Wivenhoe Pre-School
Charity No. 1150173
Company No. 07578727
Trustees' Report and Unaudited Accounts
31 August 2025
Wivenhoe Pre-School Contents
| Pages | ||
|---|---|---|
| Trustees' Annual Report | 2 | |
| Independent Examiner's Report | 3 | |
| Statement of Financial Activities | 4 | |
| Summary Income and Expenditure Account | 5 | |
| Balance Sheet | 6 | |
| Notes to the Accounts | 7 to | 13 |
| Detailed Statement of Financial Activities | 14 to | 15 |
Page 1
Wivenhoe Pre-School Trustees Annual Report
The trustees, who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the unaudited financial statements of the charity for the year ended 31 August 2025.
REFERENCE AND ADMINISTRATIVE DETAILS
Company No. 07578727
Charity No. 1150173
Registered Office
The Bungalow Broome Grove Wivenhoe Colchester, Essex CO7 9QB
Directors and Trustees
The Directors of the charitable company are its Trustees for the purposes of charity law. The following Directors and Trustees served during the year:
S. Clubb J.L. Hannah O. Reeves C. Sparrow D. Tarala
Accountants
Quantic Accountancy Limited 1 Second Avenue Bluebridge Halstead Essex CO9 2SU
The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).
Signed on behalf of the board
skclubb
~~S. Clubb~~ signed on 12/11/2025, 13:03:13 GMT Trustee
06 November 2025
Page 2
Wivenhoe Pre-School Independent Examiners Report
Independent Examiner's Report to the trustees of Wivenhoe Pre-School
I report to the charity trustees on my examination of the financial statements of Wivenhoe Pre-School for the year ended 31 August 2025.
Responsibilities and basis of report
As the charity's trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act.
Having satisfied myself that the financial statements of the Charity 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 charity's financial statements 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
I have completed my examination. I can confirm that no material matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in accordance with section 386 of the 2006 Act ; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the accounting requirements under section 396 of the 2006 Act other than any requirement that the financial statements give a 'true and fair' view which is not a matter considered as part of an independent examination; or
-
the financial statements 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 financial statements to be reached.
Mr Stuart Foster (FCCA) ACCA Quantic Accountancy Limited 1 Second Avenue Bluebridge Halstead Essex CO9 2SU 06 November 2025
Page 3
Wivenhoe Pre-School Statement of Financial Activities
for the year ended 31 August 2025
| Notes Income and endowments from: Charitable activities 4 Investments 5 Total Expenditure on: Charitable activities 6 Other 7 Total Net gains on investments Net (expenditure)/income 8 Transfers between funds Net (expenditure)/income before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds 2025 £ 117,328 167 |
Total funds 2025 £ 117,328 167 |
Total funds 2024 £ 87,172 218 |
|---|---|---|---|
| 117,495 8,436 112,227 |
117,495 8,436 112,227 |
87,390 4,636 80,234 |
|
| 120,663 - |
120,663 - |
84,870 - |
|
| (3,168) - |
(3,168) - |
2,520 - |
|
| (3,168) | (3,168) | 2,520 | |
| (3,168) 35,164 |
(3,168) 35,164 |
2,520 32,644 |
|
| 31,996 | 31,996 | 35,164 |
Page 4
Wivenhoe Pre-School Summary Income and Expenditure Account
for the year ended 31 August 2025
| Income Interest and investment income Gross income for the year Expenditure Depreciation and charges for impairment of fixed assets Total expenditure for the year Net (expenditure)/income before tax for the year Net (expenditure )/income for the year |
2025 £ 117,328 167 117,495 120,173 490 120,663 (3,168) (3,168) |
2024 £ 87,172 218 |
|---|---|---|
| 87,390 | ||
| 84,380 490 |
||
| 84,870 | ||
| 2,520 | ||
| 2,520 |
Page 5
Wivenhoe Pre-School Balance Sheet
at 31 August 2025
| Company No. 07578727 Notes 2025 £ Fixed assets Tangible assets 10 1,468 1,468 Current assets Cash at bank and in hand 30,966 30,966 Creditors:Amount falling due within one year 11 (438) Net current assets 30,528 Total assets less current liabilities 31,996 Net assets excluding pension asset or liability 31,996 Total net assets 31,996 The funds of the charity Restricted funds 12 Unrestricted funds 12 General funds 31,996 31,996 Reserves 12 Total funds 31,996 |
2024 £ 1,958 |
|---|---|
| 1,958 33,519 |
|
| 33,519 (313) |
|
| 33,206 35,164 |
|
| 35,164 | |
| 35,164 | |
| 35,164 | |
| 35,164 | |
| 35,164 |
These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
For the year ended 31 August 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
Approved by the board on 06 November 2025
And signed on its behalf by:
skclubb
S. Clubbsigned on 12/11/2025, 13:03:13 GMT
Trustee
06 November 2025
Page 6
Wivenhoe Pre-School Notes to the Accounts
for the year ended 31 August 2025
- 1 Accounting policies
Basis of preparation
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 (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
-
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity.
-
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values.
-
Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Income
-
Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
-
Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
-
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material.
Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Page 7
Wivenhoe Pre-School Notes to the Accounts
Expenditure
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates.
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs. Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
- Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Tangible fixed assets and depreciation
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:
Fixtures, fittings and 15-25% Reducing balance equipment
Stocks
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.
Trade and other debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Page 8
Wivenhoe Pre-School Notes to the Accounts
Trade and other creditors
Short term creditors are measured at the transaction price. Other creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
Leased assets
Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.
Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.
Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs.
Assets held under finance leases are depreciated in the same way as owned assets.
Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.
Receipt of donated goods, facilities and services
All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.
2 Company status
The company is a private company limited by guarantee and consequently does not have share capital.
Page 9
Wivenhoe Pre-School
Notes to the Accounts
3 Statement of Financial Activities - prior year
| 3 Statement of Financial Activities - prior year |
|||
|---|---|---|---|
| Income and endowments from: Charitable activities Investments Total Expenditure on: Charitable activities Other Total Net income Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 4 Income from charitable activities Pre-School fees and funding Fundraising events 5 Income from investments Deposit account interest |
Unrestricted £ 116,849 479 117,328 Unrestricted £ 167 167 |
Unrestricted funds 2024 £ 87,172 218 87,390 4,636 80,234 84,870 2,520 2,520 2,520 32,644 35,164 Total 2025 £ 116,849 479 117,328 Total 2025 £ 167 167 |
Total funds 2024 £ 87,172 218 |
| 87,390 4,636 80,234 |
|||
| 84,870 | |||
| 2,520 | |||
| 2,520 | |||
| 2,520 32,644 |
|||
| 35,164 | |||
| Total 2024 £ 86,916 256 |
|||
| 87,172 | |||
| Total 2024 £ 218 |
|||
| 218 |
Page 10
Wivenhoe Pre-School Notes to the Accounts
| 6 | Expenditure on charitable activities | |||
|---|---|---|---|---|
| Unrestricted | Total | Total | ||
| 2025 | 2024 | |||
| £ | £ | £ | ||
| Expenditure on charitable | ||||
| activities | ||||
| Pre-School fees and funding | 8,436 | 8,436 | 4,636 | |
| Governance costs | ||||
| 8,436 | 8,436 | 4,636 | ||
| 7 | Other expenditure | |||
| Unrestricted | Total | Total | ||
| 2025 | 2024 | |||
| £ | £ | £ | ||
| Employee costs | 94,289 | 94,289 | 66,565 | |
| Premises costs | 12,076 | 12,076 | 8,531 | |
| Amortisation, depreciation, | ||||
| impairment, profit/loss on | 490 | 490 | 490 | |
| disposal of fixed assets | ||||
| General administrative costs | 3,929 | 3,929 | 3,308 | |
| Legal and professional costs | 1,443 | 1,443 | 1,340 | |
| 112,227 | 112,227 | 80,234 | ||
| 8 | Net (expenditure)/income before transfers | |||
| 2025 | 2024 | |||
| This is stated after charging: | £ | £ | ||
| Depreciation of owned fixed assets | 490 | 490 | ||
| Independent Examiner's fee | 543 | 452 | ||
| 9 | Staff costs | |||
| 2025 | 2024 | |||
| Salaries and wages | 93,537 | 66,124 | ||
| 93,537 | 66,124 | |||
| No employee received emoluments in excess of £60,000. | ||||
| The average monthly number of full time equivalent employees during the year | was as follows: | |||
| 2025 | 2024 | |||
| Number | Number | |||
| Pre-school | 6 | 6 | ||
| 6 | 6 |
Page 11
Wivenhoe Pre-School Notes to the Accounts
10 Tangible fixed assets
| Cost or revaluation At 1 September 2024 At 31 August 2025 Depreciation and impairment At 1 September 2024 Depreciation charge for the year At 31 August 2025 Net book values At 31 August 2025 At 31 August 2024 11 Creditors: amounts falling due within one year Accruals 12 Movement in funds Restricted funds: Unrestricted funds: General funds Total funds 13 Analysis of net assets between funds Fixed assets Net current assets |
At 1 September 2024 35,164 35,164 |
2025 £ 438 438 Incoming resources (including other gains/losses ) £ 117,495 117,495 |
Fixtures, fittings and equipment £ 4,036 4,036 2,078 490 2,568 1,468 1,958 Resources expended £ (120,663) (120,663) Unrestricted funds £ 1,468 30,528 31,996 |
Total £ 4,036 |
|---|---|---|---|---|
| 4,036 | ||||
| 2,078 490 |
||||
| 2,568 | ||||
| 1,468 | ||||
| 1,958 | ||||
| 2024 £ 313 |
||||
| 313 | ||||
| At 31 August 2025 £ 31,996 |
||||
| 31,996 | ||||
| Total £ 1,468 30,528 |
||||
| 31,996 |
Page 12
Wivenhoe Pre-School Notes to the Accounts
14 Reconciliation of net debt
| Reconciliation of net debt | |||
|---|---|---|---|
| Cash and cash equivalents Net debt |
At 1 September 2024 £ |
Cash flows £ |
At 31 August 2025 £ |
| 33,519 | (2,553) | 30,966 | |
| 33,519 33,519 |
(2,553) (2,553) |
30,966 | |
| 30,966 |
15 Related party disclosures
Controlling party
The company is limited by guarantee and has no share capital; thus no single party controls the company.
Page 13
Wivenhoe Pre-School Detailed Statement of Financial Activities
for the year ended 31 August 2025
| Income and endowments from: Charitable activities Pre-School fees and funding Fundraising events Investments Deposit account interest Total income and endowments Expenditure on: Charitable activities Pre-School fees and funding Total of expenditure on charitable activities Employee costs Salaries/wages Staff entertainment Staff training Premises costs Rent Premises cleaning General administrative costs, including depreciation and amortisation Depreciation of Fixtures, fittings and equipment Equipment expensed General insurances Stationery and printing Subscriptions Sundry expenses Telephone, fax and broadband Legal and professional costs Audit/Independent examination fees Accountancy and bookkeeping |
Unrestricted funds 2025 £ 116,849 479 117,328 167 167 117,495 8,436 8,436 8,436 93,537 118 634 94,289 11,554 522 12,076 490 2,457 804 229 - 135 304 4,419 543 900 |
Total funds 2025 £ 116,849 479 117,328 167 167 117,495 8,436 8,436 8,436 93,537 118 634 94,289 11,554 522 12,076 490 2,457 804 229 - 135 304 4,419 543 900 |
Total funds 2024 £ 86,916 256 |
|---|---|---|---|
| 87,172 | |||
| 218 | |||
| 218 | |||
| 87,390 4,636 |
|||
| 4,636 | |||
| 4,636 66,124 160 281 |
|||
| 66,565 | |||
| 8,115 416 |
|||
| 8,531 | |||
| 490 1,909 977 - 215 47 160 |
|||
| 3,798 | |||
| 452 888 |
Page 14
Wivenhoe Pre-School Detailed Statement of Financial Activities
| Wivenhoe Pre-School Detailed Statement of Financial Activities |
|||
|---|---|---|---|
| Total of expenditure of other costs Total expenditure Net gains on investments Net (expenditure)/income Net (expenditure)/income before other gains/(losses) Other Gains Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
1,443 112,227 120,663 - (3,168) (3,168) - (3,168) 35,164 31,996 |
1,443 112,227 120,663 - (3,168) (3,168) - (3,168) 35,164 31,996 |
1,340 |
| 80,234 | |||
| 84,870 - |
|||
| 2,520 | |||
| 2,520 - |
|||
| 2,520 | |||
| 32,644 | |||
| 35,164 |
Page 15
Signatures' technical details
Signatures
wivenhoepreschool@hotmail.com
12/11/2025, 13:03:13 GMT
Fingerprint
8ceee1ac565f792315d8bcc90aa02081bde221a2
Event log
10.50.10.151 06/11/2025, 11:09:10 GMT Signing request created. System 06/11/2025, 11:09:24 GMT Notification sent to wivenhoepreschool@hotmail.com. System 11/11/2025, 14:42:42 GMT Reminder sent to wivenhoepreschool@hotmail.com. System 12/11/2025, 13:02:47 GMT Signing page opened by signee wivenhoepreschool@hotmail.com. System 12/11/2025, 13:03:13 GMT Signee wivenhoepreschool@hotmail.com signed document. System 12/11/2025, 13:03:13 GMT Signing process completed.
Summary
Envelope's ID: 2bpdao29 Document's hash: 4c345dd1d4e411e15a0e6812d4c4ee4d07a9eab09823d8b539abb182ee1e752d Final stamp: 12/11/2025, 13:03:14 GMT
----- Start of picture text -----
Verification QR Code
----- End of picture text -----