CHARITY COMMISSION
St Aidan's Day Nursery Trust
Registration number: 1139082
Annual Report and Financial
Statements
31 August 2024
dOdd&co

St Aidan's Day Nursery Trust
Contents
Reference and Administrative Details
Trustees, report
Trustees, responsibilities
Independent auditors, report
Statement of financial aclivities
Balance sheet
10
Cash flow ststement
Notes to the financial ststements
12

St Aidan's Day Nursery Trust
Reference and Administratlve Details
Charity name
St Aidan's Day Nursery Trust
Charity registration number
1139082
Principal office
Harraby Community Campus
Edgehill Road
CARLISLE
CA1 3SL
Reglstered offic
Harr8by Community Campus
Edgehill Road
CARLISLE
CA13SL
Trnsteos
M Murphy
W Mitchinson
K Dalgliesh
Managar
EDey
Auditor
Dodd & Co Audit Limited
FIFTEEN Rosehill
Montgomery Way
Rosehill Estste
CARLISLE
CA12RW
Page 1

St Aidan's Day Nursery Trust
Trustees. Report for the Year Ended 31 August 2024
The financial statements have been prepared in accordanc£ with the accounting policies set out in the accounts
and comply with tha charity's governing document the Charities Act 2011 and Accounting and Reporting by
CharÉttes: Statemenl of Recommended Practice applicable in the UK and Republic of Ireland.
Structure Governance
St Aidan's Day Nursery is registered as a charity with the Charity Commission.
The charity is governed by its Trust Deed dated 20 August 2010.
Trustees from September 2023 to August 2024.. Martin Murphy. Willa Mitchinson and Katherine Dalgleish.
The trustees and management have revsewed the major risks to which the charity is exposed, and systems or
procedures have been put in place to manage those risks. detailed in its mitigating action and status explanations
in the minutes.
The day to day running of the nursery is delegated to one manager who splits their time bebmeen both sites:
however the deusions regatyjing the overall direction nf the charity are determined by the trustees.
raini
The trustees have the power to appoint new trustees and in the event of a new appointrnent, appropriate training
and induction prO￿dureS are arranged.
okt2LtU2£ADd Activitios
The charity's objecbves are..
To advance the education of childrén below compulsory school age, by re￿Iving and &qring for such children in a
day nursery and providing safe and satisfying group play and other activilies-,
To encourage other activities through which parents may help the children-
To do all such things as shall furtherthe Irust.,
To Cary out such other legal purposes for the advancement of education as the trustees shall from time to time
by deed stated to be supplemental to Ihis deed with their unanimous consent declare.
In determining these objectives the Trustaes have paid due regard to the Charity Commission guidan￿ on public
benèfit.
Activities
The Victoria Pla￿ site 10-ye8r lease expired 3010912023. From 1st September 2023. a temporary, interim lease
was implemented by Cumberfand Council, al a hefty increase of £10.800 per annum from the rate paid up to
October 2022. This represents a 90% incre8se.
Consultations and a business health check were conducted by Joan Bradley. on behalf of Cumberfand Counul
on 4th Octob8r 2023. In condusion. no major efficienaes could be identified or inlroduced to improve the
financial perfomiance of the site.
With insurancE premiums being untenable. staff recruitmenvretention business uitical, and the site losing money,
the chair of trustees wrote to Cumbertand Counal to formally give notice on 12th February 2024. to tenninate the
lease and operations at the Victoria Pla￿ site from 31st August 2024. As well as notifying all affected parents in
writing that same day, management taok it upon themselves to individually telephone all parents and deliver this
sensitive news 8s tsctfully as possible.
Due to staffing issues, nursary attendan￿ was terminated on 2nd August 2024: affected children continues
attendan￿ at the Harraby site or relocated to alternative sett¢ngs. From 1st September 2024, St Aidan's Day
Nursery Twst conducts operations from the Harraby site only.
Page 2

St Aidan's Day Nursery Trust
Trustees. Report for the Year Ended 31 August 2024
Both sites continue to be recognised as "Outstsnding" by Otsted throughout thi5 audit period.
Debtors continue to be assertively, but sensitively, minimised.
Over goo% of nursery fees are collected prior to the 5th of the followng month.
Fees charged to parents were incr&ased by be￿een 10-110A for the period Sep 2023- Aug 2024.
Blossom continues as service feature for parents to access live updates on child leaming, development and
welfare until at least March 2024, rewew pending.
The charity does not hold any agreements with professional fvndral$e￿ or commercial participators.
Risk management
The trustees have assessed the major risks to which the charity is exposed which includes the financing of the
charitys operations. The trustees are satisfied that systems are in place to mitigate exposur6 to the major risks.
Plans for tho Future
Since announcing the ¢losure of Victoria Place nursery, efforts to buy landlpropety as a permanent replacement
to the Harraby site have led to a potential site being ident'ffied. An architect 2nd commercial surv6yor are
Currently advising the trustees with a view to making an offer to buy.
Having outgrown the Harraby site, the new site offers increased revenue opportunities, as well as better
officEladministration, kitchen, staff room, restroom and outdoor facilities.
The trustees are keen to be released from the shackles of a landlord and buy a pemianent, purpose-built farility
to secure the future legacy of St Aidan's Day Nursery TrusL
The financial position of the charity remains robust, despite unprecedented operational costs.
A 10-11 % increase to nursery fees from September 2023, plus ongoing cost reduction reviews with ¢urrenVnew
suppliers continue to aid finanaal performance. Staff continuity, morale and promoting from within continue to
play a major role in fulfilling the charity's objectives,. advan￿ children's education & safeguard their welfare.
The total unrestricted reserves at 31 August 2024 were £1,325,457 with free reserves of £1.260,625 due to
£64,832 of reserves being held as tangible fixed assets. The total expenditure for the year was £1,272,723 which.
when apportioned over 2 months. is £212,121 and therefore the charity's free reseTves exceeds the Current
reserves policy of holding 2 months of expendituré.
The charity is able, should it wish to do so, to deploy reserves to seek altemative or new premises to own, rather
than lease, should a favourable location materialise. This continues to be reviewed by the trustees every 6
months.
There were no funds held on 31 August 2024 that were restricted and unavailable for general pU￿OSe$.
The principal sources of funding for the charity are Government Education Grants and fees paid by parents of the
children in the nursery.
Page 3

St Aidan's Day Nursery Trust
Trustees, Report for the Year Ended 31 August 2024
Approved by the Trustees on 2 April 2025 and signed on their behalfby..
M Murphy
Truslee
W Mitchinson
Trustee
K Dalgliesh
Trustee
Page 4

St Aidan's Day Nursery Trust
Trustees. Responsibilities in relation to the Flnancial Statements
The trustees are responsible for preparing the Trustees. Report and the financial statements in accordance wth
applicable18w and United Kingdom Accounts-ng Standards.
The law applicable to charities in England and Wales requires the trustees to prepare financtal 5tstements for
each financial year which give a true and fair view of the state of affairs of the charity and ol the incoming
resources and application of reSoUr￿S of the chaiity for that périod. In preparing these financial statements, the
trustees are required to-.
select suitable accounting policies and then apply them consistently.
observe the methods and principles in the Charitses SORP:
make judgements and estimates that are reasonable and prudent
state whether applicable accounting standards have been followed, subje¢t to any material departures
disclosed and explained in the financial statements." and
prepare the financtal statements on the going concern basis unless it is inappropriate to presume that the
charrty will conttnue in business.
The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at
any time the financial position of the charity and enable them to ensure that the financial statements comply wth
the Charities Act 2011 as amended by the Charities Act 2022, the Charity (AccDunts and Reports) Regulations
and the provisions of the trust deed. They are responsible for safeguarding the assets of the charity and hen
for taking reasonable steps for the prevention and detection of fraud and other irregulartties.
Page 5

Independent Audltors, Report to the Trnstees of
St Aidan's Day Nursery Trust
Oplnlon
We have audited the financial statements of St Aidan's Day Nury6ery Trust (the 'chariW) for the year ended 31
August 2024. set out on pages 9 to 20 which comprise the Statement of Financial Actimties, the Balance Sheet,
the Ststement of Cash Flows and the related notes. The financial reporting frameworf( that has been applied in
thèir preparation is applicable law and United Kingdom Accountign Standards, induding Finanual Reporting
Standard 102 {FRS 1021 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United
Kingdom Generally Accepted Accounting Practice).
In our opinion the financial ststements-
give a true and fair view of the state of the charity's affairs as at 31 August 2024 and of its incoming reSoUr￿S
and application of reSoU￿s. for the year then ended..
have been properly prepared in accordance with United Kingdom Generally AC￿pted Accounkn"ng Practi
applicable to smaller entities- and
have been prepared in accordance with the requirements ofthe Charities Act 2011.
Basls for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAS {UK)l and applicable
law. Our responsibilities under those standards are fjJrther described in the Auditorfs responsibilities for the audit
of the financial ststements section of our report. We are independent of the charity in accordance wth the ethical
requirements that are relevant to our audit of Ihe finanaal statements in Ihe UK, induding 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 golng ¢oncem
In auditing the finanaal statements, wa have conduded that the trustee's use of the going con￿rn basis of
accounting in the preparation of the finan¢i81 ststements is appropriate.
Based on the wot1( we have PerfO￿ad, we have not identified any material Un￿rtaIntieS relating to events or
conditions that, individually or collectively, may cast significant doubt on the charity's ability to continu8 as a going
cOn￿M for a period of at least 12 months from when the financial ststements are authorisad for issue.
Our responsibilities and the responsibililies of the tsustees with respect to going concem are described in the
relevant sections of this repo
Othèr Information
The other infomiation comprises the infomation included in the annual report. other than the financial statements
and our auditorfs report thereon. The trustees are responsible for the other infomiation. Our opinion on the
financial stalements does not cover the other information and we do not express any fom of 8ssuran
conclusion thereon. In connection with our audit of the financial statements, our responsibilty is to read the other
infomiation and, in doing so, consider whelher the other infonnation is Tnaterially inconsistent wth the financial
statements or our knowledge obtained in the audit or othetwise appears to be materially misstated. If we identify
such material inconsistencies or apparent material misstatements, we are required to detemiine whether there is
a material misstatement in the financtal statements or a material misstatement of the other infomation_ If, based
on the work we have performed, we condude that the￿ is a material misstatement of this other informab"on, we
are required to report that fact.
We have nothing to report in this regard.
Page 6

Independent Auditors, Report to the Trustees of
St Aidan's Day Nursery Trust
conlinu8d
Matters on vthlch we are requlred to report by exceptlon
In the light of the knowledge and understanding of the Charity and its environment obtained in the course of the
audi( we have nol identified matarial misststements in the Trustses, Annual Report.
We have nothing to report in respect of the following matters where the Charities (Accounts and Reports)
Regulations 2008 requires us to report to you if, in our opinion..
the infonnation given in the Financial Statements is inconsistent in any malerial respect with the Twstees,
Report; or
sufficient accounting records have noi been kèpt: or
the Financial Ststements are not in agreementwith the a¢¢ounling records and retums- or
we have not received all the infomiation and explanations we require for our audit.
Our objectives are to obtsin reasonable assurance about whether the financial statements as a whole are free
from material misststement5, whether due to fraud or error, and to issue an auditorfs retX)rt that includes our
opinion. Reasonable assurance is a high level of assuran￿ but is not a guarantee that an audit conducted in
accordance with ISAS {UK) will always detect a material misstalement when it exists. Misstatements can arise
from fraud or error and are conSide￿d material, if individually or in aggregate, they could reasonably be expectéd
to Influen￿ the economic decisions of users taken on the basis of these financial statements.
A fijrther déscription of our responsibilities for the audit of the financial statements is located on the Financial
Réporting Council's website at www.froorg.uklauditresponsibiliti8s. This description fonns part of our aUdit0￿S
reporL
Responsibllltles of trustees
As explained more fully in the Trustées, Responsibilitiés Ststemenl set out on page S, tha trustees are
responsible for the preparation of the Financial Slatements which give a true and fair view, and for such internal
ontrol as the trustées detem)ine 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, Ihe trustees aré responsible for assessing the charity's abilily to continue as
a going concem. disclosing, as applicabl8, matters related to going concern and using the going concem basis of
accounting unless the trustees either intend to liquidate the company or to Cease operations, or have no realistic
alternative but to do so.
Our re8ponsibilltles for the audit of the flnanclal statemonts
We identify and assess the risks of material misstatement of the financial statements. whether due to fraud or
error, and then design and perfom) audit procedures responsive to those risks, including obtaining audit evidence
that is sufficient and appropriata to provide a basis for our opinion.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and
nOn-￿mplIanC8 wlh laws and regulations, we Considered the following..
the nature of the industry and sector, control environment and charity's perfomiance,.
results of our enquiries of management about their own identr'fication and assessment of the risks of
irregularities..
any matters we identified hawng obtained and reviewed the charity's documentation of their.
policies and procedures relating to..
identifying, evaluating and complying with laws and regulations and whether they are aware of any
instanc£s of non-compliancE',
Page 7

Independent Auditory&' Report to the Trustees of
St Aidan's Day Nursery Trust
. continued
detecling and responding to the risks of fraud and whether they have knowledge of any actual,
suspectsd or alleged fraud.,
the internal controls established to mitigate risks of fraud or non-complian￿ ¥Mth18ws and regulations-
The matters discussed among the audit team regarding how and where fraud might occur in the
financial statements and any potential indicators of fraud.
As a result of these procedures, we considered the opportunities and in￿ntiveS that may exist within the
organisation for fraud and identified the greatest potential for fraud to be in relation to revenue recognition and
management override which, in common wth all audits under ISAS (UKI, we are required to perfomi specific
procedures to respond to this risk_
We also obtained an understanding of the legal and regulatory framework that the charity operates in, focAJsing
on provisions of those laws and regulations that had 3 direct effect on the determination of Material amounts and
disclosures in the financial ststements. The key laws and regulations we considered in this context was the
Charities ACL
As a result of performing the above, in response to the risks identified, we did not identify any key audit matters
related to the potential risk of fraud or non<ompliance wth laws and regulations. In addition to the above, our
procedures to respond to risks identified included Ihe following..
reviewing the financial statement disclosures and testing to suptjorting documentation to assess
compliance with provisions of relevant laws and regulations described as having a direct effect on the
financial statements.,
enquiring of management conceming actual and potential litigation and claims.,
Performing analytical procadures to identify any unusual or unexpected relationships that may indicate
risks of material misststement due to fraud.,
reading minutes of meetings oflhose charged with governanca, and
in addressing the risk of fraud through management override of controls, testing the appropriatèness of
journal entries and other adjustments- assessing whether the judgements made in making accounting
estimates are indicalive of a potential bias-, and evaluating the business rationale of any signific2nt
transactions that are unusual or outside the nomial course of the charity's work.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team
members and remained alert to any indications of fraud or non-CA)mpliance with laws and regulations throughout
the audit
Use of our report
This report is made soley to the charity's trustees, in accordance with Part 4 of the Charilies (Accounts and
Roports) Regulations 2(X)8. Our audit work has been undertaken so that we might state to the chattty's trust
those matters we are required to stale to them in an auditorfs report and for no other purpose. To the fijllest
exient peTmitted by law. we do not a￿pt or assume responsibility to anyone other than the charity and the
chariws trustees , for our audit work, for this report, or for the opinions we have formed.
..b.JJ.+ .[. AJ,i aj
FIFTEEN Rosehill
Monlgomery Way
Rosehill Estste
CARLISLE
CA12RW
Dodd & Co Audit Limited
Chartered Accountants & Registered Auditors
2 April 2025
Dodd & Co Audit Limited is eligible to act as an auditor in tenns of section 1212 of tha Companiés Act 2006
Page 8

St ￿"dan'S Day Nursery Trust
Statement of Financial Activities for the Year Ended 31 August 2024
Unrestrlcted Total Funds Total Funds
Funds
2024
2023
Note
Income and endowments from:
Other trading adimties
Investmenl income
Charitabl8 activities
Total income
5.822
30,066
1,200,324
1,236,212
5,822
30,066
1,200,324
1,236,212
8,902
13,953
1,177,404
1,200,259
Expendituro on:
Raising fvnds
Charitable activilies
Total expenditure
691
1,272,032
1,272,723
691
1,272,032
1,272,723
378
1,232,093
1,232,471
Net movements in funds
{36,511)
{38,511)
132,212)
Recontilialion of funds
Total funds brought forward
Total funds carried forward
1,361,968
1,325,457
1,361,968 1,394,180
1,325,457
1,361,968
All of the inc4)me and expenditure in 2023 related to unrestiicted fijnds.
The notes on pages 12 to 20 fomi an integral part of these financial statements.
Page 9

St Aidan's Day Nursery Trust
Balance Sheet as at 31 August 2024
2024
2023
Flxed assets
Tangible assets
10
64,832
170,756
Current assets
Debtors
Cash at bank and in hand
34.485
1,242,649
1,277,134
20,215
1,189,250
1,209,465
Creditor8: Arnounts falllng due wlthln
one year
12
(16,509)
118,253)
Net current assets
1,260,625
1,191,212
Net assets
1,325.457
1,361,968
The funds of the charity:
Unrestricted funds
unrestn.cted income funds
1,325,457
1,361,￿8
Totsl ¢harlty funds
The financial statements have been prepared in accordan￿ wtth the Financial Reporting Stsndard applicable in
the UK and Republic of Ireland (FRS 1021.
1,325,457
1,3S1,9S8
Approved by the Board on 2 April 2025 and signed on its behalf by:
M Murphy
Trustee
W MitGhinson
Trustee
K Dalgliesh
Trustee
The notes on pages 12 to 20 form an integral part of these finanual statsments.
Page 10

St Aidan's Day Nursery Trust
Cash Flow Statement for the Year Ended 31 August 2024
2024
2023
Nole
Net cash fiow from operating activities
Capitsl expenditure and financial investment
Purchase of tangible fixed assets
15
63,653
{32,670)
{10,2541
(10,254)
(21,1901
(21,190)
Increasel{decreas8) in cash
53,399
{53,860)
The notes on pages 12 to 20 fom an integral part of these financial statements.
Page11

St Aldan's Day Nursery Trust
Notes to the Financial Statements forthe Year Ended 31 August 2024
Accounting policies
Statement of ¢ompllan¢e
The accounts (financial statements) have been prepared in accordance with the Statement of
Recommended Practice.. Accounting and Reporting by Charities preparing their accounts in accordancE
Ath the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS 1021 and the
Financial Reporb"ng Standard applicable in the United Kingdom and Republic of Ireland {FRS 102) and the
Charities Act 2011 and UK Generally Accepted Practice as it applies from 1 January 2Q19.
The accounts (financial statements) have been prepared lo give a 'true and fair, wew and have departed
from the Charities (Accounts and Reports) Regulations 2008 only to the extent required lo provide a 'true
and fair view,, This departure has involved following Accounting and Reporting by Charities preparing their
accounts in accordan￿ with the Financial Reporting Standard applicable in the UK and Republic of I￿land
{FRS 102) rather than the Accounting and Reporting by Charities.Statement of Recommended Practrce
effective from l April 2005 which has since been withdrawn.
Basls of preparatlon
The charity meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially
recognised at historical cost or transa¢tion value unless othewise stated in the relevant accounling policy
notes.
Golng concern
These financial statements have been prepared on a going concem basis. The trustees assess whether the
use of going concam is appropriate i.e. whether there are any materi81 uncertainties related to events or
conditions that may cast significant doubt on the ability of the Charity to continue as a going concern, The
trustees make this assessment in respect of a period of one year from the date of approval of the financial
ststements.
Fund accounting policy
Unrestricted income funds are general funds that are available for use at the trustees, discretion in
furtheran￿ of the objectives ofihe charity.
Further details of each fund are disclosed in note 17.
Income and 9nd0￿￿entS
Income derived from events is recognised as eamed {that is. as the related goods or SeNi￿S are provided).
Investment income is recognised on a receivable basis.
Income fmm charit8ble activities includes income recognised as eamed (as the related goods or seNi
are provided) under contract or where entitlement to grant funding is subject to specific perfomian
conditions.
Grants are recognised when the charity has an enlitlernent to the funds and any conditions linked to the
grants have been mel. Where perf0mlan￿ conditions are attached to the grant and are yet to be met, the
income is recognised as a liability and induded on the balan￿ sheet as deferred income to be released.
Income from Government and other grants, whether'capital, grants or'revenue, grants, Is recognised when
the charity has entitlement to the funds, any performance conditions attached to the grants have been met,
it is probable that income will be reTrived and the amounl can be rneasur8d reliably and is not deferred.
Page 12

St Aldan's Day Nursery Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
. continued
Expendlture
Liabilities are recognised as soon as there is a legal or constructive obligation committing the charity to the
expenditure. All expenditure is acLounted for on an accruals basis and has been classified under headings
that aggregate all costs related to the category.
Costs of raising funds are the costs of trading for fundraising purposes.
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and
Servi￿ for its beneficiaries. It includes both costs that can be allocated directly to such activities and those
costs of an indired nature necessary to support them.
Support costs
Support costs indude ￿ntral functions and have been allocated to actiwty cost categories on a basis
Consistent with the use of resources, lor example, allocating propety costs by floor areas. or per capita,
staff costs by the time spant and othér costs by their usage.
Flxed assets
Individual frxed assets costing £100 or more are initially recorded at cost.
Ooproclatlon
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated
residual value. over their expected usefvl economic life as follows..
Fumiture and equipment
Toys and playthings
150A reduang balan￿ basis
330A reducing balance basis
Cash and Cash Equlvalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid
investrnents that are readily convertible to a known amount of cash and are subject to an insignificant risk of
change in value.
Operating lea8e8
Rentals payable under operating leases are charged in the ststement of financtal activities on a straight line
basis over the lease temi.
Penslons
The charity operates a defined contribution pension scheme. Contributions are charged in the statement of
finanaal activities as they be￿me payable in accordan￿ with the rules of the scheme.
Olher tradlng activities
Unrestricted Total Funds Total Funds
Funds
2024
2023
Fundraising
Fundraising income
5,822
5,822
8,902
Page 13

St Aidan's Day Nursery Trust
Notes to the Financial SL*ements for the Year Ended 31 August 2024
. continued
Investment in¢orne
Unrastricted Total Funds Total Funds
Funds
2024
2023
Interest on cash deposits
30,066
30,066
13,953
Charitsble activities
Unrestrlcted Totsl Funds Total Funds
Funds
2024
2023
Charitable actlvltles
CCC grants
Fees income
622,082
578.242
1,200,324
622,082
578,242
1,200,324
529.774
647,630
1,177.404
Page 14

St Aidan's Day Nursery Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
. continued
Expenditure
Fundralslng
Charltsble
activitias
Total
2024
Totsl
2023
Direct costs
Food
Nappies, toiletrtes. etc
Toys and equipment
Fundraising purchases
Wages and salaries
Staff NIC (Employers)
Staff pensions
Staff unifomi and protective clothing
Staff training
Books and activity costs
35.613
3,010
4,6L
35.613
3,010
4,606
691
890.33g
56,419
17,027
5,484
35,901
3,157
11.306
378
914.309
54,130
16,163
7,601
3.427
1,652
1,048,024
691
890,33g
56.419
17,027
1.343
1,013,841
1,343
1.014,532
691
Support ¢osts
Rent
Rates
Water rates
Light, heat and power
Insurance
Repairs and maintenance
Telephone and fax
Printing, postage and stationery
Sundry expenses
Cleaning
Accountancy fees
Bookkeeper fees
Auditors, remuneration
Legal and professional fees
Bank charges
Deprectation
{Profitlnoss on sale of tangible fixed assets held
for charity's own use
28,935
2,907
1,270
32.604
11,839
11,047
3.783
9,923
10,421
8.670
6,348
1,172
5,580
6,586
928
11,478
104,700
258,191
28,935
2,907
1,270
32,604
11,839
11,047
3,783
9,923
10,421
8,670
6,348
1.172
5.580
6,586
928
11,478
104,700
258,191
34,551
4,618
1,200
37,108
10,783
16.179
3,256
15,629
7,744
8,914
4,446
1.393
3,840
3.705
927
29,198
956
184,447
691
1,272,032
1,272,723
1.232,471
Page 15

St Aidan's Day Nursery Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
. continued
Governance costs
2024
2023
Accountancy fees
Auditors remuneration
Bookkeeper fees
Legal and professional fees
6,348
5,580
1.172
6.586
1S,686
4,446
3,840
1,393
3,705
13,384
Trustees. remuneratlon and expenses
No trustees received ony remuneration during the year. 1 tsvstee (2023- 1) recéived travél expenses during
the year totslling £199 {2023- £1901.
Employees. ramunoration
The monthly average number of persons (including senior managemenl) employed by the charity during the
year was as follows=
2024
No.
2023
Charitable activities
55
61
The aggregate payroll costs of these persons wgre as follows:
2024
2023
Wages and salaries
Sorial security
Other pension costs
890,339
56,419
17,027
963.785
914,309
54,130
16,163
984,602
No employee re￿iVed emoluments of more than £60,000 during the year.
Page 16

St Aidan's Day Nursery Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
. continued
Taxatlon
The registered charity is exempt from tsxation on income and gains.
10 Tanglble fixed assets
Furnlture and
equlpment
Toys and
plaything8
Total
Cosl
As at 1 September 2023
Additions
Disposals
As al 31 August 2024
394,083
7,609
{294,9281
106,764
53,625
2,645
126,3231
29,947
447,708
10,254
{321,251)
136.711
Depreciation
As at 1 September 2023
Eliminated on disposals
Charge forthe year
As at 31 August 2024
230.238
{192,7791
9,565
47,024
48,714
(23,772)
1,913
24,855
276,952
{216.551)
11,478
71,879
Net book value
As at 31 August 2024
As at 31 August 2023
59,740
163,845
5,092
6,911
64,832
170,756
11 Debtorn
2024
2023
Trade debtors
Prepayments and 8￿rUed income
16,396
18,089
34,485
12,949
7,266
20,215
12 Credltors: Amounts falling due wlthin one year
2024
2023
Trade creditors
A￿rual$ and defeTt8d income
3,601
12,908
16,509
874
17,379
18,253
Page 17

St Aidan's Day Nursery Trust
Notes to the Financial Ststements for the Year Ended 31 August 2024
. continued
13 Opera￿ng lease commltments
As at 31 August 2024 the charity had total fijture minimum lease payments under non-cancellable operating
leases as follows..
Other
2024
2023
Within one year
Within two and five years
200
2.395
200
2.595
200
14 Penslon scheme
Defined contrlbution ponsion schema
The charity operates a deffned C￿ntributiOn pension scheme. The pension cost charge for the period
represents contributions payable by the charity to the scheme and amounted to £17.027 {2023- £16,1631-
There were no outstanding or prepaid contrtbutions at erther the beginning or end of the financtal year.
15 Reconciliation of net movements In funds to operating ￿$h flov
2024
2023
Net outgoing resoUr￿S
Depreciation, amortisation and impairment charges
Loss on disposal of fixed assets
Increase in debtors
Decrease in creditors
Net cash inflowl{outflow) from operating a¢tlvltles
(36.5111
11,478
104,700
(14,2701
{1,7441
63,653
(32,212)
29,198
956
(2,124)
(28.4881
(32.670)
Page18

St Aidan's Day Nursery Trust
Notes to the Financlal Statements for the Year Ended 31 August 2024
. continu8d
16 Relatod parties
Controlling entity
The charity is controlled by the trustses.
17 Analysis of funds
At1
SeDtember
2023
Incoming
re80ur¢es
Resources
exponded
At31
August 2024
General Funds
Unrestricted income ￿nd
1,361,968
1,236,212
11,272,723)
1,325,457
Prior period
At1
September
2022
Incomlng
resources
Resources
expended
At31
August 2023
General Funds
Unrestricted income fvnd
1.394.180
1,200,259
(1,232,471)
1,361,968
Page 19

St Aidan's Day NU￿ery Trust
Notes to the Financial Statements for the Year Ended 31 August 2024
. continued
18 Net assets by fund
Unrestricted
Funds
Total Funds
2024
Total Funds
2023
Tangible assets
Current assets
Creditors.. Amounls falling due within one year
Net assets
64.832
1,277,134
{16.5091
1,325,457
64,832
1,277,134
116,509)
1,325,457
170,756
1,209.465
118,253)
1,361,968
Prior period
Unrestricted
Funds
Total Funds
2023
Totsl Funds
2022
Tangible assets
Current assets
Creditors.. Amounts falling due within one year
Net assets
170,756
1,209,465
(18,2531
1,361,968
170,756
1.209.465
118,253)
1.361,968
179,720
1,261,201
146,741)
1,394,180
Page 20