Registered number: 00913833
Charlty number: 309640
ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
{A Company Limited by Guarantee)
GOVERNORS, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

ST. HUGH'S SCHOOL (CARSWELL) TRUST UMITED
(A Company Limited by Guarantee)
CONTENTS
Page
Reference and Administrative Details of the Charltable company, Its Governors and
Advlsers
Governors. Report
GovernoTS' Responsibllltles Statement
Independent Auditor's Report on the Financial Statements
Statement of Flnancial Actlvitles
10
11-14
15
Balance Sheet
16
Statement of Cash Flows
17
Notes to the Financial Statements
18-36

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
IA Company Llmited by Guardntee
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITABLE COMPANY, ITS GOVERNORS AND
ADVISERS
FOR THE YEAR ENDED 31 AUGUST 2024
Governors
Mr ND Lawson-smrih. Chaimian1
Mrs LA Chitty2
Mrs A Cou112
Mr S Cover1
Mr C Davies, Chair of Welfare & Compliance Committee2
Mr5 J Forrest. Deputy Chair2,3
Mrs V Gill, Chair of Finance & Estales Committee1,3
Mr E Hayteri
Mr G J Varney, Lead for Buildings & Estates1
Mr A Wildman (retired 23 March 2024)1
Mrs L Strange (appointed 24 June 2023)1
Mr D Hatzis (appointed 23 March 2024)1
Mrs N Sharff (appointed 23 March 2024)1
Mrs P Johnson (retired 24 June 2024)
l Member of the Finance and Estates Committee
Mernber of the Education Welfare & Compliance Committee
Member of the Nominations Committee
Company registered
number
00913833
Charity registered
number
309640
Registered office
Carswell Manor
Faringdon
Oxon
SN7 8PT
Bursar and company
secretary
Mr A Hamilton
Headmaster
Mr D Griffrths (appointed from 0110912023)
Independent auditor
Crowe U.K. LLP
R+ Building
2 Blagrave Street
Reading
Berkshire
RG1 1AZ
Bankers
Lloyds Bank PIC
82 Regent St
Swindon
SN11JZ
Page 1

ST. HUGH'S SCHOOL (CARSWELLI TRUST LIMITED
(A Company Limited by Guarantee)
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITABLE COMPANY, ITS GOVERNORS AND
ADVISERS (CONTINUED
FOR THE YEAR ENDED 31 AUGUST 2024
Solicitors
Harrison Clark Rickerby's
Ellenborough House
Wellington Street
Cheltenham
GL50 1YD
Page 2

ST. HUGH'S SCHOOL (CARSWELL) TRUST UMITED
(A Company Limited by Guarantee)
GOVERNORS, REPORT
FOR THE YEAR ENDED 31 AUGUST 2024
The Governors of St Hugh's School (Carswell) Trust Limited present their annual report, which incorporates the
Strategic Report for the year ended 31 August 2024 under the Companies Act 2006 and the Charities Act 2011,
together with the audited fir¢anci21 statements for the year and confirm that the latter comply with the
requirements of the Companies Act 2006. the Company's Memorandum & Articles of Association and the
Charities Stalement of Recommended PTactiC6
°Accounting and Reporting by Charities. (issued in March
2015).
REFERENCE & ADMINISTRATIVE INFORMATION
Sl Hugh's School (Carswell) Trust Limited ("St Hugh's") is a charitable company founded in 1967, Charity
registration number 309640 and Company registration number 00913833, with the liability of its members limited
to £10 each by guarantee. The Registered Office and principal address of the Company is Carswell Manor,
Carswell, Faringdon, Oxrordshire, SN7 8PT.
Governors
The School continues to be oiganised and adminislered by a Board of Governors (who legalty act as the Board
of Directors of the Company and as Trustees of the Charty). The Govemors who seNed during the year are'.-
Mr N D Lawson-smrth 1
Mrs L A Chitty 2
Mrs A Coull 2
Mr S Cover 1
Mr C Davies 2
Mrs J Forrest 2, 3
MrsVGill 1, 3
Mr D Hatzis 1
Mr E Hayler 1
Mrs N Sharff 1
Mrs L Strange 1
Mr G J Varney 1
Mr A Wildman I
Mrs P johnson
Chairman
Chair of Education Welfare & Compliance Committee
Duputy Chair
Chair of Finance & Estates CommÈttee
{Appointed March 24)
(Appointed March 24)
(Appointed March 24)
Lead for Buildings and Estates
{Retired March 20241
(Retired June 2024)
Member of the Finance and Estates Committee.
Member of the Educalion Welfare & Compliance Commrttee
Member of the Nominations Commrttee.
Key Executlves
Headmaster
Mr D Grrffiths
Bursar
Mr A Hamilton
Senior Deputy Head Academic
Mf 8 Leullier
Deputy Head Operats'ons
Mr D Maitland
Depkjty Head Pastoral
Mr R Clarke
Head of Middle School
Mrs J Veness
Head of Pre-Prep
Mrs J Blythe
Director of futu￿ schoolslsenior Tutor Mrs S Ewins
Registrar
Mrs C Rich (Left 31108124)
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governlng Document
The Company was govemed by its Memorandum and Articles of Association dated 23 August 1987, up until the
adoption of new Articles of Association on 2 March 2013.
Governtng Body
The Governors are elected at a full Govemors, Meeting on th8 basis of recommendations received from other
Page 3

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Limited by Guarantee)
GOVERNORS, REPORT (CONTINUED}
FOR THE YEAR ENDED 31 AUGUST 2024
Govemors, the Headmaster, and the Bursar. A skills audit is undertaken each year to clarify what professional
expèrtise is required when recruiting new members to the Board. Members of the Board serve for 3 years and
may apply for re-election for 4 successive temis.
The Chairman and Vice-chaiman of the Board a￿ elected each year at the Annual General Meeting. The article
require5 the number of Members of the Board to be not less than eight and not more than fourteen. Governors
are required to be re-appointed every three years. At the date of this report, there were 12 Governors.
Page 4

ST. HUGH'S SCHOOL {CARSWELL) TRUST LllalTED
IA Company Llmlted by Guarantee)
GOVERNORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Training
New Governors are introduced into the workings of the School, and of the Company as a registered Charity,
including Board policy and pr(Kedures. by the Headmaster and Bursar, who also organise perFodic strategic
planning and trustee training workshops for all Govemors. Govemors also receive an induction pack conlaining
important information.
This year, the Governors have completed a range of AGBIS training sessions and St Hugh's is one of the first
schocls to be awarded the AGBISIHMC Certrfication for 'Good Govemance.
Oryanisatlonal Management
The Govemors meet as a Board at least three times a year to determine the general policy of th6 Company and
review its overall management and control, for which they are legally responsible. More detail￿ management
activity is undertaken by the Finance and Estates Committee and the Education, Welfare and Compliance
Committee which both meet lermly. The day40-day running of the School is delegated to the Headmaster and
the Bursar who are supported by other members of the School Leadership Team.
Group structure and relationships
St Hugh's is an active member of the Independent Association of Preparatory Schools (IAPS> for the promotion
and maintenance of preparatory school standards generally and also takes part in peer group studies for the
evaluation of quality and performance improvement methods. The School is also a member of Independent
Schools, Bursars Association (ISBA) for the promotion of efficient and effective administration and ancillary
services at independent schools and the Association of Goveming Bodies of Independenl Schools IAGBISI.
Despite the School's isolated situation, we co-operate with as many charities as we are able, in our ongoing
endeavours to widen access to the schooling we provide, to optimise the educational use of our cultural and
sporting facilities and to awaken in our pupils an awareness of the wider social Context of the education they
receive at the School.
st Hugh's benefrts from the generosity of a thriving netwotk of parents under the name of FOSH (Friends of St
Hugh's School) whose close support we greatly appreciate and gladly acknowledge.
Throughout the year the pupils of the School have raised funds for a number of charities as a result of
awareness of issues in the outside vnrld brought to their attention through the school curriculum,
AIM, OBJECTNES, PRINCIPAL ACTIVITIES AND PUBLIC BENEFIT
The principal objectives of the Company, in accordance with its Articles of Association are to advance for the
public benefit education in Ihe United Kingdom, by maintaining. managing and developing a school offering a
broad and balanced curriculum and to provide day and boarding education for boys and girls from Ihe age of 3 to
13 years old. In the furtherance of these objectives the Governors, as the Charity Trustees, have complied with
the duty in Section 4 of the Charities Act 2011 to hav8 due regard to the Charity Commission's published general
and relevant sub sector guidance concerning the ¢¥eration of the Public Benefrt requirement under the Act.
Strategic Aim and Intended Effect
The Board's strategic aim lo reach its annual objective for the public benefft is to provide a C￿ educational
independent preparatory school with a clear sense of purpose.. to operate a wide access admissions poliry for
assisting children from lower income and othe￿iSe disadvantaged families in order to benefit from a secure
educational foundation and to gain the confidence to be adaptable and independent as they prepare for life
beyond the School. We aim to give them all the opportunty and encourdgement tci develop their own interests
and talents. while learning to work and play together and to contribute positively to their community. There is no
competitive selection- we both welcome and cater for pupils of a wide range of ability. Our aim is to foster
confidence and a love of learning across this range,. an outstanding Schotarship and Common Entrance record
and the provision of integral learning support both bear testimony to our inclusive approach.
Page 5

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Llmlted by Guarante•)
GOVERNORS. REPORT ICONTINUED>
FOR THE YEAR ENDED 34 AUGUST 2024
Objectives for the Year
The Board's main objectives continue to be
to educate all the Scht)ol's pupils to a high standard so that they will be fully able to benefrt from their chosen
senior school for th8 completion of their education in due course
lo develop further our bursary and other funding sotsrces in order to increase the number of children entering
the S¢hocl from lower income families and
to conlinue to develop collaborative working with other charities and educational bodies.
Our strategy for achieving this is to recruit the best teaching and teaching support staff available, to identify each
individual child's needs and to tailor our teaching methods as appropriate in each case, and to build up our
bursary funds as well as our referrals network of external funding sources for those in need of assistance with
school fees. This is supported by a strong, effective pastoral care system. Furthem)ore we will wntinue to forge
close working relationships with local maintained schools in order that we Can share our educational and other
facilities.
The School has an agreed, comprehensive development plan, published for parents, in which is outlined the
strategic objectives, which include maintaining high standards of teaching and leaming, the development of
boarding, staff professional development, developing our facilities (particularly increasing the availability of the
new Swimming Pool, improving dininglcatering facilrties, the improvemenl in ICT provision, enhancements in
communication and the maintenance of a high quality, broad education).
Principal Activlty
St Hugh's principal activity continues lo be the provision of a c(￿uCatiOnal boarding and day school for children
aged 3 to 13 years.
Volunteers
Funds held by Friends of St Hugh's School (FOSH) are fully incorporated into the School's accounts as
separate restricted fund. All fundraising events have been carried out within the School's accounting and risk
management procedures. Funds raised by FOSH are used to help fund the special projects and developments
of the School. FOSH retains the right to elect a committee which also consists of the Hèadmaster and the
Bursar. FOSH is committed to donating funds each year to charities chosen by the management committee.
Page 6

ST. HUGH'S SCHOOL ICARSWELL) TRUST LIMITED
IA Company Limitsd by Guarantee>
GOVERNORS. REPORT {CONTINUED>
FOR THE YEAR ENDED 31 AUGUST 2024
STRATEGIC REPORT
Achievements and performance Operational performance of the School
The number of pupils attending the School remained steady throughout the year averaging 323 full time pupils
and around 15 part-time nursery pupils per term. All children at age 13+ (Year 8) passed appropriate entrance
examinations to the senior schoo15 of their parents, choice. Of that number, a record 24 awards and scholarships
were won by these pupils.
Means-tested bursaries were in place for thity children. Twelve new awards were offered to pupils during the
academic year, allowing financially disadvantaged families to benefit. Two of the awards granted during the
reporting pertod were valued at 100 % of the day fees. Of other awards, eight were at 50 % or greater of the day
fees. All bursaries are assessed, and regularly reviewed, on a needs basis as detemiined by the Governors, and
amounted to £288k in the financial year reported, A further £29k in discounts was given to Armed Forces
families. As a fee-paying School, we continue lo provide benefit to the general public by reducing the burden on
state-maintained schools in both terms of pupil numbers and funding.
FOSH
Parents of the school njn the °Friends of St Hugh's. FOSH, with the objective of raising money for the benefit of
the school and its pupils and other charities.
During the year they ran the Fireworks display, Quiz, Christmas Fayre and Summer Fete. A total of £4k was
raised for the school pupils 8nd was spent on new table tennis tables and equipm8nt, other playground
equipment and the Leavers Hoodies.
Hous8 Charities
There is a Iwfyyear cycle for the House Charrfiies - children anonymous￿ suggest registered Chartties which
Could be put forward for Considerats'on. A shortlist is made and then the Houses decide by vote.
St Hugh's supports Four House Charities in Years 5-8.
Bickley House.. Cancer Research UK
- Carswell House.. Yellow Submarine- Support for leaming disabilities and autism in Oxfordshire
Chislehurst House.. Big Step Forward (Pancreatic Cancer)
Malvem House". Blue Sky Thinking - Children's brain tumour charity
Fundraising Events during the Year.
Macmillan Coffee morning. cakes made by and sold to staff.
Hello Yellow Day- Mental Health Awareness funded Young Minds
Harvest Festival collections. PP food collection went to Abingdon foodbank and MSIUS collections to
Faringdon and Wantage & Grove Foodbanks
Read-a-thon
Poppy sale in support of the Royal Brits'sh Legion
FIreWo￿S Display- funds raised for FOSH and Shelter
Children in Need- Cake sale in Pre-Prep and sale of Pudsey wrist bands
Christmas collection of children's gifts under £10 fof the Oxford Foodbank Christmas lunch
Christmas Fayre - funds raised for FOSH and the House Charities
Santa's In a Box- sponsored fun run that faised money for Helen and Douglas House
Christmas concert at Radley Coltege, donation made to Headway, Clxfordshire for use of chapel. Retiring
collection raised funds for House Charities.
Nativity play retiring collection for House Chartties.
Caulifiower Christmas Cards sold for House Charities.
Year 8 painting auction raised funds for House Chartties.
Quiz night- funds raised for FOSH.
Red Nose Da￿ children donated to wear a touch of red.
Pre-prep Cake Sale in aid of house charities
Page 7

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
{A Company Limlted by Guarantee
GOVERNORS, REPORT ICONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Big Toddle by Nursery in aid of Bamardo's
Year 8 and FOSH Summer Fete - raised money for House Charities and FOSH
The Knight Frank Schools Triathlon wtth Restless Development at Marlborough College, everything raised
between £50 and £100, by each team of 4 St Hughs Children, went to House Charitie5. Everything under
£50 and ov6r £100 went to the Restless Development Charity.
Sale of second-hand school clothing.
In total, all fundraising events and donations raised £26.7k and £3.8k was raised from the sale of second-hand
uniform. (2023.- £26.6k + £5.6). This was paid out to fourteen different charities. FOSH raised £6,283 for the
s¢hool pupils.
Local collaborations and partnerships".
The Mulberry Bush- Special school working with those made vulnerable by childhood trauma.
Chamber Choir perfomed in their Fundraising Concert in Bampton Church
Buckland School
A programme of free swimming lessons was pK)vided.
Forest School facilities were provided for no charge.
BuckLand Village
Use of the cricket fields and pavilion for annual fundraising cricket match
Oxfordshire Downs Cricket Club - Use of cricket pitches and pavilion
Youth challenge Oxfordshire - Free use of minibuses for weekends and holidays.
Oxfordshire Cricket - Use of sports hall nets for winter training and junior pathway development Faringdon U11
Football Club - Provide access to Astrolurf with Iloodlights for winter training.
Active Oxfordshire
Donated sports kit including footballs for Asylum seekers in the area and local grassroots community clubs.
We do not carry out street fundraising, nor do we undertake fundraising mail shots or telephone canvassing.
Flnancial review
Unrestricted funds resulted in a loss before transfers amounting to £108,942 (2023= loss £245,043) and the
restricted funds balance of reserves was increased by £3,401 before transfers {2023'. increased by £330) giving
a totsl loss for the year of £105.541 (2023.. Ioss £244,713).
The market value of the School properties is in eX￿s$ of book value and this is reviewed by the lead governor
for Buildings and Estates, biannually.
Reserves Policy
All operating surpluses are invested in fixed assets and Teaching resources in order to ensure the continued
development and viabilty of the School.
Long-temi strategic plans are carefully reviewed to ensure that they can be property funded wtthin the available
funding and all expenditure is carefully monitored to ensure that budgets laid down by the Board are not
exceeded. In the unlikely event of needing to call upon reserves the level and variely of fixed assets held are
such that appropriate assets could be realised or used as security to raise sufficient resources to meet
requirements. Total assets of £22m can be leveraged as security but residential property on site has an
estimated value of £3.5m which could be utilised without negatively affecting operations.
Page 8

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee)
GOVERNORS, REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
The Board's policy is to continue to generate surpluses in order to equip the School with up-to4ate facilities
needed to maintain and improve upon the high standard of educational services currentty provided.
Investment Policy
The School will endeavour to invest its cash surplus funds wisely and with a low-risk philosophy to ensure funds
not immediately required attract an interest return.
Pay policy for senior staff
The senior management team comprise the key management personnel of the Charity in charge of directing and
controlling, running and operating the Charily on a day-to-day basis. The pay of the senior staff is reviewed
annually and regularty benchmarked against pay levels in comparable independent schools.
Future plans
The School Development Plan enshrines the strategic objeotives of the School. This plan is dynamic and evolves
from full consultation with staff, parents. pupils and Governors and covers all aspects of the School's future
developmenL It is reviewed and evaluated on a regular basis and made available to parents. The key objectives
at present are lo mairltain pupil numbers and academic standards and to increase the operating surplus to
finance the on~going capital expendFture needed to upgrade the School's facilities and provide sufficient funds to
satisfy the School's commitment to the 2011 Charities A¢t Public Benefit guidance.
Principal rlsks and uncertainties
The School has a risk management plan which is maintained by the Bursar and considered by the Govemors
annually. Where appropriate mitigating action is tsken to reduce the likelihood andlor the potential impact of any
risks identified.
The most significant risk to the School's future would be falling pupil numbers and trends are reported to
Govemors by the Headmaster at each Board Meeting. In addition, the risk management plan identifies, as a
priority, all possible events that might precipitate a decline in numbers. The Finance Committee regularly reviews
performance resilience to ensure that the school is capable of surviving in the event cf a reduction in pupil
numbers.
There is currently significant strategic extemal risk attributed to the Labour Paty commitment to inlroducing VAT
on fees which is likely to impact on the financial security of the School as affordability and competition becomes
more acute. Business rate relief is also set to be wTrthdrawn and employer Nl to increase, adding significant
financial pressure on the whole independent school sector. The October 24 budget confirmed that VAT at 20 %
will be imposed as early as January 2025. Th& School is investÈgating all the options to reduce the impact on
families and pass on the minimum increase in fees.
The Board with particular assistance from the Headmaster, Bursar and the SLT, continue to keep the School's
activities under review, particularly with regard to any major operational risks that may arise from time to time as
wall as the systems and procedures established to manage them. The major risks identified by this process have
been mitigated lo an acceptable level by intemal control systems and other factors as appropriate., insurance
cover is reviewed annually to ensu￿ risks a￿ appropriately covered. The Bursar chairs regular meetings of the
Health & Safety Committee.
Approved by order of the members of the board of Governors and signed on their behalf by:
Mr ND Lawson4mith
(Chair of Trustees)
Date..
Page 9

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee)
STATEMENT OF GOVERNORS. RESPONSIBILITIES
FOR THE YEAR ENDED 31 AUGUST 2024
The Governors (who are also the directors of the charitable company for lh8 purposes of company law) are
responsible for preparing the Governors, Report including the Strategic Report and the financial statements in
accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted
Accounting Practice).
Company law requires the Governors to prepare financial statements for each financial . Under company law,
the Governors must not approve the financial statements unEess they are satisfied that they give a true and fair
view of the state of affairs of the charitable company and of its incoming resources and application of resources,
including its income and expenditure, for that period. In preparing these financial statements, the Governors are
required to:
select suitable accounting policies and then appty them consistently,
observe the methods and principles of Ihe Charities SORP (FRS 102),.
make judgments and accounting estimates that are reasonable and prudent.
state whether appIl￿ble UK Accounting Standards (FRS 102} have been followed, subject to any material
departures disclosed and explained in the financial statem6nts',
prepare the financial statements on th8 going concern basis unless it is inappropriate to presume that the
charitable company will continue in business.
The Governors are responsible for keeping adequate accounting records that are sufficient 10 Show and explain
the charitable companls transactions and disclose with reasonable accuracy at any time the financial position of
the charitabl& company and enable them lo ensure that the financial statements ￿nplY with the Companies Act
2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking
reasonable steps for the prevention and detection of fraud and olher irregularities.
Approved by order of the members of the board of Governors and signed on its behalf by:
Mr ND LawJon-Smlth
(Chair of Trustees)
Date:
Page 10

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee)
INDEPENDENT AUDITOR'S REPORTTO THE MEMBERS OF ST. HUGH'S SCHOOL (CARSWELL)TRUST
LIMITED
Opinlon
We have audited the financial statements of St. Hugh's School (Carswell) Trust Limited (Ihe 'charitable
company) for the year ended 31 Au9USt 2024 which comprise the Statement of Financial Activities, the Balance
Sheet, the Statement of Cash Flows and the related notes, including a summary of significant accounting
policies. The financial reporting framework that has been applied in their preparatton is applicable law and Uniled
Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard
applicabte in the UK and Republic of Ireland, (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements..
give a true and fair view of the state of the chaFitable companys affairs as at 31 August 2024 and of its
incoming resources and application of resources, including its income and expenditure for the year then
ended..
have been properfy prepared in accordan￿ with United Kingdom Generalty Accepted Accounting
Practice., and
have been prepared in accordance with the requirements of the Companie5 Act 2006.
Basls for opinion
We conducted our audit in accordance with International Standards on Auditing (UK} {ISAs (UK)> and applicable
law. Our responsibililies under those standards are further described in the Auditor's responsibilities for Ihe audit
of the financial statements section of our report. We are independent of the charitable company in accordance
with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom,
including the Financial Reporting Council's Ethical Standard, and we have fulfilled our other elhical
responsibilities in accordance with these requirements. We believe that the audit evidence we h8ve obtained is
sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the Governors, use of the going concem basis of
accounting in the preparation of the financial statements is appropriate.
Based on the work we have perfomied, we have not identifted any material uncertainties relating to events or
conditions that, individually or colledively, may cast significant doubt on the charitable companls abilty to
continue as a going concern for a period of at least ￿e1ve months from when the financial statements a
authorised for issue.
Our responsibilities and the responsibilities of the Governors with respect to going concem are described in the
relévant sections of this report.
Page11

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
IA Company Limited by Guaranlee
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST. HUGH'S SCHOOL (CARSWELL) TRIJST
LIMITED (CONTINUEDI
Other Infomiatlon
The olher information comprises the information included in the Annual Report other than the financial
statements and our Auditorfs Report thereon. The Governors are responsible for the other information contained
within the Annual Report. Our opinion on the financial statements does not cover the other information and,
except to the extent othewise 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 50, consider whether the other
infomiation is matertally inconsistent with the financial statements or our knowledge oblained in the course of the
audit, or othetwise 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 thare is a material
misstatement of this other information, we are required to report that fad.
We have nothing to report in this regard.
Opinion on other matters prescribed by the Companles Act 21)06
In our opinion, based on the work undertaken in the course of the audit:
the information given in the Govemors, Report including the Strategic Report for the financial year for
which the financial statemerlts are prepared is consistent with the financial statements.
the Governors, Report and the Strategic Report have been prepared in accordance with applicable legal
requirements.
Matt8rs on which we are raquired to report by exceptlon
In the light of our knowledge and unde￿tanding of the charitable company and its environment obtained in the
course of the audit, we have not identified rnaterial misstatements in the Govefnors. Report including the
Strategic Report.
We have nothing lo report in respect of the foll¢)wing matters in relalion to which Companies Act 2006 requires
us to report to you if, in our opinion..
adequate accounting records have not been kept, or retums adeqLiate for our audit have not been
receÉved from branches not visited by us., or
the financi81 statements are not in agreement with the accounting records and returns., or
certain disclosures of Govemors, remuneration specrfied by law are not made., or
we have not received all the information and explanations we require for our audit.
Responsibilities of govemors
As explained more fully in the Governors. Responsibilities Statement, the Governors (who are also the directors
of the charitable company for the purposes of company law) are responsible for the preparation of the financial
statements and for being satisfied that they give a true and fair view, and for such internal control as the
Govemors determine is necessary to enable the preparation of financia5 slatements that are free from material
misstatement. whether due to fraud or error.
In preparing the financial statements. the Governors are responsible for assessing Ihe charitable Companys
ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the
going concern basis of accounting unl8SS the Govemors either intend to liquidale the charitsble company or to
cease operations, or have no realistic alt8mative but to do so.
Page 12

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee>
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST. HUGH'S SCHOOL ICARSWELL) TRUST
LIMITED (CONTINUED}
Auditorfs responsibllftles for the audlt of the financial statements
Our objectÉves 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 Auditorfs Report that includes our
opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audtt conducted in
accordance with ISAS (UK) will always detect a material misstatement when it exists. Misstatements can arise
from fraud or errcr and are considered material rf. 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, OLrtlined 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:
We identrfied and assessed the risks of material misstatement of the financial statements from irregularities,
whether due to fraud or error, and discussed these btheen our audit team rneMbe￿. We then designed and
performed audit procedures ￿SponSive to those risks, in¢luding obtaining audit evidence suffictent and
appropriate lo provide a basis for our opinion.
We obtained an understanding of the legal and regulatory frameworks within which the School operates,
focusing on those laws 8nd regulation5 that have a direct effect on the determination of material amounts and
disclosures in the financial statements. The laws and regulations we considered in this context were taxation
legislation, together with the Charities SORP (FRS 102}. We assessed the required compliance with these law5
and regulattons a5 part of our audit procedures on the related financial statement items.
In addition, we considered provisions of other laws and regulaticns that do not have a direct effect on the
financial statements but compliance with which might be fundamental to the School's abilty to operate or to
avoid a material penalty. The laws and regulations we considered in this context for the School operations were
The Education (Independent School Standards} Regulations 2014, Health and Safety, General Data Protection
Regulations, Safeguarding and Food Standards. Auditing standards limit the required audit procedures to identify
non-compliance with these laws and regulations to enquiry of the Governors and other man89ement and
inspection of regulatory and legal correspondence, rf any.
We identrfied the greate8t risk of material impact on the financial statements from irregularities. including fraud.
to be within the override of controls by management. Our audit procedures to respond to risk of management
override included enquiries of management about their own identification and assessment of the risks of
irregularities, sample testing on the posting of journ25s, reviewing accounting estimate5 for biases, reviewing
r8gulatory correspondence with the Charity Commission and Independent Schools Inspectorate, and reading
minutes of meetings of those charged wtth governance.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some
material misstatements in the financial statements, even though we have properly planned and performed our
audit in accordance with auditing standards. For example, the further removed non-compliance with laws and
regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely
the inherently limited procedures required by auditing standards would identify Èt. In addition, as with any audit,
there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery. intentional
omissions, misrepresentations, or the override of internal Controls. We are not responsible for preventing non-
compliance and cannot be expected to detect non<ompliance with all laws and regulations.
Page 13

## **ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED (A Company Limited by Guarantee)** 

## **INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED (CONTINUED)** 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: w .frc.orq.ukauditorsresponsibilities. This description forms part of our Auditor's Report. 

## **Use of our report** 

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

## **Alastair Lyon (Senior Statutory Auditor)** 

for and on behalf of **Crowe U.K. LLP** Statutory Auditor R+ Building 2 Blagrave Street Reading Berkshire RG11AZ 

Date: 15 April 2025 

Page 14 



ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Llmlted by Guarantee)
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 AUGUST 2024
Unrestricted
funds
2024
Restrlcted
funds
2024
Total
funds
2024
Total
funds
2023
Note
Income from:
Charitsble activities:
School fee income
Additionsl activities
Other trading activities
Investments
7,005,647
43,937
330,986
10,735
7,005,647
43,937
348,936
10.941
6,467,555
42,872
288.896
1.259
17.950
206
Total income
7,391,305
18,156
7,409,461
6, 800,582
Expendlture on:
Raising funds
Charitable activitie5
3.187
7,SI5,413
14.755
17,942
7,515A13
24,380
7,020,915
Toial expendlture
7,518,600
14,755
7,533,365
7,045,295
Net movement In funds
1127,295)
3,401
{123,894)
(244, 713)
Reconciliation of funds:
Total funds brought forward
Net movement in funds
4,223,146
(127,295)
16,207
3,401
4239.353
(123.894)
4,484,066
(244, 713)
Total funds carrled fonvard
4,095,851
19.608
4115.459
4, 239,353
The Statement of Financial Activities includes all gains and losses recognised in the year.
The notes on pages 18 to 36 form part of these financial statements.
Page 15

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
{A Company Limited by Guarantee
REGISTERED NUMBER: 009t3833
BALANCE SHEET
AS AT 31 AUGUST 2024
2024
2023
Note
Flxed assets
Tangible assels
10
8,606,011
9,035,112
8.606,011
9,035, 112
Current assets
Stocks
Debtors
Cash at bank and in hand
14
7,643
311,920
1.612,302
9,512
214,425
360, 785
1,931.865
584, 722
Creditors-. amounts falling due within one
year
12
(2.051,774)
(7, 463, 221)
Net current llabllits.es
(119,909)
(878,499)
Total assets less current liabllitles
8,486,102
8,156,673
Creditors= amounts falling due after more
than one year
13
14.370,643)
(3,917, 260)
Total net assets
4,115,459
4,239, 353
Charlty funds
Restricted fLsnds
Unrestricted funds
15
15
19,608
4.095,851
16,207
4,223, 146
Total funds
4.115,459
4,239, 353
The Govemors acknowledge their responsibilities ft)F complying with the requirements of the Act with respect to
accounting records and preparation of financial statements.
The financial statements were approved and authorised for issue by the Govemors on
and signed on Iheir behalf by.
MT ND LawSOn￿MIth
(Chair of Trustees)
The notes on pages 18 to 36 fom part of these financial statements.
Page 16

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
(A Company Limited by Guarantee)
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2024
2024
2023
Note
Cash flows trom operatlng act5vlties
Net ¢ash used in operating activities
21
1,803,651
467,503
Cash flows from investing activities
Interest paid
(208,1411 (174,281)
Net cash used in tnvestlng activities
(208,1411 (174,281)
Cash flows from financing actlvities
Cash inflows from new borrowing
Repayments of borrowing
Purchas8 of fixed assets
Investment income
303.IX)O
(287.347) (305,945)
{67.587I (310,259)
10,941
1.259
Net cash used In financlng activitles
(343,993) (311,945)
Change in cash and cash 8quival8nts in the year
Cash and cash equivalents at the beginning of the year
1,251.517
118,723)
379,508
22
360.785
Cash and cash equfvalents at the end of the year
22
1,612,302
360. 785
The notes on pages 18 to 36 fom part of these financial statements
Page 17

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Llmited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
General Infortnation
St Hugh's School (Carswelll Trust Limited is a company limited by guarantee, incorporated in England and
Wales (company number.. 00913833.. charity number.. 309640). The address of its registered office and
principal place of business is Carswell Manor, Carswell, Faringdon, Oxfordshire, SN7 8PT.
The Principal activtty of the Charity is to advance the public benefit education by maintaining, managing
and developing a school.
The financial statements are presented in Pounds Sterling as this is the functional currency of the
economic environment in which the Charity operates.
Monelary amounts in these financial statements are rounded to the nearest £.
Accounling policies
2.1 Basis of preparation of financial statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102)
Accountin9 and Reporting by Charities: Statement ol Recommended Practice applicable to charities
preparing their accounts in accordance with the Financial Reporting Slandard applicable in the UK
and Republic of Ireland (FRS 102) <effedive 1 January 2019), the Financial Reporting Standard
applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
St. Hugh's School (Carswell) Trust Limited meets the definition of a public benefft entty under FRS
102. Assets and liabilities are ini*-ally recognised at historical cost or transaction value unless
otherwise stated in the relevant 8¢counting poItCy.
2.2 Golng concern
Recent strategic impacts on the sector have been significant. Loss of business rates relief has been
bu1￿ into budgets but VAT on fees was brought forward lo January 2025 and Nl costs of c.£1QOK had
not been considered. This has now been factored into forecast and 5 year budget which is refined
through the year to infomi decisions on staff pay and fee increases.
A$ part of the risk management process, the Governors have examined the major risks to the School
and the mrtigating actions both taken and available to be taken. The Governors consider there are no
material uncertainties relating to going Concern and continue to adopt the going con¢em basis,
meaning the School has adequate resources to continue its activÈties for al least the bmelve months to
31 M8rch 2026.
2.3 Income
Fee Income represents fees receivable in respect of tuition and accommodation of pupils in the
period. Fees received for education to be provided in the future are trealed as deferred income.
Donations are brought into income in the year during which they are received.
Registrats'on fees and fees for additional activities are recognised as income in the year in which they
are receivable.
Page18

ST. HUGH'S SCHOOL ICARSWELLI TRUST LIMITED
(A Company Limited by Guardntee
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accountlng pollcies (¢0nt5nu￿)
2.4 Expendlture on bulldlngs
All expenditure incurred on buildings is written off in the year in which it arises except where
additional teaching or ac¢ommodation space is achieved, in which case it is capitalised.
2.5 Tangible r￿ed assets and deprnciation
Fixed assets are included in the financial statements at cost, less accumulated depreciation.
Individual assets costing more than £3,000 are capitalised.
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value
over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following bases:
Freehold property
Buildings are depreciated to their residual
value over 25 years unless they have planning
authority for a shorter period in which case they
are depreciated over this shorter lrfe.
10/
1 OfyA - 200/0
100A- 33.3'A
Sports equipment
School equipment
Fixtures and equipment
Assets in the course of construdion (ACOC) are held at their actual cost as at the financial year-end
and are not depreciated until they are complete and handed to the School for use.
2.6 Operating leasès
Rentals paid under operating leases are charged to the Statement of Financial Activities on a
straight-line basis over the lease term.
2.7 Stocks
Stocks are valued at the lower of cost and net realisable value.
2.8 Taxation
The Company is r6gistered as a Charity and is entitled for the current year to the exemptions
provided by Section 505 Income and Corporation Taxes Act 1988.
2.9 Value Added Tax
The Company is exempt from registration for value added tax purposes. All items of expenses in the
income and expenditure account therefore indude, where appropriate, the related amount of value
4•
added tax.
Page19

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
{A Company Limited by Guarantee}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accounting policies (contlnued)
2.10 Penslons
The School has contributed to the Aviva Pension Trust for Independent Schools (APTIS) which is a
defined contribution scheme.
Th8 School also contributes to personal pension schemes for non-teaching staff and these
contributions are accrued in the period to which they relate.
2.11 Allocation of costs to direct charitable and other expendlture
All expenditure is included on an accruals basis and is recognised when there is a legal or
constructive obligation to do so.
Expenditure is summarised under fijnctional headings either on a direct cost basis or, for overhead
costs, apportioned according lo management estimates of staff time spent.
Charitable activities indude costs diredly related to Ihe running of the School.
Support ¢osts represent the stsffing and associated costs of finance, personnel and general
administration in supporting the School and Governance costs which include the cost of governance
arrangements which relate to the general running of the Gharitable company as opposed to the direcl
management functions inherent in 9enerating funds or service delivery of the charitable activities.
Trading costs relate to the costs of goods sold.
Expenditure on raising funds includes all expenditure incurred by the Gharitable company to raise
tunds for its charitable purposes and includes costs of all fundraising activities events and non-
charitable trading.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the
charitable companys objectives, as well as any associated support costs.
2.12 Grants payable
Grants payable are charged as expenses in the year during which they are paid.
2.13 Fund a¢counting
Unrestricted funds are funds that can be used in accordance with the charitable obj8Cts at the
discretion of the Govemors.
Designated funds comprise unrestricted funds that hav8 been s&t aside by the Governors for
particular purposes.
Restricted funds are funds that can only be used for particular restricted purposes within the objects
of the charitable company. Reslrictions arise when specified by the donor or when funds are raised
for particular restrtcted purposes. Further explanation of the nature and purpose of each fund 15
included in the r￿te5 to the accounts.
Page 20

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limlted by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accounting policies (continued)
2.14 Flnanclng
Bank charges incurred in obtaining exiemal debt finan￿ aE offset against the oulslanding balance
repayable over the periods of maturity.
2.15 Financial Instruments
The charttable company only has financial assets and financial liabilFtie$ of a kind that qualify 88 basÉc
financial instruments. Basic financial instruments are initially recognised at transaction value and
subsequently measured at their settlement value.
2.16 Cash at bank and in hand
Cash at bank and in hand includes cash and short-term highly liquid investments with a short maturity
of three months or less from the date of acquisition or opening of the deposit or similar account.
Crltlcal accountlng estimates and areas of judgment
In applying the charitable company'5 a¢Gounting policies. the Governors a￿ required to make judgements.
estimates and assumptions in determining the carrying amounls of assets and liabilities. The Governors,
judgements, estimates and assumptions are based on the best and most reliable evidence available at the
time when the decisions are made, and are based on histOriGal experience and other factors that are
considered to be applicable. Due to inherent subjectivty involved in making such judgements. estimate$
and assumptions, the aclual resu￿$ and outcomes may differ.
Crttical accounting estimates and assumptions:
During the 2021 financial year. the charitable company purchased and refurbi8hed Rushey Cottag8. This
property is eurrently being rented out rather than used by the school. Therefore this propety is cutrently
shown as investment property within note 10 and will be held at fair value rather than cost less
depreciation while it continues to be rented out. The Governors believe that the purchase price and
refurbishment costs in the Current year fairly represents the fair value as at 31 August 2024.
Page 21

ST. HUGH'S SCHOOL ICARSWELL) TRUST UMITED
IA Company L•mited by Guarantee>
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Income from charitable activities
The income and surplus is attributable to the principal activity of running a preparatory school. The
income a51 arose within the United Kingdom.
Unrestrlcted Restrlcted
funds
funds
2024
2024
Total
funds
2024
Tot81
funds
2023
School fees
Less, Bursarie5 and allowances
7,515.411
(509,764)
7,81 S,411
6,912,304
(509,7641 (444, 749)
Total net fees
Additional activities
7.005,647
43,936
7,1105,647
43,936
6,467,555
42,872
7.049,583
7,049,583
6,510,427
Income from other tradlng actlvStles
Unrestricted Restricted
funds
funds
2024
2024
Total
funds
2024
Total
funds
2023
Income from fundraising events
Surcharge for late fees
Lettings and rents receivable
19,912
6,292
304.782
17,950
37,862
6,292
304,782
38, 049
5, 194
245, 653
330,986
17,950
348,936
288, 896
Page 22

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
(A Company Llmited by Guarantse)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Expenditure
2024
2023
Generating funds:
Fundraising costs
Restricted expenditure
3,187
14,755
8, 763
15,677
17,942
24,380
Charitable activltles:
School ¢)perating costs..
Teaching
Wetfare
Premises
Support costs
3,749,118
969,920
1,495,678
1,300,697
3,573, 752
880, 154
7,362, 118
7,2Q4,891
7,515,413
7,020,915
Total expendlture
7,533,356
7,045,295
Included in premises costs is a depreciation charge of £496,688 (2023.. £520, 602).
Support costs
2024
2023
SaEaries
Office and other administration costs
Finance costs
Govemance costs (see note 8>
517,966
434,221
245,845
102,665
495, 111
438,518
191,261
80,001
1,300,697
1,204,891
Finance costs include bank and loan interest paid of £208,141 {2023.' £174,281) and bank loan charges
released of £1,500 (2023." £4, 622).
Page 23

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Limited by Guaranlee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Govemance costs
2024
2023
Audstorfs remuneration - audit
Govemors training and expenses
Professional, legal and consultancy fees
Statutory inspection costs
25,528
1.045
71.236
4,856
20,918
265
55, 788
3, 030
102.665
80,001
Staff costs
2024
2023
Wages and salaries
Social securty costs
Contribution to defined contribution pension schemes
3,681.624
345,201
478.233
3,478,2to
330,440
452,640
4,505.058
4,261,290
The average number of persons employed by the charitable company during the year was as follows:
2024
No.
2023
No.
Teaching
Non-teaching
86
38
86
36
124
122
No compensation payments were made in the year to 31 August 2024 (2023: £58k).
No trustee received remuneration during the year (2023.. £Nil).
Four trustees incurred travel costs in the year of £935 {2023.- £190).
Trustees, indemnity insurance for cover of £2m cost £1,300 (2023.. £1, 300J.
In addition to staff employed directly by the School. 14 catering staff and 6 cleaning staff are employed
under 2 sub<ontract5. (2023." 14 catering and 6 cleaning Staff under 2 sub contracts).
The costs of the catering and cleaning contracts for the year were respectively £340,211 and £118,250
(2023." £284,681 and £108,952).
P8g8 24

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
(A Company Llmlted by Guaranteel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Staff costs {continued)
The number of employees whose employee benefrts (excluding employer pension costs) exceeded
£60,000 was..
2024
2023
No.
In the band £60,001- £70.000
In the band £70,001- £80,000
In the band £90,001- £100,000
In the band £140,001- £150,000
The number of higher paid staff to which benefrts were accruing under defined contribution pension
schemes is 5 (2023.. 4). The contribulions paid to this were £Nil (2023.. £Ni4.
The school considers its key management personnel lo comprise the School Leadership Team,, the
Headmaster. Bursar, Deputy Head Operations, Deputy Head Academic, Depuly Head Pastoral, Head of
MiddFe School, Head of Pre-Prep and Registrar. The total cost to employ this team including empluyer
pension and employer Nl contributions, was £886,377 (2023.. £608,956).
Page 25

ST. HUGH'S SCHOOL ICARSWELLI TRVST LthItTED
IACornpany Limitgd by Gyar&nt•el
NOYES TO THE FJP4AN¢IAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST ZOZ4
10. TaTrglble flX￿ 49•*ts
Atsiets in the
¢our¥o of
L*nd con8*￿¢*00￿
vestment
FY•6hold
s￿rtI
S¢hotsl FlxtuM and
prowty •qulprneAt vqulprn8nt ￿￿1PM*
Total
Cwt or v4tuatk*n
Al I September 2023
Additknns
Tran$f¢rt betr4￿n dasstss
1,060.000
IZ,278,163
24,27S
17.724
73.027
1.053,845
463.807
297,288
29.937
43,212
130.69$)
16,236,067
87,$87
12,971
At 31 August 2024
1.050.000 12.32Q.42
n.027
1,066,816
453.507
Z97,ZB8
42,464 16,393,654
Dep￿1#15￿n
At I September 2023
Charge for Ihe year
6.019,973
406,568
40,39ts
6.056
1•2.554
56,951
337.93B
27,114
¢290,955
496,688
At 31 Augusl 2024
6,426,841
189.605
36fjAS2
6,697ffi43
tr4•t bookv8lu*
At 31 Auyusl 2024
1,060.000
6.893,921
28,582
207,211
197,288
42,454
8,696,Q11
At 31 AugtsSt2023
i.05Q.￿o
7,258,390
32,637
261, J9f
115,669
297,288
29.937
9,035,112
P8ge 28

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Limited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
10. Tangible fixed assets (continued)
The bank holds a legal charge over the propety tn respect of the overdraft and loan facility.
New building work is classified as assets in the Course of construction and transferred when the building
comes into use. Refer to accounting policies 2.5 and 3 for infomation on depreciation and the investment
property
11. Debtors
2024
2023
Due wlthin one year
Trade debtors
other debtors
Prepayments
194,911
5,072
111,937
86,721
1,862
125, 842
311,920
214,425
12. Creditors: Amounts falling due within one year
2024
2023
Bank loans
Pupil entry deposits
Trade creditors
Social securÈty costs
Other credttors
Accruals
Deferred income
313,633
530
49,659
100,185
86,768
128,013
1,372,986
309, 738
500
132,671
94,302
74,346
72,565
779,099
2,051,774
1,463,221
The bank loans are secured by a legal charge over Carswell Hourse. Carswell Manor and Rushey
Cottage.
Page 27

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
{A Company Llmlted by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
13. Creditors: Amounts falling due after more than one year
2024
2023
Deferred incotne
Bank loans
Amounts owed to parents
707.660
3,427,233
235,750
3,718,475
198, 785
4,370.643
3,917,260
Include(I within the above are amounts falling due as follows:
2024
2023
Between one and two years
Deferred income
Bank loans
Pupil entry deposits
414,100
332,340
20,000
324,468
33, 120
Between two and five years
Deferred income
Bank loans
Pupil entry deposits
293.560
1,024,602
94,065
1,054,695
Over fNe years
Bank loans
Pupil entry deposits
2.070,291
121,685
2,339,312
105, 165
The amoL¢nts stated above for 2024 for the bank loan are slated net of the management fee. The total
unexpired management fees at 31 August 2024 amount to £13.750 (2023: £15,250) and is being
amortised over the period of the loans.
One bank loan, being repaid over a 10 year period at a fixed interest rale of 3.4730/0 finished this year.
Two loans drawn down in 2020 are repayable over a 15 year period at a fixed rate of 3.81 and a
variable rate of base +2,15%. One further loan was taken out in the year over a 5 year period at a fixed
rate of 9.93r/io.
Page 28

## **ST. HUGH'S SCHOOL[(] CARSWELL[) ] TRUST LIMITED (A Company Limited by Guarantee)** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2024** 

||**2024**|_2023_|
|---|---|---|
||£|£|
|**Deferred income**|||
|Deferred income at 1 September 2023|**779,099**|_785,466_|
|Fees received|**2,080,646**|_779,099_|
|Fees released to surplus|**(779,099)**|_(785,466)_|
||er’||
||**2,080,646**|_779,099_|



The deferred income relates to amounts paid to the school for up to the equivalent of five years' tuition fees in advance. The money may be returned subject to specific conditions stated within the scheme literature. 

## **14. Stocks** 

Stock 

|**2024**|_2023_|
|---|---|
|£|£|
|**7,643**|_9,512_|



Page 29 



ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Llmlted by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
15. Statement of funds
Statement of funds- current year
Balance at 1
September
2023
Balance at
31 August
2024
Income Expendlture
Unreslrfcted funds
General Fund
4.223,146
7.391,305 17.518,6001 4,095.851
Restricted funds
Cannon Classic Prize
Friends of St Hugh's
Helm P￿try Fund
Professor McFarlane Prize Fund
Paul Snow Memorial Prize Fund
157
4,074
296
153
11,527
157
7.269
296
153
11,733
17,950
(14,755}
206
16,207
18,156
(14,7551
19.608
Total of funds
4,239,353
7,4119,461 17.S33,355) 4,116,459
The Cannon Classics Prize was set up by Derek Cannon, a fomier Headmaster, to provide an annual
prize to a student studying classics.
Friends of Sl Hugh's raises funds for the school to provide iterns thal would not usually be covered by day
to day budgets.
The Helm Poetry Fund was provided by a parent to fund an annual poetry prize.
Professor McFaTlane, a former Govemor, set up a fund to provide an annual prize to a student studying
French.
The Paul Snow Memorial Prize Fund is in memory of a former pupil. It exists to provide grants to other
fomer pupils to help lo fund worthwhile projects undertaken by them following secondary education.
Page 30

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
15. Statement of funds (contlnuedl
Statement of funds - prior year
Balance at
I Seplember
2022
8alance al
31 Augusl
2023
Income E¥penditu
Unrestricted funds
General Fund
4,468, 189
6, 784,635 (7,029, 678)
4,223, 146
Restricted funds
Cannon Classic Prize
Friends of St Hugh's
Helm Poetry Fund
Professor McFarlane Prize Fund
Paul Snow Memorial Prize Fund
157
3, 744
296
157
4,074
296
15.947
(15,617)
153
11,527
153
11,527
15,877
15,947
(15,617)
16,207
Total of funds
4,484,066
6,800,582 (7,045,295) 4,239, 353
Page 31

ST. HUGH'S SCHOOL {CARSWELL} TRUST LIMITED
IA Company Limrted by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
16. Summary of funds
Summary of funds *p current year
Balance at 1
September
2023
Balance at
31 August
2024
Income ExpendltUTe
General funds
Restricted funds
4,223,146
16,207
7,391,305 (7.518,600) 4,095,851
18,156
114,7551
19,608
4,239.353
7,409,461
(7,533,355) 4,115,459
Summary of funds - prior year
Balance at
I September
2022
Balance at
37 Augusl
2023
Income Expenditure
General funds
Restricted funds
4,468, 189
15,877
6, 784,635 (7,029, 678)
15,947
(15,617)
4,223, 146
16.207
4.484,066
6.800,582 (7,045, 295)
4, 239, 353
17. Analysls of net assets between funds
Analysls of net assets between funds - Current period
Unrestrlcted Restricted
fund$
funds
2024
2024
Total
fvnds
2024
Tangible fixed assets
Current assets
Creditors due within one year
Creditors due in more than one year
8,606,011
1.912,257
(2,051.774)
(4,370,643)
8,606,011
1,931,865
12,051,774)
(4,370,643)
19,608
Total
4,095,851
19,608
4,115,459
Page 32

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Limited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
17. Analysis of net assets between funds (contlnued)
Analysls of net assets between funds - prior period
Unrestricted
funds
2023
Restricted
funds
2023
Total
funds
2023
Tangible fixed asset5
Currenl assets
Creditors due within one year
Creditors due in more than one year
9,Q35. 112
568,515
(1,463,221)
(3, 917,260)
9,035, 112
584. 722
(1,463,221)
(3,917,260)
16,207
Total
4,223, 146
16,207
4,239. 353
18.
Penslon costs
In September 2021 the school joined the Aviva Pension Trust for Independent School {"APTlS°) there
were employer contributions to APTIS of £357,420 (2023.. £335, 374).
Non-teaching staff are involved in the Standard Lrfe Group Pension Plan. employer contributions in th6
year amounted to £120,813 (2023.. £1 17,266).
19. Capltal commltments
Estimated capital commitment as at 31 August in respect of capital projects was £Nil (2023.. £Nil).
Page 33

ST. HUGH'S SCHOOL {CARSWELL) TRUST LIMITED
IA Company Llmited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
20. Financial commitments
At the end of the year the followin9 annual commitments exisled in respect of non-cancellable
maintenance and hire a9reements'.
2024
2023
Agreements expirlng:
In one year or less
In more than one year bui not mre than two years
In more than years bul not more Ihan five years
More than five years
166,956
151.450
253.925
186,971
67,976
91,442
572,331
346,389
At the end of the year the following annual commitments existed in respect of non-cancellable other
operating leas8s-
2024
2023
Land and Buildings
Not later than 1 year
Between 1-2 years
Between 2-5 years
Later than 5 yeats
10,754
10,754
23,300
10. 754
10, 754
32,262
1, 792
44.808
55,562
The following lease payments and Changes in lease payments have been recognised in the Statement of
Financial Activities..
2024
2023
Land and buildings
Maintenance and hire agreements
10,754
206,853
14,827
189.573
217,607
204,400
Page 34

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
IA Company Limited by Guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 34 AUGUST 2024
21.
Reconciliation of net movement in funds to net cash flow from operating a¢tlvttles
2024
2023
Net expenditure for the period (as per Ststement of Financial ActiVSties)
(123,894) (244, 71 3)
Adjustments for:
Depreciation charges
Investment Income
Decreasel(increase) in stocks
(Increase>ldecrease in debtors
Increas&l(de¢r&ase) in credÈtors
Interest paid
496,688
{10,941)
1.869
(97,495)
1,329.283
208,141
520,602
(1,259)
(7,202)
(34,018)
59,812
174,287
Net cash provided by operating activities
1.803,651
467,503
22. Analysis of cash and cash equtvalents
2024
2023
Cash in hand
1.612,302
360, 785
Total cash and cash equivalents
1.612.302
360, T85
23. Analysis of changes in net debt
At1
September
At31
2023 Cash flows August 2024
Cash at bank and in hand
Debl due within 1 year
Debt due after 1 year
360,785
(309,738)
13,718,475)
1,251.517
1.612,302
(3,8951 (313,633)
291,242 (3,427,233)
13,667,428)
1,538,864 (2,128.564)
Page 35

ST. HUGH'S SCHOOL (CARSWELL) TRUST LIMITED
(A Company Limited by Guarantee
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Members, Ilability
Each member of the charitable company undertake5 to contribute to the assets of the company in the
event of it being wound up while helshe is a member, or within one year after helshe ceases to be a
member, such amount as may be required, not exceeding £1 for the debts and liabilities contracted before
helshe ceases to be a member.
25. Related party transactions
Close members of the SLTS family are paid a total salary of £45.498 (2023: £33.529). All closè relatives
who are or have been employed by the school have a standard corrtract of employment, have been
through a thorough inteNiew process and their salaries are determined as part of a full staff salary review
which is approved by the Governor6.
Page 36