


## 

|Contents||||Page|
|---|---|---|---|---|
|Review by the Headmistress|||||
|Council Members,<br>Officers and Advisors|||||
|Annual<br>Report by the Council (including|||the Strategic Report)||
|Independent|Auditor's<br>Report|||14|
|Consolidated|Statement ofFinancial|Activities||16|
|Consolidated|and Charity Balance sheets|||17|
|Consolidated|Statement ofCash flow||||
|Notes to the|Accounts|||19|





## 

## 




## 

## 

## 

## 

## 

## 



## 



## 

## 

## 

## 

|Remuneration<br>Com<br>mittees<br>durin<br>the|mittee (6)meet at least once ayear, and as and <br>ear as follows:|when necessary. Members ofCouncil serve|d on t|
|---|---|---|---|
|||5)|6)|
|Mr Richard Ashb||||
|Mr Jerem<br>Baile||||
|Dame Sue Carr||||
|Professor Louise Fawcett||||
|Dr Caro Godlee||||
|Mr Simon Henderson||||
|Mr Patrick Lewis||||
|Mr David Lill cro||||
|Dr Jane MacDou|all|||
|Mrs Diana Rose||||
|Lad<br>Sassoon||||
|Mr Patrick Sherrin|on|||
|The Rt Revd Dr Alan Wilson||||
|Mr Peter Warren||||
|Mr Richard Winter||||





## 

## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 



## 

## 

## 



## 

|Energy consumption|used to calculate emissions<br>(kWh);|used to calculate emissions<br>(kWh);|all mandatory|all mandatory|energy sources are|included.|9,435,420.4|
|---|---|---|---|---|---|---|---|
|Scope I:Emissions|from the combustion ofnatural<br>gas|tCOze|||||949.4|
|Scope I:Emissions|from combustion offuel for transport||and|/ or heating tCOze|||517.0|
|(see evidence pack|for breakdown)|||||||
|Scope I:Emissions|ofBiomass Pellets tCOze||||||0.0|
|Scope 3:Emissions|from business<br>travel<br>in employee-owned|||vehicles,|where the company|repaid mileage||
|claims tCOze (average vehicle<br>/ fuel source unknown)||||||||
|Scope 2:Emissions|from purchased<br>electricity tCOze||||||521.6|
|Total gross COze based on above (tCOze)|||||||1,991.5|
|Intensity<br>Ratio I:|kg COze gross based on mandatory|fields above per|||pupil during 2019-20.||3.13tCOze|





## 

## 

## 

## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 



## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



|For the Year End|ed 31||A|ugust 2020||||||
|---|---|---|---|---|---|---|---|---|---|
|||||||Unrestricted|Restricted|Total|Total|
|||||||funds|funds|funds|funds|
||||||Note|2020|2020|2020|2019|
|||||||6000|5000|f000|f000|
|Income;||||||||||
|Donanons|||||||276|276|2,332|
|Income fiom charaabie||acnviiirsi||||||||
|School fees||||||23,825||23,825|24,445|
|Incomeftam<br>other|iradmg|||acnviries:||||||
|Tradmg activities||||||2,202||2,202|1,454|
|Income from investments|||received||||301|301|291|
|Interest received||||||23||23|4|
|Other mcomr||||||756||756|12|
|Totslincome||||||26 806|577|27 383|28 538|
|Expenditure:||||||||||
|Costs ofraising funds:||||||||||
|Tradmg activities||||||435||435|515|
|Fundraising<br>expenditure||||||166||166|236|
|Investment<br>management|||costs|||27||27|24|
|||||||628||628|775|
|Expenditure<br>on charitable||||activities||||||
|School expenditure|||||6|21,616|27|21 643|22 926|
|Total expenditure||||||22,244|27|22,271|23,701|
|Net income before gains|||and losses on investments|||4,562|550|5,112|4,837|
|Net (losses))gams|on mvestments|||||(34)|275|241|86|
|Net income before trsnst'ers||||||4,528|825|5,353|4,923|
|Transfers between|funds||||10|451|(451)|||
|Net movement<br>ia|funds|||||4,979|374|5,353|4,923|
|Reconciliation<br>of|fuods:|||||||||
|Total funds brought<br>forward||||||46,540|11,241|57,781|52,858|
|Total funds carried forward||||||51519|11615|63 134|57 781|





## 

||||||Group||School||
|---|---|---|---|---|---|---|---|---|
||||||2020|2019|2020|2019|
|||||Note|f000|f000|f000|f000|
|Fixed assets|||||||||
|Tangible assets||||11|46,518|48,220|46,515|48,216|
|Investments||||12|12,239|11,919|4,331|4,354|
||||||58 757|60,139|50 846|52 570|
|Current<br>assets|||||||||
|Stocks|||||140|146|26|37|
|Debtors||||13|691|1,000|2,610|1,672|
|Cash at bank||and in|hand||13,671|7,808|11,557|7,024|
||||||14,502|8,954|14,193|8,733|
|Creditors:|amounts||falling due within one year|14|6 361|(7,282)|6308|7,244)|
|Net current||assets|||8,141|1,672|7,885|1,489|
|Total assets||less current liabilities|||66,898|61,811|58,731|54,059|
|Creditors:|amounts||falling due after more than one year|15|(3,764)|(4,030)|(3,764)|(4,030)|
|Pension scheme (Deficit)/Surplus||||21|||||
|Net assets||||17|63,134|57,781|54,967|50,029|
|Charity<br>Funds|||||||||
|Called up share capital||||16|||||
|Restricted funds||||18|11,615|11,241|3,448|3,789|
|Unrestricted||funds||18|51519|46,540|51519|46,240|
|Total funds|||||63,134|57,781|54,967|50,029|





|he Girls' Education<br>Company<br>Limit<br>onsolidated<br>Statement ofCash Flow<br>or the Year Ended 31August 2020|ed|||||
|---|---|---|---|---|---|
|||||2020|20)9|
|||Note||||
|Cash flows from operating<br>activities||||||
|Net cash generated<br>from operating<br>activities|||19|6 665|7,405|
|Cash flows from investing<br>activities:||||||
|Investment<br>mcome receipts||||324|295|
|Purchase oftangible<br>tixed assets||||(338)|(2,849)|
|Receipts from sale oftangible<br>fixed assets||||65|)28|
|Payments<br>to acquire<br>investments||||79|707|
|Net cash used in investiag<br>activities||||(ze)|(3,)33)|
|Cash flows from tinancing<br>activities:||||||
|Repayment<br>ofborrowmgs|||||(4)9)|
|Net payments<br>out ofthe Composition|Fee Fund|||(789)|(498)|
|Investment<br>management<br>charges||||(27)|(24)|
|Other receipts||||42|37|
|Net cash used in financing<br>activities||||(774)|(904)|
|Change<br>in cash and cash equivalents|in the year|||5,863|3,368|
|||||7,808|4,440|
|Cash and cash equivalents<br>brought<br>forward||||||
|Total Cash and cash equivalents<br>at|the cnd ofthe year|20||)3,67)|7,808|





## 

## 

## 

## 



## 



## 

|Unrestricted|Restricted|Total|Total|
|---|---|---|---|
|funds|funds|funds|funds|
|2020|2020|2020|2019|
|8000|8000|8000|5000|
||276|276|2332|



## 

|Income fro|m|charitable<br>activities|||||
|---|---|---|---|---|---|---|
||||Ilnrestricted|Restricted|Total|Total|
||||funds|funds|fuads|funds|
||||2020|2020|2020|2019|
||||8000|0000|8000|5000|
|Gross fee income|||23,356||23,356|23,892|
|Less: bursaries||and scholarships|(1,074)||(1,074)|(1,049)|
||||22,282||22,282|22,843|
|Fees for extra||subjects|1,338||1,338|1,417|
|Registration|fees and insurance||205||205|185|
||||23 825||23 825|24 445|



## 

## 

|Income from other trading activities|||||
|---|---|---|---|---|
||Unrestricted|Restricted|Total|Total|
||funds|funds|funds|funds|
||2020|2020|2020|2019|
||0000|f000|f.000|f000|
|||||Restated|
|Licence fees receivable for overseas schools|1,863||1,863|678|
|Sales ofgoods and services|242||242|410|
|Rent and use ofschool faciliites|97||97|36'6|
||2202||2 202|1 454|



||||||||Unrestricted|Total|Total|
|---|---|---|---|---|---|---|---|---|---|
||||||||funds|funds|funds|
||||||||2020|2020|2019|
||||||||8000|0000|f.000|
|Receipts|from|the|Coronavirus|Job|Retention|Scheme|657|657||
|Other|||||||99|99|12|
||||||||756|756|12|





|6|Analysis oftotal expenditure|Analysis oftotal expenditure||||||
|---|---|---|---|---|---|---|---|
||||Staff costs|Oepreciation|On er|Total|Fvlv/|
||||2020|2020|2020|2020|2019|
||||f000|6000|5000|5000|f000|
||||||||/teria/cd|
||Costs ofraising funds:|||||||
||Trading expenditure||||435|435|315|
||Fundraising|expenditure|86||80|166|236|
||Investment|management|||27|27|24|
||||86||542|628|775|
||Charitable|aclivitimi||||||
||Teaching||9,281|306|928|10,515|/0,311|
||Welfare||1,904||2,645|4,549|3,293|
||Plelnlscs||885|1,478|1,750|4,113|4330|
||Finance costs||||7|7|8|
||Support costs||1,499|191|739|2,429|2.746|
||Governance|costs|||30|30|36|
||||13,569|1,975|6,099|21,643|21,9/6|
||Total Expenditure||13,655|I 975|6,641|22 271|23 701|



|||||I/nrestricted|gastric'tcd|Total|fviv/|
|---|---|---|---|---|---|---|---|
|||||fuads|funds|funds|filar(l|
|||||2020|2020|2020|2019|
|||||f000|f000|6000|1000|
|Auditofs|remuneration|-statutory|audit|30||30|35|
|Auditors'|remuneration|-non audit|services||||I|
|||||30||30||
|Staffcosts||||||||
|Staffcosts were as follows||||||||
|||||||2020|2019|
|||||||5000|(000|
|Wages and satanas||||||10,922|//, 097|
|Somal security costs||||||1,037|1.073|
|Pension|costs|||||I 696|/.287|
|||||||13655|/3 437|





## 

||||||2020|20/9|
|---|---|---|---|---|---|---|
||||||No.|No.|
|Teaching staff|||||112|111|
|Academic<br>support|||||113|114|
|Administration|||||43|45|
|Pastoral|||||36|43|
|Domestics|||||70|69|
|Estates|||||30|35|
||||||404|417|
|The number ofemployees||earning|over f60,000 was:||||
||||||2020|20/9|
||||||No.|No.|
|In the band f60,001|- f70,000||||19|14|
|In the band f70,001|- $80,000||||2|5|
|In the band f80,001|- f90,000||||3|3|
|In the band f90,001|-f100,000||||I|I|
|In the band f.180,001 - 6190,000|||||I||
|In the band f220,001 - %230,000|||||||
||||||2020|20/9|
||||||5000|%000|
|Aggregate<br>employee|remuneration||ofkey management|personnel|1,222|/,222|
|Number ofemployees|||||11|//|



## 

|||||Unrestricted|Restricted|Total|
|---|---|---|---|---|---|---|
|||||funds|funds|funds|
|||||2020|2020|2020|
|||||f000|5000|5000|
|Transfer|from Prize Funds|||251|(251)||
|Payments|from Bursary Capital|Fund||16|(16)||
|Donations|transferred<br>to Development||Fund|(163)|163||
|Payments|from Clarence Library|Donations||19|(19)||
|Transfer|to Boarding Houses|||148|(148)||
|Bursaries|funded<br>from Wycombe|Abbey School Foundation||180|180||
|||||451|(451)||





|Tangible fixed assets|- School a|nd Croup|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|||Freehold<br>b|land dt<br> tidings|School<br>F rniture,<br>equip<br>ent<br>and facilities||Computer<br>P|Motor vehicles<br>and ga den<br>machinery|Assets «nde<br>construction|School<br>Total|Subsidsry<br>Furnit<br>re,<br>equipment<br>and facilities||Group<br>Total|
||||4000||5000|5000|||||8000|8000|
|C|||||||||||||
|At I Septa<br>ber 2019|||55,253||6,736|1,751|478|60|64,278||24|64,302|
|Additions|||9||47|237|45||338|||338|
|Disposais|||||||(5)|(60)|(65)|||(65)|
|At 3I Auyist 2020|||SSB62||6,783|1,988|518||64,551||24|64,575|
|Depreciatio|||||||||||||
|At<br>I September 2019<br>Charge for the yee|||11,211<br>1,131||3,161<br>615|1,344<br>191|346<br>37||16,062<br>1,974||20<br>I|16,082<br>1,975|
|On disposals|||||||||||||
|At31 August2020|||12<br>42||3776|I 535|383||18036||21|18057|
|Net book value|||||||||||||
|At 31 August 2020|||42,920||3,007|453|135||46,515||3|46,518|
|At 3I August 2019|||44.042||3575|407|132|60|48 216||4|48220|
||||||||||||2020|2019|
||||||||||||6000|5000|
|F eehold land and buddings'|||||||||||||
|Valuah on by AC Frost <br>Addihons<br>at cost|and Co|||||||||757<br>54,624||757<br>54614|
|Less disposals to date|||||||||||(128)|(128)|
|Total cost offreehold|land and|||||||||||58253|
|buildinas|||||||||||||





|he Y|ear Eaded 31August 2020|(C|on|tiaued)||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
|12|Investmeats||||||Group|||School||
||||||||2020||2019|2020|2019|
||||||||5000||5000|5000|5000|
||At I September 2019||||||11,919||/1, 126|4,354|3,849|
||Additions<br>at cost|||||||79|707|81|589|
||Disposal proceeds|||||||||||
||Movement<br>m market value||||||241|||104||
||At 31 August 2020||||||12239||JJ9(9|4331|4354|
||The following<br>each represented|||more than 5%oflhe market value ofinvestments||||held||||
||||||||Group|||School||
||||||||2020||2019|2020|2019|
||||||||5000||9000|5000|6000|
||Cazenove Charity Multi Asset|||Fund|||2,108||1,653|2,108|1,653|
||COIF Chanty Global Equity||Fund||||1,907||1,727|||
||COIF Chanty<br>Investment|Fund|||||2,699||2,640|||
||Rathbones<br>Unit Trust - Core||Investment||Fund for Charities||3302||3,164|||
||The Company<br>holds unlisted||shares m subsidary|||compames:||||||
|||||||||||2020 and 2019||
|||||||||||Retained profit||
|||||||||||forthe year ager||
||||||||||Share Capital|gift aid donations||
||||||||||and reserves|to the Chauty|Total|
||Wycombe<br>Abbey Services|Limited||||||||||
||Wycombe<br>Abbey Developments|||Limited||||||||
||Wycombe<br>Abbey International|||Limited||||||||
||Wycombe Abbey Pension|Trustees Limited||||||||||
|||||||||||2020|2019|
|||||||||||5000|5000|
||Wycombe Abbey School Foundation|||||||||||
||Total funds brought<br>forward|||||||||7,744|7,418|
||Net movement<br>m funds|||||||||353|326|
||Total funds carried forward|||||||||8,097|7,744|
|||||||||||2020|2019|
|||||||||||5000|f000|
||Wycombe Abbey Hong Kong Foundation|||||||||||
||Total funds brought<br>forward|||||||||||
||Net movement<br>in funds|||||||||50||
||Total funds carried forward|||||||||50||





## 

|Debtors|||||||
|---|---|---|---|---|---|---|
||||Group||School||
||||2020|2019|2020|2019|
||||%000|f000|f000|%000|
|Trade debtors|||282|793|2'll|680|
|Amounts<br>owed by subsidiaries|||||1,933|785|
|Other debtors|||317|i08|314|i08|
|Prepayments|||92|99|92|99|
||||691|I 000|2610|i,672|
|Creditors: Amounts|falling due within one year||||||
||||Group||School||
||||2020|2019|2020|2019|
||||6000|f000|f000|6000|
|Fees in advance|||2,380|3,111|2,380|3,111|
|Amounts<br>owed to subsidiaries|||||35||
|Composition<br>fee fund|||566|594|566|594|
|Fee deposits held against||final bills|379|405|379|405|
|Trade creditors|||443|271|433|251|
|Other taxation and social||security|271|284|266|271|
|Other creditors|||1,919|2,119|1,863|2,125|
|Accruals<br>and deferred|income||403|498|386|487|
||||6361|7282|6308|7244|
|Creditors: Amounts|falling due after more than one year||||||
||||Group||School||
||||2020|2019|2020|2019|
||||f000|f000|f000|f000|
|Fee deposits held against||final bills|2,898|2,403|2,898|2,403|
|Composition<br>Fee Fund|||866|1,627|866|1,627|
||||3764|4030|3764|4030|
|Composition<br>Fees Fund.|||||||
||||||Group and School||
|Assuming<br>pupils remain||in the School, advance fees will|||2020|2019|
|be applied as follows:|||||6000|f000|
|Due within one year|||||566|594|
|Within one to two years|||||508|636|
|Within two to five years|||||131|698|
|After five years|||||227|293|
||||||1 432|2 221|



## 



## 


|||||||||||||||||||||||||||2020||2019f|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||Allotted, called||up and fully paid 12(2019|||16)ordmary|||shares of50p each||||||||||||||||||||
||The shares carry||one vote each||The shares|carry neither|||nghts to||dividends||||nor to|||parlimpate||in an|surplus||in|the event ofthe company|||bemg ivound|up|
|17|Analysis ofaet||assets between||funds||||||||||||||||||||||||
|||||||||||||||||||Unrestricted|||||Restricted|||Total||To/a/|
|||||||||||||||||||||funds|||||funds|funds||(ands|
|||||||||||||||||||||2020|||||2020|2020||20/9|
|||||||||||||||||||||5000|||||5000|5000||5000|
||Tangible fixed assets|||||||||||||||||||46,518||||||46,518|/8.220||
||Investments|||||||||||||||||||624|||||11,615|12,239|//. 9)9||
||Current assets|||||||||||||||||||14,502||||||14,502||8,974|
||Creditors due|nothm||one year|||||||||||||||(6,361)|||||||(6/61)|(7,282)||
||Creditors due|in|more than one||year||||||||||||||(3,764)|||||||(3,764)|(4030)||
|||||||||||||||||||||51a19|||||11615|63 134|5778/||
|||||||||||||||||||Unrestricted|||||Restricted|||Total||Toiv/|
|||||||||||||||||||||funds|||||funds|funds|funds||
|||||||||||||||||||||2019|||||2019|2019||/OM|
|||||||||||||||||||||5000|||||5000|f000||5000|
||Tangible<br>fixed assets|||||||||||||||||||48,220||||||48,220|/7,367||
||Investments|||||||||||||||||||678||||11,241||11,919|I/. /26||
||Current assets|||||||||||||||||||8,954||||||8,954||5.3/6|
||Creditors due|withm||one year|||||||||||||||(7,282)|||||||(7,282)|(6.975)||
||Creditors due|in|more than one||year||||||||||||||(4,030)|||||||(4,030)|(4006)||
|||||||||||||||||||||46540||||11241||57781|52.858||
|18|Summary<br>of|funds|||||||||||||||||||||||||||
|||||||||Brought<br>Forivsrd<br>f000|||||lacome<br>f000|||||Expenditure<br>5000||||Investment<br>gains/(losses)<br>f000||||Transfers<br>in/(out)<br>f000|Carried<br>Forward<br>5000||
||Uarestricted|funds:|||||||||||||||||||||||||||
||Ordmaiy<br>school||funds|||||46||540|||26||806||||22 244||||||34|451|51519||
|||||||||46||540|||26||806||||22 244||||||34|451|51519||
||Restricted funds:||||||||||||||||||||||||||||
||Pnze funds||||||||1,779||||||128||||||||||(67)|(251)||1,589|
||Bursary Capital||Fund|||||||689||||||I||||||||||(16)||674|
||Development|Fund||||||||175||||||20||||||||||163||358|
||Clarence Library|||||||||||||||19||||||||||(19)|||
||Boardmg houses||||||||||||||148|||||||||||(148)|||
||Big School|||||||||854||||||||||(27)||||||||827|
||Hong Kong Bursary|||Fund||||||||||||50||||||||||||50|
||Hammy<br>Fniirl||||||||7|744|||||211||||||||||342|180||8117|
|||||||||11||241|||||577|||||27|||||275|451|11615||
||Total unrestncted||and restncted||funds|||57||781|||27||383||||22<br>71||||||241||63 134||
||Prirpo see uf/heysrtdv||||||||||||||||||||||||||||
||Pend|||||Per ose|||||||||||||||||||||||
||Ordmary<br>school||funds|||maintamed||||by Members of||||Council||||to I)|operate the||day to||day||activtties ofthe School, 2)to act as a||||
|||||||contm||enc||fund and 3 to||||finance||||future|develo<br>ments||||||||||
||Pnze funds|||||to|reside|||scholars)a||sfrom|||s|emfic benefactors|||||||||||||
||Bura<br>Ca ital Fund|||||to|reside|||bursanes||from|s||mfic||benefactors||||||||||||
||Develo<br>ment Fund|||||restncted|||donations|||ansm||from a||||eels earmarked|||for|s emfic|||ses||||
||Clarence Libr|||||to refurbish||||the Clarence|||libr||||||||||||||||
||Boardin<br>houses|||||reslncted|||donations|||for the||buildin||||ofPitt and Rubens||||boardin|||houses||||
||Bi<br>School|||||restricted|||donations|||for tbe||refurbishment|||||of|Bi<br>School|||||||||
||Hon<br>Kon<br>Bura|||Fund||restncted|||donations|||for buildm|||||ro ects||||||||||||
||Bursa<br>Fund|||||toex||sndtheo|||rtunitiestosllow|||||||u dstobenefitfromaW|||||||combeAbbe|education|||





## 

|A calculation ofthe 1966Scheme|habilities|was perfotmtxl|as at 31 August 2020|in accordance with|in accordance with|Financial|Reporting<br>Standard|FRS|
|---|---|---|---|---|---|---|---|---|
|102 The FRS 102 balance sheet position as||at 31 August 2020 showed a surplus||in the|Scheme off)43,000(2019 f257,000)||||
||||||||At 31|At 31|
||||||||August|August|
||||||||2020|2019|
|Pmncipo/<br>aciunnni<br>ossimrpnons|||||||||
|Discount rate|||||||1.6'/|I 7%|
|Retail pnce mflation (RPI)|||||||3.1%|3 3%|
|Consumer<br>price mfiation (CPI)|||||||2.0%|3 2%|
|Pension increases - RPI maximum|||||||3.0%|3 1%|
|Deferred<br>pension<br>revaluation<br>(CPI|5%cap)||||||2.0o/|2 2%|
|The current mortality<br>assumptions|include sufficient allowance for future improvements||||in mortahty|rates|||
|The assumed<br>hfe expectations<br>are|||||||||



|||||||||||At 31|At 31|
|---|---|---|---|---|---|---|---|---|---|---|---|
|||||||||||August|August|
|||||||||||2020|2019|
|For a male aged|65 now|||||||||20.2|202|
|At 65 for a male|aged||45 now|||||||21.3|21 3|
|For a female aged 65|||now|||||||22.2|22 I|
|At 65 for a female member||||aged 45 now||||||23.4|23.4|
||||||||Assets at|||Assets at 31||
||||||||31 August|||August||
|Scheme orseis.|||||||2020|||2019||
||||||||6000|||6000||
|Equities (mcludmg<br>property)|||||||1,772|81%||2,006|85%|
|Bonds|||||||259|12%||265|11%|
|Cash|||||||148|7%||102|4'/|
||||||||2,179|||2,373||
|||||||||||A131|At 31|
|||||||||||August|August|
|Ner defmed brnefii asset:||||||||||2020|2019|
|Fair value ofScheme||assets||||||||2,179|2,373|
|Value offunded|obhgations|||||||||||
|Surplus||||||||||143|257|
|In hne with paragraph|||28.22 ofFRS 102the||net pension|asset has been restricted|on the basis ofuncertainties||over the future|||
|recovery ofthis asset|||The net pension asset||recognised|on the balance sheet is therefore fnil (2019:fntl)||||||
|Amounts<br>recognised||m rhr||rrorerneni offinancial ocoviiies||||||2020|2019|
|||||||||||6000|f000|
|Net mterest expense||||||||||||
|Past service cost||||||||||||
|Asset return<br>less|mterest mcome recogmsed||||m PILL|||||||
|Expenence gams|on|benefit||obhgations||||||||
|Effect ofassumptions|||changes on benefit obligation|||||||||
|Restnction ofasset||||||||||||
|Total included<br>m employer||||expenses||||||||
|Analysis ofrhe change|||rn the defined benefit||obligation|||||2020|2019|
|||||||||||6000|6000|
|Dpemng<br>defined|benefit obligation|||||||||2,116|1,959|
|Interest cost||||||||||35|50|
|Actuanal<br>losses/|(gams)|||||||||(17)|211|
|Past service cost||||||||||||
|Benefits paid||||||||||||
|Closing defined benefit obhgation||||||||||2 036|2 116|





## 

|21|Pension commitments|Pension commitments|(continued)|||
|---|---|---|---|---|---|
||Analysts ofthe change||m thefatr value afSchetne assets|2020|2019|
|||||0000|6000|
||Opening<br>fair value|ofScheme assets||2373|2,403|
||Interest mcome|||40|63|
||Actuarial(losses)l|gains||(136)|(69)|
||Contnbutions|||||
||Benefits paid|||98|104)|
||Closing fair value|ofScheme assets||2,179|2,373|
||The asset losses are the||actual asset return over the year of6136,000 (2019 669,000 losses) less the mterest income||of640,000|
||(2019:663,000).|||||



|The employer<br>made no contributions<br>for <br>Actuary (2019 fnil)|The employer<br>made no contributions<br>for <br>Actuary (2019 fnil)|this|defined|be|nefit pension|scheme m the year to 31 August 2020 a|s advised b|y the|
|---|---|---|---|---|---|---|---|---|
|History ofexpemence<br>gains and losses|||||||||
|The following<br>percentages|show the actuarial||gaml(loss)||components|as a percentge ofthe end of year asset|||
|or liabihty,<br>as appropriate|for the requirements||ofFRSI||02.||||
||||||||2020|2019|
|Difference between<br>the actual and expected return on||||assets (f000's)|||136|69|
|As %ofScheme assets|||||||6%|3o/o|
|Expenence gams/(losses)|on obligations|(6000's)|||||9|(14)|
|As %ofobligations|||||||0.4%|-0.7%|
|Total amount<br>recognised|m the statement|offinancial||activities (6000's)|||||
|As%ofobligations|||||||Oo/o|0'/|



## 

