REGISTERED COMPANY NUMBER: 908985 {England and Wales)
REGISTERED CHARITY NUMBER: 312101
REPORT OF THE TRUSTEES AND
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2023
FOR
EMERSON COLLEGE TRUST LIMITED
HPGA Limited
Chartered Accountants
and Statutory Auditors
Stslion House
Connaught Road
Brookwood
Woking
Surrey
GU24 OER

EMERSON COLLEGE TRUST LIMITED
CONTENT
F THE CONSOLIDATED FINANCIAL STATEMENTS
for the
èar ènded 30 June 2023
Page
Report of the Trustees
3107
Report of the Independent Auditors
71010
Consolidated Statement of Financial Activities
11
Consolidated B¥lance Sheet
12
Charitable Company B81ance Sheet
13-14
Cash Flow Ststement
Notes lo the Cash Flow Statement
16
Notes to the Financial Statements
171032

EMERSON COLLEGE TRUST LIMITED
REPORT OF THE TRUSTEES
for the
ear ended 30 June 2023
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the
financial sl8tements ol the charity for the year ended 30 June 2023. The trustees have adopted the provisions of Accounting and
Reporting by Charities.. Statement of Recornmended Practice applicable to charities preparing their accounts in accordance with
the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS 1021 (effective 1 January 20191.
OBJECTIVES AND ACTIVITIES
Objectives and organisation of the charity
The principal objective of the charity is the administering of the Emerson College Trust Limited and the promotion of an adult
centre of training for study and resear¢h in accordance with Steiner educational principles with special emphasis on education,
agriculture, arts, and science. This benefits society by furthering alternative models in areas which are g8nerally acknowledged
to need new thinking.
In furtheranc& of ils objects, the charity operates Emerson College, Forest Row. Funds raised and donations are applied to
promote study and research in anthropDsophy and biodynamic agriculture.
The Trustees are aware of their duty to have due regard to the Charity Commission's public benefit guidance in formulating the
strategy for the charity. They are satisfied that the objectives of the charity are of public bènèfit.
ACHIEVEMENT AND PERFORP4lANCE
Charitable activities
Emerson College is a vibrant College with a rich, exciting, and varied programme of courses, performances, and talks.
In the past year we have ¢¢ntinued to develop our own courses, following the negative impact of the coronavims pandemic. We
have built up a number of su¢¢essftJl partnerships with other course providers and individuals to offer inspiring courses on the
Emerson Campus in three different fields:
Arts.. visual arts, storytelling la range of short, modular, and longer courses), clowning, eurythmy, poetry. sacred
geometry, ceramics, singing.
Care.. anthroposophical nursing, anthroposophical medicine, mental health, social therapy, counselling, herbal medicine,
psychotherapy, holistic baby and childcare., spiritual care for those on the joumey of death and dying, working with
trauma.
Ecology.. sustainable agriculture, Goethean science, water research, medicinal herb cultivation.
We continue to support participants to attend courses through g reduction of fees from our L)ursary fund. This gave access lo
courses for people on Universal Credit, on low income or those that have caring responsibilities for family members.
The college has continued to make improvements to the upgfftde of our student houses and other parts of the estate. We have
continued to irnprove the administrative infrastructure of the organisation with new event bookings systems. IT servers and
wireless connectivity installations all which contribute to a better running of the charity.
The main strategic focus under the management of assets has been to undertake the sales of three properties to invest in capital
expersditure in relation to upgrading Pixton House and other teaching and art studios. This has included the renovation of the
North Dining Room. Iparticularly its beautiful roof lantern windows), and Music Room and transforming the Potting Sh8d into an
Emerson Café and a￿oCIated dining areas into potential performancelevenl facilities. Other improvements have been focused in
installing easy acce5S toilets in the Red Studio and Eurythmy House, with new roofing to the Story Hut, Green Studio and Green
Studio Long. Taken as a whole, these improvements have positioned Emersor> as a much better facility for many of the activities
which it facilitates and promotes.
Event Hire and Accommodation Bookings. togethèr with new Course developmènt continue lo grow with activity and sales
increasing by 190/D in the year. which is a trend that is contir¢uing into Ihe year 2023124
The Board of Trustttes agreèd a strategic staffing and recruitrnenl plan in the year to create and recruit to the roles of Co-
Principal for Education and Head Df Hospitality, as the basis to enable significant growth in the areas of Emerson Courses and
External Hire activities and lo enhance the quality of experience for visltors to Emerson.
During the year the Co-PrinGipal for Asset Management and the of Head of Hospitality resigned. After careful str8tegie planning
the Board resolved to establish the Co-Principal for Education as Principal and CEO for Emerson and re define the
organisational responsibilities through the senior leadership team.
Page S of 32

Future development
Th@ upgrade of Pixton House will enable opening of the Emerson Café in the Year 2023124. Building on our strategic recruitment,
we are planning for an incorne growth of 200/0. forming part of our three year income growth p13n, which aims to establish
business sustainability by the year 2025126
Focal points of our efforts in the coming year are..
Opening the Emerson Café
Rebuilding our income through the development of new courses, increased enrolmènl and venue hire
Repaying the CIBLS loan through the rnechanism of the Ihree-yesr incorne growth plan
Building on maintaining our publicly accessible estate, as a place of beauty for the benefit of our community and visitors,
through the development of Botsnical Garden Walks linked lo the Emerson Café activity and the eskte's Derneter
status.
Maintaining and building on the Demeter certification of our estate through the development of new Biodynamic activities
and sustainable horticulture programmes
Improving the online booking systèm to enable better registration for students and participants and increase mid-week
bookings
Renewing our website and increasing our reach on social media
Improving our donation sofbNare
Increasing our fundraising efforts lo support our work
Seeking grant support to renovate our facilities and improve accessibility
Our Board structure, which now includes the Principal for Educstion and senior staff as required, together wlh the trustees,
¢ontinues to work well. There were [70 changes to our trustees.
During the year a total of £ 262,304 was re￿1Ve￿ in donations, including £ 177,943 from our tradiTrg subsidiary, plus £84,361 in
other grants.
FINANCIAL REVIEW
Investment policy and objectives
The Trustees have unlimited investment powers and currendy the ¢harity has unlisted investments as detsiled in the notes to the
fi'nancial statements.
Reserves pollcy
The Trustees consider that the charity's assets are adequate to fulfil ils obligations and that it has sufficient free res@Nes to meet
all ongoing operating costs for a period of six months. As at 3010612D23 the Trust and its subsidiary held a total of £401,820 in
cash, with an outstanding loan of £ 146,667.
OPERATING COSTS AND INCOME
Vve made an operating loss of £195,719, excluding the net proceeds from asset sales1£265,9221 and the Mercury Provident
Pension Scheme IMPPSI costs for the year1£67,723) Is@e note 8, page 22) -
In addition to that and due to a revaluation of the MPPS liability which will be revlewed at the end of 2024, the accounts show an
actuarial loss of £207.708 Is$8 note 20, page 341.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, the Memorandum, and Articles of Association, and Gonstitutes a limited
company, limited by guarantee, as defined by the Companies Act 2006.
Organisational structure
The charity is governed by its Memorandum and Articles of Association.
Activities are overseen by the Council consisting of Tmstees who meet six times each year or more frequently if required.
The Articles of Association lay down that the Council shall comprise no fewer than 3 and no more than 20 Trustees. All Trustees
need to be a member of the association.
Induetion and training of new trusteès
Trustees are appointed at the AGM when 81 least a third of the existing Trustees must sland down. Aftyone wishing to becomo
a Trustee must first become s member of the Emerson Association. As the Association is premised on the vision and work of
Rudolf Steiner, il is esser)tial thzl all Trustees can demonstrate that they are familiar with this vision and that il is an integral part
of their lives.
Page 4 of 32

Other qualities that Emerson Association would value in prospective Trustees would be experience working in other charities,
specific professional skills, or experience in the field of adult education. Several of the existing Trustees were former students at
Emerson.
At present Emerson does not have any specific policy on Trustee training, except lo ensure all Trustees are familiar with current
Charity law and the duties of Tlusteeship, but of course the Trust would send individual Trustees on special courses if this were
deemed necessary. However, to ensure good working practice, there are regular discussions concerning Charity Commission
guidance on good govemance and practice 81 Trustee meetings_
REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
00908985 (England and Wales)
Registered Charity number
312101
Registered office
Pixton
Hartfield Road
FOREST ROW
East Sussex
RH18 5JX
Trustees
J Dyson
P Blaxland de Lange
K Orsak {resigned 1.11.22}
R Levy (resigned 1.11.22)
A Blampied-Radojcin
M Leach
S King
S Fuller (appointed 4.11.22)
J Smith lappointed 4.11.221
Auditors
Shaw Gibbs (Audit) Limited
264 Banbury Road
Oxford
Oxfordshire
Surrey
OX2 7DY
Bankers
HSBC Bank plc
1 Centenary Square
Birmingham
B1 1HQ.
Bankers
Sanlsnder
2 Trilon Square
Regent's Place
London
NW1 3AN
P8ge S of 32

EMERSON COLLEGE TRUST LIMITED
REPORT OF THE TRUSTEES
for the
ear ended 30 June 2023
Charities Statemenl of Recommended Practice ISORP 2005) requirements
Reserves. The Charity holds thè following reserves..
a. Restricted funds that represent hypothecated grant funding.
b. Payments made in advance that will be required lo fttnd expenditure in future years. And
Sufficient working capitsl to ensure Ihg Charitable Company remains a going concern and can fund at least six
months salaries of all staff employed by the Charity.
2. Principal risks & uncèrtainties.. the following represent the significant risks and uncertainties faced by the Charity..
a. Cost of living inflation which in a(idition to slowing economic growth and increasing the risk of a recession,
impacts on the Charity in two principal ways by."
i. Inflation results in increasing the c05t of fuel, utilitie8, food, building rrtaterials, and similar products that
are required to be purchased lo provide for the on-going operation of the Charity.
ii. Creating customer resistance lo fund edLJcalional coursès, events, accommodation, and food due lo the
need to priorilise essential costs rather than education which is considèfftd to be a luxury good. It is
therefore largely the case that the ability to participate in courses has high income elasticity of demand
resulting in more expenditure on courses and events increasing with greater levels of disposable income
and the converse during periods of reduced disposable income. The 0￿0 effeds of inflation mitigate
against each other- if prices are increased to maintain the viability of a serviTr, then due to the cost
elasticity, cost increases will have an effect to reduce the level of demand.
b. The trend towards on-line educational courses and podcasts provides substantial opportunities for the Charity,
but a consequence is that participants lose the highly valued special characteristics of attending the Emerson
Campus with the consequential loss in income from the use of residential accommodation and meals.
¢. Reputational risk- the College enjoys an international reputation for the qLtality of its educational courses but
?Iso the unique campus environment and experience it provides. Reputations are hard earned but easily lost rf
the customer experience reduces or an event creates bad publicity for the Charity. As a result, the Charity
carefully safeguards its reputation by seeking improvements in the seThice whilst maintaining the special
qualities of the customer experience.
The principal risks and uncertainties are contained through the Tmslees of the Charity pro-actively investing in the level
of educational expertise and resources together with improving the College facilities and the flexibility of servic&
provision. Furthermore, as part of the governance of the Charity, a risk policy and comprehensive risk register is pro-
actively maintained, that includes identifying risks., assessing risks., evaluating what action needs to be taken on risks and
periodic monitoring and assessment at each BDard meeting.
3. The Pay and remuneration policy for key leadership personnel-.
8. The Charity has recenly restructured its senior leadership team to further improve the emphasis on everyone
working for ? single oryanisation and contributing to the success Df the organisation. The outcome was to
appoint a post of Principal and CEO to replace the two Co-Principals- Educats'on and Asset Development. The
level of remuneration for the CEO reporting dire¢lly to the Board was set by the Board of Trustees prior lo the
appointmeTrt being made.
b. No one is paid more than £60.000 p.a. IFTEI and all posts are contained within the Pay Policy agreed ty the
Board of Trustees. The CEO will keep under review the Pay Policy and levels of pay and provide costed options
for the Board of Trustees to eonsider and to agree any changes.
Page 6 of 32

EMERSON COLLEGE TRUST LIMITED
REPORT OF THE TRUSTEES
forthe
ear ended 30 June 2023
STATEMENT OF TRUSTEES RESPONSIBILITIES
The trustees (who are also the directors of Emerson Gollege Trust Limited for the purposes of company lawl are responsible
for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom
Accounting Standards (United Kingdom Generally Accepted Accounting Practice}.
Company law requires the trustees to prepare financial statements for each financial year which give a true and fair view of
the slatè of affairs of the charitable company and of the incoming resources and application of resources, including the income
and expenditure, of the charitable company for that period. In preparing thosg financial statements, the trustees are required
select suitable accounting poli¢ies and then apply them consistently.,
observe the methods and principles in the Charity SORP.,
make judgements and estimates that are reasonable and prudent",
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the ¢haiitable
company will continue in business.
The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the
financial position of the charitable company and to enable them lo ensure that the financial statements 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 irregularities_
In 50 far as the trustees are aware..
there is no relevant audit information of which the charitable company's auditors are unaware., and
the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit
information and to establish that the auditors are aware of that information.
AUDITORS
The auditors, Shaw Gibbs (Audit) Limited, will be proposed for rtrappointmenl at the forthcoming Annual General Meeting.
Approved by order of the board of trustees on 3rdlh November 2023 and signed on its behalf by..
Leach - Trustee
Page 7 of 32

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EMERSON COLLEGE TRUST LIMITED
Opinlon
We have audited the financial ststemenls of Emerson College Trust Limited (the 'parent charitable company'} and its
subsidiary (the group) for the year ended 30 June 2023 which comprise the Consolidated Statement of Financial Activities,
the Consolidated and Company Balance Sheets, the Consolidated Cash Flow Statemènt and notes lo the financial stslements,
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 IUnite(J
Kingdom Generally Accepted Accountsng Praetie¢}-
In our opinion the financial statements_.
give a true and fair view of the slate of the group's and of the parent charitsble company's affairs as a130 June 2023
and of the group's incoming resources and application of resources and application of resources, including ils income
and expenditure, for the year then ended.,
have bèen properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice-, and
have been prepared in accordance with the requirements of thè Companies Act 2006.
Basis for opinion
We conductèd our audit in accordance wtlh International Standards on Auditing IUKI {ISAs {UKII and appliGable law. Our
responsibilities under those standards are further described in the Auditors resF>onsibilities for the audit of the financial
statements section of our report. We a￿ independent of the groL(p in accordance with the ethical requirements that are relevant
to our audit of the financial statements in the UK, inGluding the FRC'S Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these fftquiremenls. 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 concem basi5 Of accounting in
the preparation of the financial statements is appropriate.
Based Dn the work we have performed, we have not identified any material uncortainties relating to events or conditions
that, individu311y or collectively, may cast significant doubt on the charitable company's ability to continu¢ as ? going
concern for a period of al least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concem are describèd in the relevsnt
sections of this r8porL
Other intorniation
The trustees are responsible for the othèr information. The other information comprises thè informalion included in the annual
report, other than the financial statements and our Report of the Independent Auditors thereon.
Our opinion on the financial statements does not covgr the other information and wè do not express any form of assurance
conclusion thereon.
In connection with our audit of the financial statements, our r8sponsibilty 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 lo be matèrially misstated. If we identify such material inconsistencies or
apparent material misstatements, we are required to determine whether this gives rise to a Material misstatement In the
finoncial stslemenls themselves. If, based on the work we have performed, we conGlude that there is a material
misstatement of this Dther information, we are required to report that fact. We have nothing lo report in this reg8rd.
Opinion on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the auditi
the information g(vèn in the Report of the Trustees for the financial yèar forwhich the financial ststements are prepared
is consistent with the financial statements,. and
the Report of the Truste8s has been prepared in accordancè with applicable legal requirements.
Matters OT] which we are required to report by exception
In the light of thfj knowledge and understanding of the group and parent charitable company and ils environment obtained in
the course of the audit, we have not identified material misstatements in the Report of the Trustees_
We have nothing to report in respEcl of the following matters where the Companies Act 2006 requires LJS to report to you if, in
our opinion".
P8ge 8 of 32

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EMERSON COLLEGE TRUST LIMITED
adequate accounting records have not been kept or retums adequate for our audit have not been received from
branches not visited by LJS,. 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 infom)ation and explanations we require for our audit", or
the trustees were not entitled to take advantage of the small companies exemption from the requirement to prepare a
Strategic Report or in preparing the Report of the Trustees.
Responsibilities of trustees
As explained more fijlly in the Statement of Trustees Responsibilities, the trustees (who are also the directors of the charitable
company for the purposes of company law) artt responsible for the preparation of the financial statements and for being
satisfied that they give a true and fair view, and for such intern81 control as the tmslees determine is necessary to en8ble the
preparation of financial slalements Ih8t are free from material misstatement, whether due to fraud or ermr.
In preparing the financial statements, the trustees are responsible for assessing the group's and parent charitable company's
ability to continue as 8 going concern, disclosing, as applicable, matters related lo going Con￿[￿ ancj using the going ¢on¢em
basis of accounting unless the trustees either intend to liquidate the group's or parent charitable company or to cease
opèmtions, or have no realistic alternative bul to do so.
Our responsibilities for the audit of the financial ststements
Our objectives are to obtain reasonable assurance about whether the finan¢i81 statements as a whole are frae from material
missl8tement, whether due lo traud or error, and to issue a Report of the Independent Auditors that includes our opinion.
Reasonable assurance is a high level of assuranTr, but is not a guarantèe that an audit conducted in accordance wth ISAS
(UK) will always detect a material misstatementwhen it exists. Misstatements can arise from fraud or error and are considered
material rf, individually or in the aggregate, they could reasonably be expe¢led to influence the economic d8cisions of users
taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design proceduTes in line
with our responsibilities, oullined above, to detect material misstatements in respect of irregularities, including fraud.
The extent lo which our procedures are capable of detecting irregularities, including fraud is detailed below..
The exient to which the audit was considered capable of detecting irregularities including fraud
Our approach lo identifying and assessing the risks of material misstatement in respect of irregularities, including fraud
and non￿mpliance with laws and regulations, was as follows..
the engagement partner ensured that the engagement team collectively had the appropriate competence,
¢apabililiès and skilts to identify or recognise non-compliance with applicable laws and regulations,.
we idefttified the laws and regulations applicable to the chartLable company through discussions with trustees
and other management, and from our commercial knowledge and experiencè of the sector,.
we focused on specific laws and regulations which we ¢onsidered may have a direct materi81 effect on the
Inancial statements or the operations of the ¢h8ritable company, including compliance for accrediting, the
Companies Act 2006, taxation, data pmtection, safeguarding, employment, environmental and health and
safety legislation.,
we assessed the extent of compliance with the laws aF3d regulations identified above through making
enquiriés of management and inspecting legal Correspondence., and
identified laws and regulations were Gommunicated within the audit tgam regularly and the team remained
alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company's financial slat8m8nls to material misstatement, including obtaining an
understanding of how fr8ud might occur, by..
msking ènquiries of management as to wher$ they Considered there was susceptibility lo fraud, their
Page 9 of 32

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
EMERSON COLLEGE TRUST LIMITED
knowledge of actual, suspected and all￿ed fraud,. and
considering the internal controls in place to mitlgste risks of fraud and non<ompliance with laws and
re9ulations.
To address the risk of fraud through management bias and overritje of controls, we..
performed analytical procedLtres to identify any unusual or unexpected reletionships.,
testèd jtsurnal entries to identify unusual tran5actions'.
assessed whether judgèments and assumptions made in determining the accounting èslimates were indicative
of potential bias., and
investigated the rationale behind significant or unusual transactions.
In respons& to the risk of irregLJlarilies and non-compliance with laws and regulations, we design8d procedures which
included, but were not limited lo..
agreeing financial statement disclosures to underlying supporting do¢umentation'.
enquiring of management as to any actual and potential litigation and claims., and
reviewing correspondencè with HMRC, relevant regulators including the Health and Safety Executive, and
the company's legal advisors.
There are inhertsnt limitations in our audit procedures described above_ The n￿re removed that laws and regulations are
from financial transactions, the less likely it is that we would become aware of non-complianee. Auditing standards also
limit the audil procedures required to identify non-compliance with laws and r￿ulationS to enquiry of the directors and
other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to dètè¢t than those that arise from error as they may involve
deliberate concealment or collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting
Council's websit& at ww.frc.org.uklauditorsresponsibilities. This description forms part of our Report of the
Independent Auditors.
Use of our report
This report is madè solèly to the charitable company's memb$rs, as a body, in aeeordance with Chapter 3 of Part 16 of the
Companies Act 2006. Our audit work has been undertaken so that we might state lo the charitsble company's members those
matters we are required to slate to them in an auditors, report ancl 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 bod
for our audi
rk for this report, or for the opinions we have fomed.
Lance Redman
Lance Redman (Senior Statutory Auditor)
for and on behalf of Shaw Gibbs (Audit) Limited
264 Banbury Road
Oxford
Oxfordshire
OX2 7DY
Date." 14tht November 2023
Page 10 of 32

EMERSON COLLEGE TRUST LIMITED
CONSOLIDATED STATEMENT OF FINANCIAL ACTMTIES
INCORPORATING AN INCOME AND EXPENDITURE ACCOUNT
for the
ear ended 30 June 2023
2023
Totsl funds
2022
Tokl fvnds
Unrestricted
funds
Restricted
funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies
Charitable activities
Education
6,492
77,869
84,361
18,905
1,010,297
161,060)
949,237
797,798
Investment income
Trading income
Other income
773
645,000
33,215
773
645,000
33.215
428
430,000
65,407
22
Total
1,695.777
16,809
1,712,586
1,312.538
EXPENDITURE ON
Subsidiary's trading activities
22
465,068
465,068
382,024
Charitable activitiès
Education
1,221,108
8,544
1.229,652
1,048,856
Bank loan interest
15,386
15,386
3,015
Total
1,701,562
8,544
1.710,106
1,433,895
NET INCOMEIIEXPENDITURE)
15.7851
8,265
2,480
1121,3571
Actuarial gainsl(losses
20
1207,7081
1207,7081
Net movement in funds
1213,493)
8,265
1205,2281
(121,3571
RECONCILIATION OF FUNDS
Total funds brought forward
2,181,633
130,538
2,312,171
2,433,528
TOTAL FUNDS CARRIED FORWARD
1,968,140
138.803
2,106,943
2,312,171
Page 11 of 32

EMERSON COLLEGE TRUST LIMITED
ONSOLIDATED BALANCE SHEET
At 30 June 2023
2023
Restricted Total funds
funds
2022
Total funds
Unrestricted
funds
Notes
FIXED ASSETS
Intsngible Fixed Asset
Tangible assets
Investments
13
14
1,340
2,764,559
12,267
1,340
2,764,559
12,267
2,278,378
2,778,166
2,778,166
2,290.645
CURRENT ASSETS
Stocks
Debtors
Gash at bank and in hand
219,124
74,264
334.148
219,124
145,395
401,820
603,697
156,194
611,281
71,131
67,672
627,536
138,803
766,339
1,371,172
REDITORS
Amounts falling due within one year
18
1500,2451
1500,245)
1567,976)
NET CURRENT ASSETS
127,291
138.803
266,094
803,196
TOTAL ASSETS LESS CURRENT
LIABILITIES
2.905,457
138,803
3,044,260
3.093,841
CREDITORS
Amounts falling due aftèr more than one year
1106,6671
1106,6671
1146,667}
PENSION LIABILI
20
1830,650}
1830,fj501
1635,003}
NET ASSETS
1,968, 140
138,803
2,106,943
2,312,171
FUNDS
Unrestricted funds
Restricted funds
1,968,140
138,803
2,181,633
130,538
TOTAL FUNDS
2.106,943
2,312,171
These financial slatements have been preparecl in 80¢Ordan￿ with the special provisions of Part 15 of the
Cornpanies Act 2006 relating lo charitable small companies.
The financial statements were approved by the Board of Trustees on 3rd November 2023 and were signed on
its behalf by..
A Blampied-Radojcin -Truslee
Psge 12 of 32

EMERSON COLLEGE TRUST LIMITED
CHARITABLE COMPANY BALANCE SHEET
At 30 June 2023
2023
Restrictèd Total funds
funds
2022
Total ftjnds
UnreslNcted
funds
Notes
FIXED ASSETS
Intangible assets
Tangible assets
Investments
13
14
1,340
2,764,559
12,267
1,340
2,764,559
12,267
2,278,378
12,267
2,778,166
2,778,166
2,290,645
CURRENT ASSETS
Stocks
Debtors
Cash at bank and in hand
16
17
37,687
550,909
36,089
37,667
622,040
103,761
40,995
1,174,232
152,632
71,131
67,672
624,665
138,803
763,468
1,367,859
CREDITORS
Amounts falling due within one year
18
1497,3771
1497,3771
1564,6651
NET CURRENT ASSETS
127,288
138,803
266,091
803,194
TOTAL ASSETS LESS CURRENT
LIABILITIES
2.90S,4S7
138,803
3,044,260
3,093,839
CREDITORS
Amounts falling due after more than one year
1106,667)
{106,667}
(146,6671
PENSION LIABILITY
20
{830,6501
1830,6501
1635,003)
NET ASSETS
1,968,140
138 803
2,106,943
2,312,170
FUNDS
Unrestricted funds
Restricted funds
19
1.968, 140
138,803
2,181,633
130,538
TOTAL FUNDS
2,106,943
2,312,171
These financial statements have been prepared In accordance with the special provisions of Part 15 of the Companies Act
2006 relating to charitable small companies.
The financial statements were approved by the Board of Trustees on 3rd November 2023 and were signed on its behalf by..
M Leach -Trustee
Page 13 of 32

EMERSON COLLEGE TRUST LIMITED
CONSOLIDATED CASH FLOW STATEMENT
for the
èar ended 30 June 2023
2023
2022
Notes
Cash flows from operating activities:
Cash gene￿ted from operations
Interest paid
383,729
15,3861
252,335
Net cash provlded by {used inl operating
activities
368,343
249,320
Cash flows from investing activities:
Purchase of tangible fixed assets
Purchase of intangible fixed asset
Interest received
1536,9691
{1,6081
773
182,9711
428
Net cash provided by (used in} investing
activities
1537,8041
182,5431
Cash flows from financing activities:
New loan in year
Loan repayments
40,0001
13,3331
Net cash provided by luged inl financing
activities
40,0001
13,3331
Change in cash and cash equivalents In the
reporting period
Cash and cash equivalents at the beginning
of the reporting period
1209,4611
153,444
611,281
457,837
Cash and cash equivalents at the end of tha
reporting period
401.820
611,281
Page 14 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
for the
ear ended 30 June 2023
RECONCILIATION OF NET INCOMEI{EXPENDITUREI TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2023
2022
Net Incomellexpenditurel for the reporting period las per the
statemenl of financial activities)
Adjustments for:
DepreciatlDn Gharges
lrtlerest re¢eived
Interest paid
Movement in pensioA liability
2,480
1121,3571
51,056
{7731
15,386
112,0611
44,572
1428}
3,015
173,6321
Ilncreaselldecrease in stocks
(Increaselldecrease in debtors
Increaselldecreasel in creditors
384,573
10,799
67,731
256,340
12,0821
145,907
Net ¢a$h provided by lu$Èd in} operating activities
383.729
252.335
Page 15 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDA TED FINANCIAL STATEMENTS
for the
ear ended 30 June 2023
ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statemenlg of the charitable company, which is a public benefit entity under FRS 102, have been
prepared in accordance with the Charities SORP IFRS 1021 'Accounling and Reporting by Charities.. Statement of
Recommended Practice applieable lo charities preparing their accounts in accordance with the Financial Reporting
Standard applicable in the UK and Republic of Ireland IFRS 1021 {effe¢tive 1 January 2015)., Financi81 Reporting
Stsndard 102'The Financial Reporting Standard applicable in the UK and Republic of Ireland, and the Companies Act
20(6. The financial statements have beèn prepared under the historical cost convention with the extsption of
investments which are included at market value.
Income
All income is recognised in the Statement of Financial A￿1VIlieS once the charity has enlillement to the funds, il is
probable that the income will be received and the amount can be measured reliably.
Expendlture
Liabilities are recognised as expenditure as soon as there is a legal or ¢onstruclive obligation committing the charity
to that expenditure, il is probable that a transfer of economic benefits will be rèquired in settlement and the amount of
the obligation can be measured reliably. Expenditure is accounted for Dn an accruals basis and has been classified
under headings that aggregate all cost related to the category. Where costs Cannot be directly attributed lo particular
headings they have been allocated to activities on a basis consistent wÉth the use of resources.
Allocation and apportionment of costs
Rèsources expended are included in the Statement of Financial Activities on an accru8ls basis and are allocated to a
specific aclwity where costs relate directly lo that activity.
Costs of generating funds are the costs directly attributable to raising funds.
Charitable expenditure includes all costs directly relating to the objective of the charity and the ¢osts involved
supporting that work.
Governan￿ costs relate to the costs of legal and professional fees, audit fees.
Support costs include those costs connected with the management ofthe charity's assets, organisalional management
and gdministration and Complian￿ with constitutional and ststulory requirements.
Expenditure on support costs of the Gharity includes all expenditure not directly related to the charitable activity or
fundraising ventures.
Tangible fixed a55ets
Depreciation is provided al Éhe following annual rates in order to write off tr?ch asset over its estimated useful life.
Freehold propety
Short leasehold
Machinery and office equipment
Fixtures and fi'llings
Library Books
10/0 on cost
Over the life-time of the 7 years lease
20-25'/o on reducing balance
250J¢ on reclucing balance and 1 00/0 on cost
15_250A on reducing balance
Assets costing £750 or more are capitalised. All other assets under this amount are expensed to the income and
expenditure 2ccounl.
Stocks
Stocks are valued at the lower of cost and nel realis8ble value, after making due allowance for obsolete ancj slow
rlloving items.
Taxation
The charity is exernpt from corporation tax on its charitable activtties.
Page 16 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
ACCOUNTING POLICIES - continued
Group Financial Statements
The financial statements consolidatè the results of the charity and ils wholly owned subsidiary Emerson College
Enterprise Limited on a line-by-line basis. A separate Statement of Financial Activities and In¢ome and Expenditure
Account for the ¢hsrity has not been presented because the Trust has taken advantage of the exemption afforded by
section 408 of the Companies Act 2006.
Fund accounting
Unrestricted funds can be used in accordance with the charitsble objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions
arise when specified by the donor or when funds are raised for path'cular restricted purposes.
Further axplanation of the nature and purpose cif each fund is included in the notes lo the financial statements.
Foreign currencies
Assets and liabiltbes in foreign currencies are translated into sterling at the rates of exchange ruling at the balance
sheet dale. TransactlDns in foreign currencies are translated into sterling at the rate of exchange ruling al the date
of transaction. Exchange differences are taken into account in arriving at the operating result.
Pension costs and other post-retirement beneflts
The charitable company was contributing to the Mercury Provident Pension Scheme which is an
unsegregated multi-employer defined-benefit scheme. This is a collective policy scheme li.e. members have
a joint and several obligation lo pay the liabilities of any member who is not able lo pay) for employees of a
number of anthroposophical institutions in the UK and the assets of the scheme are held independently and
separate to those of the Charitable Company. The scheme has been closed to further benefit accrual.
Tre last actuarial valuation carried out to 29 December 2021 identified a funding short fall of £5.4 million on
best estimate basis for the scheme as a whole. Emerson's share ot the best estimate valuation of the defiut
was reflected in the financial statements for the year ended 30 June 2023, based on the actuarial valuation
as at29 December2021.
Subsequent to the closure of the defined benefit scheme the charitable company has ComMen￿d
conth"buting towards a money purchase pension scheme. Contributions payable for the year are charged in
the income and expenditure aG¢ount.
Investments
Fixed asset investments108ns are slated at cost as they are ultimately redeemable at their original value and are not
saleable. Other equities are stated at market value derived from information offered by the issuing company.
DONATIONS AND LEGACIES
2023
2022
Donations
Legacies
Grants
83,161
13,558
2,010
3,337
84,361
18 905
In addition to the above donations a further donation of £177,94312022-. £70,360) was received from the college's
subsidiary, Emerson College Enterprises Limited and this is not reflected in the consolidated accounts.
INVESTMENT INCOME
2023
2022
Investment income and interest
773
428
773
428
Pag& 17 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
INCOME FROM CHARITABLE ACTIVITIES
2023
2022
Activity
Educatron
Education
Education
Educatlon
EdueatlDn
Student fees
Student fees discount
Student boarding & Catering
Other income
Venue hire & rental income
320.591
{72,812)
463,158
46,600
191,690
385,183
153,6291
288,189
20,654
157,401
949,237
797.798
Included in Venue hire & rental income are rents £54,253 {2022= £42,527), workspace rentals £16,147
12022.. £19,373), resideTrlial rental incorne of £121,29012022'. £95,501 }
OTHER INCOME
During the year rents and service charges received was £17,01912022.' £40,820) and furlough income was £nil {2022-.
£24,587) and garden income of £16,196.
CHARITABLE ACTIVITIES COSTS
Direct costs
Stjpport costs
(See note 7) (See note 81
Totals
Education
800,043
429,609
1,229 652
DIRECT COSTS OF CHARITABLE ACTIVITIES
2023
2022
staff costs
Tutor Fees
Tutor aecommodalion & material
Provisions and housèhold
Garden costs
brary and Bookshop materials
Repairs and maintenance
Administration and ¢ourses
Bad Debts
Teacher training
469,399
95,136
49,868
87,898
11,702
17,172
52,083
7,413
5,393
3,979
358,040
165,438
59,811
55,793
6,205
6,661
40,453
921
800 043
696.666
SUPPORT COSTS
Governance
costs
Management
Totsls
Education
410,648
18,981
429,609
Support costs, included in the above, are as follows..
Page 18 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
SUPPORT COSTS - continued
Managernent
2023
2022
Education Total activities
Trustees, fees
Trustees, expenses
Rates and Water
Insurance
Light and heal
Telephone, inlernel & copier
Postage and stationery
Advertising & publicity
Office equipment and IT
Pension admin fees
Pension deficit administration
Pension deficit finan￿ Costs
Pension Levy
Professional fees
Travel & other costs
19,515
1,708
25,230
16,260
76,345
6,139
774
29,159
31,047
2,364
44.644
16,400
4,315
71,793
599
20,200
3,723
21,131
17,136
54,514
5,269
594
24,903
27,898
2,401
15,291
18,303
3,253
75,413
425
Membership Fees
Ba￿k & other charges
Amortisation of intangible fixed asset
Depreciation of tangible and heritage assets
883
12,417
268
51,056
4,393
714
410,648
340,133
Governance costs
2023
2022
Education Totsl activities
Auditors, remuneration
Auditors, remuneration for non aLtdit work
Legal & professional fees
7,100
11,861
7,388
5,500
12,888
NET INCOMEIIEXPENDITURE)
Net in¢omellexpenditurel is ststed after chargingllcredilingl.
2023
2022
Auditors, remuneration
Other non-audit services
Depreciation - owned assets
8,000
10,961
51,056
7,388
5,500
44,572
The subsidiary's audit and accountancy fee was £2.800 {2022'. £2,550)
Page 19 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
10.
TRUSTEES, REMUNERATION AND BENEFITS
2023
2022
Trustees, fees
Trustees. expenses
2023
2022
Trustees, expenses
1,708
3,723
Trustees. expenses relate to travel and subsistence
11.
STAFF COSTS
2023
2022
Wages and salaries
Social security costs
Other pension costs
487,432
39,812
8,361
344,890
24,465
6,329
535,605
375,684
Th@ av@rage monthly number of employees during the year was as follows..
2023
23
2022
19
Teaching and administration
No ernployees received emoluments in excess of £60,000.
The key management personnel of the charity are the trustees and departmental directors. The total employment
costs including employer pension contributions of key management personnel totalled £73,391 12022 £67.8121.
Included in key management personnel are trustees costs relating to J Dyson £9,585 for tutor fees and meals and
£4,310 for other expenses and A Blsmpied- Radojcin £10,380 for tutor fees_and £101 for expenses
12.
COMPARATIVES FOR THE STATENIENT OF FINANCIAL ACTIVITIES
Unrestrtcted
funds
Restricted
funds
Total funds
INCOME AND ENDOWMENTS FROM
Donations and legacies
Charitable activities
16,743
2,162
18,905
Education
797,798
797,798
Investment income
Trading income
Other income
428
430,000
65.407
428
430,000
65,407
Total
1,310,376
2,162
1,312,538
Page 20 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
12.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted
funds
Reslricled
funds
Total fvnds
EXPENDITURE ON
Charttable activities
Education
995,170
53,686
1,048,856
Bank loan interest
Subsidiary's trading activities
3,015
382,024
3,015
382,024
Total
1,380,209
53,686
1,433,895
NET INCOMEIIEXPENDITUREI
{69,833)
151,5241
1121,3571
RECONCILIATION OF FUNDS
Transfers between funds
Total funds broughtforward
2,251,466
182.062
2,433,528
TOTAL FUNDS CARRIED FORWARD
2.181,833
130,538
2.312,171
13.
INTANGIBLE FIXED ASSETS (GROUP AND COMPANY)
Patents and lieences
COST
Additions
1.608
AMORTISATION
Charge for the year
268
NET BOOKVALUE
At30 June2023
At 30 June 2022
Pa9e 21 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
14.
TANGIBLE FIXED ASSETS (GROUP AND COMPANY}
Machinery and
office
equipment
Freehold
property
Short
leasehold
COST
Al 1 July 2022
Additions
Disposals
2,549,361
435,023
77,000
188,695
14,797
At 30 June 2023
2,984,384
77,000
183,492
DEPRECIATION
At 1 July 2022
Charge for year
Eliminated on disposal
371,565
26,441
77,000
161,177
4.370
At 30 June 2023
398,006
77,000
165,547
NET BOOK VALUE
At 30 June 2023
2,586,378
At 30 June 2022
2,177 796
7,518
Fixtur@s and
fittings
Library Books
Totals
COST
At 1 July 2022
Additions
Disposals
413,102
87,149
16,848
3,225,006
536,969
At 30 Junè 2023
500,251
16,848
3,761,975
DEPRECIATION
At 1 July 2022
Charg8 for year
Eliminated on disposal
320,037
19,977
16,848
946,628
50,788
At 30 June 2023
340,014
16,848
997,416
NET BOOK VALUE
At 30 June 2023
160,237
2,764,55g
At 30 June 2022
93,065
2,278,378
Page 22 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
15.
FIXED ASSET INVESTMENTS {GROUP}
Listed
investments
MARKETVALUE
At 1 July 2D20 and 30 June 2022
12,268
NET BOOK VALUE
At 30 June 2023
12,268
At 30 June 2022
12,268
There were no investment assets outside the UK.
Emerson College holds 265 Depository Receipts in Triodos Bank NV.
The charitable company's investment al the Balance Sheet date includes the £1 ordinary share in Emerson College
Enterprises Limited sel up lo develop some of the properties with Emerson College stte.
Emerson College Enterprises Limited
Class of shares - Ordinary
holding 1 OOQk
16.
STOCKS
2023
2022
Stocks - Company
Work-in-progress - Subsidiary
37,667
181,457
40,995
562,702
Group
219,124
603,697
17.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
2023
2022
Trade debtors
other debtors
Intercompany account
Prepaymènts and accrued income
64,430
61,614
116,090
22,448
19,351
145,395
156,194
Charitsble Company
2023
2022
Tra(Se debtors
Other debtors
Intercompany account
Prepayments and accrued income
58,053
58,901
485,735
19,351
112,425
17,261
1,026,890
17 656
622,040
1 174,232
?? nf 2?

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
forthe
ear ended 30 June 2023
18.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
2023
2022
Trade creditors
Social security and other taxes
Other creditors
Pension creditor
Private loan5
Accruals and deferred incom&
Bank Loan
61,491
11,050
9,735
45,000
64,048
3,586
9,541
70,297
332,969
40,000
380,504
40,000
500,245
567 978
Charitsble Company
2023
2022
Tradè creditors
Social security and other taxes
Other creditors
Pension creditor
Accruals and deferred income
Bank Loan
61,490
11,050
9,734
45,000
330,103
40,000
63,388
3,586
9,540
70,297
377,854
40,000
497,377
564,665
The pension creditor disclosed as due within one year represents an estimate of the reduction in the liability which will
be achieved in the next 12 months and not the actual peyments lo be madè in the next year.
18a. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR {Group and
Charitable Company)
2023
2022
B8nk loans (see note 17bl
106,667
146,667
The bank loan is as s result of covid 19 and is sècured by the Government. The loan is non repayable
for the first year and will be repaid ovei 6 years.
18b. LOANS
An analysis of thè maturity of loans is given below..
2023
2022
Amounts falling due within one year on demand..
Bank loans
40,000
40,000
Amounts falling between one and bNo years..
B8nk loans - 1-2 years
40.000
Amounts falling due between two and fi've years..
Bank loans - 2-5 years
65,667
106,667
Page 24 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
19.
MOVEMENT IN FUNDS (Group and Charitable Company)
Net
movement
in funds
Transfers
between At 30.6.23
funds
At 1.7.22
Unrestricted funds
General fund
Biodyn2mic agriculture
Holistic Baby & Child Care BD 14115
Libfftry
Storytelling Beyond Words Designated
Education Fund
2,144,917
26,019
474
188
7,937
3,098
(212,7461
18,3951
11071
12291
7,213
771
1411
1.932,130
16,624
367
41
15,150
3.869
2,181,633
(213.4931
1,968,140
Restricted funds
Biodynamic agriculture fund
Initiative Group
Ruskin Hall (Refurbishmentl
stage
Library - Holistic Baby & Child
Bursary Holistic Baby
Anthroposophic Nursing
Healing Words
Storytelling
Emerson Bursary
Pfftctioners & Teachers
Mrs Hunter Anthromed Scholarship
Eurythmy
Mrs Hunter Anthromed Teachers Training
Pixton Restoration
Aesculapius AAthroMed
10,t57
1,593
16,954
330
1,510
1,087
1,036
3,858
642
1,467
91,904
15191
9,638
1,593
15,934
330
{1,020)
11,5101
11,0871
1.036
3,858
213
7,387
89,694
11.21S
1,072
11,021
3,497
2,315
1429)
5,920
122.2101
11,215
1,072
11,021
3,497
2,315
130,538
8,265
138,803
TOTAL FUNDS
2,312,171
1205,2281
2.106,943
Page 25 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDA TED FINANCIAL STATEMENTS - CONTINUED
for the
ear ended 30 June 2023
Nel movement in funds, included in the above are as follows..
Incoming
resources
ResoUr￿S
expended
Movement in
funds
Unreslrlcted funds
General fund
Storytelling
Biodynamic agriculture
Holistic Baby & Child Care BD 14115 Course Development
Library
Education Fund
1,221,758
7,214
74
11071
{1,226.7961
1212,746}
7,214
18,3951
{1071
{2291
770
18,4691
{2291
1,000
1,230,709
(1,236,494}
1213,4931
Restricted funds
Biodynamic agriculture fund
Ruskin Hall (Refurbishmentl
Bursary- Holistic Baby & Childcare
Library- Holistic Baby & Childcare
storytelling General
Emerson Bursary
Practioners & Teachers
Mrs Hunter Anthromed Scholarship
Eurythmy
Mrs Hunter Anthromed Teachers Training
Pixton Restoration
Aesculapius Anthromed
15191
11,0201
11,0871
11,5101
142gi
1519)
{1,0201
{1,0871
{1,5101
14291
5,920
122.2101
111,2151
1,072
11,021
3,497
2,315
5,920
122,2101
138,850
50,065
1,072
15,000
3,497
2,315
13,9791
77,869
169,6041
8,265
TOTAL FUNDS
1,308,578
11,306,098)
205,2281
Pa9e 26 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
19.
MOVEMENT IN FUNDS- continued
Comparatives for movement in funds
Net
movement
in funds
Transfers
betwèen
funds
At 1.7.21
At 30.6.22
Unrestricted funds
General fund
Biodynamic agriculture
Holistic 8aby & Child Care BD
14115 Course Development
Library
Storytelling Beyond VVord$
Education fund
2,220,017
25,019
1,974
(75,100)
2,144,917
25,019
474
{1,5001
229
4,227
(41}
3,710
3,098
188
7,937
3,098
2,251,466
169,8331
2,181,633
Restricted funds
Biodynamic Agriculture
Initiative Group
Rusknn Hall (Refurbishmttntl
Stage
Library - Holistic Baby & Child
Bursary Holistic Baby
Anlhroposophic Nursing
Healing Words
Storytelling
Emerson Bursary
Practioners & Teachers
18,699
1,593
16,954
330
1,510
1,087
1,036
3.858
1,809
1,405
135,701
{6,5421
10,157
1,593
16,954
330
1,510
1,087
1,036
3858
642
1,467
91,904
11,167)
62
143,8771
182,062
(51,5241
130.538
TOTAL FUNDS
2.433,528
1121,3S71
2.312,171
Page 27 of 32

Comparative net movement in funds. included in the above ?re as follows..
Incoming
resources
Resounes
expended
Movernent in
funcls
Unrestricted funds
General fund
Storytelling
Holistic Baby & Child Care BD 14115 Course Development
Edu¢stion Fund
968,349
3,099
11,043,493)
{75,1441
3.099
11.50DI
3,710
{1,500}
Restricled funds
Emerson Bursary
Praclioners & Teachers
storytelling
Biodynamic agriculture fvnd
975,158
11,044.9931
169,8351
62
62
(43,8771
(1,1671
143,877)
11,1671
6,5421
62
151,5881
151,524)
TOTAL FUNDS
975,220
(1,096,579)
1121,3571
P8ge 28 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
for the
ear ended 30 June 2023
19.
MOVEMENT IN FUNDS- continued
RESTRICTED FUNDS
Bio
namics a
riculture fund
This fund represents the donation from a third paty lo construct and equip a building lo support a biodynamic training
sch&me. The building was constructed a number of years ago, bul as the trustees are of the opinion that the restriction
imposed by the donor extends beyond the construction of the building to an ongoing requirement that the building is
used for the prescribed purpose this fund stands at the value of the original donation les5 th8 estimated depreciation
of the building since its construction. Emerson College Trust Limited no longer owns this building and the balance has
now been transferred to general reserves.
Initiative Grou
Funds raised to support students, social activitiès.
Ruskin Hall
Refurbishment
Dor*ations received for refurbishment of Ruskin Hall
Sla
Funds wère received to improve the stage in Ruskin Hall.
Libra
Holistic and bab childcare
Fund for Steiner Waldorf intemational birth to three training programme.
Bursa
Holistic Bab & Child
Funds were received which are to be applied to a bursary on this course.
Anthro
oso
hic Nursin
Fund for the experienced based training in anthroposophical nursir¢g which leads to an exiended understanding of
the human body.
Healin
Words
Donation from International School of Storytelling for promotion and support of this storytelling course
Sto
Bursa
Funds to provide bursaries for students on Storytelling Beyond Words course
Sto
tellin
General Fund
These arè the donations rece5ved for the art and craft of storytelling lo prepare people to carry the spoken word with
a lively imagination into the community and places of work.
Emerson Bursa
Bursaries are offered to students in cases decided by the college.
Praclioners and Teachers
A legacy was received lo sel up a bursary for practioners and teachers.
Mrs Hunter Anthromed Scholarshi
Bursaries for students attending the Anthroposophical Medicine Course.
Eu
Ihm
Resourtss to promote Eurylhmy courses and related initiatives.
Mrs Hunter AnlhroMeQ Teacher Trainin
Bursarles for training new teachers for the Anlhroposophical Medicine course.
Piston Restor
tion Fund
Resour¢es to promote tha development of Pixton Building.
Pa96 29 of 32

Aescula
ius Anthromed Fund
Bursaries for students attending the Anthroposophical Medicine course.
DESIGNATED FUNDS
Biod
namics s
riculture
This fund provides bursary support for students wishing to train in biodynsmie agriculture at the college.
page 30 of 32

Holistic Bab & Child Course Develo
Ment
This fund represents course development for the Holistic Baby and Child course..
Libra
This fund was 8el up for library improvements.
Sto
ond Words
Donations received are used to provide bursaries and course development.
20.
PENSION COMMITMENTS
As referred to in the 8ccounting policies the charitable company partlcipale8 in a defined benefit pension scheme,
providing benefits based on final pensionable earnings, which is the basi¢ salary. The scheme has equal pension
rights with respect to members of either sex. The assets of the scheme are held in a separate trustee administered
Imulti-employerl fund. Although the assets and liabilities of the fund are not wholty attributsble to the Charitable
company the scheme actuaries have ¢alcul8ted each emplDyels share of the fvnding shortfall as the proportion of the
total that their past servi¢e liability bears to the total past seNice liability.
The actuary's report as al 31 March 2007 disclosed that the scheme was in deficit in the order of £4.7 million and that
Emèrson College Trust Limited's share of that deficit was £434,ODO and this was reflected in the accounts to 30th
June 2008. The scheme funding shortfall was adjusted for contributions and expenses and accrued to 31st December
2008 and resulted in a revised deficit of £5.049 million with Emerson College Trust Lirnited's share rising to £449,945.
The scheme has been GIDsed to further benefit a¢¢rual, and the future contributions levels have been calculated to
eliminate the scheme deficit over a period of 19 years. These contributions commenced at £31,622 per annum together
with an annual £10,694 contributior) to cover expenses. Every 1 April the Co￿trIbutIOnS are increasing by 5Yo. Emerson
also has a liability with the other employers of the scheme lo fund the scheme's shortfall. The annual contribution from
January 2022 increased to approximately £96,664
The most recent actuarial valuation was undertaken by an independent professionally qu81ified actuary ?$ at 29
December 2021 using the statement of funding principles. The prsncipal assumptions which have the most significant
effect on the computation of the pension costs are those related to the rate of retum on investments (assumed lo be
1.6Q/o Post retirement and 1.6 /0 pre-￿tireMentI and the rate of increase in the Consumer Prices Index (assumed to be
2.70/0 pal. These assumptions have been dèrived from the market yields applying al the valuation date. In particular,
the investment return used relating to prtrrelirèmenl liabilities was 2.15 percentage points per ar¢num in excess of the
assumed rdte of increase in consumer price inflation.
The actuarial Valuation Initial Results as at December 2021 showed that the scheme was in deficit in the order Df
£12.9 million, and that Emerson's share of that deficit was approximatety £1.65 million. An estimated valuation as at
30 June 2023 has seen the dèficit reduce to £8.16 million and Emerson's share to approximately £1.35 million. The
best estimate valuation of the deficit al 31 December 2021 was £5_64 million - 8est estimate basis is the calculation
of the liability with all margins for prudence removed. This is the basls which the actuari8g expect to reflect the
true cost of providing benefits to members of the Scheme.
As there wa5 such a huge difference bètween the deficit in the scheme as calculated on the SFO basis from the 'best
estimate" the trustees obtained independent professionel advice a number of years ago as to when the current
payment plan would eliminate Emerson's share of the deficit. The independent actuary's opinion was that the current
payment plan will pay off the deficit by 2029 not 2035 as anticipated under the SFO basis. Following the 2021
actuarial valuation the contribution plan has Changed and the scheme actuaries anticipate the current payment plan
will clear the deficit on, a 'besl estimate basis by 31 March 2034. Using a discount rate to redu￿ the deficit at 29
OeGember 2021 to nil by 31 March 2034 the funding shortfall at 30 June 2023 was estimated lo be £875,65012022'.
£705,300). The actuarial loss arising this valuation was £207,708.
The total payments made to this pension scheme in the year under review was £98,402 12022". £94,363). The
payment was composed of 3 parts, pension administration £44,644, finance costs £16,400 & repayment of the dèficit
£37,358.
Page 31 of 32

EMERSON COLLEGE TRUST LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS- CONTINUED
forthe
ear ended 30 June 2023
21.
RELATED PARTY DISCLOSURES
Related paty transactions for the year ended 30th June 2023 are disclosed in note 11.
22.
TRADING INCOME AND EXPENDtTURE
The subsidiary's income was £673,99912022'. £482,399), made up of trading income £645,00012022.' £430,00018nd
other Income £33,38012022.. £47,092) and the costs before donation and interest to Emerson College Trust Limited
werè £465,06812022. £382,024).
23.
FINANCIAL PERFORiVIANCE OF THE CHARITIABLE COMPANY
2023
2022
Income
Interest from intercompany loan
Gift from SLJbsidiary
Gain on sale of tangible fixed assets
1,033,598
35,977
177,943
881,339
24,792
70,360
1,247,518
(1,245,038)
207 708
1205,2281
2312 169
2 106 941
Expenditure on charitable activities
Actuarial loss
Net lexpenditurellin¢ome
Total funds brought forward
Tokl funds carried forward
976,491
11,097,849)
{121,3581
2 433 528
2 312 170
Represented by".
Unrestricted Funds
Reslricled Funds
Total Funds
1,968,138
138 803
2 106941
2,181,632
130538
2312 170
Page 32 of 32