OpenCharities

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

2022-07-31-accounts

MICHAEL HALL SCHOOL

Trustees Report

and Financial Statements

for the year ended 31 July 2022

Registered Charity Number 307006

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

INDEX

Page
Reference and administrative details 1
Report of the trustee 3
Independent auditor’s report 13
Statement of financial activities 16
Balance sheet 17
Statement of cash flows 18
Accounting policies 19
Notes to the accounts 22

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

REFERENCE AND ADMINISTRATIVE DETAILS

Trustee

The sole trustee of the charity is a company limited by guarantee, Michael Hall School Limited, company number 539034. The directors of this company are the Council of Trustees of the charity for charity law purposes and are set out below:

W Forward (Teacher, Chair from 21/02/21) (appointed 20 March 2017)
J Angus (Parent) (appointed 27 May 2022)
M Hindler (Independent) (appointed 10 January 2020)
L Lines (Independent) (appointed 3 February 2021)
E Maslen (Parent) (appointed 13 November 2019)
T Michaels (Parent) (appointed 23 November 2020)
T Souleiman (Parent) (appointed 9 December 2019)
J Sharpe (Independent, Chair from 16/10/20 to 21/02/21) (resigned 21 February 2021)
S Rafferty (Independent, Chair to 16/10/20) (resigned 16 October 2020)
H Hebrank (Parent) (resigned 11 September 2021)
V King (Teacher) (resigned 11 September 2021)
S Kirby (Independent) (resigned 31 August 2022)
M Macdonald (Teacher) (resigned 11 September 2021)
B Ozgen (Parent) (resigned 16 November 2020)

The Association members are the guarantors of the trustee company and hold the right to appoint or remove members of the Council of Trustees. No person may be appointed as a member unless they are an Association member.

Management

The trustees delegate the day to day management of the school to committees comprised of members of staff.

Key management personnel (throughout year to end of academic year 2021/22 unless stated otherwise)

P Farr Principal (to March 2021) E Hawker Acting Principal (from March 2021) M Fielding Early Years Faculty Chair (to July 2021) R Ford-Blanchard Early Years Assistant Principal (from 1 January 2022) M Devaris Upper School Assistant Principal R Siddons Upper School Assistant Principal (to March 2021) J Courtenay Lower School Assistant Principal L James Business Manager J Phillips SENDCO C Parker Designated Safeguarding Lead (from 4 November 2021)

Principal office Kidbrooke Park Priory Road Forest Row East Sussex RH18 5JA

Charity registered number

307006

Auditors

Blue Spire Limited Cawley Priory South Pallant Chichester West Sussex PO19 1SY

Page 1

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

REFERENCE AND ADMINISTRATIVE DETAILS

Solicitors

Ellis Whittham Limited Woodhouse Aldford Chester Cheshire CH3 6JD

Bankers

HSBC Barclays Bank Plc Triodos Bank 38 London Road 18 Southgate Street Brunel House East Grinstead Gloucester 11 The Promenade West Sussex GL1 2DH Bristol RH19 1AB BS8 3NN

Page 2

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

The Board of Directors of Michael Hall School Limited, as the Trustee of Michael Hall School have pleasure in presenting the annual report for the purposes of the Charities Act 2011, together with the accounts for the year ended 31 July 2022. The Directors have adopted the provisions of the Statement of Recommended Practice “Accounting and Reporting by Charities” (FRS 102) in preparing the annual report and financial statements of the charity.

STRUCTURE, GOVERNANCE AND MANAGEMENT

1.1 Context

Michael Hall School is a registered charity constituted as an unincorporated association under a Trust deed dated 21 January 1925 and the Memorandum and Articles of Association of the Trust company dated 25 September 1954 as revised. The company was established to act as a trustee of the Michael Hall School trust, a charitable trust that operates a school in Forest Row, East Sussex. The purpose of the Trust is to provide for, and conduct, the education of children in accordance with the principles and methods of Rudolf Steiner. The sole trustee of Michael Hall School for the purposes of charity law is Michael Hall School Limited.

Michael Hall School Limited is controlled by its Board of Directors whose members are appointed or removed by Association of Company Members. The Board of Directors are known as the “Council of Trustees”. The Directors are referred to as “Trustees” and hold portfolio responsibilities that map onto the school’s priorities and refer to the Ofsted Inspection Framework that came into effect in May 2019.

All Trustees are selected based on the contribution that they will make to the governance of the organisation and their relevant knowledge, skills and experiences. They are supported with copies of the Charity Commission’s guidance to Trustees and introduced the activities of the charity by the existing Board and School’s senior staff. New Trustees are inducted through a process which incorporates training in various relevant areas including Health and Safety, Safer Recruitment, Safeguarding and Child Protection.

Trustees are provided with training as and when required and there is an annual training plan for Trustees which sits alongside the School’s development plan. A comprehensive schedule of monitoring visits has been introduced this academic year, to enable Trustees to hold leaders to greater account for all strategic development and postOfsted priorities.

The setting of pay and remuneration is completed by the Trustees with reference to publicised pay scales and benchmarked against similar roles in comparable organisations. In the Summer Term 2022 the decision was made to create two leadership roles at the school.

1.2 Risk Management

The Trustees have assessed the significant risks to which the charity is exposed.

1.3 Ofsted and ISS Inspections

Following the most recent full Ofsted inspection, the greatest risk facing the school remains the current Ofsted rating and its potential impact on pupil numbers. Although many of our parent body do not subscribe to Ofsted as an important indicator of a child’s success at school, there can be no doubt that it has had an impact on our pupil numbers, which are lower than optimal. Significant work to ensure that the next full inspection results in a positive grading and report has been undertaken and continues to be a primary focus of the school’s leadership.

In October 2022, Ofsted conducted their most recent inspection, including an assessment of the School’s performance against the Independent Schools Standards (ISS). The School now holds a ‘Requires Improvement’ Ofsted grading which, although an improvement, still necessitates further focus on the five key areas for improvement identified.

These five Key Performance Indicators are:

Page 3

MICHAEL HALL SCHOOL FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

REPORT OF THE TRUSTEE

The inspection noted that the following areas are now deemed to meet the threshold for ‘Good’:

The School failed to meet the ISS standards during this inspection. The two areas identified for this were:

The School has a comprehensive Post Ofsted Action Plan (POAP), which has been approved by the SWSF and Trustees. In addition, the School’s ISS Action Plan was approved by the Department for Education in May 2023. Both plans are updated regularly and used to hold leaders to account for progress against the strategic priorities.

The School anticipates a monitoring visit to ensure that we are on track with our action plans during the Summer term of 2023, followed by full inspection during the Autumn 2024, two years after our previous inspection.

The School continues to work closely with the Steiner Waldorf Schools Fellowship (SWSF), and relationships between Ofsted and the SWSF have seen significant improvements in the outcomes of other Steiner Waldorf organisations’ recent Ofsted inspections. The School’s relationship with the SWSF is strong, and the two organisations move together in partnership, with positive Ofsted relationships and outcomes being a key area of focus.

The SWFS continue to offer training to all staff, support to Senior Leaders and training to Ofsted in line with Steiner Waldorf education. This alignment is anticipated to have a positive effect on future Ofsted inspections for all schools within the UK Movement.

1.4 School Reputation

The Trustees are mindful not least, until the School’s Ofsted inspection grade improves to ‘Good’ or ‘Outstanding’, that we must work hard to bring new families to the community and communicate all that a Waldorf education has to offer as well as to retain our existing families. The School is launching a new website (see below) and has a far greater presence on social media platforms than ever before. Access to the children’s learning, festivals and all other aspects of school life are promoted widely and this offers us a strong basis for marketing and promoting the School in a variety of ways. We continue to monitor these sites for any negative comments or feedback from individual parents, and approach these parents directly to see if we can help to resolve their issue. Should such behaviours continue to bring the School’s reputation into disrepute, there are sanctions outlined in our newly created Parent Code of Conduct.

1.4.a Website

We are confident that the introduction of the new school website will present the School in a fresh, modern light, while still firmly grounded in Steiner principles of education and Anthroposophy. This will include a fundraising page and a donate button, making it easier for interested parties to donate to the School. Online ticketing will also be introduced which will increase ticket sales for the School's events. Our newsletter on the website also includes a paid advertising section for the community.

1.5 Finances

Other risks that Trustees carefully monitor relate to the specific operational areas of the charity and its finances. The Trustees closely monitor reserve levels, ensure controls exist over critical financial systems, and examine the operational and business risks faced by the charity. A comprehensive strategic plan for the business has been agreed, which sets out a range of desirable reinvestment opportunities for growing the fabric of the school and improving its offering and commercial performance to ensure an upturn in the organisation’s financial security.

Page 4

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

Debt from unpaid fees continues on the downward trajectory as payment plans come to an end and a stringent credit control policy remains in place with cash collection over 97% of fees outstanding.

The school offers an extensive fee assistance programme, based on a means-tested method, and during the course of the 2022-23 academic year, 40 families have benefitted from this. As one of the many initiatives to ensure the school’s business model is redeveloped with sustainability in mind, the fee assistance programme has been thoroughly reviewed and redesigned. The school is now entering the 3[rd] year of a 3-year journey in reforming the fee assistance programme thus ensuring the breadth and sustainability of this programme by so doing.

An allocation of 10% of gross fee income has been set as a maximum fee assistance budget (previously 20%). This is distributed to families on a means tested basis on an objective basis and assessed with the support of a third party company, under a new clear Fee Assistance Policy. The policy has also reduced the extent of individual fee assistance offered from 60% in 2021/22 to 45% in 2022/23 and will reduced further to 30% in 2023/24 to ensure the programme offers a wider range of assistance as possible but within the more sustainable parameters established. An additional discretionary bursary is available from which the Principal can support families at their discretion (again, subject to the overall budgetary restriction of 10% of fees).

OBJECTIVES AND ACTIVITIES

The charity’s objectives are: “To provide for and conduct the education of children in accordance with Steiner Waldorf educational principles.”

It pursues this objective by the administering of Michael Hall School at its premises in Forest Row, East Sussex. In doing so it provides education to and attends to the welfare of children in the school, whilst maintaining and improving the school’s premises and grounds.

In determining how best to pursue this objective, the Trustees have had regard to the Charity Commission’s guidance on public benefit.

The charity offers an education to children from 3 years through to 18 and fees from this represent over 90% of the charity’s income. Fees continue to be the main driver of income, but this year’s appointment of a Marketing and Admissions Manager is already addressing the needs of the school by boosting pupil numbers and beginning to market the school to its full potential.

Taking its inspiration from Rudolph Steiner, the School’s curriculum is delivered with age-appropriate awareness, which takes into account the cognitive and emotional stages of child development. The aim of the school is through a holistic education, providing the students with skills and a passion for lifelong learning that promotes confidence and encourages well rounded, creative and practical individuals. Alongside traditional GCSE and A level qualifications, the education is delivered through an extremely diverse Steiner Waldorf curriculum portfolio.

The objective is further secured through:

Networking within the wider Steiner Waldorf community through forging strong links with the Fellowship and other Schools within the Movement

Page 5

MICHAEL HALL SCHOOL FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

REPORT OF THE TRUSTEE

ACHIEVEMENTS AND PERFORMANCE

3.1 Context

The 2022/23 academic year has seen some significant changes in the School’s leadership team, with the appointment of both an experienced new School Principal and a new School Business Manager, and the creation of a new senior leadership role: the Director of Studies. While this team continues to be embedded, the School’s drive towards even better outcomes has also continued.

The annual programme of cultural events, festivals, trips and residentials has enriched the curriculum for children of all ages. Immersive learning experiences are evident in abundance and colleagues’ creative approaches to delivering the curriculum are a source of inspiration.

At the time of writing, our Upper School students are halfway through their end of year exams. The Head of Centre and Exams Officer have been commended by the JCQ for their preparation as part of the external moderation process.

3.2 Exam Results

3.2.a GCSE Results July 2022

Page 6

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

3.2.b A-Level Results July 2022

Exam results in both GSCEs and A-Levels saw steady results similar to those in 2021. This demonstrates our ability to combine both the Steiner curriculum and achieve academic results.

3.3 Internal Progress and Attainment

Our systems for tracking and monitoring pupil progress and attainment for all internal year cohorts have improved significantly this year, since the arrival of the new School Principal. A programme of termly pupil progress meetings enable staff to feel confident that they are meeting the needs of every child in their care, with support from appropriate colleagues, such as senior school leaders and the learning support team.

Senior Leaders currently analyse the assessment data, to ensure that academic performance targets are accurate and that students remain on track. This work will continue to be delegated to core Subject Leads over the course of the next academic year as part of their continuing professional development in role.

There is a greater sense of accountability and autonomy for the progress data that is being produced and this programme will continue to be developed across the School in greater depth next year.

3.4 Staff Numbers

Staff numbers have remained stable through the course of the year which shows robust recruitment. The resignations that have been made have not all been replaced in a like for like role. There has been consideration regarding re deployment of existing staff and amalgamating roles and therefore reducing cost. There are no plans for a significant increase in staff numbers at present. There has been a restructure of the Site Team resulting in predicted increased efficiency in the coming months.

3.5 Pupil Numbers

Pupil numbers have started to rise slowly this year with our number of pupils on roll currently standing at 393. New regular open days have been introduced this year and, based on the feedback and comments from attendees and school colleagues at these events, as well as a comprehensive evaluation of the applications received as a result,

Page 7

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

an even more targeted programme of similar open day sessions is planned for next year. Consistently high interest has demonstrated an appetite for places at the School every term since September 2022.

A significant branding and marketing campaign in 2023-24, as well as our new school website, will increase the online visibility of the School and we are confident that this will drive pupil numbers on our roll to remaining consistently above 400.

Exit interviews for outgoing pupils have been reinstated, with decisions to leave Michael Hall being logged and monitored for trends. This allows for positive action to be taken when any pattern emerges.

Our upward trajectory in recent Ofsted inspections, along with our open communication and transparency in our plans to address all identified priority areas, are also driving up pupil numbers, as more parents are feeling positive about the School’s sustainable future as an education setting. In some cases, families have demonstrated their improved confidence by returning to the School.

Fees are being reviewed to bring them in line with other schools. This, in turn, with the reduction in fee assistance, will boost revenue significantly.

Each of these aspects contributes to our confidence in our projected budget plan for 2023/24.

3.6 Estate and Buildings

The Estates Manager continues to look into the rejuvenation of the school’s buildings, and the longer-term strategic direction of the facilities and parkland grounds. A comprehensive plan of improvements and funding is being formulated in association with the Rural Payments Agency, Historic England, Natural England and the Forestry Commission, with an emphasis on two main aspects:

Relationships have been renewed with Table Hurst Farm, who are our tenant farmers, and throughout the local business and village community, which has helped to support many School events and continues to improve our standing within Forest Row. Community work-day projects hosted on-site have also increased awareness of the School to a wider market.

A comprehensive strategic business plan is in place to maximise the potential from the entire School site, which includes the following targeted elements:

Page 8

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

To support these elements and our School community in general, fundraising opportunities will feature on our new website and some of the projects to be considered are:

3.7 Public Benefit

The Trustees acknowledge the duty to have due regard to the Charity’s Commission’s published General and relevant sub sector guidance on public benefit. We have referred to this guide when reviewing our aims, strategy and in planning future activities. All activities undertaken by the School are for the public benefit.

3.8 Investments and performance

A lot of work has gone into looking into the investments the school owns via shares. Issues have remained around access to these funds given the historical nature and issues regarding permanent endowments limiting the school’s ability to form an investment policy, however, as market conditions seem to be deteriorating we are aware that the value of these share has decreased over the past 12 months and we are looking at options to release the funds to invest back into the school.

FINANCIAL REVIEW

During the year under review the school is reporting net income of £143,187 (2021 net income: £1,922,866) inclusive of a loss on investments of £17,252 (2021 gain: £75,803) and a net credit on the movement of the pension deficit provision of £302,520 (2021 credit: £1,961,404), giving an operating surplus of £430,477 (2021 operating loss: £114,341).

As at 31 July 2022, the charity’s total reserves amounted to £6,375,546 (2021: 6,232,359) of which £995,982 (2021: £994,146) is held within endowment funds with a further £32,308 (2021: £32,3087) restricted leaving unrestricted funds of £5,347,256 (2021: £5,205,905). Within unrestricted funds are designated amounts totalling £5,969,518 (2021: £5,486,414) with funds represented by fixed assets amounting to £7,850,421 and a pension deficit position of £1,352,000 giving an overall deficit reserves position of -£622,262 (2021 reserves deficit: £280,509).

The Trustees consider that the charity should hold positive reserves equivalent to two months operating costs (estimated at £500,000) in order to ensure the ongoing delivery of its charitable objects during an unforeseen downturn in income. The Trustees recognise that school did not operate on a positive net cashflow basis with a cash outflow of £297,526 during the financial year (2021: £2,253). This is in part reflective of the Net Income deficit of £159,333 in the financial year before the benefit of gains in respect of the defined benefit pension schemes (2022: £302,520). There is currently an additional need to accumulate reserves in order to provide for the future development of the charity’s facilities and the Trustees estimate that a sum in excess of £1,300,000 will be freed from assets to form part of a detailed and carefully planned business rejuvenation strategy and to provide the funding support that the schools current operating performance requires during this turnaround. Trustees consider that the current level of reserves is below that required and that the charity should aim to generate sufficient surpluses over the next 5-10 years to build the reserves to the required level.

The school’s principal funding source continues to be income generated by school fees. Expenditure continues to be on teaching and support costs for the provision of education to those pupils. Michael Hall School had investments in COIF unitised funds throughout the year.

PLANS FOR FUTURE PERIODS and GOING CONCERN

The Trustees of Michael Hall School have formally assessed the Charity as a going concern. Through information submitted by the School’s Principal and Operations Managers, including Finance, HR, Admissions and Estates,

Page 9

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

Trustees have critically appraised the school’s financial position and are satisfied that the school will remain financially operational for the coming 12 months.

Pupil numbers remain the largest barrier to the school’s finances, with numbers now steady (target 450). There is an uplift expected from this year’s pupils on roll of 393 to an expected figure in excess of 400 in September 2023. Significant work is being directed to ensure a positive Ofsted outcome at the next monitoring inspection. Now the “inadequate” rating is removed from the school, the launch of a significant branding and marketing campaign, including the new website, to boost the image of the school and enhance pupil numbers further. In the meantime, significant work has been undertaken to ensure spending is brought in line with the current pupil numbers. There have been numerous strategies undertaken to ensure that the 3-year budget is balanced against income from fees (even with worst case pupil numbers). These include:

In respect of matters of significant since the balance sheet date, we are aware that the performance of our external catering contract, started in September 2022, has deviated from expectations. This has caused us to run a larger than expected deficit during the first year of working with this company. This has skewed our forecast by approximately £100k in the current financial year. Our robust financial monitoring has enabled us to pick this up early and we are currently exploring a range of options for the next school year to address this issue and ensure that it does not continue into the new financial year (23/24).

Whilst part of the expectation is to clear some historical debt from the sale of the assets, a comprehensive review to build a balanced budget for 2023-24 and beyond without the need to incorporate these asset sales. The increased

Page 10

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

revenue from pupils and lettings currently forecast will allow us to re-invest these funds back into the school recognising the investment and maintenance obligations that the wonderful historic estate of Michael Hall requires. They will be accompanied by robust cost control measures under the new senior management team members and operational performance changes to ensure we do not go into another deficit through the 2023/24 financial year.

Current forecasts for September 2023 onwards are based on prudent financial benchmarking, while regular, detailed analysis of the fees and a balanced budget for 2023/24 demonstrate a more manageable cash-flow projection.

Having reviewed the current financial data, Trustees are confident that predictions for financial improvements are sound, and are committed to developing a rigorous and comprehensive business plan to focus on marketing and retention to reach the target of 450 pupils on roll in 2 years’ time. It is recognised that in order to underpin a healthy and resilient business model, the focus must be on pupil numbers and marketing, as well as clearing historic debt, to free up well earned cash and not a reliance on assets. Current plans anticipate a final, significant asset sale (over £1.3m) that can be carefully channelled into marketing, pupil retention and capitalising on the potential of the estate for income.

The Resources Committee, followed by the Full Trustee Board, meet termly to scrutinise data submitted by school leaders which include the following data sets:

Given the critical analysis of all the data provided, combined with the current strategic plans for the growth of the business, Trustees are confident that the school will remain operational and financially viable for the next 12 months.

STATEMENT OF TRUSTEE'S RESPONSIBILITIES

The Trustees are responsible for preparing the Report of the Trustee and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England & Wales requires the trustee to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustee is required to:

The trustee is responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 11

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

REPORT OF THE TRUSTEE

The trustee is responsible for the maintenance and integrity of the charity and financial information included on the charity’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

APPOINTMENT OF AUDITORS

The charity’s auditors, Blue Spire Limited, have expressed their willingness to continue as auditors to the charity. A resolution proposing Blue Spire Limited be reappointed will be put forward at the AGM of the charity.

07 August 2023

Approved by the Council on …………………. and signed on its behalf.

…………………………………. Trustee

Page 12

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

INDEPENDENT AUDITOR’S REPORT

Independent Auditor’s Report to the Trustee of Michael Hall School

Opinion

We have audited the financial statements of Michael Hall School (the ‘charity’) for the year ended 31 July 2022 which comprise the Statement of Financial Activities, the Balance Sheet, the Statement of Cash Flows and notes to the financial statements, including 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).

In our opinion the financial statements:

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 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.

Material uncertainty related to going concern

We draw attention to note 26 in the financial statements, which indicates cash flow projections suggest significant doubt exists on the entity’s ability to continue as a going concern without the successful sale of some of the school’s property assets and implantation of other measures. As stated in note 26, these conditions, along with the other matters as set forth in note 26, indicate that a material uncertainty exists that may cast significant doubt on the school’s ability to continue as a going concern. Our opinion is not modified in respect of this matter.

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

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

Other information

The other information comprises the information included in the report of the trustee, other than the financial statements and our auditor’s report thereon. The trustee is responsible for the other information contained within the financial statements. 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.

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 course of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. 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.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 require us to report to you if, in our opinion:

Page 13

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

INDEPENDENT AUDITOR’S REPORT

MICHAEL HALL SCHOOL

Responsibilities of the trustee

As explained more fully in the trustee’s responsibilities statement, the trustee is 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 trustee determines 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 trustee is responsible for assessing the charity’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 trustee either intends to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Auditor responsibilities for the audit of the financial statements

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 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.

Based on our understanding of the Charity and the sector in which it operates, we identified the principal laws and regulations that directly affect the financial statements to be the Charities Act, Employment Act, Independent Schools Standards. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

In addition, the Charity is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. There is a limitation to areas most likely to have such an effect. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Trustees and other management and inspection of regulatory and legal correspondence if any.

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.

Page 14

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

INDEPENDENT AUDITOR’S REPORT

A further description of our responsibilities is available on the FRC's website at: https://www.frc.org.uk/auditors/audit-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/descriptionof-the-auditor%E2%80%99s-responsibilities-for.This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charity’s trustee, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity’s trustee 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 charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Blue Spire Limited, Statutory Auditor Date 07 August 2023

Cawley Priory South Pallant Chichester West Sussex PO19 1SY

Blue Spire Limited is eligible to act as an auditor in terms of section 1212 of the Companies Act 2006.

Page 15

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

STATEMENT OF FINANCIAL ACTIVITIES

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
1
Other trading activities
2
Investments
3
Charitable activities
4
Other
5
Total
EXPENDITURE ON:
Raising funds
6
Charitable activities
7
Total
Net gains/(losses) on investments
13
Net income/(expenditure)
Transfers between funds
20
Net movement in funds
RECONCILIATION OF FUNDS
Total funds brought forward
20
Total funds carried forward
20
Actuarial
gains/(losses)
on
defined
benefit pension schemes
18		 Unrestricted
Funds
£
2,827
171,350
10,210
3,208,809
-
3,393,196
37,042
3,498,235
3,535,277
(19,088)
(161,169)
-
(161,169)
141,351
5,205,905
5,347,256
302,520		 Restricted
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
32,308
32,308
-		 Endowment
Funds
£
-
-
-
-
-
-
-
-
-
1,836
1,836
-
1,836
1,836
994,146
995,982
-		 2022
Total
Funds
£
2,827
171,350
10,210
3,208,809
-
3,393,196
37,042
3,498,235
3,535,277
(17,252)
(159,333)
-
(159,333)
143,187
6,232,359
6,375,546
302,520		 2021
Total
Funds
£
31,259
137,129
8,624
3,069,639
540,900
3,787,551
26,943
3,874,949
3,901,892
75,803
(38,538)
-
(38,538)
1,961,404
1,922,866
4,309,493
6,232,359

None of the charity’s activities were acquired or discontinued during the above two financial years. The charity has no recognised gains or losses other than those dealt with in the statement of financial activities.

Page 16

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

BALANCE SHEET AS AT 31 JULY 2022

Note
FIXED ASSETS
Tangible assets
12
Investments
13
Total fixed assets
CURRENT ASSETS
Assets held for sale
14
Debtors
15
Cash at hand and in bank
Total current assets
CURRENT LIABILITIES
Creditors: amounts falling due within one year
16
Net current assets/(liabilities)
Total assets less current liabilities
Creditors: amounts falling due after more than one year
17
Net assets/(liabilities) excluding pension asset/(liability)
Defined benefit pension scheme obligation
18
Total net assets
THE FUNDS OF THE CHARITY
Endowment funds
20
Restricted funds
20
Unrestricted funds
Designated funds
20
General funds
20
Total unrestricted funds
Total charity funds		 £
£
7,850,421
483,346
8,333,767
-
292,205
267,825
560,030
665,631
(105,601)
8,228,166
(500,620)
7,727,546
(1,352,000)
6,375,546
995,982
32,308
5,969,517
(622,261)
5,347,256
6,375,546
2022		 £
£
7,857,314
500,598
8,357,912
-
445,884
661,678
1,107,562
763,775
343,787
8,701,699
(613,340)
8,088,359
(1,856,000)
6,232,359
994,146
32,308
5,486,414
(280,509)
5,205,905
6,232,359
2021		 £
£
7,857,314
500,598
8,357,912
-
445,884
661,678
1,107,562
763,775
343,787
8,701,699
(613,340)
8,088,359
(1,856,000)
6,232,359
994,146
32,308
5,486,414
(280,509)
5,205,905
6,232,359
2021
8,701,699
(613,340)
8,088,359
(1,856,000)
6,232,359
994,146
32,308
5,205,905
6,232,359

The notes on pages 22 to 37 form part of the financial stataments.

07 August 2023

The financial statements on pages 16 to 37 we approved and authorised for issue by the trustee on ……………………………………. and signed on its behalf by:

…………………………………………….

Trustee

Page 17

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

STATEMENT OF CASH FLOWS

Note
£
£
Net cash flow from operating activities (see below)
(297,526)
Cash flow from investing activities
Interest and dividends received
10,210
Proceeds from sale of property
-
Purchase of property, plant and equipment
12
-
Net cash flow from investing activities
10,210
Cash flow from financing activities
Receipts from issue of new loans
-
Repayments of long term loans
(106,537)
Net cash flow from investing activities
(106,537)
Net increase/(decrease) in cash and cash equivalents
(393,853)
Cash and cash equivalents at 1 August 2021
661,678
Cash and cash equivalents at 31 July 2022
267,825
Cash and cash equivalents consist of:
Cash at bank and in hand
24
267,825
Cash and cash equivalents at 31 July 2022
267,825
Reconciliation of net income to net cash flow from operating activities
£
£
Net income for the year
143,187
Adjusted for:
Interest and dividends
(10,210)
Interest paid
-
(Gains)/losses on investments
17,252
(Profit)/loss on disposal of tangible fixed assets
-
(Profit)/loss on sale of property
-
Depreciation and impairment of tangible fixed assets
6,893
Decrease/(increase) in debtors
153,679
Increase/(decrease) in creditors less than one year
(104,327)
Increase/(decrease) in provisions for liabilities
(504,000)
(440,713)
(297,526)
2022
2022		 £
£
2,253
8,624
970,284
-
978,908
-
(531,867)
(531,867)
449,294
212,384
661,678
661,678
661,678
£
£
1,922,866
(8,624)
5,239
(75,803)
-
(260,408)
8,044
450,951
112,500
(2,152,512)
(1,920,613)
2,253
2021
2021		 £
£
2,253
8,624
970,284
-
978,908
-
(531,867)
(531,867)
449,294
212,384
661,678
661,678
661,678
£
£
1,922,866
(8,624)
5,239
(75,803)
-
(260,408)
8,044
450,951
112,500
(2,152,512)
(1,920,613)
2,253
2021
2021
2,253

Page 18

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

ACCOUNTING POLICIES

Scope and basis of the financial statements

Michael Hall school is an unincorporated charity governed by a trust deed. The address of the principal office is given in the reference and administrative details section and the nature of the charity’s operations and principal activities are given in the trustees' report.

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: 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 issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011 and UK Generally Accepted Accounting Practice.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are presented in sterling which is the functional currency of the charity and rounded to the nearest £ except where marked.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

Judgements in applying accounting policies and key sources of estimation uncertainty

Preparation of the financial statements requires management to make judgements and estimates. The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are that of the Mercury Provident Pension Scheme obligation. More information is provided in the pension scheme policy below and in note 27.

Incoming resources

All incoming resources are included in the Statement of Financial Activities (SoFA) when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably and it is probable that the income will be received.

For donations to be recognised the charity will have been notified of the amounts and the settlement date in writing. If there are conditions attached to the donation and this requires a level of performance before entitlement can be obtained then income is deferred until those conditions are fully met or the fulfilment of those conditions is within the control of the charity and it is probable that they will be fulfilled.

For legacies, entitlement is the earlier of the charity being notified of an impending distribution or the legacy being received. At this point income is recognised. On occasion legacies will be notified to the charity however it is not possible to measure the amount expected to be distributed. On these occasions, the legacy is treated as a contingent asset and disclosed.

Income from trading activities includes income earned from fundraising events and trading activities to raise funds for the charity. Income is received in exchange for supplying goods and services in order to raise funds and is recognised when entitlement has occurred.

Income from grants are recognised at fair value when the charity has entitlement after any performance conditions have been met, it is probable that the income will be received and the amount can be measured reliably. If entitlement is not met then these amounts are deferred.

Investment income is earned through holding assets for investment purposes such as shares and property. It includes dividends, interest and rent. Where it is not practicable to identify investment management costs incurred within a scheme with reasonable accuracy the investment income is reported net of these costs. It is included when the amount can be measured reliably. Interest income is recognised using the effective interest method and dividend and rent income is recognised as the charity’s right to receive payment is established.

Resources expended

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Expenditure is recognised where there is a legal or constructive obligation to make payments to third parties, it is probable that the settlement will be required and the amount of the obligation can be measured reliably. It is categorised under the following headings:

Grants payable to third parties are within the charitable objectives. Where unconditional grants are offered, this is accrued as soon as the recipient is notified of the grant, as this gives rise to a reasonable expectation that the recipient will receive the grants. Where grants are conditional relating to performance then the grant is only accrued when any unfulfilled conditions are outside of the control of the charity.

Page 19

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

ACCOUNTING POLICIES

Resources expended (continued)

Support costs allocation

Support costs are those that assist the work of the charity but do not directly represent charitable activities and include office costs, governance costs, administrative payroll costs. They are incurred directly in support of expenditure on the objects of the charity. Where support costs cannot be directly attributed to particular headings they have been allocated to cost of raising funds and expenditure on charitable activities on a basis consistent with use of the resources.

The analysis of these costs is included in notes 7 and 8.

Redundancy and termination payments

Termination payments are accounted for on an accruals basis, as above, and classified to the relevant category of expenditure.

Employee benefits

When employees have rendered service to the Charity, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.

Pensions

The charity operates a defined benefit plan. A liability for the charity’s obligations under the plan is recognised net of plan assets. The net change in the net defined benefit liability is recognised as the cost of the defined benefit plan during the period. Pension plan assets are measured at fair value and the defined benefit obligation is measured on an actuarial basis.

Following an amendment to FRS 102 in respect of Multi - employer benefit plans, applicable for the first time in the comparative year, where a change in estimation technique resulted in material change to the value of the liability shown in the accounts.

This is not a change in accounting policy merely a change in estimation derived from using an actuarial basis instead of a discounted cashflow projection of future contributions.

In addition the charity makes contributions towards a defined contribution group personal pension plan which are charged to the SOFA as they fall due.

Leases

Rentals payable and receivable under operating leases are charged to the SoFA on a straight line basis over the period of the lease.

Tax

The charity is considered to pass the tests set out in sections 521 to 536 Income Tax Act 2007 (ITA 2007), as such no income tax is payable on the charity's activities.

VAT

The charity is not registered for VAT and cannot recover VAT incurred on costs. These are therefore stated inclusive of any VAT element.

Fixed assets

Tangible fixed assets are stated at cost or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

School site No depreciation is charged, however the site is subject to an annual impairment review. Machinery and office equipment 20% reducing balance Fixtures and fittings 10% reducing balance Motor vehicles 25% reducing balance Classroom equipment 7½% to 20% reducing balance

Page 20

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

ACCOUNTING POLICIES

Fixed asset investments

Investments are recognised initially at fair value which is normally the transaction price excluding transaction costs. Subsequently, they are measured at fair value with changes recognised in ‘net gains / (losses) on investments’ in the SoFA if the shares are publicly traded or their fair value can otherwise be measured reliably.

Debtors receivable and creditors payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.

Doubtful debts provision

Fees outstanding at the balance sheet date are provided in full where no payments are currently being received. Where payments are being received, amounts expected to be recovered in the next 12 months are not provided.

Cash and cash equivalents

Cash and cash equivalents includes cash at bank and in hand inclusive of foreign currency accounts. Foreign currency transactions are initially recognised by applying to the foreign currency amount the spot exchange rate between the functional currency and the foreign currency at the date of the transaction. Monetary assets and liabilities denominated in a foreign currency at the balance sheet date are translated using the closing rate.

Fund accounting

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The cost of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.

Endowment funds represent those assets which must be held permanently by the charity, principally held as fixed asset investments. Income arising on the endowment funds can be used in accordance with the objects of the charity and is included as unrestricted income. Any capital gains or losses arising on the investments form part of the fund. Investment management charges and legal advice relating to the fund are charged against the fund.

Going concern

The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.

More information regarding the assessments and considerations taken by trustees in respect of going concern is provided in note 26 of these financial statements. This includes consideration of the school's operating performance and the impact of post balance sheet events.

Page 21

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

1. Donations and legacies

Donations
Grants received
Donations
Grants received
2. Other trading activities
Christmas fair
Other fundraising
Estate and rental income
Ancillary income
Christmas fair
Other fundraising
Estate and rental income
Ancillary income		 Unrestricted
Funds
£
2,827
-
2,827
Unrestricted
Funds
£
31,259
-
31,259
Unrestricted
Funds
£
16,435
12,049
81,968
60,898
171,350
Unrestricted
Funds
£
65
-
70,676
66,388
137,129		 Restricted
Funds
£
-
-
-
Restricted
Funds
£
-
-
-
Restricted
Funds
£
-
-
-
-
-
Restricted
Funds
£
-
-
-
-
-		 Endowment
Funds
£
-
-
-
Endowment
Funds
£
-
-
-
Endowment
Funds
£
-
-
-
-
-
Endowment
Funds
£
-
-
-
-
-		 2022
Total
Funds
£
2,827
-
2,827
2021
Total
Funds
£
31,259
-
31,259
2022
Total
Funds
£
16,435
12,049
81,968
60,898
171,350
2021
Total
Funds
£
65
-
70,676
66,388
137,129

3. Income from investments

Investment income
Bank interest		 Unrestricted
Funds
£
10,210
-
10,210		 Restricted
Funds
£
-
-
-		 Endowment
Funds
£
-
-
-		 2022
Total
Funds
£
10,210
-
10,210

Page 22

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

3. Income from investments (continued)

Investment income
Bank interest		 Unrestricted
Funds
£
8,622
2
8,624		 Restricted
Funds
£
-
-
-		 Endowment
Funds
£
-
-
-		 2021
Total
Funds
£
8,622
2
8,624

4. Income from charitable activities

Tuition fees
Reduced fee contracts
Chargeable disbursements
Lunches and catering income
Tuition fees
Reduced fee contracts
Chargeable disbursements
Lunches and catering income		 Unrestricted
Funds
£
3,493,218
(391,522)
107,113
-
3,208,809
Unrestricted
Funds
£
3,596,705
(583,976)
56,934
(24)
3,069,639		 Restricted
Funds
£
-
-
-
-
-
Restricted
Funds
£
-
-
-
-
-		 Endowment
Funds
£
-
-
-
-
-
Endowment
Funds
£
-
-
-
-
-		 2022
Total
Funds
£
3,493,218
(391,522)
107,113
-
3,208,809
2021
Total
Funds
£
3,596,705
(583,976)
56,934
(24)
3,069,639

5. Other income

Gains on disposal of property held for sale
Coronavirus UK Government support
Interest receivable on unpaid school fees
Gains on disposal of property held for sale
Coronavirus UK Government support
Interest receivable on unpaid school fees		 Unrestricted
Funds
£
-
-
-
-
Unrestricted
Funds
£
260,408
276,991
3,501
540,900		 Restricted
Funds
£
-
-
-
-
Restricted
Funds
£
-
-
-
-		 Endowment
Funds
£
-
-
-
-
Endowment
Funds
£
-
-
-
-		 2022
Total
Funds
£
-
-
-
-
2021
Total
Funds
£
260,408
276,991
3,501
540,900

Page 23

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

6. Raising funds
Ancillary expenditure
Salary costs of raising funds
Christmas fair and other fundraising costs
Ancillary expenditure
Salary costs of raising funds
Christmas fair and other fundraising costs		 Unrestricted
Funds
£
4,345
24,752
7,945
37,042
Unrestricted
Funds
£
4,247
22,729
(33)
26,943		 Restricted
Funds
£
-
-
-
-
Restricted
Funds
£
-
-
-
-		 Endowment
Funds
£
-
-
-
-
Endowment
Funds
£
-
-
-
-		 2022
Total
Funds
£
4,345
24,752
7,945
37,042
2021
Total
Funds
£
4,247
22,729
(33)
26,943

Page 24

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

7. Charitable activities
Education
Teachers salaries
Staff training and development
Supplies and equipment
Chargeable disbursements cost
Depreciation
Minibus costs
Minibus depreciation
Welfare
Catering salaries
Catering supplies and equipment
Medical salaries
Medical
Premises
Health and safety
Estate salaries
Property maintenance
Site improvements
Light and heat
Insurance
Cleaning
Rates & water
Support costs
Administration salaries
Telephone and postage
Printing and stationery
Communications and PR
Insurance
Office equipment and IT
Legal and professional fees
Subscriptions
General admin expenses
Depreciation
Finance costs
Bad debts and provision for bad debts
Governance costs (see note 8)		 Unrestricted
Funds
£
1,928,163
48,996
88,295
163,245
2,326
680
130
2,231,835
-
3,952
22,605
166
26,723
27,266
239,750
85,257
25,000
113,974
52,695
15,485
43,083
602,510
323,784
7,770
1,595
1,517
4,470
106,155
35,542
21,955
9,785
4,437
64,284
35,973
19,900
637,167
3,498,235		 Restricted
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 Endowment
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 2022
Total
Funds
£
1,928,163
48,996
88,295
163,245
2,326
680
130
2,231,835
-
3,952
22,605
166
26,723
27,266
239,750
85,257
25,000
113,974
52,695
15,485
43,083
602,510
323,784
7,770
1,595
1,517
4,470
106,155
35,542
21,955
9,785
4,437
64,284
35,973
19,900
637,167
3,498,235

Page 25

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

7. Charitable activities (continued)

7. Charitable activities (continued)
Education
Teachers salaries
Staff training and development
Supplies and equipment
Chargeable disbursements cost
Depreciation
Minibus costs
Minibus depreciation
Welfare
Catering salaries
Catering supplies and equipment
Medical salaries
Medical
Premises
Health and safety
Estate salaries
Property maintenance
Site improvements
Light and heat
Insurance
Cleaning
Rates & water
Support costs
Administration salaries
Telephone and postage
Printing and stationery
Communications and PR
Insurance
Office equipment and IT
Legal and professional fees
Subscriptions
General admin expenses
Depreciation
Finance costs
Bad debts and provision for bad debts
Governance costs (see note 8)		 Unrestricted
Funds
£
2,144,728
51,813
64,807
45,171
2,630
15,791
173
2,325,113
19,155
1,895
27,032
2,692
50,774
18,222
212,134
77,286
-
94,038
35,028
13,057
38,082
487,847
616,639
7,349
3,670
2,190
5,019
71,209
84,357
30,619
13,326
5,241
85,045
66,651
19,900
1,011,215
3,874,949		 Restricted
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 Endowment
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 2021
Total
Funds
£
2,144,728
51,813
64,807
45,171
2,630
15,791
173
2,325,113
19,155
1,895
27,032
2,692
50,774
18,222
212,134
77,286
-
94,038
35,028
13,057
38,082
487,847
616,639
7,349
3,670
2,190
5,019
71,209
84,357
30,619
13,326
5,241
85,045
66,651
19,900
1,011,215
3,874,949

Page 26

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

8. Governance costs

Salaries
Auditors' fees - current year
Council expenses
Salaries
Auditors' fees - current year
Council expenses		 Unrestricted
Funds
£
10,000
9,900
-
19,900
Unrestricted
Funds
£
10,000
9,900
-
19,900		 Restricted
Funds
£
-
-
-
-
Restricted
Funds
£
-
-
-
-		 Endowment
Funds
£
-
-
-
-
Endowment
Funds
£
-
-
-
-		 2022
Total
Funds
£
10,000
9,900
-
19,900
2021
Total
Funds
£
10,000
9,900
-
19,900

9. Fees payable to independent auditors

9. Fees payable to independent auditors
Auditors' remuneration - audit
Auditors' remuneration - audit
10. Staff costs and information
Gross wages
Employer's national insurance costs
Pension costs
Termination payments
Staff numbers:
Average head count
 Termination benefits in the comparative year were in full settlement.		 Unrestricted
Funds
£
9,900
Unrestricted
Funds
£
9,900		 Restricted
Funds
£
-
Restricted
Funds
£
-		 Endowment
Funds
£
-
Endowment
Funds
£
-
2022
Total
£
2,280,969
197,736
63,405
-
2,542,110
2022
107		 2022
Total
Funds
£
9,900
2021
Total
Funds
£
9,900
2021
Total
£
2,519,145
208,974
71,720
274,456
3,074,295
2021
119

During the year under review one employee (2021: one employees) received employee benefits (excluding employer pension costs) of more than £60,000 in the range £60,000 to £70,000 (2021: £210,000 to £220,000 inclusive of termination benefits).

The pension costs charge above has been charged to the Statement of Financial Activities.

Page 27

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

11. Related party transactions

No trustee received remuneration, or other employment benefits for being a trustee in this or the comparative year.

Remuneration was paid to the following trustees in relation to their employment as teachers and support staff:

V King
M MacDonald		 £
3,753
1,751
5,504
Salary		 £
375
140
515
2022
National
insurance		 £
113
88
201
Pension		 £
30,440
21,017
51,457
Salary		 £
2,598
1,685
4,283
2021
National
insurance		 £
913
1,051
Pension
1,964

In addition to the above W Forward was remunerated on a self employed basis for services provided amounting to £3,388 in the year under review and £5,853 in the comparative year.

During the year under review remuneration for spouses and children of trustees amounted to £16,238 (2021: £28,886). In addition national insurance contributions totalling £879 (2021: £1,152) and pension contributions totalling £487 (2021: £809) were made on behalf of spouses and children of trustees.

Trustees (and spouses) who are teachers or other staff members receive remuneration in that capacity and not for acting as a trustee. This remuneration is authorised under section 4 of the Memorandum of Association of Michael Hall School Limited.

Total employee benefits, inclusive of employer national insurance contributions and employer pension contributions, received by the school's seven (2021: twelve) key management personnel amounted to £308,000 (2021: £656,549 inclusive termination benefits of £124,372) during the year under review. In the comparative year family members of two of the school's key management personnel received employee benefits totalling £17,162.

During the year two (2021: three) of the school's key management personnel received staff discounts in relation to their children's school fees of £20,585 (2021: £32,670) and sibling discounts of £nil (2021: £2,172). These discounts were received on the same terms in relation to discounts given to teachers and siblings without key management personnel status. At the balance sheet date £35 (2021: £1,790) was outstanding from these individuals.

One trustee (2021: no trustees) had expenses reimbursed or paid on their behalf for training amounting to £135 with an addional £385 reimbursed for medical costs.

Expenses reimbursed to and paid on behalf of three members (2021: one member) of key management personnel for training totalled £886 (2021 training: £1,200) in the year under review.

2022 2021
£ £
Tuition fees charged to 2 (2021: 5) Parent Trustees net of discounts amounted to 50,902 67,913

The following individuals who were trustees for all or part of the year were educating their children at the school:

H Hebrank (2020/21 only) V King (2020/21 only) S Kirby (2020/21 only) N Michaels T Souleiman J Angus

Tuition fees are charged on normal commercial terms, except for teacher trustees who, as with all teachers, receive a 80% (2021: 80%) discount after other discounts on a pro-rata basis. Total staff discount for trustees in the comparative year was £10,648. Other discounts, inclusive of sibling and reduced fees, were provided on the same basis as those to other parents amounted to £1,459 (2021: £9,302).

Outstanding fees and extras charges from trustees at the year end was £839 (2021: £1,301).

Page 28

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

12. Tangible fixed assets

Cost
Brought forward
Additions
Disposals
Depreciation
Accumulated brought forward
Charge
On disposals
Net book value carried forward
Net book value brought forward		 School
site
£
7,798,567
-
-
7,798,567
-
-
-
-
7,798,567
7,798,567		 Machinery
& office
equipment
£
393,046
-
-
393,046
381,859
2,238
-
384,097
8,949
11,187		 Fixtures &
fittings
£
284,722
-
-
284,722
262,731
2,199
-
264,930
19,792
21,991		 Motor
vehicles
£
21,904
-
-
21,904
21,380
130
-
21,510
394
524		 Classroom
equipment
£
308,366
-
-
308,366
283,321
2,326
-
285,647
22,719
25,045		 Total
£
8,806,605
-
-
8,806,605
949,291
6,893
-
956,184
7,850,421
7,857,314

On transition to FRS 102 SORP (2015) a valuation, provided by Strutt and Parker, of the school site has been included as deemed cost as at 1 August 2014. The site is considered for impairment at each balance sheet date.

13. Investments

13. Investments
Listed investments
Market value brought forward
Additions at cost
Disposals at carrying value
Gains/(losses) on revaluation
Market value carried forward
The investments above are analysed as follows:
Listed investments
Unit trusts and similar investments		 2022
£
500,598
-
-
(17,252)
483,346
139,364
341,467
480,831		 2021
£
424,795
-
-
75,803
500,598
158,452
342,146
500,598

14. Assets held for sale

Property for sale

2022
£
-
-		 2021
£
-
-

Page 29

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

15. Debtors
Fees outstanding
Fee provision
Prepayments
Other debtors
16. Creditors: amounts falling due in less than one year
Loans
Trade creditors
Fees in advance
Deposits from parents
Other creditors and accruals		 2022
£
497,395
(250,000)
41,823
2,987
292,205
2022
£
110,918
37,963
-
43,246
473,504
665,631		 2021
£
666,884
(250,000)
25,305
3,695
445,884
2021
£
104,736
30,762
9,200
500
618,577
763,775

17. Creditors: amounts falling due after one year

Loans 2022
£
500,620
500,620		 2021
£
613,340
613,340

One bank loan, with a year end balance of £339,538 (2021: £378,075), is secured over several of the school's freehold properties and is repayable over a period of 25 years from August 2005. The remaining balance of loans is unsecured.

18. Defined benefit obligation

Brought forward
Payments made
Charge to statement of financial activities
Carried forward		 2022
£
1,856,000
(201,480)
(302,520)
1,352,000		 2021
£
4,008,512
(191,108)
(1,961,404)
1,856,000

The above provision arises from the pension scheme's deficit funding arrangement. More information regarding the pensions scheme can be found in note 27.

Page 30

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

NOTES TO THE FINANCIAL STATEMENTS

19. Analysis of net assets between funds

Tangible assets
Investments
Current assets
Creditors: <1 year
Creditors: >1 year
Pension scheme deficit
Net assets at 31 July		 General
funds
£
-
18,783
525,207
(665,631)
(500,620)
-
(622,261)		 Designated
funds
£
7,198,421
123,096
-
-
-
(1,352,000)
5,969,517		 Restricted
funds
£
-
-
32,308
-
-
-
32,308		 Endowment
funds
£
652,000
341,467
2,515
-
-
-
995,982		 2022
Total
funds
£
7,850,421
483,346
560,030
(665,631)
(500,620)
(1,352,000)
6,375,546		 2021
Total
funds
£
7,857,314
500,598
1,107,562
(763,775)
(613,340)
(1,856,000)
6,232,359

20. Analysis of movement in funds

Permanent endowment funds
Permanent Endowment Fund
Endowment Recoupment Fund
Total endowment funds
Restricted funds
ESCC
Clockhouse Fund
Outdoor terrace repair
Natural England Fund
Total restricted funds
Designated and general funds
WO Field bequest
Pension deficit (see note 18)
Fixed asset reserve (see note 12)
Total designated funds
General reserves
Total unrestricted funds
Total funds		 Brought
forward
£
652,000
342,146
994,146
3,000
3,789
22,801
2,718
32,308
137,100
(1,856,000)
7,205,314
5,486,414
(280,509)
5,205,905
6,232,359		 Incoming
resources
£
-
-
-
-
-
-
-
-
-
-
-
-
3,393,196
3,393,196
3,393,196		 Outgoing
resources
£
-
-
-
-
-
-
-
-
-
-
(6,893)
(6,893)
(3,528,384)
(3,535,277)
(3,535,277)		 All gains/
(losses)
£
-
1,836
1,836
-
-
-
-
-
(14,004)
302,520
-
288,516
(5,084)
283,432
285,268		 Transfers
£
-
-
-
-
-
-
-
-
-
201,480
-
201,480
(201,480)
-
-		 Carried
forward
£
652,000
343,982
995,982
3,000
3,789
22,801
2,718
32,308
123,096
(1,352,000)
7,198,421
5,969,517
(622,261)
5,347,256
6,375,546

Restricted funds

ESCC Grant received from East Sussex County Council for healthy eating programme Clockhouse Fund Grants received to support the costs of repair to the Clockhouse Outdoor terrace repair Funds received to support the costs of repair to the outdoor terrace Natural England Fund Grant received to conduct an environmental study on the school site

Designated funds

WO Field bequest

Funds received to support complementary health care costs for employees of the school.

Page 31

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

21. Transfer between funds
From
To
Transfer 1
General fund
Pension deficit
22. Financial instruments
The carrying amounts of the charity's financial instruments are as follows:
Financial assets
Measured at fair value through net income/(expenditure):
Fixed asset investments (note 13)
Debt instruments measured at amortised cost:
Trade debtors (note 15)
Financial liabilities
Measured at amortised cost:
Trade creditors (note 16)
Bank loan (notes 16 and 17)
Transfer of funds from unrestricted general funds representing payments made during the year.		 General
Designated
£
£
(201,480)
201,480
(201,480)
201,480
2022
2021
Total
Total
Funds
Funds
£
£
483,346
500,598
483,346
500,598
497,395
666,884
497,395
666,884
37,963
30,762
611,538
718,076
649,501
748,838
Unrestricted Funds		 General
Designated
£
£
(201,480)
201,480
(201,480)
201,480
2022
2021
Total
Total
Funds
Funds
£
£
483,346
500,598
483,346
500,598
497,395
666,884
497,395
666,884
37,963
30,762
611,538
718,076
649,501
748,838
Unrestricted Funds
201,480
2021
Total
Funds
£
500,598
500,598
666,884
666,884
30,762
718,076
748,838
The income, expense, net gains and net losses attributable to the charity's financial instruments are summarised as follows:
2022
Total
Funds
£
Income and expense
Financial assets measured at fair value through net income/(expenditure)
Investment income
10,210
10,210
Net gains and losses (including changes In fair value)
Financial assets measured at fair value through net income/(expenditure)
Unrealised gains/(losses) on investments
(17,252)
(17,252)		 2021
Total
Funds
£
8,622
8,622
75,803
75,803

Page 32

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

23. Operating leases

23. Operating leases
At the balance sheet date the school had total future minimum lease payments under non-cancellable operating leases payable
Office
2022
Office
equipment
Vehicles
Total
equipment
Vehicles
£
£
£
£
£
In less than one year
-
16,315
16,315
-
16,315
In more than one year less than five years
-
16,315
16,315
-
16,315
More than five years
-
6,798
6,798
-
23,113
-
39,428
39,428
-
55,743
24. Analysis of changes in net debt
2020
Cash flows
2021
Cash flows
£
£
£
£
Long term borrowings
1,244,826
(526,750)
718,076
(106,538)
Short term borrowings
-
-
-
-
Total liabilities
1,244,826
(526,750)
718,076
(106,538)
Cash and cash equivalents
(212,384)
(449,294)
(661,678)
393,853
Total net debt
1,032,442
(976,044)
56,398
287,315		 as follows:
2021
Total
£
16,315
16,315
23,113
55,743
2022
£
611,538
-
611,538
(267,825)
343,713

Page 33

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

25. Comparative Statement of Financial Activities and Analysis of movement in funds

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
1
Other trading activities
2
Investments
3
Charitable activities
4
Other
5
Total
EXPENDITURE ON:
Raising funds
6
Charitable activities
7
Total
Net gains/(losses) on investments
13
Net income/(expenditure)
Transfers between funds
20
Net movement in funds
RECONCILIATION OF FUNDS
Total funds brought forward
20
Total funds carried forward
20
Actuarial
gains/(losses)
on
defined
benefit pension schemes
18		 Unrestricted
Funds
£
31,259
137,129
8,624
3,069,639
540,900
3,787,551
26,943
3,874,949
3,901,892
24,583
(89,758)
-
(89,758)
1,871,646
3,357,060
5,228,706
1,961,404		 Restricted
Funds
£
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9,507
9,507
-		 Endowment
Funds
£
-
-
-
-
-
-
-
-
-
51,220
51,220
-
51,220
51,220
942,926
994,146
-		 2021
Total
Funds
£
31,259
137,129
8,624
3,069,639
540,900
3,787,551
26,943
3,874,949
3,901,892
75,803
(38,538)
-
38,538
-
1,961,404
1,922,866
4,309,493
6,232,359

Page 34

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

25. Comparative Statement of Financial Activities and Analysis of movement in funds (continued)

Permanent endowment funds
Permanent Endowment Fund
Endowment Recoupment Fund
Total endowment funds
Restricted funds
ESCC
Clockhouse Fund
Outdoor terrace repair
Natural England Fund
Total restricted funds
Designated and general funds
WO Field bequest
Pension deficit (see note 18)
Fixed asset reserve (see note 12)
Total designated funds
General reserves
Total unrestricted funds
Total funds		 Brought
forward
£
652,000
290,926
942,926
3,000
3,789
-
2,718
9,507
116,811
(4,008,512)
7,213,358
3,321,657
35,403
3,357,060
4,309,493		 Incoming
resources
£
-
-
-
-
-
30,001
-
30,001
-
-
-
-
3,757,550
3,757,550
3,787,551		 Outgoing
resources
£
-
-
-
-
-
(7,200)
-
(7,200)
-
-
(8,044)
(8,044)
(3,886,648)
(3,894,692)
(3,901,892)		 Unrealised
gains/
(losses)
£
-
51,220
51,220
-
-
-
-
-
20,289
1,961,404
-
1,981,693
4,294
1,985,987
2,037,207		 Transfers
£
-
-
-
-
-
-
-
-
-
191,108
-
191,108
(191,108)
-
-		 Carried
forward
£
652,000
342,146
994,146
3,000
3,789
22,801
2,718
32,308
137,100
(1,856,000)
7,205,314
5,486,414
(280,509)
5,205,905
6,232,359

26. Post balance sheet events and going concern

During the year under review the school has seen a depletion in its cash reserves as a result in part of the continued payment of debt finance and pension deficit contributions on the historic defined benefit pension scheme with these cash outflows continuing beyond the year end.

Costs have continued to be monitored and restricted where possible with the exception of wages and energy price increases with non essential expenditure curtailed throughout the year and in the period since the year end. For the financial year 2022-23 charges for school places have been increased by 7% and just under 11% for 2023-24. In addition pupil numbers are due to increase for the financial year 2023-24.

The effect of the measures outlined above is expected to significantly improve the ongoing cash flow of the school over subsequent accounting periods with further price increases planned to be implemented annually.

The trustees have considered the use of land and properties on the extremes of the site and identified four properties for disposal without damaging or interfering with the school's operations. At the point of approval of these financial statements the sales are at differing stages of completion and expected to be completed in the second half of 2023.

The trustees have concluded the timely sale of the properties is essential to provide the school with a cash injection to remove some of the debt finance and undertake work to improve the site over the coming years. It is envisaged the improved facilities will encourage more familiies to opt to educate their children at the school, which coupled with the increasing fee levels will provide the basis for improving the charity's cash and overall reserves position.

Page 35

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

MICHAEL HALL SCHOOL

NOTES TO THE FINANCIAL STATEMENTS

27. Pensions

The Company participates in the Main Section of the Mercury Provident Pension Scheme (the Scheme), a UK registered trust based pension scheme that provides defined benefits.

Pension benefits are linked to the members’ final pensionable salaries and service at their retirement (or date of leaving if earlier). The Trustee of the Scheme is responsible for running the Scheme in accordance with the Scheme’s Trust Deed and Rules. The Trustee is required to act in the best interests of the beneficiaries of the Scheme.

There are two categories of Scheme members:

The value of the defined benefit obligation for the 31 July 2022 is derived by approximately adjusting the results of the triennial valuation as at 29 December 2018.

In adjusting the value of the defined benefit obligation allowance has been made over the relevant periods for:

All other experience is assumed to be in line with the assumptions at the start of the period. The value of the defined benefit obligation is adjusted for changes in the assumptions.

The results of the most recent formal actuarial valuation as at 29 December 2018 have been updated to the Company year ends by a qualified independent actuary. The assumptions used were as follows:

Year end 31 July 2022 Year end 31 July 2021
Significant actuarial assumptions
Discount rate 3.40% pa 1.5% pa
RPI inflation 3.40% pa 3.15% pa
CPI inflation 2.90% pa 2.55% pa
Mortality assumptions
Mortality 100% S3PMA_All/ 100% S3PMA_All/
100% S3PFA_All 100% S3PFA_All
CMI_2021_M/F CMI_2020_M/F
[1.25%] (yob) [1.25%] (yob)
Other actuarial assumptions
Pension increases:
Pre 88 GMP Nil Nil
Post 88 GMP 2.40% pa 2.25% pa
Pre 97 excess Nil Nil
97-05 pension 2.90% pa 2.55% pa
Post 2005 pension 2.20% pa 2.00% pa
Revaluation of deferred pensions in excess of GMP: 2.90% pa 2.55% pa
Life expectancies (in years)
Male Female Male Female
For an individual aged 65 in 2021 22 24.4 21.9 24.3
At age 65 for an individual aged 45 in 2021 23.3 25.8 23.2 25.7

Page 36

MICHAEL HALL SCHOOL

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JULY 2022

NOTES TO THE FINANCIAL STATEMENTS

27. Pensions (continued)
`
The fair value of the Company’s share of the assets of the Scheme was:
Year end 31 July 2022 Year end 31 July 2021
£'000s £'000s
Asset class
Equities 1,474 1,442
Diversified Credit Funds (DCFs) 500 556
Liability Driven Investments (LDIs) 420 666
Diversified Growth Funds (DGFs) 491 597
Cash 194 270
Total 3,079 3,531
The return on the assets was:
Year end 31 July 2022 Year end 31 July 2021
£'000s £'000s
Return
Interest income 52 40
Return on assets less interest income (417) 371
Total return on assets (365) 411
Reconciliation to the balance sheet:
Year end 31 July 2022 Year end 31 July 2021
£'000s £'000s
Market value of assets 3,079 3,531
Present value of defined benefit obligation 4,431 5,387
Funded status (1,352) (1,856)
Irrecoverable surplus - -
Pension asset/(liability) recognised in the Statement of Financial
Position before allowance for deferred tax		 (1,352) (1,856)
Reconciliation of Scheme's assets and defined benefit obligation
Assets Defined benefit obligation Net position
£'000s £'000s £'000s
At 1 August 2021 3,531 (5,387) (1,856)
Benefits paid:
Pensions (210) 210 -
Transfers - - -
Other (13) 13 -
Employer contributions 201 - 201
Member contributions - - -
Current service cost - - -
Administration expenses (65) - (65)
Past service cost - - -
Settlements - - -
Business combinations/bulk transfers - - -
Interest income/cost 52 (79) (27)
Remeasurement gains/(losses):
Actuarial gains/(losses): Change of
basis		 - 892 892
Actuarial gains/(losses): Experience - (80) (80)
Return on assets excluding interest
income		 (417) - (417)
At 31 July 2022 3,079 (4,431) (1,352)

Page 37