COMPANY NUMBER: (KJ911933
CHARITY NUMBER:
312070
GOVERNORS. REPORT, sfRATEGIC REPORT AND FINANCIAL STATEMENTS
FOR
FELTONFLEEf SCHOOL TRUST LIMITED
(LIMITED BY GUARANfEE}
FOR THE YEAR ENDED 31 AUGUST 2024
oup
BUSINESS
ADVISORS
&A￿lITAInS

FELTONFLEEfscHOOL TRusf LIMrrED
(LIMITED BY GUARANfEE}
CONTENTS
TABLE OF CONTENTS
LEGAL AND ADMINISTRATIVE INFORMATION ............................................................................................
GOVERNORS REPORT (INCORPORATING THE STRATEGIC REPORTI..........................................,................
STATEMENT OF GOVERNORS RESPONSIBILITIES........................................................................................
REPORT OF THE INDEPENDENT AUDITORS............................................................................................... 10
STATEMENT OF FINANCIAL AcfiviTIES..................................................................................................... 13
BALANCE SHEET.......................................................... .............................................................................. 14
CASHFLOW STATEMENT ............................................. ............................................................................. 15
NOTE TO THE FINANCIAL STATEMENTS.................................................................................................... 16

FELTONFLEEf SCHOOL TRUST UMITED
(LIMITED BY GUARAKfEE)
LEGAL AND ADMINISTRATIVE INFORMATION
Governors
Mr G D Ashbee Chairman
Mr5 P Barai BN PGCE
Mr D Clarke
Mr K Harrington
Mr P A Howard BSC. ACA
Mr5 S Humphrey BA IHonsl, PGCE
Mrs M Jenner MBE.JP
Mr5 H D QuinceyCIPD
Mr M G Sadler MA. LLB. FCCA
Mrs S St Gallay 6A (Hons). PG￿. JP
Mr5 M White LLB IHon51
Senlor Leadership Team
Head
Secretary and Bursar
Senlor Deputy Head
Deputy Head IPastoral}
Deputy Head IAcademicl
Deputy Head Ipre-prepl
Assistant Head Icg-curiicular. Operations & Communlty)
Assistant Head (Dlgital Communicatlonl
Assistant Hèad (Director of Studiesl
Head of Pre-P￿p
tead of Boarding
Head of Upper School
Head of Middle School
Head of Lower School
Mrsm L Lance BD PGCE
Mr N Binnlngton MBE, MBA
Mrs E Sleczko BA (Honsl, PGCE
Miss H Marland BA (Honsl. PGCE. wfEC
Mr SJ Pomeroy MA (Edl BSC (Honsl PGCE
Ms L Doherty BA (Honsl. PGCE, QTS
Mr M J Rochford Bsc (Honsl PGCE IRe5igned 31 AuEUSt 20241
Mr G J Starkey BA (Hon5) PGCE
Mrs C Carradlne Mmansci (Honsl, OEUF, PGC
Mrs A Burton Smtth MA, QTS (Resigned 31 August 2024)
Mrj Thompson BA (Honsl, QT5
Mr B Baldwin BSC (Honsl. QTS
Miss A Wright BSC (Honsl. PGCE
Mrs J Stewart LLB (Hon51. PGCE. QTS
Charity number
312070
Company number
)911933
Reglstered office and principal address
Feltonfleet School
leet Road
Cobham
Surrey
Krii IDR
Avdltors
TC Group
Thecourtyard
Shorèham Road
Upper Beedin8
Steynin8
West Sussex
BN44 3TN
Bankers
Lloyds Bank plc
Commercial Office
Brambletye House
29 Brighton Road
Crawley
RHIO 6AE
Sollcltors
MO0￿ Barlow LLP
Theoriel
Sydenham Road
Guildford
5urrey
GU13SR
Page I

FELTONFLEET SCHOOL TRUST LIMrrED
(LIMITED BY GuARA1￿EEl
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGusf2024
The Govemors present thelr report and flnanclal statements for the year ended 31 August 2023. whlch also comply with
the Companie5 Act 2006 requirement for a Directors Report and Strateglc ReporL
The financial staternents have been prepared in accordance with the Companies Art 2006, Charities Att 2011 and
Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their
financial ststements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS
1021.
STRucfuRE. GOVERNANCE AND MANAGEMEKr
The school is a company limited by guarantee (company number 00911933) and is governed by its Memorandum and
Articles of A550ciation. The School is a registered charity (charity number 312070) and operates as Feltonfleet School.
The Direttors of the Company are also Trustees of the Charity and are referred to as Governors throu8hout this Report.
During the year there was a board of tr4elve Govemors. with one resignation in the year and one appointment post year
end. these are detailed on the legal and administration page.
None of the Governor5 has any beneficial interest in the Company. All the Governors are members of the Company and
their individual liability is limrced to £1 by the Memorandum and Articles of Assoaation.
Re¢ruitmenL Indurtion and Trainin8
Governor5 are recruited from amongst the laTge number of friends of the School who have an interest in Its contlnued
wellbeing and excellence. Also, they have a particular interest in one or more aspects of the School's activities where they
are able to share their expertise and experience.
Prospettive new Govemors are interviewed by both the Chairman of the Board and the Chairman of the Nomination5 and
Governance Committee and then subsequently dected by the Board of Govwnors. A suitable induction pro8ramme 15
arranged for each nÉw Governor and ongoing training for Governors is carried out with attendance at external training
programmes 35 appropriate.
Organisational 5trurture
The overall direttion of the School is determined by the Governors who review the longer term plans for the School, agree
the annual budget and receive termly monitorin8 information against budget and perfomiance measures. The Governors
meet a5 a Board three times o year and more frequently if there 15 a need.
To assist the School there are Committees of the Board covering:
Education
Finance & General Purpose
Safeguarding and Risk. Health & Safety
Salaries
Nominations and Govemance {currently being Cover￿ within the Full Board and by the Chairman)
Strategy lad-hoc meetings vthen required)
Each of these Is chaired by a Governor and comprises a minimum of three Governors. the Headmistress. the Bursar plus
other School staff.
The day-to4ay management of the khool is delegated to the Headmistress and the Bursar.
Pa8e 2

FELTONFLEET SCHOOL TRusf LIMrrED
{LIMITED BY GuARA￿[EE)
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGusf2024
Rlsk Management
The Govemor5 have further developed their Risk Management Policy during the year following a thorough review of the
major risks to which the School 15 exposed. The Governors are satisfied that Systems and procedures are established to
manage these risks. A quantified assessment of risk was updated and considered by the Safeguarding and Risk. Health &
Safety Committee and endorsed by the Board ofGovernors. In the current economic climate, the Govemor5 have identlfied
the principal rlsks and uncertainties for the School a5 the maintenance of pupil numbers and resulting income. All staff and
most Governors have received Safeguarding and Child Protection tralning during the course of the year.
Remuneration of Key Management Personnel
The remuneration of staff is set by the Board with the policy objertive of providing appropriate incentives to encoura8e
enhanced performance and of rewarding members of staff fairly and responsibly for their individual contributions to the
success of the School.
The appropriateness and relevance of the remuneration policy is reviewed annualty, including reference to comparisons
with other independent schools to ensure the School remains sensttive to the broader issues of pay and employment
conditions elsewhere.
The School aims to recruit the strongest Staff possible and all are placed on a seven poi nt scale. in recognition of their
experience. Delivery of the School's charitable vision and purpose 15 primarily dependent on our key management
personnel and staff costs are the largest single element of the School's charitable expendtture.
Value Added Taxatlon (WAr)
Following Labour's election in July 2024. the expectation was that VAT would be applied to fees sometime during the
2024/25 Academic Year. Governors decided that, where possible, the School would protect parents from the full impact of
VAT and so commttted to raising 2024125 fees by 7% and then not raising them again until September 2025. even if VAT
was Introduced sooner. Governors anticipate raising 2025126 and 2026127 fees by a similar amount and will communicate
these fee levels to parents as soon as practically possible.
ort on Academlc Year 2023-2024
Introductlon:
The academic year 2023-2024 at Feltonfleet has been marked by Significant 3dvancement5 in variou5 areas, including
safeguarding, pastoral care, curriculum quality, diversity. staff development, and environmental improvements. These
achievement5 reflect the school's unwavering commÈtment to creating a safe, inclusive, and vibrant learning atmosphere.
The hard work and dedication of the staff. combined with the artNe involvement of parents and pupils, has played a crucial
role in reaching these goals. further solidifying Feltonfieet's reputation as a hub of acadernic excellence and holistic growth
and development.
In this report, we will highlight the key developments and achievements across these areas.
Safe
uardln
& Pastoral Care
Throughout the academic year there was a focus on clear mesSa￿'n8 to pupils, staff and parents in relation to safeguardin8,
behaviour and our school core value5. The four core values were consistently reinforced through various channels, including
assemblies, form periods and PSHE lessons. There was a review, and 5ub5equent updates. of the school's EDI Policy (Sept
20231 and Behaviour Policy ljune 2024). These were meticulously embedded, monitored, and evaluated by the Senior
Leadership Team ISLTI. There was a further focus on understanding individual pupil needs using AS tracking {5TEERI and
attendance data to form a greater awareness of the emotional wellbeing of our pupils.
Page 3

FELTONFLEEf SCHOOL TRU5f UMtrED
(LIMrrED BY GUARANfEE)
GOVERNORS. REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUST2024
Curri
lurn
ual
and Teachln
and Learnin
Throughout the 2023-2024 academic year, Feltonfleet maintained a strong focus on monitoringteachin8 and learning across
all four Sta8￿ of educatlon. Le550n observations. condurted by the Senior Leadership Team ISLTI, were followed by
individual debriets to set approprlate tarEets to build on adaptive teaching excellence.
A systematic programme of biweekly work scrutiny and scheduled Learning Walks was strengthened and complemented by
Pupil Review meetings that encouraged cross-stage learning and en$u￿d ali8nment with the work scrutiny process. Pupll
engagement was priorit15ed, with SLT meeting with pupils to discu55 their learning experiences. Pupil progre55 continued to
be assessed through a comprehensive on d*a and tracking system and curriculum enhancements have been implemented
at every stsge, from the extension ofthe Little Wandle programme in Pre-Prep to the introduction ofTimesTables Rockstars
in Lower School, which has significantly improved students, multiplication skills. In Middle School, Atom Learning replaced
BOFA for Pre-Test preparation, and A.1. workshops were introduced. Upper School highlights include the Year 8 PSPQ
Extended projerts and various author visits. Educational excurslons across all year groups have enriched the learning
experience, fosterin8 a culture of curiosity and enga8ement among pupils.
Diversl & Inclusion
At the start of the academic year the school's Equity, Diversity and Incluslon Poliry was updated with Significant change5. A
glossary of terrlls was shared and familiarisation with this was encoura8ed. The EDI Lead was created to drive whole sch¢￿1
initiatives. The school held its first EDI Forums with parents. and the We Belon¢ podcast was established to harness
belonglng across the School community. A Yearly Plan was introduced, calendaring each term to celebrate diversity and
educate the school communtty. We embraced diversity. creating numerous opportunltles for education and celebration
throughout the year.
Bo
in
Under new leadership, boarding at Feltonfleet, including Friday nights, is thrivin& with the School being shortlisted for Prep
School Boarding School of the Year. Feltonfleet's boarding house serves a£ a diverse and inclusive home away from home,
where all puplls are encouraged to develop essential self-care skills and a strong Sense of belonglng. This supportive
environment fosters friendships and a community spirit, allowlng pupils to thrive both academically and personally. For
many senior pupils. the boarding experience equip5them with valuable skills needed for boarding at senior school and future
boarding life, instilling confidence. independence, and resilience. The commitment to inclusivity ensures that every child
feels valued and understood. maklng the boarding house a nurturin8 space that prep3res them for the challenges and
opportunities that lie ahead.
Char
Feltonfleet continued to demonstrate a strong commitment to community and philanthropy. Following presentation5 on
variou5 local charities from the Year 8 House Charity Reps. Cherry Trees was chosen as our school charity from September
2023. Representatives from the charty visited all year groups enlightening pupils about the impactful work they do. Various
fundraising events. from discos to pre-loved clothes sales. f05tered a fun and engaging environment for Lower School,
Middle School, and Pre-Prep pupils and parents. The Feltonfleet Warehouse continued its produttion efforts. crafting House
merchandise and Christmas decoration5. Funds were raised for Macmillan through a successful cake sale and our annual
fundraising for the Royal British Legion, featuring the Sale of poppies. garnered substantial support again this year.
Feltonfleet families were invited to contribute towards Chery Trees Chri¥tmas Sacks, providing famili es with Christmas
presents, The Friends of Feltonfleet Quiz. together with the Summer 8all. raised substantial funds for Cherry Trees.
showcasing the generosity and camaraderie of the Feltonfleet community- The commitment of the Friends of Feltonfleet
has been pivotal in creating a vibrant and supportive school community. The total raised over the course of the year was a
fantastic £49,000.
Page4

FELTONFLEETSCHOOL TRUST LIMrtED
(LIMITED BY GUARANfEE}
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGUSf2024
Slte Develo
ment 2023-24
2023-24 site development has included refurbishment of Lower School. Calvi House, girls, Boarding facilitles. meeting
rooms and stsff oreas. Additionally, the school has installed five new. ener￿ efficient boilers, and replaced all existing
lights and floodlights with energy efficient LEDS.
Feltonfleet purchased 2.7 acres of land bordering the A245 in Autumn 2023. The land enables the construrtion of a one
way system around the school and additional parking. subjett to planning permission.
Biodiversity Net Gain IBNGI and enhancing the green chararter of tts site is a focus for Feltonfleet and the school has
planted over 100 trees and thousands of woodland plants and bushes durins 2023-24. This is a part of a longer-temi
scheme to plant over 500 trees and tens of thousands of plants and bushes over the n ext three years.
Future Develo
ment Plans be
nd 2024
Although National Hi8hway5' workon the M25/A3 Junrtion has caused delays and disruption, it ha5 a150 presented a unique
opportunlty for the school to develop its site. As part of the work on the A245, National Highways will close the school's
current entrance and move it to a different location on a quieter road. Old Byfleet Road, the public road that runs through
the middle of the school. will be stopped up and ownership passed to the school.
This wlll create a private estate and allow the school to reconfigure how vehicles enter, move around and park on the srte.
and to create a stronger, more connected link between the Prep and Pre-Prep areas of the school. The school will submit
planning application for these works in November 2024 with the aim of starting constructbon in Spring 2025.
AcadÈmic Actlvlties and Achievements
Il+ Academic Scholarshi
School
Schotarship
Whitgift
Sportxl
St Teresa's
Academic x 2
aaremont Fan Court School
All Rounder x I
Epsom College
Sportxl
St John's School
5portxl
Page 5

FELTONFLEEf SCHOOL TRusf LIMtrED
(UMrrED BY GUARANfEE)
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGusf2024
Year 8- Senior Sthool Scholarshi
Ju
2024
School
5cholarshlp
Head's Scholarship
Drama
Number
5ch¢Jol
Scholarshlp
Honoris Cau5a
Number
Box Hill School
Eton
Canford School
Charterhouse
Marlborough
Reed's School
Academic
Sport
Academic
Sport
Music
Academic
Charterhouse
Cheltenham Colle8e
Cranleigh School
Cranlei8h School
Cranmore School
Cranmoreschool
Cranmore School
Reed's School
5t John's School
5t John's School
St John'5 School
St John's School
stJohn'5 School
Muslc
Exhibition Sport (Hockey)
Exhlbition Drama
Desi8n & Engineering
Sport
Music
Sport
Academic
Performing Arts
Drama
Epsom Colle
Sport
TOTAL
33
Pr￿TeSt Results 2023-2024
Senior school pre-tests.. 63 Year 6 Pupils - 60 applied for p￿-test process
57
Successful
Waiting List
State Schoo5
Moving Abroad
No application made
School Lrfe
Prep-Prep Nursery- Y2 Lowerschool f3&4, Middle School I5&6, Upperschool Y7&8
The Pre-Prep section had an excellent year with enrichin8 experiences such as a trip to W151ey for Nursery pupils. a festive
pantomime vlsit for Year 2. and creative activities with children's author Helen Hamill. Outdoor learning and World Book
Week were highlights. with pupils exploring wildlife and engaging in creative play. In the Lower School. the focus was on
kindne￿, growth mindset, and independent learnin& with hi8hli8hts includin8 the Year 4 production of Peter Pan,
educational trips, and co-currlcular activities like Bushcraft that boosted pupi15' confidence and life skllls. Middle School
pupils, especially in Years 5 and 6, rose to the challenge of new routine5 and projett5 like Greek myths and creative LED
lighting, while enjoying enrichment attivrtles and team building trips such as 'Go Ape. and a memorable Shropshire
residential. In Upper School, Year 7 and 8 srudents embraced leadership and personal growth, orEanising events.
participatin8 in academic. creative and performing arts projects like the fantastic Year 7 Musical Joseph. They also embarked
on trip5 to France and Venice, which rounded off a year marked by responsibility, achievement, and the development of
outstanding leadership and communication skills.
Page6

FELTONFLEEf SCHOOL TRusf LIMrrED
(LIMITED BY GUARANTEE)
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORn
FOR THE YEAR ENDED 31 AUGUST2024
ort
Feltonfleet had a remarkable year in sports, with significant achievements across major and minor sports. Footba51 was
introduced as a major sport for girls. who competed fiercely against strong teams, refletting the school's commitment to
gender equality in sports. In hockey. the Ull gir15 became Surrey County Champions and the U13 girls secured third place
at the IAPS Nationals, a first for the school. Netball saw over l(VJ fixtures, with the 1st Vll winning most of their matches.
while rugby produced satisfying victories against tough opponents. Boys, cricket teams boasted an impre55rve 80% wln rate,
with the U13s finishing as runners-up in the Surrey Prep Schools Cup. and the Ulls enjown8 an incredible season. Cross-
country was another highlight, with top finishes in multiple competitions. including virtories at St. Hilarfs and Danes Hill. In
athletics, Feltonfleet Shone at the Aldro 8 meet. with several individual wins. Swimming team5 excelled at the Ull and U13
ESSA competitions, while in shootin& Feltonfleet maintained its strong legacy with vittorie5 in several matche5. Golf teams
secured wins against Cranmore and Danes Hill. and tennis teams achieved outstanding results. with the Ulls winnin8 the
Surrey League County Cup. Throughout the year, Feltonfieevs commitment to fostering skills like leadership. teamwork, and
resillence wa5 evident. providing pupils with countless opportunities for success and growth acros5 all sporting discipline5.
P rformin
Music continues to play a central role at Feltonfleet developin8 pupilg musical literacy and abilities and contributing to
cognitive development and academic cutture. There were 271 lessons each week. supported by a talented team of 16
peripatetic teachers. Throughout the year, pupils had numerous opportunities to perform, including in Coffee Concerts,
where a varietyof instnjments were showc35ed. Many students excelled in Associated Board music exams. achieving merits
and distinctions, while several also secured music scholarships and awards. Choirs remained a key part of the musical
landscape. with the Upper School Choir delivering a memorable performance at Evensong. Festive highli8hts included the
Grandparents, Carols and our Carol Sefvices at St. Andrew's Church. Year 6 pupils performed with the Guildhall Choir at the
Barbican and participated in an Orchestra Day. Theyear wrapped upwiththe May Instrumental Gala and a Summer Concert,
celebrating the diverse musical talents of our students.
Drama at Feltonfleet is an inclusNe and vibrant part of the performin8 arts life. with every pupil having the opportunity to
perform, Year 5 brought Rudyard Kipling's Just SD Stories to life, showcasing collaboration and hard work in a production
that made the school proud. The Year 7 musical 15 a key highlight of the Feltonfleet journey, fosterin8 community and spirit.
This year's production of Joseph wa5 no exception, featurin8 outstanding performances and a seamless blend of singing,
dancing, and acting. Over 50 pupils also honed their individual performance skills throu8h LAMD& building confidence and
communication. In Dance. pupils explored a variety of styles, including Acro. Ballet, and Tap. with 56 pupils achlevin8 100%
pass rates in Royal Academy of Dance ballet exam5
Creative Arts
Design and Technology at Feltonfl&t Is an engaging subject that highlights problem-solving, innovation. and design choices.
Year 5 pupils crafted personalised rulers using Computer-Aided Design, while Year 6 created intricate laser-cut lanterns. Year
7 explored eco-conscious design, transforming plastic bottle tops into keyrings and printing unique fabric products. Year 8
delved into Artificial Intelligence for design, producing nature-inspired items like bird boxes and bu8 hotels to attract wildlife.
This creative journey showcase5 unexpected results at every stage, including wojects like the Year 5 Remembrance poppy
display and collaborative steady hand games in Year 6, a5 well as designing with SMART materials in the EDI project for
individué15 With disabilities. The artistic process is about enjoying the creation Journey, allowing pupils to express their
creativity 2nd develop their own ideas and styles. The Termly Calendars provide a glimpse into the artistic talent at
Feltonfleet, with the Year 8 Scholarship Group's high-quality artwork displayed in the Ashbee foyer, reflecting their
exceptional skills, alongside the continued excellence of Year 6 and 7 artists in the Scholarship and Extended Art Group.
Page 7

FELTONFLEEf SCHOOL TRusf LIMtfED
(LIMITED BY GUARANfEEJ
GOVERNORS, REPORT (INCORPORATING THE STRATEGIC REPORT)
FOR THE YEAR ENDED 31 AUGusf2024
Ta
ets for academ
ar 2024-25
Our Five-year Strategic Plan 12019-241 clearly outlines our future priorities and objecrive5, focuslng on five key areas
essential for our continued succe5s'. Identity. Educational Excellence, Well Being & Community. Communications &
Admisslons and Enterprise & Infrastructure.
Our vision is to provide an outstandin& well-rounded education that nurtures, supports, and challenge5 each child.
promoting both personal and academic growth. We prioritise pastoral care and aim to empower pupils to become well-
rounded individuals prepared for senior school and communiry involvement. Exceptional teaching and learning are at the
heart of our mission, complemented by our commitment to social ￿pOnsIbIlity and attive citizenship.
Target areas for 2024-2025 focus on fostering educational excellence and enhancin8 well-bein8 Withln the school
community. To inspire academic ambition and resilience. the curriculum will be both challenging and adaptable. with a
forward-looking approach toward Al and emerging digital technolo8ies. Inclusive participation in co<urricular activities will
be encouraged, while professional development Initiatives will aim to inspire innovative teaching practices. Additionally.
efforts will be made to build pupils, confidence in articulating their thoughts. ideas, and opinions, creating a whole-school
toolkit for mental and physical fitness. Developing pupils, emotional literacy skills wlll be essential for managing soclal
challenges, and provisions will be irnproved to inC￿aSe access to school counsellin8 and professional services.
FINANICAL REVIEW
General Review
The School's principal funding Source is school fees and this income is used to support the key objectives of the School as
documented elsewhere in this reporL
Reseryes have increased by £639,94012023: £596.6901 duringthe year to total £10.569.76012023= £9,929,820) at 31 August
2024. Of total reserves, £111,18212023= £128.206} has been designated for the provislon of bursarie5 and £3,416 {2023'.
E4,6581 Is restritted in relation to the refurbished kitchen l&iving£lO,455,16212023- £9.796.955 } unrestricteLI funds.
The Governors have maintained their commitmentto the improvement ofthe School's infrastrutture during the year a5 part
of an ongoin8 program of capital expenditure. A total of £1.018.881 {2023: £863,100) wa5 spent on capital projects and
substantial additional expenditure was incurred for major refurbishments throughout the School estate.
The School had free reserves {fixed assets and current assets less credttors) at the year-end of E2.306,82212023: £2,193.9281.
The School's reserves policy is to ensure that its financial affairs are maintained within a tight budget that 15 approved by the
Governors. The Governors considerthat, in the eventof a significant drop in short-term fundin& they will be able to continue
the School's activities while consideration is given to ways in which additional funds may be raised.
Mr Giles ASh￿e
Chairman
Page 8

FELTONFLEEf SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEEI
REPORT OF THE INDEPENDENT AUDITORSTOTHE MEMBERS OF FELTONFLEEf SCHOOL TRUST
FOR THE YEAR ENDED31 AUGUST2024
Our approach was as follows..
We identified areas of13ws and regulations that could reasonably be experted to have a material effett on the
financial Statements from our general settor experience, and through dlscussion with the governor5 and other
rnanagement las required by auditing standards), and discussed with the governors and other management the
policies and procedures regarding compliance with laws and regulations (see below);
We identified the following areas as those most likely to have such an effect.. health and safety; General Dats
Protettion Regulation (GDPRI; fraud- bribery and corruption, school inspections, keeping children safe in
education, DBS check5, and employment law. Auditing standards limtt the required audit procedures to identify
non<ompliance with these laws and regulations to enquiry of the governors and other management and
inspection of regulatory and legal correspondence, if any. The identified attu31 or suspected non-compliance was
not sufficiently significant to our audit to result in our response being Identified as a key audit matter.
We considered the le8al and regulatory frameworks directly applicable to the financial statements reporting
frarnework IFRS 102, the Companies Art 2￿6 and the Charities Act 20111 and the relevant tax compliance
regulations in the UK.
We considered the nature of the charitable companVs operations. the control environment and financial
perfomance.
We communicated identified laws and regulation5 throughout our team and remained alert to any indication5 of
non-compliance throughout the audit.
We considered the procedures and controk that the charitable company ha5 established to address risks
identified. or that otherwise prevent, deter and detert fraud- and how Senior management monitors those
programmes and control5.
Based on thls understanding we designed our audit procedures to identify non-compliance with such laws and re8ulations.
Where the risk was considered to be higher, we performed audit proCedU￿S to address e￿h identified fraud risk. These
procedures included.. testing manual joumals- reviewing the financial statement disclosure5 and testing to SUPPOrting
documentation,. performing analytical procedure5- and enouiring of management. and were designed to provlde
reasonable assurance that the financial statements were free from fraud or error.
Owing to the inherent limitations of an audit. thwe is an unavoidable risk that we may not have detetted some material
misstatewents in the financial statements, even though we have properly planned and performed our audit in accordance
with auditing standards. For example. the further removed nonvcompliance with laws and regulations {irregularitiesl is from
the event5 and transactions reflected in the financial statements. the less likely the inherently limited procedures required
by auditing standards would identify it. The risk is also greater regarding irre8ularities occurring due to fraud rather than
error, as fraud involves intentional concealment. forgery. collusion. omission or misrepresentation. We are not responsible
for preventing non-compliance and cannot be expected to detett non-compliance with all laws and regulations.
Use of our report
This report is made 501ely 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 auditors. report and for the no other purpose. To the fullest extent
permttted 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 audtt worl or forthe opinions we have fomed.
Mark Cummlns FCCA (Senlor Statuto
for and on behalf of TC Group
Statutory Audltors
Office.. Steynin& Westsussex
ditor)
Pdge 12

FELTONFLEET SCHOOL TRUST UMITED
(LIMITED BY GUARANTEEI
REPORT OF THE INDEPENDENf AUDITORSTOTHE MEMBERS OF FELTONFLEEfscHOOL TRusr
FOR ThE YEAR ENDED31 AUGUST2024
Matters on whlch we are required to report by exceptlon
In the lightof our knowledge and understanding of the charitablecompanyand itsenvironment obtained in the
course of the audit, we have not identified material misstatements in the strategic report and the dlrertor5' report.
We have nothing to report in respect of the followin8 matters In relation to wh￿h the Companies Act 2006 requlres
US to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received
from branches nOtV￿lted byus- or
the finandal statements are not in agreementwith the accounting records and returns: or
certain disclosure5 of directors, remuneration specified by law are notrnade; or
we have not received all the information and explanations we require; or
the directors were not entitled to preparethe finanual statements in accordan￿ with the small companies,
reglme and take advantage of the small companies. exemptiOF15 in preparin8 the governors. report and from
the requirement to prepare a strategic report.
Responslblllties of gt)vernors
As explained more fully in the governors, responsibilities statement, the governors (who are a15D the direttors of the
charitable company for the purposes of company lawl are responsible for the preparation of the financial statements and
for being satisfied that they Eive a true and fair view, and for such interna5 control as the governors determine is nece55ary
to enable the preparatlon of financial statements that are free from material mlssLitement, whether due to fraud or error.
In preparing the financial statements. the governors are responsible for a55essin8 the charitable company's ability to
continue as a goin8 concern. disclosin& as applicable. matters related to going concern and using the going concern basis
of accounting unless the governors either intend to liquidate the charitable company or to cease operatlons. or have no
realistic alternative to do 50.
Audltor's responsibllltles for the audlt of the financial statements
Our objettives are to obtain reasonable assurance about whether the financial statements as a whole are free from material
mi5Statement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable
a55urance is a high level of assurance, but is not a guarantee that an audit condutted in accordance with ISAS IUKI 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.
A further description of our responsibilities for the audlt of the financial statements 15 located on the Financlal Reporting
Council's website at: www.frc.or8.uklauditorsresponsibllities. This description fomis part of our auditor's report.
Irregularirles. including fraud, are instances of non-compliance with laws and regulations. The extent to which our
procedures are capable of detecting irregularities. includin8 fraud, is detalled below.
Extent to whkh the audit was considered capable of deterting irregularities includlng fraud
The objettives of our audit, in respectto fraud. are= to identify and assess the risks of material misstatement of the financial
Statements due to fraud- to obtaln sufficient appropriate audit evidence regarding the assessed risk5 of mat£rial
mi5Statement due to fraud. through desiEning and implementing appropriate responses- and to respond Ippropriately to
fraud or suspetted fraud identified during the audit. However. the primary responslbilty for the prevention and detection
of fraud rests with both those charged with governance of the entity and its management.
Pagell

FELTONFLEEf SCHOOL TRUST UMITED
(LIMITED BY GUARANTEE)
REPORTOFTHE INDEPENDENf AUDITORSTO THE MEMBERS OF FELTONFLEET SCHOOL TRUST
FOR THE YEAR ENDED 31 AU6usf2024
We have audited the financial statements of Feltonfleet School Trust Limited {the 'charttable company.) for the year ended
31 August 2024 which compromise the Statement of Financial Activities, the Balance Sheet. the Cashflow Statement and
notesto the financial statements. The financial reporting framework that been applied in their preparation 15 applicable
law and Llnited Kingdom Accounting Standard5, including Financial Reporting Standard 102 The Financial Reporting
Standard applicable In the UK (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements..
give a true and fair view of the state of the charitable company's affair5 a5 at 31 August 2024 and of its
incoming resources and application of resources, including its income and expenditure. for the year then
ended;
have been properly prepared in accordance with United Kingdom Generally AC￿pted Accounting Prattice:
and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis of oplnlon
We condutted our audit in accordance with Intemational Standards on Auditing IUKI IISAS IUKII and applicable law. Our
responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial
statement5 section of our report. We are independent of the charitable company in accordance with the ethical
requirements that are relevant to our audit of the financial statements in the UK. including the FRC'S Ethical Standard. and
thè provisions available for small entities, and we have fulfilled our ethical responsibilities in accordznce with these
requirements. We believe that the audtt evidence we have obtsined is sufficient and appropriate to provide a basi5 for our
opinion.
Conclusions relating to Eolng concern
In auditing the financial statements, we have concluded that the governorfs use of the going concern basis of accounting in
the preparation of the financi31 statements is appropriate.
Based on the work we have performed. we have not identified any material uncertainties relating to event5 or condttions
that, individually or collertively, may cast doubt on the charitable compan¢s ability to continue as a 80ing concern for a
period of at least twelve months from when the financial statement5 are authorised for Issue.
Our responsibilities and the responsibilities of the 8overnorf5 With respett to going concern are described in the relevant
sections of this report.
Other information
The other information comprises the information included in the annual report. including the governor'5 report, other
than the financial statements and our auditor's report thereon. The govemors are responsible for the other
information. 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 notexpres5 any form of assurance conclusion thereon.
In connection wlth our audit of the financial statements, our responsibility is to read the other information and, in
doing so, conslder whether the other information is materially inconsistent with the financial statements or our
knowledge obtained in the aud¥t 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 thefinancial statements ora material mi55tatement of the other information. If, based on the work we
have performed. weconcludethatthereisa material misstatementof thisotherinformation,we are requiredto report
that fact.
We have nothingto report in this regard.
Opinions on other matters prescribed by the Companles Act 2006
In our opinion, based on the work undertaken in the course of the audit-
the information given in the governors, report {incorporating the strategic report and the directors report)
for the financial year for which the financial statements are prepared is consistent with the financial
statements,. and
the Strategic report and the dirertors. report have been prepared in accordance with applicable legal
requirements.
Page 10

FELTONFLEET SCHOOL TRUST UMITED
{LIMITED BY GUARANTEEI
STATEMENT OF GOVERNORS, RESPONSIBILITIES
FOR THE YEAR ENDED 31 AU6UST2024
The Governors, who are a150 the director5 for the purposes of company law, are responsible for preparing the Governors,
Report lincluding the Strategic Report) and the financial ststements in accordance with applicable law and United Klngdom
Accounting Standards (United Kingdom Generally Accepted Accounting Prattice). Including Financial Reporting Standard 102
Yhe Financial Reporting Standard in the UK and Republic of Ireland..
Company law require5 the Governors to prepare financial statements for each financial year which give a true and fair view
of the affairs of the Charitable Company and of the incoming resources and application of resources, Including the income
and expenditure, of the charf(able company for that year.
In preparing these financial statements the Governors are required to:
select suitsble accountin8 policies and appty them consistently.
observe the methods and principles of the Charities. SORP;
make judgements and estimatesthat are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charitable
Company will not continue in operation.
The Governors are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time
the financial position of the Charffcable Company and enable them to ensure that the accounts comply with the Companies
Act 2006. They are also responsible for safeguarding the assets of the Charitable Company and hence for taking reasonable
steps for the prevention and detection of fraud and other irre8ularities.
Page g

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEEI
STATEMENT OF FINANCIAL AcfiviTIES
(INCLUDING INCOME AND EXPENDfwRE Accovmn
FOR THE YEAR ENDING 31 AUGUST 2024
Notes
Unrestrirted
Funds
Restricted
F￿d$
Designated
Funds
Totsl
2024
Total
2023
INCOME FROM:
Investments
82.937
9,049.695
82,937
9.049.695
9.132,632
Charitsble activities
8.465,086
8,465,086
Total income
9,132.632
EXPENDITURE ON:
Charitable activities
8A92.692
8.492.692
8N92.692
7,868,396
Total expendlture
8,492.692
7.868,396
Net Income
639.940
18266
658.206
639.940
596,690
Transfers between funds
11.242)
11.242)
(17.024)
(17.024)
639,940
596,690
Net movement in funds
Fund balances brought foThvard
9.796.956
4￿58
128.206
9.929.820
9,333,130
Fund balances carrled forward
10.455.162
3A16
111.182
10,569,760
9,929.820
All income and gains for the year are recognised above. All of the school's attivities are classed as continuing. The
Statement of Financial Activities also complie5 With the requirements for an income and expenditure account
Page 13

FELTONFLEETSCHOOL TRUST UMITED
Company Numbw: 00911933
(LIMITED BY GUARANTEE)
BALANCE SHEET
AS AT31 AU6U5T2024
Notes
2024
2023
FIXED ASS￿5
Tangible assets
CURREW ASSErs
Debtors
Cash at bank and in hand
li
8.148.340
7,603,028
IA06.978
5.951.576
7,759,554
1.839.170
4,349.860
6.189.030
CURRENT LIABILITIES
Creditor5 due within one year
NET CURRENT ASSET5
13
{4.139M6)
13,862,238)
3,620,068
2,326,792
TOTAL ASSETS LESS CURRENT
LIABILITIES
NON CURRENT LIABILITIES
Creditors due after one year
11.768A08
9.929,820
{1198.648)
NET ASSErs
lo￿69,760
9,929,820
REPRESENTED BY:
20
REsfRICTED FUNDS
3A16
4.658
UNRESTRICTED FUNDS
General funds
IOA55.162
111.182
9.796.956
128.206
Designated funds
10.566344
9,925,162
9,929,820
lo￿69.760
The accounts were approved bythe Board of Governors and signed on their behalf by.-
Mr GI1￿ Ashb
IChaim)anl
Date.. 26 Feb 2025
Page 14

FELTONFLEET SCHOOL TRUST UMITED
{LIMITED BY GUARANTEE)
CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 AUGusf2024
Notes
2024
2023
Cash flows from operatlng activities:
Net Income/(eXpendi￿re) for the year
Adjustments for:
Interest received
639.940
596,690
{82,9371
473,569
Depreciation
Lossllprof it) from sale of tangible fixed assets
Ilncreasel/decrease in debtors
Incre3se/ldecreasel in creditors
Cash inllow/(ouffiow) from operatlng artlvltles
425.358
2,120
1910,9171
214.705
(268,7341
32.192
In75￿95
1.898.719
Net cash Inflow from operatlnE acthiities
2,538.659
327.956
Cash flows from investlng artlvities:
Interest received
Capital additions
Net cash outAow from Investlng artivliles
82.937
11,018.880)
li
1863,1001
{935.943)
{863,100)
Total net movement
1.602.716
{535,144}
Cash and cash equivalent5 at the beginnlng of the year
Cash and cash equivalents atthe end olthe year
4.349,860
5.952.576
1.602,716
4,885,004
4.349,860
1535,1441
Page 15

FELTONFLEET SCHOOL TRUST LIMITED
{LIMITED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGusf2024
ATUTORY INFORMATION
The charity is a charitable company* limited by guarantee, registered in England and Wale5. The registered office.
company number and charity number are detailed in the Legal and Adminlstrative Information.
AccouffflNG POLICIES
2.1. Basis of preparation
The financial statements have been prepared under the Companies Act 2006 and in accord3nce with the
Charities. Statement of Recommended Prartice (SORP (FRS102)l and Financial Reporting Standard 102.
The Charitable CoTnpany meets the definition of a public benefrt entity under FRS102. Assets and liabilities are
Initially recognised at co# or transattion value unless Othenvise stated in the relevant accounting policy.
The financial statements are prepared in Sterli￿ which is the functional cUrr￿)cY of the charity. Monetary
amounts in these financial Statements are rounded to the nearest pound.
After reviewing the Charity's forecasts and projertions. the Governor5 have a reasonable expectation that the
charity has adequate resources to continue in operational existence for the foreseeable future. The Charity
therefore continues to adopt the goin8 concern basls in preparing its financial statements.
2.2. Income
Fees receivable and char8e5 for services. less any allowances. scholarships and bursaries granted by the school
against those fees are accounted for in the ￿rIOd in which the service is provided. Where fees are received for
a future seNice period they are included in deferred income, including those fee5 received under an advance fee
payment scheme. The services provided are outside the Scope of VAT.
Investment income is accounted for on an accruals basis.
Donations. legacies, grants and other voluntary income are accounted for as and when entitlement arises, the
amount can be reliably measured and the economit benefit bs considered probable.
Where a donor or an appeal has imposed restrlrt￿nS the income is credited to a restricted fund.
2.3. Expendlture
Expenditure is accounted for on an accrua15 basis with irrecoverable VAT included with the item to which it
relates.
Govemance costs include those costs associated with meeting the constitutional and statutory requirements of
the charity and include the audit fees and costs linked to the strategic management of the chartty.
A11 costs are allocated between expenditure categories and departments on a basis designed to reflect the use
of the resource. Costs relatin8 to a particular activity are allocated direttly.
2.4. Tan8ible flxed assets and depreciatio
Tangible fixed assets Other than freehold land are stated at cost less depreciation. Depreciation is provided at
rates calculated to write off the c05t less estimated residual value of each asset over rfcs expected useful life as
follows-
Freehold land
Freehold buildings
Fixtures, fittings and equipment
Motor vehicles
Not depreciated
10, 15 and 40 years straight line
8 years Straight line
5 year5 Straight line
2.5. Leaslng and hire purchase commitments
Rentals paid under operating leases are charged agairst income on a straight line basis over the period of the
lease.
Pa8e 16

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
2.6. Pensions
Teaching staff are members of the Teacher5. Pension Scheme (TPSI. a defined benefit scheme administered by
the Teachers, Pension A8ency. Contributions to the scheme are charged to the Statement of Financial Artlvitie5
as they fall due. The TPS is an unfunded scheme. Contributions on a 'pay as you 80, basis are credlted to the
exchequer under arrangements governed by the Superannuation Att 1972. Attuarial valuations are carried out
on a notional set of investments. Under the definitions set out in FRS 102 the TPS is a multi-employer pension
scheme. The Charity is unableto identify it5 Share of the underlying Inotionall assets and liabilities of the scheme.
Accordin8ly, under FRS 102 the Scheme is accounted for as if it were a defined contribution scheme.
The Charity also contributes to personal pension schemes for its non-teaching stsff.
2.7, Debtors
Trade and other debtors are recognised at the settlement amount due afterany trade discount.
2.8. Cash at bank and in hand
Cash at bank and in hand includes cash and short term highly liquid investment5. The governors seek to Use short
and medium term deposits where possible to maximise the return on monies held at the bank and to manage
cash flow,
2.9. Creditors and provlsion5
Creditors and provisions are recognised where the charity has a present obligation resulting frorn a past event
that will probably result in a transfer of funds to a third party and the amount due to settle the obligation can be
measured or estimated reliably.
2,10. Stocks
Stocks are stated at the lower of cost and net realisable value being the estimated selling price les5 Costs to
complete and sell.
2.11. Fund accounting
Unrestricted funds comprise those funds which can be used in accordance with the charitable objects at the
discretion of the Governor5.
Designated funds comprise those funds set aside by the Governors out of general funds for specific purposes or
projects.
Restritted funds are those funds that can only be used for particular restricted purpose5 in accordance with the
wishes of the donor or when funds are raised for particular restricted purposes.
2.12. Crltlcal Accountin8 Estlmates and Jud8ment
In the application of the Charitys accounting policies. the (klvernors are required to makejudgements, estimates
and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other
sources. The estimates and associated assumptions are based on historical experience and other factors that are
considered to be relevant. Actual results may differ from these estimate5.
The estitnate5 and underlying assumptions are reviewed on an on80ing basis. Revisions to accountin8 estimates
are recognised in the period in which the estimate 15 revised.
The Governors do not consider that the￿ are any critical estimates or areas of judgement that need to be
brought to the attention of the readers of the financial statements.
TURNOVER
The turnover ofthe Charty is wholly attributable to the objects of the Charity as stated in the Governors, Report
and is earned entire￿ within the UK.
Page 17

FELTONFLEET SCHOOL TRUST LIMITED
ILIMITED BY GUARANTEE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
NET INCOMEI{EXPENDITURE)
This IS stated after charging..
2024
2023
Operating lease payments
Depreciation
Prof itl{lossl on disposal of assets
Auditors, remuneration - audit services
Auditors, remuneration - non-audit services
92.203
473,569
152,841
425,358
380
12,600
1,320
14,160
23,460
TAXATION
The charitable COTnpany is reglstered as a charity and all of its income falls within the exemptions under Part 11
of the Corporation Tax Act 2010.
INCOME FROM INVESTMENTS
UNRESTRICTED
RESTRICTED
DESIGNATED
TOTAL
2024
TOTAL
2023
Interest
82.937
82,937
INCOME FROM CHARITABLE ACtIVlTIES
TOTAL
TOTAL
2024
2023
Gross school fees
less bursaries and allowances
Net school fees
Add:
Registration fee5
Extras income
Other income
9,517,745
(605.915
8.911.830
8,793.450
1531,6051
8,261.845
12,OtM)
113.447
12A18
9.049,695
14,300
92,543
96.398
8.465.086
Page 18

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
8. ANALY51S OF EXPENDITURE
stsff
Other
Total
Total
Depreclatlon
costs
2024
2023
Charitable expendrture: Education
Teaching
Welfare
Premises
Support and governance
Totsl ¢harltable expenditure
4,545,380
359.419
46.685
771,822
5.723306
96.090
349,648
693,614
808.829
443,726
2.295A17
4.991.118
1.053A133
LZ32.993
1.215,548
8A92,692
4.661.529
1,010,542
1,030.086
1,166,239
7,868396
377,479
473￿69
Analysis of support and governance costs:
Totsl
Total
2024
2023
Governance w5t5:
Auditors remuneration for audit se￿iceS
12fi00
14.160
Total govemance costs
12.600
14.160
Support Costs:
Auditors, remuneration for non audit services
Legal and professional fees relatin8 to support
Support staff wages. national insurance and pension
Other sUPPOrt costs
1.320
16,243
771￿22
413,563
1215y8
23,460
66.015
704.835
357.769
1,166,239
Page 19

FELTONFLEET SCHOOL TRUST LIMITED
(LIM￿ED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
9. sfAFF COSTS
The average monthty numbèr of employees duringthe yearwas:
2023
Number
Number
Teathing
Domestic
70
69
14
Admlnistration
14
16
97
99
The 2023 dls¢losure has been adjusted to algn the dassifi¢ation of employees wlth 2024 tlassiftcatlon crlterla.
The aggregate payroll costs forthe year were a5 follows:
2024
2023
Wages and salaries
Social security costs
Pension costs
4A78,289
452,801
791216
4.074.022
416.745
718.466
5,723.306
5,209,233
None of the Governors received any remuneration. reimbursed expense5 or other benefrts from the school or any
connetted body. During the year there were redundancy payments made totaling ￿,121 (2023: E19.4661.
Staff earnlng In excess of £60,000 per annum in thefollowin8 bands are:
2024
2023
Number
Number
£60,OLK)- £69,999
£70,000- £79,999
£80,000- £89,999
£90,000 - £99,999
£100,000- £109.999
Contributions totalling £142.464 12023: £50.523) were made during the year to pension scheme5 on behalf of
employees whose emoluments exceeded £60.000. Of thi5. payments of £126,722 were made towards the Teachers
Pension Scheme (IPS"). payments of £9.253were madetothe Royal London Defined Contribution Scheme and £6,489
towards the Royal London Pension Scheme.
Pa8e

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
STAFF COSTS Icontinued)
Key mana8ement personnel:
2024
2023
Aggregate employee benefits of key mana8ement personnel {including employer
national insurance and pension contributions)
1248.727
1.028,170
The key mana8ement personnel of the School are detailed in the Governors. Report and Legal and Administrative
Information. The School has a Senior Leadership Team of seven focusing on the strategic elements of managing the
School. In addition, there 15 a Senior Management Team of six who focus on the operational running of the School. All
of these individuals make up key management personnel.
10. COMPARATIVE STATEMENT OF FINANCIAL AcnvtfiES - 31 AUGUST 2023
Unrestrirted
Restrirted
Funds
Designated
Funds
Totsl
Funds
2023
INCOME FROM:
Charltable activities
8.465,086
8.465.086
8.465,086
Totsl income
8,465,086
EXPENDITURE ON:
Charitable activities
7.868.396
7,868,396
7,868,396
Total expenditure
7.868,396
Net Income
596.690
596,690
Transfers between funds
Net movernentln funds
14,6581
592.032
4,658
4.658
596,690
Fund balances brought fonmard
Fund balances carrled forward
9.204.924
128,206
9.333,130
9,796.956
4,658
128,206
9,929.820
Page 21

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
11. TANGIBLE FIXED ASSEts
Freehold
Fixtures.
Plant &
Motor
Land and
Fittin8s & Machlnery Vehbde5
Buildings Equipment
Outslde
IT
Total
Facilities
Project
Cost
At I September2023
Additions
At 31 August 2024
Depreciation
At I September 2023
Charge for year
At 31 August 2024
10.964,109
537,506
11.501,615
721,443
198,153
919.596
24.410
2A54
26,864
171,304
154,467
325,771
718,997
122,599
841,596
28,531 12,628,794
3,702
1.018,881
32,233 13.647ffi75
4.113.971
338,748
363,943
79,737
443.680
2.190
3256
5,446
151.526
9.479
381,613
38.731
420.344
12,523
3,618
16.141
5,025,766
473,569
5A99.335
4.452,719
161.005
et Book Value
At 31 August 2024
At 31 August 2023
7,048,896
475.916
21A18
22,220
164,766
421.252
16.092 8.148,340
16.007
7,603,028
6,850,138
357,500
19,779
337.384
12. DEBTORS
2024
2023
Fee debtors
1.61Z,ZII
194,419
1.651.888
170.173
17.109
1.839,170
Prepayments and accrued income
Other debtors
I￿06.978
Page22

FELTONFLEET SCHOOL TRUST LIMITED
ILIMITED BY GUARANTEE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR EIVDED 31 AUGUST2024
13. CREDITORS
Due within one year
2024
2023
Trade creditors
Tax and other Social Security
Accruals and other creditors
Fees in Advance and deferred income
Depostts
275A97
106,703
97.678
3,160.308
498,900
4.139A86
223,682
78,171
2,982,335
578,050
3,862,238
Fees in advance and deferred income includes £2.702.263 in re5pert of amounts due for Autumn term 2024.
Due wlthln more than oneyear
2024
2023
Fees in Advance and deferred income
1,198,648
1.198,648
Page 23

FELTONFLEET SCHOOL TRUST UMITED
(LIMITED BY GUARANTEE)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
14. ADVANCE FEES PAYMENT SCHEME
Parents may enter into a contract to payto the school tuition fees in advance. The money may be returned
subject to specific conditions upon the receipt of oneterm's notice. Assuming pupils will remain in the Sch￿1,
advance fees will be applied a5 below.
2024
2023
Amounts due within one year
Amounts due over one year
458.040
1,198,648
1.656,688
The balance represents the accrued liability under the contracts. The movements during the year were-
2024
2023
Balance as at I September 2023
Amounts received in year
Arnounts credited to pupil accounts for fee5
Balance as at 31 August 2024
1.775.251
1118.563)
1.656,688
15. COMMrrMENTS UNDER OPERATING LEASES
At 31 August 2024 the company had total commitments under non-cancellable operating leases payable as
follows..
2024
2023
Within one year
Between one and flve years
$4.793
S5￿69
110,662
92,203
42,239
134.442
16. OTHER FINANCIAL COMMITMENTS
Capitsl commitments
At the balance sheet date the school had no copitsl commttments (2023: £Nil).
Pa8e 24

FELTONFLEET SCHOOL TRUST LIMITED
{LIm￿ED BY GUARANTEEI
NOTES TO THE FINANCIAL sTATEME￿rs
FOR THE YEAR ENDED 31 AUGUST2024
17. PENSION COMM￿mENTs
The School partlcipates in the Teacher5, Pension Scheme 1.the TPS"} for its teaching staff. The pension charge for
the year includes contributions payable to the TPS of £880,181 (2023.. £660.0751 and at the year-end £nil12023-
£nill was accrued in respett of contributions to this scheme.
The TPS is an unfunded multi-employer defined benefits pension scheme governed by The Teachers, Pensions
Regulations 2010 las amended) and The Teachers, Pension Scheme Regulations 2014 {3s amended). Members
contribute on a "pay as you go basis with contribLrtions from members and the employer being credited to the
Exchequer. Retirement and other pension benefits are paid by public funds provided by Parliament.
The employer contribution rate is Set by the secretary of State following scheme valuation5 undertaken by the
Government Actuary's Department. The most recent actuarial valuation ofthe TPS was prepared as at 31 March
2020 and thevaluation Report was published in October 2023.
Following the Mccloud judgement, the remedy proposed that when bew)efits become payable. eligible members
can select to receive them from etther the reformed or le8acy schemes for the period l April 20￿ to 31 March
2022, The artuaries have assumed that members are likely to choose the option that provides them with the
greater benefits, and in preparing the 2020valuation has valued the'greater value. benefit5 for groups of relevant
members.
The employer contribution rate for the TPS is 28.6%. and employers are also required to pay a scheme
administration levy of 0.08% giving a total employer contribution rate of 28,68%.
The School a150 contrib￿e$ to defined contribution schemes on behalf of its staff. Employer contributions payable
to these schemes were £88,205 12023.. £58,391) and at the year-end nil12023.' £nill was accrued in respect of
contributions due to these schemes.
18. SHARE CAprrAL AND coMfROL
The Charity is limited by guarantee and does not have a share capital. In the event of a winding up each member
guarantees to contribute an amount of no more than £1.
19. REIATED PARTIES
There were no related party transactions during the year12023: none).
Page 25

FELTONFLEEf SCHOOL TRUST LIMITED
ILIMrrED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST2024
20. SUMMARY OF FUND MOVEMENTS
Asat31
August
2024
Asati
Sept 2023
Income
Expenses
Transfers
Unrestricted tunds
General reserves
9.796,9S6 9.132,632 (8,492,692)
128,206
9,925,162 9.132,632 {8.492.6921
18.266 10,455,162
117,0241
111,182
1.242 10.566,344
De5i8nated funds
Restrirted funds
Holroyd Howe
Total fvnds
4.658
11.242)
3A16
9,929.820
9,132,632 18,492.692)
10.569,760
Designated funds:
The Governors designated funds in order to provide ft)rthe provision of bursaries.
Restrirted funds:
In 2022 the School entered into a contractwith Holroyd Howefor cateringservices and as part of that agreement
Holroyd Howe provided a donation of £6,211 towards a gas fryer. Should the school end the contract within five
years they are required to pay backthe donation pro•rata with the term of the contract remaining. The transfer
to unrestritted funds above represents the final pro rata amount forthe year.
Pa8e 26

FELTONFLEET SCHOOL TRUST LIMITED
(LIMITED BY GUARANTEEI
NOTES TO THE FINANCIAL STATEMEMrs
FOR THE YEAR ENDED 31 AUGU5T2024
21. ANALYSIS OF NET ASSEfs BETWEEN FUNDS
Unrestrfrted
Deslgnated
Funds
Restrfcted
Total
Funds
Funds
2024
At 31 August 2024
Tangible fixed assets
Current assets
Creditor5- more than one year
Creditor5.' less than one year
,148,340
7,635,496
(4,139,486)
11,198.648)
10,445,702
8 148340
7,759,554
14,139A86)
(1.198,648)
10,569.760
111.182
12,876
111.182
12,876
Unrestrlcted
Desi8nated
Funds
Restrirted
Funds
Total
Comparative Funds
At 31 August 2023
Tangible fixed assets
Current assets
Funds
2023
7,603.028
6 056.167
{3.862.2391
9,796,956
7,603,028
6,189,030
13.862,2391
9,929,820
128.206
4,658
Creditors: less than one year
128,206
4,658
Pa8e 27