LONG ITCHINGTON PRE SCHOOL
& OUT OF SCHOOLCLUB
Trustees, Annual Report for the year endlng 31st August 2021.
1170843
Stockton Road, Long Itchington, Southam, CV47 9QP
Alexandra Feasey (whole year)
Emma Lenihan (whole year)
Becky Pell (whole year)
Claire Hopkins
Sarah Amaira
Charfty Number:
Address:
Trustees:
Senior Staff:
Note: Unusual Clrcumstsnces- COVID 19.
Objectlves and Actlvlties
There are two purposes of this Charity.
1) to help children and young people with educational training, by providing pre-school
care for children aged two to five years old for up to nine sessions per week. Each
session lasts for three hours 9am-12pm & 12pm-3pm.
2) to run a safe and fun out of school club for Long Itchington Primary School. 10
sessions per week. AM sessions = 1hr 7.45am ~ 8.45 am. PM sessions = 2hr 45min
3.15pm - 6.00pm. We also run ad hoc Holiday Clubs in school holidays as
competitively as possible to help the parents of the local community.
The charity aims to enhance the development and education of children by encouraging
parents to understsnd and provide for the need of their children through community groups.
In planning the objectives and activities of the Charity, the Trustees have reviewed the
guidance provided by the Charity Commission. The purposes of the charity are exclusively
charitable and have been prepared in accordance with the requirement of the Charites act
2011 ("the Acr).
Achievements and perforniance
Luckily from the last few years we had surplus funds which has enables us to keep the
setting in a positive cash position this year, this, along with the help of the part payments
from the Job retention scheme. Sadly, due to the vast decrease in numbers for September
2020 we had to restructure the business in early JunelJuly 20. This has taken our staff from
12 to 6. We hoped this would increase again once people retum to work, but this year has
st
proved that the world is a very different place. We still remain at 6 still for year end 31 Aug
21.
Financial Revlew
Revenue for last year was 138k as apposed to 118k this year.,
Expenditure for the charity is closely monitored and for this period and it was 123k. This has
left the business with a -5k loss.
Long ItchlngtOD Pre.school & Out of School Club I Charlty No. 1170843
Stockton Road, Long Itchlngton, Southam, Warwlckshlre CV47 9QP l Telephone 01926 8114001 Ofsted Reglstration No. EY563360

LONG ITCHINGTON PRE SCHOOL
& OUT OF SCHOOLCLUB
This whole year of trading was a very different as numbers were very low and we struggled
to maintain a positive position even with halfling our team.
Then this trading year with all the Covid-19 implications, sadly irs been very hard to
measure trends. Usually, we would be reporting on a full academic year and be able to
provide variances. History has suggested that we normally hit a higher loss figure for the
Autumn Temi which is then replaced with a more profitsble figure during Spring & Summer
giving us more of a break*ven position.
Structure Governance and Management
Governlng Document
Long Itchington Pre-school was established in June 1990 and continued until December
2018 when it was changed to Long Itchington Pre-school & Out of School Club from trading
from 1stJanuary 2019.
Long Itchington Pre-school and Out of School Club is govemed by a company constitution
from the Early Leaming Allian￿ Document.
Appointment and recrultment of Trustees
Trustees are appointed at the Annual General Meeting. The minimum number of Trustees is
3. All 3 trustees are currently all parents of current children or parents of previous children
that have been to the setting.
All new Trustees are provided with a committee welcome pack which includes copies of:
The Charities Constitution
The latest Financial Accounts
Code of Conduct
Confidentiality Agreement
All trustees are encouraged to read Charity Commission and other newsletters and
to attend courses designed to keep them abreast of their duties and responsibilities.
Organisational Structure
The Trustees administer the charity and meet regularly through-out the year, during
these meetings all charitable matters are discussed including the raising of fvnds
income structure, ongoing performance and any expenditure. The charity measures
performance against budgeted targets and reports annually at the Annual General
Meeting, where trustee's resignation and appointments are made in line with the
necessary role and requirements.
Risk Management
Management has reviewed the major risks to which the Charity is exposed. Where
appropriate systems or procedures have been established to mitigate the risks the
Charity faces. Long Itchington Pre-school and Out of School Club benefits from a
diligent and dedicated team of Trustees. Costs are closely monitored to ensure the
Charity operates within its means. The charity maintains a separate bank account to
Long ItchlD8ton Pre-school & Out of School Club I Charlty No. 1170843
Stockton Road, Long Itchlngton. Southam, Warwlckshlre CV47 9QP l Telephone 01926 8114001 Ofsted Reglstratlon No. EY563360

LONG ITCHINGTON PRE SCHOOL
& OUT OF SCHOOLCLUB
cover its reserves, all of which minimise its exposure to risk. The Charities internal
policies in place to mitigate risk are listed on the Charities website.
Reserves Policy
The Charities reserves policy is to maintain reserves at a level adequate to protect
its ongoing work from significant fluctuations in Servi￿ income. This policy is
reviewed annually. The Charity aims to hold sufficient reserves to cover three
months running costs plus statutory redundancy costs. This value is set aside in a
separate bank account which totals £20,019.73. The Charity reserves are therefore
adequate, and the Trustees consider that the Charity will continue as a going
concern for the foreseeable future. There are no material uncertainties about the
Charities ability to continue.
Plans for Future Periods
It is the Trustees intention that the Charity will continue to provide ServI￿S in line
with objectives and activities as noted in these financial statements.
We are forecasting a reduction in our income for the Autumn Term, as always, the
numbers get higher through the school year. OOSC is normally very consistent but
due to parents working from home our numbers are much lower.
The Committee will be closely monitoring our financial position to avoid a deficit at
the end of the year. We pride ourselves in staffing our setting well but do not want to
find ourselves over stsffed.
To review stsff salaries and hourly rates as per national living wage
This Trustees report was approved on October 21st 2021 and signed on behalf of
the board of Trustees by:
Rebecca Pell
Chair of Trustees
Long Itchkngton Prtrschool & Out ofschool aub I Charlty No. 1170843
Stockton Road, Long Itchlngton, Southam, Warwlckshtre CV47 9QP l Telephone 01926 8114001 Ofsted Re8lstratlon No. EY563360

Profit and Loss 

## Long Itchington Pre-school and Out of School Club 1 September 2020 to 31 August 2021 

||**31 Aug 21**|
|---|---|
|**Income**||
|2 Year Old Funding|425|
|FundraisingRevenue|72|
|Government Funded Revenue|54,724|
|HolidayClub Revenue|9,580|
|Interest Income|3|
|Job Retention Scheme|5,211|
|Out of School Revenue|42,994|
|Pre-school Revenue(Direct to Parents)|5,406|
|Uniform Revenue for Pre-school|518|
|**Total Income**|**118,933**|
|**Less Cost of Sales**||
|Consumables & Supplies|4,191|
|Cost of Goods Sold|9,053|
|Food Shopping|96|
|**Total Cost of Sales**|**13,340**|
|**Gross Profit**|**105,593**|
|**Less Operating Expenses**||
|Audit & Accountancyfees|3,060|
|Bank Fees|12|
|Cleaning|206|
|DBS Checks|104|
|Depreciation Expense|6,259|
|Employers National Insurance|1,185|
|Entertainment - 0%|513|
|Entertainment-100% business|535|
|General Expenses|196|
|HolidayClub Salary|7,099|
|Insurance|811|
|IT Software and Consumables|1,281|
|Overtime Salaries|1,850|
|Pensions Costs|1,620|
|Postage, Freight & Courier|8|
|Printing& Stationery|557|
|Rent for Pre-school & OOSC|7,807|
|Repairs & Maintenance|235|
|Salaries(Basic Hours)|73,535|
|Staff Training|1,423|
|Staff Uniform|627|
|Subscriptions|773|
|Telephone & Internet|812|
|Website Costs|163|



Profit and Loss  |  Long Itchington Pre-school and Out of School Club  |  20 November 2022 

Page 1 of 2 



## Profit and Loss 

||**31 Aug 21**|
|---|---|
|**Total Operating Expenses**|**110,671**|
|**Net Profit**|**(5,077)**|



Profit and Loss  |  Long Itchington Pre-school and Out of School Club  |  20 November 2022 

Page 2 of 2 



Independent examiner's report on the
accounts
Section A
Independent Examiner's Report
Report to the trusteesl
members of
Charily N2mo
Long Itchingon Pre-school & Out of School Club
On accounts for the year
ended
st
31 August 2021
Charity no
(if any)
1170843
Set out on pages
Irpmamhpr tn ine.1iJdp. the Daae numbers of additional sheets
I report to the trustees on my examination of the accounts of the above
charity ("the Trust") for the year ended 3110812021.
As the charity's trustees, you are responsible for the preparation of the
accounts in accordance with the requirements of the Charities Act 2011
("the Acr).
Responsibilities and
basis of report
I report in respect of my examination of the Trust's accounts carried out
under section 145 of the 2011 Act and in carying OLrt my examination, I
have followed all the applicable Directions given by the Charity Commission
under section 145(5)(b) of the Act.
Independent Ffhe charity's gross income ex￿eded £250,000 and l am qualified to
examiner's statement undertake the examination by being a qualified member of [insert name of
applicable listed body]]. Delete [ ] rfnot applicable.
I have completed my examination. I confirm that no material matters have
come to my attention in connection with the examination (other than that
disclosed below ') which gives me cause to believe that in, any material
respect:
the accounting records were not kept in accordance with section 130
of the Charities Act; or
the accounts did not accord with the accounting records; or
the accounts did not comply with the applicable requirements.
concerning the form and content of accounts set out in the Charities
(Accounts and Reports) Regulations 2008 other than any requirement
that the accounts give a 'true and fairf view which is not a matter
considered as part of an independent examination.
I have no concems 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.
Please delete the words in the brackets rf they do not apply.
Signed:
Date:
20° April 21
Name:
Lucy Lewitt
Relevant professlonal
qualification(s) or body
AAT
IER
Oct 2018

(if any):
Address:
Section B
Disclosure
Only complete if the examiner needs to highlight material matters of concem
(see CC32, Independent examination of charity accounts: directions and
guidance for examiners).
Give here brief details of
any items that the
examiner wishes to
disclose.
IER
Oct 2018