# **JACK AND JILL PRE-SCHOOL BICESTER CHARITABLE INCORPORATED ORGANISATION**
## **COMPANY NUMBER: CE012998**
**ACCOUNTS FOR THE YEAR ENDED 31 AUGUST 2024**
**Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Charity Information Year Ended 31 August 2024**
|Charity Name:|Jack and Jill Pre-School Bicester|
|---|---|
||Charitable Incorporated Organisation|
|Company Number:|CE012998|
|Chairperson:|Laura Collier|
|Secretary|Clare Doolan|
|Treasurer|Trevor Dodd|
|Principle Address|Queens Avenue|
||Bicester|
||Oxon|
||OX26 2NR|
|Independent Examiners:|VT Accountancy|
||Chartered Certified Accountants|
||Unit 5B|
||Willows Gate|
||Stratton Audley|
||Oxon|
||OX27 9AU|
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Contents Year Ended 31 August 2024**
||**Page**|
|---|---|
|Trustees Report|1-3|
|Independent Examiners Report|4|
|Statement of Income & Expenditure|5|
|Balance Sheet|6|
|Notes to the Financial Statements|7-11|
## **Jack and Jill Pre-School Bicester Charitable Incorporated Organisation Trustees' Report**
**Year Ended 31 August 2024**
## **Objectives and activities**
The charity seeks to enrich the development and education of children primarily under statutory school age by enhancing the professional development and career opportunities of staff by;
- Evaluating performance and professional standards
- Setting professional development targets for all preschool staff
- Devising budgets for staff training and professional development
- Securing funding for additional training in specialists areas
- Encouraging staff to apply for promotions and providing relevant training courses to develop their knowledge and understanding
- Management having completed Specialist Safeguarding training including Chairperson (Trustee). Chairperson (Trustee) and Preschool Manager having also completed PREVENT training and child protection development
- Continue to operate a ‘buddy’ scheme for staff to pair and share good practice, and support each other’s development following previous successes
## **Achievements and performance**
The interest in the preschool is high and continues to have a healthy waiting list for all three rooms, for the coming and future years.
Ofsted inspection during 2021 awarded the setting with an Outstanding rating and we continue to uphold this status with lots of great feedback from existing and previous families.
Online learning journals have been implemented and have been a great success with both staff and parents seeing the benefits.
Due to the high number of SEN children we have formalised the role of SENCO, making it an FTE role as opposed to one of many responsibilities of the Preschool Manager. The SENCO is now responsible for overseeing the support of all special educational needs children within the Preschool. We have 13.8% of children currently seeking support from the EYSIT team (Additional needs) not including those with EAL or low level needs, and the approach is working well.
We have built additional garden shelters for rooms, allowing us to provide the children with continual access to the outdoors, even in inclement weather.
## **Financials**
Our preschool continues to have a high number of funded 2 year olds and 3 year olds, however we still do not have a high level of income from invoiced hours (non-funded children) therefore we heavily reliant on the government funding i.e. increasing our hourly rates for invoiced children doesn’t have a massive impact on our income.
-1-
**Jack and Jill Pre-School Bicester Charitable Incorporated Organisation Trustees' Report**
**Year Ended 31 August 2024**
The minimal increase in government funding and high increases in NMW (national minimum wage) are unfortunately proving that government funding is not a reliable source of income, and we are becoming more dependent on adhoc government grants.
We have seen an increase in costs for utilities and have such increased our budgeted spend to accommodate further increases due to the fluctuations seen in the global market.
Staff wages are in line with current expectations and we always aim to proportional increase all staff wages when the hourly rate for the minimum wage increases each year.
We have a reasonably healthy financial account and we still manage to ensure we have three months running costs within our main account.
We also continue to maintain approximately 4 months of salary, tax, NI, and pension costs in a separate account, i.e. £80K for emergency payments should we need to temporarily close.
We are still investigating the options we have regarding replacing the roof, but unfortunately the Council are reluctant to commit to preventative work. We are continuing to chase the Council for a formal response.
## **Plans for the future**
We are at full capacity so are doing well from a waiting list perspective. We have no immediate plans to change anything significant in the preschool.
We are reviewing the level of security at the preschool with the aim to improve door security, following on from the devastating events in the news about a children’s dance school.
## **Structure, governance and management**
The original charity was established in 1993, with the newly formed Charitable Incorporated Organisation being established August 2018.
The trustees who served during the period of 1[st] September 2023 to 31 August 2024 were;
- Laura Collier (appointed April 2016)
- Trevor Dodd (appointed November 2017)
- Claire Doolan (appointed October 2022)
Jack and Jill Pre-School is a member of the Pre-School Learning Alliance, and is regulated and inspected by OFSTED. The Trustees meet with the Preschool Manager approximately once a year to discuss and review how the preschool is running, review the financials, review the forecast and discuss any major purchases. Trustees participate in adhoc meetings to support specific discussions / topics. Trustees are continually in discussion with office staff over email.
-2-
**Jack and Jill Pre-School Bicester Charitable Incorporated Organisation Trustees' Report**
**Year Ended 31 August 2024**
The Trustee who takes the role of Chairperson, meets with the Preschool Manager approx every 6 week term, to discuss any staffing issues and the day to day running of the preschool.
The Trustees employ the Pre-School staff and deal with all Staff issues such as pay, training, employment contracts and performance reviews. Office staff are entrusted with the day to day management and financials regarding the preschool. All office purchases made inline with allocated budget are regarded as pre-approved; non budgeted expenses require additional authorisation to be obtained from a minimum of two Trustees.
Law applicable to charities in England and Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the Charity’s financial activities during the year and of its financial position at the end of the year. In preparing those financial statements, the Trustee are required to;
- Select suitable accounting policies and then apply them consistently;
- Make judgements and estimates that are reasonable and prudent;
- State whether applicable accounting standards and statements of recommended practice have been followed subject to any departures disclosed and explained in the financial statements; and
- Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue in business.
The Trustees are responsible for keeping accounting records which disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The trustees’ report was approved by the Board of Trustees.
Laura Collier, Trustee (Chairperson)
-3-
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Independent Examiners Report Year Ended 31 August 2024**
I report on the accounts of the Charity for the Period ended 31 August 2024, which are set out on pages 5 to 6.
## **Respective responsibilities of the Trustees and examiner**
The charity's trustees are responsible for the preparation of the accounts. The charity's trustees consider that an audit is not required for this year under Section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed:-
It is my responsibility to:
- examine the accounts under Section 145 of the 2011 Act;
- to follow the procedures laid down in the general Directions given by the Charity Commission under Section 145(5)(b) of the 2011 Act; and
- to state when particular matters have come to our attention
## **Basis of independent examiner's report**
My examination was carried out in accordance with the general directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts and seeking explanations from you as Trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair view' and the report is limited to those matters set out in the statement below.
## **Independent examiner's statement**
In connection with my examination, no matter has come to my attention:
which gives us reasonable cause to believe that in any material respect the requirements:
- to keep accounting records in accordance with Section 130 of the 2011 Act; and
- to prepare accounts which accord with the accounting records and to comply with the accounting requirements of the 2011 Act have not been met; or
to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
|Victoria Thomas|11 Mar 2025|
|---|---|
|**___________________**|**_________**|
|**Mrs V J Thomas**|**Date**|
|**F.C.C.A**||
-4-
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Statement of Income and Expenditure Year Ended 31 August 2024**
|||**YE/ 31/08/24**|**Y/E 31/08/23**|
|---|---|---|---|
||**Notes**|**£**|**£**|
|**Incoming From**||||
|Charitable activities|**2**|282,595|199,765|
|Restricted Funds||-|-|
|Investments|**3**|710|693|
|Donations||12,000||
|Grant income||4,823|-|
|Rental Income||-|-|
|||________|________|
|**Total Incoming Resources**||300,128|200,458|
|**Expenditure on:**||||
|Charitable activities|**4**|264,169|229,289|
|||________|________|
|||264,169|229,289|
|Net movement in funds||35,959|(28,831)|
|Fund balances at 31 August 2023||212,542|241,373|
|||________|________|
|**Fund balances at 31 August 2024**||**£ 248,501**|**£ 212,542**|
__________________________________________________________________________
-5-
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Balance Sheet Year Ended 31 August 2024**
|||**Y/E 31/08/24**|**Y/E 31/08/23**|
|---|---|---|---|
||**Notes**|**£**|**£**|
|**Fixed Assets**|**5**|23,509|18,063|
|**Current Assets**||||
|Nursery Fees Due||5,584|12,823|
|Prepayments||1123|795|
|Santander Savings Account||51,280|135,571|
|Lloyds Current Account||92,799|58,318|
|Dudley Building Society||85,000||
|Cash in hand||132|132|
|PAYE Debtor||-|-|
|||_______|_______|
|**Total Assets**||**259,427**|**225,704**|
|**Current Liabilities**||||
|Creditors - Short Term||(566)|485|
|Accruals and Deferred Income||(6,864)|(13,278)|
|PAYE Creditor||(3,496)|(369)|
|||**________**|**________**|
|**Total Assets less Total Liabilities**||**£ 248,501**|**£ 212,542**|
|**Income funds**||||
|Unrestricted funds|**6**|246,627|211,156|
|Restricted funds||1,874|1,386|
|||**________**|**________**|
|||**£ 248,501**|**£ 212,542**|
The balance sheet was approved by the Trustees and signed on their behalf:
12 Mar 2025 **___________________ ___________ Laura Collier Date Trustee – Chairperson**
-6-
**Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Notes to the Accounts Year Ended 31 August 2024**
## **1. Accounting Policies**
- 1.1 These accounts have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (FRS102”), “Accounting and Reporting by Charities” the Statement of Recommended Practice for charities applying FRS 102, the Charities Act 2011 and UK Generally Accepted Accounting Practice as it applies from 1 January 2019. The charity is a Public Benefit Entity as defined by FRS 102.
The accounts have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a true and fair view. This departure has involved following the Statement of Recommended Practice for charities applying FRS 102 rather than the version of the Statement of Recommended Practice which is referred to in the Regulations, but which has since been withdrawn.
The accounts are prepared in Sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The accounts have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
## 1.2 **Going concern**
The CIO was set up on 22[nd] January 2018, the charity began to operate on 1[st] August 2018 when all of the assets and liabilities from Jack and Jill Pre-School charity number 1028631 were transferred to the CIO. The trustees continue to adopt the going concern basis of accounting in preparing the accounts.
## 1.3 **Charitable funds**
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives unless the funds have been designated for other purposes. Grants were received from OCC in this period for distribution to families, this grant has not been utilized in full and has therefore been carried forward as restricted funds.
## 1.4 **Incoming resources**
Income is recognized when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
-7-
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Notes to the Accounts Year Ended 31 August 2024**
## 1.5 **Resources expended**
Expenses are included in the financial statements as they become due
Expenses include VAT where applicable as the charity cannot reclaim it.
## 1.6 **Tangible fixed assets**
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognized so as to write off the assets less their residual values over their useful lives on the following basis:
|Leasehold improvements|10% Straight line|
|---|---|
|Equipment|20% Straight line|
|Computers|20% Straight line|
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset and is recognised in net income/(expenditure) for the year.
## 1.7 **Cash and cash equivalents**
Cash and cash equivalents include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.
## **2. Charitable activities**
||**Y/E 31/08/24**|**Y/E 31/08/23**|
|---|---|---|
||**£**|**£**|
|Fees|281,921|199,290|
|Fundraising net income|674|470|
|Other incoming resources|-|5|
||________|________|
||**£ 282,595**|**£ 199,765**|
__________________________________________________________________________
-8-
## **Jack and Jill Pre-School Bicester - Charitable Incorporated Organisation Notes to the Accounts Cont’d/… Year Ended 31 August 2024**
|**3.**|**Investments**|||
|---|---|---|---|
|||**Y/E 31/8/24**|**Y/E 31/08/23**|
|||**£**|**£**|
||Interest receivable|**£ 710**|**£ 693**|
|**4.**|**Charitable activities**|||
|||**Y/E 31/08/24**|**Y/E 31/08/23**|
|||**£**||
||Purchases|301|548|
||OCC Grant Distributions|4,335|410|
||Wages|199,718|170,970|
||Employers pension|5,253|4,941|
||Telephone|1,632|1,574|
||Cleaning materials, biscuits and drinks|3,364|3,281|
||Play materials and equipment|5,016|5,821|
||Trips, entertainment|431|619|
||Postage, stationery, advertising and photocopying|389|918|
||Computer expenses|190|300|
||Insurance|1,236|1,191|
||Subscriptions|2,901|2,116|
||Rent|7,812|7,812|
||Light and heat|4,164|4,203|
||Repairs and renewals|7,430|6,209|
||Accountancy|3,775|3,463|
||Sundry expenses|-|224|
||Staff training|5,854|2,041|
||Hire of equipment|3,576|3,087|
||Staff Entertaining|814|2,690|
||Discretionary food vouchers|112|-|
||Sundry Expenses|130|-|
||Legal and professional fees|264|212|
||Charitable Donation||150|
||Advertising|-|-|
||Depreciation|5,288|6,423|
||Profit/Loss on disposal of assets|184|114|
|||________|________|
|||**£ 264,169**|**£ 229,289**|
-9-
## **Jack and Jill Pre-School Bicester Charitable Incorporated Organisation Notes to the Accounts Cont’d/… Year Ended 31 August 2024**
|**5. Fixed Assets**
**Computer**
**Office**
**L/Hold**
**Equip**
**Equip**
**Improv.**
**£**
**£**
**£**
**Cost**
Cost B/Fwd as at 01/09/2023
1,009
19,140
17,071
Additions
1,772
535
8,609
Disposals
(1,008)
-
-
______
_______
______
**Cost C/Fwd as at 31/08/2024**
**£ 1,773**
**£ 19,675**
**£ 25,680**
**Depreciation**
Depreciation B/Fwd as at 01/09/2023
823
14,130
4,202
Charge for year
354
2,365
2,568
Disposals
(823)
-
-
______
______
______
**Depreciation C/Fwd as at 31/08/2023**
**£ 354**
**£ 16,495**
**£ 6,770**
**Net Book Value**
As At 31/08/2024
**£ 1,419**
**£ 3,180**
**£ 18,910**
As At 01/09/2023
**£ 186**
**£ 5,010**
**£ 12,869**
**6. Statement of Movement in Funds**
**At**
**Income**
**Expenditure**
**01/09/23**
**£**
**£**
**£**
**Unrestricted Funds**
211,156
295,305
259,834
**Restricted Funds**
1,386
4,823
4,335
**________**
**________**
**________**
**Total Funds**
**£ 212,542**
**£ 300,128**
**£ 264,169**|**Total**
**£**
37,220
10,916
(1,008)
_______
**£ 47,128**
19,155
5,287
(823)
______
**£ 23,619**
**£ 23,509**
**£ 18,065**
**At**
**31/08/24**
**£**
246,627
1,874
**________**
**£ 248,501**|**Total**
**£**
37,220
10,916
(1,008)
_______
**£ 47,128**|
|---|---|---|
|||
19,155
5,287
(823)
______
**£ 23,619**|
|||
**£ 23,509**|
|||
**£ 18,065**|
|**Unrestricted Funds**
**Restricted Funds**
**Total Funds**|||
-10-
**Jack and Jill Pre-School Bicester Charitable Incorporated Organisation Notes to the Accounts Cont’d/… Year Ended 31 August 2024**
## **7. Trustees**
One of the Trustees, Mr Trevor Dodd, is the father of the pre-school manager. The Preschool manager’s remuneration is agreed by all Trustees.
## **8** . **Employees**
## **Number of employees**
The average monthly number of employees during the period was:
**Y/E 31/08/24 Y/E 31/08/23** Jack and Jill Preschool 15 14 **Employment costs Y/E 31/08/24 Y/E 31/08/23** Wages and salaries £ 199,718 £ 170,970
There were no employees whose annual salary was £60,000 or more.
-11-