OpenCharities

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

2023-08-31-accounts

~ ~ r
~
~
e
Summary of the main Providing
childcare for over 65 families this year.
achievements
ofthe charity
during the year
This includes a total of70current children
comprising
toddlers, 39pre-school
and $0school aged children.
of4 babies, 15
The continued
renovation
ofthe setting.
The recruitment
ofadditional
staff
The continued
dedication ofthe existing and long serving team who have
contributed
tothe success ofthe setting.

Report ofthe Trustees 1to2
Independent
Examiner's
Report to the Trustees
Statement
of Financial
Activities
Statement
of Financial
Position
Notes to the Financial Statements 6to 10
Detailed Statement
of Financial Activities
11to 12

REFERENCE AND REFERENCE AND ADMINISTRA TIVE
INFORMATION
TIVE
INFORMATION
Name ofCharity MAJOR STEPS CHILDCARE
Charity registration number 1163764
Principal address St Columb Childrens Centre
Newquay
Road
Newquay
Road
Cornwall
TR9 6RW
Trustees
The trustees and officers serving during the year and since the year end were as follows:
Mrs Sarah Ryan
Trustees
The trustees and officers serving during the year and since the year end were as follows:
Trustees
The trustees and officers serving during the year and since the year end were as follows:
Mrs Tracey Milsom
(Resigned: 31August 2023)
Miss Emma Rooney
Miss Daisy Budge
Mr Mike Higgins
Independent examiners David Jeffeiy 8 Co
The Old Surgery
StColumb
Cornwall
TR96AE
Bankers Barclays Bank
10Church Street
StAustell
Cornwall
s (s ~(-
PL25
4AS
Q(d.~ Q
1 of 12
WKq

MAJOR STEPS CHILDCARE
Statement of Financial Activities
For the year ended 31 August 2023
Notes Unrestricted 202
funds
Income and endowments from:
Donations and legacies 44
Charitable activities 347,701 332,992
Total 347,745 332,99'
Expenditure on:
Charitable activities 4/5 (334,739) (322,709
Total (334,739) (322,709
Net income 13,006 10,28:.
Reconciliation
offunds
Total funds brought forward 458,704 448,421
Total funds carried forward 471,710 458,704
MAJOR STEPSCHILDCARE MAJOR STEPSCHILDCARE MAJOR STEPSCHILDCARE
Statement of Financial Position
As at 31 August 2023
Notes 2023 202
Fixed assets
Tangible assets 10 468,465 468,895
468,465 468,89$
Current assets
Debtors 2,131 2,32t'
Cash at bank and in hand 32,944 25,196
35,075 27,524
Creditors: amounts falling due within one year 12 (7,565) (7,561
Net current assets 27,510 19,96.
Total assets less current liabilities 495,975 488,861
Creditors: amounts falling due after more than one year 13 (24,265) (30,157
Net assets 471,710 458,704
The funds ofthe charity
Unrestricted income funds 14 471,710 458,704
Total funds 471,710 458,704

Activities Support 2023 202
undertaken costs
directly
286,536 48,203 334,739 322,709

nalysis o fs upport costs
2023 2022
Day Nursery
Rent 1,555 6,21(
Rates 8 Water 8,487 5,902
Repair & Renewals 13,647 8,43:.
Training 2,046 83'
Telephone 1,723 1,541
Postage &Stationery 763 525
Cleaning 8 Waste 2,813 6,185
Disposal
Sundries 8 5,403 5,781
Subscription s
Governance costs 11,766 8,983
48,203 44,395
7.Net income/(expenditure) 7.Net income/(expenditure) for the year
This is stated after charging/(crediting):
2023 202
Depreciation ofowned fixed assets 824 969
Accountancy fees 2,220 1,20(:

Total sta ff co sts for the year ended 31 August 2023were:
2023 202
E
Salaries and wages 276,779 270,75.
276,779 270,75:
2023 202
Nursery Staff 18
18

Land and Plant and Fixtures and Computer
Cost or valuation buildings machinery fittings equipment Tot-
E E E E
At 01 September 2022 465,615 2,281 3,178 4,354 475,42f
Additions 390 39C
At 31 August 2023 465,615 2,671 3,178 4,354 475,81f
Depreciation
At 01 September 2022 1,583 2,376 2,571 6,53(
Charge for year 217 161 445 82:
At 31August 2023 1,800 2,537 3,016 7,35:
Net book values
At 31 August 2023 465,615 871 641 1,338 468,46.'
At 31 August 2022 465,615 698 802 1,783 468,89f

Debtors
2023 202
E
Amounts due within one year:
Prepayments and accrued income 2,131 2,32f
2,131 2,32f

2023 202
Trade creditors 1,155 831
Other creditors 5,210 5,53('
Accruals and deferred income 1,200 1,20(:
7,565 7,561
Credit ors: amounts
falling due after more than one year
2023 202
Loans and overdrafts 24,265 30,157
24,265 30,157
Unrestricted Funds
Balance at Incoming Outgoing Balance a
01/09/2022 resources resources 31/08/202
General
Day Nursery 458,704 347,745 (334739) 471,71(
458,704 347,745 (334,739) 471,71(
Unrestricted Funds - Previous year
Balance at Incoming Outgoing Balance a
01/09/2021 resources resources 31/08/202
6
General
Day Nursery 448,421 332,992 (322,709) 458,704
448,421 332,992 (322,709) 458,704
Analysis of net assets between funds
Tangible Net current Creditors
&
Net Asset
fixed assets assets I one year
(liabilities)
Unrestricted funds
General
Day Nursery 468,465 27,510 (24,265) 471,71(
468,465 27,510 (24,265) 471,71(
Previous year
Tangible Net current Creditors
&
Net Asset
fixed assets assets I one year
(liabilities)
f
Unrestricted funds
General
Day Nursery 468,898 19,963 (30,157) 458,704
468,898 19,963 (30,157) 458,704

2023 2022
INCOME AND ENDOWMENT
Donations and legacies
Donations 44
44
Charitable activities
Income from charitable activities 347,701 332,992
347,701 332,992
Total incoming
resources
347,745 332,992
EXPENDITURE
Charitable activities
Cost ofdirect charitable activity (286,536) (278,314)
(286,536) (278,314)
SUPPORT COSTS
Rent
Rent (1,555) (6,210)
(1,555) (6,210)
Rates 8 Water
Rates 8 Water (8,487) (5,902)
(8,487) (5,902)
Repair &Renewals
Repair 8 Renewals (13,647) (8,433)
(13,647) (8,433)
Training
Training (2,046) (835)
(2,046) (835)
Telephone
Telephone (1,723) (1,541)
(1,723) (1,541)
Postage & Stationery
Postage 8 Stationery (763) (525)
(763) (525)
Cleaning &Waste Disposal
Cleaning 8 Waste Disposal (2,813) (6,185)
(2,813) (6,185)
Sundries &Subscriptions
Sundries 8 Subscriptions (5,403) (5,781)
(5,403) (5,781)
Governance costs
Governance
costs
(11,766) (8,983)
(11,766) (8,983)