OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2024-08-31-accounts

Autism Early Support Trust Limited

Registered charity number: 1141868 Registered company number: 07553552

www.autismearlysupport.org.uk

Financial Statements and Trustees’ Annual Report

for the year ended

31 August 2024

Wenn Townsend

Chartered Accountants

Oxford

Autism Early Support Trust Limited

Contents

Page
Reference and Administrative Details 1
Report of the Chair 2
Report of the Trustees 3 - 15
Independent Examiner’s Report 16
Statement of Financial Activities 17
Balance Sheet 18
Statement of Cashflows 19
Notes to the financial Statements 20 - 30

Autism Early Support Trust Limited

Reference and Administrative Details for the year ended 31st August 2024

Registered office: The Old School Middle Claydon Buckingham Buckinghamshire MK18 2ET Registered company number: 07553552 Registered charity number: 1141868 Trustees: G Wylie (Chair) A Rowe (Deputy Chair) L Turkel (Resigned 21[st] March 2024) P Cresswell C Long A Stanyer M Dada B Wright A Deflandre Company secretary: P Cresswell Key management personnel: S Sweet Rowley (Chief Executive Officer) L Gomersall (Head of Children’s Services) A Simons (Chief Operating Officer) E Walsh (Head of Income & Engagement) Bankers: HSBC Bank plc TSB plc Independent examiners: Wenn Townsend 30 St Giles Oxford OX1 3LE

1

Autism Early Support Trust Limited

Report of the Chair of the Board of Trustees for the year ended 31st August 2024

During the year ended 31st August 2024, Autism Early Support (AES) faced challenges but our CEO Sarah SweetRowley, her Executive team and all the AES staff, have proved yet again that they are equal to the many difficulties they encounter and as a result, AES has ended the period stronger.

Our Circle Centre nursery provision, remains a jewel in our crown and has continued to attract many plaudits for its work with pre-school age children. When we receive comments from AES parents like ‘super heroes don’t wear capes they work in Circle Centre’ , it is clear that we are making a real difference in the lives of these families.

The nursery provision is complemented by the outstanding growth in AES outreach services through which we have worked with more children and families than ever before. We have worked for a few years to develop this service and now we are seeing our efforts start to come through.

It is excellent to report that we have secured for the 3rd consecutive year the contract with The Oxfordshire Health Trust, delivering a support programme to parents of children pre and post ASD/ADHD assessment. We are extremely proud to be providing an effective, co-designed service that also represents a successful local VCS and public sector collaboration.

A couple of weeks after the year end, AES signed a contract with our local authority – Buckinghamshire County Council – that will grant local families free access to our Parent Portal. The Trustees view this partnership as a huge breakthrough for AES and proof that the standard of our service is held in high esteem. We congratulate everyone involved in securing this project and we look forward to reporting on its progress in the year ahead.

The post pandemic change in the fundraising market referred to last year has continued to affect our income. As little as four years ago, 53% of our total income came from fund raising – for the year under review this has now dropped to 41%. We share this problem with many other small charities and it is a great credit to our fund raising team that we have achieved even this level of income. In particular, we received a significant donation from The Edward Gostling Foundation in the form of an endowment fund, which we can use to invest and generate income over the next 6 years.

Our long search for a new premises has proved fruitless and escalating building costs mean we have had to shelve our aspirations to move. During the year we instead agreed a new lease on our current nursery premises and we plan to focus on improving the building and facilities for the children and our staff.

AES is not immune from rising costs, especially staff costs which account for over 84% of our total operating costs. As a result we have recorded an operating deficit of £57,667 in year to 31st August 2024. Following discussions, the Carington Trust has agreed to the transfer of £28,372 to general reserves. The fund is now classified as The Carington Trust Designated Fund with the primary anticipated use being the securing of new premises for AES when appropriate.

Lee Turkel, our long serving deputy chair, resigned during the year and is sorely missed. However we are extremely pleased that our trustee Alex Rowe has agreed to adopt the deputy chair role going forward. Alex was of great help to the team in discussions with the local authority. In addition, we gained new trustees, Michael Dada, Aurelia Deflandre and Bryan Wright. The trustee board is diverse and committed to the future sustainability and growth of AES.

Funding of AES is going to be tight this year. The recently announced increases in the rate and scope of employer National Insurance contributions will have a significant effect on our staff costs from April 2025.

AES is a whole team effort and as always, my thanks and admiration goes to all our colleagues for their dedication, professionalism and drive to help as many children and their families as is possible

Graham Wylie Chair of Trustees

2

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

The Trustees have pleasure in presenting their annual report and independently examined financial statements for the year ended 31st August 2024 for Autism Early Support Trust Limited (formerly Puzzle Centre Trust Limited). The Trustees have adopted the provisions of the Statement of Recommended Practice (SORP) ‘Accounting and Reporting by Charities’ (FRS 102) in preparing the annual report and financial statements of the charity.

Objectives and Activities

Public benefit:

In setting our objectives and planning our activities for Autism Early Support Limited (AES), the Trustees have given careful consideration to the Charities Commission’s general guidance on public benefit. It is central to the charity’s ethos to assist children and to provide early years’ education and family support, and not to impose a financial burden on those that attend. AES needs to fundraise on behalf of every family attending the Circle Centre nursery, whether full or part time, as the costs for each child substantially exceed combined funding received from Local Authorities and parental contributions. Furthermore, many of the families attending the nursery do not receive any financial funding from Local Authorities.

Main activities (objects and aims):

The charity’s principal objective is the advancement of education of children with language, communication and autism spectrum disorders.

Mission:

By leading on the development of best practice in autism education, our mission is to provide early support to young autistic children and children with communication differences, helping them to find their ways to interact and communicate and also empower their parents to better understand and advocate for their children’s needs.

Vision:

Every autistic child and child with sensory, interaction and communication differences receives timely, appropriate and high-quality education, therapy and support.

Who we are

Autism Early Support Trust Limited (AES) was founded in 2001 by Alexandra (Alex) Stanyer, a specialist teacher with a passion for early intervention. Alex first set up the nursery as the Puzzle Pre-School in her home in Winslow, Buckinghamshire. In 2004 Puzzle was registered as a charity and in 2006 moved to its new and current home in nearby Middle Claydon.

In 2020, the charity changed its name to Autism Early Support Trust Limited, and the name of the nursery was changed to Circle Centre.

Research continues to indicate that early intervention materially improves outcomes for autistic children, yet we are still one of only a very small number of specialist autism pre-school settings in the UK.

The shortfall in early intervention and appropriate support, can result in a lifetime of negative consequences for both children and their families. Sadly, this can affect educational outcomes, mental and physical health, social integration, economic stability and family well-being.

The service Alex created, and we have pioneered ever since, provides a solid foundation for the education of the children we support and it remains our ambition to always make a lasting impact on the families who need us.

3

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

What we do

We are specialists in autism education, therapies and early support for young children aged 2-12 years.

At our specialist Circle Centre nursery, we provide highly personalised education for autistic children and children with sensory, communication and interaction differences. We offer their parents a peer network, emotional support and practical guidance to help them to advocate for their child’s needs and facilitate their development. We pride ourselves on being an exemplar of ‘best practice’ in the development, delivery and dissemination of our services. This for example is evidenced, by four consecutive ‘Outstanding’ OFSTED reports obtained by our nursery, (our most recent was in October 2019).

The same level of bespoke care and expertise found in our Circle Centre, is replicated by our Outreach Team, who provide assessment and therapies to children on a 1:1 basis in homes or schools and autism education training to parents, teachers & practitioners.

Our work is…

The Circle Centre

Nursery admissions are via direct referrals from both parents and professionals; we try as best as possible to accommodate as many families as we can each year. For those who are not able to access a nursery place we will either direct them to access our Parent’s Portal and where possible, we will offer our therapy and support services.

Most of our nursery pupils struggle with typical nursery pre-school environments that are noisy, visually stimulating and crowded. Our specialist nursery has been designed to accommodate these children’s needs. We offer lowarousal spaces including a sensory room, a specifically designed soft playroom and a large outdoor play area. We have a structured learning environment with curriculum activities that last 15-20 minutes.

Children attend for a minimum of two and a maximum of six sessions per week. After being assessed by our multidisciplinary team, each child receives a highly tailored educational plan which is designed and delivered in close partnership with parents and any other practitioners who are also working with the child. As well as attending the Circle Centre, most of our pupils attend another nursery, so our staff team liaise with the child’s other settings to create a joined-up approach and a well-rounded understanding of each child’s needs.

The children's families are invited to regular meetings with our team, plus they are encouraged to attend our parent coffee mornings and workshops as we aim to broaden their understanding of autism and provide practical support and guidance to help them become the best advocates for their children.

Since 2010, AES has adopted SCERTS* (Social Communication, Emotional Regulation and Transactional Supports) an innovative educational framework that focuses on supporting the core areas of difficulty for autistic children and their families. The adoption of this model was a result of a reflective and evaluative approach to our own practice, and also because it is a priority for us to stay close to developments in all research and methodologies that are known to be effective for our children and families.

4

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

At the end of each term, we monitor the progress of each nursery pupil, against the three core SCERTS areas as these correlate with the most positive outcomes specific to the children we support. All of the children we have worked with to date have made demonstrable progress in these areas, with many making significant progress as measured by developmental scores and observations.

Our Outreach Provision

Our outreach team comprises an occupational therapist, two speech and language therapists, a specialist teacher and a Parent Support Co-Ordinator. Together, they deliver a range of services:

The team always work in collaboration with the child’s parents and the education professionals supporting them.

Our assessment reports are often used as supporting evidence for EHCP’s to highlight the key areas of strength and needs for each child and offer clear guidance on recommendations and appropriate provision. In some cases, we are invited to provide independent assessment reports for SEND tribunals and act as a witness at hearings.

We’re continually working to develop, improve and be recognised as pioneers and exemplary in our specialist field. Monitoring and evaluation of child progress and our interventions plays a critical part in our practice. As well as continually monitoring the progress of the children we support, we record the difference AES makes to the lives of our families, and we evaluate and report on all of our training provision.

5

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

Achievement and Performance

We have continued to progress with the key strategic aims making inroads towards achieving and maintaining stability, quality and sustainability for the organisation. Progress of particular note includes:

Circle Centre Nursery

This year, we have supported 22 children and their families. All of the children made progress in these key areas of development:

Each year we target these three areas as they correlate with the most positive outcomes for autistic children and for children with interaction, communication and sensory differences.

Of the children we supported this year, 13 moved on to the following types of school:

Our nursery team use a range of tools, strategies and planned activities that are individualised to each child and the environment is purposely set up to support differences in sensory processing and communication. These strategies are modelled by our team and embedded into the child’s nursery sessions.

Staff always focus on each child’s strengths, preferences, and interests. They follow the child’s lead and respond to their ways of communicating. All children are at different times provided with opportunities to experiment with and explore different strategies and tools that can support their emotional regulation and communication.

Over this academic year, 100% of the children made progress in their ability to communicate. 95% of the children made progress with their abilities to cope and respond to different situations emotionally.

6

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

Results of the other outcomes we measured include:

The Head of Children’s Services and our two specialist teachers have worked together to ensure that all staff working directly with the children are fully trained, well equipped and well supported. This has been achieved through termly training opportunities, coaching from our therapies team and regular check-ins.

Our Family Support Coordinator has been given more capacity to ensure support is readily available for nursery families. As a result the team have been able to signpost families to support with housing and financial worries and support to access resources on The Parent’s Portal.

This is an example of one child’s needs and how we responded:

Child Profile

A minimally speaking pupil with complex sensory differences who felt highly anxious in social situations, especially where there were additional expectations on him to communicate. This had significant impact and at times it would result in him:

7

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

How we responded:

The outcome:

When leaving his mum’s feedback to us was very positive:

I just wanted to say a huge thank you for everything! Thanks to you and your amazing team, I understand my child better, I know how to help him better and that’s the best gift you could have given me”.

Evaluation and feedback continues to play a critical part in our service development and it is also provides an excellent boost for the staff team. All nursery parents surveyed responded positively in response to these questions in our survey:

Strongly
agree
Agree Neutral
I have enhanced myknowledge of mychild’s strengths and needs 78% 22% 0%
The support has helped me to develop a clearer profile of my child which can help me
in advocating for their needs.
78% 11% 11%
The support has had apositive impact on our home and familylife. 89% 11% 0%
I feel confident exploring the ideas and strategies I have been given to support my
child.
56% 33% 11%
The support I have received has had a positive impact on my wellbeing. 78% 22% 0%

Feedback form nursery parents this year:

“We wanted to take a moment to express our heartfelt gratitude for the incredible dedication and care you’ve shown towards our child. It is evident that your work comes from a place of deep compassion and professional commitment, and for that, we are incredibly thankful”.

“Real heroes don’t wear capes. They work at Circle Centre”.

“I am extremely grateful for everyone’s dedication to creating a wonderful, nurturing and loving environment for my special little man!”

8

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

“You have made such an impact on my son’s life and ours. When he first started he was non-verbal, very dysregulated and he was scared of other children. In any other setting this would have continued and likely would have got worse, but the hard work you put in meant someone like our son could thrive. You helped him find his first words, find courage around others and you brought him happiness”.

“We can’t put into words how much all your hard work, support and advice has helped our little family, and how utterly lost we would have been without you all. It has meant so much to us to have such a wonderful place where we could entrust our whole world, and know he is kept not only safe and happy but where he has been able to thrive. If that wasn’t enough your concern and compassion extends to our whole family, and having that support (and opportunity to rant and rave at someone!) has helped us survive these first few brutal years!”

This year we have experienced a marked increase in administrative requirements we need to provide to support families through the Special Education Needs process. This has resulted in more demand on teacher and therapist time and increased levels of parent support.

It is thanks to a whole-team approach that we have been able to meet these increased demands. Plus,we are thankful to our incredible team of volunteers and the nursery bank team who have provided support and cover that has given us the capacity to deliver the service. They continue to be integral, reliable members of the team who bring professionalism and ongoing positivity. In 23/24 they have gifted over 340 hours of their time to our nursery service.

Outreach services

Our outreach service provision has continued to develop with year-on-year growth in reach, impact and annual income.

Our relatively small outreach team have worked directly with individual children, they have supported parents & carers, provided consultative services in schools and training to other professionals. Following its successful launch in July ’23 the team have further curated and developed the platform they created to ensure it is a service that best meets parent need. In April, the programme of support commissioned by CAMHS since 2022 was re-contracted for at least a further two years. We are extremely proud of the support we have been able to offer parents through this programme, the consistently positive results have led to the service being continued.

Across the UK there is an acute shortage of allied health professionals, so we were fortunate to appoint a new part time Speech and Language Therapist in September 2023 and also a part-time Autism Education Specialist (teacher) in May 2024. We were sorry to lose our full-time SaLT in the summer term but fortunately she is able to work for us on a contract basis. .

Summary of outreach activity 2023-24

Outreach Service 2022-2023 2023-2024
Children and families receiving direct support 31 36
Families supported in parent support groups 95 36
Number of parents who accessed training/support programme 253 576
Number of professionals who accessed training 17 192
SaLTprovision inschools 78 days 51days

This year we have maintained an ongoing partnership with several local schools for whom we provided support with the delivery of their therapies service, therapies for individual children and/or consultative services.

9

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

100% of respondents to parent surveys said that they would recommend our services to other families. This is feedback from parents whose children received individualised support:

Strongly
agree
Agree Neutral
I have enhanced myknowledge of mychild’s strengths and needs 67% 33% 0%
The support has helped me to develop a clearer profile of my child which can help
me in advocating for their needs.
67% 33% 0%
I feel confident exploring the ideas and strategies I have been given to support my
child.
83% 17% 0%
The support I have received has had a positive impact on my wellbeing. 67% 33% 0%

This is an example of a parent’s request on behalf of her child and how we responded:

Simon’s mum contacted us initially as she was concerned he wasn’t able to communicate and this was often making him upset and frustrated. She was looking for ideas to support him at home. Simon was 2 years old when she reached out to us.

We responded by first offering a screening assessment with our Speech and Language Therapist as this would allow us to informally assess Simon’s communication support needs and it would enable us to give Simon’s family ideas to support him. Following our assessment, we provided his family ways they could support his communication using chunks of language (Gestalt) and mum requested 1:1 SaLT sessions for Simon at home.

Simon’s mum joined The Parent’s Portal and through workshops, she enhanced her understanding of her son’s communication and sensory differences.

By the time we saw Simon later in the year, he had made significant progress in his communication abilities, he was talking alot more and was generally less frustrated. His family and parents had become much more aware of how to support him and subsequent sessions supported his parents to be able to use communication supports throughout his day. Our final recommendation was for Simon to be supported by our occupational therapist who will explore sensory supports for him at home. His parents continue to access our portal for further ideas and suggestions.

Feedback from parents and carers who received support from our outreach team:

SaLT sessions with our son have been from a 'different angle' and incorporated technology to assist speech rather than mostly focus on pronunciation (with previous therapist). This has been refreshing for us as parents and more enjoyable for our son”.

“Quick to get an appointment, Liz was really good with our little one. We felt she really 'saw' him. The follow-up was very helpful as well. We're very grateful”.

“We understand our little boy better and are better equipped to accept him as he is”.

10

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

We are pleased to report on the ongoing success of the programme of support we deliver for CAMHS which is commissioned by Oxfordshire Health Trust. It is delivered to parents who have a child who is either pre or post assessment for ASD/ADHD. They have commissioned us to continue with this for another 2 years. Over the course of this year, 414 families registered and in April ’24, the programme was recontracted for at least a further two years.

These are the key outcomes the programme is aiming to achieve for families:

96% of families said that they would recommend the programme to other families in their position. Of parents surveyed, results show:

Other benefits parents documented include:

The programme has required us to continually improve and implement best practise across our Information Management processes. As a result, the team are more proficient in their understanding of our CRM system and data processing standards. We are extremely grateful for the support from a regular volunteer who gifts his expertise 5 hours a week to support us in this area.

The Parent’s Portal by AES

Our digital platform for parents now allows AES to provide families with 24/7 access to an online library of dynamic resources and guidance. It was designed to support parents/carers of children aged 2-17, wherever they are on their journey. At the end of our first year, we had 255 registered portal users to whom the platform provides:

11

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

We have actively sought out broader perspectives from practitioners and autistic advocates who align with our child-led approach and values. As a result, we have welcomed numerous workshop presenters, each with their own area of expertise, many of whom are themselves neurodivergent. They provided invaluable insights from their own lived experiences, they have helped to expand our network and audiences and they have enhanced the breadth of content created by our own team.

As part of the year one roll-out, we were keen to trial the result of using the portal as a learning tool that could be used in tandem by both parents and teachers/caseworkers. Thanks to funding from the Clare Foundation, in June we launched a pilot project with a mainstream local primary school and a local charity who support vulnerable families. We expect the project will provide multiple outcomes and learnings; we look forward to reporting on the results in 2025.

In September we secured a partnership with Makewell Clinic in Milton Keynes who offer private ASD & ADHD assessments to children and adults. In their efforts to provide clients with good after-care post-assessment, they purchase a 12-month Parent’s Portal license for parents whose child has been assessed. To date this has resulted in 78 registered families.

We acknowledge our growth in outreach would not be possible without the volunteer support we have received. We were gifted a total of 240 hours of which 175 have helped us integrate and understand the capabilities of our CRM, Salesforce.

Fundraising

As a registered charity, fundraising is essential to our mission, allowing us to provide affordable and subsidised services to local families. While the bulk of our voluntary income currently comes from grants provided by trusts and foundations, we've continued to development our corporate partnerships, community initiatives, and challenge-based fundraising efforts over the past year. In the year ahead, we aim to diversify our income sources further, reducing our dependence on any single funding stream.

As a registered member of the Fundraising Regulator, AES can assure our supporters that our fundraising practices adhere to the ethical standards outlined in the Code of Fundraising Practice. Our fundraising principles are as follows:

Partnerships – the foundation of successful fundraising is built on mutually beneficial partnerships. One example is our network of volunteers who support our fundraising efforts by being both ambassadors and advocates for our cause. It is critical we invest in building and maintaining these relationships; they are crucial to our success. Quality – our fundraising standards should always align with the ‘outstanding’ qualification our teaching was awarded at our last Ofsted inspection.

Profile – our fundraising and community engagement plays a key role in building our reputation and brand profile. Retention – our supporters and partners should always receive first class stewardship. Ongoing cultivation and showing our supporters the impact that they make is critical to our success.

Development – we must always be agile, competitive and available for opportunity. The charity sector is crowded, we must always ensure we have the capability to play an active role.

In order to deliver our services and ensure they are accessible; we endeavour to raise voluntary income across several channels:

  1. Trusts & Foundations

  2. Community activities

  3. Corporate engagement

  4. Individual donations (financial and in-kind)

12

Autism Early Support Trust Limited

Trustees’ Annual Report

for the year ended 31st August 2024

After the resignation of our Fundraising Manager in December 2023, we took the decision to pause before replacing this role and to first manage this area between us. With reduced capacity we limited our proactive community fundraising participation and shifted to promoting individual challenges. As a result we benefited greatly from third party fundraising and we saw sterling efforts from individuals including: Tom Rowley’s London Marathon, Shikha Mayoll’s MK Festival of Running 10K, Roger O’Connor-Boyd’s Fantasy F1, Phil Simons’ Everest Base Camp Trek, Frank Mahon’s Community Events, Clare Foundation Climb Quest Challenge, Boot Camp Buddies’ Swanbourne Endeavour, Anita Stubbings’ Waxathon and, finally, Millie Lawer’s, Laura Jennings’ and Lauren Johnson’s Sky Dive.

Despite the negative impact of the challenging financial backdrop, we received significant income from our individual supporters either through those who made a monthly commitment or from one off gifts. We are particularly grateful to Alex and Peter Stanyer, who opened their beautiful home and gardens to host our Summer Supporters’ Reception. We had a wonderful event and valued the opportunity to say a huge thank you to our key supporters – without whom we would not be able to continue our important work across the community.

We have found trusts and foundations fundraising to be highly challenging this year – although we have increased our year-on-year income, we raised less than we were aiming for in the period. Our struggle isn’t unique – funders are being open about the pressure they are facing from the volume of applications they are receiving and the high levels of unmet need in the sector at the moment. That said, the difficulties we have faced shouldn’t overshadow the progress we made – including securing new large funders, multi-year awards and stewarding our long-term supporters. Notable successes include: £90,000 from the Lewin Trust for the Circle Centre (£30,000 per annum for three years); £9,000 from the Weinstock Fund for Speech and Language Therapy at the Circle Centre (£3,000 per annum for three years); £40,000 from the Foyle Foundation and, finally, becoming a Legacy Endowment Partner of the Edward Gostling Foundation (£180,000 endowment gift to be spent down over five years).

This year we were awarded 23 grants to the value of £236,898 from Trusts and Foundations and each has been very gratefully received

Building key partnerships remains central to our strategy and to date has lead to a positive year-on-year increase in corporate gifts-in-kind and donations. We recognise that by aligning with supporters who share our values, we can expand our influence and secure the backing we need for our continued growth.

Our long established ‘First Words Lunch Club’ continues to meet regularly. Although membership is still below pre-2020 levels, we are grateful for the dedicated group that has gathered three times this year. We sincerely thank the team at The Thatched Inn, Adstock, for their warm hospitality and delicious food. Over the year, our lunch club raised £1,166.00

Local organisations continue to recognise our work and offer invaluable support, they include; The Winslow Rotary Club, Christmas at Thrift Wood, Swanbourne Endeavour, Waitrose Buckingham, Stowe Golf Club and MK Grand Union Rotary Club. And as always, we enjoyed the opportunity to run our tombolas at Buckingham Christmas Parade, Christmas Lights Switch Ons, Celebrate Buckingham Day and the Winslow Show.

Finally, we would like to express our heartfelt thanks to everyone who has stood by us through the challenges of the last year. Your loyalty, continued generosity, and support for our mission enable us to keep focusing on meeting the needs of the vulnerable young children we are here to help.

Plans for the future

Our plans for the year ahead include:

13

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

Reserves policy

The Trustees have reviewed their policy for the charity to maintain a minimum level of reserves freely available, and have set an objective of keeping reserves of at least £180,000 equivalent to three months of current average operating costs. . The free reserves at 31st August 2024 are £99,108 which does not fully meet our requirement, and the trustees are actively seeking funding to improve this position to the target level. Our reserves position summarised:

Current Year Previous
Year
%
Increase
/
(Decrease)
Unrestricted Funds (Reserves) 111,157 110,452 -%
Restricted / Designated Funds:
-Designated Carington Fund 350,000 378,372 (7%)
-Restricted 29,821 34,755 (14%)
Edward Gostling Endowment Fund 150,000 - 100%
Total Funds 640,978 523,579 22%
Ratio of Reserves to Annual Operating
Expenditure
90% 73% 24%

At 31st August 2024, the total reserves as shown above were £640,978 (2023: £523,579). The Carington Fund is designated primarily for use towards the cost of relocating to a new premises, when conditions allow and the right opportunity is available. In the year to 31[st] August 2024, and with the agreement of the Carington Trust, £28,372 of the fund has been used to bolster the general unrestricted reserve towards the target of £180,000. Restricted reserves, which can only be spent as directed by the donor, were £29,821 (2023: £413,127). The restricted reserves relate to salary costs of specific employees.

The Edward Gosling Endowment Fund awarded in 2024 of £180,000 requires AES to draw down up to £30,000 per year for six years to fund our services.

Unrestricted reserves at 31st August 2024 were therefore £111,157 (2023: £110,452), although £12,049 of these funds were tangible fixed assets, leaving £99,108 as free reserves at 31[st] August 2024.

Risk review

The Trustees have a risk management strategy which comprises:

This work has identified that financial instability is the major financial risk for the charity. A key element in the management of financial risk is a regular review of available funds and providing active management accounts to ensure sufficient information is given to the Trustees on a timely basis, so that early action may be taken if necessary.

Attention has also been focused on non-financial risks arising from safeguarding, child protection and staff shortages. These risks are managed by ensuring accreditation and training is up to date, having robust policies and procedures in place, and robust staff well-being and retention measures.

Structure, governance and management

Governing document

Autism Early Support Trust Limited is a company limited by guarantee by its Memorandum and Articles of Association dated 7th March 2011. It is registered as a charity with the Charity Commission. Anyone over the age of 18 can become a member of the Company. There are currently eight members (2023: eight), each of whom agrees to contribute £1 in the event of the charity winding up.

14

Autism Early Support Trust Limited

Trustees’ Annual Report for the year ended 31st August 2024

Appointment of Trustees

As set out in the Articles of Association, the Chair of Trustees is nominated by Autism Early Support Trust Limited. When considering appointing Trustees, the Board has regard to the requirement for any specialist skills needed. The responsibility for recruitment of new Trustees rests firmly with the existing Trustees. They must oversee the management of an open and efficient process and always act in the best interest of the charity. Before appointing a new Trustee, the Trustee Board must make sure that the appointment meets the requirements of the charity’s governing document and the law.

Before appointing a Trustee, the Trustee Board obtains a declaration from the prospective Trustee that he/she is not disqualified. It also consults official registers of disqualified persons.

Trustee induction and training

New Trustees have an orientation meeting with the Chair of Trustees to learn about the role of the Trustee, the charity’s vision and the future. He/she is also briefed on his/her legal obligations under charity and company law, the charity commission guidance on public benefit and informed of the content of the Memorandum and Articles of Association, the committee structure, decision making process, the business plan and recent financial performance. Trustees also complete Child Protection training and are encouraged to attend appropriate external training events where these will facilitate the undertaking of their role.

Organisation

The Board of Trustees administers the charity. The Board normally meets monthly and there is an executive committee covering operations, finance and premises which also meets monthly.

Pay policy for senior staff

The directors consider the Board of Directors, who are the Trust’s Trustees, and the senior management team the key management personnel for the charity in charge of directing and controlling, running and operating the Trust on a dayto-day basis. All directors give their time freely and no director received remuneration in the year.

The pay of the senior staff is reviewed annually and normally increased in accordance with average earnings. In view of the nature of the charity, the directors benchmark against pay levels in public sector educational settings and National Health Service (NHS). The benchmark is a comparable pay for similar roles within the relevant sectors adjusting for any additional responsibilities.

Third party indemnity provisions

The Trust has in place directors’ and officers' liability insurance for the purpose of indemnifying the Trustees against liability in respect of proceedings brought by third parties, subject to the conditions set out in section 234 of the Companies Act 2006. This insurance was in force during the yearand is in force as at the date of approving this report.

Related parties and co-operation with other organisations

None of our Trustees receive remuneration or other benefits from their work with the charity. Any connection between a Trustee or a senior manager of the charity must be disclosed to the full Board of Trustees in the same way as any other contractual relationship with a related party. In the current year no such related party transactions were reported.

This report has been prepared having taken advantage of the small companies’ exemption in the Companies Act 2006.

………………………………………. G Wylie Chair of Trustees

28th November 2024

15

Autism Early Support Trust Limited

Independent Examiner’s Report to the Trustees of Autism Early Support Trust Limited

I report to the charity trustees on my examination of the accounts of the company for the year ended 31st August 2024 which are set out on pages 19 to 32.

Responsibilities and basis of report

As the charity trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your company’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

Since the company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am member of ICAEW, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view’ which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Mr Benjamin Hayes BSc FCA Wenn Townsend Chartered Accountants 30 St Giles Oxford OX1 3LE

28th November 2024

16

Autism Early Support Trust Limited

Statement of Financial Activities (including Income and Expenditure Account) for the year ended 31st August 2024

Unrestricted Endowment Restricted Total Unrestricted Endowment Restricted Total
funds funds funds funds funds funds funds funds
2024 2024 2024 2024 2023 2023 2023 2023
Note £ £ £ £ £ £ £ £
Income from:
Donations 2 182,735 180,000 87,998 450,733 124,720 - 125,497 250,217
Income from charitable activities 3 361,959 - - 361,959 344,636 - - 344,636
Income from investments 4 9,212 - - 9,212 4,132 - - 4,132
Other income – employer NI rebate 5,000 - - 5,000 5,000 - - 5,000
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Total income 558,906 180,000 87,998 826,904 478,488 - 125,497 603,985
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Expenditure on:
Costs of raising funds 70,576 - - 70,576 80,756 - - 80,756
Expenditure on Charitable activities
Charitable expenditure 5 545,997 - 92,932 638,929 513,672 - 125,745 639,417
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Total expenditure 616,573 - 92,932 709,505 594,428 - 125,745 720,173
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Net income/(expenditure) (57,667) 180,000 (4,934) 117,399 (115,940) (248) (116,188)
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Transfer between funds 14 408,372 (30,000) (378,372) - 100,000 - (100,000) -
Net movement in funds 350,705 150,000 (383,306) 117,399 (15,940) - (100,248) (116,188)
Reconciliation of Funds
Total funds brought forward 110,452 - 413,127 523,579 126,392 - 513,375 639,767
─────── ─────── ─────── ─────── ─────── ─────── ─────── ───────
Total funds carried forward 461,157 150,000 29,821 640,978 110,452 - 413,127 523,579
═══════ ═══════ ═══════ ═══════ ═══════ ═══════ ═══════ ═══════

All income and expenditure derive from continuing activities.

The statement of financial activities includes all gains and losses recognised during the year.

17

Autism Early Support Trust Limited

Balance Sheet
as at 31st August 2024
Note 2024 2024 2024 2024 2023 2023 2023 2023
Unrestricted Endowment Restricted Total Unrestricted Endowment Restricted Total
Funds Funds Funds Funds Funds Funds Funds Funds
£ £ £ £ £ £ £ £
Fixed assets
Tangible fixed assets 11 12,049 - - 12,049 9,170 - - 9,170
───── ───── ───── ───── ───── ───── ───── ─────
Current assets
Debtors 12 35,635 - - 35,635 21,041 - - 21,041
Cash at bank and in hand 519,245 150,000 29,821 699,066 147,691 - 413,127 560,818
───── ───── ───── ───── ───── ───── ───── ─────
554,880 150,000 29,821 734,701 168,732 - 413,127 581,859
Liabilities
Creditors due within one year 13 (105,772) - - (105,772) (67,450) - - (67,450)
Net current assets 449,108 150,000 29,821 628,929 101,282 - 413,127 514,409
───── ───── ───── ───── ───── ───── ───── ─────
Net assets 461,157 150,000 29,821 640,978 110,452 413,127 523,579
───── ───── ───── ───── ───── ───── ───── ─────
Funds
Unrestricted funds 14 111,157 - - 111,157 110,452 - - 110,452
Carington Trust Designated fund 14 350,000 - - 350,000 - - - -
Edward Gostling Endowment fund 14 - 150,000 - 150,000 - - - -
Restricted funds
- Capital Building Project 14 - - - - - - 378,372 378,372
- Other 14 - - 29,821 29,821 - - 34,755 34,755
───── ───── ───── ───── ───── ───── ───── ─────
Total charity funds 461,157 150,000 29,821 640,978 110,452 - 413,127 523,579
═════ ═════ ═════ ═════ ═════ ═════ ═════ ═════

For the year ended 31st August 2024 the charitable company was entitled to exemption under section 477(2) of the Companies Act 2006 (‘the Act’) and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act.

The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the estate of affairs of the company as at 31st August 2024, of its surplus for the year then ended in accordance with the requirements of sections 393, 394 and 395 of the Act, and which otherwise comply with the requirements of the Companies Act 2006 relating to the financial statements do far as applicable to the charitable company.

The accounts are prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small entities. These financial statements were approved by the Board of Trustees on 28th November 2024 and were signed on its behalf by:

……………………

G Wylie Chair of Trustees

Registered Company Number: 07553552 Registered Charity Number: 114868

The notes on pages 21 to 31 form part of these accounts

18

Autism Early Support Trust Limited

Statement of Cash Flows for the year ended 31st August 2024

Note
Cash provided/(used) by operating activities
15
Cash flow from investing activities
Interest income
Purchase of tangible fixed assets
Cash expended by investing activities
(Decrease)/increase in cash and cash equivalents in the year
Cash and cash equivalents at 1st September 2023
Cash and cash equivalents at 31st August 2024
2024
£
136,735
_
9,212
(7,699)
_
1,513
_
138,248
560,818
_
699,066
═════
2023
£
(175,557)
_
4,132
-
_
4,132
_
(171,425)
732,243
_
560,818
═════

19

Autism Early Support Trust Limited

Notes to the Accounts for the year ended 31st August 2024

1 Summary of significant accounting policies

(a) General information and basis of preparation

Autism Early Support Trust Limited is a charitable company limited by guarantee, incorporated in England and Wales. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of its registered office and principal place of business is disclosed in the report of the trustees.

The principal activity of the charity is the advancement of education for children with language, communication and autistic spectrum disorders.

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are presented in sterling which is the functional currency of the charity.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

(b) Going concern

The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.

(c) Income recognition

All incoming resources are included in the Statement of Financial Activities (SoFA) when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably and it is probable that the income will be received.

For donations to be recognised the charity will have been notified of the amounts and the settlement date in writing. If there are conditions attached to the donation and this requires a level of performance before entitlement can be obtained, then income is deferred until those conditions are fully met or the fulfilment of those conditions is within the control of the charity and it is probable that they will be fulfilled.

Donated facilities and donated professional services are recognised in income at their fair value when their economic benefit is probable, it can be measured reliably and the charity has control over the item. Fair value is determined on the basis of the value of the gift to the charity. For example, the amount the charity would be willing to pay in the open market for such facilities and services. A corresponding amount is recognised in expenditure.

20

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

1 Summary of significant accounting policies (continued)

(c) Income recognition (continued)

Income from government and other grants, whether ‘capital’ grants or ‘revenue’ grants, is recognised when the charity has entitlement to the funds, any conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

No amount is included in the financial statements for volunteer time in line with the SORP (FRS 102). Further detail is given in the Trustees’ Annual Report.

(d) Funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements. In the year under review the Carington Trust Fund was changed from a Capital Building Fund to a designated fund for use primarily towards the cost of securing new premises for AES

Endowment funds specifically comprise the Edward Gostling Endowment, up to £30,000 of the original capital of which is to be made available for expenditure on general charitable activities each year. The remaining capital is to be held on trust by the trustees, and any interest generated thereon after the first year to be likewise made available for funding charitable activities, subject to the discretion of the trustees.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The cost of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

( e) Expenditure recognition

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure is classified under the following activity headings:

(f) Allocation of support costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include back office costs, finance, personnel, payroll and governance costs which support the Trust’s activities. These costs have been allocated between costs of raising funds and expenditure on charitable activities. The base on which support costs have been allocated are set out in note 8.

(g) Operating leases

The charity classifies the lease of photocopier and printer as an operating lease; the title to the equipment and property remain with the lessors and the equipment is intended to be replaced every three to six years whilst the economic life of such equipment is normally 10 years. Rental payable is charged on a straight line basis over the term of the lease.

21

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

1 Summary of significant accounting policies (continued)

(h) Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

25% on cost 25% on cost

(i) Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.

(j) Impairment

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset’s cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

(k) Employee benefits

When employees have rendered service to the charity, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.

The charity operates a defined contribution plan for the benefit of its employees. Contributions are expensed as they become payable.

(l) Tax

The charity is an exempt charity within the meaning of schedule 3 of the Charities Act 2011 and is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes.

(m) Judgements in applying accounting policies and key sources of estimating uncertainty

In applying the company’s accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying values of assets and liabilities. The directors’ judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

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 affects both current and future periods.

The key estimates and assumptions made in these accounts are the allocation of central support costs which are allocated on a basis using an estimated time and effort percentage.

22

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

2 Income from donations
2024 2023
£ £
Donations 450,733 250,217
══════ ══════

The Trust benefits greatly from the involvement and enthusiastic support of its many volunteers, details of which are given in our annual report. In accordance with FRS102 and the Charities SORP (FRS 102), the economic contribution of general volunteers is not recognised in the accounts.

3 Income from charitable activities

4

2024 2023
£ £
Nursery 203,984 197,766
Outreach 157,975 146,870
────── ──────
361,959 344,636
══════ ══════
Investment income
2024 2023
£ £
Deposit account interest 9,212 4,132
══════ ══════

All of the investment income arose from money held in interest bearing deposit accounts.

5 Analysis of expenditure on charitable activities

Direct costs
Depreciation
Premises costs (see note 6)
Support costs (see note 6)
Nursery
Outreach
2024
2024
£
£
288,842
145,753
4,820
-
32,232
14,832
147,517
4,933
_
_
473,411
165,518
═════
═════
Total
2024
£
434,595
4,820
47,064
152,450
_
638,929
═════
Total
2023
£
422,554
4,509
47,622
164,732
_
639,417
═════

23

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

6 Analysis of support and premises costs

Support Premises Total Total
costs costs
2024 2024 2024 2023
£ £ £ £
Salaries and related costs 132,118 - 132,118 135,651
Repairs and upkeep - 3,366 3,366 3,955
Rent - 40,832 40,832 39,824
Heat, light, power and rates - 2,866 2,866 3,736
General office 17,758 - 17,758 26,268
Governance costs 2,574 - 2,574 2,920
───── ───── ───── ─────
152,450 47,064 199,514 212,354
═════ ═════ ═════ ═════
Net expenditure for the year
2024 2023
£ £
Net expenditure is stated after charging:
Depreciation – owned assets 4,820 4,509
═════ ═════
Examiner’s remuneration - year end accounts/examination 1,800 1,740
═════ ═════
Analysis of staff costs and the cost of key management personnel
The total staff costs and employee benefits were as follows:
2024 2023
£ £
Wages and salaries 508,828 519,069
Social security costs 36,386 38,084
Pension costs 45,490 48,549
───── ─────
590,704 605,702
═════ ═════

7 Net expenditure for the year

8 Analysis of staff costs and the cost of key management personnel

One member of staff received total employee benefits (excluding employer pension costs) of £60,000-£70,000 in the current period (2023: one).

The key management personnel of the charity comprise the trustees, Chief Executive Officer, Head of Children’s Services, Chief Operating Officer, Fundraising Manager and Finance Manager of the Trust. The total salary and employee benefits of the key management personnel of the Trust were £222,328 (2023: £236,440).

24

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

9 Staff numbers

The average monthly head count was 26 staff (2023: 27 staff) and the average monthly number of full-time equivalent employees (including casual and part-time staff) during the year were as follows:

Nursery
Outreach
Fundraising
Administration
2024
Number
12.3
1.9
2.0
2.1
_
18.3
═════
2023
Number
9.8
3.3
1.8
2.1
_
17.0
═════

10 Related party transactions including trustee remuneration and expenses

The charity does not have any transactions with any of the trustees, except for donations, that require disclosure.

There were no outstanding balances with related parties as at 31st August 2024 (2023: £Nil).

The aggregate donations made by trustees during the year was £2,391 (2023: £1,700).

During the year the Trust purchased trustee indemnity insurance for the benefit of the trustees at a cost of £676 (2023: £676). Additionally, the Trust provided the Trustees with training at a cost of £60 (2023: £120), and reimbursed a further £16 (2023: £384) of trustee expenses in the year.

There were no other related party transactions during the year (2023: £Nil).

25

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

11 Fixed assets

11 Fixed assets
Fixtures Computer Total
and equipment
fittings
£ £ £
Cost
At 31st August 2023 13,727 15,452 29,179
Additions 5,907 1,792 7,699
─────── ─────── ───────
At 31st August 2024 19,634 17,244 36,878
═══════ ═══════ ═══════
Depreciation
At 31st August 2023 11,011 8,998 20,009
Charge for the year 2,243 2,577 4,820
────── ────── ──────
At 31st August 2024 13,254 11,575 24,829
══════ ══════ ══════
Net book value
At 31st August 2024 6,380 5,669 12,049
══════ ══════ ══════
At 31st August 2023 2,716 6,454 9,170
══════ ══════ ══════
12 Debtors
2024 2023
£ £
Trade debtors 12,551 5,631
Prepayments and accrued income 23,084 15,410
────── ──────
35,635 21,041
══════ ══════
13 Creditors: amounts falling due within one year
2024 2023
£ £
Trade creditors 4,391 -
Taxation and social security 8,521 11,023
Accruals and deferred income 87,151 50,244
Other creditors 5,709 6,183
────── ──────
105,772 67,450
══════ ══════

Income has been deferred for fees and extra charges received in advance of the following academic year, as well as for a grant received in the period relating to funding specifically provided for future academic years.

26

Autism Early Support Trust Limited

Notes to the Accounts (continued)

for the year ended 31st August 2024

14 Analysis of charitable funds

2023/24

----- Start of picture text -----
|||||||| |---|---|---|---|---|---|---| |Analysis of movements in unrestricted funds| |Net| |At 31/8/23|Movement|Transfers|At 31/8/24| |£|£|£|£| |Unrestricted funds| |General funds|110,452|(57,667)|58,372|111,157| |Carington Trust Designated Fund|-|-|350,000|350,000| |Endowment funds| |Edward Gostling Endowment|-|180,000|(30,000)|150,000| |Restricted funds|413,127|(4,934)|(378,372)|29,821| |───────|───────|───────|───────| |Total funds|523,579|117,399|-|640,978| |═══════|═══════|═══════|═══════| |Incoming|Resources| |At 31/8/23|resources|expended Transfers|At 31/8/24| |£|£|£|£| |General funds|110,452|558,906|(616,573)|58,372|111,157| |Carington Trust|Designated Fund|-|-|-|350,000|350,000| |Endowment Funds| |Edward Gostling Endowment|-|180,000|-|(30,000)|150,000| |Restricted funds| |Carington Charitable Trust – Building Project|378,372|-|-|(378,372)|-| |The Paul Foundation|2,917|-|(2,917)|-|-| |Jim Marshall Charitable Trust|4,221|-|(2,878)|-|1,343| |Buckinghamshire Council – Nursery Costs|2,917|-|(2,917)|-|-| |National Lottery|7,425|-|(7,425)|-|-| |D’Oly Carte|3,000|-|(3,000)|-|-| |The Bucks Masonic Centenary Fund|3,150|-|(1,561)|-|1,589| |Vale of Housing Trust|10,000|-|(10,000)|-|-| |Tesco Tokens|1,125|-|(735)|-|390| |Rothschild Foundation|-|10,000|(10,000)|-|-| |Garfield Weston Foundation|-|15,000|(15,000)|-|-| |Barbara Ward Children's Foundation|-|10,000|(10,000)|-|-| |The Weinstock Fund|-|3,000|(3,000)|-|-| |Stobbs Charity Fund|-|1,000|(1,000)|-|-| |Buckinghamshire Council|-|1,000|(1,000)|-|-| |Heart of Bucks Community Foundation|-|6,500|(6,500)|-|-| |Shanly Foundation|-|2,500|(2,500)|-|-| |William Harding's Charity|-|5,000|(667)|-|4,333| |Doris Field Charitable Trust|-|1,000|(1,000)|-|-| |EKFB|-|600|-|-|600| |Aylesbury Town Council|-|2,000|(267)|-|1,733| |Lewin Trust|-|15,000|(10,000)|-|5,000| |The Clare Foundation|-|3,398|(565)|-|2,833| |Jim Marshall Charitable Trust - Soft Tarmac project|-|6,000|-|-|6,000| |Rectory Foundation|-|5,000|-|-|5,000| |Winslow Trust – Soft Tarmac project|-|1,000|-|-|1,000| |───────|───────|─────── ───────|───────| |413,127|87,998|(92,932)|-|29,821| |───────|───────|─────── ───────|───────| |523,579|826,904|(709,505)|-|640,978| |═══════|═══════|═══════ ═══════|═══════|

----- End of picture text -----

27

Autism Early Support Trust Limited Notes to the Accounts (continued)

for the year ended 31st August 2024

14 Analysis of charitable funds (continued)

2022/23

Analysis of movements in unrestricted funds

----- Start of picture text -----
||||||| |---|---|---|---|---|---| |Net| |At 1/9/22|Movement|Transfers|At 31/8/23| |£|£|£|£| |Unrestricted funds| |General funds|126,392|(115,940)|100,000|110,452| |Endowment funds|-|-|-| |Restricted funds|513,375|(248)|(100,000)|413,127| |───────|───────|───────|───────| |Total funds|639,767|(116,188)|-|523,579| |═══════|═══════|═══════|═══════| |Incoming|Resources| |At 1/9/22|resources|expended Transfers|At 31/8/23| |£|£|£|£| |General funds|126,392|478,488|(594,428)|100,000|110,452| |Endowment funds|-|-|-|-|-| |Restricted funds| |Carrington Charitable Trust – Building Project*|478,372|-|-|(100,000)|378,372| |The Paul Foundation|3,919|5,000|(6,002)|-|2,917| |The Rothschild Foundation|1|10,000|(10,001)|-|-| |Vale of Aylesbury Housing Trust - Thriving Communities|2,500|-|(2,500)|-|-| |Charities Aid Foundation|16,796|25,477|(42,273)|-|-| |Heart of Bucks - salaries|833|-|(833)|-|-| |Grand Union Rotary|125|-|(125)|-|-| |WPA Benevolent Foundation|829|-|(829)|-|-| |The Baily Thomas Charitable Fund 10,000|-|(10,000)|-|-| |Bucks Community Rectory Fund|-|5,000|(5,000)|-|-| |The Clare Foundation|-|824|(824)|-|-| |Rotary Club Buckingham|-|1,000|(1,000)|-|-| |Edward Gostling Fund|-|23,576|(23,576)|-|-| |Percy Bilton Fund|-|500|(500)|-|-| |Kop Hill Climb Fund (Hof B)|-|3,000|(3,000)|-|-| |Heart of Bucks|-|8,945|(8,945)|-|-| |Jim Marshall Charitable Trust|-|6,000|(1,779)|-|4,221| |Doris Field Charitable Trust|-|1,000|(1,000)|-|-| |Winslow Council|-|1,000|(1,000)|-|-| |Buckinghamshire Council – Nursery Costs|-|5,000|(2,083)|-|2,917| |National Lottery|-|9,900|(2,475)|-|7,425| |Saturday Hospital Fund|-|2,000|(2,000)|-|-| |D’Oly Carte|-|3,000|-|-|3,000| |The Bucks Masonic Centenary Fund|-|3,150|-|-|3,150| |Vale of Housing Trust|-|10,000|-|-|10,000| |Tesco Tokens|-|1,125|-|-|1,125| |───────|───────|─────── ───────|───────| |513,375|125,497|(125,745)|(100,000)|413,127| |───────|───────|─────── ───────|───────| |639,767|603,985|(720,173)|-|523,579| |═══════|═══════|═══════ ═══════|═══════|

----- End of picture text -----

27

Autism Early Support Trust Limited

Notes to the Accounts (continued)

for the year ended 31st August 2024

14 Analysis of charitable funds (continued)

Name of fund Description, nature and purpose of the fund
General fund The‘free reserves’after allowing for all designated funds
Carington Trust Designated fund This is the residual amount of the Carington Trust funds (see below) held by
the trustees with a designation towards investment in premises in
Buckinghamshire.
Endowment funds:
Edward Gostling Endowment Towards funding the cost of services through interest income generated on
capital held, plus a proportion of the underlying capital transferred to the
General fund each year
Restricted funds:
The Carington Charitable Trust For the securing of new premises for AES. The donor has permitted
reclassification of these funds in both the current and prior year as noted
above.
The Paul Foundation Towards the delivery and development, promotion and advertising of parent
and family webinars programme
Jim Marshall Charitable Trust Towards training and equipment for the Nursery
Buckinghamshire Council – Nursery
Costs
Towards the costs of running the Circle Centre Nursery
National Lottery Towards the salary of Speech and Language in the Nursery
D’Oly Carte Towards the salary of Speech and Language in the Nursery
The Bucks Masonic Centenary Fund Towards IT equipment
Vale of Housing Trust Towards the salary of Head of Children’s Services
Tesco Tokens Towards snacks in the Nursery
Rothschild Foundation Towards Outreach costs
Garfield Weston Foundation Towards General core costs
Barbara Ward Children's Foundation Towards Family Support Service (Parent Support Co-Ordinator Salary and
a portion of management salary for the HoCS) for 12 months
The Weinstock Fund Towards SaLT at the Circle Centre
Stobbs Charity Fund Towards SaLT at the Circle Centre
Buckinghamshire Council Towards the costs of supporting vulnerable children at the Circle Centre
Nursery
Heart of Bucks Community
Foundation
Towards the salary of Head of Children’s Services
Shanly Foundation Towards the salary of Head of Children’s Services
William Harding's Charity Towards the fee subsidies and any bursaries we offer families from
Aylesbury over the next 12 months
Doris Field Charitable Trust Towards the costs of running the Circle Centre Nursery
EKFB Towards the costs of new carpet in the Circle Centre Nursery
Aylesbury Town Council Towards the fee subsidies and any bursaries we offer families from
Aylesbury over the next 12 months
Lewin Trust Circle Centre Core Costs
The Clare Foundation Pilot Project - Parents Portal
Jim Marshall Charitable Trust - Soft
Tarmac project
Soft Tarmac Project
Rectory Foundation Oakley Preschool Project

29

Autism Early Support Trust Limited

Notes to the Accounts (continued) for the year ended 31st August 2024

15 Reconciliation of net movement in funds to net cash flow from operating activities

2024 2023
£ £
Net movement in funds 117,399 (116,188)
Add back depreciation charge 4,820 4,509
Deduct interest income shown in investing activities (9,212) (4,132)
Decrease/(increase) in debtors (14,594) (4,210)
Increase/(decrease) in creditors 38,322 (55,536)
────── ──────
Net cash used in operating activities 136,735 (175,557)
══════ ══════

16 Lease commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
Not later than one year 29,500 26,000
Later than one but not later than five years 118,000 2,167
───── ─────
147,500 28,167
═════ ═════

30

Autism Early Support Trust Limited Detailed Statement of Financial Activities for the year ended 31st August 2024

----- Start of picture text -----
||||||| |---|---|---|---|---|---| |2024|2024|2024|2024|2023| |INCOMING RESOURCES|Unrestricted|Endowment|Restricted|Total|Total| |£|£|£|£| |Donations| |Fundraising income|182,735|-|-|182,735|124,720| |Edward Gostling Endowment|-|180,000|-|180,000|-| |Restricted fundraising|-|-|87,998|87,998|125,497| |──────|──────|──────|──────|──────| |182,735|180,000|87,998|450,733|250,217| |──────|──────|──────|────── ──────| |Income from charitable activities| |Nursery|203,984|-|-|203,984|197,766| |Outreach|157,975|-|-|157,975|146,870| |──────|──────|──────|────── ──────| |361,959|-|-|361,959|344,636| |──────|──────|──────|────── ──────| |Income from investments| |Deposit account income|9,212|-|-|9,212|4,132| |Other incoming resources| |Employer’s National Insurance|5,000|-|-|5,000|5,000| |──────|──────|──────|────── ──────| |Total incoming resources|558,906|180,000|87,998|826,904|603,985| |══════|══════|══════|══════ ══════| |RESOURCES EXPENDED| |Fundraising costs| |Fundraising costs|4,446|-|-|4,446|5,608| |Fundraising salary|52,723|-|-|52,723|60,028| |Social security|5,602|-|-|5,602|6,207| |Pensions|5,272|-|-|5,272|6,051| |Bank charges|2,533|-|-|2,533|1,872| |Professional fees|-|-|-|-|990| |──────|──────|──────|────── ──────| |70,576|-|-|70,576|80,756| |──────|──────|──────|────── ──────| |Charitable activities| |Nursery| |Nursery wages|194,877|-|48,908|243,785|224,225| |Social security|15,674|-|-|15,674|13,990| |Pensions|20,411|-|-|20,411|19,013| |Sundries|845|-|-|845|446| |Books/materials etc|1,697|-|3,613|5,310|4,675| |Bursaries|(934)|-|934|-|-| |Minor equipment|88|-|-|88|439| |Staff training|2,533|-|-|2,533|7,070| |Travel & subsistence|196|-|-|196|-| |Depreciation|4,820|-|-|4,820|4,509| |──────|──────|──────|────── ──────| |240,207|-|53,455|293,662|274,367| |Outreach| |Outreach wages|99,310|-|22,917|122,227|127,004| |Social security|10,232|-|-|10,232|11,618| |Pensions|10,844|-|-|10,844|12,776| |Staff training|461|-|-|461|(25)| |Travel & subsistence|425|-|-|425|575| |Marketing|123|-|-|123|-| |Conference speaker fees|1,325|-|-|1,325|-| |Sundry costs|116|-|-|116|748| |──────|──────|──────|────── ──────| |122,836|-|22,917|145,753|152,696| |──────|──────|──────|────── ──────| |Total charitable activities cost|363,043|-|76,372|439,415|427,063| |──────|──────|──────|────── ──────|

----- End of picture text -----

The above page does not form part of the statutory accounts

Autism Early Support Trust Limited

Detailed Statement of Financial Activities for the year ended 31st August 2024

2024 2024 2024 2024 2023
Unrestricted Endowment Restricted Total Total
£ £ £ £ £
Premises costs
Grounds upkeep etc. 523 - - 523 217
Cleaning and other consumables 2,627 - - 2,627 3,360
Repairs and renewals 2216 - - 216 485
Rent 25,832 - 15,000 40,832 39,824
Rates and water 195 - - 195 810
Heat and light 2,671 - - 2,671 2,926
────── ────── ────── ────── ──────
32,064 - 15,000 47,064 47,622
────── ────── ────── ────── ──────
Support Costs
Administration
Wages 90,092 - - 90,092 107,812
Social security 9,878 - - 9,878 11,269
Pensions 8,963 - - 8,963 10,709
Professional services 22,980 - - 22,980 -
Insurance 3,115 - - 3,115 3,065
Telephone and IT 987 - - 987 926
Printing and stationery 1,236 - - 1,236 958
Sundries 6,123 - - 6,123 10,103
Software 4,874 - 1,560 6,434 12,676
Postage 68 - - 68 57
Recruitment - - - - 4,006
Minor equipment - - - - 231
────── ────── ────── ────── ──────
148,316 - 1,560 149,876 161,812
Charity management and admin
Trustee indemnity insurance 676 - - 676 676
Trustee training and expenses 98 - - 98 504
Accountancy fees 1,800 - - 1,800 1,740
────── ────── ────── ────── ──────
2,574 - - 2,574 2,920
────── ────── ────── ────── ──────
Total resources expended 616,573 - 92,932 709,505 720,173
══════ ══════ ══════ ══════ ══════
Net income/(expenditure) (57,667) 180,000 (4,934) 117,399 (116,188)
══════ ══════ ══════ ══════ ══════

The above page does not form part of the statutory accounts