Reglsiered Ch•riwnumber: 1154939
CtyKpany number: CECOI502 [r￿lStered emternaltyl
KAMELIA KIDS
(cio)
FOR THE YEAR END 31 DECEMBER 2025

KAMELIA KIDS
LEGAL AND ADMINISTRATIVE INFORMATION
P*nJn
Lady Emma Bamard
Trustees
K Haffendtn (Chairl
D Calden¥ood
X Thomp50n
Pjarman
L Smith
Nursery Operations Dlrector
S Charlesworth
Charlty Number
1154939
CLMnpany Number
CE(K11502 Iregistered externally)
Reglstered Ollke & Prin¢pl Addrèss
Kamelia Kids Day Nursery
Wellesley Avenue
Goring-by-sea
Wgrthing
West Sussex
BN12 4PN
Audltors
TC Group
The Courtyard
Shoreham ftoad
Upper Beedin£
Steynin8
West Susséx
BN44 3TN
United Kingdom
Banktrs
HSBC Bank
Warwick Stree¢ Worthing
I Warwick Street
Worthln8
West Sussex
BNII 3DE
Websrte
httpJ/www.kameli8kSds.org.uV

KAMELIA KIDS
CONTENTS
Pa8e
Trustees, RetM)rt
Ststement of Tru5tees' Responsibilities
Report of the IndopendentAuditors
ststement of Financial Activities
li
Balance Sheet
12
Cash Flcw Statement
13
Note5 to the Financwl Statements
14

KAMELIA KIDS
TRUSTEES. REPORT
The Trustees. present the annual report together wlth the flnancial statéments of the charity for the year ended 31
DecemiEr 2025
The accounts have beèn prePa￿d in accordance with the accountin8 policies set out in note 2 tothe account5 and
comply with the Charrty's goveming document, the Charities Act 2011 and Accountin8and Reporting by Charitie5.'
statement of Recomrvended Prartice applicable to charaties preparingthelr accounts in accordance wlth the
Financial Reporting Standard applkable In the UK and Republic of Ireland IFRS 1021.
ObJertfves ond actl¥ltles
Obierts #ndalms
The objects of the Ch•rity areasfollows..
o supry)rt all children particularty those with speci81 additioftèl needs due to sickness, physi￿7 or Mental
disability. poverty or social and economic circumstancès through the provi5K)n ol facilities, help and education,
including 5UPPQrttotheirfamilles and carer5. to enable them to achieve the best possible educatlonal, developmentsi
and other outwnes."
Oblertiwes. strotegies und•dlvttles
The Charitytontinues to fvlfil its objecisthrough the prowsion ol earlyyear5 learnin8 and development to children of
all abllitles within a fully inElusive and integrated environment. The activttl&s continue to be provlded from the
pUrpos￿b￿lIt p￿mIseS in GorirE by Sea and our beach hut on Gothng seafront.
The Early Years Foundation Stage IEYFSI Is the $￿t￿ory framework for all early yearfs providers in En813nd and sets
the standard5 that all early yearfs providers musi meet. Ofsted regulate and inspect all early yearfs providers against
the safeguarding and Welfa￿ requirements and area5 of beaming to determlne how well children are kept safe and
healthy.
Kamelia Kid5 pedagogy focu5e5 on providing an inclusive and rich learnin8 environrnent to prepare chIld￿n for life in
the twenty first century. Moreo¥er. it a5piresto 8Sve children the best start in life and to help them 8row and develop
into emtsiiona1￿ healthy individuals. Kamelia Kid5 currKulum is8uided by thè four overarching principles of the EYFS..
Unlque child
Positive relatlonships
Enabling environments
Learninsand developing
Careful thou8ht is given to inform ourenabling environments lindoors and outdoors), to PTowide ￿soUrCes, activities.
and leaming opportunit*s to meet each child's uDiqu2 requirements. our curriculum is very flexible and r?sponsive
to follow children'5 interests and thosetotally unplanned learning opportunitiesthatsometimescorneout of the blue,
such a5 It unexpectedly snowlng.
Play is at the core of learniw tO8etherwith play&a5ed experiences. We have deS￿ned ¢wrcurriculum to enwurage
children to learn, develgp and flourish throu8h explorin8. experiencift& creatin81 discoverin& relating to, and
Interactingwith the world around thern.
Assessment continues to play èn important part in helpin8educatorsto recognise children's progre55 and understand
their needs with educators spendin8 more tirnE Interacting with the chlldren. Artivities and experiences are planned
that 5UPPOrt children to rnove forward, knowing each child's level of achievement and interest. and then shapir
teaching and learnin8 experiences refletting that knowledge. Attentlon has bèen focused on continuill8 to provSde
SUPPOrt, strate8lts and actiwties to enable child￿n to self and c0-￿Eu18te.

KAMELIA KIDS
TRUSTEES, REPORT
Publkbeneflt
Activities undertaken to furiher
ublic benefi
The trustee5 confirm that they have complied with the requirernents of sertion 17 of the Charitie5 Aa 2011 to have
due regard tothe publlc benefit guidance published bythe Charity Commi55ion for En8land and Wales.
A¢hle¥ements and perfomian¢e
KeyAchff*vements
Kamelia Krds were deli8htedthat Kay Haffenden. Chairof Trustees wasawardedwiththe British Emplre Medal for
5eNces to Early Years. In the Kin<s New Years Hanours 2025.
The nursery received an Ofsted inspection in September. which resulted in a ratingof 'Good' In all areas.
Karnelia Kids 100% success rate with its Apprenticeship programme for both levél 3 IApprenti¢eshipl level 5
(Leadershlp and Management) continued in 2025, ensuring we have a great team of strong educators that are
equipped wlth the skills. knowledge, and prartice to support every child and ￿et their needs.
We currently employ three Early Years Teachers.
Key0per&ti04ry￿1DeveloPrt*rt
The Charlty Discretionary Discount ICDDI is used to 5UPPOrt families with the cost of part or all the nursery fees
andlor cost of hot lunches on a temporary Or Dngoing basis depending 011 the ci¥cumst3nce5 of the child. This
continues to be invaluable to our families during the ¢)ngolng cost of living difficulties. By offering thi5 chartiable
discount we can be sure that children with vulnerable backgrounds aThdlor living in households experiencine
financial difficulty are able tts attÈnd nursery sessions. get a hot meal, be cared fDr in a ￿fe Ènvironment
provided with some stabilityand ctrntinulty In their lives. During 2025 the Charitable discretionary discou￿t given
Increased to £85k12024.. £68kl.
The speci81 educational needs and disabllitie5 ISENOI team has contlnued its much-needed work with the SEND
children and their families. There were 41 children on registerwith a SEND need. The SEND tearn have continued
to Use the"Graduated Approach" of SEN SUPPDrt toa5se5S the needs ofthe children. Provide appropriate support
and implement a continuou5 cycle of asse55ment a5 the needsof these children develop and chan8e. During 2025
there were 5 SEND children with Educational, Heatth and Care Plans IEHCPI. There were 36 children experlenclng
a range of non-complex medical needs. educational needs 2nd behavioural difficulties such a5 poor verbal
communication skills. reduced Fnobility, or struggle to understand, expre55 their emotions gr make ctsnfident,
independent choice5. Wlth challen8ing behaviour ensuing. Slnce the iTrtroductron Df Funded Entitlement for
chlldren aged over 9 months. we are noticSng that ernerging concerns are beine raised earlier. The rernainlng
hildren on role are'mainstream,.
The Nursery Irrprovement Plan for 2025 focused on enhancing standards for quallty learnlng and Care and
improvin8 the outcomes for Ch51d￿n, with the top three priDritie5 bein8=
l. The thanges to the Statutory Framework for the Early Years Foundation Stage September 2025, which
included.. Safer reeruitm¢nL Safer eatin& Safeguarding training. Paediatrics first ald, Whistleblowing,
Children's privacy and safeguardlng minor changes.
2. Reviewing our observation, assesstnent and plannin8 cycle, with the aim of ensuring that we have a
sequenced curriculum. that supports d)ildren's development and Scaffolds leaming.
3. Begin the process of introducing supervised toothbrushing In pre-school.
We focused on staffs. health and well-bein& a healthy team leads to a better work life balance and a greattr
Experience fgr all at nurseryj and ultlmaiely better care lor our chlldren. FDf 50rne years now Kamelia Kids has
provided an Employee Assist Progrdmme for the stsff to acce55 free confidential 5UPPOrt 5ervice& In March we
arran8ed with Arun-wgrthing He8￿h and Well-being servrces to provide the staff with free health Mofs, 24staff

KAMELIA KIDS
TRUSTEES. REPORT
members took parr. At our full staff rneeting on the 315tof March 2025, the Arun-worthtng Health and Well-bein8
t￿M gave a short presentation tothe full team.
Retention and recruitrnert of Sultsb￿ qualrfied staff remained a key ch211en8e during 2025. Usin£ inclusion
funding enabled the nursery to b005t its staff levels by th￿e full time equivalent members of staff to support
existing room staff to en3bleall children including those wffh SEND to be fully supported and irKluded.
Earlyyears Pupil Premium IEYPPI contin￿5 to be usedto ernploy a Spanish speakingmembef of staff to Introdu¢e
Spanish Into the children's learning experience. The impact of learning Spanish is shown thrO￿8h developing
mernory ski115. recalllng of information, enhances children's ability to foEU5, increased problem.solving abilities
and children are more receptive to learntnga second lan8ua8e.
The CCTV5Y5tem instsiied in 2023 continues to be an Importantfartor ir enharKin8the securityand safeguarding
of the Child￿n. A further2 camera were installed in 202S io ensure blinds spots were covereil.
Financial re¥lew
Restricted FuMlinE recenied during 2025 from BBC Child￿n in Need for the SENDCO project was £15l with a
contlnuing commltment of £IOk in 2026.
The government funded Disability Access Fund IDAFI and Early Years Pupil Prernium IEYPPI 3wunted 10 £7.3k
and £5.7k respectively in 2025. The DAF funding IS to help nurseries make rÈasDnable adjustment5 Within their
provision to support Children with a disability and ha5 been used to purchasè educational eouiprnent and
resources, provide specialist tr3intn8for staff and the frtting of acovstic panels to reduce echo and absorb sound
wlthin the rcom5. The EYPP is a government pro8fHm that provide5 additional fundin8 to early years prowdersto
help support di5advarta8ed 2. 3 and 4-year-olds.Thefunding has been used to enhance learningexperiences and
irnprovetheoualityof eare and education forthesechildrenthroughfor example. theemploytrient of our Spanish
educator and the purchase of extra r&ource5, fumrture and equipment.
In Julyweappliedto Ford Britain,fof 3K. to puttowards buyiTr88 9-seatervehicle. Ford Britain Trustare commr(ted
to supporting communttlE5 and pay partKular attent￿n to prolects focusing on education, the environrnent,
childreni people with disabilities. youth attiwitiesi projetts that provide clear benefits to local comfflunities. The
outcome of this application is due end of March 2026.
We have not carried out any other fundraising and bSd writin8 and hen￿ have not used the services ol the
Fundraising consukant throughout 2025.
Local fundraisingand dDll3tion 5UPPOrt for2025was£6.3kwlth thesussex British Ownersmotorcycle clubmaking
their annual donation of £4,500. We have also welcomed a new mtsnthfy drjnation from the Worthing Tuition
Centre, as well as a generous contrIb￿lOn from Dawnjee Photography.
Total income from activities has intre35ed by 21% to £1,735.026 in 202512024.. £1.427.6391 with net income for
2025 of £122,00412024.. £143,6101. Expenditure inC￿aSed by26% to £1,613,022 in 202512024.. £1,284,029).
Staff salaries continueto be our maln expenditure as westriveto retain quality Staff. competingwlth local national
chains who offer higher salaries and support their health and wellbeing.
Our programme of improvements to the nursery environment to enhance securlty, safety, and ￿sOUrceS Is also
Continui￿ to ensure Karnelia Kids nursery retains its hi8h occupancy levels.
The capital improvement Spends approved by the Trustees for 2025 has continued to be used for major
maintenance and refurbi5hrnent projects including the refurbishment of 3 staff tollets. the installation of a
children's kitchen. rep￿Ced a set of door5 to Bluebell room, a security project installing metal railing and gat@s at
the front entrance and the refurbishment of an unused toilet into a HR and Finance o
Unrestricted reserves not invested in property at 31st December 2025 increased to £650,09712024- £527.0851 of
which £115,23612024.. £61.1931 was invested in fixtures and equipment. Currently the level of free reserve5 is
£534A6112024.. £465,892).

KAMELIA KIDS
TRUSTEES. REPORT
Pollcyon reserves
The Tnstees have Teviewed their ￿licy. considering guidance by the Charity Comrnisson, tg estsb115h an acceptable
level of re5eNes.
eased on Six months runn1n8c￿ts. the aspiration oftheTrustees isto hold 5ufficier*t unrestrittedfundsnot commr(ted
or invested in tangible fixed assets I'the free re5erves'l held by the Charlty. Thls amounts to approximately £548k,
currently the level of free ￿ServeS is £534,86112024.. £4GS.8921. The trustees continue to monitor thi5 closely to
safeguard the 'free reservès, whilst (ontlnuing to maintaln the charity's mission alon8slde a prts8ramme of
enhancement to the nur5ey in terrns of educational and stsff resources and infrastructure.
GolnK¢oncern
Kamelia Kid5 has continuedtogrow itsoceupancyduring2025 and has a waiting listgoing into 2027forthe l￿bY room.
With the free ￿seryes now standin8 at £534A61theTrustees are confident that Kamelia Kidswill continueto flourish
intothe futurt.
pl￿S1orIutUre perlods
Almsund keyobje¢dve5fvrAu￿repeTIOds
N¢Ksery improvementplon2026
Followingthe introduction of the Early Years Foundatlon Stage nutr(tion guidance,the nur5erywill befotusin8
on key areas includinB seating and Potture. breakfast and cereals, frur( and vegetables, snacks. staff practice.
celebrating children's birthday'5 heathy ways. drinks. packed lunch portion sizes and content. includlng
updalin8 our PDllcles to reflect these changes.
2. To compliment the nutrition guidance a staff member is undertakingthe Physical and Nutrition Coordinator
IPANCol level 4. NCFE CACHE accredited trainin& programme. Complebns this qualification will pmvide the
nursery with 3 dedicated educatorto champion nutrition, physical attivity. heakh and well-beingforchildren,
familles and staff. Our PANCO has produced a detalled aCt￿n plan, which included Surveying our
parentslcarers and staff to gain feedback Dn areas that we can PrO￿de 5UPPQrt.
3. The sustainability policy and climate action plan will be reviewed and updated. All educational settlngs are
reqUI￿d by the Department of Education to have in place a climate 8rtion plan and a nomlnated lead for
sustalnability to provide clear leadership and drivè change acros5 the nursery
opltolimprovementplanfvr2026
New projects for 2026 intlude the lease of a sfflall mini bus lor beach school alld other outings. the upgrade of two
sets ol internal doors to Improve the safety and security of the buildin8 Including the installation ol an access control
SV5tem a lurther 3 cameras to improve coverage in the babyi toddler and presehool rooms and the installation of 8
awnings to provide much needed sunshade in the garden5.
Trustees and offlcers
Thetrustees and officeis serving during the Year and since the year end were as follows..
Trustees..
K Halfenden
P R Jamian
Lsmith
K Thompson
D Calderwood

KAMELIA KIDS
TRUSTEES, REPORT
structiirejgLWernan￿ and m)nagemerrt
Notsreoliovernthq documeftt
The Charity becarne a Charitable Incorpjrated (Wnisatlon ICIOI with a revised Constltution and a new charity
number111549391 in December 2013. For accountins purp05eS, the transfer was eff*ctive Irom 1st January 2014. A
year laterthe Charity amended irs objrftsandadopted theworking name Kamelia Kids. In Derember2019the wodclng
name of Karnelia Klds was adopted as the le8al name of the Charity.
llttr14ftmentondappolnimentof trustees
Tnstees are elected and removed by the Board of Trustees. The maxlmum number of Trustees shall be 9 and the
rninimum shall be 3.
The Trustees who *rved durlng the year are listed on the legal and administrative pa£e. The TrtJ5tee5 at the date of
approval of the Flnancial Statement5 reffl3in the same as those listed on thè legal and adrninlstrati¥e page.
Indurtlon and tmlnlng of trustees
Pr03pective Trustees are invr(ed to the nursery and shown the range of activrcies that the Charity provides, and th¢y
are also invitèd to attend a Trustees meeting. on￿ apwinted Trustee5 underBO relevant induction trainin8 includSn8
a welcome pack.
The Board of Trustees continueto lookto recruit new trustees wlth relewdnt skills.
Orgunls•tionalstrutture
The Charity is managed by 3 board of Trustees wha meet at least quarterly (with manaBement attendin8 as
appropriatel. The Trustees delegate overall day-to-day managernent of the organisatlon tothe Nursery Operations
irettor. The Finance Mana8erand the twojoint Deputy Nursery Managers all report directly tothe Nursery
Operatlons Director.
The Nursery Is regu13ted by OFSTEQ).
Flnanclal Instruments
ObJertlvesandp)Ildes
The charlty only has financial assets and finanaal liabilities of a kind that qualify as ba￿t financial instrn¢ments. Basic
financial instrumentsare initiallyTeco8nisedattran5artionwdlueand subsequentty measured *their settlementvalue
apartfrom bank loan5 which are subwuently measured at amortlsed cost uSi￿the effe¢tive interest method.
Dixlosure of inforniatlon toaudltor
Each TTUStee has taken steps that they ought to have taken as a trustee to make themselves aware of any relevant
èL¢dlt information and to establlsh that the charivs auditor is aware Of that information. The tr￿teeS confirm ihat
there is no relewdnt information that they know of and of which they kr￿wthe audr(or Is unaware.
The annual report was approved bythetrustee5 of the charityon...
. and signed on Its behaL* by..
K Haffenden
Chair andTru51ee

KAMELIA KIDS
STATEMENT OF TRUSTEES, RESPONSIBILITIES
The trusteesare ￿SPOnSIblèf0r p￿parEn6thetrUstees, report and thefinancial staternents ITh accordarKewith United
Kingdom Accounti￿ Standards (United Kingdom Generally Accepted Actounting Practice) and applicable law and
re8ulations.
The law applicable to charities In England and Walès requlres the trustees to prepare financial statements for each
finanoal year which give a true and falr Mew of the situation of the charity and of the iThcoming resourc&s and
applicatlDn of resources of the chirity for that period. In weparlng these financbal statements, Ihe trustees are
required to:
select suitable attounting poliLies and applythem consistently.
observe th¢ methods and principle5 in the Charities SORP;
make judgements aNJ estimatesthat are reasonable and prudent..
state whether applicable UK Accounting Standards have been follc)wtd. subject to any materlal
departures disclosed and explained in the flnancial statements,. and
prepare the financial statements on the Boing concern b3s15 unless ic is inappropriate to presume that
thè chaiitable company will continue in buslnes5.
The trustees ar¢ responsible for maintsining proper accounting records which disclose with reasonable accurary at
anytlrne thefinancial position of the ch8rityandto enable themt¢ ensurethat the actounts compSywiththe Charitie5
Act 2011. the Charity (Accounts and Reporr51 Re8ulations 2￿)8 and the provislons of the trust deed. They are also
responsible for safeguarding thè asseis of the charity and hence for taking reasonable Steps for the pwention and
detection of fraud and other irregularEtle5.
Approved bythetrustee50f thecharity on......
- and signed on ils Ixhalf bv:
K Haffenden
Chair and Trustee

KAMELIA KIDS
REPORT OF THE INDEPENDENT AUDITORS TOTHE MEMBERS
We have audited the finan081 statements of Kamelia Kids I'the charitable incorporated organisaiion'l for the year
ended 31 December 2025 which comprise the Statement of Finarcial Actlvr(ies, the Balance SheeL the Cash Flow
Statemert and notesto the financial statements, including a summary of significant accounting policies. The financial
reporting framework that has been applièd in thelr p￿paratIOn is applicable law and United Kin8dom Accountin¥
Standards. including Financial Reportlng Standard 102 The Financial Reporting Standard applicable in the UK and
Republic of Ireland Iunlted Kin8dom Generally Accepted Acwunting Pra￿1￿1.
In our opinion, the financial statements..
give a true and falr view of the state of the charitable incorporated organisation affairs as at 31 December
2025 and of Its incorning resources and application of resource5 for the yearthen ended,.
have been property prepared In accordance with United Kingdom Generally Accepted Accountine Prartice,.
and
have been prepared in accordance with the fequlrements of the Charities Act 2011.
Ba$ls for optnlon
We conducted our audit In accordan¢e with Internatlonal stsndards on Auditing IUKI IISAS IUKII and applicable law.
Our re5POn5ibilities under those standards are furthèr described in the AudTtor's responsibilities for the audit of the
f(nancial statements settlon of our report. We are independent Df the charity in accordarKe with the ethical
reqU1￿ments that are relevantto ouraudit of the financi31 statements in the UK, including the FRC'S Ethlcal stsndard.
and we have fvlfllled our other ethKal responsibilities in accordance with these requlrements. We believe that the
audit evidence we have obtained is suffic*nt and appropriate to provide a basis forour oplnion.
Con¢lusJons relatlng to ￿1n& Co￿eM
We have nothin8 to report in respect of the foll*)wing matt2rs in relation to which the 5SAs IUKI require us to report
to you where..
the Trustee5' use of the going concern basis of accounting in the preparation of the financial staternents 15
not appropriattr, or
the Trustees have not disclcKed In the financial statementsany identified material un¢¢rtaint125that maycast
SIgn￿lcant doubt aboLrt the charY(able incorporated organisations ability to continue to adopt the going
Concern basis of accountin8 for a period of at least twelve rnonths from the date when the financial
statements are authorised for issue.
Other Infomiatlon
The trustees are responsible for the other Informatlon. The other Information cornprisES the Information included in
the trustees. annual report, other than the financlal statements and our auditorfs report thereon. OUT opinion on the
finantial statements does not coverthe other inlorniation and, except to the extent otherwise explicltly stated in our
report, we do not express any form of as5urarte conclusion thereon.

KAMELIA KIDS
REPORT OF THE INDEPENDENT AUDITORSTOTHE MEMBERS
In connection with our audit of the financkil statements. our responsibility 15 to read the other information and, In
doing so. consider whether the other information 15 materially inconsistent with the financial statements or our
knowledee obtained in the 3udit or otherwise appears to be materially misstated. If we identify such material
inconsistencies or apparent rnaterièl mi5Staternents. we are required to determine whether there is a material
rnisstatement in the financial statements Dr 8 material misstatementofthe tsther Information. If, based onthework
we have performed, we conclude that there is a material misstatement of this other information, we are required
io reportt￿t fatt.
We have rM)thin8to rep¢rt In thls regard.
Opinlons on other mattèrs pf•xri￿d bythe Charftl•s Act 2011
In our oplnlon. based on the work undertaken in the course of thè audit:
the inforMat￿n given in the trustee¥ repDrt for the Inanclal year for which the financial Statements are
prepared is consistent wf(h the financrdl statements: and
the trustee5' fEPOrt has b¢en prepared in accordance wlth ap￿itable legal regul￿Ments.
Matters on wthichwe are required to rtPDrt by exception
In the IIEht of our knowledge and understanding of the chaTitsble incorporated owni5ation and its envlronment
obt8Sn2d in the course of the audit, wt have not identified material misstatements intheTrustees' report.
We have nothing to report in respect Of the followlng matters in relatM)n to whrch the Charitie5Act 2011 requlres
usto report to you if, in our opinion:
adequate ac¢ountln8 record5 have not been kept, orreturns adequate forour audit have not been received
Irom branches not vis(ced by u5,. or
Ihefinancial statements are not in agreement with the accountln8 records and returns.. or
certain disclosures of trustees, remuneration specified by law are not made.. or
we have ThDt received all the Informatlon and explanationswe requirefor our audit.
Responslbllltles oltrustee5
As explained more fulty in the tru5tees' respon5ibilitFes ststement, the trustee5 are responsible for the preparation
of the financial statements and for being 5at15fied that they gwe a true and fair view, and for such Internal control
a5 the trustees determine is necessaryto enablethe preparation of financial 5t8tements thatare free from material
rniS5tèternÈnt. whether duetofraud or error.
In preparin8 the financial statements, the trustees are reswnsible for assessing the charitable incorpordted
or8anisation's èbilltyto continue as a goin8 concern. disclosing. as applicable. matters related to goin8 Concern ènd
usinBthegoin8 concern ba5isof 3ccountirte unle$5thetrusteeseither intend to liquidatethe charitable intorporated
organi5ation or to ￿￿Se operations. or have no realistic altemative but to do so.

KAMELIA KIDS
REPORT OF THE INDEPENDENT AUDITORSTO THE MEMBERS
AudIt0￿$ responslbilitiesforthe audtt **the flnandal statsments
Ourobjeclives areto obtain reasonable assurance aknut whetherthe financial statements as a whole are freefrom
material misstatement, whether due to frHud OT error. and to Issue av auditorfs report that Includes our opinion.
Reasonable assurance is i high level of assurance, but is not a 8uarantee that an audit conducted in accordanc&
with ISAS IUKI will always detect a material misstatement when It exlsts. Misstatements can arise from fraud or
elror and areconsidered material if, Individuallyor in the aS8￿gate. theycould reasonably be expetted to influence
the economic decisions of user5 tsken on the basisof these financial statements.
Irre8ularitles, includin8 fraud. are instarKes of norfrcompliance with laws and re8ulatlons. The extenl to which our
procedures are capabk of detecti￿ irregularrfcies, includin8fraud, i5 detalled below.
A further dexription of our responsibilities for IIE audit of the financial statements is located on the Financial
Reporting Cou￿11.5 website at.. https.'//www.frt.org.uk/Our-WorVAuditlAudit-and-assurancelStandards-arvJ-
guidancelStandards-and-guidance-for-auditorslAudr(ors-respon5ibilrties-for-auditlDescription-of•8uditors-
respon5ibilities-for4udit.aspx. This description forms part of ourauditorfs report.
Extent tgwhlch the audltwas consldered capabk of detectlng irre8ularilies. IncludinBfraud
The objertives of our audit. in respert tD fraud, are.- to identlfy and a55essthe risks of mateftal rnis51atement of the
financial st3t&ments due to fraud,. to obtain sufficient appropriate audit evidence reg3rding the assessed risks of
material MIS￿ateMent due to fraud. through designing and implernenting appropriate reswnses., and to respond
appropriately to fraud or suspected fra￿￿ identified during the audit. However. the primary ￿spOnSibl11tY for the
prevention and detection of fraud restswith bJthth05e£harged wlth governance ofthe entity and sts management.
Ourapproach wasas*ollow5-.
We identified areas of kws and regulations that ould reay>nably ￿ expected to have a material effetton
thÈ financial statements frorn our general commercial and sector experience, and through discussion with
the direttors and other managernent las required by auditing 5tandardsl, and discussed with the directors
and other managementthe policies and procedure5 re8ardlng compliance with laws and regulation5,'
We identified the following areas as those most likely to have such an effect.. health and safety.. General
Data Protection ReBulatlon IGOPRI,. Ofsted,. Food Standards Agency,. fraud.. bribery and corruptlon and
employment Saw. Auditing ￿andardS l1rn￿É the required audtt procedures to identify non-compliance with
these law5 and regulations to enquiry of the trustees and other rnana8ement and in5pettion of regulatory
and legal corresponden￿, if any.
We considered the legal and regul*ory frameworts dirett￿ applicable 10 the financial staternents
reporting framework IFRS 102 and the Charities Act 20111 and the relevant tax tompliance regulations in
the UK,.
We considered the natilre of the chariVsopemtions. th¢tontrol envlronrnent and busine55 performance,
includin8thÈ keydriversfor man3gernenVs remuneration,.
We communicated identifieil laws and ￿8VIatIOnS throu8hout our tEarn and rernained alert to a
indicatSons of non40mpliancèthrou8hout the audR,.
We considered the procedures and controls that the charity has established to address risks identified, or
that otherwise prevenL deter and detect fraud,. and how 5enx)r management monitors those prrKedures
Int5 controls.

KAMELIA KIDS
REPORT OFTHE INDEPENDENT AUDrroRSTO THE MEMBERS
Based on thls understanding we designed our audit procedures to identify non.compliance with such tsws arnl
re8ulations. Wherethe riskw3sconsidered to be higher. we performed audit proceduresto address each iderrtifled
fraud risk. These procedures included: testing manual journals,. reMewing the financial statement disclosures and
testin8 to supportin8 documentation; ￿rfor￿ing analytical procedures,. and enouiring of management. and we
Ilesi8ned to provide reasonable assurance that the financial staternents werefreefrom fraud or error.
Ing to the Inherent limitations of an audlt. there an unavoidable risk that we may not have detected some
material misstatements In the financial stttement5. even though we have properly planned and Ferformed our
audit in accordance with auditln8 Standards. For example, the further removed non-cownpliance wrch laws and
regulations lirregularltiesl is from the events and transactions reflected In the finarKial ststements. the less likelv
the inherently limited procedures required by auditin8 Standardswould identfy it.The risk is also greaterre8arding
Irregularttles occurring dueto fraud ratherthan error. a5 fraud inVo￿e$ intentlon31 concealment, forgery. collusion.
0rn15s1on or misrepresentation. We are not responsible for P￿ventIng non<ompliance and unnot be expected to
detect non<ornpliance with all laws and ￿gulations.
Use of our rewt
Thls report 15 Tnade solely to the charitable incorporated organi5ation's rnembers. as a body. in accordance wi(h
Charf£ies Act 2011. Our audit work has been undertaken so that we might state to the charitsble incorporated
organisation's members those matters we are required to State to them In an auditorf5 report and for no other
purposÈ. To the lullest extent permitted by law. we do not accept or assume responsibility to anyone other than
the charitable incorporated or8anis*ion and the charitable IrKorporated O￿nISatIOn,S member5 asa body, forour
audit work. forthls report, or forthÈ opinoons WE have formed.
Mark Cummins FCCA (Sen
for and behalf of TC Group
Statutory Auditors
offi￿.. Sussex
or
Audltorl
Dated.. ..i.I.JL¥p.....to 6
io

KAMELIA KIDS
STATEMENT OF FINANCIAL AcfiviTIES
FOR THE YEAR ENDED 31 DECEMBER 2025
Uniestyorted
nds
De5i8nated
funds
Restritted
funds
Totsl 2024
Total 2025
INCOMEFROM:
Donations and leÉa£les
Charitsble £ctlvttie5
ethertradlnE ?ctniltfje5
Investment incgme
Other incorne
Tot•1 Income
029
27,236
20.228
3J265
1,672A42
21.414
1.384,060
1.128
20.537
1,652214
27.132
L679
1,687.562
27?32
1,679
i.ns,026
47.464
1.427.639
EXPENDITURE ON:
Raislngfvnds
Charitable activities
TOt•l expenthvJr•
2￿38
1567.91)4
1570.742
3,440
1,280,589
1,284,029
41280
1.610.184
1,613.022
Net In¢omelley4)enditurel
116A20
io
143.610
Tr3nsfer between funds
17
6J92
16,1921
NEt movernettt in lunds
123.012
16.1921
5,184
143,61D
Fund balances brought
forward
795,871
652.261
17
527W85
253,129
15.657
Fund balwco& carbled
forward
246.937
20,841
917A75
795,871
17
650,097
All income and gains ftsrthe yearare recognised above. All of the above activities are classed as contSnuing.
li

KAMELIA KIDS
BALANCE SHEET
FOR THE YEAR ENDED 31 DECEMBER 2025
2025
2024
Notes
FIXED ASSETS
Tangible as5etS
12
362.173
314,322
362.173
314,322
CURREKfASSETS
Debtors
Cash at bank and in hand
13
11,293
790,845
802.138
903,514
CURRENT LIABlUnÉS
Credltors due within one year
14
{326.5471
1293,6451
CURRENT ASSETS
576.967
508,493
TOTALAS5Efs LESS CURREMt
LIABILITIES
822815
LONGTERM LIABIUTIE5
Credltors due after one VEal
15
(Zl.2651
126.9441
NEfASSEfs
917￿75
795,871
REPRESENTED BY:
17
RESTrICTED FUNDS
20041
15.657
UNRESTRicfED FUNDS
General funds
Desi8nated fund5
650.097
246,937
527,085
253.129
897,034
780,214
917,875
795,871
The notes on pa8e5 14to 241orm part of thesefinancial statement5
The actounts We￿ approved bythe Board of Trustees and slgned ontheir behaW by..
K Haffenden (Chair and Twsteel
Date..
Charty number- 1154939
Company Number-CEIM)1502 Ire8lStered externally)
12

KAMELIA KIDS
CASH FLOW STATEMENT
FOR THE YEAR ENDED 310ECEMBER 2025
2025
2024
Notès
Cosh Jowsfr¢m opwating a¢tNftiès.'
Net income forthe year
A￿uStMentS for:
Depreciation charges
Interest received
Ilncreasel/decrease in debtors
lftcre85e in creditors
122,(IM
143,610
12
31,169
127,33z)
2.345
32.687
21,646
120,537
14521
106.739
13
14
Net ¢ash provlded &)fl{u5ed In) operntlng
att￿ltIeS
I60￿73
246,937
Cash flowsfrom Invest1￿ actlvltles:
Interest receNed
Purchase of tangible fixed assets
Net cash used In Investlng actlvltle5
27.332
179.0201
20.537
142,1941
151,6£81
121,6571
Cash flowsfrom financlng zctlvltle5:
Repayment of loans and borrowln8s
Net cash used In fJrtancin8 8Ctivltles
15,4641
15.3281
15A641
15.328
In¢reaselldeEreasel in cash aWMI cash
ewivalents In the year
Cash and ¢osh equi¥¥lent$atthe bewnnTng of
the year
103,721
219,952
790,845
570.893
Cash and cash tquivalents at the end ofthe
year
894,566
790,845
Analy￿$ ol net cashlldebt)
At31
DKember
2025
At l J￿￿1¥
2025
Cash fluw
Cash at bank and In hand
790.84S
103.721
13

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS {CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
STATWORY INFORMATION
The charity 15 a charitable incorwrated Df8ani5ation, incorporated in England and Wales under the Charities
Act 2011. The address of the registered office is provided in Reference and administrative details. Details of the
tharity's operations are provided in the Report of the Trustees.
The principal place of business Is..
Wellesley Avenue
Goring By Sea
Worthing
West Su55ex
BN12 4PN
ACCOUNTING POUCIES
2.1 Basis of accountin8
ThefinanciHI statements have been prepared underThe CharitiesAct 2011 and in attordancewith thecharities,
Statement of Recommended Practi￿ applicable to charr(les preparlng iheir accounts in accordan￿ with the
Financial Reportin8Standard applicaNein the UK IFRS 1021 leffective lJaauary20191-CharitiesSORP IFRSID21,
and Yhe FSnandal Reporting StaNiJard appli￿ble in the UK and Republic of Ireland IFR51021.
The charitable incorporated Diganisation meds the definition of a pU￿1C benefrt entity under FRS 102. Assets
and liabilities are initially recoBni5ed at cost or transaction value unless otherwise stated in the relevant
accounting poliry.
After feviewine the chart￿$ forecasts and projections. the Trustee$ have a ￿aSonable expectation that the
charity hès adequate resources to continue in operational exi*ence for the foreseeable future. The charity
therefore ctsntiThués to adopt the going concem IK5is in prepariTrg its financial statement
There are no materia5 uncertainties £btsutthe charrtvs abilityto continue as a goingconcern.
The financlal statements a￿ p￿pared in sterlin8, which Ss the functlDn81 currerKy of the charity. Monetsry
amwnts rn thesefinanclal statements are rounded tothe nearest pound.
2.2 Incorr
All income 15 recognised once the charity has entitlementto the incorne. it 15 probablethatthe Income will be
received and the amount of the income receivable can be measured reliably.
Domtions Qnd legucles
Donations are recognised when the charity has been notified in writing of b)th the arMunt and settlement
date. In the event that a donation 15 subjett to condltiorts that requlre a level of performancè by the charity
befgre the charity is entitled to the funds, the Snmme is deferred and not recognised until either those
conditlDns are fully met, orthe fulfilment of those conditions is whollywithln the control of the charity and it is
probable th* these conditions will be fulfilled in the repDrtin8 peiiod.
Grnntsrttelvuble
Grants are reco8n15ed whenthe chaTity has an entitlement tothe funds and any eondltlons linked to the grants
have been m￿. Where performance conditions are attached ttsthe 8rant and are yet to be met. the income is
recognised as a liability and included on the balan￿ Sheet as deferred income to be released.
14

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS ICONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
2 AccoupmNG POUOES ICONTINUEDI
Glfts klrtd
Grfts in kind are recogni5ed in drfferent ways dependent on how they are used by ihe Eharity-.
lil Those donated for r*ale produce income when they 3re sold. They are valued at the amount actually
realised.
lill Those donated foronward transmission to beneficiaries are included in the Statementof FinancialActIv￿*ieS
as incoming resources and resources expended when they are distributed. They arevalued atthe amount the
charity would have had to payto acquire them.
liiil Th052 donateLI for use by the charity itself are intluded when receivable.They a￿ valued atthe aTllOUrtthe
charity WDuld have had to payto acquire them.
2.3 Expendlture
Expendr(ure Is accouffled for on an accruals tk51swfLh irrecoverable VAT Included with the item towhlch it rektes.
Redundancy and terniination payments are char8ed to the Statement of ￿nancial Attivities on an accmal basls.
GovemanTrcost5 includethose c05tsassociated wf(h meetin8thetonsritutlonal and strtutory requirementsof the
Ch￿ily and includethe auditfeesand costs linkediothe strategkmanagement ofthechaiity.
I costs a￿ alkxat& between expendicure categories and departrnerts on a basis deygned to reflett the use ef
the resource. Q)sts relatin8to a partlcularactivity3re alocatéd direttly.
2A Taxation
Thecharty isconsideredto passthetests set out in Paragraph I khedule 6ofthe FinanteAct 2010andtherefore
it meet5the defLnition of a charitable inccrwr3ted or8anisation for LJKcorporationtax purposes. Accordinglyi the
charity 15 POtentiallye¥emptfromtax3tion in re5pectof incomeorcapr(al gains ￿e1ved within categories covered
by Chapter3 Part li ofthe Ccsrpofation TaxAct 2010orSealon 256 of the Taxation of ChargeableGainsAct 1992,
to the e*centthat such irKorne oreains are applled exduslvely to tharitable wrposes.
2.$ TantlblÈ fixed assets and depre¢latlon
Tangible fixed assets Dther than freehold land are 5tsted at C05t less depreciation. Depreciation is provided at
rates calculated to write off the cost les5 estimated residual value of each asset over its expected useful life as
toll¢yws.'
Freehold property
-10% 5trd¥ht line
Leasehold buildines, extenslons and alterations -Period of lease199 years from 11.09.19781
Property improvements
-15% strai8ht line
Equlpm&nt
.20% straight line
Complrterequipment
-25% 5trai8ht line
2.6 Cash at bankand in hand
Cash at bankand cash equivalents are bas￿finan￿al assets and Include depDSits held at call with bank
15

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS ICONTINUED)
FOR THE YEAR EAIDED 31 DECEMBER 2025
2 ACCOiThrnNG POLiaESICONTINUEDI
2.7 Creditors and provisions
Creditors and promsions are recognised where the charlty has a present oblEation resulting from a past event
th3t will probably result in thetransferof fJnds to a third party and the arnount due to settle the 0￿￿gatIon can
be measured or e5tirnated reliably.
2A Borrowlngs
1nte￿5t-bearinc borrowings are initialfy retordéd at fair value. net of t￿nSaCtIOn costs. Interest-bearin8
bo¥rowings are subsequently carried at amortised cost, with the difference between the procèeds. nd ¢f
transaction costs. and the amount dueon redemption being recognised as a ch3rge to the Statement of Flnancial
Activities over the pericé of the relevant ly)rrowin8. Interest expense is recogni5ed on the basi5 of the effective
inter25t method and ￿ included in interest P3yatrAe and similar Cha￿e% Borrowln8s are dassified as current
liabilities unlessthecharity hasan unconditional ri8htto defer5etUementof the liabilityforat leasttwelve months
after the r@portin8 date.
2.9 Dtbtors
Trade and other debtors are recc8nlsed at the settlement amount due.
2.10 Lease and hlre pur¢hasècommitmènis
A5set5 held under finance lease5 ar￿ hire purchasecontractsare capitalised in the balancè sheet and depreciatèd
overtheire¥pected useful lives. The interestelement of leasing payments rep￿SentS a constant tyoportion of the
outstandinB capital.
All other le?ses are reBarded as operaiing leases and the payrnents made under them are charged to the
Statement of Financial ALtivitie5 Dn a strdight4ine basi5 over the leaseterm.
2.11 Fund acco￿tIng
Gener?1 funds and unrestritted funds are available for use at the discretion of the Trustees In furtherants of the
general objertives dthe C￿rItY and have not been designated for other purpose
Desig￿ted funds comprtse unrestritted funds that ha¥E been Set aside by the Trustees for wrticular purp95es.
The aim and use of each designated fund is set out in mte 17to the financial 5t4ternerJts.
Restricted fund5 are funds which are to be used in aCCordar￿e with spetific restrietions irnposed by donors Dr
whlch have been raised bythe charityfor particularpurposes. The cost of raisingand administeringsuch fundsare
charged against the specific fund5. The aim and Use ol each ￿Stricted fund is set out in note 17 to the financial
statements.
2.12 C¥ltlul accountin8 èslimatès and judgements
In the application ol the charitws accounting wlicies, the trustee5 are ￿QuIred to make judgements, estimates
and assumptions about the carrying arnount of assets and liabllRies that are not readily apparent Irom other
sources. The estlmates and assctlated assumptions are based on historical exFerience and otherfartors that are
onsidered to be relevant. Actual resuSt5 may differfromthese estimates.
The estimates and undertyin8 8ssumption5 are reviewed on an ongoing basis. ReMsion5 to ￿cOUntIng esttmales
are recognised in the period in which the estirnatè is revised.
Thetrustees do not Co￿lder that there are any crttlcal estimates orareas crf jud8ernent that need to be brought
to the attention of the readers of thefinancial statements.
16

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS {CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
TAXAMON
The charitable incorporared company is re8lStered a5 a Charity and all of its incorne falls within the exefflptl0￿5
under Part 11 of the Corporation TaxArt 2010.
INCOME FROM OONAnoNSAND LEGACIES
Unrestikted
Rèstrirted
Totzl
2025
Totsl
2024
IM79
I￿79
501
BBC Children In Need
Is,&Jo
15.0
Is,o(KJ
West Sussex County Council
12236
12.236
Dawn Jee PhotO8raphy
269
Worth1ngTuit￿n Centre
Sussex British Motorcycle
Owners Club
loo
100
45CY)
Gift aid
81
81
113
Total
6,029
27,236
33265
2L414
INCOME FROM OTrIER7RADING AcnvmES
Unrestrl¢t•d
Resttf¢tsd
Total
20Z5
Total
2024
Other fundraising
1,128
INCOME FROM INVESTMENTS
Unrnstrirt
ReStrI(￿d
Total
2025
Total
2024
Inter&t and dividend5
27.332
27,332
20,537
17

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
INCOME FROM CHARITABLEAcllMTIES
Unrestrlrted
Restricted
Total
2025
Total
2024
Nursery fee income
1,652214
20,228
L672A42
1,384.060
OTHER INCOME
Unrestritted
Restricted
Total
2025
Total
2024
Sundry income
1.679
L679
5DO
A￿AL￿soF EXPEND￿vRE
Staff c05t5
Depr¢¢iation
Other
Costs
Total
Total
2025
2024
Cost of ralstn8 fund5:
Fundraising
Total cost of raising fund5
2.838
2.838
2,838
Z,838
3,440
3,440
Charltable expenditure:
Premises
Nursery pxpensts
SuppDrt and governance
¢osts
Total charicable expenditure
29.IZQ
1,139,225
31,169
80,950
ISB2
141239
1.297.$05
119.685
1.045.859
134A61
36.579
171A40
115.045
IJ03.Z06
31,159
275A8
1.610,184
1.280,589
Total expendllyre
IJ03206
31.169
278.647
1,613,022
1,284.029
Analy555 Otsupp)rt and g¢wemance costs:
Total
20ZS
Total
2024
Govemance c05ts'.
Auditors. remuneration for audlt services
Total governance costs
9,240
9.Z40
8.640
8,640
Support C05ts'.
Legal and professional fees
Staff wages, natlonal Insurance and pension
Finance c05t5
Qther support costs
Total sypport and £ovewnance (osts
IL936
134,861
8,626
88,427
1,597
7.755
13.S87
171,440
115.045
18

KAMELIA KIDS
NOTESTO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
io
srAFF C0$15
The average monthly headcount duringthe year expressed 35 full time equivalentswas as follows..
2025
Number
2024
Number
Dlrect staff
Support staff
42
37
47
41
The a88re8ate payroll costs for the yearwere as follows..
2025
2024
Wages and ￿laries
Social security costs
Other pension costs
lJ75.754
99,551
27.gN)I
1303,206
954.492
58,853
15.233
1,028.578
No employee reTrived salary and benefrts e￿edIng £60,00012024'. nonel.
None of the Trustees re￿]ved reffluneration orother benelits from the charityorany connected No
Trustees12024.' none) had expenses reimbursed duringthe year12024: £nill.
The Trustees cen5iderthe key m3nagemÈnt personnel of the charity tts tonsist of the Nursery Qperatlons
Director. The Finance Manager. and two Deputy Nursery Managers. The total employee benefrts of the kev
mana8ement personnel of the charity were £217.95712024.. £163,299).
19

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2Q25
li
COMPARATIVE STATEMENT OF FINANCIALACtivmES-31 DECEMBER 2024
Uw45trKt8d
funds
ReS￿lled
funds
Total 2024
INCOME FROM:
Donations and le8a¢les
ChÉritable activities
Other tr3ding activltie5
Investment Income
Other Income
Totsl Income
5,544
1,368,914
1,128
20.537
500
1.396.623
15,870
15,146
21,414
1,384.060
1,128
20,537
500
IA27,639
31,016
EXPENDITURE ON:
Raisin8 fvnds
3,440
1,280,$89
1,284,029
1,249,907
253347
30,682
30,68Z
Total expendlturp
Net ineomellexpendlturel and net
movement in fund5
143,276
334
143,610
Fund balances brought forward
636.938
15,323
652.261
Fund balance5atcarried forniard
780,214
15,657
795￿7]
2D

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12 TANGIBLE FIXED ASSETS
Land
Fumiiurè &
Total
& Bulld1￿$
Equipmènt
Cost
At I January 2025
Additions
718.540
293.835
79,020
372.8S5
1.012.37S
79,020
1.091395
At 31 De￿rnber2O2s
718,540
Depre¢iati(
At l January 2025
Charge forthe year
At 31 De¢ember2025
465,411
6,192
4n.603
232.642
24,977
257.619
698￿53
31,169
729222
Net bookvalue
At 31 December2025
246.937
115,236
362,173
314,322
At 31 December 2024
253.129
61.193
Included in the total net book value of land and buildin8s is £3.00012024- £4,SIXI in respert of freehold
propertyand E243,93712024.. £248,6291 in respect of leasehold property-
13
DEBT
2025
2024
Trade debtor5
iJii
7ffi37
710
Prepayments
10,583
11,293
21

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
CREDrroRS
2025
2024
Trade creditors
4,907
21,520
5.666
Othertèxation and social seturity
Other creditors
15,193
258,046
36N71
s.f￿13
227.968
Accruals
39,430
5,388
293,645
Bank loans Isee note 151
326,547
Included withln other creditors rs deferred Income totalling £241.57912024.. £206,303]. £231.57912024..
£196.3031 represents nursery fees received in advanc& relating to January 2026. £10,00012024.. £10.￿)0}
relates to a Children in Need donation.
Is
CREDITORS: due after oneyear
2025
2024
Bank loans
21,265
26.944
The loan relates to a Bounce Bank Loan which had a stsrt date of 15July 2020. The loan is repayable over 10
years. No interest was ch3r8ed in thef115112 months, the appli£able interest rate followin8 this period 15
2.5%.
16
OPEPATING LEASE COMMITMENTS
2025
2024
Falling due within one year
Falling due between two and five years
1.542
6,166
I,ooi
1.715
7,708
2.716
The amount expenses tothe Stalement of Financial Activities during the year in relation to operating leases
was £1.78112024.. £9681.
22

KAMELIA KIDS
NOTESTO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
17
SUMMARYOF FUND MOVEMENTS
Balancè at I
January 2025
Incrffie
Expendliure
Transfer
Balance at 31
December20Z5
Unrestrlcted fvnds
Generaliund
DeSI￿ated funds
Capital reserve
527.085
1,687,562
11,570,742)
6.192
650,097
253.129
780,214
16.192
246,937
897,034
1.687,562
11,570,742)
RÈstNcted futhjs
SENDCO salary 8rants
15,(
115,0001
Early Years Pupil Premium
5,146
11.044
115.6591
11.3201
110,3011
142,2801
Disability Auess Fund
EY Expansion Grant
10.511
9,184
12,236
47.464
18.375
1.935
20A41
15,657
Total fund5
795.871
1.735.026
11,613.0221
917,875
The specific purposes for which the funds are ttr bt applied are as fOl￿W
Grants were received from source5 including BBC Children in Need during the year to meet specifit Cost5, indudin8
salaries. Other balances carried forward are expected to be spent in 2026.
The capr(al reserve is a designated fund, reflectln8 the net b￿k value Df the freehold and leasehold buildings, whlch
is rnaintained for the purposes of fulfilling the tharity's principal objetts and to d15tln8ulsh such amtsunts from those
remaining available in the General Fund to seNice the day-io-day commitments. The translerfrom the general fund
relates to the depreciaiion on the butldingsto ensureihe net book value is correct.
23

KAMELIA KIDS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR EIVDED 31 DECEMBER 2025
18 ANALYSIS OF N￿A$S￿l5 BEfwEEN FUNDS
UnTe5trlcted
fvnds
Des1V￿ted
funds
Restricted
funds
2025
Total
Fund balances at 31 December 2025
are represented by..
Fixed assets
Current a5set5
Credrtors.. amounts falling due w￿h1n
one year
Credr(ors'. amountslallin8 due over
one year
115,236
882,673
246.937
362,173
903,514
20,841
1326,$471
1326,5471
1212651
121,2651
650.097
246.937
20.841
917,875
Unrestritted
fund5
Designated
funds
Re5trlcted
funds
2024
Total
Fund balances at 31 Decembèr 2024
are represented by:
Fixed a55et5
Current a55et5
Credi(ors'. amounts falling due within
one y2ar
Creditors: amounts fallln8 due over
one year
61.193
786.481
253.129
314,322
802.138
15.657
1293.6451
1293.6451
126,9441
126,9441
527,085
253,129
15.657
795.871
DEFINED CONTRI8LilloN PENSION SCHEME
The charity operates a defined contributron scheme. The pension cost ch8rEe forthe year represents
contrlbutions payable by the charityto the schetne aad arnounted to £27.90112024.. £15.2331. At the year-
eJKI £5.13812024.' £3,435) was accrued in respect of contributions dueto the scheme.
20
RÉLATED PARTYTRANSAcfioNS
K Thompson. a trustee of the charity, is also 3 director of Nevalee Business Solutions Ltd INBSLI. Durin8 the
year NBSL provided IT support totsllin8 £2.06012024= £1.8721 tothe charity under normal commerci81 terms.
The amount due to N65L at the year.end was £23412024= £1561.
Pjarman, a trustee of the charlty, donated use of accountlng Softwa￿10 the charty with a total fair value of
£56412024.. £5641. The grft wa5 unrestricted and wa5 reco8nized at fcs market value at the date of donation.
24