OpenCharities

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

2023-07-31-accounts

Royal Grammar School Guildford

Annual Report & Financial Statements

For the Year Ended

31[st] July 2023

Charity Number 1177353 Company Number 10874615

Contents Page
Reference and Administrative Details 1-2
Directors’ Report 3-6
Statement of Directors’ Responsibilities 6-7
The Values and Aims of the School 7-8
Strategic Report 8-16
Financial Review, Future Plans and Risk Management 17-20
Report of the Independent Auditors 21-23
Statement of Financial Activities 24
Balance Sheet 25
Cash Flow Statement 26
Notes to the Financial Statements 27-44

Governors

The Governors of the School, directors of the company and trustees of the charity during the year are listed below.

----- Start of picture text -----
Directors of the Company Appointed by
F,N, Mrs S K Creedy MA Chairman of Governors Board – co-opted
E,P
F, Mr P G Peel FCA Chairman of the Finance and Board – co-opted
N,P General Purposes Committee
and Vice Chairman of Governors
Deceased November 2022
P,N, Rev R L Cotton MA Dip Th Chairman of RGSG Prep Bishop of Guildford
E Committee. Vice Chairman of
Governors.
Resigned May 23
F Mr D J Counsell FCA Resigned December 22 Board – co-opted
E Professor SC Price MSc PhD FBTS ERT Resigned July 23 Board – co-opted
FHEA
E Dr L S K Linton MA MB ChB MRCP Staff
E Mr NEJ Vineall KC MA Board – co-opted
The Earl of Onslow, High Steward of Ex Officio
Guildford
F, N Mr J D Fairley BA Chairman of the Finance and Board – co-opted
General Purposes Committee
from December 22
F, N Mrs H Styche-Patel BSc, MBA Vice-Chairman of Governors Board – co-opted
from July 23.
Chairman of Nominations
Committee from July 23.
E Mr SGS Gimson, MSc (Def Tech) Surrey County Council
F Mr PW Fell BA FCA Resigned March 23 Board – co-opted
E Mrs F E Carter BA PGCE RGSG Prep Parents’
Association (LPA)
P Mrs N Nelson-Smith BA Guildford Borough Council
F,P, Mrs M-L Logue MA Chairman of RGSG Prep Board – co-opted
N Committee from May 23
E Prof MJ Humphreys MBE PhD LLB University of London
PFHEA
P Mrs K Atkinson BDS Board – co-opted
F Mr T Lingard BSCI MINSTP Royal Grammar School
Parents’ Association
E Prof H Treharne BSc MSc PhD SFHEA University of Surrey
FBCS
E, N Mr M Windsor BA MA Chairman of Education Board – co-opted
Committee
F Ms K Spasic ACMA CGMA Board – co-opted
Mr D Booth Resigned May 23 Ex Officio
F Mr S Meredith BA FCA ChA Appointed December 22 Board – co-opted
Mr M More-Molyneux Appointed January 23 Board – co-opted
F Members of the Finance and General Purposes Committee
P RGSG Prep Committee
E Members of the Education Committee (formerly the Academic Committee)
N Members of the Nominations Committee
Officers
The Headmaster Dr JM Cox BSc PhD
Secretary & Treasurer Mrs CM Perceval BSc
The Head (RGS Prep) Mr T Freeman-Day BA PGCE
----- End of picture text -----

1

Registered Office High Street
Guildford
Surrey GU1 3BB
Principal Bankers National Westminster Bank Plc
Guildford Commercial Office
PO Box 1, 2nd Floor G3
2 Cathedral Hill
Guildford
Surrey GU1 3ZR
Auditors & Tax Advisors Haysmacintyre LLP
10 Queen Street Place
London EC4R 1AG
Principal Solicitors Moore Barlow LLP
The Oriel
Sydenham Road
Guildford
Surrey GU1 3SR

2

Royal Grammar School Guildford presents its annual report (including the Directors’ Report and Strategic Report) together with the audited accounts for the year ended 31st July 2023 and confirms that it complies with the requirements of the Companies Act 2006, Charities Act 2011 and the Charities Statement of Recommended Practice (SORP) 2019.

DIRECTORS’ REPORT

THE STATUS OF THE SCHOOL

Royal Grammar School Guildford (‘The School’, ‘RGSG’) is a company registered by guarantee incorporated in England and Wales, company number 10874615. It is also a registered charity, registered charity number 1177353.

The company Royal Grammar School Guildford is a subsidiary of 1509 Group, which is the sole shareholder of the School, company number 4104101 and charity number 1084866.

The School is a single entity operating on two school sites: the Royal Grammar School Guilford (RGSG) educates boys aged 11-18 while RGSG Prep’s pupils are aged 3-11.

As a result of its special relationship with the Cathedral (being the Choir School for the Cathedral) and with the Bishop of Guildford nominating a Governor, Royal Grammar School Guildford is designated as ‘a School with a Religious Character’.

GOVERNANCE AND MANAGEMENT

Governing Body

The School has one Governing Body overseeing both age groups. Details of the members of the Governing Body, together with the School’s officers and principal advisors, are given on pages 1-2.

The Governing Body is self-appointing. New Governors are elected on the basis of nominations from the Nominations Committee based on the candidate’s suitability for the vacancy.

The Governors are aware of The Charity Governance Code published in 2020 which sets out the principles and recommended practice for good governance within the sector. The Governors are satisfied that the School applies the principles of the code within its current Governance arrangements.

Recruitment and Training of Governors

The Nominations Committee oversees the identification of potential Governors and their induction. New Governors are provided with the opportunity to view the School, relevant background material about the School and the role of a charity Trustee and an experienced Governor as a mentor during their first year of appointment. Opportunities are provided to attend School events that may give insight into the working of the School and appropriate training courses are offered to Governors. Particular attention is given to the identification of suitable courses for new Governors. During the year Governors attended seminars to enable them to remain up to date. The Chairman participates in the Chairman of Governors’ Forum.

3

Organisational Management

The Board of Governors has established permanent committees: the Finance and General Purposes Committee to supervise the management and administration of the Group and School’s affairs; the Education Committee to oversee curricular and educational matters; the RGSG Prep Committee to oversee all matters pertaining to RGSG Prep; and the Nominations Committee to review arrangements for the nomination of Directors of the Company and appointments to the Board of Governors and its committees, as well as conduct an annual review of strategic issues. Panels of Governors are selected to form disciplinary and appeals committees as required.

The Chairs of these Committees in the year were as follows:

Education Committee Mr M Windsor
RGSG Prep Committee Rev RL Cotton – to May 2023
Mrs M-L Logue – from May 2023
Finance and General Purposes Committee
Mr PG Peel – to November 2022
Mr J Fairley – from December 2022
Nominations Committee Rev RL Cotton – to May 2023
Mrs H Styche-Patel – from July 2023

The Chief Operating Officer oversees the general business operations of the School and in particular focuses on long-term building programmes, international developments and wider business opportunities, with the day to day running of the School delegated to the Heads and the Bursar. The Heads and Bursar are in turn supported by their Senior Management Teams (SMTs)[1] and together these groups are the key management personnel.

Remuneration is set by the Board, with the objective of providing a competitive package to attract and retain the best possible staff.

The appropriateness and the relevance of remuneration is reviewed annually, including reference to benchmarking data of other similar independent schools to ensure that the School remains sensitive to the broader issues of pay and employment conditions elsewhere.

The School aims to recruit the best possible staff in all areas and from the widest pool of talent. Delivery of the School’s charitable vision and purpose is primarily dependent on key management personnel and staff costs are the largest single element of charitable expenditure.

Group Structure and Relationships

1509 Group is the holding company which retains control of Royal Grammar School Guildford and all other subsidiaries. 1509 Group is the sole voting member of The Royal Grammar School, Guildford Foundation (‘the Foundation’), which works to promote, provide for and raise funds for the School. The Foundation is a charitable company (company number 4232306 and charity number 1089955) and is also a subsidiary of 1509 Group. Considering the financial and non-financial benefit provided by the Foundation, the School has agreed to provide operational resources for the Foundation free of charge.

All companies are registered in England and Wales. All companies report independently but their figures are consolidated into those of 1509 Group.

1 The SMTs comprise the Heads, four Deputy Heads, the Senior Master, nine Assistant Heads, the COO and the Bursar.

4

Engagement with Employees and Employee Interests

Taking care of our people

The Governors recognise the enormous contribution made by all staff and the importance of valuing and developing staff. The School reserves an extensive budget for training and development and staff are encouraged to consider their personal and professional development. The well-being of staff is of paramount importance and mechanisms are in place to support staff and colleagues. This ranges from regular catch up sessions with line managers, staff social events and school wide events, to support from the school counsellor, school nurse and head of human resources.

Communication

Regular updates, meetings and briefings are provided to staff on the day to day operations of the organisation as well as sharing high level changes within the organisation as these arise. Financial updates are provided to staff so they are kept briefed on the financial stability of the organisation or risks that may be facing the School or the sector.

Staff observers are invited to attend the full board of Governors’ meetings, so they are aware of the high level issues being discussed.

Strategy groups meet regularly to determine the future direction of a range of areas within the School and each group contains a mix of staff who have volunteered to be a member of each group.

Benefits

Staff are eligible for a range of employee benefits including employer contributions to pensions and healthcare. Attention is paid to ensure that packages offered remain competitive against the market. Incentive schemes are not considered appropriate to our school environment and ethos, but success is shared and genuinely celebrated across the organisation, which operates in a supportive and collegiate manner to ensure that staff feel valued.

Training and Development

There are many opportunities for staff to develop their skills through training courses or taking on different roles within the organisation. Several staff have been trained as coaches and now coach and develop others. Staff have the opportunity to apply for additional responsibilities within the organisation and via our outreach programme and, on many occasions, senior roles are filled internally rather than bringing in external candidates. In general, staff who leave go on to more senior roles within other organisations.

Health and Safety

There is a health and safety policy group which covers the whole organisation, with separate committees for each site. These committees are formed of a range of staff based at each site and focus on the immediate needs of that site. All staff are trained in the key elements of health and safety and understand that everyone has a part to play in this area. A full time health and safety manager ensures that adequate time and resource is devoted to this area.

Diversity and Inclusion

The Governors seek to recruit and retain the best staff they can and encourage applications from as wide a range of candidates as possible. We welcome all employees regardless of their age, gender, faith, disability, ethnic or racial origin, sexual orientation or gender identity. We take care to ensure that our employment policies and practices are non-discriminatory and that all appointments are made solely on the basis of merit. As a result of an independent review of our recruitment process, a full-time recruitment manager has been appointed and other recommendations implemented.

It is part of our ethos that all our people have a fundamental right to respect and dignity in the workplace. We actively promote these behaviours and do not tolerate disrespect or discrimination in

5

any form. We continually review how we can best promote and advance a culture in which all staff feel comfortable being themselves in the workplace and to ensure a diverse workforce is recruited for the benefit of the pupils and the wider organisation. A working party meets regularly to seek to further improve the School’s performance in this area on an ongoing basis.

All staff and Governors continue to receive diversity and inclusion training.

Stakeholder Relations

Royal Grammar School Guildford has a wide community of stakeholders including pupils, employees, parents of pupils, Governors, suppliers and our local community. As further outlined in the Strategic Report, a wide range of activities is undertaken by pupils and staff as part of the local and extended community. The Governors aim for the organisation to be run in the best possible way and strict adherence to regulatory and legal requirements is of paramount importance. The School is inspected by the Independent Schools Inspectorate and this covers compliance with a range of regulatory matters as well as the educational provision for pupils. The financial operations of the School are independently audited each year and other audits and regulatory inspections happen on a regular basis. There is a wide range of policies for staff which set out what is expected in respect of Health and Safety, GDPR, Safeguarding, anti-bribery and corruption through to whistle blowing and a staff code of conduct.

The IT systems are carefully managed to ensure the safety and security of all data. Staff use devices issued by the organisation and training and security measures are regularly reviewed and updated. General Data Protection Regulations are complied with and any new systems or associated processes are subject to a risk assessment to ensure they are compliant with the existing systems. Staff receive training and updates in this area.

STATEMENT OF DIRECTORS’ RESPONSIBILITIES

The Trustees (who are also directors of Royal Grammar School Guildford for the purposes of Company law) are responsible for preparing the Directors’ report (incorporating the Strategic Report) and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the directors to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and the group and of the incoming resources and application of resources, including the income and expenditure, of the charitable group for that period. In preparing these financial statements, the directors are required to:

The directors are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the group and charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006, the Charities Act 2011, the Charities (Accounts and Reports) Regulations 2008 and the provisions of the charity’s constitution.

6

They are also responsible for safeguarding the assets of the charitable company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

In so far as the directors are aware:

THE VALUES AND AIMS OF THE SCHOOL

The object of the School, as described in its charity commission scheme and the company’s objects, is the provision in or near Guildford of either a day school or a day and boarding school for boys, and ancillary thereto, the advancement of education. A preparatory school may be maintained at the discretion of the charity.

The current School priorities are:

In pursuit of these aims, RGSG holds and promotes the following values:

The Governors aim to provide public benefit and are mindful of the requirements of the Charities Act 2011. The Governors have monitored closely the guidance on public benefit produced by the Charities Commission together with its supplementary guidance on fee-charging.

7

STRATEGIES TO ACHIEVE THE AIMS OF THE SCHOOL

The Governors’ objectives for the School are established to deliver a wide-ranging, high quality education to students from Guildford and the surrounding area.

The School is focused on achieving the School’s main objective and has developed both long term and short-term plans to achieve this. Governors monitor the School’s progress by regularly reviewing the academic and extra-curricular work. This is achieved through the Education Committee and the RGSG Prep Committee alongside a programme of Governor visits.

All pupils are now required to have a specified mobile personal computer to support quality remote and in-class teaching and learning. The School continues to evolve its strategy around use of devices, to seek continuous improvements and achieve the best educational outcomes and to mitigate against future disturbances.

STRATEGIC REPORT

ACHIEVEMENTS AND PERFORMANCE

Review of achievements and performance for the year

RGS senior school

A return to post-pandemic routines both in terms of teaching and the co-curricular life of the School were welcomed; this included a return to a normal public examination season. Sitting high-stakes A Level examinations, having never before experienced formal public examinations due to the pandemic and faced by daunting media coverage in the run-up to the results, placed real demands and stress on our students. As the Government attempted to stop grade inflation and bring results back to prepandemic levels, this year was all the more challenging and daunting. Despite the media furore, however, the School achieved an outstanding set of A Level results: the most common grade achieved by RGSG students was the A with 41.5% of all grades being the top, gold-star standard. 75.4% of all grades – or in total 347 grades – were awarded at A or A. From a cohort of 142 students, 36 boys achieved 3 or more A*s: an incredible achievement in traditionally robust, rigorous subjects. At GCSE, the most common grade achieved by our students was the gold-standard grade 9; in total 742 grade 9s were achieved, 45.4% of all grades. In addition, 470 grade 8s were also secured by this impressive cohort: 74% of grades were at grade 9 or 8. 61 students achieved ten or more grade 8 and 9s; 22 boys secured 10 or more grade 9s.

RGSG students continued to secure places on the most competitive courses at the leading universities in the country; 94% of all offers held to UK institutions were to Russell Group Universities or Times Top 20 institutions. Of a talented cohort, 23 students received offers from Cambridge and Oxford Universities; in the last 10 years, RGSG boys have received just over 250 offers from Oxford and Cambridge Universities. Cambridge, Exeter, Durham and Bath have been in the top five every year for the last six years in terms of the number of RGSG boys accepting places; Bath and Durham were the most popular university destinations, closely followed by Exeter and Cambridge. RGSG students were accepted to study a wide range of different courses at university ranging from Modern Languages to Medicine, Physics to PPE and Economics to Engineering. Sciences as well as business/management/finance/economics and also engineering remained the most popular choices.

A full and varied co-curricular programme provided the springboard for diverse achievement and experience, as well as the further nurturing of the Learning Habits and School Values which are at the heart of school life. The following provides a very brief and selective overview:

8

RGS Prep School

In the second year of being RGS Prep (formerly Lanesborough), RGS Prep continued to prepare boys brilliantly for their futures whilst giving a broad and balanced curriculum where all can succeed.

For the first time since 2018-19, RGS Prep ran a full programme of events including Carol Service, Harvest Service and Sports Days.

Alongside all the wonderful events, lessons, visits, trips and visitors, our Year 6 were extremely successful, with a number of scholarships and awards being given. Here are some of the many successes we have experienced this year:

9

Year 5- Woodland Adventure-Bewdley Year 6- Buddens Activity Centre Wareham

10

LPA were fabulous in putting together the summer fayre, quiz night, Easter bazaar and new parents’ drinks – all to raise money and keep the community spirits up. We are very grateful for the work they put in, they very generously donated £5,000 towards our new Pre-Prep library

Public benefit

The main beneficiaries of the School’s work are boys aged 3 to 18 attending its schools. Governors have given due consideration to the Charities Commission guidance on Public Benefit guidance under Charities Act 2011 when considering activities in this area.

Governors wish the School’s education to be widely available and so bursary/financial support applications are welcomed from families who could not otherwise afford to send their son to the School. Financial support is given to cover up to 100% of fees. In certain circumstances support for lunches, travel costs, course and examination fees are also considered on top of this. In the year, 71 boys benefitted from financial support funding of over £1 million. Within this are 27 boys who received full fee remission for at least one term.

In addition to financial support for fees, the School gives opportunities to pupils of local schools to share the School’s expertise, facilities and resources, and contributes widely to the local community in many ways. The School is also involved in developing relationships and partnerships with an ever widening range of educational organisations.

11

12

13

SECTION 172 (1) STATEMENT

The Directors of a Company must act in accordance with a set of general duties. These duties are detailed in in section 172 (1) of the U.K. Companies Act 2006, which is summarised as follows with reference to Charitable Companies

‘A Director of a Company must act in the way he/she considers, in good faith, would be most likely to promote the success of the Company in achieving its charitable purposes, and in doing so have regard (amongst other matters) to:

  1. The likely consequences of any decision in the long term

  2. The interests of the Company’s employees

  3. The need to foster the Company’s business relationships with suppliers, beneficiaries and others

  4. The impact of the Company’s operations on the community and the environment

  5. The desirability of the Company maintaining a reputation for high standards of business conduct, and

  6. The need to act fairly as between beneficiaries of the Company.

Beneficiaries

The beneficiaries of the organisation are the pupils and the Governors aim to ensure they are provided with the highest quality of education available, in terms of academic, co-curricular and pastoral input. Our aims and performance in this area are further detailed under the headings The values and aims of the School and achievements and performance , above.

14

Employees

All staff, both teachers and support staff, work hard to achieve the School’s aims in delivering the highest possible standard of education to the pupils. It is the hard work, dedication and professionalism of these staff that achieve the outcomes for the pupils.

The recruitment, retention, development and welfare of staff is crucial to the successful running of the organisation and is considered, by the Governors, to be of great importance. Further detail is provided under Organisational Management in the Directors’ report

Community and Environment

The School is at the heart of the Guildford community and many activities take place that involve the local and wider community. This ranges from pupil and staff fundraising and participation in events to the sharing of resources with others. Extensive details on this are provided in the Public benefit section of the Strategic Report.

Decision making, risk management and governance and performance oversight

The full board of Governors meets three times a year with additional committee meetings taking place each term. As outlined under Organisational Management in the Directors’ report, each committee has a specific focus, but considers the overall impact of decisions on the wider organisation.

Culture and Values

The aims and values of the school are embedded within the curriculum to form a way of life for both pupils and staff.

ENERGY AND EMISSIONS REPORT

Energy Consumption

Streamlined Energy & Carbon Reporting (SECR) is a legislative reporting requirement in the Directors’ Report for Year Ends on or after 31 March 2020. It mandates that all large companies must report on their operational energy consumption and associated emissions.

A high level breakdown of energy used, and emissions generated by Royal Grammar School Guildford is included in the table below.

----- Start of picture text -----
kWh Mileage KgCO2e tCO2e
Gas 2022-23 1,825,619 n/a 328,611 329
2021-22 1,854,861 n/a 333,875 334
2020-21 2,897,813 n/a 530,763 531
Electricity 2022-23 1,040,431 n/a 215,446 215
2021-22 984,477 n/a 190,378 190
2020-21 1,004,177 n/a 213,217 213
Transport 2022-23 84,525 57,500 20,286 20
2021-22 73,368 49,240 17,608 18
----- End of picture text -----

15

2020-21
86,800
56,000
20,559
21
2020-21
86,800
56,000
20,559
21
2020-21
86,800
56,000
20,559
21
2020-21
86,800
56,000
20,559
21
2020-21
86,800
56,000
20,559
21
2020-21
86,800
56,000
20,559
21
Total
2022-23
2,950,575
57,500
564,343
564
2021-22
2,912,715
49,240
541,861
542
2020-21 3,988,790 56,000 764,540 765

UK energy use covers all educational and ancillary activities across the School.

Associated Greenhouse gases have been calculated using 2023 conversion factors advised by the UK Government Department for Business, Energy and Industrial Strategy.

Intensity Metric

An intensity metric gives an indicator of carbon performance calculated per unit of an operational driver of the Schools activities. For Royal Grammar School Guildford we have used the average number of pupils over the year as the relevant operational driver. In 2022/23, 1,316 pupils accounted for emissions of on average 429 kg Co2 each (2021/22: 1,289 pupils accounted for emissions of on average 420 kgCo2e each) .

Continuing our rolling programme of maintenance and refurbishment, the School took the following energy efficient actions during the year:

Additionally

16

FINANCIAL REVIEW

Results for the year

The operation of the School during the year to 31st July 2023 generated net income of £0.3m, £0.7m below net income generated in the prior year (2022: £1m).

The School’s income of £27.2m was £2m (8%) higher (2022: £25.2m), reflecting higher fee income (+£1.6m) from higher average fees per pupil (+4.9%) and pupil numbers (2023: 1,316; 2022: 1,289), and higher other income (+£0.4m) for the first full year of trips, clubs and activities without the pandemic restrictions in place for part of 2021/22.

The value of fee remissions awarded varies from year to year, depending on prevailing circumstances and the needs of each cohort. While non means-tested remissions are being managed downwards, over time the value of means-tested remissions awarded is growing, in line with the School’s ambition for its education to be as widely accessible as possible.

Total income included investment income of £83k (2022: £4k) and £346k (2022: £340k) donations.

Expenditure was £2.7m higher (2023: £26.8m; 2022: £24.1m). Higher expenditure arose in staff costs (+£1m), premises costs including higher energy and maintenance costs (+£0.7m), non-staff teaching costs (+£0.5m, also due to the first full year of trips, clubs and activities), higher depreciation (+£0.2m, including depreciation on new leased student portable computers) and higher other costs (+£0.2m).

The 2022-23 school year saw a second year of uninterrupted in-person, on-site learning. A full programme of sporting activities and clubs resumed and overseas trips took place. With the return to on-site learning and an increased range of activities, expenditure on resources and running of the school buildings returned to pre-pandemic levels.

The School generated cash sufficient to cover £1.1m capital expenditure on its facilities (see note 6) and to allow the School to repay the £3m balance of a bank loan originally put in place to finance past major capital expenditure (see note 11).

With effect from 31st August 2021, the School elected to withdraw from the Surrey County Council Superannuation Fund and finalise its pension liability, in respect of this scheme, as at that date. The final valuation invoice of £1.75m, which was favourable to previous estimates, was received from the Fund in 2021/22 and remains fully provided for in these accounts.

With persistently high inflation, higher interest rates and volatile energy prices, the economic background remains challenging. Despite this, demand for places at the School remains strong, and the School believes pupil numbers will remain stable for the foreseeable future. The Governors have considered the impact of these factors on the School’s operating model and financial position and this is further detailed in the ‘Reserves level and policy, and financial viability’ section, below.

Reserves level and policy, and financial viability

Reserves are held for two main purposes: (i) to finance future major capital development of the School’s premises and (ii) to be available to cover unexpected contingencies such as a significant loss of income or the short term impact of potential adverse changes affecting the independent school sector, for example adverse changes in future taxation.

17

It is not considered appropriate for the School to hold, or to aim to hold, no reserves, as this would leave the School unable to fund future major capital development or unexpected contingencies. Most of the reserves held are intended to be spent on major capital development in the medium to long term, and some are held in order to be available to cover potential contingencies in the nearer term.

The vast majority of the School’s funds are held in the form of the buildings and physical assets. At 31 July 2023 the School’s total funds were £39.4m (2022: £39.1m) which included £47k of unspent restricted income (2021: £170k). Net current assets - broadly equivalent to liquid reserves - of £2.5m were held at the end of the year (2022: £3.8m). Free reserves as at 31 July 2023 were £3.1m (2022: £5.3m).

We have prepared a number of scenarios that consider our cash position, sources of income and planned expenditure. Demand for places at the School remains strong. Nonetheless, these scenarios consider reduced pupil numbers, delayed fee payment and potential bad debts, cost inflation and increased interest rates. Sensitivity around these assumptions has also been considered in our forecasting. The scenarios also consider the terms and conditions of the existing bank facilities. Results of this cash flow and sensitivity analysis indicate that the cash reserves of the charity are sufficient to meet the charity’s obligations as they fall due.

Having regard to the above, the Governors believe it appropriate to adopt the going concern basis of accounting in preparing the financial statements.

Investment policy, objectives and performance

The School reviews its investment policy annually and adapts it if appropriate. The policy is based on the following principles:

In the long term the School’s investment objective is to invest in funds to achieve returns in excess of RPI, while remaining weighted towards cash and fixed income. In the short term investment is being made in buildings.

The School’s investments relate to restricted and prize funds. The performance of the funds has been in line with expectations. For more detailed information about the School’s investments, please refer to note 7.

18

Fundraising

Fundraising for School funding priorities is exclusively carried out by the Royal Grammar School, Guildford Foundation Limited, which raises funds for bursaries. The costs of the Foundation are met entirely by the School.

The Foundation’s fundraising activities are carried out by an in-house staff team. The Foundation adheres to the Code of Fundraising Practice. Fundraising activity is limited to those with an existing connection to the School and includes a limited amount of funding from Trusts. Major donor and oneto-one fundraising are the Foundation’s key mode of fundraising which helps to ensure that philanthropic relationships are not developed with anyone who might be vulnerable or be in vulnerable circumstances.

FUTURE PLANS

The School’s development plan is agreed by Governors and is subject to annual review. The main plans for the next year to help the School achieve its objectives are:

These plans underpin individual detailed development plans for each area, which will enhance the School’s ability to provide an exceptional education and student experience.

RISK MANAGEMENT

The Governors have examined the principal areas of the School’s operations and considered the major risks faced in each of these areas. The risk assessment is updated at least annually, and more frequently if appropriate to take into account changing circumstances. The risk assessments are considered by the RGSG Education committee and the RGSG Prep committee as appropriate before passing to the F&GP committee and the Board for discussion.

The main risks that have been identified are:

19

The School has established a review system and allocated sufficient resources to ensure that those risks identified have been mitigated to a level acceptable for the School’s day to day operations. The School regularly reviews the effectiveness of current plans and strategies for managing all identified major risks for the School and other group organisations.

The Annual Report which includes the Strategic Report was approved by the Charity and signed on its behalf by:

SK Creedy


21[st] December 2023

Mrs S K Creedy

20

Independent auditor’s report to the members of the Royal Grammar School Guildford

Opinion

We have audited the financial statements of the Royal Grammar School Guildford for the year ended 31 July 2023 which comprise the Statement of Financial Activities, Balance Sheet, Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.

Other information

The trustees are responsible for the other information contained in the annual report. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are

21

required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors’ Annual Report (which incorporates the strategic report and the directors’ report).

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of trustees for the financial statements

As explained more fully in the Directors’ responsibilities statement the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

22

Based on our understanding of the charitable company and the environment in which it operates, we identified that the principal risks of non-compliance with laws and regulations related to The Education (Independent School Standards) Regulations 2014, safeguarding regulations, health and safety requirements, GDPR, employment law and charity law, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, the Charities Act 2011, payroll tax and sales tax.

We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to regulations related to posting inappropriate journal entries and management bias in accounting estimates. Audit procedures performed by the engagement team included:

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an Auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Tracey young (Senior Statutory Auditor) 10 Queen Street Place For and on behalf of Haysmacintyre LLP, Statutory London Auditor EC4R 1AG

Date: 5 January 2024

23

Statement of Financial Activities (incorporating Income and Expenditure Account) for the year ended 31 July 2023

Royal Grammar School Guildford

Unrestricted
Note
Funds
£000
Income from:
Charitable Activities
School fees receivable
2
24,861
Other educational income
3 (a)
1,173
Other ancillary trading income
3 (b)
275
Donations and Legacies
Donations and Legacies
0
Investments
Income from Investments
80
Other income
3 (c)
445
Total income
26,834
Expenditure on:
Raising Funds
Financing costs under
Advance Fee contracts
4 (a)
3
Bank interest
4 (a)
51
Total fundraising costs
54
Charitable activities
Schools and grant making
4 (b)
26,411
Ancillary trading
4 (b)
6
Total Expenditure
26,471
NET INCOME / (EXPENDITURE) BEFORE
INVESTMENT GAINS
363
Net (losses) on investments
(1)
Pension Cessation Actuarial (Loss)
16 (v)
0
NET INCOME/(EXPENDITURE)
362
Transfers between funds
13 (d)
109
NET MOVEMENT IN FUNDS FOR THE YEAR
471
Fund balances brought forward at
1 August 2022
38,918
FUND BALANCES carried forward at
31 July 2023
39,389
Restricted
Funds
£000
0
0
0
346
3
0
349
0
0
0
363
0
363
(14)
0
0
(14)
(109)
(123)
170
47
2022-2023
Total
£000
24,861
1,173
275
346
83
445
27,183
3
51
54
26,774
6
26,834
349
(1)
0
348
0
348
39,088
39,436
2021-2022
Total
£000
23,295
1,045
214
340
4
273
25,171
2
61
63
24,086
0
24,149
1,022
(8)
(1,070)
(56)
0
(56)
39,144
39,088

The School has no gains or losses that are not shown above. All operations are continuing.

The accounting policies and notes on pages 27 to 44 form part of these Financial Statements.

24

Balance Sheet As at 31 July 2023

Royal Grammar School Guildford

Note 2023 2022
FIXED ASSETS £000 £000 £000 £000
Tangible fixed assets 6 37,372 38,093
Investment assets 7 46 153
CURRENT ASSETS 37,418 38,246
Stocks 8 57 66
Debtors 9 861 1,133
Cash 8,652 10,052
CURRENT LIABILITIES 9,570 11,251
Creditors payable within one year 10 (5,302) (5,728)
Pension Scheme Liabilities 16 (i) (1,754) (1,754)
NET CURRENT ASSETS 2,514 3,769
TOTAL ASSETS LESS CURRENT LIABILITIES 39,932 42,015
LONG TERM LIABILITIES
Creditors payable after one year 11 (496) (2,927)
TOTAL NET ASSETS 39,436 39,088
Represented by: 13
RESTRICTED FUNDS 47 170
UNRESTRICTED FUNDS
Designated Funds 36,278 33,650
General Funds 3,111 5,268
UNRESTRICTED FUNDS 39,389 38,918
TOTAL FUNDS 39,436 39,088
Approved by the Board of the Royal Grammar School Guildford, on 21st December 2023 and signed on behalf of the
Company by:
)
SK Creedy )
)
Sarah Creedy - Director
)
)
) Tom Lingard - Director
)

SK Creedy

The accounting policies and notes on pages 27 to 44 form part of these Financial Statements.

25

Cash Flow Statement Year ended 31 July 2023

Royal Grammar School Guildford

Note
NET CASH INFLOW FROM OPERATIONS
Net cash provided by operating activities
note (i)
CASH FLOWS FROM INVESTING ACTIVITIES
Payments for tangible fixed assets
6
Proceeds on sale of tangible fixed assets
Proceeds on sale of investments
7
Investment income and bank interest received
Net cash (used in) investing activities
Cash flows from financing activities:
Overdraft repayment
Finance lease interest
Loan interest charge
Other finance costs
Net cash used by financing activities
Change in cash and cash equivalents in the reporting period
note (ii)
Cash and cash equivalents at 1st August 2022
Cash and cash equivalents at 31st July 2023
(i) Reconciliation of net income to
net cash inflow from operating activities
Net incoming resources
Elimination of non-operating cash flows:
- Investment income
- Finance costs
(Profit) on sale of fixed assets
Depreciation
Decrease/(Increase) in stocks
Decrease/(Increase) in debtors
(Decrease) in creditors (excluding fees in advance scheme and
deposit)
Increase in fees in advance scheme creditors
Increase in parents' deposits
Net Cash Inflow from Operating Activities
(ii) Analysis of changes in Cash and Cash equivalents
Analysis of balances at 31 July
Cash
Cash Equivalents (Deposit < 3 months)
Changes in Cash and Cash equivalents from the School's
operations
£000
(1,083)
5
107
83
(216)
(19)
(23)
(9)
Change in
Year
£000
0
(1,400)
(1,400)
£000
(245)
(889)
(267)
(1,401)
10,052
8,651
2023
£000
349
(83)
267
(5)
1,804
9
272
(3,103)
199
46
(245)
2023
£000
4
8,648
8,652
2023
£000
(584)
7
0
4
(225)
0
(51)
(10)
£000
2,280
(573)
(286)
1,421
8,631
10,052
2022
£000
1,022
(4)
286
(7)
1,597
(9)
(209)
(560)
63
101
2,280
2022
£000
4
10,048
10,052
2022

The accounting policies and notes on pages 27 to 44 form part of these Financial Statements.

26

NOTE 1: ACCOUNTING POLICIES

Basis of Accounting

The financial statements have been prepared in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), the Charities Act 2011, and the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

The financial statements have been prepared to give a ‘true and fair’ view and 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 Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16[th] July rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.

They are drawn up under the historical cost convention as modified by the revaluation, at fair value, of investments.

At the time of approval of the Annual Report, turbulence continues to be experienced in the UK economy, with rising interest and inflation rates, and the long term impact on the charity, in common with other businesses, remains unknown. The charity holds significant cash balances supplemented, if needed, by an overdraft facility. Demand for school places at Royal Grammar School Guildford remains strong, with continuing high numbers enrolled for the academic year 2023/24. Collection of fee income continues to be robust. Conservative cash flow modelling with sensitivity analysis indicates that the cash reserves of the charity are adequate to meet the charity’s obligations as they fall due. Accordingly, the governors believe the Schools’ financial resources are sufficient to ensure there is no material uncertainty about the School’s ability to continue as a going concern for the foreseeable future, being at least 12 months from the date of approval of the financial statements and have therefore prepared the financial statements on a going concern basis.

The functional currency of the School is considered to be GBP because that is the currency of the primary economic environment in which the School operates.

The School is a Public Benefit Entity registered as a charity in England and Wales, Company Number 10874615, Charity Number 1177353.

Critical Accounting Judgements and Key Sources of Estimation Uncertainty

In the application of the accounting policies, the governors are required to make judgement, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision only affects only that period, or in the period of the revision and future periods if the revision affected current and future periods.

27

The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the School’s financial statements:

Statement of Financial Activities (SOFA)

The School has two types of fund:

Restricted – where the purposes for which the funds may be used have been restricted by donors; and Unrestricted – where the fund is not restricted as to use other than in furthering the objects of the School. These include Designated Funds, where the funds are unrestricted, but the governors have designated them for a specific purpose.

Income and Expenditure

Income and Expenditure is accounted for on an accruals basis with the exception of income from gifts and legacies. These are recognised when the charity is legally entitled to the income, the amount can be measured with reasonable accuracy, and the economic benefit to the School is considered probable.

Fees and similar income

Fees receivable and charges for services and use of premises are accounted for in the period in which the service is provided. Fees receivable are stated after deductible allowances, scholarships and remissions allowed by the School, but include contributions received from Bursaries funds.

Donations and Legacies

Donations received for the general purpose of the group are credited to school income. Donations subject to specific wishes of the donors are carried to relevant restricted funds or used within the year for the appropriate purpose. Gifts in kind are valued at estimated open market value at the date of the gift, in the case of assets for retention or consumption, or at the value to the School in the case of donated services or facilities.

Legacies are taken to unrestricted funds unless specified for a particular purpose in which case they are taken to restricted funds.

Expenditure

Expenditure is accrued as soon as the liability is considered probable, discounted to present value for longer term liabilities. Expenditure is allocated to expense headings either on a direct cost basis or apportioned according to time spent. Irrecoverable VAT is included in the Statement of Financial Activities with the expenditure to which it relates.

Governance costs are those costs incurred in the safeguarding of the School’s assets associated with constitutional and statutory requirements.

Investments

Investments are shown at their fair values at the year end. Realised and unrealised gains and losses on investments are accounted for through unrestricted or restricted funds as appropriate and are accounted for in the SOFA.

28

Tangible Fixed Assets

Expenditure on individual fixtures, fittings and equipment, motor vehicles, grounds and maintenance equipment and IT that are over £5,000 and capital in nature are capitalised, together with any spending of a capital nature relating to buildings.

Certain artefacts owned by The School are considered to be inalienable. It would be both difficult and costly to attribute a cost or valuation to these assets. In the event of future acquisitions of inalienable assets, such assets would be capitalised. Any proceeds on the disposal of such assets would be accounted for through the appropriate fund in the SOFA.

Heritage Assets

The School holds the Town Wall (or Garden Wall) that at one time divided the School’s property from the neighbouring Duke of Somerset’s House and is also the old boundary between the Stoke and Christchurch Wards of Guildford. From time to time members of the public are permitted access to view the wall along with the Old Building and other items of historical interest that are held and used primarily for educational purposes. The Wall is maintained as part of the School’s general care of its buildings, but also having regard to its commitment to the local community to care for a historical property. The Governors do not regard it practicable to obtain a valuation of the Wall and, accordingly, no value is ascribed to it.

Depreciation

Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost of each asset, less any estimated residual value based on current market prices, evenly over its expected useful life. New capital developments are depreciated only when work has been completed and they are brought into use. The depreciation rates for the principal categories are:

Freehold Buildings - 2% per annum on a straight line basis
Furniture & Fittings - 15% per annum on a straight line basis
Computer Equipment - 33% per annum on a straight line basis
Photocopiers - 20% per annum on a straight line basis
Motor Vehicles - 20% per annum on a straight line basis
Playing Field Equipment - 12.5% per annum on a straight line basis
Leasehold Property - over the length of lease
Leasehold Improvements - over the length of lease
Major Refurbishment - 4% per annum on a straight line basis

Stock

Stocks are valued at the lower of cost and net realisable value.

Operating Leases

The annual rental for operating leases is charged to the Statement of Financial Activities on a straight line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight line basis over the lease term.

29

Finance Leases

Assets held under finance leases are capitalised at their fair value and depreciated over their estimated useful economic lives. Future obligations under finance leases are included in creditors, net of finance charges. Payments are apportioned between the finance element, which is charged to the Statement of Financial Activities as interest, and the capital element, which reduces the outstanding obligations.

Pensions and Post Retirement Benefit Schemes

a) Defined Benefit Schemes

The School contributes to the Teachers’ Pension Scheme, which is a defined benefit scheme, at rates set by the Government Actuary. The Scheme is a defined contribution ‘Multi-Employer’ scheme and it is not possible to identify the assets and liabilities of the Scheme which are attributable to the School. In accordance with FRS 102, the Scheme is therefore accounted for as a defined contribution scheme. Contributions to the Scheme are charged to the SOFA as they become payable in accordance with the rules of the Scheme.

In the past the School also contributed to the Surrey County Council Superannuation Fund, a defined benefit scheme for support staff. With effect from 31[st] August 2021, as a consequence of dwindling employee membership, the School withdrew from this scheme. The closing liability of the School in respect of the Surrey County Council Superannuation Fund is included in creditors at year end.

b) Defined Contribution Schemes

The pension cost charged to the SOFA represents the contributions payable by The School under the rules of the Scheme.

Advanced Fees

The School has accepted advance fee lump sum payments in respect of certain pupils and in return has undertaken to discharge defined amounts of the fees chargeable in respect of those pupils subsequent to 31[st] July 2023. In the event of a pupil’s withdrawal from the School before all the agreed amounts have been credited, the School has agreed to return the relevant unspent portion of the capital payment without addition of interest or to continue to hold the remaining capital payment for payment of fees to a new educational establishment where appropriate. The School’s liability in respect of advance fees has been brought into these accounts as the liability which would arise if all the pupils covered by such arrangements completed the full term period of the contract entered into.

Deposits

The School receives a deposit from parents upon acceptance of a place for their son. The School refunds the deposit, less any appropriate deductions, after the pupil leaves the School. Under FRS 102 all deposits are considered refundable within 12 months of the balance sheet date, under the terms of the contract and are classified within amounts due within one year.

Financial Instruments

Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised value with the exception of investments which are held at fair value. Financial assets held

30

at amortised cost comprise cash at bank and in hand, together with trade and other debtors. A provision is made where the recovery of debts is in doubt. Cash at bank and in hand is defined as all cash held in instant access bank accounts and used as working capital. Financial liabilities held at amortised cost comprise all creditors except social security and other taxes and provisions. Assets and liabilities held in foreign currency are translated to GBP at the balance sheet date at an appropriate year end exchange rate.

Taxation

As a registered charity the School is generally exempt from Corporation Tax but not from Value Added Tax (VAT). Irrecoverable VAT is included with the cost of those items to which it relates.

31

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

CHARITABLE ACTIVITIES - SCHOOL FEES RECEIVABLE
The school's fee income receivable comprised:
Gross fees
Less: Total bursaries, scholarships and discounts
Add back: Bursaries paid for by Restricted Funds
2023
2022
£000
£000
26,194
24,629
(1,679)
(1,674)
24,515
22,955
346
340
24,861
23,295

2. CHARITABLE ACTIVITIES - SCHOOL FEES RECEIVABLE

Bursaries were awarded from Restricted/Unrestricted Funds to 71 individuals (2022: 73).

3. CHARITABLE INCOME - OTHER

(a) Other educational income
Registration fees
Sundry parental receipts
Sub-lettings
(b) Other ancillary trading income
Income from recharges to International Activities
Total for School
Restricted
Unrestricted
Funds
Funds
(c) Other income
£000
£000
Gains on sale of tangible fixed assets
0
6
Other
0
439
0
445
2023
2022
£000
£000
61
67
1,112
912
0
66
1,173
1,045
2023
2022
£000
£000
275
214
275
214
2023
2022
£000
£000
6
7
439
266
445
273

32

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

4. ANALYSIS OF EXPENDITURE

(a) Cost of Raising Funds
Loan interest charge
Finance lease interest
Other finance costs
Total finance costs
(b) Charitable activities
Schools and grant making
Teaching
Welfare
Premises
Support costs of schooling
Donations, Grants, awards and prizes
School's operating costs
Ancillary trading costs
Total Charitable Expenditure
Total Expenditure
(a) Cost of Raising Funds
Finance costs
(b) Charitable activities
Schools and grant making
Teaching
Welfare
Premises
Support costs of schooling
Donations to other charities
School's operating costs
Ancillary trading costs
Total Charitable Expenditure
Total Expenditure
(c) Governance costs included in support costs
Auditors' remuneration
Other services
Trustees' costs

Governance costs*
Current year charge
Prior year Analysis of Expenditure
2023
2022
Staff costs
Other
Depreciation
Total
Total
£000
£000
£000
£000
£000
0
23
0
23
50
0
19
0
19
0
0
12
0
12
13
0
54
0
54
63
13,566
2,327
179
16,072
14,845
83
1,398
0
1,481
1,260
537
3,122
1,098
4,757
3,979
2,430
1,161
527
4,118
3,662
0
346
0
346
340
16,616
8,354
1,804
26,774
24,086
0
6
0
6
0
16,616
8,360
1,804
26,780
24,086
16,616
8,414
1,804
26,834
24,149
2022
2021
Staff costs
Other
Depreciation
Total
Total
£000
£000
£000
£000
£000
0
63
0
63
123
12,792
1,870
183
14,845
13,506
78
1,182
0
1,260
990
486
2,438
1,055
3,979
3,695
2,241
1,062
359
3,662
3,455
0
340
0
340
367
15,597
6,892
1,597
24,086
22,013
0
0
0
0
4
15,597
6,892
1,597
24,086
22,017
15,597
6,955
1,597
24,149
22,140
34
44
0
3
2
6
36
53

** Trustees' costs related to the cost of Governor meetings £1,895 and expenses £452. There are 18 Governors who are directors of RGS and RGS Prep. There was no Trustee remuneration during the year.

33

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

5. EMPLOYEES

Wages and salaries
Social security costs
Pension contributions
Other staff costs
Average number of employees during the year
Teaching
Non Teaching
The number of employees whose emoluments, excluding
employer's pensions contributions, exceeded £60,000 were:
£60,001 - £70,000
£70,001 - £80,000
£80,001 - £90,000
£90,001 - £100,000
£100,001 - £110,000
£110,001 - £120,000
£150,001 - £160,000
£160,001 - £170,000
£250,001 - £260,000
£270,001 - £280,000
Teaching
Other
£000
£000
9,894
2,505
1,171
241
2,103
227
398
77
13,566
3,050
Full time
Part time
134
41
69
45
203
86
2023
2023
2022
£000
£000
12,399
11,568
1,412
1,308
2,330
2,199
475
522
16,616
15,597
Full time
Part time
132
41
69
48
201
89
2023
2022
38
28
12
11
2
2
2
2
1
1
1
0
0
1
1
0
0
1
1
0
58
46
2022

A number of staff are not members of any pension scheme and the employer pension contribution is paid to them as part of their overall package and is included in the pay bands above.

Pension contributions of £869k (2022 - £677k) were made into pension schemes in respect of higher paid employees during the year. Of this, contributions of £783k (2022 - £605k) were made into a defined benefit pension scheme.

The aggregate employee benefits of key management personnel (the Senior Management Teams of both schools) including employers' pension contributions and National Insurance total £2,233k (2022 - £1,977k).

During the year there were two redundancy or termination payments totalling £12.5k (2022: £13k).

No remuneration was paid to Governors during 2023. Expenses paid to Governors totalled £0.5k (2022: £0.5k).

6. Tangible fixed assets

Cost and depreciation

Cost
At beginning of year
Additions
Disposals
At end of year
Depreciation
At beginning of year
Charge for the year
Eliminated on Disposal
At end of year
Net Book Value
At end of year
At beginning of year
£000
£000
1,297
49,612
447
580
0
0
1,744
50,192
1,147
14,046
179
1,051
0
0
1,326
15,097
418
35,095
150
35,566
Computer Equipment
Freehold
Land and
Buildings
Total
£000
£000
£000
2,129
4,230
57,268
0
56
1,083
0
(35)
(35)
2,129
4,251
58,316
1,154
2,828
19,175
47
527
1,804
0
(35)
(35)
1,201
3,320
20,944
928
931
37,372
975
1,402
38,093
Leasehold
Property
Fixtures, Fittings
and Property

34

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

Investment assets
At beginning of year - (market value)
Disposals
Unrealised loss
Cash at investment managers at beginning of year
Movement in year
At end of year - (market value)
At end of year - (market value)
At beginning of year - (market value)
Investments are held in Common Investment Funds.
Stocks
Catering/cleaning stocks
School items for resale
Total stock
Debtors
Fee debtors
Less Provision for bad debts
Amounts due from other Group companies
Other debtors and prepayments
Total debtors
At end of year - (market value)
Unrestricted
funds
£000
46
0
0
46
0
0
0
46
46
Restricted
funds
Total
£000
£000
0
46
0
0
0
0
0
46
107
107
(107)
(107)
0
0
0
46
107
153
2023
2022
£000
£000
20
23
37
43
57
66
2023
2022
£000
£000
227
155
(71)
(58)
358
509
347
527
861
1,133

7. Investment assets

8. Stocks

9. Debtors

35

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

10. Creditors: due within one year

Bank overdraft (see note 11)
Bank loan
Obligations under Finance Leases
Trade and other creditors
Other taxes and social security
Amount due to Foundation
Accruals
Acceptance deposits
Fees received in advance
Advanced fees (see note 12)
Total creditors
2023
2022
£000
£000
1,219
1,435
0
322
117
4
868
1,064
407
370
111
132
245
187
1,979
1,933
142
141
214
140
5,302
5,728

The Governors have reviewed the contract terms under which acceptance fee deposits are held by the school. Although under normal circumstances these will be repaid over future years when the pupils complete their education at the school, pupils can leave at earlier dates. The school does not therefore have an unconditional right to retain the individual deposits for at least 12 months after the balance sheet date and, in line with the requirements in FRS 102, the balance of the deposits held at 31[st] July 2023 have been included within current liabilities. The prior year acceptance deposits balance has been similarly represented.

11. Creditors:due after more than one year
Bank loan (see below)
Obligations under Finance Leases
Advanced fees (see note 12)
2023
2022
£000
£000
0
2,808
252
0
244
119
496
2,927

The bank overdraft of £1.22m (2022: £1.43m) is secured by charges on the freehold and buildings of the school. The overdraft is repayable on demand and is included in Creditors: due withing one year.

The bank loan from NatWest (2022: £3.13m) was repaid in full during the year including a final payment on 3 November 2022 of the balance outstanding at that date of £3.05m. This consisted of £2.8m due after more than one year and £0.25m due within one year.

Within 2 to 5 years
After more than one year (Note 11)
Within 1 to 2 years
The bank loans and overdraft are repayable:
Within one year (Note 10)
2023
2022
£000
£000
0
2,479
0
329
0
2,808
1,219
1,757
1,219
4,565

This year the obligations under finance leases relate to pupils' surfaces purchased for both RGS and RGS Prep.

Within one year ( see note 10)
The finance leases are payable:
After 5 years
Within 1 to 5 years
After more than one year (see above)
2023
2022
£000
£000
0
0
252
0
252
0
117
4
369
4

36

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

12. Advanced Fee Payments

Parents may enter into a contract to pay the School up to the equivalent of seven years' tuition fees in advance. The money may be returned subject to specific conditions. Assuming pupils will remain in the School, advance fees will be applied as follows:

After 5 years
Within 2 to 5 years
Within 1 to 2 years
After more than one year (see note 11)
Within one year (see note 10)
2023
2022
£000
£000
30
0
101
41
113
78
244
119
214
140
458
259

The balance represents the accrued liability under the contracts. The movements during the year were:

Balance at beginning of year
New contracts
Amounts accrued to contracts
Amounts utilised:
In payment of fees
Capital repayments
Balance at end of year
2023
2022
£000
£000
259
196
345
201
3
2
607
399
(149)
(140)
0
0
(149)
(140)
458
259

13. Allocation of the charity net assets

The School has identified land which it owns and is considered permanently endowed. The value of this land has a historic cost of £554 and is fully written down within the financial statements. The Governors do not consider this material in the context of the overall financial statements and have therefore included these assets as part of the general funds within these financial statements.

Major Restricted Funds:

Restricted Funds within the School are mainly made up of ad hoc minor funds and the Bursary Fund which receives restricted bursary donations. All restricted bursary receipts during the year are expended on current year bursaries.

Major Unrestricted Funds:

Unrestricted Funds in the School are made up of designated and general funds:

37

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

(a) The consolidated net assets at 31st July 2023 are held for the various funds and advanced fees as follows:

Restricted
Gieve
Bursaries
Ad hoc Minor Funds
Total Restricted Funds
Unrestricted - designated funds
Tangible Net Fixed Asset Fund
1
Prize
Ad hoc Minor Funds
Total Designated Funds
School General/Capital Development
Pension Fund Liability
Total Unrestricted Funds
Total Funds
Long
Buildings and
Net current
Term
Equipment
Investments Assets/Liabilities
Liabilities
Total
£000
£000
£000
£000
£000
0
0
0
0
0
0
0
1
0
1
0
0
46
0
46
0
0
47
0
47
37,372
0
(1,219)
0
36,153
0
46
14
0
60
0
0
65
0
65
37,372
46
(1,140)
0
36,278
0
0
5,361
(496)
4,865
0
0
(1,754)
0
(1,754)
37,372
46
2,467
(496)
39,389
37,372
46
2,514
(496)
39,436

1. The Tangible Net Fixed Asset Fund represents tangible fixed assets net of depreciation and overdraft outstanding.

(b) Restricted funds: movements in the year

Balance at
31 July 2022
Investment income
Investment
gains
Transfers/ Net
Income
£000
£000
£000
£000
Gieve fund
106
3
0
(109)
Bursary fund
1
0
0
346
Ad hoc funds
63
0
0
0
Total Restricted funds
170
3
0
237
(c) Unrestricted funds: movements in the year
Balance at
31 July 2022
Investment income
Investment
gains
Transfers/ Net
income
£000
£000
£000
£000
Designated funds
33,528
0
0
2,625
Prize
57
0
(1)
4
Ad hoc funds
65
0
0
0
Total Designated funds
33,650
0
(1)
2,629
General
7,022
80
0
(2,237)
Pension Fund Liability
(1,754)
0
0
0
Total Unrestricted Funds
38,918
80
(1)
392
(d) Transfers between funds
General
Designated
£000
£000
(2,625)
2,625
109
0
(2,516)
2,625
Unrestricted
Transfer of general reserves from Designated Tangible Net Asset
fund
Transfer of Gieve fund to School General/Capital Development
fund
Funds
School General/ Capital
Development fund
Tangible Net Fixed Asset
Grants and
allocations
Balance at
31 July 2023
£000
£000
0
0
(346)
1
(17)
46
(363)
47
Donations
Balance at
31 July 2023
£000
£000
0
36,153
0
60
0
65
(0)
36,278
0
4,865
0
(1,754)
(0)
39,389
Restricted
Funds
Restricted
£000
0
(109)
(109)

38

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

Comparative Allocation of charity net assets

(a) The consolidated net assets at 31st July 2022 are held for the various funds and advanced fees as follows:

Restricted
Gieve
Bursaries
Ad hoc Minor Funds
Total Restricted Funds
Unrestricted - designated funds
Tangible Net Fixed Asset Fund
1
Prize
Ad hoc Minor Funds
Total Designated Funds
School General/Capital Development
Pension Fund Liability
Total Unrestricted Funds
Total Funds
Long
Buildings and
Net current
Term
Equipment
Investments Assets/Liabilities
Liabilities
Total
£000
£000
£000
£000
£000
0
106
0
0
106
0
0
1
0
1
0
0
63
0
63
0
106
64
0
170
38,093
0
(1,757)
(2,808)
33,528
0
47
10
0
57
0
0
65
0
65
38,093
47
(1,681)
(2,808)
33,650
0
0
7,141
(119)
7,022
0
0
(1,754)
0
(1,754)
38,093
47
3,706
(2,927)
38,918
38,093
153
3,770
(2,927)
39,088

1. The Tangible Net Fixed Asset Fund represents tangible fixed assets net of depreciation and overdraft outstanding.

(b) Restricted funds: movements in the year

Bursary fund
Gieve fund
Ad hoc funds
Total Restricted funds
Balance at
31 July 2021
Investment income
Investment
gains
Transfers/ Net
Income
Grants and
allocations
Balance at
31 July 2022
£000
£000
£000
£000
£000
£000
1
0
0
340
(340)
1
106
0
0
0
0
106
80
0
0
0
(17)
63
187
0
0
340
(357)
170

39

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

(c) Unrestricted funds: movements in the year

Designated funds
Prize
Ad hoc funds
Total Designated funds
Not designated
Total Unrestricted Funds
Tangible Net Fixed Asset
Pension Fund Liability
School General/Capital
Development Fund
Balance at
31 July 2021
Investment income
Investment
gains
Transfers/ Net
income
Donations
Balance at
31 July 2022
£000
£000
£000
£000
£000
£000
33,990
0
0
(462)
0
33,528
63
0
(8)
2
0
57
65
0
0
0
0
65
34,118
0
(8)
(460)
0
33,650
5,523
4
0
1,495
0
7,022
(684)
0
0
(1,070)
0
(1,754)
38,957
4
(8)
(35)
0
38,918

14. Operating Leases

As at 31st July 2023, the minimum lease payments to which the School is committed under non-cancellable operating leases are:

Land and Buildings
Under 1 year
More than 1 year and less than 5 years
2023
2022
£000
£000
145
124
446
176
591
300

Operating lease payments (Land and Buildings and Other) provided for as an expense in 2023 were £141,449 (2022 - £124,200).

15. Capital Commitments

At 31st July 2023, the amount of capital works authorised and contracted but not provided for in these accounts is £378k (2022 - £0).

40

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

16. Pension Obligations

The School participates in the Teachers' Pension Scheme ("the TPS") for its teaching staff. The pension charge for the year includes contributions payable to the TPS of £1,998,480 (2021/22 - £1,886,950) and at the year-end £0 (2021/22 - £0) was accrued in respect of contributions to this scheme.

The TPS is an unfunded multi-employer defined benefits pension scheme governed by The Teachers' Pensions Regulations 2010 (as amended) and the Teachers' Pension Scheme Regulations 2014 (as amended). Members contribute on a "pay as you go" basis with contributions from members and the employer being credited to the Exchequer. Retirement and other pension benefits are paid by public funds provided by Parliament.

The employer contribution rate is set by the Secretary of State following scheme valuations undertaken by the Government Actuary's Department. The most recent actuarial valuation of the TPS was prepared as at 31 March 2020 and the Valuation Report, which was published in October 2023.

Following the McCloud judgement, the remedy proposed that when benefits become payable, eligible members can select to receive them from either the reformed or legacy schemes for the period 1 April 2015 to 31 March 2022. The actuaries have assumed that members are likely to choose the option that provides them with the greater benefits, and in preparing the 2020 valuation have valued the 'greater value' benefits for groups of relevant members.

The valuation confirmed that the employer contribution rate for the TPS would increase from 23.6% to 28.6% from 1 April 2024. Employers are also required to pay a scheme administration levy of 0.08% giving a total employer contribution rate of 28.68%.

From April 2024 the cost to the School of the total TPS employer contribution will be capped with staff contributing the difference between the cap and the new rate of 28.68%. Teachers will be able to opt out of the TPS and join a defined contribution pension plan with a total employer cost, including benefits, at the same level as the cap.

Until 31st August 2021, the School participated in a defined benefit scheme for non-teaching staff, the Surrey County Council Superannuation Scheme, which is administered in accordance with the Local Government Pension Scheme (Benefits, Membership and Contributions) Regulations 2007, the Local Government Pension Scheme (Administration) Regulations 2008 and the Local Government Pension Scheme (Transitional Provisions) Regulations 2008.

The School withdrew from the Surrey County Council Superannuation Scheme during 2021/22, with a cessation date of 31st August 2021. This crystallised the School's portion of the pension scheme deficit, and the value of the cessation deficit as at 31st August 2021 is £1,754,000. This liability appears in creditors at 31st July 2023.

The net pension liability on the Balance Sheet at 31st July 2021 of £684,000 was calculated on an FRS 102 accounting basis at that date. The net pension liability on the Balance Sheet at 31st July 2023 of £1,754,000 is the liability at the point of cessation on 31st August 2021 calculated as an update to the most recent full revaluation of the scheme at 31st March 2019. A reconciliation from the full revaluation at 31st March 2019 to the cessation valuation in these accounts is provided in Note (iv) below.

41

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

i)
Liabilities
Active
Deferred
Pensioner
Assets
Surplus/(Deficit)
ii)
Discount rate/anticipated investment returns
Pre-retirement
Post- retirement
Salary increases
Benefit increases
iii)
Life expectancy from age 65 years
Current pensioners
Male
Female
Future pensioners
Male
Female
iv)
Changes in the fair value of the scheme assets are as follows:
Surplus/(deficit) at 31st March 2019
Interest on surplus/(deficit)
Investment outperformance
Contributions greater than cost of accrual
Change in market conditions
Move to cessation funding assumptions
Membership experience
Surplus/(deficit) at 31st July 2022 and 31st July 2023
v)
The amounts included in the Statement of Financial Activities are as follows:
Total Amount Charged to the Statement of Financial Activities
Net actuarial gains/(losses) recognised in the year
Funding Position at 31st August 2021 (cessation date):
Actuarial Assumptions - Longevity Assumption:
Actuarial Assumptions - Financial Assumption:
Cessation
Valuation
31/8/2021
Valuation
31/3/2019
£000
£000
0
2,066
2,078
517
6,272
2,589
8,350
5,172
6,596
5,916
(1,754)
744
£000
£000
1.0%
4.2%
1.0%
4.2%
3.3%
3.2%
2.4%
2.3%
£000
£000
22.3
22.1
24.4
24.3
23.4
22.9
26.1
25.7
£000
£000
744
78
318
394
(63)
(3,077)
(148)
(2,498)
(1,754)
2023
2022
£000
£000
0
0
0
(1,070)

42

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

17. Analysis of Net Funds/(Debt)
Net cash balances
Creditors:due within one year
Finance leases
Bank overdraft
Bank loan
Advance Fee agreements
Creditors:due after more than one year
Finance leases
Loans
Advance Fee agreements
As at
31 July 2022
£000
10,052
(4)
(1,435)
(322)
(140)
0
(2,808)
(119)
5,224
Other
Movements
0
(113)
0
0
0
(252)
0
0
(365)
As at
Cash Flow
31 July 2023
£000
£000
(1,400)
8,652
0
(117)
216
(1,219)
322
0
(74)
(214)
0
(252)
2,808
0
(125)
(244)
1,747
6,606

18. Related party transactions

1509 Group, registered charity number 1084866, company number 4104101, is the parent company of the School, and all other companies in the group. The School is the sole voting member of the Foundation (The Royal Grammar School, Guildford Foundation), registered charity number 1089955, company number 4232306. The RGS Guildford International Limited, company number 09633181, RGS Guildford International (Dubai) Limited, company number 11422203, RGS Guildford International (China) Limited, company number 12104738, RGS Guildford Enterprises Limited, company number 12248925 and RGS Guildford International (Oman) Limited, company number 13833679 are all subsidiaries of the 1509 Group.

During the year the Royal Grammar School Guildford charged the RGS Guildford International Ltd £81,930 (2022 - £89,117) relating to time spent on International work. At the end of the year RGS Guildford International Ltd owed the School £0.00 (2022 - £154,497).

During the year the Royal Grammar School Guildford charged the RGS Guildford International (Dubai) Ltd £49,016 (2022 - £51,995) relating to time spent on International work. At the end of the year RGS Guildford International (Dubai) Ltd owed the School £43 (2022 - £1,583).

During the year the Royal Grammar School Guildford charged the RGS Guildford International (China) Ltd £49,016 (2022 - £72,474) relating to time spent on International work. At the end of the year RGS Guildford International (China) Ltd owed the School £0.00 (2022 - £754).

During the year the Royal Grammar School Guildford charged the RGS Guildford International (Oman) Ltd £49,015 (2022 - £0.00) relating to time spent on International work. At the end of the year RGS Guildford International (Oman) Ltd owed the School £0.00 (2022 - £0.00).

During the year the Royal Grammar School Guildford charged the RGS Guildford Enterprices Ltd £46,450 (2022 - £0.00) relating to time spent on International work. At the end of the year RGS Guildford Enterprises Ltd owed the School £3,248 (2022 - £0.00).

The Foundation transferred £345,881 of donations to the school for the year (2022: £340,161). The Foundation's costs of £271,500 (2022: £272,518), for both fundraising and alumni work were covered by the School during the year. At the end of the year the Foundation owed the School £353,737 (2022: £340,414). The School made a transfer to the Foundation of £111,000 in 2023 (2022: £136,000) for the Foundation's Enduring Bursary Fund.

During the year there were no donations from the Governors to RGS and RGS Prep.

19. Control

The 1509 Group, registered charity number 1084866, company number 4104101, is the holding company of the School, and the ultimate parent company of the group. The group accounts are available from 1509 Group registered office, at The Royal Grammar School Guildford, High Street, Guildford, Surrey GU1 3BB.

20. Post Balance Sheet Events

It is intended during 2023-24 that the Foundation will merge with the School and become a cost centre of the School. The Foundation’s operations, assets and liabilities are therefore expected to transfer to the School during 2023-24 and the Foundation will in due course be wound up. The Development and Alumni Relations Office, DARO, will continue the work carried out by the Foundation, just as it has done before in the interests of the School to fulfil the School’s charitable aims and objectives as set by the Headmaster and approved by the School's Governing Body.

43

Notes to the Accounts Year ended 31 July 2023

Royal Grammar School Guildford

21. Statement of Financial Activities - Comparative figures by fund type

Year Ended 31st July 2022
Income from Charitable Activities
School Fees
Other educational income
Other ancillary trading income
Incoming Resources from Generated Funds
Donations and legacies
Investments
Income from Investments
Other Income
Total Income
Expenditure on Raising Funds
Bank interest
Pension Commitment net financial costs
Expenditure on Charitable activities
Schools and grant making
Ancillary Trading
Total Expenditure
Net gains/(losses) on investments
Pension Cessation Actuarial (Loss)
NET INCOME/(EXPENDITURE)
Transfers between funds
NET MOVEMENT IN FUNDS FOR THE YEAR
Fund balances at 1 August 2021
FUND BALANCES at 31 July 2022
Actuarial gain/(losses) on Defined Benefit Pension Scheme
NET INCOMING/(OUTGOING) RESOURCES BEFORE INVESTMENT
GAINS
Donations and Legacies
Financing costs under advance fee contracts
General
Designated
Restricted
Funds Total
£000
£000
£000
£000
23,295
0
0
23,295
1,045
0
0
1,045
214
0
0
214
0
0
340
340
4
0
0
4
273
0
0
273
24,831
0
340
25,171
2
0
0
2
61
0
0
61
0
0
0
0
63
0
0
63
23,729
0
357
24,086
0
0
0
0
23,792
0
357
24,149
1,039
0
(17)
1,022
0
(8)
0
(8)
(1,070)
0
0
(1,070)
(31)
(8)
(17)
(56)
462
(462)
0
0
0
0
0
431
(470)
(17)
(56)
4,839
34,118
187
39,144
5,270
33,648
170
39,088
Unrestricted

44