**Trustees' Annual Report for the period** 

**To** 

Period start date Period end date 01 Sept 2023 31 August 2024 

**From** 

## Section A                        Reference and administration details 

**Charity name** 

Willow Tree Pre School 

**Other names charity is known by** 

1130575 **Charity's principal address** The Green Deanshanger Milton Keynes **Postcode MK19 6GL** ~~—~~ 

**Registered charity number (if any)** 1130575 

**Names of the charity trustees who manage the charity Dates acted if not for whole Name of person (or body) entitled Trustee name Office (if any) year to appoint trustee (if any)** 1 Catie Sansum Chair All committee members 2 Rachel Evison 3 Lynsey Moore Treasurer 4 Jenny Walker 5 Sara Sutherland Secretary 6 7 Carly West Trustee 8 9 10 11 12 13 14 15 16 

17 18 19 20 ~~ae~~ **Names of the trustees for the charity, if any, (for example, any custodian trustees) Name Dates acted if not for whole year** Carly West Lynsey Moore 

March **2012** 

**TAR** 

1 



|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|**Names and addresses of advisers (Optional information)**<br>**Type of adviser**<br>**Name**<br>**Address**|
|---|---|---|
||||
||||
||||
||||



## **Name of chief executive or names of senior staff members (Optional information)** 

Louise King (Pre School Manager) Julie Ramsay (Financial Administrator) 

## **Section B              Structure, governance and management** 

## **Description of the charity’s trusts** 

Constitution 

Type of governing document (eg. trust deed, constitution) Trust (committee) How the charity is constituted (eg. trust, association, company) Nominated and seconded by committee members Trustee selection methods 

(eg. appointed by, elected by) 

## **Additional governance issues (Optional information)** 

You **may choose** to include additional information, where relevant, about: 

- policies and procedures adopted for the induction and training of trustees; 

- the charity’s organisational structure and any wider network with which the charity works; 

- relationship with any related parties; 

- trustees’ consideration of major risks and the system and procedures to manage them. 

## **Section C                    Objectives and activities** 

Provide a safe, caring and stimulating environment for all children to play and learn. Prepare children for their transition into school and their steps in their education. 

**Summary of the objects of the** To offer a good quality provision to the local community which is open **charity set out in its** and inclusive to all. **governing document** To promote positive relationships with parents and carers to ensure strong links between home and pre-school. 

March **2012** 

**TAR** 

2 



Willow Tree provide a safe and nurturing environment where children’s individuality is respected and valued. 

We hold several fundraising events throughout the year which are open to the local community. 

**Summary of the main activities undertaken for the public benefit in relation to these objects (include within this section the statutory declaration that trustees have had regard to the guidance issued by the Charity Commission on public benefit)** 

**Additional details of objectives and activities (Optional information)** 

You **may choose** to include further statements, where relevant, about: 

- policy on grantmaking; 

- policy programme related investment; 

- contribution made by volunteers. 

March **2012** 

**TAR** 

3 



Section D                      Achievements and performance 

**Summary of the main achievements of the charity during the year** 

We run 10 supervised pre-school sessions per week for children aged 2- 4 years old. 

We continue to pride ourselves on keeping a clean and safe environment for the children in our setting. We provide a range of activities to suit all needs and interests. 

This year we opened the preschool to 2 year olds, for the first time. This has been a great success and something we wish to continue for the foreseeable future. 

At Willow Tree, we continue to use Tapestry, an online learning journal. This has provided us with an efficient way to correspond with parents and show them what activities the children are doing at preschool. 

. 

March **2012** 

**TAR** 

4 



## **Section E                    Financial review** ~~SS~~ 

Reserves are held as a security in the event of the charity closing. These **Brief statement of the** reserves will serve to provide redundancy payments for staff members. 

**charity’s policy on reserves** 

**Details of any funds materially in deficit** 

## **Further financial review details (Optional information)** 

You **may choose** to include additional information, where relevant about: 

- the charity’s principal sources of funds (including any fundraising); 

- how expenditure has supported the key objectives of the charity; 

- investment policy and objectives including any ethical investment policy adopted. 

## ~~SS~~ **Section F                     Other optional information** 

## **Section G                    Declaration** ~~SS~~ 

**The trustees declare that they have approved the trustees’ report above.** 

**Signed on behalf of the charity’s trustees** 

**Signature(s)** Lynsey Moore **Full name(s)** Carly West ~~ee~~ **Position (eg Secretary, Chair,** Holding Trustee Trustee **etc)** ~~ee~~ **Date** 31/03/2025 31/03/2025 ~~ee~~ 

March **2012** 

**TAR** 

5 



Balance Sheet
Willow Tree Pre School
As at 31 August 2024
P￿pared by Willoughby & Co.

Contents
8al,Ince shl'ft
Balance Sheet
Willov4 Tree Pr¢ school
3 Mar2025
Page2013

Balance Sheet
Willow Tree Pre School
As at 31 August 2024
JI AVG 2034
$1 AUG >￿1
Current Assets
Cash al bank and in hand
FsJndraiwn8
Re5eive
2.060.12
l Jlf).19
33.14ts.14
26.4SI.27
30,216.15
58,727.54
Willow Tree Pit-school
Totil C•sh ai bartkand In hand
24,788.7:
59,799,Q4
Accounis R¢<tivablo
450.33
Tot•1 Current Assets
58,727.54
60,249.37
Credttors: amounts fallin
Accounts Payable
Pertyons Payable
Roundirng
Total Creditors: arnount5fJlllng due wSthln one year
due wlthin gne
ear
59.32
536.48
480.89
2.67
0.25
539.15
540.46
Net Current Assets (Llabllltlesl
58,188.39
59,708.91
Total Assets less Current Liabilitles
58,188.39
59,708.91
Net Assets
58,188.39
59,708.91
ital and Reserves
Current Year Earnings
Retained Earnings
Total Capltal and Reserves
11,52D.521
59,708.91
118,603.121
78,312.03
58,188,39
59,708.91
Balance Sheet
willowT￿e Pre School
3 M3r2025
Page3of3

Profit and Loss
Willow Tree Pre School
For the year ended 31 August 2024
prePa￿d by Willoughby & Co.

Contents
Piolil.Ind Lo%s
Profit Loss
WillowTree Pre school
3 Mar2025
P)8e2of4

Profit and Loss
Willow Tree Pre School
For the year ended 31 August 2024
2Q24
Turnover
Fee%
25,093.15
12.556.76
9,137.1
365.43
94.1%.83
210.12
Tot*1 Tymover
124,595.77
106,963.71
Cost ol Sales
-￿t Eipenses
38.60
433.98
'ect wJges
106.368.60
98.249.00
Pw¢hases
2.405.10
4,146.02
102,829.IXI
Total Cost olsales
108,812.30
Gros5 Proflt
15,783.47
4,134.71
Administrative Costs
Ad¥ertising& Marketlng
Audil & Accountancy fees
8ad Debt
19.00
1,394.60
862.46
129.00
426.00
Charitable and Polltlcal Donations
S7.50
Entertainment- 0%
115.17
Entertainment-IOO% business
180.00
Genefal Expenses (incl Cleaning)
Groceries
2.123.90
1,575.38
2,182.90
1,10&80
2,657.90
Insurance
2.380.77
Interest Paid
29.37
IT SofNYare and Consumables
611.28
578.26
Le8al Expenses
Llght, Power, Heating
Pensions Costs
600.00
2,686.39
2,663.96
2,856.74
2,179.30
Postage, Fresght & Coyfier
Printing& Stationory
Rates
22.72
605.14
703.34
425.16
643.08
Repairs& Malntenance
Staff Troining
Sub%rlptions
Telephone & Internet
Trips
Uniforml Clothing
Waste Disoosal
BlO.00
S,523.11
IK*.00
344.00
258.68
288.98
1.273.60
1.172.78
97.75
225.00
729.35
429.00
399.76
Water Itates
1.137.40
800.00
Total Administrative Costs
18,351.73
25,055.80
Operating Profit
12,568.261
120.921.091
Profit and iOS$
IlowTreePre S¢hool
3 Mar 2025
pagtr3014

Othor Inconil
rwi 14
Ml.14
?,JA 1.91
Profit on Ordinary Actlvlties Before Taxatlon
Profit after Taxation
IA,520.521
IIByJJ.14
11,520.521
Profit and Loss
WiliowTree Preschool
3 Ma¥2025
Page4 014

Hi Sara 

Please accept my apologies for the delayed response. 

Please see attached the WTPS profit and loss account and balance sheet for the year ended 31[st] August 2024. 

Points to note: 

- Funding and fees increased in the YE 31 August 2024 compared to the previous year by £17.5k which has really helped the preschool almost break even. 

- Wages did increase by £8.1k however admin costs were lower by almost £7k predominantly due to repairs and maintenance costs being much lower this year. 

- Overall result was a £1.5k loss which considering the loss in the previous year was £18.6k, this is a great achievement to almost breakeven. 

If you have any questions, or need anything further, please don’t hesitate to contact me. 

## Many thanks 

Kind regards 

## **Donna Smets ACMA** 

Chartered Management Accountant 

07740 341 925 donna@willoughbyandco.com https://thefinancialcollective.co.uk/ 

Monday to Thursday - 0900 – 1500 

Chartered Management Accountancy practice based in Milton Keynes 

Official company name: Willoughby & Smets Accountants Limited 

