School confirms that no fundraising activities were outsourced in this financial year and there have been no complaints during the reporting period.
Support continues from gifts made by individuals who support the ethos of our bursary programme as well as relevant fundraising events. Due to the Covid-19 pandemic the Development team were furloughed from April to September 2020 with a further 3 month furlough of the Alumnae Development Officer from January to March 2021. No face to face fundraising could take this academic year, so opportunities were limited to online and virtual activities. The highlight of our fundraising was a virtual Giving Week in December 2020 which attracted around £30,000 in donations. Regular major gifts were unaffected and only a few new major gifts were able to be secured. Overall income into Foundation account was £117,254 in the financial year. Development team staff maintain membership of both the Institute of Fundraising (IoF) and the Institute of Development Professionals in Education (IDPE).
The Woldingham School Foundation maintains clear policies on both privacy and stewardship which govern the nature and style of our fundraising activities.
Investments
Under the Memorandum and Articles of Association the Governors have authority to invest any monies in an appropriate manner. The investment portfolio is managed on a discretionary basis by CCLA and there is a small fund with Schroeder. During the year, the total value of investments increased by £131,516 to £917,883 (2020: £786,367). Dividends from investments are allocated to the School Foundation Fund which is designated for the funding of bursaries.
Assets and Facilities
The School continues to significantly improve and upgrade its assets and facilities. Requirements for both capital and resources are formally reviewed and approved by the School Leadership Team and the Board of Governors. Capital improvements for the year 2021/22 totalled £919,463.
FINANCIAL REVIEW FOR THE YEAR ENDED 31 JULY 2021
The consolidated statement of financial activities for the period is set out on page 25 of the financial statements and records the total activities of Woldingham School and its trading subsidiary, Marden Enterprises Ltd, the financial activities of which are set out in Note 24.
The School continued to be impacted by the lockdowns imposed on schools in the UK, essentially for the Spring Term 2021. The Trustees took the decision to provide a discount to all fees in respect of the Spring term as students were unable to fully access the school and its facilities and by way of an acknowledgement to parents that although the online offering was good it was not the same as attending the school and enjoying the excellent facilities and beautiful grounds.
17
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
As the School buildings were closed and much of the day to day operations of the School were affected, the School took the decision to furlough some staff. As the School’s income had been impacted by Covid-19 measures, the contribution of the CJRS was vital in getting the school through these difficult times without having to resort to a redundancy program. However, most of the teaching staff and essential administrative staff worked from home and key estates and caretaking staff came into the school to maintain the campus safety and security. The School wishes to pay tribute and recognise those who continued to provide a high level of service to the school community in such unprecedented times.
Income
The School’s gross income amounted to £15,415,840 (2020: £15,081,757) of which £14,385,567 (2020: £13,383,360) was derived from School fees, an increase in school fee income of 7.5% compared with the prior year. It should be noted that the decrease can be accounted for by the fee discount provided in the Summer Term, as detailed above. Bursaries and scholarships amounted to £991,847 (2020: £955,879), this increase in part reflects the school’s response to Covid-19 by providing additional support to existing student families experiencing financial hardship.
Expenditure
The total resources expended increased by 4% to £14,985,581 (2020: £14,914,336). Costs continued to be tightly controlled throughout the year.
Reserves level and policy
The level of reserves is kept under review by the Governors when setting the annual budget. This review takes account of projected income and expenditure, as far as this can be ascertained.
Reserves are required to provide sufficient working capital to maintain the day to day running of the School and to meet unforeseen expenditure, such as maintenance of School buildings and to provide sufficient funds to meet any shortfall in funding in future years.
The School’s total reserves of £21,726,685 at the year end included £543,102 restricted funds, £207,366 endowment funds and £20,093,779 unrestricted funds. The School has no free reserves at the Balance Sheet date due to the investment of funds in tangible fixed assets, mainly in buildings for use within the School. The Governors regularly examine the School cash flows alongside development plans and are satisfied that they are adequate for the purpose of meeting its working capital requirements and that they will also cover the strategic capital expenditure when complemented with an appropriate amount of loan finance. The reduced income in the reporting period has meant that the school does not have the anticipated reserves to commit to planned capital expenditure.
Going Concern
The Governors of Woldingham School consider that it is appropriate that the accounts be prepared on a going concern basis. They have considered carefully the facts and circumstances of the School and confirm that there are no material uncertainties relating to events or
18
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
conditions that may cast significant doubt on the ability of the School to continue as a going concern. In coming to their decision, the Governors have:
-
Reviewed the forward budget for the School for the next five years, including undertaking necessary sensitivity analyses in respect of operational and financial risks;
-
Reviewed committed financing arrangements including the continued availability of bank borrowing and the School’s ability to continue to comply with required covenants;
-
Reviewed the cash flow forecast and liquidity risk for the School having regard to the timing of cash flows; matching cash inflows with projected cash outflows related to all liabilities and commitments;
-
Reviewed any potential exposure to contingent liabilities that may emerge.
Covid-19 is not expected to have a significant impact on the future of the entity, evidenced by the strong school roll numbers for September 2021. Due to the fee discounts that it was appropriate to provide to parents during the time of the nationwide lockdown and closure of the School buildings, we expect that Covid-19 might have some impact, though not significant, for example, in relation to current year performance, or the timing of future capital projects.
STATEMENT OF GOVERNORS’ RESPONSIBILITIES
The Governors (who are also directors for the purposes of company law) are responsible for preparing the Governors’ Annual Report and the financial statements in accordance with applicable law and United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards).
Company law requires the Governors to prepare financial statements for each financial year. Under company law the Governors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, including the income and expenditure, of the charitable group for that period. In preparing these financial statements, the Governors are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgments and estimates that are reasonable and prudent;
-
state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; 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 Governors are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company’s transactions, disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the
19
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
financial statements comply with the Companies Act 2006 and the provisions of the charity’s constitution. They are also responsible for safeguarding the assets of the charity and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Insofar as each of the Governors of the charity at the date of approval of this report is aware there is no relevant audit information (information needed by the charity’s auditor in connection with preparing the audit report) of which the charity’s auditor is unaware. Each Governor has taken all of the steps that he/she should have taken as a Governor in order to make himself/herself aware of any relevant audit information and to establish that the charity’s auditor is aware of that information.
Approved by the Governors on 25 November 2021
…………………………………..
Robert Parkinson, Chair of Governors
20
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF WOLDINGHAM SCHOOL
Opinion
We have audited the financial statements of Woldingham School (‘the charitable company’) and its subsidiaries (‘the group’) for the year ended 31 July 2021 which comprise the Consolidated Statement of Financial Activities, the Group and Charity Balance Sheets, the Consolidated Cash Flow Statement and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and the charitable company’s affairs as at 31 July 2021 and of the group’s income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustee's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company's or the group’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The trustees are responsible for the other information contained within the annual report. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other
21
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion based on the work undertaken in the course of our audit
-
the information given in the trustees’ report, which includes the directors’ report and the strategic report prepared for the purposes of company law, for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the strategic report and the directors’ report included within the trustees’ report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In light of the knowledge and understanding of the group and charitable company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors’ report included within the trustees’ report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate and proper accounting records have not been kept or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit.
Responsibilities of trustees
As explained more fully in the trustees’ responsibilities statement set out on pages 19 and 20, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a
22
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
material misstatement when it exists. Misstatements 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 users taken on the basis of these financial statements.
Details of the extent to which the audit was considered capable of detecting irregularities, including fraud and non-compliance with laws and regulations are set out below.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion.
We obtained an understanding of the legal and regulatory frameworks within which the charitable company and group operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006, Charities Act 2011 and taxation legislation together with the Charities SORP (FRS 102). We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the charitable company’s and the group’s ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the charitable company and the group for fraud. The laws and regulations we considered in this context for the UK operations were The Education (Independent School Standards) Regulations 2014, health & safety legislation, employment legislation and General Data Protection Regulation (GDPR).
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Trustees and other management and inspection of regulatory and legal correspondence, if any.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be within the timing of recognition of income and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management and the Finance Committee about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases, reviewing regulatory correspondence with the Charity Commission, Independent Schools Inspectorate and Ofsted, substantive and analytical procedures on fee and other income, and reading minutes of meetings of those charged with governance.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there
23
WOLDINGHAM SCHOOL ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2021
remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
Use of our report
This report is made solely to 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 state to the charitable company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted 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.
Tina Allison Senior Statutory Auditor For and on behalf of Crowe U.K. LLP Statutory Auditor London, UK
Date 17 December 2021
24
WOLDINGHAM SCHOOL
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 JULY 2021
| Consolidated Income and expenditure | account | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | 2021 | 2020 | |
| funds | funds | funds | Total | Total | |
| £ | £ | £ | £ | £ | |
| Income from: | |||||
| Charitable activities | |||||
| School fees receivable | 14,385,567 | - | - | 14,385,567 | 13,383,360 |
| Ancillary trading income | 229,151 | - | - | 229,151 | 337,804 |
| Other trading activities | |||||
| Non-ancillary trading income | 88,714 | - | - | 88,714 | 286,328 |
| Other activities | 298,342 | - | - | 298,342 | 369,528 |
| Investments | |||||
| Investment income | 32,229 | 5,455 | 37,684 | 39,998 | |
| Bank and other interest | 544 | - | - | 544 | 11,991 |
| Voluntary sources | |||||
| Grants and donations | 273,951 | 101,887 | - | 375,838 | 652,748 |
| ___ | ___ | ___ | ___ | _____ | |
| Total income | 15,308,498 | 107,342 | - | 15,415,840 | 15,081,757 |
| ___ | ___ | ___ | ___ | _____ | |
| Expenditure on: | |||||
| Raising funds | |||||
| Non-ancillary trading | 63,768 | - | - | 63,768 | 170,410 |
| Financing costs | 82,059 | - | - | 82,059 | 89,670 |
| Fundraising and development | 10,416 | - | - | 10,416 | 147,565 |
| ___ | ___ | ___ | ___ | _____ | |
| Total deductible costs | 156,243 | - | - | 156,243 | 407,645 |
| Charitable activities | |||||
| Education and grant making | 14,818,724 | 10,614 | - | 14,829,338 | 14,506,691 |
| ___ | ___ | ___ | ___ | _____ | |
| Total expenditure | 14,974,967 | 10,614 | - | 14,985,581 | 14,914,336 |
| ___ | ___ | ___ | ___ | _____ | |
| Gains/(Losses) on investments | 99,667 | 2,995 | 28,854 | 131,516 | (1,531) |
| ___ | ___ | ___ | ___ | _____ | |
| Net income | 433,198 | 99,723 | 28,854 | 561,775 | 165,890 |
| Transfers between funds | 10,100 | (10,100) | - | - | - |
| ___ | ___ | ___ | ___ | _____ | |
| Net movement in funds for the year | 443,298 | 89,623 | 28,854 | 561,775 | 165,890 |
| Fund balances brought forward at | |||||
| 1 August 2020 | 20,542,407 | 447,759 | 174,746 | 21,164,912 | 20,999,022 |
| ___ | ___ | ___ | ___ | _____ | |
| Fund balances carried forward at | |||||
| 31 July 2021 | £20,985,705 | £537,382 | £203,600 | £21,726,687 | £21,164,912 |
| ___ | ___ | ___ | ___ | _____ |
The notes on pages 29 to 44 form part of these financial statements.
25
WOLDINGHAM SCHOOL
CONSOLIDATED BALANCE SHEET
AT 31 JULY 2021
| 2021 | 2021 | 2020 | 2020 | ||
|---|---|---|---|---|---|
| Notes | GROUP | CHARITY | GROUP | CHARITY | |
| £ | £ | £ | £ | ||
| FIXED ASSETS | |||||
| Tangible assets | 11 | 23,461,786 | 23,461,458 | 23,787,464 | 23,786,838 |
| Investments | 12 | 917,883 | 917,885 | 786,367 | 786,369 |
| ___ | ___ | ___ | ___ | ||
| 24,379,669 | 24,379,343 | 24,573,831 | 24,573,207 | ||
| ___ | ___ | ___ | ___ | ||
| CURRENT ASSETS | |||||
| Stock | 13 | 9,387 | - | 21,391 | - |
| Debtors | 14 | 463,535 | 604,684 | 653,721 | 747,614 |
| Cash at bank and in hand | 4,324,972 | 4,153,258 | 2,511,424 | 2,389,934 | |
| ___ | ___ | ___ | ___ | ||
| 4,797,894 | 4,757,942 | 3,186,536 | 3,137,548 | ||
| CURRENT LIABILITIES | |||||
| Creditors payable within one year | 15 | (5,570,511) | (5,505,899) | (6,510,009) | (6,461,009) |
| ___ | ___ | ___ | ___ | ||
| NET CURRENT LIABILITIES | (772,617) | (747,957) | (3,323,473) | (3,323,461) | |
| ___ | ___ | ___ | ___ | ||
| TOTAL ASSETS LESS CURRENT | |||||
| LIABILITIES | 23,607,052 | 23,631,386 | 21,250,358 | 21,249,746 | |
| LONG TERM LIABILITIES | |||||
| Creditors payable after one year | 16 | (1,880,365) | (1,880,365) | (85,446) | (85,446) |
| ___ | ___ | ___ | ___ | ||
| NET ASSETS | £21,726,687 | £21,751,021 | £21,164,912 | £21,164,300 | |
| ___ | ___ | ___ | ___ | ||
| REPRESENTED BY: | |||||
| FUNDS | |||||
| Unrestricted | |||||
| - General | 20 | 20,103,630 | 20,127,964 | 19,768,607 | 19,767,995 |
| - Designated | 20 | 882,075 | 882,075 | 773,800 | 773,800 |
| Restricted | 20 | 537,382 | 537,382 | 447,759 | 447,759 |
| Endowment | 20 | 203,600 | 203,600 | 174,746 | 174,746 |
| ___ | ___ | ___ | ___ | ||
| £21,726,687 | £21,751,021 | £21,164,912 | £21,164,300 | ||
| ___ | ___ | ___ | ___ |
The surplus for the financial year dealt with in the financial statements of the parent charitable company was £605,593 (2020: £165,890).
These financial statements were approved by the Board of Governors on 25 November 2021 and were signed on its behalf by:
…………………………………….. Governor Robert Parkinson
…………………………………….. Governor James Wright
The notes on pages 29 to 44 form part of these financial statements.
26
WOLDINGHAM SCHOOL
CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2021
| Note £ Net cash inflow from operations Net cash provided by operating activities (i) Cash flows from investing activities Payments for tangible fixed assets (919,463) Proceeds from sale of fixed assets - Investment income receipts 20,112 _ Financing Bank loan repayments - Finance costs paid (82,059) _ Fees in advance scheme New fees in advance money 458,866 Amounts utilised (211,394) Amounts repaid - Debt financing cost 8,257 ___ (Decrease)/increase in cash in year (ii) Reconciliation of net cash flow to movement in net funds Increase/(Decrease) in cash Net funds at 1 August 2020 Net funds at 31 July 2021 2021 GROUP Net cash inflow before financing |
£ £ 2,539,229 (853,543) 710 31,492 __ (899,351) (111,111) (89,670)_ _ (82,059) _________ 1,557,819 220,878_ (398,109) - 7,952 __ 255,729 _ £1,813,548 ___ 1,813,548 2,511,424 _ £4,324,972 ___ 2020 GROUP |
£ 1,052,065 (821,341) (200,781) __ 29,943_ (169,279) ___ £(139,336) |
|---|---|---|
| ___ (139,336) 2,650,760 ___ £2,511,424 ___ |
The notes on page 28 form part of this cash flow statement.
27
WOLDINGHAM SCHOOL
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2021
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| GROUP | GROUP | ||||
| £ | £ | £ | £ | ||
| (i) | Reconciliation of net incoming resources | ||||
| to net cash flow from operations | |||||
| Net incoming resources | 561,775 | 165,890 | |||
| Elimination of non operating cashflows | |||||
| - Investment income | (20,112) | (31,492) | |||
| - FInancing costs | 82,059 | 89,670 | |||
| - (Gains)/Losses on investments | (131,516) | 1,531 | |||
| Depreciation charge | 1,084,713 | 1,030,654 | |||
| (Profit)/Loss on sale of assets | 160,425 | (710) | |||
| Decrease in stock | 12,004 | 54,533 | |||
| Decrease/(Increase) in debtors | 190,186 | (4,563) | |||
| Increase/(Decrease) in creditors | 476,191 | (96,829) | |||
| Increase/(Decrease) in parents' deposits | 123,504 | (156,619) | |||
| ___ | _____ | ||||
| 1,977,454 | 886,175 | ||||
| ___ | _____ | ||||
| Net cash inflow from operations | £2,539,229 | £1,052,065 | |||
| ___ | ___ | ||||
| (ii) | Analysis of changes in net funds | ||||
| At | 1 Aug 20 | Cash flows | At 31 Jul 21 | ||
| £ | £ | £ | |||
| Cash at bank | 2,511,424 | 1,813,548 | 4,324,972 | ||
| ___ | ___ | ___ |
28
WOLDINGHAM SCHOOL
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES
The financial statements have been prepared in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102), the Companies Act 2006 and the 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 (FRS102) - effective 1 January 2015.
The functional currency of the School is considered to be GBP since that is the currency of primary economic environment in which the School operates.
The accounts are drawn up on the historical cost basis of accounting, as modified by the revaluation of investments.
The accounts present the consolidated statement of financial actitivies (SOFA), the consolidated cash flow statement and the consolidated and charity balance sheets comprising the consolidation of the School and its wholly owned subsidiary Marden Enterprises Ltd. No separate SOFA has been presented for the Charity alone, as permitted by Section 408 of the Companies Act 2006. The net incoming resources of the Charity are disclosed in note 24.
The School is a Public Benefit Entity registered as a charity in England and Wales and a company limited by guarantee. It was incorporated on 2 July 2008 (company number: 06636665) and registered as a charity on 6 August 2008 (charity number: 1125376). The registered office is Woldingham School, Marden Park, Woldingham, Surrey CR3 7YA.
Going concern
The Governors of Woldingham School consider that it is appropriate that the accounts be prepared on a going concern basis. They have considered carefully the facts and circumstances of the School and confirm that there are no material uncertainties relating to events or conditions that may cast significant doubt on the ability of the School to continue as a going concern. In coming to their decision, the Governors have:
-
Reviewed the forward budget for the School for the next five years, including undertaking necessary sensitivity analyses in respect of operational and financial risks;
-
Reviewed committed financing arrangements including the continued availability of bank borrowing and the School’s ability to continue to comply with required covenants;
-
Reviewed the cash flow forecast and liquidity risk for the School having regard to the timing of cash flows; matching cash inflows with projected cash outflows related to all liabilities and commitments;
-
Reviewed any potential exposure to contingent liabilities that may emerge.
Covid-19 is not expected to have a significant impact on the future of the entity, evidenced by the strong school roll numbers for September 2021. Due to the fee discounts that it was appropriate to provide to parents during the time of the nationwide lockdown and closure of the School buildings, we expect that Covid19 might have some impact, though not significant, for example, in relation to current year performance, or the timing of future capital projects.
Critical accounting judgements and key sources of estimation uncertainty
In the application of the accounting policies, Governors are required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affected current and future periods.
29
WOLDINGHAM SCHOOL
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES (continued)
In the view of the Governors, no assumptions concerning the future or estimation uncertainty affecting assets or liabilities at the balance sheet date are likely to result in a material adjustment to their carrying amounts in the next financial year.
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the Charity's financial statements.
1.1 Fees and similar earned income
Fees receivable and charges for services and use of the premises, less any allowances, scholarships, bursaries granted by the School against those fees, but including contributions received from restricted funds, are accounted for in the period in which the service is provided.
1.2 Investment income
Investment income from dividends, bank balances and fixed interest securities is accounted for on an accruals basis.
1.3 Donations, legacies, grants and other voluntary incoming resources
Voluntary incoming resources are accounted for as and when entitlement arises, the amount can be reliably quantified and the economic benefit to the School is considered probable.
Government grants are recognised on the performance model, when the School has complied with any conditions attaching to the grant and the grant will be received. The grant in connection to the job retention scheme has been recognised in the period to which the underlying furloughed staff costs relate to.
Voluntary income for the School's general purposes is accounted for as unrestricted and is credited to the general reserve fund. Where the donor or appeal has imposed trust law restrictions, voluntary income is credited to the relevant restricted fund and incoming endowments are accounted for as permanent trust capital or expendable trust capital, according to whether the donor intends retention is to be permanent or not. Gifts in kind are valued at estimated open market value at the date of the gift, in the case of assets for retention or consumption, or at the value to the School in the case of donated services or facilities.
1.4 Expenditure
Expenditure is accrued as soon as a liability is considered probable, discounted to present value for longer term liabilities. Expenditure attributable to more than one cost category in the SOFA is apportioned to them on the basis of the estimated amount attributable to each activity in the year, either by reference to staff time or the use made of the underlying assets, as appropriate. The direct costs incurred in preserving the School's buildings and their contents are shown as a charitable activity distinct from that of the education and grant making. Irrecoverable VAT is included with the item of expenditure to which it relates.
Grants awarded are expensed as soon as they become legal or operational commitments. Governance costs comprise the costs of complying with constitutional and statutory requirements. Intra-group sales and charges between the School and its subsidiary are excluded from trading income and expenditure.
1.5 Tangible fixed assets
Expenditure on the acquisition, construction or enhancement of land and buildings, costing more than £20,000 together with vehicles, furniture, machinery, ICT infrastructure and other equipment costing more than £3,000 are capitalised and carried in the balance sheet at historical cost. ICT equipment costs are written off as incurred.
Other expenditure on equipment incurred in the normal day-to-day running of the School and its subsidiary are charged to the Statement of Financial Activities as incurred.
30
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES (continued)
1.6 Depreciation
Depreciation is provided to write off the cost of all relevant tangible fixed assets less estimated residual value based on current market prices, in equal annual instalments over their expected useful lives as follows:
Freehold buildings 50 years Furniture and equipment 6 - 15 years Motor vehicles 4 years ICT equipment 3 years
1.7 Investments
Listed investments are valued at market value as at the balance sheet date. Unrealised gains and losses arising on the revaluation of investments are credited or charged to the Statement of Financial Activities and are allocated to the appropriate Fund according to the "ownership" of the underlying assets.
1.8 Stock
Stock represents goods for resale and is valued at the lower of cost and net realisable value.
1.9 Fund accounting
The charitable funds of the School and its subsidiary are accounted for as unrestricted or restricted income, in accordance with the terms of trust imposed by the donors or any appeal to which they may have responded.
Unrestricted income belongs to the School's corporate reserves, spendable at the discretion of the Governors either to further the School's objects or to benefit the School itself. Where the Governors decide to set aside any part of these funds to be used in future for some specific purpose, this is accounted for by transfer to the appropriate designated fund.
Restricted income comprises gifts, legacies and grants where there is no capital retention obligation or power but only a trust law resriction to some specific purpose intended by the donor.
1.10 Pension costs
Retirement benefits to employees of the School are provided through two pension schemes, one defined benefit and one defined contribution. The pension costs charged in the Statement of Financial Activities are determined as follows:
(a) The Teachers' Pension Scheme - This scheme is a multi-employer pension scheme. It is not possible to identify the School's share of the underlying assets and liabilities of the Teachers' Pension Scheme on a consistent and reasonable basis and therefore, as required by FRS102, accounts for the scheme as if it were a defined contribution scheme. The School's contributions, which are in accordance with the recommendations of the Government Actuary, are charged in the period in which the salaries to which they relate are payable.
(b) Woldingham School Group Personal Pension Plan - This is a defined contribution group personal pension plan with Standard Life. Employer's pension costs are charged in the period in which the salaries to which they relate are payable.
1.11 Operating leases
Rentals under operating leases are charged on a straight line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight line basis over the lease term.
31
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES (continued) 1.12 Financial instruments
Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised value with the exception of investments which are held at fair value. Financial assets held at amortised cost comprise cash at bank and in hand, together with trade and other debtors. A specific provision is made for debts for which recoverability is in doubt. Cash at bank and in hand is defined as all cash held in instant access bank accounts and used as working capital. Financial liabilities held at amortised cost comprise all creditors except social security and other taxes and provisions. Assets and liabilities held in foreign currency are translated to GBP at the balance sheet date at an appropriate year end exchange rate.
At the balance sheet date the school held financial assets at amortised cost of £4,488,491 (2020: £2,734,161), financial assets at fair value through income or expenditure of £917,884 (2020: £786,368) and financial liabilities at amortised cost of £7,450,876 (2020: £6,595,455).
2. SCHOOL FEES
| SCHOOL FEES | ||
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| The School's fee income comprised: | ||
| School fees | 15,476,729 | 14,366,631 |
| Less: Total bursaries, grants and allowances | 1,091,162 | 983,271 |
| ____ | ______ | |
| £14,385,567 | £13,383,360 | |
| ___ | _____ |
Scholarships and bursaries were awarded to 158 pupils (2020: 164). Within this, means tested bursaries totalling £618,703 were awarded to 52 pupils (2020: £552,310 to 53 pupils).
3. CHARITABLE ACTIVITIES - OTHER INCOME
| School trips and other income Entrance and registration fees Lettings income Commissions and other income 4. OTHER TRADING ACTIVITIES Trading income Marden Enterprises Limited Other activities Interest on overdue fees Miscellaneous Profit on disposal of fixed assets Flexi boarding and overnight stays |
2021 £ 140,176 70,700 13,898 4,377 _ £229,151 ___ 2021 £ £88,714 ___ - 150,434 147,908 - _ £298,342 ___ |
2020 £ 233,176 55,678 43,696 5,254 ______ £337,804 |
|---|---|---|
| _____ 2020 £ £286,328 |
||
| _____ 2,448 188,231 178,139 710 ______ £369,528 _____ |
32
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
5. INVESTMENT INCOME
| **5. ** | INVESTMENT INCOME | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Total | ||
| 2021 | 2020 | |||||
| £ | £ | £ | £ | £ | ||
| Securities investment income | ||||||
| Equities | 19,205 | 5,455 | - | 24,660 | 24,334 | |
| Property investment income | ||||||
| Rents receivable | 13,024 | - | - | 13,024 | 15,664 | |
| ____ | ____ | ____ | ____ | ______ | ||
| £32,229 | £5,455 | £ | £37,684 | £39,998 | ||
| ___ | ___ | ___ | ___ | _____ | ||
| **6. ** | BANK AND OTHER INTEREST | |||||
| Unrestricted | Restricted | Endowment | Total | Total | ||
| 2021 | 2020 | |||||
| £ | £ | £ | £ | £ | ||
| Bank interest | £544 | £- | £- | £544 | £11,991 | |
| ___ | ___ | ___ | ___ | _____ | ||
| **7. ** | GRANTS AND DONATIONS RECEIVABLE | |||||
| Unrestricted | Restricted | Endowment | Total | Total | ||
| 2021 | 2020 | |||||
| £ | £ | £ | £ | £ | ||
| Donations | ||||||
| Jayne Triffitt bursary fund | - | 48,537 | - | 48,537 | 56,720 | |
| Bursary Fund Donations | - | 37,407 | - | 37,407 | 95,926 | |
| Miscellaneous donations | - | 6,884 | - | 6,884 | 14,794 | |
| WSHA Bursary donations | - | 7,314 | - | 7,314 | - | |
| Chapel Fund | - | 1,645 | - | 1,645 | 3,000 | |
| Arkwright Scholarships | - | 100 | - | 100 | 600 | |
| Government grant | ||||||
| CJRS grant | 273,951 | - | - | 273,951 | 481,708 | |
| ____ | ____ | ____ | ____ | ______ | ||
| £273,951 | £101,887 | £- | £375,838 | £652,748 | ||
| ___ | ___ | ___ | ___ | _____ |
33
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
| 8. ANALYSIS OF EXPENDITURE (a) Total expenditure Staff costs Depreciation (Note 10) (Note 11) £ £ Costs of generating funds Trading costs - 298 Financing costs (Note 9) - - Development costs - - _ _ Total costs of generating funds - 298 _ _ Charitable expenditure Education and grant making Teaching 5,761,950 - Welfare 666,041 - Premises repair & maintenance 1,015,698 684,094 Support costs & governance 1,572,402 400,318 Grants, awards & prizes (Note 8(b)) - - _ _ Total charitable expenditure 9,016,091 1,084,412 _ _ Total expended £9,016,091 £1,084,710 ___ ___ (b) Grants, awards & prizes From unrestricted funds: Bursaries, other grants & awards Prizes & leaving awards From restricted funds: Prizes & leaving awards Total charitable expenditure (c) Governance included in support costs: Remuneration paid to auditor for audit services Remuneration paid to auditor for other services |
Other Total Total 2021 2020 £ £ £ 63,470 63,768 170,410 82,059 82,059 89,670 10,416 10,416 147,565 _ _ __ 155,945 156,243 407,645 _ __________ ____________ 388,486 6,150,436 _6,183,246 1,480,718 2,146,759 2,000,735 1,617,958 3,317,750 3,331,441 1,223,383 3,196,103 2,986,083 18,290 18,290 5,186 _ _ __ 4,728,835 14,829,338 14,506,691 _ __________ ____________ £4,884,780 £14,985,581 £14,914,336_ ___ _____ _____ 2021 2020 £ £ 1,082,905 975,319 100 100 7,504 89,220 _ _ £1,090,509 £1,064,639_ _____ _____ 2021 2020 £ £ 21,542 23,167 950 1,950 _ ______ £22,492 £25,117 _____ _____ |
Other Total Total 2021 2020 £ £ £ 63,470 63,768 170,410 82,059 82,059 89,670 10,416 10,416 147,565 _ _ __ 155,945 156,243 407,645 _ __________ ____________ 388,486 6,150,436 _6,183,246 1,480,718 2,146,759 2,000,735 1,617,958 3,317,750 3,331,441 1,223,383 3,196,103 2,986,083 18,290 18,290 5,186 _ _ __ 4,728,835 14,829,338 14,506,691 _ __________ ____________ £4,884,780 £14,985,581 £14,914,336_ ___ _____ _____ 2021 2020 £ £ 1,082,905 975,319 100 100 7,504 89,220 _ _ £1,090,509 £1,064,639_ _____ _____ 2021 2020 £ £ 21,542 23,167 950 1,950 _ ______ £22,492 £25,117 _____ _____ |
|---|---|---|
| _____ 2020 £ 975,319 100 89,220 ______ £1,064,639 |
||
| _____ 2020 £ 23,167 1,950 ______ £25,117 _____ |
34
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
9. FINANCE AND OTHER COSTS INCLUDED IN SUPPORT COSTS
| 9. | FINANCE AND OTHER COSTS INCLUDED IN SUPPORT COSTS | ||
|---|---|---|---|
| 2021 | 2020 | ||
| £ | £ | ||
| Finance lease charges | 967 | 1,451 | |
| Bank charges | 42,248 | 35,284 | |
| Bank interest | 38,844 | 52,935 | |
| Operating lease payments | 97,567 | 97,567 | |
| ___ | ___ | ||
| £179,626 | £187,237 | ||
| ___ | ___ | ||
| **10. ** | STAFF COSTS | ||
| £ | £ | ||
| The aggregate payroll costs for the year were as follows: | |||
| Wages and salaries | 7,195,840 | 7,178,857 | |
| Social security costs | 740,565 | 740,934 | |
| Pension costs | 1,079,686 | 1,067,048 | |
| ___ | ___ | ||
| £9,016,091 | £8,986,839 | ||
| ___ | ___ | ||
| None of the Governors received any remuneration or other benefits from Woldingham School or from any | |||
| connected body. | |||
| Aggregate employee benefits of key management personnel | £906,038 | £738,643 | |
| ___ | ___ | ||
| Number of higher paid employees in bands of: | |||
| £60,001 - £70,000 | 5 | 5 | |
| £70,001 - £80,000 | 2 | 4 | |
| £90,001 - £100,000 | 1 | - | |
| £100,001 - £110,000 | 1 | - | |
| £140,001 - £150,000 | 1 | - | |
| £170,000 - £180,000 | - | 1 | |
| ___ | ___ | ||
| The number with retirement benefits accruing in: | |||
| - Money Purchase schemes was | 2 | 2 | |
| of which the contributions amounted to | £6,502 | £4,008 | |
| - Defined benefit schemes | 6 | 7 | |
| The average number of employees during the year was: | |||
| No | No | ||
| Teachers and support staff | 94 | 96 | |
| Non teaching staff | 116 | 114 | |
| ___ | ___ | ||
| 210 | 210 | ||
| ___ | ___ |
During the year settlement agreement payments totalling £61,487 (2020: £Nil) were paid.
35
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
11. TANGIBLE FIXED ASSETS
| Group and charity Freehold land & buildings Furniture & equipment £ £ COST At 1 August 2020 33,515,899 6,235,202 Additions in period 546,150 358,391 Disposals in period - - Written off in period (259,370) (2,686,561) _ _ At 31 July 2021 33,802,679 3,907,032 _ _ DEPRECIATION At 1 August 2020 10,772,637 5,230,888 Charge for the period 684,098 378,177 Disposals in period - - Written off in period (98,944) (2,686,559) _ _ At 31 July 2021 11,357,791 2,922,506 _ _ NET BOOK VALUE At 31 July 2021 £22,444,888 £984,526 ___ ___ At 31 July 2020 £22,743,262 £1,004,314 |
Motor vehicles Charity Total Subsidiary Furniture & equipment Group Total £ £ £ £ 136,983 39,888,084 2,317 39,890,401 14,922 919,463 - 919,463 (5,994) (5,994) - (5,994) - (2,945,931) - (2,945,931) _ _ _ _ 145,911 37,855,622 2,317 37,857,939 _ _ _ _ 97,721 16,101,246 1,691 16,102,937 22,140 1,084,415 298 1,084,713 (5,994) (5,994) - (5,994) - (2,785,503) - (2,785,503) _ _ _ _ 113,867 14,394,164 1,989 14,396,153 _ _ _ _ £32,044 £23,461,458 £328 £23,461,786 ___ ___ ___ ___ £39,262 £23,786,838 £626 £23,787,464 |
|---|---|
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
| 2021 | 2021 | 2020 | 2020 | ||
|---|---|---|---|---|---|
| **12. ** | INVESTMENTS | Group | Charity | Group | Charity |
| £ | £ | £ | £ | ||
| Market value at 1 August 2020 | 786,367 | 786,369 | 787,898 | 787,900 | |
| Additions at cost | - | - | - | - | |
| Disposals | - | - | - | - | |
| Unrealised (loss)/gain in year | 131,516 | 131,516 | (1,531) | (1,531) | |
| ___ | ___ | _____ | _____ | ||
| Market value at 31 July 2021 | £917,883 | £917,885 | £786,367 | £786,369 | |
| ___ | ___ | _____ | _____ | ||
| Cost transferred and at 31 July 2021 | £685,901 | £685,901 | £685,901 | £685,901 | |
| ___ | ___ | _____ | _____ | ||
| Comprising: | |||||
| Cash and cash equivalents | - | - | - | - | |
| Equities | 906,878 | 906,878 | 786,367 | 786,369 | |
| ___ | ___ | _____ | _____ | ||
| Market value at 31 July 2021 | £906,878 | £906,878 | £786,367 | £786,369 | |
| ___ | ___ | _____ | _____ | ||
| All investments relate to restricted or | designated funds and are held in the UK. | Investments comprising 5% or | |||
| more of the portfolio are as follows: | |||||
| £ | £ | £ | £ | ||
| CCLA Charities Investment Fund | 906,878 | 906,878 | 786,367 | 786,369 | |
| ___ | ___ | ___ | ___ |
Charity investments also include the £2 investment in its subsidiary Marden Enterprises Ltd.
| 13. STOCK Stock of goods for resale 14. DEBTORS School fees Amount due from subsidiary undertaking Other debtors and prepayments |
£9,387 ___ £ 126,811 - 336,724 ___ £463,535 |
£- ___ £ 126,811 164,639 313,234 ___ £604,684 |
£21,391 ___ £ 99,702 - 554,019 ___ £653,721 |
£- |
|---|---|---|---|---|
| ___ £ 99,702 115,436 532,476 ___ £747,614 |
37
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
15. CREDITORS: Amounts falling due within one year
| Bank loans Fees in advance (Note 17) Taxation and social security Other creditors and accruals Fee deposits |
2021 Group £ 88,125 211,438 190,414 2,754,831 2,325,703 ___ £5,570,511 ___ |
2021 Charity £ 88,125 211,438 190,414 2,690,219 2,325,703 ___ £5,505,899 ___ |
2020 Group £ 1,703,704 73,741 178,103 2,352,262 2,202,199 ___ £6,510,009 ___ |
2020 Charity £ 1,703,704 73,741 178,103 2,303,262 2,202,199 ___ £6,461,009 ___ |
|---|---|---|---|---|
16. CREDITORS: Amounts falling due after more than one year
| Fees in advance (Note 17) Other creditors and accruals Bank loans Amounts falling due within 1 to 2 years Amounts falling due within 2 to 5 years |
£ 202,296 62,490 88,125 1,527,454 ___ £1,880,365 |
£ 202,296 62,490 88,125 1,527,454 ___ £1,880,365 |
£ 84,264 1,182 - - _____ £85,446 |
£ 84,264 1,182 - - _____ £85,446 |
|---|---|---|---|---|
The bank loans and overdrafts are secured on the freehold property of the school. Interest on the bank loan is charged at 2.25% over base rate.
The Governors have reviewed the contract terms under which Pupil fee deposits are held by the school. Although under normal circumstances these will be repaid over future years when the pupils complete their education at the school, pupils can leave at earlier dates. The school does not therefore have an unconditional right to retain the individual deposits for at least 12 months after the balance sheet date and, in line with the requirements in FRS 102, the balance of the deposits held at 31 July 2021 have been included within current liabilities. The prior year Pupil fee deposits balance has been similarly represented.
Under normal circumstances, we would expect £393,112 (2020: £268,785) to be repaid in less than 1 year, and £1,898,256 (2020: £1,899,078) in more than 1 year.
38
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
17. ADVANCE FEE PAYMENTS
Parents may enter into a contract to pay to the School up to the equivalent of seven years' School fees in advance. The money may be returned to parents or another School, subject to specific conditions upon the receipt of one terms's notice. Assuming pupils will remain in the School, advance fees will be applied as follows:
| Within 2 - 5 years Within 1 - 2 years Within 1 year |
2021 Group £ 51,771 150,525 _ 202,296 211,438 _ £413,734 |
2021 Charity £ 51,771 150,525 _ 202,296 211,438 _ £413,734 |
2020 Group £ 42,960 41,304 __ 84,264_ 73,741 ___ £158,005 |
2020 Charity £ 42,960 41,304 __ 84,264_ 73,741 ___ £158,005 |
|---|---|---|---|---|
| Summary of movements in liability Balance at 1 August 2020 New contracts Amounts used to pay fees Amounts repaid Amounts accrued to contract as debt financing cost Balance at 31 July 2021 |
£ 158,005 458,866 (211,394) - 8,257 _ £413,734 _ |
|---|---|
18. FUNDS
The School's funds are analysed under the following headings:
Restricted funds
Community use project o For expenditure to benefit the local community Corbishley Fund o To fund a prize day award in memory of an Old Girl Deborah Ogle Fund o To fund a prize day award in memory of an Old Girl Jayne Triffitt bursary fund o To fund a full bursary award for pupils Donation - Piano purchase o To fund purchase of piano in memory of an Old Girl McGowan prize day awards o To fund two annual prize day awards V Feng prize day award o To fund a prize day award in memory of an Old Girl WPSA donations o Donated funds to enable the purchase of auditorium equipment
Designated funds
Roof fund o Funds set aside for maintenance of Main house roof School Foundation o Donations made to School Foundation
Unrestricted funds
Unrestricted funds represent accumulated income from the School's activities and other sources that are available for the general purpose of the School.
39
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
19. ANALYSIS OF NET ASSETS BETWEEN FUNDS
| Unrestricted | Designated | Restricted | Endowment | ||
|---|---|---|---|---|---|
| funds | funds | funds | funds | Total | |
| £ | £ | £ | £ | £ | |
| Tangible fixed assets | 23,461,786 | - | - | - | 23,461,786 |
| Fixed asset investments | - | 703,277 | 11,006 | 203,600 | 917,883 |
| Net current (liabilities)/assets | (1,477,791) | 178,798 | 526,376 | - | (772,617) |
| Long term liabilities | (1,880,365) | - | - | - | (1,880,365) |
| ___ | ___ | ___ | ___ | ___ | |
| Group funds | £20,103,630 ___ |
£882,075 ___ |
£537,382 ___ |
£203,600 ___ |
£21,726,687 ___ |
20. SUMMARY OF MOVEMENTS ON MAJOR FUNDS
| Balance 1 Aug 2020 Income Expended £ £ £ Group General funds Unrestricted funds 19,768,607 15,289,110 (14,964,551) Designated funds - Roof fund 528,616 53 - School Foundation Funds 245,184 18,971 (10,416) Restricted funds Arkwright Scholarships - 100 (100) Chapel Fund 3,000 1,645 (1,645) Community use project 15,713 - (1,365) Corbishley Fund 3,994 103 (20) Deborah Ogle Fund 6,482 168 (100) Donation - Piano purchase 10,000 - - Jayne Triffitt bursary funds 396,294 92,828 - McGowan prize day awards 2,357 93 (20) V Feng prize day award 805 - (50) WSHA donations - 7,314 (7,314) WSHA Endowment income 9,114 5,455 - Endowment funds WSHA Endowment 174,746 - - _ _ ___ £21,164,912 £15,415,840 £(14,985,581) |
Transfers between funds £ 10,100 - - - - - - - (10,000) - - (100) - - - ___ £- |
Gains/ (Losses) Balance 31 July 2021 £ £ - 20,103,266 - 528,669 99,667 353,406 - - - 3,000 - 14,348 846 4,923 1,385 7,935 - - - 489,122 764 3,194 - 655 - - - 14,569 28,854 203,600 _ _ £131,516 £21,726,687 |
|---|---|---|
21. GOVERNORS REMUNERATION AND RELATED PARTY TRANSACTIONS
Governors are not remunerated. Expenses totalling £1,033 (2020: £Nil) were reimbursed to Governors during the year.
There are no disclosable related party transactions, other than those disclosed in Note 24.
22. PENSION SCHEMES
Retirement benefits to employees of the School are provided through a defined benefit scheme and a defined contribution scheme.
Defined benefit scheme Teachers' Pension Scheme
The School participates in the Teachers’ Pension Scheme (England and Wales) (“the TPS”) for its teaching staff. The pension charge for the year includes contributions payable to the TPS of £935,154 (2020: £933,871).
The TPS is an unfunded multi-employer defined benefits pension scheme governed by The Teachers’ Pensions Regulations 2010 (as amended) and The Teachers’ Pension Scheme Regulations 2014 (as amended). Members contribute on a “pay as you go” basis with contributions from members and the employer being credited to the Exchequer. Retirement and other pension benefits are paid by public funds provided by Parliament.
40
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
22. PENSION SCHEMES (Continued)
The employer contribution rate is set by the Secretary of State following scheme valuations undertaken by the Government Actuary’s Department. The most recent actuarial valuation of the TPS was prepared as at 31 March 2016 and the Valuation Report, which was published in March 2019, confirmed that the employer contribution rate for the TPS would increase from 16.4% to 23.6% from 1 September 2019. Employers are also required to pay a scheme administration levy of 0.08% giving a total employer contribution rate of 23.68%.
The 31 March 2016 Valuation Report was prepared in accordance with the benefits set out in the scheme regulations and under the approach specified in the Directions, as they applied at 5 March 2019. However, the assumptions were considered and set by the Department for Education prior to the ruling in the ‘McCloud/Sargeant case’. This case has required the courts to consider cases regarding the implementation of the 2015 reforms to Public Service Pensions including the Teachers’ Pensions.
On 27 June 2019 the Supreme Court denied the government permission to appeal the Court of Appeal’s judgment that transitional provisions introduced to the reformed pension schemes in 2015 gave rise to unlawful age discrimination. The government is respecting the Court’s decision and has said it will engage fully with the Employment Tribunal as well as employer and member representatives to agree how the discriminations will be remedied. The government announced on 4 February 2021 that it intends to proceed with a deferred choice underpin under which members will be able to choose either legacy or reformed scheme benefits in respect of their service during the period between 1 April 2015 and 31 March 2022 at the point they become payable.
The TPS is subject to a cost cap mechanism which was put in place to protect taxpayers against unforeseen changes in scheme costs. The Chief Secretary to 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 McCloud/Sargeant case and until there is certainty about the value of pensions to employees from April 2015 onwards. The pause was lifted in July 2020, and a consultation was launched on 24 June on proposed changes to the cost control mechanism following a review by the Government Actuary. Following the public consultation, the Government have accepted three key proposals recommended by the Government Actuary, and are aiming to implement these changes in time for the 2020 valuations.
In view of the above rulings and decisions the assumptions used in the 31 March 2016 Actuarial Valuation may become inappropriate. In this scenario, a valuation prepared in accordance with revised benefits and suitably revised assumptions would yield different results than those contained in the Actuarial Valuation.
Following the public consultation, the Government have accepted three key proposals recommended by the Government Actuary, and are aiming to implement these changes in time for the 2020 valuations.
Defined contribution scheme
The School instituted a new support staff stakeholder pension scheme with Standard Life in 2008. The School as the Employer provides a maximum contribution of 6% to Standard life plans. Employee contributions vary depending upon employee choice.
In addition, the School as the Employer contributes to a very small number of additional non-teaching staff personal pension arrangements operating on a defined contribution basis.
There were no amounts unpaid or prepaid to any scheme at the year end. The assets of all schemes are held separately from those of the School.
41
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
23. SCHOOL RESULTS
The School's own results for the year included in the consolidated Statement of Financial Activities were:
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Income from: | ||
| Charitable activities | 14,385,567 | 13,383,360 |
| Other trading activities | 229,151 | 337,804 |
| Other activities | 298,342 | 369,528 |
| Investments | ||
| o Investment income | 37,684 | 39,998 |
| o Interest receivable | 544 | 11,991 |
| Voluntary sources | ||
| o Grants and donations/gift aid receivable | 444,602 | 768,664 |
| _____ | _____ | |
| Total income | 15,395,890 | 14,911,345 |
| _____ | _____ | |
| Expenditure on: | ||
| Other activities to raise funds | 82,059 | 89,670 |
| Charitable activities: | ||
| Education and grant making | 14,839,754 | 14,654,256 |
| _____ | _____ | |
| Total expenditure | 14,921,813 | 14,743,926 |
| _____ | _____ | |
| Net income and capital outflow for year before gains/losses | 474,077 | 167,419 |
| Investment gains/(losses) | 131,516 | (1,531) |
| _____ | _____ | |
| Net movement in funds for year | 605,593 | 165,888 |
| Corporate reserves and trust funds brought forward | 21,164,912 | 20,999,022 |
| _____ | _____ | |
| Corporate reserves and trust funds carried forward | £21,770,505 | £21,164,910 |
| _____ | _____ |
24. SUBSIDIARY
The School owns all of the issued share capital of Marden Enterprises Limited, a company incorporated in England and Wales (Company number 02873104), whose registered office is Marden Park, Woldingham, Surrey, CR3 7YA. This company carries out trading activities on behalf of the School, it runs the school shops and the School's wedding and events business.
In the year ended 31 July 2021, Marden Enterprises Ltd had a turnover of £88,714 (2020: £286,328), gross profit of £40,447 (2020: £133,461) and a loss for the year of £43,819 (2020: Profit before gift aid of £34,666). At 31 July 2021, Marden Enterprises Ltd had net current liabilities of £43,533 (2020: £12) and total assets less current net (liabiliities) of £43,205 (2020: Net assets £614).
In the year ended 31 July 2021, the School charged £68,766 (2020: £81,252) to Marden Enterprises Ltd for the provision of staff and administration charges. The balance owed to the School by Marden Enterprises Ltd at 31 July 2021 was £164,640.
42
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
25. CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES - COMPARATIVE FIGURES BY FUND TYPE
| Unrestricted | Designated | Restricted | 2020 | |
|---|---|---|---|---|
| funds | funds | funds | Total | |
| £ | £ | £ | £ | |
| Income from: | ||||
| Charitable activities | ||||
| School fees receivable | 13,383,360 | - | - | 13,383,360 |
| Ancillary trading income | 337,804 | - | - | 337,804 |
| Other trading activities | ||||
| Non-ancillary trading income | 286,328 | - | - | 286,328 |
| Other activities | 369,528 | - | - | 369,528 |
| Investments | ||||
| Investment income | 34,650 | 5,348 | - | 39,998 |
| Bank and other interest | 11,991 | - | - | 11,991 |
| Voluntary sources | ||||
| Grants and donations | 481,708 | 171,040 | - | 652,748 |
| ___ | ___ | ___ | ___ | |
| Total income | 14,905,369 | 176,388 | - | 15,081,757 |
| ___ | ___ | ___ | ___ | |
| Expenditure on: | ||||
| Raising funds | ||||
| Non-ancillary trading | 170,410 | - | - | 170,410 |
| Financing costs | 89,670 | - | - | 89,670 |
| Fundraising and development | 113,993 | 33,572 | - | 147,565 |
| ___ | ___ | ___ | ___ | |
| Total deductible costs | 374,073 | 33,572 | - | 407,645 |
| Charitable activities | ||||
| Education and grant making | 14,415,543 | 91,148 | - | 14,506,691 |
| ___ | ___ | ___ | ___ | |
| Total expenditure | 14,789,616 | 124,720 | - | 14,914,336 |
| ___ | ___ | ___ | ___ | |
| Gains/(Losses) on investments | 1,342 | (3,261) | 388 | (1,531) |
| ___ | ___ | ___ | ___ | |
| Net income | 117,095 | 48,407 | 388 | 165,890 |
| Transfers between funds | - | - | - | - |
| ___ | ___ | ___ | ___ | |
| Net movement in funds for the year | 117,095 | 48,407 | 388 | 165,890 |
| Fund balances brought forward at | ||||
| 1 August 2019 | 20,425,826 | 395,072 | 178,124 | 20,999,022 |
| ___ | ___ | ___ | ___ | |
| Fund balances carried forward | ||||
| 31 July 2020 | £20,542,921 | £443,479 | £178,512 | £21,164,912 |
| ___ | ___ | ___ | ___ |
43
WOLDINGHAM SCHOOL
NOTES TO THE ACCOUNTS (continued)
FOR THE YEAR ENDED 31 JULY 2021
26. ANALYSIS OF NET ASSETS BETWEEN FUNDS - COMPARATIVE FIGURES
| Unrestricted | Designated | Restricted | Endowment | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | Total | ||
| £ | £ | £ | £ | £ | ||
| Tangible fixed assets | 23,787,464 | - | - | - | 23,787,464 | |
| Securities investments | - | 603,610 | 8,011 | 174,746 | 786,367 | |
| Net current liabilities | (3,933,412) | 170,706 | 435,467 | 3,766 | (3,323,473) | |
| Long term liabilities | (85,446) | - | - | - | (85,446) | |
| ___ | ___ | ___ | ___ | ___ | ||
| Charity funds at 31 July 2020 | £19,768,606 | £774,316 | £443,478 | £178,512 | £21,164,912 | |
| ___ | ___ | ___ | ___ | ___ | ||
| SUMMARY OF MOVEMENTS ON | MAJOR FUNDS - COMPARATIVE FUNDS | |||||
| Transfers | ||||||
| Balance 1 Aug | between | Gains/ | Balance 31 | |||
| 2019 | Income | Expended | funds | (Losses) | July 2020 | |
| £ | £ | £ | £ | £ | £ | |
| Group | ||||||
| General funds | ||||||
| Unrestricted funds | 19,559,764 | 14,884,466 | (14,675,623) | - | - | 19,768,607 |
| Designated funds | ||||||
| Roof fund | 527,375 | 1,241 | - | - | - | 528,616 |
| School Foundation Funds | 338,687 | 19,148 | (113,993) | - | 1,342 | 245,184 |
| Restricted funds | ||||||
| Community use project | 17,041 | - | (1,328) | - | - | 15,713 |
| Corbishley Fund | 4,810 | 145 | (40) | - | (921) | 3,994 |
| Deborah Ogle Fund | 7,852 | 238 | (100) | - | (1,508) | 6,482 |
| Jayne Triffitt bursary award | 351,466 | 167,440 | (122,612) | - | - | 396,294 |
| Donation - Piano purchase | 10,000 | - | - | - | - | 10,000 |
| McGowan prize day awards | 3,098 | 131 | (40) | - | (832) | 2,357 |
| V Feng prize day award | 805 | - | - | - | - | 805 |
| Chapel Fund | - | 3,000 | - | - | - | 3,000 |
| Arkwright Scholarships | - | 600 | (600) | - | - | - |
| WSHA Endowment income | 18,357 | 5,348 | - | - | - | 23,705 |
| Endowment funds | ||||||
| WSHA Endowment | 159,767 | - | - | - | 388 | 160,155 |
| ___ | ___ | ___ | ___ | ___ | ___ | |
| £20,999,022 ___ |
£15,081,757 ___ |
£(14,914,336) ___ |
£- ___ |
£(1,531) ___ |
£21,164,912 ___ |
27. SUMMARY OF MOVEMENTS ON MAJOR FUNDS - COMPARATIVE FUNDS
28. CAPITAL COMMITMENTS
At 31 July 2021 there were capital commitments authorised and contracted for of £79,739 (2020: £238,053).
29. OPERATING LEASES
At 31 July 2021 the School had annual commitments under non-cancellable operating leases in respect of equipment expiring as follows:
| 2021 | 2021 | 2020 | 2020 | |
|---|---|---|---|---|
| Group | Charity | Group | Charity | |
| £ | £ | £ | £ | |
| Operating leases which expire: | ||||
| Within one year | 908 | 908 | 11,578 | 11,578 |
| Within one to two years | 37,666 | 37,666 | - | - |
| Within two to five years | 43,965 | 43,965 | 67,153 | 67,153 |
| ____ | ____ | ______ | ______ | |
| £82,539 | £82,539 | £78,731 | £78,731 |
_ _ _ _
44
WOLDINGHAM SCHOOL
DETAILED INCOME ANALYSIS (Including Woldingham School Foundation)
FOR THE YEAR ENDED 31 JULY 2021
For the information of the directors only
| 2021 | 2020 | |||
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Fees receivable | ||||
| Boarding fees | 7,068,200 | 8,424,005 | ||
| Day fees | 8,929,975 | 7,920,823 | ||
| ___ | ___ | |||
| 15,998,175 | 16,344,828 | |||
| Donation from Marden Enterprises Ltd | - | 34,665 | ||
| Other donations | 101,887 | 171,040 | ||
| Bank and other interest | 25,204 | 36,325 | ||
| Rental income | 92,043 | 123,437 | ||
| Other income | ||||
| Management charge | 68,765 | 81,252 | ||
| Government JRS grant | 273,951 | 481,708 | ||
| Discounts received | 4,377 | 5,254 | ||
| Surcharge on late fees | - | 2,448 | ||
| Registration fees | 70,700 | 55,678 | ||
| School trips and other income | 140,176 | 233,176 | ||
| Miscellaneous | 233,221 | 302,293 | ||
| Profit on disposal of fixed assets | - | 710 | ||
| ___ | ___ | |||
| 791,190 | 1,162,519 | |||
| ___ | ___ | |||
| Total incoming resources | £17,008,499 ___ |
£17,872,814 ___ |
The average number of pupils at the school during the year was 568 (2020: 583), of whom 391 (2020: 355) were day pupils.
45
WOLDINGHAM SCHOOL
DETAILED EXPENDITURE ANALYSIS
FOR THE YEAR ENDED 31 JULY 2021
For the information of the directors only
| 2021 | 2020 | |||
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Teaching costs | ||||
| Teaching staff costs | 4,124,436 | 4,053,209 | ||
| Teaching support staff costs | 230,697 | 208,261 | ||
| Employers National Insurance | 471,164 | 468,335 | ||
| Pension costs | 935,653 | 929,690 | ||
| Chapel | 8,715 | 5,782 | ||
| Teaching expenses | ||||
| - Departmental and in service training | 164,011 | 175,897 | ||
| - Extra curricular and other teaching costs | 75,584 | 108,896 | ||
| - School trips and other expenditure | 140,176 | 233,176 | ||
| ___ | _____ | |||
| 6,150,436 | 6,183,246 | |||
| Welfare | ||||
| Housemistress' and Nurses' salaries | 386,698 | 460,135 | ||
| Employers NIC and pension costs | 70,876 | 84,004 | ||
| Domestic Service salaries | 188,324 | 222,160 | ||
| Employers NIC and pension costs | 20,143 | 22,696 | ||
| Laundry, linen and housekeeping | 85,853 | 47,820 | ||
| Catering costs | 1,248,597 | 1,053,051 | ||
| Medical expenses and equipment | 31,452 | 22,842 | ||
| Sundry welfare costs | 114,816 | 88,027 | ||
| ___ | _____ | |||
| 2,146,759 | 2,000,735 | |||
| Premises | ||||
| Repairs and maintenance | 888,628 | 788,530 | ||
| Maintenance of grounds | 64,369 | 56,059 | ||
| Furniture and equipment | 48,798 | 24,022 | ||
| Heating and lighting | 343,005 | 480,424 | ||
| Insurance | 109,018 | 106,865 | ||
| Rates and water | 164,140 | 158,665 | ||
| Salary | ||||
| - Domestic services | 188,323 | 222,160 | ||
| - Gardeners | 177,158 | 182,071 | ||
| - Security and Maintenance | 530,702 | 530,356 | ||
| Employers NIC and pension costs | 119,515 | 122,853 | ||
| Depreciation | 684,094 | 659,436 | ||
| ___ | _____ | |||
| 3,317,750 | 3,331,441 | |||
| ___ | _____ | |||
| Balance carried forward | 11,614,945 | 11,515,422 |
46
WOLDINGHAM SCHOOL
DETAILED EXPENDITURE ANALYSIS (continued)
FOR THE YEAR ENDED 31 JULY 2021
For the information of the directors only
| £ Balance brought forward Support costs Printing and stationery 14,683 Postage and telephones 45,516 Advertising and promotion 151,717 Leasing and maintenance 187,647 Legal and professional 194,507 Travel and motoring 149,575 Administration staff - salaries 723,504 Other staff - salaries 625,407 Employers NIC and pension costs 202,900 Apprenticeship levy 20,591 Bad and doubtful debts 74,657 Sundry expenses 163,836 Foundation/development costs 10,416 Recruitment of staff 53,620 Loss on disposal of fixed assets 160,425 Depreciation 400,318 _ Grants Awards and Prizes Prizes and prize day expenses 18,290 Bursaries, scholarships and discounts 1,612,608 _ Charitable expenditure Governance costs Costs of generating funds Bank interest, charges and provisions Total resources expended Total incoming resources (page 45) Net incoming resources 2021 |
£ £ 11,614,945 18,612 43,581 132,359 205,624 239,546 134,106 659,056 620,826 180,404 20,623 24,285 202,767 147,565 107,393 - 370,871 __ 3,179,319 5,186_ 2,961,468 _ 1,630,898 _ 16,425,162 27,200 82,059 _ 16,534,421 17,008,499 _ £474,078 2020 |
£ 11,515,422 3,107,618 2,966,654 __ 17,589,694_ 26,030 89,670 _ 17,705,394_ 17,872,814 __ £167,420 |
|---|---|---|
47