## **BADMINTON SCHOOL LIMITED**
**REPORT AND FINANCIAL STATEMENTS**
**FOR THE YEAR ENDED 31 AUGUST 2022**
Company Number: 257012 Charity Number: 311738
**BADMINTON SCHOOL LIMITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2022**
|**CONTENTS**||
|---|---|
||**Page**|
|Message from the Chair|1|
|Governors’ Report|2 – 12|
|Reference and Administrative Details|13-14|
|Statement of Governors’ Responsibilities|15|
|Independent Auditor’s report|16- 18|
|Statement of Financial Activities|19|
|Balance sheets|20|
|Cash flow statement|21|
|Notes to the financial statements|22-40|
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT FOR THE YEAR ENDED 31 AUGUST 2022**
## _MESSAGE FROM THE CHAIR_
The 2021-22 academic year has been characterised by the forward-looking emergence of Badminton from the constraints of the COVID-19 pandemic. Building on the successful introduction of our bespoke, online educational offer during 2020-21, we have transitioned during the year back towards a more conventional academic provision and the return to traditional exams over the summer. Our academic results this year are in line with performance both before and during the pandemic, supporting a view that previous Teacher Assessed Grades for our students were judged correctly and that we have maintained our strong results profile in the context of a more normal educational environment. 86% our A-level students have gone on to their first-choice tertiary institution, a key, successful outcome of our educational and pastoral objectives.
The staff, students and parental body have been commendably robust, loyal and supportive during the year as we have emerged from COVID, especially those based overseas who were affected by international travel constraints and different COVID restrictions. As a consequence, the School is at capacity (around 550 students) in a competitive local environment. Our exam results compare well against the very best independent schools in the South-West and nationally. In the Sunday Times “Parent Power” survey published in November 2022, based on blended A Level and GCSE results, we were placed as one of the top ten independent schools in the South-West in a strong field of outstanding schools. In addition, everyone has been delighted to bring the physical dimension back to our community, whether it be the boarding aspects, the face-to-face learning environment within the School or interacting locally; this has been a valuable re-establishment of a diverse social setting in which all can benefit and develop.
COVID-19, and now the emerging economic headwinds, have placed considerable pressure on business models in the independent education sector. Badminton had been in a sound position entering the Pandemic and took early decisions to implement both alternative educational provision and appropriate operating measures to sustain a healthy business performance. We have continued to invest in our estate and in facilities that enable a richer educational environment. An example of this has been the introduction of The Hub in 2022, a high-utility centre to promote an entrepreneurial attitude and self-directed learning amongst our students. Operationally, many of the timely efficiencies and risk mitigation action remain valid into the future without compromise to delivering benefits to our students and the community. This will provide a robust foundation on which Badminton will develop over the next few years.
Badminton has seen the Pandemic as an opportunity to take stock of our purpose and our ways of delivering. In returning to “normality”, the Badminton Board recognises that there is a new normal to face, there are new immediate challenges and risks are evolving. The Board is developing its strategy for the next ten years and is convinced that Badminton will continue to be an independent, single-sex boarding and day through-school, serving the Bristol, national and international market. Badminton has not stood still during a challenging period and looks forward to continued development in the next academic year and beyond.
J D Lewis Chair of Governors 13 December 2022
```
1
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The Governing Board (“Board”) of Badminton School (“the School”) presents its annual report under the Companies Act 2006 and the Charities Act 2011 together with the audited accounts for the year ended 31 August 2022.
## **OBJECTS, AIMS AND OBJECTIVES**
## _Charitable Objects_
The principal charitable objective of the School is the management and organisation of a girls’ senior and junior boarding and day school at its site in Westbury-on-Trym, Bristol. The formal Objects of the Charity include the creation and administration of bursaries and scholarships for the encouragement of study and learning.
## _Vision, Aims and Objectives_
Within these Charitable Objects, the Board has developed a vision for Badminton School, which encapsulates the aspiration that “Badminton provides the best preparation for girls living and working in a global society”.
The School’s aims are:
- To provide an education, which nurtures intellectual curiosity, is challenging and fun, balancing academic excellence with fulfilment of individual potential in the arts, sport and extra-curricular activities.
- To provide pastoral care which teaches respect and tolerance for the whole community and requires each girl to take responsibility for herself and others.
- To create opportunities for every girl to contribute to the well-being of the School and genuine mutual support.
- The international mind-set of the School aims to create an awareness of the needs and concerns of society at local, national and global levels.
- Badmintonians leave the School as curious, confident and courteous young women who will thrive in a competitive, global society.
- Badminton respects the past and looks to the future, ensuring good stewardship of the Badminton name, the campus and the School’s world-class reputation.
The Governing Board is committed to maintaining and enhancing the academic success of the School within the context of the aims set out above. In reviewing the aims and objectives of the School, the Board has given careful consideration to the Charity Commission’s general guidance on public benefit and its supplementary guidance on advancing education and on fee charging. In particular, the Board has considered how planned activities will contribute to the School’s aims and objectives.
The Governing Board sets fees at a level that will ensure the financial viability of the School and which is consistent with the Board’s aim that the School should be a recognised leader in girls’ education.
## **PERFORMANCE**
## _School Roll_
The average number of pupils on roll during 2021-22 was 549 (2020-21: 505). At September 2022 the School roll number was 546. The Executive Leadership Team are confident about recruitment and interest in the School remains strong. In the year under review, 60% of the pupils in the School benefited from financial support and an increasing percentage of this support is subject to means-testing.
```
2
```
## **BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## _Academic Excellence_
Academic excellence is achieved through a holistic approach to teaching and learning, which encourages methods that are challenging and fun. The great resources and passion of the staff, coupled with their knowledge of each pupil, allows each girl to thrive academically and socially.
The emphasis is on the development of skills to support independent learning and encouragement for pupils to take a lead with new approaches. Sports and creative skills are integral to the curriculum, giving pupils a broad outlook and skill set.
## A Level results
||2022|2021|2020|2019|2018|
|---|---|---|---|---|---|
|Candidates|45|56|50|51|42|
|Entries|150|188|155|160|133|
|% of candidates with 3+ A*/Agrades|28.9|73.2%|50.0%|37.3%|38.1%|
|% of candidates with AAB or better|66.7|80.3%|58.0%|58.8%|50.0%|
|Entriesgraded A*/A|72.7|78.7%|67.1%|55.6%|56.4%|
|Entriesgraded A*/C|95.3|96.8%|100.0%|92.5%|88.0%|
## GCSE Results
||2022|2021|2020|2019|2018|
|---|---|---|---|---|---|
|Candidates|55|48|44|49|43|
|Entries|539|469|444|499|425|
|% of candidates with all A*/9-8grades|32.7|22.9%|31.8%|28.6%|9.3%|
|% of candidates with all A*A/9-7grades|54.5|47.9%|56.8%|46.9%|48.8%|
|Entriesgraded A*/9-8|67.0|56.1%|70.3%|63.1%|67.5%|
|Entriesgraded A*-C/9-4|98.9|99.8%|100.0%|96.4%|99.3%|
Away from the classroom, girls have enjoyed a variety of options and continue to excel in Public Speaking, Creative Writing, Languages, Sport, Music, Art, Debating, Drama and Duke of Edinburgh awards. The School’s Science Outreach programme also remains extensive, and Badminton also acts as the South-West hub for the Classical Association and hosts their regular lectures.
```
3
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## _Pastoral care_
The size of the School coupled with emphasis on excellent pastoral care creates a supportive environment in which each pupil has the confidence to develop into the person that they want to be. Our pastoral provision includes wellbeing surveys, Tutor 1-2-1's and regular catch ups with Boarding House staff for boarders. There is no scope for anonymity and the respectful relationships ensure not only that the pupils are mutually supportive, but also that staff and pupils work collaboratively to tackle issues; a key example would be the ~~new,~~ whole school pastoral system based on 8 pillars of ‘self and surroundings’ which was initiated by the Head Girls and developed by staff. The combination of small form groups and boarding in a progression of age group areas coupled with the mixed age competitive Houses allows strong friendship within and across year groups. During the School day, there is no differentiation between day and boarding pupils.
The PSHCE and tutor programmes are designed to enable the girls to develop the skills to manage their own physical and emotional wellbeing effectively, as well as building wider life skills. Development of RSE programme has been a focus and parents from the parents’ association were supportive in their review of provision.
There is an induction programme at the start of each year to integrate new girls with existing ones and Broadening Horizons’ programme in Sixth Form which alongside careers talks, has also covered topics such as managing student finance and self-defence.
After school care for Day Pupils is provided free of charge and they are able to stay for supper with the Boarders for a nominal charge. Occasional and flexi boarding are also options for Day Pupils and the School acts as a supportive extension of their family home.
The School has continued to develop a series of “strands” inextricably linking the Junior and Senior Schools. Strong academic links now exist in the Spanish, German and French Departments and Music and PE. These links have been forged not only through shared teaching staff which means that academic expertise is enjoyed by pupils across the School, but more coherent schemes of work have also been fostered as there is a greater appreciation of what is studied at the different ages. In addition, the Languages department have done work in the Junior School where pupils there have been able to enjoy access to Language Clubs and this has further developed work done to forge closer relationships between the Junior and Senior Schools. More specifically, work on Character Strengths and co-curricular approaches, such as the Badminton Baccalaureate, give stronger golden threads that weave the Juniors and Seniors closer and create coherence in experience, whilst still giving scope for growth and development.
```
4
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## _Developing the School_
Work on “The Hub” project was completed in the academic year 2021-22 and this new building is located next to the Astro pitch to the side of the main drive. The building will serve as a multi-purpose space both for teaching groups and for self-determined learning as well as a valuable co-curricular break out space. In addition, its multi-use flexibility has already enabled the hosting of parent functions including Sixth Form Open Evening Information Sessions and Year 7 and Year 9 Induction Days. At lunch time it will be serve food and refreshments for Sixth Form pupils and will be a valuable resource for parents and other visitors to the site for events.
## **Public Benefit**
## _Bursaries_
The Board has confirmed its commitment to the provision of continued means-tested bursary funding for pupils who would otherwise find the cost of an independent school education unaffordable.
Bursaries are awarded on the basis of a family’s financial circumstances. The School has limited resources from which it can offer bursaries. Nevertheless, a range of factors are considered in making the awards and the School does not apply a simple family income threshold to determine whether an award may be made. In considering the financial need of an applicant, the size of family and the level of income and capital are taken into account, as a result the number and size of bursaries can vary considerably. In all cases the level of a bursary is determined by the extent of financial need and therefore applicants are required to complete an application form, which provides details of their income and capital. Annual reassessments are made with an updated statement of financial circumstances submitted in all cases. Parents who consider that they may need to apply for bursary support are encouraged to discuss the matter at an early stage, as bursary funds are limited.
In 2021-22, more funds than ever were made available for means-tested bursaries. 64 pupils benefited financially from a total of £639k means-tested bursary awards (2020-21: £497k). This represented 6% of gross fee income for the year (2020-21 5.0%).
## _Grant-Making and Social Investment Policy_
Badminton School is proud to accept pupils with a wide range of academic ability and from a variety of social backgrounds. Although the School is not highly selective, admission from 11+ does require pupils to sit academic examination papers, alongside their extended interview, to ensure that the pupil has the potential to benefit from a Badminton education. Children wishing to enter the Junior School will also spend a day with their peer group to assess their potential.
These measures help to ensure that the School will be able to educate and develop a prospective pupil to the best of that pupil’s potential and in line with the general standards achieved by her peers. They help the School to satisfy itself, and parents, that a potential pupil will cope with the pace of learning and benefit fully from the education that the School provides. The School’s Admissions Policy sets out
```
5
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
its admissions procedure in detail and is supported by its policy on bursaries and scholarships. An individual’s economic status, ethnicity, race, religion or disability are not relevant to the School’s admissions procedures.
## _Access to Facilities_
The School, via its commercial subsidiary, continues to offer public access to its leisure facilities. The swimming pool was used by two local schools and five local swim clubs and a wider range of local sports clubs and organisations, including Mavericks Netball Club, Redland Ladies Hockey Club, Clifton Robinsons Hockey Club and Bristol Falcons Badminton Club use the all-weather pitch and sports centre. We have seen a pleasing return of the community using our facilities post pandemic.
## _Charities (UK and Overseas)_
Pupils take an active involvement in charitable fundraising activities through the School’s ‘Philanthropy Team’ which is pupil and staff led; it is regarded as a fundamental part of School life and includes participation in a number of national fundraising days and international initiatives.
## **FINANCIAL REVIEW**
## _Financial Results and Position_
The operating surplus for the year to 31 August 2022, being net income before investment losses less income from donations and legacies and related fundraising costs, was £667k (20-21: £235k).
After donations and legacies and investment losses, the retained surplus for the year was £753k (2020-21: £338k) and this amount will be transferred to Reserves. The School generated a net cash inflow from operations of £1,505k (2020-21: £2,122k). After capital expenditure of £1,055k (2020-21: £778k) and bank loan repayments of £199k (2020-21: £180k), the School generated a net increase in cash and cash equivalents of £184k (2020-21: £1,081k). The Board therefore consider the financial affairs of the School to be satisfactory and that this will continue in the foreseeable future.
## _Financial support_
In the year ended 31 August 2022, means-tested awards with a value of £639k (2020-21: £497k) (including awards of £45k (2020-21: £83k) from restricted funds) were made. A total of 64 pupils benefited from these awards. These awards helped to widen access to the School. The Governors intend to continue to allocate a significant budget to the provision of means-tested bursary support available to prospective applicants to the School. The financial support available ranges from 10% to 100% of fees, depending on need.
## _Reserves Policy_
The School’s total unrestricted reserves as at 31 August 2022 amounted to £6,898k (2020-21: £6,153k), which the School considers sufficient to meet its day-to-day requirements and to support its future capital plans. Restricted reserves at 31 August 2022 (excluding the Endowment Fund, unchanged at £30k) amounted to £1,013k (2020-21: £1,005k) and includes restricted fixed assets of £758k (2020-21: £737k), with the remainder providing funds principally for bursary and prize funds as set out in the note to the accounts.
```
6
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The Governors’ Reserves Policy is to produce sufficient surpluses of unrestricted funds each year to maintain and replace its fixed assets and to improve continually the facilities provided by the School to its pupils. To ensure an annual surplus the School prepares a detailed income and expenditure budget including contingencies for the risk of lost income or additional expenditure that have been identified. Termly accounts are prepared and SLT, F&GP and the Board monitor results closely. External borrowing is used as and when necessary to assist in funding developments. Restricted funds are to be held in cash or investments. In implementing this policy, it is the Governors’ intention to hold such reserves to enable the School’s day-to-day working capital requirements to be met by the careful management of its short-term liquid resources. In practice this is likely to require the holding of additional reserves to fund future capital expenditure to the extent it is not funded by bank borrowings.
The School does not have any free reserves. This is attributable to the definition of free reserves by the Charities SORP specifically excluding fixed assets that are financed by long-term liabilities due to the assets being required by the charity in order to deliver its aims. The Governors' policy is to invest to keep the School at the forefront of the independent school sector. This is partly financed by current borrowing, which is the most cost-effective method of funding fixed assets consistent with the School's cash flow profile. The Governors are satisfied the current level of reserves meets the School’s requirements and Reserves Policy **.**
## _Principal Financial Management Policies_
The following is a summary of the principal financial management policies:
- The Board of Governors delegates overseeing the management of the business and financial affairs of the School to the Finance and General Purposes Committee (F&GP).
- F&GP is therefore responsible for financial matters including budgets, cash flows and management accounts, credit control, recommendations on fee levels and fee discounts and management of Capital Expenditure. F&GP also has a remit for matters, which require legal advice, human resources issues, insurance arrangements, investment policy, remuneration, estate management and banking and borrowing arrangements.
- Within the School, the DFO is responsible for the School’s finances. Departmental budgets are formally delegated in writing to Heads of Department.
## _Impact of Charitable Status on Finances_
Parents of pupils at the School have an assurance, as the School is a registered charity, that all the income of the School must be applied for educational purposes. The Board of Governors remains confident that the School brings substantial benefits to its pupils and to the local and wider community through the education that it offers.
## _Fundraising Practices_
The Governors are aware of the Charities (Protection and Social Investment) Act 2016 and recognise the importance of meeting the highest standards of practice and care in relation to fundraising activities. The School is registered with the Fundraising Regulator and their fundraising code of practice. Any submission made by a member of the general public to the Fundraising Preference Service (provided by the Fundraising Regulator) would be made notifiable to Badminton School.
```
7
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The School only raises funds from Old Badmintonians, parents, staff and those with a personal connection to the School and does not undertake fundraising campaigns to the public. The origin of unsolicited donations and legacies would be considered. No complaints were received in the year relating to the School’s fundraising activities.
## _Investment Policy_
The Governors’ investment powers are governed by the Memorandum and Articles of Association which requires all investments to be held in such funds as the Governors see fit, in accordance with English law. The investment objectives are to maintain a steady income stream from the investment assets, which were valued at £238k at the balance sheet date, to contribute towards bursaries. Governors are satisfied that the investments have performed in line with expectations in 2021-22, taking into account market conditions.
## _Freehold Land and Building_ s
The movements in fixed assets are shown in Note 8 to the Accounts.
## **CONNECTED AND RELATED CHARITIES**
The following related entities have not been incorporated in these financial statements as their activities are not under the control of the Governors of Badminton School:
- Old Badmintonians Association
- Badminton School Parents Association (“Involved”)
## **PLANS FOR FUTURE PERIODS**
The Board of Governors intends to continue its current strategy of maintaining the School’s position in a highly competitive marketplace by investing to provide a high-quality education for the School’s pupils. The Board’s detailed direction to the Executive Leadership Team for the next academic year remains essentially unchanged. However, the Board has carried out a full review of its strategy to ensure the School’s vision, its educational and pastoral offer, and its impact on our community remains relevant and valued over the next decade.
The exceptional academic success enjoyed during 2021-22 and prior years is evidence of the value added by a Badminton education. This continued success in the classroom, balanced by fine extracurricular activities, remains a high priority. Badminton continues to look for opportunities to enrich the educational experience and to future proof the School as a business, mindful of the challenging times ahead. Exploratory conversations around several educational partnerships are in progress.
The School plans to continue its initiatives to widen accessibility. The approach to bursaries is a central plank of this policy. The importance of the letting of the School’s first-class facilities to other schools as well as community groups, clubs and other charities remains of immense importance in the School’s aspirations to demonstrate real public benefit.
The Board acknowledges the importance of providing sufficient resources for the continuing routine reactive and preventative maintenance of the buildings, fixtures, fittings and grounds of Badminton School including the Grade II Listed Northcote House. During the coming five years this will remain a high priority.
```
8
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The Board of Governors systematically review the School’s Risk Register annually, both in the sub-committees and at Full Board level. The risks, divided into six categories according to the committee which oversees them (Strategic, Other Board Level Risks, Finance & General Purposes, Education & Welfare, Risk, Regulation & Compliance and Property) are therefore reviewed in detail by the committees in the Autumn Term and the Board every Spring. The School’s Senior Leadership review the risks prior to presentation to committees.
The risks and uncertainties presented by the cost of living crisis and unstable political environment have formed a particular focus of this risk-based approach and the Board has worked closely with the School’s leadership team on mitigation measures where possible and in fostering a culture of transparency and regular communications with pupils, parents, staff and all other stakeholders.
## **PRINCIPAL RISKS AND UNCERTAINTIES**
The principal risks identified, which face the School, include the following:
## EXTERNAL UNCERTAINTIES
- Impact of war in Ukraine and Chinese sabre rattling over Taiwan poses risks to future recruitment of international pupils especially from China and Hong Kong
- Longevity of charitable tax concessions irrespective of the government of the day
## _Mitigating strategies_
- Broaden international recruitment horizons beyond south-east Asia
- Model school finances on a non-charitable basis
- Understand the route to operating as a non-charitable organisation
## FINANCIAL RISKS
- The range and quality of independent school places in Bristol creates a highly competitive environment, and the Board is aware of the need to ensure that the education offered by the School remains attractive
- School fee affordability becoming a significant issue for our target market
- Costs of necessary improvements to the fabric of the school become unaffordable.
## _Mitigating strategies:_
- Eliminate all unnecessary spending and reduce non means tested fee concessions
- Strong marketing activity to keep the School at the forefront of the minds of prospective local, national and international parents
- Maintaining a reputation for academic excellence and outstanding pastoral care by recruiting and retaining the most able staff and through continual investment in facilities.
```
9
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
Through the risk management processes, the Governors are satisfied that the major risks have been adequately mitigated where necessary. It is recognised that systems can only provide reasonable but not absolute assurance that major risks have been adequately managed.
## **STRUCTURE, GOVERNANCE AND MANAGEMENT**
## _Constitution_
The School operates through a limited company (No. 257012) with an authorised share capital of fifty £1.00 shares of which 26 have been issued. All 26 shares are held by Badminton Trust. None of the Governors had any interest in the shares.
## _Governing Document_
The School’s governing document is its Memorandum and Articles of Association dated 10 June 1931, as amended by Special Resolution passed on 6 April 1949.
## _Recruitment and appointment of Trustees and governors’ interests_
The Board of Governors is self-appointing and service on the Board is for a set term. Governors are required to retire by rotation on a three-year cycle. Governors may be re-elected on completion of their term to provide continuity. The Trustees are constantly seeking to recruit and appoint high calibre volunteer Trustees to provide a broad spectrum of experience and skills. The Board seeks to have representation from professions such as the law, finance and construction, from a general business or commercial background, from former pupils and parents as well as the education sector.
The Board of Governors have carried out a detailed skills audit and self-evaluation and identified areas of need for targeted recruitment of new governors. New Governors are formally inducted into their role, including Board Policy and Procedures through a series of formal briefings by the Chair of Governors, Heads of the Senior and Junior Schools and the Clerk to the Governors. All Governors are encouraged to attend AGBIS seminars and other appropriate events throughout the year to maintain an up-to-date knowledge of their role.
## _Decision making_
The Board of Governors will routinely discuss and agree issues without a vote but in the case of financial or contentious issues the Chair will call for a vote with the resolution being carried by a simple majority. Within the School the Head has executive authority although the Director of Finance and Operations (DFO), in respect of financial matters, remains answerable to the Finance and General Purposes Committee, acting on behalf of the Full Board.
## _Organisational structure of the Charity_
The Trustees, also known as the Board of Governors, provide strategic leadership to the School. They formally meet three times a year with the Head and the DFO in attendance. The School’s DFO also serves as the Clerk to the Governors. The Main Board is supported by a series of sub-committees, which also generally meet three times a year providing written reports to the Board.
The day-to-day running of the School is delegated to the Executive Leadership Team (ELT), made up of the Head, Senior Deputy and the DFO. The ELT utilises a Senior Leadership Team (SLT), made up of Deputy Heads to assist in the leadership of the School. The DFO has the additional responsibility of acting as the finance director responsible to the Board through the Finance and General Purposes Committee.
```
10
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The work of the Board of Governors is carried out via sub-committees, which are Education & Welfare, Finance & General Purposes, Risk, Regulatory & Compliance, Property and also the Staff Council. The Board also carries out work via the Development Committee and the Health and Safety Committee. As well as the SLT, the Head appoints Middle Leaders and Heads of Department throughout the school structure to assist in the running of the organisation. Wherever sensible and appropriate and in order to encourage financial ownership and responsibility, Heads of Department manage their own budgets which are formally delegated by the Head through the DFO. All other staff members report to the relevant member of the SMT, or a relevant Middle Leader who sits under a senior manager as part of the organisational structure.
## _Relationship to Other Charities_
Badminton School actively supports the attainment of the highest standards in the independent schools sector through membership of organisations such as the Boarding Schools’ Association (BSA), the Girls’ School Association (GSA), the Independent Association of Prep Schools (IAPS), the Association of Governing Bodies of Independent Schools (AGBIS) and the Independent Schools Bursars’ Association (ISBA). The School cooperates with many local charities in their ongoing endeavours to widen public access to the environment and facilities of the School.
## _Remuneration of Key Management Personnel_
The Governors consider that they, together with the Executive Leadership Team, comprise the Key Management Personnel. All Trustees give of their time freely and no remuneration was paid in the year.
The pay and remuneration of the Senior Leadership Team is set by the Head, in consultation with the Chair and Vice-Chair of Governors and the Chair of F&GP, whilst the remuneration of the Head is set by the Chair and Vice-Chair of Governors and kept under annual review.
- Criteria are used in setting pay are:
- nature of the role and responsibilities
- competitor salaries in the region
- the sector average salary for comparable positions
- trends in pay
The Board intends to be in the upper quartile for pay for senior roles in the independent school sector. The Governors have given delegated authority to the Head to pay higher salaries for exceptional candidates where this is in the interest of the School.
## _Volunteers_
Badminton School benefits from the assistance of volunteer parents who provide social and informational support for each other and the wider Badminton Community. This voluntary organisation known as “ _Involved_ ” fulfils the role of a Parents’ Association found in many other schools. There are other volunteers such as leaders of Duke of Edinburgh expeditions and confirmation classes who willingly give up their expert time. The Board thanks these volunteers for their invaluable support and hard work.
```
11
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## _Subsidiary Entities_
The School has two fully owned trading subsidiaries. Badminton Enterprises Limited was incorporated on 16 December 2015 as a company limited by share capital registered in England and Wales, company number 09919323, and is established to generate income from the letting of School facilities. The Company pays all of its profits to Badminton School Limited under the gift aid scheme for reinvestment in the School. This includes the letting of the Sports facilities, swimming pool, the all-weather pitch and the School’s facilities for holiday sports camps and holiday language schools for overseas students.
Badminton School International Limited was incorporated on 8 May 2019 as a company limited by share capital registered in England and Wales, company number 11985814, with the intention to develop new revenue streams through partnerships overseas.
```
12
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **REFERENCE AND ADMINISTRATIVE DETAILS**
**Name of Charity** Badminton School Limited **Trading Name** Badminton School **The Trustees/Board of Governors** Mr J D Lewis MDA BSc MInstRE Chairman Mr J Chippendale BSc (resigned 13 September 2022) Mrs A Webb (ew) (resigned 1 July 2022)) Mr A Couper BSc, FIA (resigned 1 July 2022)) Mrs L Thomas LLB (Hons) (p) Mrs A Joseph LLB (rrc) (d) Miss A Wallace MA, MPhil (Cantab), PGCE (Oxon) (ew) Dr S Otton MA MBBChir FRCP FRCPath (ew) Ms A Jarratt BA (Hons) FCA (fgp) Miss H Jackson (resigned 1 July 2022) Dr M Chamberlain BA (Hons), MA, PhD (fgp) (sc) (d) Mr D Thomas (ew) Mr Martin Keogh (appointed 11 September 2021) (fgp) Mrs Anna Symington (appointed 11 September 2021) (rrc) Mrs Kay Crosse (appointed 11 September 2021) (rrc) Mr Ronald Egelman (appointed 11 September 2021) (p) (ew) Education & Welfare Committee (fgp) Finance & General Purposes Committee (p) Property Committee (rrc) Risk, Regulatory & Compliance (d) Development Committee (sc) Staff Council The Chair attends all sub-committee meetings
```
13
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **REFERENCE AND ADMINISTRATIVE DETAILS (Continued)**
|
**Head**|Mrs R Tear BSc (Hons), MA, PGCE, PGDip (resigned 31|
|---|---|
||August 2022)|
|**Acting Head**|Mr Stuart Dalley BA (Hons), MA, PGCE (appointed 1|
||September 2022)|
|
**Director of Finance and Operations**|Mr M R Waymouth MA MCGI Cert IoD CMgr FCMI|
||(resigned 31 July 2022)|
|**Director of Finance and Operations**|Mr D R Eley BSc (Hons) ACA (appointed 4 July 2022)|
|**(Interim)**||
|
**Charity Registration Number**|311738|
|**Company Registration Number**|257012|
|
**Registered Office**|Badminton School|
||Westbury-on-Trym|
|
**Independent Auditors**|Haysmacintyre LLP|
||10 Queen Street Place|
||London EC4R 1AG|
|
**Bankers**|Barclays|
||4 Queen Street|
||Bath BA1 1HE|
|
**Solicitors**|Veale Wasbrough Vizards LLP|
||Narrow Quay House|
||Narrow Quay|
||Bristol BS1 4QA|
|**Insurance Brokers**|Marsh|
||4 Milton Road|
||Haywards Heath|
||RH16 1AH|
```
14
```
**BADMINTON SCHOOL LIMITED GOVERNOR’S REPORT (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **STATEMENT OF GOVERNORS’ RESPONSIBILITIES**
Company law requires the Governors to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the School and of the surplus or deficit of the School for that period. In preparing those financial statements, the Governors are required to:
- Select suitable accounting policies and apply them consistently
- Observe methods and principles in the Charities SORP
- Make judgements and estimates that are reasonable and prudent
- State whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements
- Prepare the financial statements on the going concern basis unless it is inappropriate to assume that the charitable company will continue in operation
The Governors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the School and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the School and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
This report has been prepared in accordance with the governing document, the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the 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 (FRS 102) (effective 1 January 2015).
The Governors confirm that the Accounts comply with relevant requirements of the Governing Document and with current statutory requirements. The Governors confirm that they have complied with the duty in section 4 of the Charities Act 2006 to have due regards to the Charity Commission’s general guidance on public benefit.
## **PROVISION OF INFORMATION TO AUDITORS**
The Governors who were in office on the date of approval of these financial statements have confirmed, as far as they are aware, that there is no relevant audit information of which the auditors are unaware. Each of the Governors have confirmed that they have taken all of the steps that they ought to have taken as Governors in order to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.
## **AUDITORS**
A resolution proposing the appointment of auditors will be tabled at the Annual General Meeting.
**In approving the Governors’ Report, the Governors also approve the Strategic Report in their capacity as company directors.**
On behalf of the Board
Justin Lewis Chair of Governors 13 Dec 2022
```
15
```
## **INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF BADMINTON SCHOOL LIMITED**
## **Opinion**
We have audited the financial statements of Badminton School Limited for the year ended 31 August 2022 which comprise the Consolidated Statement of Financial Activities, the Consolidated and Charity Balance Sheets, the Consolidated Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
- give a true and fair view of the state of the group’s and of the parent charitable company’s affairs as at 31 August 2022 and of the group’s and parent charitable company’s net movement in funds, including the income and expenditure, for the year then ended;
- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
- have been prepared in accordance with the requirements of the Companies Act 2006.
## **Basis for opinion**
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
## **Conclusions relating to going concern**
In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
## **Other information**
The trustees are responsible for the other information. The other information comprises the information included in the Governor’s Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
```
16
```
**INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF BADMINTON SCHOOL LIMITED**
## **Opinions on other matters prescribed by the Companies Act 2006**
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Governor’s Report (which includes the strategic report and the directors’ report prepared for the purposes of company law) for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the strategic report and the directors’ report included within the Governor’s Report have been prepared in accordance with applicable legal requirements.
## **Matters on which we are required to report by exception**
In the light of the knowledge and understanding of the group and the parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Governor’s Report (which incorporates the strategic report and the directors’ report).
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent charitable company; or
- the parent charitable company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of trustees’ remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.
## **Responsibilities of trustees for the financial statements**
As explained more fully in the governor’s responsibilities statement set out on page 15, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the group’s and the parent charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.
## **Auditor’s responsibilities for the audit of the financial statements**
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
```
17
```
## **INDEPENDENT AUDITORS’ REPORT TO THE MEMBERS OF BADMINTON SCHOOL LIMITED**
Based on our understanding of the group and the environment in which it operates, we identified that the principal risks of non-compliance with laws and regulations related to the independent school regulations, safeguarding regulations, health and safety requirements, GDPR, employment law and charity law, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and Charities Act 2011 and consider other factors such as payroll tax.
We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to the improper recognition of revenue and management bias in accounting estimates. Audit . Audit procedures performed by the engagement team included:
- Inspecting correspondence with regulators and tax authorities;
- Discussions with management including consideration of known or suspected instances of noncompliance with laws and regulation and fraud;
- Evaluating management’s controls designed to prevent and detect irregularities;
- Identifying and testing journals; and
- Challenging assumptions and judgements made by management in their critical accounting estimates
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
## **Use of our report**
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an Auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members, as a body, for our audit work, for this report, or for the opinions we have formed.
Adam Halsey (Senior Statutory Auditor) For and on behalf of Haysmacintyre LLP, Statutory Auditor 10 Queen Street Place
London EC4R 1AG
Date: 20 December 2022
```
18
```
## **BADMINTON SCHOOL LIMITED CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES (incorporating income and expenditure account) FOR THE YEAR ENDED 31 AUGUST 2022**
||||**Restricted and**|||
|---|---|---|---|---|---|
|||**Unrestricted**|**Endowment**|**Total**|**Total**|
|||**Funds**|**Funds**|**2022**|**2021**|
||**Notes**|**£’000**|**£’000**|**£’000**|**£’000**|
|**INCOME FROM:**||||||
|**Charitable activities**||||||
|Fees receivable|2|11,148|-|11,148|9,315|
|Extras – optional subjects||372|-|372|320|
|Other educational income||177|-|177|88|
|**Other trading activities**||||||
|Trading company||362|-|362|121|
|Investments||-|-|-|-|
|Donations and legacies||-|97|97|62|
|Grant income||-|-|-|149|
|||-----------------------|-------------------|---------------------|---------------------|
|**TOTAL INCOME**||12,059|97|12,156|10,055|
|||-----------------------|-------------------|---------------------|---------------------|
|**EXPENDITURE ON:**||||||
|Raising funds|4|8|-|67|83|
|**Charitable activities**||||||
|School operating costs|4|11,306|78|11,317|9,668|
|||---------------------|-------------------|---------------------|---------------------|
|**TOTAL EXPENDITURE**||11,314|78|11,392|9,758|
|||---------------------|-------------------|---------------------|---------------------|
|**NET SURPLUS BEFORE INVESTMENT**||745|19|764|297|
|**GAINS**||||||
|Investment gains / (losses)|9|-|(11)|(11)|41|
|||---------------------|-------------------|--------------------|--------------------|
|**NET INCOME**||745|8|753|338|
|Fund balances brought forward||6,153|1,034|7,187|6,850|
|||-----------------------|-------------------|-----------------------|-----------------------|
|**FUND BALANCES CARRIED FORWARD**|16,17|£6,898|£1,042|£7,940|£7,188|
|||============|==========|============|============|
All of the School’s activities relate to continuing operations.
There are no other gains or losses other than those set out above. The notes on pages 22 to 40 form part of these accounts.
Comparative figures for unrestricted and restricted movements are shown in note 23.
```
19
```
**Company number: 257012**
## **BADMINTON SCHOOL LIMITED CONSOLIDATED AND CHARITY BALANCE SHEETS AT 31 AUGUST 2022**
|||**GROUP**|**GROUP**|**CHARITY**|**CHARITY**|
|---|---|---|---|---|---|
|||**2022**|**2021**|**2022**|**2021**|
||**Notes**|**£’000**|**£’000**|**£’000**|**£’000**|
|**FIXED ASSETS**||||||
|Tangible assets|8|12,213|11,964|12,213|11,964|
|Investments|9|227|238|227|238|
|||-----------------------|-----------------------|-----------------------|-----------------------|
|||12,440|12,202|12,440|12,202|
|**CURRENT ASSETS**||||||
|Debtors|10|537|322|419|286|
|Cash at bank and in hand||3,475|3,291|3,297|3,258|
|||----------------------|----------------------|----------------------|----------------------|
|||4,012|3,613|3,716|3,544|
|**CREDITORS: Amounts falling**||||||
|**due within one year**|11|(4,252)|(3,545)|(4,249)|(3,542)|
|||-----------------------|-----------------------|-----------------------|-----------------------|
|**NET CURRENT**||(240)|68|(533)|2|
|**(LIABILITIES)/ASSETS**||||||
|||-----------------------|-----------------------|-----------------------|-----------------------|
|**TOTAL ASSETS LESS CURRENT**||12,200|12,270|11,907|12,204|
|**LIABILITIES**||||||
|**CREDITORS: Amounts falling**|12|(4,259)|(5,082)|(4,259)|(5,082)|
|**due after one year**||||||
|||------------------------|------------------------|------------------------|------------------------|
|**NET ASSETS**||7,941|7,188|7,648|7,122|
|||=============|=============|=============|=============|
|**FUNDS AND CAPITAL**||||||
|Share capital|15|-|-|-|-|
|Endowment funds|16,17|30|30|30|30|
|Restricted funds|16,17|1,013|1,005|1,013|1,033|
|Unrestricted funds|17|6,898|6,153|6,605|5,716|
|||-----------------------|-----------------------|-----------------------|-----------------------|
|**TOTAL FUNDS**||£7,941|£7,188|£7,648|£6,779|
|||============|============|============|============|
The financial statements were approved and authorised for issue by the Board of Governors on 13 December 2022 and were signed below on its behalf by:
J D Lewis A Jarratt _Chair of Governors Governor_
The notes on pages 22 to 40 form part of these accounts.
The parent charity’s surplus for the year was £526k (2021: deficit of £301k).
```
20
```
## **BADMINTON SCHOOL LIMITED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 AUGUST 2022**
|||||**2022**|**2021**|
|---|---|---|---|---|---|
||||**Note**|**£’000**|**£’000**|
||**Net cash inflow from operations:**|||||
||Net cash provided by operations||A|1,505|2,122|
||**Cash flows from investing activities:**|||||
||Income from investments|||-|-|
||Interest paid|||(67)|(83)|
||Payments to acquire tangible fixed assets|||(1,055)|(778)|
|||||--------------------|--------------------|
||**Net cash used in investing activities**|||(1,122)|(861)|
||**Cash flows from financing activities:**|||||
||New bank loan finance|||-|-|
||Bank loan repayments|||(199)|(180)|
|||||--------------------|--------------------|
||**Net cash provided by financing activities**|||(199)|(180)|
|||||---------------------|---------------------|
||**Change in cash and cash equivalents in the reporting period**||B|184|1,081|
||Net cash and cash equivalents at beginning of period|||3,291|2,210|
|||||----------------------|----------------------|
||Net cash and cash equivalents at end of period||B|£3,475|£3,291|
|||||===========|===========|
|**A.**|**RECONCILIATION OF NET INCOME TO**|||**2022**|**2021**|
||**NET CASH INFLOW FROM OPERATIONS**|||**£**|**£**|
||Net income|||753|338|
||Interest payable|||67|83|
||Interest receivable|||-|-|
||Investment losses / (gains)|||11|(41)|
||Depreciation of tangible fixed assets|||806|799|
||Decrease / (increase) in debtors|||(215)|206|
||(Decrease) / increase in creditors|||83|737|
|||||---------------------|---------------------|
||**Net cash inflow from operations**|||£1,505|£2,122|
|||||===========|===========|
||**B**
**ANALYSIS OF CHANGES IN DEBT**|||||
|||**At**|||**At**|
|||**1 September**|||**31 August**|
|||**2021**|**Cash flows**|**Other changes**|**2022**|
|||**£’000**|**£’000**|**£’000**|**£’000**|
||**GROUP**|||||
||Cash at bank and in hand|3,291|184|-|3,475|
||Bank loans – current|(184)|184|(922)|(922)|
||Bank loans – repayable after one year|(3,437)|-|937|(2,500)|
|||-----------------------|--------------------|---------------------|-----------------------|
|||£(330)|£368|£15|£53|
|||============|==========|===========|============|
```
21
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2022**
## **1. ACCOUNTING POLICIES**
## **Basis of preparation**
The financial statements have been prepared in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102), the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) Second Edition.
The accounting policies set out below have been applied in preparing the financial statements for the year ended 31 August 2022 and the comparative information presented in these financial statements for the year ended 31 August 2021. The financial statements are drawn up under the historical cost convention except that investments are carried at market value.
The School is a Public Benefit Entity registered as a charity in England and Wales and a company limited by guarantee. It was incorporated on 10 June 1931 (company number: 00257012) and registered as a charity (charity number: 311738).
## **Preparation of accounts on a going concern basis**
The Governors consider there are no material uncertainties about the Charity’s ability to continue as a going concern. The review of our financial position, reserves levels and future plans gives Governors confidence the charity remains a going concern for the foreseeable future.
## **Group financial statements**
These financial statements consolidate the results of the School and its wholly-owned subsidiary Badminton Enterprises Limited on a line by line basis. In accordance with Section 408 of the Companies Act 2006, no separate Statement of Financial Activities is presented for Badminton School Limited.
The school has not consolidated the results of its wholly-owned subsidiary Badminton School International Limited on the basis this is not material for the purpose of giving a true and fair view. Further details can be found in note 3.
The Charity has taken advantage of the exemption available to a qualifying entity in FRS 102 from the requirement to present a charity only Cash Flow Statement within the consolidated financial statements.
## **Critical accounting judgements and key sources of estimation uncertainty**
In the application of the accounting policies, the Governors are required to make judgement, estimates, and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affected current and future periods.
In the view of the Governors, no assumptions concerning the future or estimation uncertainty affecting assets or liabilities at the balance sheet date are likely to result in a material adjustment to their carrying amounts in the next financial year.
```
22
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **1. ACCOUNTING POLICIES (continued)**
## **Income recognition**
All income is recognised once the charity has entitlement to income, it is probable that income will be received and the amount of income receivable can be measured reliably.
Fees receivable and charges for services and use of the premises, less any allowances, scholarships, bursaries granted by the School against those fees, but including contribution received from restricted funds, are accounted for in the period in which the service is provided.
Income from donations and legacies is accounted for as and when entitlement arises, the amount can be reliably quantified and the economic benefit to the School is considered probable.
Grant income relates to the Government’s Coronavirus Job Retention Grant (CJRG) and is recognised under the accruals basis in line with staff costs .
Investment income is accounted for on an accruals basis.
## **Expenditure**
Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. It is allocated to expense headings on a direct cost basis. The irrecoverable element of VAT is included with the item of expense to which it relates.
Expenditure on raising funds consist of interest payable on bank borrowings and discounts under the Fees in Advance Scheme.
All costs associated with the provision of education are allocated to charitable activities.
Governance costs comprise the costs of running the School, including strategic planning for its future development, external audit, and all other costs of complying with constitutional and statutory requirements.
Intra-group sales and charges are excluded from trading income and expenditure.
## **Financial instruments**
Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised with the exception of investments, which are held at fair value. Financial assets held at amortised cost comprise cash at bank and in hand, together with trade and other debtors. A specific provision is made for debts for which recoverability is in doubt. Cash at bank and in hand is defined all cash held in instant access bank accounts and used as working capital. Financial liabilities held at amortised cost comprise all creditors except social security and other taxes and provisions.
```
23
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **1. ACCOUNTING POLICIES (continued)**
## **Tangible fixed assets**
Freehold land and buildings, major extensions and improvements are all capitalised. Expenditure relating to other items costing £1,000 or more with a useful life in excess of one year will also be capitalised.
Depreciation is provided on all tangible fixed assets retained for use by the School, other than freehold land, at rates calculated to spread each asset’s cost, less its estimated residual value, evenly over its expected useful economic life, which for each class of asset has been agreed as follows:-
Assets in the course of construction nil Freehold buildings 50 years Improvements to property 10 – 20 years IT infrastructure 8 – 10 years Furniture and equipment 6 – 10 years Motor vehicles 8 years Computers 4 years All weather pitch 6 – 25 years
## **Investments**
Investments are a form of basic financial instruments and are initially shown in the financial statements at market value. Movements in the market values of investments are shown as unrealised gains and losses in the Statement of Financial Activities.
Profits and losses on the realisation of investments are shown as realised gains and losses in the Statement of Financial Activities. Realised gains and losses on investments are calculated between sales proceeds and their opening carrying values or their purchase value if acquired subsequent to the first day of the financial year. Unrealised gains and losses are calculated as the difference between the fair value at the year end and their carrying value. Realised and unrealised investment gains and losses are combined in the Statement of Financial Activities.
## **Debtors**
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
## **Creditors and provisions**
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
## **Fees in Advance Scheme**
The School operates a Fees in Advance Scheme under which parents may pay in advance, in part or in full, for education that is to be provided in future years. Amounts received in advance are shown as liabilities until they are either taken to income in the term to which they are applied or else refunded.
```
24
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **1. ACCOUNTING POLICIES (continued)**
## **Fund accounting**
Unrestricted funds are donations and other income receivable or generated for the objects of the charity.
Designated funds are unrestricted funds earmarked by the trustees for particular purposes. Restricted funds are those funds which are to be used in accordance with specific instructions imposed by the donor or trust deed.
## **Taxation**
The company is a registered charity and, as such, its charitable income is exempt from tax, so long as its income is applied for charitable purposes only.
## **Operating lease commitments**
Rentals in respect of assets held under operating leases are charged to the Statement of Financial Activities on a straight line basis over the term of the lease.
## **Employee benefits**
## _Short term benefits_
Short term benefits including holiday pay are recognised as an expense in the period in which the service is received.
## _Employee termination benefits_
Termination benefits are accounted for on an accrual basis and in line with FRS 102.
## _Pensions_
Following the withdrawal from the Teachers’ Pensions scheme on 31[st] Aug 2021, the School now offers a Defined Contribution scheme for Teachers that is specific to Badminton. The name of the scheme is the ‘Aviva Pension Trust for Independent Schools’ (APTIS).
For non-teaching members of staff, the School operated a group occupational pension scheme until 30 September 2001. After that date the School commenced a group personal pension plan and a stakeholder scheme was also available. The assets of these schemes are held separately from those of the School being invested in insurance companies.
```
25
```
## **BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**2.**|**FEES RECEIVABLE**|**2022**|**2021**|
|---|---|---|---|
|||**£**|**£**|
|||**£’000**|**£’000**|
||Gross fees receivable|12,453|11,290|
||Less: Allowances|(435)|(1,300)|
||Bursaries|(684)|(497)|
||Scholarships|(231)|(261)|
|||----------------------|----------------------|
|||11,103|9,232|
||Add back bursaries and scholarships funded by restricted funds|45|83|
|||----------------------|----------------------|
|||£11,148|£9,315|
|||===========|===========|
## **3. INCOME FROM SUBSIDIARY’S TRADING ACTIVITES**
The Charity owns the whole of the share capital of Badminton Enterprises Limited, a company registered in the United Kingdom with number 9919323, which was incorporated on 16 December 2015. The company’s principal activities are the letting of School facilities including the swimming pool, the allweather hockey pitch and providing the School’s facilities for holiday sports camps and holiday language schools for overseas students. The company pays all of its profits to Badminton School Limited under the Gift Aid scheme. The company intends to distribute its profits to the parent charity during the 2022 financial year.
Its trading results for the year, as extracted from the audited accounts, are summarised below:
||**2022**|**2021**|
|---|---|---|
||**£’000**|**£’000**|
|Turnover|362|121|
|Cost of Sales|(10)|(10)|
||---------------------|---------------------|
|Gross Profit|352|111|
|Administrative Expenses|(59)|(45)|
||---------------------|---------------------|
|Net Profit|293|66|
|Profit on ordinary activities before taxation|293|66|
|Taxation|||
||---------------------|---------------------|
|Profit for the financial period|293|£66|
||===========|===========|
|**Distributions**|||
|Gift Aid to Badminton School|(66)|(71)|
|Reserves brought forward and carried forward|293|66|
||===========|===========|
At 31 August 2022 the company had assets of £376k, liabilities of £83k and share capital of £1.
```
26
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
The Charity owns the whole of the share capital of Badminton School International Limited, a company registered in the United Kingdom with number 11985814, which was incorporated on 8 May 2019.
The company’s principal activities are to explore opportunities for educational consultancy, potential for partnerships with capital investors in the educational area to share Badminton’s expertise and brand, and to raise capital for the Badminton Trust. The Board agreed a Memorandum of Understanding (dated 8 January 2022) with an international partner to develop a Project Agreement to open the first of a number of schools overseas following a period of consultancy to develop the project.
Its trading results for the year, as extracted from the audited accounts, are summarised below:
||**2022**|**2021**|
|---|---|---|
||**£’000**|**£’000**|
|Turnover|-|70|
|Administrative Expenses|19|(64)|
||----------------|-------------------|
|(Loss)/Profit for the financial period|(19)|£6|
||========|==========|
|**4.**|**ANALYSIS OF**|**Staff**||**Other**||
|---|---|---|---|---|---|
||**EXPENDITURE**|**Costs**|**Depreciation**|**Costs**|**Total**|
|||**2022**|**2022**|**2022**|**2022**|
|||**£’000**|**£’000**|**£’000**|**£’000**|
||**Raising funds**|||||
||Trading costs|-|-|8|8|
||Fundraising costs|-|-|67|67|
||**Charitable activities**|||||
||Finance|-|-|19|19|
||Marketing|201|-|375|576|
||Teaching costs|5,032|123|231|5,386|
||Welfare costs|1,214|-|156|1,370|
||Premises costs|280|648|974|1,902|
||Grants, awards and prizes|-|31|47|78|
||Support costs|848|4|1,105|1,957|
||Governance costs|-|-|29|29|
|||---------------------|-------------------|--------------------|--------------------|
|||£7,575|£806|£3,011|£11,392|
|||============|==========|==========|===========|
```
27
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **4. ANALYSIS OF EXPENDITURE (CONTINUED)**
_**Comparative analysis of total expenditure**_
|**ANALYSIS OF**|**Staff**||**Other**||
|---|---|---|---|---|
|**EXPENDITURE**|**Costs**|**Depreciation**|**Costs**|**Total**|
||**2021**|**2021**|**2021**|**2021**|
||**£’000**|**£’000**|**£’000**|**£’000**|
|**Raising funds**|||||
|Trading costs|-|-|7|7|
|Fundraising costs|-|-|83|83|
|**Charitable activities**|||||
|Finance|-|-|17|17|
|Marketing|170|-|295|465|
|Teaching costs|4,242|134|129|4,505|
|Welfare costs|1,099|-|94|1,193|
|Premises costs|269|634|856|1,759|
|Grants, awards and prizes|-|29|102|131|
|Support costs|742|2|831|1,575|
|Governance costs|-|-|23|23|
||---------------------|-------------------|----------------------|--------------------|
||£6,522|£799|£2,437|£9,758|
||============|==========|============|===========|
|**GOVERNANCE COSTS**|||**2022**|**2021**|
||||**£’000**|**£,000**|
|Governors’ training and expenses|||2|-|
|Auditors remuneration – audit|||19|18|
|Auditors’ remuneration – other|||6|5|
|Other|||-|-|
||||--------------------|--------------------|
||||£27|£23|
||||==========|==========|
During the year Governors received reimbursement for travel expenses totalling £ 1,848 (2021: £Nil).
The company has purchased indemnity insurance on behalf of the Governors. The level of cover received is £5,000,000. It is not possible to identify the cost of this cover as the premium is not separately analysed by the Company’s insurance brokers.
```
28
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**5.**|**STAFF COSTS**|**2022**|**2021**|
|---|---|---|---|
|||**£’000**|**£’000**|
||Salaries and wages|5,935|5,275|
||Social Security costs|581|483|
||Pension costs|830|752|
||Redundancy and termination payments|215|-|
||Other costs|14|12|
|||-----------------------|-----------------------|
|||£7,575|£6,522|
|||============|============|
||The average number of employees during the year was as follows:|**2022**|**2021**|
|||**Number**|**Number**|
||Teaching staff|113|108|
||Support and administration|115|121|
|||--------------|--------------|
|||228|229|
|||=======|=======|
The number of employees whose emoluments exceeded £60,000 (excluding pensions) are as follows:
||**2022**|**2021**|
|---|---|---|
||**Number**|**Number**|
|£60,001 - £70,000|0|1|
|£70,001 - £80,000|2|2|
|£100,001 - £110,000|1|0|
|£151,001 - £160,000|1|1|
||=======|=======|
The key management personnel of the School include the Governors who are not remunerated. The total employee benefits of the key management personnel of the School were £465,175 (2021: £455,800).
|**6.**|**INTEREST PAYABLE**|**2022**|**2021**|
|---|---|---|---|
|||**£’000**|**£’000**|
||Revolving credit facility|46|64|
||Bank loans|19|17|
||Bank charges|2|2|
|||--------------|--------------|
|||67|83|
|||========|========|
```
29
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**7.**|**SURPLUS ON ORDINARY ACTIVITIES FOR THE YEAR**|**2022**|**2021**|
|---|---|---|---|
|||**£’000**|**£’000**|
||The surplus on ordinary activities for the year is stated|||
||after charging:|||
||Depreciation of owned assets|806|799|
||Operating lease rentals|24|34|
||Auditor’s remuneration excluding VAT:|-|-|
||Audit – School|16|14|
||Audit – trading subsidiary|2|2|
||Audit – International|1|1|
||Non-audit services|6|6|
|||========|========|
## **8. TANGIBLE FIXED ASSETS – GROUP AND CHARITY**
||**Freehold**|**Assets in the**|**All**|**Furniture**||
|---|---|---|---|---|---|
||**land and**|**Course of**|**weather**|**fittings &**||
||**buildings**|**Construction**|**pitch**|**equipment**|**Total**|
||**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|
|**Cost**||||||
|At 1 September 2021|18,881|217|482|5,427|25,007|
|Additions|100|704|-|251|1,055|
|Disposals|-|-|-|-|-|
|Transfer|823|(823)|-|-|-|
||-------------------------|-------------------------|---------------------|------------------------|-------------------------|
|At 31 August 2022|19,804|98|482|5,678|26,062|
||-------------------------|-------------------------|---------------------|------------------------|-------------------------|
|**Depreciation**||||||
|At 1 September 2021|8,114|-|453|4,476|13,043|
|Charge|567|-|6|233|806|
|Disposals|-|-|-|-|-|
||------------------------|------------------------|---------------------|-------------------------|------------------------|
|At 31 August 2022|8,681|-|459|4,709|13,849|
||------------------------|------------------------|---------------------|-------------------------|------------------------|
|**Net Book Value**||||||
|At 31 August 2022|£11,123|£98|£23|£969|£12,213|
||=============|===========|===========|============|=============|
|At 31 August 2021|£10,767|£217|£29|£951|£11,964|
||=============|===========|===========|============|=============|
All the above assets are held for direct charitable purposes.
```
30
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**9.**|**INVESTMENTS**|**Group**|**Group**|**Charity**|**Charity**|
|---|---|---|---|---|---|
|||**2022**|**2021**|**2022**|**2021**|
|||**£’000**|**£’000**|**£’000**|**£’000**|
||**Listed investments**|||||
||At 1 September 2021|197|
197|197|197|
||Unrealised gain/(loss)|30|
41|30|
41|
|||-------------------|-------------------|-------------------|-------------------|
||**At 31 August 2022**|227|238|227|
238|
|||==========|==========|==========|==========|
|**`**||||||
||Investment in subsidiary|-|
-|-|
-|
|||-------------------|-------------------|-------------------|-------------------|
||**At 31 August 2022**|£227|
£238|£227|
£238|
|||==========|==========|==========|==========|
The listed investments consist of common investment funds managed by BlackRock Investment Management (UK) Limited.
Details of the subsidiary are shown in note 3.
|**10.**|**DEBTORS**|**Group**||**Charity**|**Charity**|
|---|---|---|---|---|---|
|||**2022**|**2021**|**2022**|**2021**|
|||**£’000**|**£’000**|**£’000**|**£’000**|
||School fees|154|107|155|107|
||Other debtors|23|59|23|21|
||Amounts owed by subsidiary|-|-|79|2|
||Prepayments and accrued income|360|156|162|156|
|||-------------------|-------------------|-------------------|-------------------|
|||£537|£322|£419|£286|
|||==========|==========|==========|==========|
The bad debt expense for the period was £ nil (2021: £nil).
```
31
```
## **BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**11.**|**CREDITORS: Amounts falling due within**|**Group**|**Group**||**Charity**|
|---|---|---|---|---|---|
||**one year**|**2022**|**2021**|**2022**|**2021**|
|||**£’000**|**£’000**|**£’000**|**£’000**|
||Current instalments due on bank loan|922|184|922|
184|
||(note 12a)|||||
||Fees in Advance scheme (note 13)|248|138|248|
138|
||Other school fees received in advance|2,186|2,241|2,186|
2,241|
||Other amounts received in advance|293|285|293|
285|
||(note 12b)|||||
||Accruals|68|197|66|
195|
||Other creditors|185|143|184|
143|
||Other tax and social security|142|124|142|
124|
||Trade creditors|208|233|208|
233|
|||---------------------|---------------------|---------------------|
---------------------|
|||£4,252|£3,545|£4,249|
£3,543|
|||===========|===========|===========|
===========|
|**12.**|**CREDITORS: Amounts falling due after**|||**2022**|**2021**|
||**more than one year - GROUP AND CHARITY**|||**£’000**|**£’000**|
||Bank loan (note 12a)|||2,500|3,437|
||Fees in Advance scheme (note 13)|||232|5|
||Other amounts received in advance (note 12b)|||1,527|1,640|
|||||-----------------------|-----------------------|
|||||£4,259|£5,082|
|||||============|
===========|
- (a) The School has entered into three loan agreements with Barclays. The loans are secured against all of the assets of the School, including a first legal charge on the freehold land and building.
- Interest accrues at 1.94% on the fixed loan of £708k, and at LIBOR plus 0.75% on a floating rate loan of £593k. During the 2017 financial the School entered into a revolving credit agreement, with £2.5m repayable in 10 years from the facility agreement date and an interest rate of LIBOR plus 1.55%. A further £1.5m of available facility remains undrawn at the balance sheet date.
||**2022**|**2021**|
|---|---|---|
|The bank loan is due for repayment as follows:|**£’000**|**£’000**|
|Within one to two years|-|184|
|Within two to five years|2,500|753|
|Beyond five years|-|2,500|
||---------------------|---------------------|
|Due after one year|2,500|3,437|
|Repayable within one year|922|184|
||-----------------------|-----------------------|
||£3,422|£3,621|
||============|============|
(b) The amount of £293k plus £1,527k due after one year (2021: £285k plus £1,640k) represents deposits for fees paid by parents. The amounts have been allocated between amounts falling due within and over one year based on the dates when the girls are expected to leave the School.
```
32
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **13. FEES IN ADVANCE SCHEME – GROUP AND CHARITY**
Parents may enter into a contract to pay the School up to the equivalent of seven years’ tuition fees in advance. The money may be returned subject to specific conditions on the receipt of one term’s notice. Assuming pupils will remain in the School, advance fees will be applied as follows.
||**2022**|**2021**|
|---|---|---|
||**£’000**|**£’000**|
|Within one to two years|232|5|
|Within two to five years|-|-|
||-----------------|-----------------|
|Due after one year (note 12)|232|5|
|Within one year (note 11)|248|138|
||------------------|------------------|
||£480|£143|
||==========|===========|
The balance represents the accrued liability under contracts. The movements during the year were:
||**2022**|**2021**|
|---|---|---|
||**£’000**|**£’000**|
|Balance at 1 September 2021|143|58|
|New contracts|496|152|
|Amounts accrued to contracts|-|-|
|Amounts returned|-|-|
||-----------------|-----------------|
||639|210|
|Amounts utilised in payment of fees|(159)|(67)|
||------------------|------------------|
|Balance at 31 August 2022|£480|£143|
||=========|=========|
```
33
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**14.**|**ANALYSIS OF DEFERRED INCOME -**|||
|---|---|---|---|
||**GROUP AND CHARITY**|**2022**|**2021**|
|||**£’000**|**£’000**|
||Fees in advance at 1 September 2021|2,241|1,726|
||Applied during the year|2,186|2,241|
||Released during the year|(2,241)|(1,726)|
|||------------------------|------------------------|
||Fees in advance at 31 August 2022|£2,186|£2,241|
|||============|============|
||Deposits at 1 September 2021|1,925|1,715|
||Applied during the year|496|546|
||Released during the year|(601)|(336)|
|||-----------------------|-----------------------|
||Deposits at 31 August 2022|£1,820|£1,925|
|||============|==========|
|**15.**|**SHARE CAPITAL – CHARITY**|**2022**|**2021**|
|||**£**|**£**|
||**Authorised**|||
||‘A’ shares of £1 each|£50|£50|
|||========|========|
||**Allotted, issued and fully paid**|||
||‘A’ shares of £1 each|£26|£26|
|||========|========|
The Company is under the control of Badminton Trust, which owns all the issued shares.
```
34
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **16. RESTRICTED AND ENDOWMENT FUNDS**
||**At 1**|||||**At**|
|---|---|---|---|---|---|---|
||**September**|||**Unrealised**||**31 August**|
||**2021**|**Income**|**Expenditure**|**Gains**|**Transfers**|**2022**|
||**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|
|**_Unrestricted Funds_**|||||||
|General Fund|6,153|12,059|(11,314)|-|-|6,898|
||----------------------|-------------------|-------------------|----------------------|----------------------|----------------------|
||6,153|12,059|(11,314)|-|-|6,898|
|**_Endowment Funds_**|||||||
|Lady Frank Fund|10|-|-|-|-|10|
|Mark Richmond Music|20|-|-|-|-|20|
|Award|||||||
||----------------------|-------------------|-------------------|----------------------|----------------------|----------------------|
||30|-|-|-|-|30|
|**_Restricted Funds_**|||||||
|Mark Richmond Music|||||||
|Award|5|-|-|-|-|5|
|Ooyevaar Library Fund|1|0|(1)|-|-|-|
|Sanderson Bursary|||||||
|Fund|211|12|(5)|(11)|-|207|
|Urquhart Travel Fund|21|-|-|-|-|21|
|John James Bursary|||||||
|Fund|10|30|(39)|-|-|1|
|John James Prizes Fund|17|2|(1)|-|-|18|
|John James Tools of|||||||
|The Trade Fund|3|-|-|-|-|3|
|Thrive Campaign|737|53|(32)|-|-|758|
||----------------------|-------------------|-------------------------|----------------------|---------------------|----------------------|
||1,005|97|(78)|(11)|-|1,013|
||-----------------------|---------------------|-------------------------|----------------------|----------------------|-----------------------|
||£7,188|12,156|(11,392)|(11)|-|7,941|
||============|==========|=============|===========|==========|============|
```
35
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **16. RESTRICTED AND ENDOWMENT FUNDS (continued)**
_**Comparative fund movements in year**_
||**At 1**|||||**At**|
|---|---|---|---|---|---|---|
||**September**|||**Unrealised**||**31 August**|
||**2020**|**Income**|**Expenditure**|**Losses**|**Transfers**|**2021**|
||**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|
|**_Unrestricted Funds_**|||||||
|General Fund|5,787|9,993|(9,627)|-|-|6,153|
||----------------------|-------------------|-------------------|----------------------|----------------------|----------------------|
||5,787|9,993|(9,627)|-|-|6,153|
|**_Endowment Funds_**|||||||
|Lady Frank Fund|10|-|-|-|-|10|
|Mark Richmond Music|20|-|-|-|-|20|
|Award|||||||
||----------------------|-------------------|-------------------|----------------------|----------------------|----------------------|
||30|-|-|-|-|30|
|**_Restricted Funds_**|||||||
|Mark Richmond Music|||||||
|Award|5|-|-|-|-|5|
|Ooyevaar Library Fund|7|-|(6)|-|-|1|
|Sanderson Bursary|||||||
|Fund|189|23|(42)|41|-|211|
|Urquhart Travel Fund|22|-|(1)|-|-|21|
|John James Bursary|||||||
|Fund|20|30|(40)|-|-|10|
|John James Prizes Fund|17|1|(1)|-|-|17|
|John James Tools of|||||||
|the Trade Fund|3|-|-|-|-|3|
|Annual Fund|3|-|(3)|-|-|-|
|Travel Bursary|-|7|(8)|-|-|-|
|Barry T Jones Fund|1|-|-|-|-|-|
|Thrive Campaign|765|1|(29)|-|-|737|
|Other restricted funds|||||||
|<£500|1|-|(1)|-|-|-|
||----------------------|-------------------|-------------------------|----------------------|---------------------|----------------------|
||1,033|62|(131)|41|-|1,005|
||-----------------------|---------------------|-------------------------|----------------------|----------------------|-----------------------|
||£6,850|£10,055|£(9,758)|41|-|7,188|
||============|==========|=============|===========|==========|============|
```
36
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **16. RESTRICTED AND ENDOWMENT FUNDS (continued)**
## _Endowment Funds_
The ‘Lady Frank Fund’ is an expendable endowment fund which has been established for educational expenditure in respect of the arts.
The ‘Mark Richmond Music Award’ is an expendable endowment fund which has been established for the support of music at the School.
The capital element of each of these funds is being retained. The balances are treated as restricted.
## _Restricted Funds_
The ‘Ooyevaar Library Fund’ is a fund which is to be expended on books for the library.
The ‘Sanderson Bursary Fund’ is a fund which provides support for parents in financial difficulties.
The ‘Urquhart Fund’ is a fund which has been established for supporting student travel.
The ‘John James Bursary Fund’ has been established in respect of expenditure relating to bursaries.
The ‘John James Prizes and Awards Fund’ has been established for expenditure on general prizes and awards.
The ‘John James Tools of the Trade Fund’ provides one Sixth Form pupil a grant for resources to enhance their chosen studies.
The ‘Annual Fund’ was set up for making purchases of resources that are over and above “the norm” to enhance the lives of the girls and to provide the best education and pastoral experiences.
The ‘Travel Bursary Fund’ provides pupils bursaries towards the cost of school trips.
The ‘Thrive Campaign’ was set up to receive donations for the purpose of improving sports facilities at Badminton School. These were fully spent in the year and depreciation of £29,188 has been allocated against the fund.
```
37
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
|**17.**|**ANALYSIS OF NET ASSETS**|||**Cash**|**Other**||
|---|---|---|---|---|---|---|
||**BETWEEN FUNDS**|**Fixed assets**|**Investments**|**And cash**|**assets/**|**Total**|
|||||**equivalents**|**(liabilities)**|**2022**|
|||**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|
||**GROUP**||||||
||Endowment fund|-|-|30|-|30|
||Restricted funds|758|-|254|-|1,013|
||Unrestricted funds|11,455|227|3,191|(7,973)|6,899|
|||------------------------|------------------------|----------------------|-----------------------|---------------------|
|||12,213|227|3,475|(7,973)|7,941|
|||============|============|===========|============|===========|
||**CHARITY**||||||
||Endowment fund|-|-|30|-|30|
||Restricted funds|758|-|254|-|1,013|
||Unrestricted funds|11,455|227|3,013|(8,089)|6,605|
|||------------------------|------------------------|----------------------|-----------------------|---------------------|
|||12,213|227|£3,297|(8,089)|7,648|
|||============|============|===========|============|===========|
## _**Comparative split of net assets between funds**_
||||**Cash**|**Other**||
|---|---|---|---|---|---|
||**Fixed assets**|**Investments**|**And cash**|**assets/**|**Total**|
||||**equivalents**|**(liabilities)**|**2021**|
||**£’000**|**£’000**|**£’000**|**£’000**|**£’000**|
|**GROUP**||||||
|Endowment fund|-|-|30|-|30|
|Restricted funds|737|-|268|-|1,005|
|Unrestricted funds|11,227|238|2,993|(8,303)|6,153|
||------------------------|------------------------|----------------------|-----------------------|---------------------|
||£11,964|£238|£3,291|£(8,303)|£7,188|
||============|============|===========|============|===========|
|**CHARITY**||||||
|Endowment fund|-|-|30|-|30|
|Restricted funds|737|-|268|-|1,005|
|Unrestricted funds|11,227|238|2,960|(8,338)|6,087|
||------------------------|------------------------|----------------------|-----------------------|---------------------|
||£11,964|£238|£3,258|£(8,338)|£7,122|
||============|============|===========|============|===========|
```
38
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **18. PENSION COSTS**
## **Aviva Pension Trust for Independent Schools (APTIS)**
The School joined the new ‘APTIS’ scheme for its teaching staff in Sept 2021. The pension charge for the year includes Employers contributions payable to Aviva of £651k (2021: £582k)
## **Badminton School Group Personal Pension Scheme**
Certain non-teaching staff can participate in the above pension scheme, which is a defined contribution scheme.
During the year, the School contributed £ 178k (2021: £170k) to the scheme.
## **19. CAPITAL COMMITMENTS**
At the year end the company had capital commitments of £nil (2021: £nil).
## **20. OPERATING LEASE COMMITMENTS – GROUP AND CHARITY**
|At 31 August 2022, the School had commitments under non-|||
|---|---|---|
|cancellable operating leases as follows:|**Plant and machinery**||
||**2022**|**2021**|
|||**Restated**|
||**£’000**|**£’000**|
|Within one year|11|11|
|Within two to five years|13|23|
||----------------|----------------|
||24|£34|
||========|========|
## **21. RELATED PARTY TRANSACTIONS**
Mr A Couper, Mr J Lewis, Mr D Thomas and Mrs A Jarratt were trustees of the Badminton Trust during the year, which controls the company as disclosed.
Governors with children at the school pay school fees at normal rates.
Aggregate donations from Governors amounted to £500 (2021: £nil) in the year.
```
39
```
**BADMINTON SCHOOL LIMITED NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE YEAR ENDED 31 AUGUST 2022**
## **22. COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES**
|||||**Restricted and**||
|---|---|---|---|---|---|
||||**Unrestricted**|**Endowment**|**Total**|
||||**Funds**|**Funds**|**2021**|
|||**Notes**|**£’000**|**£’000**|**£’000**|
|**INCOME FROM:**||||||
|**Charitable activities**||||||
|Fees receivable||2|9,315|-|9,315|
|Extras – optional subjects|||320|-|320|
|Other educational income|||88|-|88|
|**Other trading activities**||||||
|Lettings|||121|-|121|
|**Investments**|||-|-||
|**Donations and legacies**|||-|62|62|
|**Grant income**|||149|-|149|
||||-----------------------|-------------------|---------------------|
|**TOTAL INCOME**|||9,993|62|10,055|
||||-----------------------|-------------------|---------------------|
|**EXPENDITURE ON:**||||||
|Raising funds||4|7|-|7|
|**Charitable activities**||||||
|School operating costs||4|9,620|131|9,751|
||||---------------------|-------------------|---------------------|
|**TOTAL EXPENDITURE**|||9,627|131|9,758|
||||---------------------|-------------------|---------------------|
|**NET**
**SURPLUR/(DEFICIT)**|**BEFORE**||366|(69)|297|
|**INVESTMENT GAINS**||||||
|Investment gains / (losses)||9|-|41|41|
||||---------------------|-------------------|--------------------|
|**NET INCOME**|||366|(28)|338|
|Fund balances brought forward|||5,787|1,033|6,850|
||||-----------------------|-------------------|-----------------------|
|**FUND BALANCES CARRIED FORWARD**||16,17|£6,153|£1,005|£7,188|
||||============|==========|============|
```
40
```