A S Hornby Educational Trust CIO
Trustees, Report and Accounts
For the year ended 31 March 2024
ha￿ty Reglstratlon No. 1198267

A S Hornby Educational Trust CIO
Trustees, Report and Accounts
For the year ended 31 March 2024
Charlty Reglstratlon No. 1198267

A S Hornby Educational Trust cio
Reference and administrative information
Trust••s
Prof H Kuchah Kuchah IChaiF}
J Whitehead (Vice Chalrl
A Manek (Treasurer)
Dr B Chakravarti
Dr M Wedell
Prof A Padwaé
C Moore
A Searle
Dr N Kemp
Prof G Hall
Secretary
K hAonaghan
Charity number
1198267
Prlnclpal address
Orbital House
20 Eastern Road
Romlord
Essex
RM1 3PJ
Ind•p•ndènt Auditors
Moore Kingston Smith LLP
Orbital House
20 Eastem Road
Romlord
Essex
RM1 3PJ
Bankers
Lloyds TSB
1 Reading Road
Henley-on-Thame5
Oxon
RG9 1AE
Investment advlsors
Qullter Chèviol
Senator House
85 Queen Victoria Street
London
EC4V 4AB
Legal advlsors
Ston8 King LLP
Boundary House
91 Gharterhouse Sl
Barbican
London
EC1M 6HR

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
Pag•
Trustees. I8port
Indepenctent auditor's report
10-13
Statemènl of financial activities
14
Balance sheet
15
Notes lo the financial statements
16-23

A S Hornby Educational Trust cio
Report of the Trustees
For the year ended 31 March 2024
The TrLJslees presenl their report and accounts for the year ended 31 March 2024.
They confirm that the accounts comply with ¢urrenl statutory requirerrents and with the requiremènts
of the Trust Deed.
l. Structure and governance
1.1 Legal status and relation to predecessor unin¢orporat&d Trust
The A.S. Hornby Educational Trust CIO was established on 16 March 2022 with Charity
Cornmission registration number 1198267. 11 was established with a view lo modernising the
structure of ils unincorporated predecessor, tho A.S. Hornby Educational Trust. which had been
established through a Deed executed by A.S. Hornby IASHI on 17 November 1961 and registered
with the Charity Commission on 3 July 1962 with registration number 313394.
On 23 October 2022 the assets, liabilities and activities of the unincorporated charity were
transferred lo the CIO. Operationally the athivities have rèmained the same. Lloyds Bank (who since
ils inception have been th8 unincorporated Trust's bankers) have opened a new bank account for
the CIO. The process of s&lling up Trustees for online banking is in pro¢6ss. Once this has bèen
completed. the old Trust's cash holdings will be transferred to it. The Deed of Transfer governing the
transfer of the old Trust's assets. liabilities and activities lexeculed on 21 October 20221 provides
(Clause 2.41 that, until such time as the new bank ac¢ount is opened, the existing bank account
shall be operated on behalf of both the unincorporated Trust and the CIO.
Following the opening of the new CIO account and the transfer lo il of the unincorporated Trust's
cash balance. the old unincorporated Trust will be merged into the new CIO on the Charity
Commission's Register of Mergers.
1.2 Presentation of Financial Statements
In the presentation of these Financial Sl8lemenls the CIO has taken advantage of the mergèr
accounting principles of the Statement of Recommended Practice on Accounting and Reporting by
Charilies IFRS 102 SORPI. The resuts of Ihfj full ac¢ounling year ending 31 March 2024 are
accordingly presented together wl(h comparative figures for the previous year.
1.3 The Board of Trustee5
The affairs of the Trust are ¢onducted through a Board of Tru51ees that meets regularly throughout
the year. The Chair of the Board is chosen by Trustees from among Trustèes.
No new Iruslees were appointed in 2023-24. Susan Maingay retired as a truste6 on 17 June 2024.
New Trustees receive do¢umentalion covering all aspects of the activities of thè Trust and the
functions of the Board of Trustees. They normally attend a Trustees. meeting prior lo appointment
and are offered the opportunity to attend a briefing. Although it is no longer a legallregulatory
requirement for CIOS, Trustees have d&cided to continue the practice of holding an Annual General
Meeting in December between the Trustees and their auditors. accountants and investment
managers, at which a financial statement is submitted. and investment policy discussed against the
background of the e¢onomic situation
Trvslees meet on a regular basis, usually bi-monthly.
Nominated Working Groups of Trustees hold scheduled meetings lo conduct s￿CIfiC aspects of the
Trust's activities or management and may arrang8 other meetings at such limes as reqLJired for
specific purposes. Items requiring formal approval by all Trustees are referred to the appropriate
Trustees Meetings.
Trustees have drawn up a reglster of the major govemance, strategic and operational risks which
the charity faces. and actions which have been, or need lo be, taken to mitigate these. A Risk
Page 1

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
Management CorTimittee has been established lo review this register on a quarterly basis and lo
report back lo all Irustees on any additions or amendments that are needed. The Risk Management
Committee is currently devising an updated risk management structure and format which will be
proposed to trustees during 2024.
The CIO maintains the practice established by ils predecessor unincorporated Trust of each year
adopting a rolling Ihree-year Business Plan lo come into effect al the beginning of the forthcoming
financial year. In addition, Trustees mainlain and develop policy docLJmenls relating to the following
areas.. risk management," safeguarding., priva¢y including GDPR," ¢onllicl of interest,, cyber-security,.
compliance (fraud and counler-terrorisml", Trustee recruitrnenl. selection and induction- and general
operations, through an Operations Manual. These are reviewed by all Trustees on an annual basis.
2. Objects and a¢tivities
The charitable obje¢ts of the CIO remain identical in all respe¢ls lo those originally spgcified by A.S
Hornby when establishing the predecessor unincorporated Trust. viz:
'The objects of the A.S. Homby Educational Trust are exclusively charitable and subject
therelo are th& advancement of Ihe study of English Language and the teachffng and learning
of English as a Foreign Language such manner and by such means as Ihe Trust&es shall
from lime lo lime thAnk fil and in particular byproviding scholarships and grants lo be called
he Hornby Scholarships ' to enable foreign and commonw881(h teachers to comg to Ihe
United Kingdom and there lo study the Ertglish Language."
In accordance with the foundevs expressed wish regarding the financial proceeds from sales of his
dictionaries and other works, lo 'have the money used for education an¢J go back lo the covnlries from
which it ¢om&s', the Trust rnainly Ilhough not exclusivelyl focuses on improvernenl of English learning
and teaching within public edu¢ation In low- and lower-middle-income countries.
In line with this aim, the TrLJSt has for rnany years awarded scholarships lo support students from
developing and transitional countrie5 to follow one-year MA courses at British universities. Since
1971, when the Hornby Scholarships programme was first insliluled, more than 450 Hornby S¢holars
worldwide have benelitted from tha Trust's support.
Since 2018119 the Trust has also sought lo prioritise the'decenlring of ELf, which is taken to mean,
primarily, promoting new thinking lon methodology, materials design, curriculum development,
teacher education, elcl which is led by participants in lowlrniddle-income counlrios, rather than by
'oulside experts,
Further details of the above, and other areas of the Trust's aclivilies, are given in section 3 below.
The Trustees confirm that they have had due regard lo the Charity Commission's guidance on publi¢
bènefit when considering their activities in pursuit of the Trust's charitsble objectives.
Page 2

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
3. A¢tivities in the reporting year
Hornby Scholarships.
The Trust'5 flagship charitable activity has always been the Hornby Scholarships programme,
previously managed by the British Council. Since 1971, when the Hornby Scholarships programme
was fir51 insliluled, more than 450 Hornby Scholars worldwide have bengfitted from the Trust's
support.
In 2022.23 a total of 11 Scholars comrllenced the Warwick University MA TESOL which they
completed in September 2023. Of these, 7 achieved overall Distin¢lions and the remaining 4,
Merits. These included the holder of the Trust's first°Homby RefLJgee Scholarship" (see
below). This group was the last Warwick cohort, since the current legal agreement be￿e￿n
the University and the British Council lacling on behalf Df the Trusll reached the end of its
term in summer 2023.
In summer 2022 the British Council informed us that they would, regretfully, no longer be able
lo continue with the key role in Hornby scholarships recruitment and management which thèy
have played, to distinguished effect. ever since the programme first started. This reduction in
support was necessitaled by major organisational and resource reslru¢turing following the
Covid pandemic. The British CounGil however confirmed that it would continue lo provide
scholarship managèment for the last Warwick cohort lacademi¢ year 2022-231.
Following a competitive tender. organised by the Trust, thè University of Exeler was selected
as the preferred supplier universily for a Master's in TESOL programme. Accordingly, the
Trust on 27th February 2023 signed a Strategic Partnership Agreement with the University of
Exeler, lo govern thè Homby Scholarship arrangements for thé 3 academic years 2023-24 10
2025-26. The first cohort of 9 Hornby Scholars under these new ariangemen15 Started Iheir
MEd TESOL programmes at Exeter in September 2023
In 2022-23 the Trust introduced. as an addition to the existing scholarships programrne. a
TESOL Master's degree scholarship to sUPPOrt the teaching of English to refugees. We were
able lo award the scholarship lo a recent refugee from Syria in Sepltrmber 2022. They joined
the cohort of regular Hornby s¢holar5 al Warwick. Following a positlvtr assessment of the
impact of this initiative it was decided to make similar awards in the future fo¥ Exèter
University's MEd TESOL, starting in academic year 2024-25.
Alumni support
After completing their scholarship MA studies many Hornby 8lumni resume or move on lo senior
professional positions within their own or other countries. The Trust attaches great importance Its
fostering the continuing development of this professional network, and. wherever appropriate and
feasible, supporting contributions by alumni to current and planned Trust activities. The Trust has
becc)me lully responsible for this activity, following the British Council'5 Wlthdrawal of support for the
reasons described above.
Alumni Prol8ct grants. For a number of years the Trust has encouraged Hornby alumni lo
apply lor grants lup lo £2,500 for an individual project or £4,000 If a project involves alumni
from more than one lo¢alionl lo support the implementation of projects designed to support
effective English language leaching in their home contexts. In 2023-24 there were five
successful alumni individual project applications. Mentoring support lor project applicalions is
Page 3

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
now provided by Prof Amol Padwad la Trusleel. A one-day proje¢l design and planning
workshop at Exettrr with all scholars took place in June 2024 for the 2023-24 cohort.
Alumni participation in IATEFL annual Internatlonal Confèrences. The Trust also
attaches importance lo supporting the partl¢ipalion of alumni in each yeaf s IATEFL
Conference. In 2023-24 the Trust again chose the leaders of bNo Alumni Projects to present
their work al IATEFL 2023. We also set LJP a 'Think Tank, event- organised by the Alumni
Development Coordinator Dr Komila Tangirova lalumnal from the University of Warwick - al
the conference for all scholars, alumni and Trustees allending. This provided a further
opportunity for alumni to meet one another and discuss how the alumni ntrlwork might be
further developed.
Tea¢her education curriculum development grants scheme. This schème provides grants
of up lo £2,QOO lo Hornby alumni currèntly involved in delivering existing in-service MA and
related teacher education programmes, lo enable them lo identify and draw on local expertise
for intfoducing CLJrriculum development measures dèsigned to strengthen the programme's
focus on classroorn-based. leacher-cenlred approa¢hes lo teacher education. The s¢herne's
pilot round in 2021-22 resulted in the launch of one such project in India, and implementstion
continued in 2022-23 with mentoring support from ¢urrenl and past HDrnby Iruslees.
Constr8inls on staff lime have delayed a second Call for Applications under the schème until
2023124.
Alumni ELT Journal {ELTJI and related Professional publi¢ations articles mèntoring
schème. The first round of this scheme ended in 2023-24 with four papers published in ELTJ.
Of these so far 2 have been 'èdilor's choice. and are freely available online.
It is planned that the scheme will enter ils second round in 2024-25 with 8 new mentor Dr
Dario Banegas lalumnusl. The range ofjournals to which alumni can submit has been
extended lo include System and potentially journals in the region about which the alumni are
writing.
Online alumnl gatherlngs, A decision was made in 2023-24 to no longer edit Project reports.
We changed the format to make the reports briefer and are asking TAS and alumni to include
a short video SLJmmary with their final reports. These reports will begin to appear on the
website at.. https."l/www.hornby-Irusl.org.uWprojects#Proiects. Frotn 1 September 2024,
Korni18 Tan9irova will be @mployed part-lime as the Alumni Development Coordinator.
Tea¢her Associatlon support
The Hornby Teacher Association ITAI Project Award S¢heme, launched in 2019-20, offers funding
each year for projects which. through TA activity, stimLJlale and enhance the professional
development ol ELT practitioners, especially in public education systems in low- and middle-income
countries.
In 2023-24, awards for TA projects were increased lo £4,000 for an individual TA project, and up lo
£6.000 for TAS from different locations working together. Sinee this adjustment happened mid-year,
we did not have a specific number of projects on offer. Seven awards were made. These projects
highlight the desirability of Connecting project airns to aspects of the Trust's Decentring initiative (see
below) wherever possible. In addition lo the online gathering a TA project-specific WhalsApp group
was sel up to lacililale contscl and sharing for awardees throughout the year.
As part of our support for Teacher Associations in 2023-24 we continue(J a scheme introduced in
2022-23 to celebrate the contribution made to ELT and to the work of the Trusl by the late Dr Roger
Page 4

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
Bowers, a former Hornby Chair. Under the Roger Bowers Teacher Participation Grants Scheme we
asked Teacher Associations to bid for a small grant of up to £500 each to enable them to help
d&sèrving teachers from under-resourced contexts to attend a specrfied TA event.
A.S. Hornby Dictionary Resoar¢h Awards IASHDRAI.
Through these annual awards we aim to facilitate innovative research into areas of lexi¢ography
which reflect and extend the pioneering contributions ol A.S. Hornby within the field of language
education. In 2023-24 we were able lo rnake an award to a two-year Gla5sroom research project in
China, while two other projects continued into their second year.
For the call for applications in December 2023, there were 28 appli¢alions from 17 countries in lolal,
although two countries, Uzbekistan and Thailand, were partners in UK-led applications. Two awards
were made to a project team based in Mexico and to a UKllndia project team (with the projèct itself -
fo¢us. research etc- located in India).. Over the course ol Ihe scheme, eight final reports have so far
b88n received, ol which were re¢eived in the period 2023-24. The projects and edited versions of
these reports are available on the Hornby Trust website.
Decentring English Language Teaching IELTI
Since 2018 the Trust has been developing a 'Decenlring English. initiative. Work undertaken within
Ihat initiative and involving Hornby alumni, TAS and related professionals worldwide has resulted in a
eeper, albeit still evolving, understanding of what we mean by "Decentring ELT,. This has most
recently IDe¢embor 20221 been expressed as follows..
A decenlring PerSp￿tive involves valuing and se8king to undersland how t&achers, 0ft8n
¢ollabor8ting with each olh8r, try to 8rticu1810 keyfealur85 of their work {in¢luding the rgasons for
these fe8turesl and ways they feel theirpractKe can be iftnproved. It highlighls teache￿, own
development of contextU8lly approprialg thinklng and a¢lion (on melhodology, m81erials design.
eurriculum development. lea¢her educalion, and so Dn} in ￿latIon lo Ihe n88ds of th&irlo¢al
contexts. Decentring EL T enables exploration of allematives to English language teaching centred
on outsiderfagendas [...J
We invited the 2023-24 Hornby Scholars lo join a meeting of the Trustees, Decenlring Group which
mel alongside the IATEFL conference in 8righlon in late spring 2024. We reflected on the Global
Decenlring week which took place in early April 2024. This consisted of three webinars-
representing TAS in Latin America, Africa and South Asia. Ea¢h webinar invited TAS in the region lo
discuss their understanding ol De¢enlring and teacher support activities they have carried out which
they feel reflects this understanding. Under the global leadership of Dr Paula Rebolledo lalumnal
the webinars were organis8d and chaired by TAS in Chile. Cameroon and India who have all been
previous re¢ipienls of TA award5 and have participatgd in the two DC conferences.
A decis￿0￿ was made for TAS lo view the videos of the webinars from other regions lo consider the
extent to which these represent different understandings and actions. Thèse were reviewed in a
further webinar held in July 2024 chaired by Dr Amira Salama forrnerly President of Africa ELTA.
Members from each region viewed webinars from a diffèrènt region and discussed
similaritiesldifferen¢es in perceptions and activities. This discussion will inform Decenlring aclivily
for 2024-25.
P89e 5

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
History of English Language Education IHELEI.
This initiative involves support for the consolidation and enhancement of a ¢ollection of historical ELT
materials, as well as its active dissemination and exploitation for practical use by English language
learners and leaching practitioners around the world. The initiative includes svpport for the
development, in partnership with Hornby alumni in India, of 8 preliminary bibliography of India
published materials for teaching English.
During 2023-24 the second HELE In(lia conference look place in December 2023, hosted by the
University of Hyderabad. It led lo the formal launch of the Society for Studies ol HELE, which is now
going to launch a journal of HELE Studies and initiate other activities. The work on HELE bibliography
and digital archive is still underway. A ￿ViSed edition of the Warwick ELT Archives catalogue was
launched as planned. In addition, a network 'Friends of ELT Archives. has also been set up wilh the
Initiative of Prof. Richard Smith. In May-June 2023 a series of webinars on the history of ELE in
Bengal and the contribution of Michael Wesl was organised by the Bangladesh ELT Association with
the support of the Trust.
4. Other Grant$
Since 2018-19 il has been the Trust's policy lo no longer offer grants lo general education
charitiès. and instead to focus such support on organisations with strategic synérgy with the
Hornby Trust's charitsble Dbjecls and strategic focus, or on suitable organisations or individuals
for activrties which Contribute lo the celebration and enhancement of A.S. Hornby's profè$5ional
interests and achievements, and so enhance the Hornby brand. In 2023-24 thè following grants
were made..
L¥xicography.
We ¢onlinued our grant support to the major lexicographic biennial conferences run by Euralfjx
and eLex. In 2023-24 a grant of £5,000 was made to the organis&rs of a conference on
'Ele¢tronic lexicography in the 21st ¢entury' which look place in Bmo. Czech Republi¢ Iface to
face and also on-line). Thè grant funded the offer of grants by the organisers to widen
participation in thè event. There was also a specific slot in which current holders of the Trust's
A.S. Homby Dictionary Reséarch Awards (see 3.4 above) presented their projècts.
5. Plans for future pfrrlods
5.1 Plans for future charitsble activity and expenditure will be developed and agreed by Trustees in
thè form of the CIO'S 2024-25 BLJsiness Plan, lo be approved by Trustees before 1 April 2024.
5.2 Impaet Study. The Study will provid8 a means lo assess the charitable and educational impact
the Trust has achieved through its programmes over the years. Pressure on Iruslees, lime meant
that we needed to conlinue lo postpone the recruitment of consultants lo undertake this study.
Draft Terrrs of Reference have been developed for the Sludy and il is intended that the call for
proposals will be launched in 2024.
5.3 A S Hornby Regional Workshops. For many years, the Trust and the British Council have
collaborated to organise and ¢o-lund 2 to 3 in-service training workshops for ELT practitioners in
different regions in the world. More recently. the Trust's strategy for these Regional Workshops
has been increasingly focused on working with local Teacher Associations In order lo lal develop
Page 6

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
the capacity of TAS lo organise initiatives and a¢livilies which support and develop tea¢hers', Ibl
develop expertise within TAS so that they can play a role in teacher development policy initiatives
al IDcal and national levels., and Icl develop TAS, expertise lo plan and implement projects and
research their impact on teachers and the classroom experience. This strategic focus aligns with
the Trust's Decenlring ELT initiative (see 3.5 above) which has a focus on understanding and
extending local expertise in English language education. Key lo this activity stream had been the
involvement and support of the 8ritish Council in delivery.
The Trust continues to Consider how the concept of Regional Workshops may be adjusted in the
light of the withdrawal of the British Council for the reasons slated above.
The focus on supporting TAS lo develop thinking and activities that are relevant lo (eachers in Iheir
local Contexts remains primary.
5.4 Principal rlsks and un¢ertaintle$
These are currently idenlifled as..
Stock market volatllity laffecting the Trust's inveslmenl asselsl. This risk is m8naged through
continLJing dialogue between Iruslees and the Trust's Investment Managers Qui￿er Cheviol.
Sustainability of levellrange of operations in the light of support staff capacity.
Having engaged è part-lime OperaliDns Manager in 2022-23. we went on in 2023-24 to review
our need for further support staff following the change in OLJf working relationship with the British
Council, In November we engaged a Trust Secretary and pul in place a plan to recruit a part-lime
Banking and Finance Officer, lo provide trLtstees with support in the ¢onLlucl of the CIO'S
charitable activities and functions. The Trust will continue lo procure land pay reasonable and
appropriate fees for) the services ol suitably qualified individualslc)rganisalions to Ljndertake
agreed operational andlor adminislralive tasks for which resour¢es are not available on the
Board or within the support staff team (Secretary, Operations Coordinator, and Banking and
Finance Offi¢erl
Successlon plannlng for Chalr. Deputy Chair, Trustees and supportlng staff. The Trust'y
Recruilmenl Policy is being developed lo Include robust succession planning procedures lo be
implemented in advance of the retirement of any Office holder, Trustee or support staff, or any
other personnel with key skills andlor experience le.g. financiall.
Intgrnational bank transfers Ifor the paymènt of grants awarded to organisation$ or
individuals based overseasl. The Trust is increasingly paying grants directly lo overseas-
based organisalions and individuals through international bank transfers. In order to mitigate the
risk of the Trust being accused of inadvertently failing lo comply with Anti-rnoney-laundering and
Prevention of Terrorism legal and regulatory provisions, a new Compliance Policy is being
piepared which will draw on specialist advice and current best practice lo prescribed standards
and procedures to which the TrLJSt will adhere in thèse respects.
Delivery partner malfeasanc¢. Each delivery partner is rigorously vetted In advance. In all cases
wrillen Agreements are signed in advance and include provisions to protect the Trust's interests in
the evenl the partner Is negligent, engage5 in fraudulent PTaclices, or fails to meet required
operational standards.
6. Flnancial Review, Ineluding Sources of Fundlng and Resèrves
The principal sources of income are royalty income and investrnenl income.
Page 7

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
Trustees, current policy is to allow annual expenditure to exceed operational income, with the
consequent reduction in the Trust's reserves being carefully monitored each ye8T in finalising Ihe
business plan for the folbwing year in order to maintain the long-term viability of the Trust.
Investments were managed during the year within the criteria set out in the Trusfs
investment policy, which along with other policie5 is reviewed annually. Variations of
investment were made regularly during the year to ensure that the investments held were
maximised in relation lo market conditions.
The majority of the Trust's holdings were not high risk, and discussitsns were held bebNaen
the Investment Manager and Trustèes as to the proportion of investments lo be held al
drfferent levels of risk and in cash.
The nel movement of funds for the year was an increase of £393,800 following the previous year's
decrease of £498,440.
Excluding investment gains and lossgs, the Trust had net outgoing resources of £221,72312023'.
£301,591}.
The markèt value of the charity's investments increased by 3.7 /0 ￿fore laking account of the
withdrawals from the invèstment portfolio12023.. decreased by 2.6•/0l. There are no ieslrictions on the
charity's investment powers.
The Trust will have sufficient funds lo meet all its ongoing activities and ¢urrent commilmenls.
7. Govgrnan¢• and administration
The Trust CIO is administered by a Board of up lo ten Trustees, of whom one is ils Chair. Specialist
$8rvices are provided by th& CIO'S Accountants and its Legal and Financial Advisers. Following the
resignation tsl a consultant Operations and Governance Manager in the reporting year.
a new Operations Manager was contracted with an amended job specification in January 2023, this
post refle¢ling the reduced support the British Coun¢il is now able lo provide for the administration of
Trust aclivilies.
The Trust remains a small organisation, with overheads in line with charity sector best practice,
commilled to good stewardship of A S Homby's18g8Cy.
7.1 Trustees. r•sponsibillti•s for preparlng rèports and financial statement$.
The trustees as al the dale of approval of this report are listed on its first page. The Trustees
re responsible for preparing the Trustees. (Annuall Report and the financial slalements in
accordance with applicable law and United Kingdom Accounting Standards (United Kingdom
Generally Accepted Accounting Praclicel.
The law appllc8ble to charities in England & Wales requires the trustees to prepare finan¢ial
slalements for each financial year which give a true and fair view of the state of the affairs of th&
chaiity and of the incoming resources and application of resources of the charty for that period.
In p￿parIng these financial statements, the trustees are reqUI￿d lo..
select suitable accounting policies and then apply them consislenlly.,
observe the methods and principles in the Charities SORP,.
make judgernents and estimates that are reasonable and prLJdent,'
state whether applicable accounting standards have been followed, subject lo any rnaterial
departures discloséd and explained in the financial Stslemenls,
prepare the financial statements on the going concern basis unless it is inappropriate lo
Page 8

A S Hornby Educational Trust CIO
Report of the Trustees
For the year ended 31 March 2024
presume that the charity will continue in business.
The Trustees are responsible lor keeping proper accounting records that disclose with reasonable
accuracy al any time the financial position of the charity and enable them to ensure that the financial
statements comply with the Charities Act 2011. the Chadty (Accounts and Reportsl Regulations
2008 and the provisions of the trust deeds. They are also responsible for safeguarding the assets of
the ¢harily and hence for taking reasonable steps for the prevention and delecb'on of fraud and other
irregulari11gS.
On behalf of the Board of Tru$te•s
Date- 10 December 2024
Professor Hary Kuchah Kuchah, Chair. Board of Twslees
Page 9

A S Hornby Educational Trust CIO
Independent Auditor's Report
To the Members of A S Hornby Educational Trust CIO
Oplnion
We have audited the financial statements of A S Hornby Educational Trust CIO lor the year ended 31
March 2024 which comprise the Statement of Financial Aclivilie5, the Balance Sheet and notes lo the
financial stalernents, in¢luding a SLJmmary of significant accounting policies. The financial reporting
framework Ih8t has been applied in their pr8paralion is applicable law and United Kingdom Ac¢ounling
Standards, including FRS 102 'The Financial Reporting Standard Applicable in the UK and Republic of
Ireland. (Uniled Kingdom Generally Acc&pled Accounting Praclicel.
In our opinion Ihe financial statements..
give a true and fair view (>1 the state of the charity's affairs as al 31 March 2024 and of its
incoming resources and application of r&sources, including its income and expenditure, for the
year then ended.,
have been properly prepared in accordan￿ with United Kingdom Generally Accepted
Accounting Practice," and
have been prepared in accordance with the requiremènts of the Charities Act 2011.
Basis for opinion
We conducted our audit in ac¢ordance wilh Intemational Standards on Auditing IUKI IISAS IUK}l and
applicable law. Our responsibilities under those stsndards 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 ol the financial
statements in the UK, including the FRC'S Ethical Stsndard, and we hav8 fulfilled our other ethi¢al
responsibilities in accordan¢e with ihese requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate lo provide a basis for our opinion.
Con¢lusions relatlng to going ¢gncem
In aL4diting the financial slalements, we have concluded that the trustees, use of the going concem basis
of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any materi81 uncertainties relating lo
events or conditions that. individually or collectively, may cast significant doubt on the charitsble
Company's ability lo continue as a going concern for a period of al least twelve months from when the
financial statements ar@ aulhorised for Issue.
Our responsibilities and the responsibilities of the trustees wlh respe¢t lo going concern are described
in the relevant sections of this report.
Oth•r infomiation
The other information comprisès the information included in the annual report, other than the financial
stsleTNents and our auditor's report theréon. The trustees are responsible foi the othèr information
contsined within the annual report. Our opinion on the financial slalements does not cover the other
information and. except lo the extent otherwise explicitly staled in our report, we do not express any
form of assurance conclusion Ihereon.
Our responsibility is to read the other information and, in doing so, consider whether the other
information is materially inconsislenl with the financial statements or our knowledge obtained in the
course ol the audit or otherwise appears to be materially misstalad. If we identify such material
inconsistències or apparent material misstatements, we are required lo determinè whether there is a
material misstatement in the financial slalemenls themselves. If, based on the work we have performed.
we con¢lude that there is a matèrial misslalement of this other information, we are required to report
that fact.
Page 10

A S Hornby Educational Trust CIO
Independent Audilor's Report (Continued)
To the Members of A S Hornby Educational Trust cio
We have nothing lo report in this regard.
PAatters on which wè are required to report by exc•ption
We have nothing to report in respect of the following rnatters where the Charities Act 2011 ￿qUireS us
lo report lo you if, in our opinion..
the information given in the Trustees, Annual Report is inconsistent in any material respect with
the financial statéments., or
the charitable company has not kept adequate accounting records,. or
the financial slalemenls are not in agreement wlh the a¢wunting records and relums., or
we have not re￿iVed all the informab'on and explanations we required for our audil.
R¢sponsibllities of tw$tees
As explained more fully in the Iru8tees' responsibilities Statement sel out on page 8, the trustees are
responsible for the prèparation of the financi81 slalemenls and for being satisfied that thèy give a trLJe
and fair view, and for such internal control as the trustees determine is necessary to enable the
preparation of financial slalements that are free from material misslalement. whether due to fraud or
error.
In preparing the financial slalemenls, the trustees are responsible for assessing the charity's ability lo
continue as a going concern. disclosing. as applicable, matters related to going concern and using the
going concern basis of ac¢ounling unless the trustees either intend to liquidate the charity or lo cease
operations, or have no realistic allernalive bul to do so.
Auditor's Responslbillties for the audlt of the financial statoments
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in
accordance with regulations made under section 154 of that Act.
Our objectives are to obtain reasonable assuranGe about whether the financial statements as a whole
are free from material misslalemenl. whether due to fraud or error. and to issue an auditor's report that
includes our opinion. Reasonable assurance is a high level of assuran¢e, bul is not a guarantee that an
audit conducted in accordance with ISAS IUKI will always delect a material misstslemenl when il exists.
Misstatements can arise from fraud or error and are considered material if, individually or in aggregate
they could reasonably be expected lo influènce the e¢onornic decisions of users taken on the basis of
these financial statements.
As part of an audit in accordance with ISAS IUK} we exercise professional judgement and mainlaln
professional s¢oplicism throughout the audit. We also..
Identify and assess the risk5 of material rnisstatemenl of the financial statements, whether due
to fraud or error. design and perform audit procedures responsive to those risks, and obtain
audit evidence that is sufficient and appropriate to provide a basis for oijr opinion. The risk of
not detecting a material misstatement resulting from fraud is higher than for one resulting from
error, as fraud rnay involve collusion, forgery, intentional omissions, misrepresenlalions, or the
override of internal control.
Obtain an understanding of internal control relevant lo the aLJdil in order to design audit
procedures that are appropriate in the circLJmslances, but not for the purposes of expressing
an opinion on the effectiveness of the charity's intemal Control.
Evaluate thè appropriateness of a¢¢ounling policie5 used and thg reasonableness of
a¢¢ounling èstimates and related disclosures made by the trLJStees.
Page 11

A S Hornby Educational Trust cio
Independenl Auditor's Report (Continued)
To the Members of A S Hornby Educational Trust CIO
Conclude on the appropriateness of the trustees. use of the going con¢em basis of accounling
and, based on the audit evidence obtained, whether 8 material uncertainty exists related to
events or ¢ondilions that may casl significant doubt on the chaiity's ability to continue as a
going ¢oncern. If we conclude Ihat a material uncertainty exists. we are required to draw
attention In our auditor's report to the relaled disclosures in the financial statements or, rf such
disclosures are inadequate, lo modify our opinion. Our conclusions are based on the audit
evidence obtained up lo the dale of our auditor's report. However, future events or conditions
may cause the charity to cease lo continue as a going concern.
Evaluate the overall presentation, structure and content of the fi'nancial statements, including
the disclosures, and whether the finan¢ial statements represent the underlying transactions and
events in a manner that achieves tair presentation.
We communicate with those charged with govemance regarding, among olhgr matters, the planned
scope and liming of Ihtr audit and significant audit findings, in¢lutling any significant dgficiencies in
internal control that we identify during our audit.
Explanation as to what extont the audit wa$ considgr8d capable of detecting IrregularitlÈ$.
includlng fraud
Irregularities, including fraud, are instances of non-compliance with laws and regLJlations. We design
procedures in line with our responsibilitias, outlined above. to detect material misstatewents in r&spect
of irregularities, including fraud. The exlenl to which our procedures are Capable of delecling
irreguL4rities. including fraud is detailed below.
The objectives ol our audit in respect of fraud. are,. lo identify and assess the risks of material
misstatement of the financial statements due to fraud,. lo obtain sufficient appropnale audit evidenc&
regarding the assessed risks of rnaterial misslalemenl due lo fraud. through designing and
implementing appropriate response5 to those a$5essed risks". and to respond appropriately lo instances
of fraud or suspected IraLJd identified during the audit. However, the primary responsibility for the
prevention and detection of fraud rests wrth both management and those charged with governance of
the charity.
Our approa¢h was as follow5..
We obtained an understanding of the legal and regulatory requ1￿mentS applicable lo the charity
and considered that the most significant are Ithe Charitie5 Act 2011. the Charity SORP, an(J
UK finan¢ial reporting standards as issued by the Financial Reporting Councill
We obtained an understanding of how the ¢harily complies with these requirements by
disGussions with management and those charged with gov¢man￿.
We assessgd the risk of material misstatement of the tinancial slaternenls, including the risk of
material misstalemenl due to fraud and how it might occur, by h(>lding discussions with
management and those charged with govemance.
We inquired of management and those charged wilh governance as lo any known instances ol
non-compliance or suspected non-compliance wilh laws and regulations.
Based on this understsnding, we designed specific appropriate audit procedures lo identify
instances of non-compliance with laws and ￿gUlations. This included making enquiries ol
management and those charged with governance and obtaining additional corroborative
evidence as required.
Page 12

A S Hornby Educational Trust CIO
Independent Auditor's Report (Continued)
To the Members of A S Hornby Educational Trust CIO
There are Inhe￿nt limitations in the audit procedures described above. We a￿ less likely to becomg
aware of instances of non<ompliance with laws and regulations that are not closely related lo events
and transactions reflected in the financial slalements. Also, the risk of not detecting a material
IS51atemenl due to fraLJd is higher than the risk of not detecting one resulting from error. as fraud m8y
involve deliberate concealfflent by, for example, forgery or intentional misrepresentalions, or through
collusion.
Use of our report
This report is made solely to the charills trustees, as a body. in accordan¢e with Chapter 3 of Part 8 of
the Charities Act 2011. Our audit work has been undertaken so that we might state to the charity's
Iruslees those matters we are required lo slate lo them in an auditor's report and for no other purpose.
To the fullest extent permilled by law, we do nol ac￿p1 or assume responsibility lo any party other than
the charity and charity's Iruslees as a body. for our audit work. for this report, or for the opinion we have
formo¢J.
Moore Kingston Smith LLP
14 January 2025
Chartered Accountants
Statutory auditor
Orbital Hous8
20 Eastern Road
Romlord
Essex RM1 3PJ
Moore Kingston Smith LLP is eligible to a¢1 as auditor in lerrns of Section 1212 of the Companies A¢1
2006.
Page 13

A S Hornby Educational Trust CIO
Statement of Financial Aclivities
For the year ended 31 March 2024
Unrestricted
funds
Endowment
fund$
Totsl
2024
Totsl
2023
Notes
Income from charltablè activities:
Royalties
131.443
131.443
117,506
Incom• from raisln9 funds..
Investment income
180,927
180,927
156,893
Total
312.370
312,370
274.399
Expenditure on:
Charitable activities". Grants payable and
8ssociated support cc>sl$
Raising funds.. Investment management fees
504.523
504,523
29,570
547.916
28,074
29,570
Tatal
504,523
29,570
534.093
575,990
Net opèrating deficit
1192,1531
129,5701
1221,7231
{301,5911
Oth•r r•eogni5ed gains
Realised gainslllos5esl on investment assèts
Unrealised gainslllossesl on investment 85se¢s
27.1B5
5B8.338
27,185
588,338
154,4761
1142,3731
Net incomellexpenditurel for tho year
1192,153}
585.953
393,BOO
1498,4401
Transfers betw•*n funds
192,153
{192,1531
Fund balancès at 1 April 2023
7,325.052
7,325,052
7.823,492
Fund balane•s at 31 March 2024
7,718.852
7,718,8S2
7,325,052
The notes on pages 15- 23 form part of these accounts.
All incorne resources and expenditure derive from conb'nuing activities.
The ststement of financial activities included all gains and losses reco9ni$ed in the year.
The detai￿￿ comparative information for Ihe slalement of financial activities is included at note 14.
Page 14

A S Hornby Educational Trust CIO
Balance Sheet
As al 31 March 2024
2024
2023
Notès
Flxed assets
Investments
7.342.717
7,079,751
Current assets
Debtors
Cash at bank and in hand
21,7S7
372.111
22.895
242.051
393,868
264,946
Creditors: amounts fallin9 due within
one y•ar
10
117.7331
119,6451
Net ¢urrent ass•ts
376,135
245,301
Totsl assets less current liabllltlès
7,718,852
7,325,052
Capital funds
Endowment funds
11
7.718,852
7,325,052
7.718.852
7,325,052
The accounts were approved by the Board of Trustees on 10 December 2024
Harry Kuchah Kuchah
Truste+
Charity Registratioll No. 1198267
Page 15

A S Hornby Educational Trust CIO
Notes to the Financial Statements
For Ihe year ended 31 March 2024
Accountlng polici•s
Legal status
A S Hornby Educational Trust CIO is a charity registered in England & Wales. The registefed office is Orbit81
House. 20 Eastern Road. Romlord, Essex, RM1 3PJ.
Basls of preparatlon
The accounts are prepared under th8 historical cost Conventitsn, except for investments, which ar8 included
at market value. They are presented in steding which is th8 functs.onal currency of the charity. Monetsry
amounts in these financial statements are rounded to the near85t pound.
The financial statements have been prepared in accordance with the Statement of Recommended Practsce
applicable to charities preparing their accounts In accordance with thè Financial Reporting Standard
applicable in the UK and Republi¢ ol Irèland effective 1 January 2019 (The FRS 102 Charities SORPI and
Charities Act 2011.
The accounts have been prepared to give a 'true and fair. view and have departad from the Charities
(Accounts and Reportsl Regulations 2008 only to the extent required lo provide a Irue and fair view.. Thi5
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 IFRS 1021
issued on 16 July 2014 lather than the Accounting and Reporting by Charities.. Statement ol Recommended
Practice effective frorn 1 April 2005 which has since been withdrawn.
The Trustees confirrn that the Charity meets the definition ol a public benefit ents'ty under FRS 102.
Going concern
The financial statern8nts are prepartrd on a going concem basis. The trustees have assessed whether Ihe
use of thè going concern basis is appropriate and have considered possible even15 or conditions that might
cause sigriificant doubt on the ability of the charity lo continue as 8 going concern. Th8 trustees have made
this assessrnenl for a period of al least one year from the date of approval ol the financial statements. In
particular the trustees have considered the charity's foreeasls and projections and have taken account of
pressures on royally and investrnent income. Trustees are also sure that A S Hornby Educational Trust CIO
has sufficient Ggn8ral Reserves to enable lime lor plan5 to be developed and implemented in a strategic and
timely way, ensuring long-lerm linanoial stability. After making enquiries the Iru51ees have concluded that
there is a reasonable expèctation that the charity has adequate rèsources to continue in operational
existence for the foreseeab￿ future. Accordingly the Irustees continue to adopt the goin9 concem basis in
the prepar8tion ol the financial Statements.
Income
Income rep￿SentS all ineome receiv8bl&.
All income is rècognised when the￿ is entitlement to the funds. the receipt is probable and the amount can
bè measured reliably.
Investment income is received net ol Investment m8n8gemenl lees bul is grossed up in the accounts for
inv8Stment management lees.
Expenditure
All expenditure is accounted for on an accruals basis and has been clas51fied under headings that aggregate
311 costs related lo the category. net ol recoverable VAT.
Expenditure is recogni5ed once there is 8 legal or constructive obligation to transfer economic benefit lo a
third party, it is probable that a transfer of Èctsnomic benefit is reqUI￿d in settlement and the amount can be
measured reliably.
Page 16

A S Hornby Educational Trust CIO
Notes to the Finan¢ial Statements (continued)
For the year ended 31 March 2024
Accounting policies Icontinuedl
1A
Grants payablè are payments made lo third parties in the furtherance of the chariiable objects of the Charity.
Unconditional grant offers are accrued on¢e the recipient has been ntst1fied ol the grant aw8rd 8nd its
payment is probable.
Irrecovgrable VAT
Irrecoverab5e VAT is included as part of the expendilure to which it relates.
C05ts of raising funds
The ¢osls of raising funds consist of investment management f8es.
Charltable actlvltles
Costs ol charitable activiti8s include grants payable.
Support costs
Support costs include the cost of g8neral overh&8ds, and governance arrangements relating to the
administration ol the charily.
Fix•d a$$et inv•stments
Investments are initially measured al their cost and subsequently measured at their fair value at each
reporting date. Fair value is based on their quoted price at thé balance sheet date.
Chang85 in fair value and gains and losses 8rising on the disposal of investments are realised in the
S￿ternent tsf Financial ActNlties.
1.10
Rèallsed gains and losses
All gains and losses are taken lo the Stalement of Financial ActNities as they arise. Realised g8ins and
lossès on inv8Stmenl are ralculated as the difference bemeen sales proceeds and original cost.
Unrealised gains and losses a￿ calculated as the differenc8 between rnaTket value at the end of the year
and the opening rnarket valLJe or cost at purchase dale if later.
1.11
Flnancial assets
The Charity has elected to apply Ihe provisions of Section 11 'B8sic Financial Instruments. and S8ctton 12
'Olher Financial Instruments Issues. of FRS 102 to all of its financial instrLJments.
Basic financial assets, which include trade and other receivable5 and cash and bank balances, are initially
measured at transaction price including transaction costs and a￿ subsequently carried at amortised cost
using the effective interest method. unless the arr8ngement constitutes a f￿nancing transaction, where the
transaction is measured at the present value ol the future receipts discounted at 8 market rate of Interest.
Other financial assets classified as 18ir value through profit or loss are measured at lair value. They are
subsequenlty carried at arntsrtised cost, Using the effective interest rate method.
Impairment of financial assets
Financial assets. olhei than those held at fair value through profit and loss. are assessed for indicators ol
impairmenl al each reportino end date.
Financial assats are impaired where there is obje¢live evidence that. as a result of one or more events that
occurred after the initial recognition of the financial asset, the estimatèd future cash flows have been affected.
The impaiment loss is recognised in profit or loss.
Derecognltion of financial assets
Financial assets arè derecognis8d only when the contractual rights lo the cash flows from the asset expire,
or whgn it transfers the financial asset and substantially all the dsks and r8waids of own8rship to another
entity.
Page 17

A S Hornby Educational Trust CIO
Notes to the Financial Statements (continued)
For the year ended 31 March 2024
Accounting policits Icontinuedl
1.12
Financial liabilitiès
Basic financial 5iabilities are initially measured at transaction price, unless the arrangement constitutes a
rinancing Iransaclion, where the debt inslrurnent is measured at the present value of the future receipts
discounted at a market rate ol interest. Other financial liabilities classified as lair value through protit or loss
are measured at fair value. They are subsequentty carried at amortssed cost, using the effective Interest rate
method.
D¥recognition ot financial li?bililie$
Financial liabilities are derecognised when. and only when. ihe company's obligations are discharged,
cancelled. or they expire.
1.13
Cash and cash èqulval•nts
Cash and cash equivalents include cash in hand. deposits held at Call with banks. other short-term liquid
nve5tments with original maturities of Ihree months or less. and bank overdrafts. Bank overdrafts are shown
within borrowings in current liabilities.
1.14
Fund accounting
Details ol expendable endowment lunds are given in note 11.
Crltical accountlng estSmates and judgements
In the view of the trustees in applying Ihe accounting policies adopted, no judgements were required that
have a significant effect on the amounts recognised In the financial statements noT do any estim8te5 or
assumptions made carry a significant risk of material adjuslrn8nt in th& next rinancial year.
Royaltl*s
2024
2023
Unrestricted funds.,
United Kingdtsm- Oxford University P￿$$
ALCS
131,358
85
116,659
847
131,443
117,506
Investment Income
2024
2023
Dividends on listed investments and other income
Gill int8rèst racèivsd grts5S
177,708
3,219
114.736
42.157
180,927
156,893
Page 18

A S Hornby Educational Trust CIO
Noles to the Financial Statements Iconlinuedl
For the year ended 31 March 2024
Grants payable and assoclatod support costs
Unrestricted
funds
Endowment
funds
Total
2024
Total
2023
Grants to British Council
Scholarships
Alumni sUPPQrt
Teacher Association Support
Gènèral ELT purposes
Grants not used
310,000
310,000
406.713
6,014
6.718
20,000
19,4451
15,927
15,927
325,927
325.927
430.000
Grants paid directly by Trust
S¢holar5hips
Euralex
Alumni support
Teacher Associalion Support
Dith'onary ￿Search awards
Decenlring ELT
History of English language education
7,866
5.000
4,673
3.331
23,067
4,323
10,000
5,000
29.425
38.300
27,020
8.164
16,015
5.000
29,425
38,300
27,020
8,164
16,015
123.924
123,924
58,260
Support costs
Website expenses
Irrecoverable VAT
Bank charges
Accountancy
Legal and professional
Secretarial services
Miscellaneous expenses
Subscriptions
2,033
8,561
219
9.993
2.033
8,561
219
9,993
722
7,901
306
8,246
12,316
20.391
22.131
1,115
22,131
1,115
510
44.052
44,052
50,392
Page 19

A S Hornby Educational Trust CIO
Notes to the Financial Ststements (continued)
For the year ended 31 March 2024
Grants payable and assoclated support e05ts Icontinuedl
Governance ¢ost$
Audit and other setvices
Trustees, expenses
8,800
1,820
8,800
1,820
7,920
1,344
10,620
10,620
9,264
Total
504.523
504,523
547.916
Support costs inclu¢Jes payments to the auditors 01£8,88012023'. £7,920) lor audit lees and £9,99312023.' £8,246)
for non-audit services.
Trustees
None of the trustees lor any persons connected with thèm) ￿te1Ved any remuneration or honoraria during the
year. 512023". 31 trustees were reimbursed £1,820 12023.. £1.3441 travelling and accommodation expenses in
connection with Trust aclivits'es.
Employees
Thèr6 werè no employees during the year.
Fixed asset investments
2024
2023
Market value al 1 April 2023
Disposals at opening markèt value (Proceeds £1,194.7211
Acquisitions al cost
Change in value in the year
7,079,751
11.167.535)
843,658
5B6.843
7,549.720
1913,3641
587.041
1143.6461
Market valu• at 31 Mèreh 2024
7,342,717
7.079.751
Historical cost..
4,104,918
4,122.242
Page 20

A S Hornby Educational Trust CIO
Notes to the Financial Statements {continued)
For the year ended 31 March 2024
Flxèd asset investments l¢ontinuedl
In accordance with the Statement of Recommended Pracll¢e - Accounting and Reporting by Charities.
investments have been included 8t market value.
The following investment holdings rep¥esent mtsre than 5°A of the value of the portfolio 8t 31 March 2024..
SPDR S&P500 Etf Trust Units Ser 1 S&P
Ishares Trust Corè S&P Mid-cap Eff
Findlay Park Plo Fp American Smlr Cos
Treasury 8.75°A Gilt
994,351
890,051
467,116
428.350
2,779,868
Debtors
2024
2023
Accrued income
VAT
21.S28
229
21,528
1,367
21,7S7
22.895
10
Credltors.. amount5 falling du• within one year
2024
2023
Accruals and othei creditors
17,733
19.645
17,733
19.645
11
Endowment funds
Mov•mènt in funds
Balance al Investment
Expenditur•
1 April 2023
gain
Transfer
b¢￿een
funds
Balance at
31 March
2024
Expendable endowment
Leg8cies from the founder and his
widow
7,325.052
615,523
129,5701
1192,1531
7.718,852
Page21

A S Hornby Educational Trust cio
Notes to the Financial Statements Icontinuedl
For the year ended 31 March 2024
12
Analysls of nèt assets betweèn funds
Unr•strieted Endowmtnt
fvnds
tund
Total
Fund balances at 31 March 2024 are rèpresenled by:
Investments
Current assets
Creditor5'. amounts falling within one yeèr
7,342,717
393.868
117,7331
7,342,915
393.868
117,7331
7.718,852
7,719,050
Unrestrlcted Endowment
funds
funds
Total
Fund balances at 31 March 2023 arè r•presented by:
Investments
Current assets
Creditors.. amounts falling due within one year
7.079,751
264,946
119,6451
7,079,751
264,946
119,6451
7,325,052
7.325,052
13
Related party transactions
The Trustees consider that there are no related party tran5a¢tions during thè year that require disclosure.
Page 22

A S Hornby Educational Trust CIO
Notes to the Financial Statements (continued}
For the year ended 31 MarGh 2024
14 Prior ytar statement of finan¢ial activitl•s
Unrestricted Endowm•nt
nds
funds
Total
2023
In¢ome from charltable aetivitl•s.'
Roy81kn'es
117,506
117,506
Ineome from raising fvnds..
Investment income
156,893
159,893
Total
274,399
274,399
Exp•ndlture on..
Charilable activ(ties.' Grants payable and
associated support costs
Raising funds.. Investment management
fees
547.916
547,916
28.074
28,074
Total
547,916
28.074
575,990
Net op•rating deficlt
1273.5171
128,0741
1291,9811
Other recognlsed gains and loss•s
Realised losses on investment assets
Unrealised losses on investment assets
154,4761
1142,3731
154.476)
1142,3731
Nèt expenditure for the year
(273,5171
(224.9231
1498,4401
Translers between funds
273.517
{273,5171
Fund balances al 1 April 2022
7,823.492
7,823,492
Fund balances at 31 Mareh 2023
7,325.052
7,325,052
Page 23

A S Hornby Educational Trust CIO
Cash Account
For the year ended 31 March 2024
Balances at 1 April 2023
Lloyds TSB TreaSu￿rS account
QLJiller Capital
139,177
102.934
Recèipts
Royalties
Dividends received
Sale ol sharès
Value added tax repayments
242.051
178.918
178,443
1,197,204
2.855
Payments
Purchase of shar&$
Grants
Value added tax payments
Administration expense5
Investment management fees
1,557,420
1842,3601
1310.0001
126.7511
1213.7011
135,5481
11,428,3601
371,111
Balane8$ at 31 March 2024 repres•nted by-.
Lloyds TSB Treasurers account
Quilter..
Interest bearing income account
Interest bearing cash and dealing accovnt
215.458
61,360
94,293
155,653
371,111
This page doès not forrn part of thè statutory financial statements.
Page 24