
# **Cylch Meithrin Evan James** 

**Annual Report – Adroddiad Blynyddol September 2022-August 2023 Charity Number: 1173261 Rhif Elusen: 1173261** 





**Objectives** 

- **The objects of Cylch Meithrin Evan James are to provide care and advance the education of children under 4 years of age in the Pontypridd area of Rhondda Cynon Taff through the medium of the Welsh language.** 

- **This is done by:** 

- **a) Providing and facilitating safe and engaging play and educational activities;** 

- **b) Arranging other charitable activities in order to help parents** . 

- **support their children's education** 





## Cylch attendance and purpose 

- The charity has been successful in providing educational activities for between 40 and 60 children between September 2022 and August 2023. During this period there were on average 30 full time children 3- 10 

- 4 years attending 'wrap around care' and part-time places in the morning sessions for ages 2-3 years. The sessions between 1pm and 3pm provide the children with opportunities to learn through play and are consistent with the themes within the school's nursery sessions in the morning, in keeping with the principles of the Foundation Phase. 

- In addition to the Morning and afternoon sessions, Clwb Cylch is now the only after school childcare provider at Ysgol Evan James, offering wrap around childcare for Children from 3.15-5pm. 

- The Cylch as now registered as a formal provider of education. The process to achieve this status required intensive preparation and provision of evidence of quality. Due to being an education provider registered with the Education Authority and with Estyn, as well as a being registered with the Care Inspectorate for Wales as a care provider, the Cylch is able to provide the whole 30 hour funded experience for the children in our care who are 3 years of age. 





Staffing 

**7 Permanent  members of staff** 

Angharad Cullimore Cylch Leader 

Rhianydd Thornton Deputy Leader 

Zoe Carne Acting Deputy Leader (maternity cover) – Part time member off staff 

Lois Allison Cylch assistant 

Teigan Newman Cylch assistant 

Morgan Roberts Cylch assistant 

Laura Martin Deputy of Afterschool Club 





Training 

|**Training**|**Number of practitioners required per**<br>**setting**|**Names of Practitioners**<br>**attended training**|
|---|---|---|
|**Outdoor Learning in the new**<br>**curriculum**|**Backfill Provided- £100 per**<br>**practitioner on completion course**|**Angharad Cullimore**<br>**Teigan Newman**|
|**Planning in the moment with**<br>**Anna Ephgrave**|**Backfill provided- £100 per**<br>**practitioner on completion of course**|**Angharad Cullimore**<br>**Rhianydd thornton**|
|**Hwb online training- Curriculum**<br>**for non-maintained nursery**<br>**settings**|**Free online course**|**Angharad Cullimore**<br>**Rhianydd Thornton**<br>**Morgan Roberts**<br>**Teigan Newman**<br>**Zoe Carne**|
|**First Aid**|**Free training provided by RCT**|**Angharad cullimore**<br>**Rhianydd Thornton**|
|**Safeguarding**|**Free Training provided by RCT**|**Teigan Newman**<br>**Lois Allison**<br>**Rhianydd Thornton**|
|**Planning Training- Cluster**<br>**groups**|**Run by RCt educational officer**|**Angharad Cullimore**<br>**Rhianydd Thornton**|






Activities

Activities
114aPU
Ff£llry ¢ l¥:

Activities
IKF,A ￿.1111 u ljxt.
'I'lhey liuil u Ivvk viilijie V4'&MI pknil

Gwobiaul
Wa
LwThng and Devd4)
Activities
hth'n EMJrn th￿0cVInIaf
thfh*S](ythTaf '


## Activities 

Throughout the year we Celebrate many things, through creating, learning and going out and about. 

- Celebrating New starters 

- Birthdays 

- Easter, Halloween, Bonfire night, Remembrance day,Christmas, Diwali, World Book Day, Children in Need. 

- Change in the seasons 

- We attended a Dewin and Doti festival in the Nearby park 

- Tedi Bears Picnic in the Town's Park 

- The local Park in Pwllgwaun (usually to walk the dog and feed the birds where we made bird feeders) 

- ● Nose 2 Toes Yoga came to visit 

- Debutots (specific themed interactive story telling sessions) 

- Babis Bach (bilingual musics sessions and storytelling through music) 

- Trip to the shops to purchase ingredients and ice lolly for a treat. 

- Creating shopping lists for Miss Cullimore (sending her to ikea) and then helping build our new furniture. 

- Nominated for an award for learning and development By Mudiad Meithrin 

- Awarded The nursery of the year South West wales by Mudiad Meithrin 





## Finances 

- Income of £137724.1k was received during the period of 01/09/2022 to 31/08/2023. This included, RCT free childcare income, Edenred private fees, WG childcare offer income and RCT education funding. 

- Expenses including wages were , subscription costs, mobile phones, rent, IT costs, accounting costs and supplies including snacks and arts and craft and educational materials and depreciation were £135k. The purchase of stationery and daily supplies are controlled by the Cylch leader and any substantial purchases approved by the trustees. (over £200). It was decided in year to re-invest income earned over the last few years into the Cylch setting in furniture upgrades and play equipment. This has updated some of our more dated furniture and play equipment. 

- It has been decided that a contingency fund of £30,000 will be retained at all times in order to ensure that staff wages, any rent outstanding and any administration fees should be covered in the event of the closure of the Cylch, we have managed to sustain this throughout the pandemic by closely monitoring expenditure and with the provision of equipment from Rhondda Cynon Taf. 

- Invoicing and payments are managed via the Family App, automatic invoicing and contactless payment has made the managing of payments much easier and not required the handling of any cash, cheques or paperwork. The family app is also used as a contact point for parents and carers with the staff and to update them with any information. 

- Our payroll is processed externally by Alan Newland and Co. in Pontypridd. They administer all our payroll requirements and reporting to HMRC, including our end of year payroll submissions. 

- Our Annual accounts audit if carried out by RH Jeffs and Rowe based in Pontypridd 

- During this financial period expenses increased from previous year as we have re-invested in the Cylch setting by upgrading furniture and equipment. The setting is equipped to an excellent standard and this gives the children attending a great experience in the Cylch. 





## Future Plans 

- Attend local Welsh language events 

- More staff training and team building in-house activities 

- ● Adapt areas for more learning opportunities in line with the new curriculum 

- Off- site educational trips where possible 





Associated Professional Bodies 

## **CSSIW** 

**Welsh Government office** 

**Rhydycar Business Park** 

**Merthyr Tydfil** 

**CF48 1UZ** 

**Mudiad Meithrin** 

**Y Ganolfan Integredig** , 

**Boulevard De Saint Brieuc** , 

**Aberystwyth** 

**SY23 1PD** 

**Alan Newland and Co-Payroll services** 

**19 Gelliwastad Road,** 

**Pontypridd** 

**CF37 2BW** 

**RH Jeffs and Rowe** 

**Accountants** 

**27/28 Gelliwastad Road** 

**Pontypridd** 

**CF37 2BW** 




- **COVID FLOW CHART** 


Policies 

- **COVID RISK ASSESMENTS** 

- **CHILD PROTECTION** 

- **SUN PROTECTION** 

- **ASTHMA** 

- **HEALTHY EATING AND KEEPING FIT** 

- **PREVENTING CHILDREN FROM WANDERING / LOST CHILD** 

- **COMPLIMENTS AND COMPLAINTS** 

- **WHISTLEBLOWING** 

- **TRANSPORTING AND TRANSFERRING CHILDREN** 

- **EQUALITY AND DIVERSITY** 

- **CONFIDENTIALITY AND DATA PROTECTION INCLUSION AND** 

   - **EQUAL OPPORTUNITIES DIGITAL IMAGES (Pictures and Videos) ADMISSIONS** 

- **SMOKE-FREE** 

- **E-SAFETY** 

- **LEAVING AND COLLECTING CHILDREN** 

- **LONE WORKING** 

- **THE WELSH LANGUAGE** 

- **HEALTH, SAFETY AND WELFARE** 

- **MEDICATION** 

- **NAPPY CHANGING** 

- **ILLESS** , **INFECTIOUS DISEASES AND ACCIDENTS STAFFING** 

- **POSITIVE BEHAVIOUR** 





Annual Report Review 

Agreed By: Rebecca Davies Date: 23-05-2024 Signature : Position: Trustee 




C.harily Regb$trAtion number 1173261
( i'lch Ileithrin Ei'#n .l#me
Independenl I,'IAmincr% Rep(Irl &

Ci'lch Iltiibrin Evan James
C'hAriti' informati￿n
TriislLLS
ILifiL PJr
RLhLLLa Dill'iL
173761
YsLlI)l (ji nradd Gi'inraLTh(J l..vdn Jainis
l.'l()rdd Rhi)nddJ
Ilonli i)ridd
Cl.-37 1111.-
Accountai)Is
11 I l .lells &. Roii'e l.iini(ed
27128 Gcll iiiaslad Koad
Ponli pridd
CF37 2HW
Bankers
Naiwest
l Tal-l. Sii'eel
Politi pridd
CF37 411IJ

C.'I'lrh .Ileilhrin Ei'An.1ome8
Pxge
ALLI)111)l&llll%' rLP(Irl
IlJlaniL sliL'LI
Niiles io Ilie I InanLidl 51aieiiien15

Independent Examiner's Report to the Trustees ofcylch Meithrin Evan James Charitable Company
I report on the financial statements of the company for the period ended 31 August 2023 as set out on pages I to
This report is made solely to the charity's trustees, as a body, in accordance with Seelion 145 of the Charities
Act 2011. My work has been undertaken so that I might state to the charity's trustees those matters l am
required to stale to them in this report and for no other purpose. To the fullest extent pemiitted by law, I do not
accept or assu￿¢ responsibility to anyone other than the charity and the ¢harity's trusle¢s a5 a body, for my
work, for this report, or for the opinions I have fornjed.
Respective responsibillties of trustees and examiner
The charity's trustees (who are also the directors of the company for the purposes of company law) are
responsible for the preparation of financial statements. The trustees consid¢r that an audit is not required for
this year under Seclion 144 of the Charities Act 2011 ('the Charities A¢V) and that an independent examin&tion
is needed.
It is my responsibility to..
l) examine the financial st&tem¢nts under Section 145 of the Charities Act.
2) to follow the procedures laid down in th¢ General Directlons given by the Charity Commission under
section 145(5)(b) of the Charities Act. and
3) to state wh¢r¢ particular matters have come to my attention.
Basis of independent eiaminer's statement
My examination was carried out in aceordan¢¢ with the general Directions given by the Charity Commission.
An examination includes a review of the a¢couttting records kept by the charity and a comparison of the
financial statements presented with those records. It &lso includes consideration of any unusual items or
disclosures in the financial staten]entS and seeking explanations from you as trustees concerning any such
matt¢rs. The procedures undertaken do not provsdc all the evidence that would be required in an audit, and
consequently no opinion is given as lo whether the financial statements present a 'true and fair view, and the
report is limited to thos¢ matters set out in the statement below.
Independent ex#mineT'5 Statement
In ¢onn¢clion with my examination, no matter has ¢ome to Tlly attention:
l) Whi¢h gives me reasonable cause to believe that in, any material respect the requir¢ments.'
to keep accounting records in accordance with section 130 of the Charities Act. and
to prepare financial statements which accord with the &ccounting records and comply with the accounting
requirem¢nts of the Charities Act
have T]Ot been met- or
2) to which. in my opinion, attetttion should be drawn in order to enable a proper underslanding of the
financial statements to be reached.
Mr. R E Thomas Bsc FCA
R H Jeffs & Row¢ Limit¢d
27128 G¢lliwastad Road
Pontypridd
28 May 2024
Page I

C.i'lch .Ileithrin Ei'lln .l#mes
Stxtcmtilt of FinAn¢i#l ,Iclii'itie.s
ror ihe i'car to 31 ..lugu%t 2023
TvtAI
i'exr ti)
I"nre%lriel¢d
Restrieted
3111111123
31 IIIB122
C hildLJrL .4￿r￿ ILI%
117.74l)
l ().y7 j
117.74Y
19.97)
4.If)i
OIMI Income I,-ndoii nients
137.724
137.724
l?j_173
.xpenditure
Cli(Irilahle ailii'iiies
-xpei?ditui-e oli Chariiable thciii'iiies
13i.i()8
135.i68
114..i86
olal E'xpeiiditure
13i.i68
135_i68
114.i86
Illoi'emenl in total fuiid5 for Ihe I'eAr:
et Inf oming IOutgoing} resources
before transfers
2.li6
10.)87
.Net Intoming (Outgoing) resourcts
2.li6
2.li6
10.)87
Total Funds brought forii'AriJ
57,681
57,681
47.094
Total Funds cArried forii ard
i9.837
59.837
i7.681
The stateinent ol- tinancial aciii.iti¢s InLliideq all 2ains and losses recognised In tlie l'ear.
All incomino resaurces and I'esoLirces eipended delive trom L(Jntinuii)g activities.

Ci'lch Ileiihrin El'an ,lames
C."hAriti' Regislrxtinll number 1173261
BalAii¢c sheet
2023
2022
l)r()pifli'. plani dnd LCiuipi￿lni
27.(11111
l R.()?X
C'iirrtiit.-l.4%ct
DLbi()r%
1.218
34.) 111
1.297
42.23)
3i.72X
43.532
C.'redilor¥: fi)Ilin
due ii'ithin one i'e#r
13.4YI I
14.7791
Yel C'.urr¢iit J1%4¢1s
32.237
38.7)3
otAI ..Isscts l.e&s C'iirreTrt
59.837
i7.681
'he P unds of the C'hariti.
Unre51ricled F"uiids
59,837
i7.681
Total Chariti. Fund5
59,837
i7.681
The note on pages 4 - 6 lorm pan ot these accounts.
The tinancial statements iiere approi'ed bi the Trustee Board on
and .signed on its behalf b
f£4£cLA 04 ￿ I C)
P#kWL. 3

Ci'lch .Iltithrin Ei'An JAmes
ote% to thc finAn¢iMI sl#temeMts fnr the }'cAr ended 31 Augus12023
,Icfountiiig p(>licies
.4cenunting cnni'entinn
The I InaiiLial siaieininiq hai-e been prLpared iindL'r iliL hisli)ric(Il LO%t ci)iivenlic)n will) ilLm% reL()oni.4L'd
at Li)%t (Ir IriinkiLlI()n i-aluL LinlLs% (Ithi'nii%L slalLd In IIIL rilLvani ni)ILl%l l() IhL%L &lLI(iunis. TliL'
%iJiidJrd api)liiJblL in iliL I IK diid RipiihliL Ill. IrLliiiid l FRI 111211%SULd (Iii I h .ILilI' ?1114
aiid tliL l-'IllilllL l£il RLI)iirlinL Si&iiidJrd iipp1iLablL iii IhL Ilnilld Kingd()In and RLpiihliL i?I' Irilaiid I l.-R%
rLLiiidiiiiJ 17()jlll? L()IILLrii
tioii
C"I'lLh MLiilirin l..i'aii JillllLS_ hL'lli() a fL!?l%tLfLd Lhiirily. d()LS ni)1 allrJLt IiiLoniL tax on 11% IliLI)iiiini
rL4É)IifiL£
Income & F-ndoii'ments
All 11)ic)i))e Is recO￿li15ed once Ilie iharils hus enliileineni lo Ihe incoine. it is
probiible Iliai ihe inLoiiie li ill he reLieved ciiid ihe a1i71)unl ol. incoine receivable
C£in be Iiieasuied reliabli..
Donaiions are reLooiiised iihen ilie charii), has been nolil led in wriling ol- boih Ihe
ai1)ouiit aiid settleiiient date
Distribuiion Incoine is laken Inlo accounl on the date paid inlo Ihe charities bank
acioiint.
Fund ..Iccounting
The uiirestricied funds ol-the cliariN" comprise those monies which are available to be used to¥i"ards the
meeting of the charitable objeciii'es ot the chariii. at the diserelion of the Trustees.
The restricted tunds are Inoiiies raised or received tor a specific purpose and accounted lor iii
accordance ii.ith il)e donors iiiiposed condiiions The charity received no reslricied lunding during ihe
'ear.
Expenditllre
Liahilitie% are recnoiiised as eKpendiiure as so()n as there is a legal or con8lyiiclive nbli?ation
coiiiiiiiitiiio ilie Ll)ariiK In Ihai e.xpeiidiiiii.e. li Is probable ihat 8eiilemenl ￿111 be required ai)d Ihe aiiioLIII1
ol'the ohlioation can be measLired reliabli.. All eii)enditure i.s accounted lor on an accruals basis.

C.')'Ith Ileithrin El'an Jame$
tes to the fin#ncixl stAtemtnt% for the )'eAr ended 31 August 2023
Tan2ible filed 174sets #nd depreci8linn
DL'I)rLLlclti()ii 1% i)ri)i'id¢d di rdie% LalLiilaied to iirile ol-l- Ihe co81 less residiial value
ol'e&lLh a%%et i)1 er Il% eii)eited Liseliil l ile. as l()Iloi¥'q'.
jll /0 pl'r anniim i)n a reduiin(> h(11¢1llcL ha%is
TIIL IILll41()n L()St% Lli<llgLd iii thL I'incinLial stiilLlllLli15 fLPTL%LllI tIiL Ll)ntribulii)n P&llcihlL" hi- Ihi. Iharil
dLLI)LIIII (Il'Lr iIiL LiiipII)l LL.%' ￿'￿'ILL Iii'L'% ()ii thL ha%1% i)I' d L(?ii%l<inl PLrLL'ntdgiL l)I' Lariiiiigis.
Yei Iiif (Imiii&w Ilt%(iiirce
2U23
21122
3.786
3.(19
otxl resources expeiided
11x515 uf
C'hArity
.Illoc#tion OperAtin% C'.osts
Goverma￿( e
-I'utAI
l'ear lo
31108123
31108122
Costs (lirectli. Allocxled to actii'ities
Waoes and salarie5
Educational Resoiirces
Renl pai'abl¢
Direcl
Direci
Direcl
101,069
20,935
3.128
101.069
20.93)
3.128
91.017
17.628
l.i84
125.132
12i.132
l Oi.229
Support costs allo¢#ted to aclii'itie5
Repairs and maintenance
Adniinistraiion cosis
Accountanci.
Pai'roll Costs
Depreciaiion
Direci
Direct
Direct
Direcl
Direct
5.413
i,413
960
277
3.786
4.)23
960
182
3.691
960
277
3,786
9.199
1,237
10.436
9.3)7
134.331
1.237
13i.i68
114_i86

C)'Ith IIeithrin El'an .l#mes
ntCS to ihe financial stAtemtnts for the )'eAr 31 August 21)23
Staff C'.nsls
Total
Tolal
year I
I'c#r l(
311118123 3111i8122
tiil'l'L()sl% duriiiL IIIL Ytar L()iiipfisLd ()l-IhL' l(Illc)ii ing.
%iall-SaliifiLS aiid Exi)LIISL
7.683
3.3Xh
117.21411
3.719
91.1117
IhL YLdr dinc)LintLd l() ()121122 -.51. aliLI bi Jndli'%id liilli)Ii's.'
L"hildLiirL ii(IrkLrs
Nc) Iiiipl()i Ll Il'ils I)iiid £()O.IIUII c)r iii(IrL diiriiig Ihi Ylar
'lie'l'rLisleLS reLeii'ed iio rLIIILiiiei-IL lioii or bcnL.Iils in coiinectioii with ilie PL'rlorinancL' ol'IliLir diiliLS.
iilmres.
riltin2s
Equipme￿1
Properti.. plant equipment
-I'otal
C05t
Ai I Septeiiibei 202!
Addilions
23.052
12.4)8
12.4)8
Ai 31 Augusi ?023
35,ilO
3i.ilo
Depref iation
Ai l September 2022
Charge tor the lear
4.124
3.786
4.124
3.786
Ai 31 August 2023
7,910
7.910
'et book i'Alues
At 31 Augusl )093
27,600
27.600
Ai I September 2022
18.928
18.928
C)

Ci'lch ￿lle11hri￿ Evan James
'otes to the finAncial 51atemenls for the year ended 31 Augu.$t 2023
Debtor.$
2023
2022
Qulsi(Inding lees
1.218
1.297
1.218
.2l)7
C.redi¢ors: amoiint4 falling diit
21123
2U22
ALLfiiiil%
3.4(}1
4.77
3,491
4.77
Profit
Kesen'es
(count
-l-olxl
,It I September 2022
Prolii IOT ilie l'ear
57.681
2.li6
i7.681
,li 31 ..lugusl 2023
i9.837
i9.837
IlnreslricledlRestrieled Funds
In¢omin* Oll*going TraMsfcr5
Res0￿rr¢S Re$ourc¢5
01109122
31108123
Unresiricled Funds
i7.681
137,724 1135,568}
i9.837
57,681
137.724 {135.5681
i9.837
The charih. did noi hold ani" resiricied or endoii.ment funds during ihe Year.
,Inali'4is of l'et ..Issels bf lii'een FuJ)ds
TotAI
Ilnrestricled
Tan2ible Fi.Ked As.8et
L iirreiit As%eis
C uirLiit Liabil iliL'S
27.61111
35.718
?7.6110
3).7?8
13.4911
i9.837
i9.837
P#2e 7

C.harily Regb$trAtion number 1173261
( i'lch Ileithrin Ei'#n .l#me
Independenl I,'IAmincr% Rep(Irl &

Ci'lch Iltiibrin Evan James
C'hAriti' informati￿n
TriislLLS
ILifiL PJr
RLhLLLa Dill'iL
173761
YsLlI)l (ji nradd Gi'inraLTh(J l..vdn Jainis
l.'l()rdd Rhi)nddJ
Ilonli i)ridd
Cl.-37 1111.-
Accountai)Is
11 I l .lells &. Roii'e l.iini(ed
27128 Gcll iiiaslad Koad
Ponli pridd
CF37 2HW
Bankers
Naiwest
l Tal-l. Sii'eel
Politi pridd
CF37 411IJ

C.'I'lrh .Ileilhrin Ei'An.1ome8
Pxge
ALLI)111)l&llll%' rLP(Irl
IlJlaniL sliL'LI
Niiles io Ilie I InanLidl 51aieiiien15

Independent Examiner's Report to the Trustees ofcylch Meithrin Evan James Charitable Company
I report on the financial statements of the company for the period ended 31 August 2023 as set out on pages I to
This report is made solely to the charity's trustees, as a body, in accordance with Seelion 145 of the Charities
Act 2011. My work has been undertaken so that I might state to the charity's trustees those matters l am
required to stale to them in this report and for no other purpose. To the fullest extent pemiitted by law, I do not
accept or assu￿¢ responsibility to anyone other than the charity and the ¢harity's trusle¢s a5 a body, for my
work, for this report, or for the opinions I have fornjed.
Respective responsibillties of trustees and examiner
The charity's trustees (who are also the directors of the company for the purposes of company law) are
responsible for the preparation of financial statements. The trustees consid¢r that an audit is not required for
this year under Seclion 144 of the Charities Act 2011 ('the Charities A¢V) and that an independent examin&tion
is needed.
It is my responsibility to..
l) examine the financial st&tem¢nts under Section 145 of the Charities Act.
2) to follow the procedures laid down in th¢ General Directlons given by the Charity Commission under
section 145(5)(b) of the Charities Act. and
3) to state wh¢r¢ particular matters have come to my attention.
Basis of independent eiaminer's statement
My examination was carried out in aceordan¢¢ with the general Directions given by the Charity Commission.
An examination includes a review of the a¢couttting records kept by the charity and a comparison of the
financial statements presented with those records. It &lso includes consideration of any unusual items or
disclosures in the financial staten]entS and seeking explanations from you as trustees concerning any such
matt¢rs. The procedures undertaken do not provsdc all the evidence that would be required in an audit, and
consequently no opinion is given as lo whether the financial statements present a 'true and fair view, and the
report is limited to thos¢ matters set out in the statement below.
Independent ex#mineT'5 Statement
In ¢onn¢clion with my examination, no matter has ¢ome to Tlly attention:
l) Whi¢h gives me reasonable cause to believe that in, any material respect the requir¢ments.'
to keep accounting records in accordance with section 130 of the Charities Act. and
to prepare financial statements which accord with the &ccounting records and comply with the accounting
requirem¢nts of the Charities Act
have T]Ot been met- or
2) to which. in my opinion, attetttion should be drawn in order to enable a proper underslanding of the
financial statements to be reached.
Mr. R E Thomas Bsc FCA
R H Jeffs & Row¢ Limit¢d
27128 G¢lliwastad Road
Pontypridd
28 May 2024
Page I

C.i'lch .Ileithrin Ei'lln .l#mes
Stxtcmtilt of FinAn¢i#l ,Iclii'itie.s
ror ihe i'car to 31 ..lugu%t 2023
TvtAI
i'exr ti)
I"nre%lriel¢d
Restrieted
3111111123
31 IIIB122
C hildLJrL .4￿r￿ ILI%
117.74l)
l ().y7 j
117.74Y
19.97)
4.If)i
OIMI Income I,-ndoii nients
137.724
137.724
l?j_173
.xpenditure
Cli(Irilahle ailii'iiies
-xpei?ditui-e oli Chariiable thciii'iiies
13i.i()8
135.i68
114..i86
olal E'xpeiiditure
13i.i68
135_i68
114.i86
Illoi'emenl in total fuiid5 for Ihe I'eAr:
et Inf oming IOutgoing} resources
before transfers
2.li6
10.)87
.Net Intoming (Outgoing) resourcts
2.li6
2.li6
10.)87
Total Funds brought forii'AriJ
57,681
57,681
47.094
Total Funds cArried forii ard
i9.837
59.837
i7.681
The stateinent ol- tinancial aciii.iti¢s InLliideq all 2ains and losses recognised In tlie l'ear.
All incomino resaurces and I'esoLirces eipended delive trom L(Jntinuii)g activities.

Ci'lch Ileiihrin El'an ,lames
C."hAriti' Regislrxtinll number 1173261
BalAii¢c sheet
2023
2022
l)r()pifli'. plani dnd LCiuipi￿lni
27.(11111
l R.()?X
C'iirrtiit.-l.4%ct
DLbi()r%
1.218
34.) 111
1.297
42.23)
3i.72X
43.532
C.'redilor¥: fi)Ilin
due ii'ithin one i'e#r
13.4YI I
14.7791
Yel C'.urr¢iit J1%4¢1s
32.237
38.7)3
otAI ..Isscts l.e&s C'iirreTrt
59.837
i7.681
'he P unds of the C'hariti.
Unre51ricled F"uiids
59,837
i7.681
Total Chariti. Fund5
59,837
i7.681
The note on pages 4 - 6 lorm pan ot these accounts.
The tinancial statements iiere approi'ed bi the Trustee Board on
and .signed on its behalf b
f£4£cLA 04 ￿ I C)
P#kWL. 3

Ci'lch .Iltithrin Ei'An JAmes
ote% to thc finAn¢iMI sl#temeMts fnr the }'cAr ended 31 Augus12023
,Icfountiiig p(>licies
.4cenunting cnni'entinn
The I InaiiLial siaieininiq hai-e been prLpared iindL'r iliL hisli)ric(Il LO%t ci)iivenlic)n will) ilLm% reL()oni.4L'd
at Li)%t (Ir IriinkiLlI()n i-aluL LinlLs% (Ithi'nii%L slalLd In IIIL rilLvani ni)ILl%l l() IhL%L &lLI(iunis. TliL'
%iJiidJrd api)liiJblL in iliL I IK diid RipiihliL Ill. IrLliiiid l FRI 111211%SULd (Iii I h .ILilI' ?1114
aiid tliL l-'IllilllL l£il RLI)iirlinL Si&iiidJrd iipp1iLablL iii IhL Ilnilld Kingd()In and RLpiihliL i?I' Irilaiid I l.-R%
rLLiiidiiiiJ 17()jlll? L()IILLrii
tioii
C"I'lLh MLiilirin l..i'aii JillllLS_ hL'lli() a fL!?l%tLfLd Lhiirily. d()LS ni)1 allrJLt IiiLoniL tax on 11% IliLI)iiiini
rL4É)IifiL£
Income & F-ndoii'ments
All 11)ic)i))e Is recO￿li15ed once Ilie iharils hus enliileineni lo Ihe incoine. it is
probiible Iliai ihe inLoiiie li ill he reLieved ciiid ihe a1i71)unl ol. incoine receivable
C£in be Iiieasuied reliabli..
Donaiions are reLooiiised iihen ilie charii), has been nolil led in wriling ol- boih Ihe
ai1)ouiit aiid settleiiient date
Distribuiion Incoine is laken Inlo accounl on the date paid inlo Ihe charities bank
acioiint.
Fund ..Iccounting
The uiirestricied funds ol-the cliariN" comprise those monies which are available to be used to¥i"ards the
meeting of the charitable objeciii'es ot the chariii. at the diserelion of the Trustees.
The restricted tunds are Inoiiies raised or received tor a specific purpose and accounted lor iii
accordance ii.ith il)e donors iiiiposed condiiions The charity received no reslricied lunding during ihe
'ear.
Expenditllre
Liahilitie% are recnoiiised as eKpendiiure as so()n as there is a legal or con8lyiiclive nbli?ation
coiiiiiiiitiiio ilie Ll)ariiK In Ihai e.xpeiidiiiii.e. li Is probable ihat 8eiilemenl ￿111 be required ai)d Ihe aiiioLIII1
ol'the ohlioation can be measLired reliabli.. All eii)enditure i.s accounted lor on an accruals basis.

C.')'Ith Ileithrin El'an Jame$
tes to the fin#ncixl stAtemtnt% for the )'eAr ended 31 August 2023
Tan2ible filed 174sets #nd depreci8linn
DL'I)rLLlclti()ii 1% i)ri)i'id¢d di rdie% LalLiilaied to iirile ol-l- Ihe co81 less residiial value
ol'e&lLh a%%et i)1 er Il% eii)eited Liseliil l ile. as l()Iloi¥'q'.
jll /0 pl'r anniim i)n a reduiin(> h(11¢1llcL ha%is
TIIL IILll41()n L()St% Lli<llgLd iii thL I'incinLial stiilLlllLli15 fLPTL%LllI tIiL Ll)ntribulii)n P&llcihlL" hi- Ihi. Iharil
dLLI)LIIII (Il'Lr iIiL LiiipII)l LL.%' ￿'￿'ILL Iii'L'% ()ii thL ha%1% i)I' d L(?ii%l<inl PLrLL'ntdgiL l)I' Lariiiiigis.
Yei Iiif (Imiii&w Ilt%(iiirce
2U23
21122
3.786
3.(19
otxl resources expeiided
11x515 uf
C'hArity
.Illoc#tion OperAtin% C'.osts
Goverma￿( e
-I'utAI
l'ear lo
31108123
31108122
Costs (lirectli. Allocxled to actii'ities
Waoes and salarie5
Educational Resoiirces
Renl pai'abl¢
Direcl
Direci
Direcl
101,069
20,935
3.128
101.069
20.93)
3.128
91.017
17.628
l.i84
125.132
12i.132
l Oi.229
Support costs allo¢#ted to aclii'itie5
Repairs and maintenance
Adniinistraiion cosis
Accountanci.
Pai'roll Costs
Depreciaiion
Direci
Direct
Direct
Direcl
Direct
5.413
i,413
960
277
3.786
4.)23
960
182
3.691
960
277
3,786
9.199
1,237
10.436
9.3)7
134.331
1.237
13i.i68
114_i86

C)'Ith IIeithrin El'an .l#mes
ntCS to ihe financial stAtemtnts for the )'eAr 31 August 21)23
Staff C'.nsls
Total
Tolal
year I
I'c#r l(
311118123 3111i8122
tiil'l'L()sl% duriiiL IIIL Ytar L()iiipfisLd ()l-IhL' l(Illc)ii ing.
%iall-SaliifiLS aiid Exi)LIISL
7.683
3.3Xh
117.21411
3.719
91.1117
IhL YLdr dinc)LintLd l() ()121122 -.51. aliLI bi Jndli'%id liilli)Ii's.'
L"hildLiirL ii(IrkLrs
Nc) Iiiipl()i Ll Il'ils I)iiid £()O.IIUII c)r iii(IrL diiriiig Ihi Ylar
'lie'l'rLisleLS reLeii'ed iio rLIIILiiiei-IL lioii or bcnL.Iils in coiinectioii with ilie PL'rlorinancL' ol'IliLir diiliLS.
iilmres.
riltin2s
Equipme￿1
Properti.. plant equipment
-I'otal
C05t
Ai I Septeiiibei 202!
Addilions
23.052
12.4)8
12.4)8
Ai 31 Augusi ?023
35,ilO
3i.ilo
Depref iation
Ai l September 2022
Charge tor the lear
4.124
3.786
4.124
3.786
Ai 31 August 2023
7,910
7.910
'et book i'Alues
At 31 Augusl )093
27,600
27.600
Ai I September 2022
18.928
18.928
C)

Ci'lch ￿lle11hri￿ Evan James
'otes to the finAncial 51atemenls for the year ended 31 Augu.$t 2023
Debtor.$
2023
2022
Qulsi(Inding lees
1.218
1.297
1.218
.2l)7
C.redi¢ors: amoiint4 falling diit
21123
2U22
ALLfiiiil%
3.4(}1
4.77
3,491
4.77
Profit
Kesen'es
(count
-l-olxl
,It I September 2022
Prolii IOT ilie l'ear
57.681
2.li6
i7.681
,li 31 ..lugusl 2023
i9.837
i9.837
IlnreslricledlRestrieled Funds
In¢omin* Oll*going TraMsfcr5
Res0￿rr¢S Re$ourc¢5
01109122
31108123
Unresiricled Funds
i7.681
137,724 1135,568}
i9.837
57,681
137.724 {135.5681
i9.837
The charih. did noi hold ani" resiricied or endoii.ment funds during ihe Year.
,Inali'4is of l'et ..Issels bf lii'een FuJ)ds
TotAI
Ilnrestricled
Tan2ible Fi.Ked As.8et
L iirreiit As%eis
C uirLiit Liabil iliL'S
27.61111
35.718
?7.6110
3).7?8
13.4911
i9.837
i9.837
P#2e 7