Registered number: 01136229
Charity number: 325018
BERKHAMPSTEAD SCHOOL (CHELTENHAM) TRUST LIMITED
(A company limited by guarantee)
GOVERNORS, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

BERKHAMPSTEAO SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by yuarante¢l
CONTENTS
Page
Referencg and administrative details of the Company. its Governors and advisers
Govemors. report
Independent auditorf$ report on the financial statements
Consolidated statement of financial activities
8-11
12
Consolidated balance sheet
Company balance sheet
Consolldated statement of Cash flowy
14
Notes to the financial statements
16-39

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
A company limited by guaranto8
REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS GOVERNORS AND ADVISERS
FOR THE YEAR ENDED 31 AUGUST 2022
Govemors
Mr N E Southwe113
Mr M A Kirbyl
Mr C M Collier lappointed 16 November 2021}1
Mi C B Martin lappoinled 16 November 202115
Mr J E Vvalton (appointed 16 November 202114.5
Mrs G Agg lappointed 1 January 202214
Mrs D M Cox lappoinled 22 March 20221
Mr D Freer lappoinled 22 Ma￿h 20221
Mrs Z J Meredrth-smyth (appointed 22 March 202215
MT P Connaughton lappoinled 17 May 20221
Mr S Ackland lappointed 17 May 20221£3
denotes membership of Finan￿ and General Purposes Commrttee
denotes membership of Health and Safety Committee
3 denotes membership of the Compliance Committee
denotes nominated Safeguarding Governor
denole5 membership of the Education Committtee
Company regsstered
numbar
01136229
Charity registered
number
325018
Registered office and
principal address
Berkhampslead School
pittville Circus Road
Chef(enham
GIoU￿stershIre
GL52 2QA
Bursar and Company
secretary
Mr B Edwards
Headmaster
Mr R Cross
Independent auditor
Crowe U.K. LLP
Fourth Floor
Sl James HoLJse
Sl James Square
Cheltenham
GL50 3PR
Bankers
Lloyds Bank PIC
130 High Street
Chellenham
GL50 1EW
Solicitors
Sherbornes Solicrtors
4 Royal Crescent
Chehenham
GL50 3DA
Page 1

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
(A company Ilmlted by guarantee)
GOVERNORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2022
The Governors present their annual report together with the audited financial slalemenls of the group and the
company for the year ended 31 Augu51 2022. The Governors confim) that the Annual Report and financial
slalemenls of the company comply with the current statutory requirements, the requirements of the ¢tsmp8ny's
governing document and the provisions of the Statement of Recommended PTaclice ISORPI, applicable lo
charrties preparing their accDunts in accordance with the Financial Reporting Standard applicable In the UK and
Republic of Ireland IFRS 1021 leffeclive 1 January 20151 as amended by Update Bulletin 1 leffedive 1 January
20151
STATUS AND ADMINISTRATION
Berkhampslead School Icheltenhaml Trust Limited is a ¢harty within the meaning of the Charities Act 2011 and
has been entered on the Central Register of Charrties (number 3250181. It is incorporated under the Companies
Act 2006 Inumber 011362291 as a company limited by guarantee and not having share ¢8Pltal. It is govemed by
its Memorandum and Articles of Association and was incorporated on 26 September 1973.
CHARITABLE OBJECTS
The objects for which the charity is established are to promote and provide for the advancement of education
and in connection Iherewilh lo conduct. carry On, acquire and develop ln the Un11ed Kingdom any boarding or day
school for the education of children.
PRINCIPAL ACTIVITY
The principal actTvity of the School continues to be the provision of a welkrounded education to both boys and
gids up to the age of 11.
ORGANISATIONAL STRUCTURE
The Trust is managed by the Board of Governors. Meetings are held frequently throughout the year. The day to
day running of the Trust's a¢livities is undertaken by the Headmaster. wth the assistance of the adminislralive
staff. The Bursar ¢o-ordinales the financial and adminislr81ive work of the School and manages any building and
maintenance work in conjunction with the Estates Manager.
Delegated tasks include those of a Chef Manager who is employed by Palmer & Howells Catering and runs the
kitchen on a contract basis.
Remuneration is set by the Board of Governois, with the policy of ensuring appropriate 5alarie5 to enGourage
enhan￿d perfomance and. in a fair and responsible manner, rewarding for indiwdual conlribulFJns to the
School's success.
GOVERNORS
The Chair of Govemors 15 Mr Martin Kirby, who has a long-standing relationship with Berkhampslead School by
way of ex parent and former Chair of the Finance and General PuTP05es Committee.
The Governing Body continues 10 strongly support the School, "Governors. days" had been restarted following
the end of the Financial Year.
Governors attend courses and seminars to ensure that they are fully informed wlh regard to Governance and
work closely with the senior management and leaching staff supporting and challenging their wotk at all limes.
The Full Board is infom)ed and supported by three main COMM￿eeS,. Compliance, Finance and General
Purposes. and Education, who meet at least once a term. Named Govemors are allocated responsibility for
monitoring Healih and Safety and Safeguarding.
The Governors are aware of the new Charity Governance Code issued In July 2017. A review wll be undertaken
of the guidance in order to ensure that the School Is working in line with the code. in all ways where it 15 practical
to do so.
Page 2

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
GOVERNORS. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2022
GROUP STRUCTURE
The School has one wholty owned non-char((able subsidiary, Berkhampslead School (Day Care Nursery)
Limrted. The trading activities of the subsidiary consist of the provision of a day nursery. Annual profrts will be
donated lo the School under the Gift Aid Scheme where appropriate. Transactions between these entities are
detailed within Note 10.
BOARD POUCY AND PUBLIC BENEFIT AIMS
The board policy continues lo put excellen￿ in both teaching and learning as the prime strategic objective. We
consider that this is brought about by providing an environment where every child is known and cared for in
happy and fun surroundings. Effort and achievement in all areas a￿ encouraged and recognised. Governo[5
appreciate the importance of the very high standard of pastoral care that Berkhampslead continues lo provide so
that the children are supported in every way throughout their lime in the school. Berkhampstead is a feeder
school" for a variety of secondary schools both in the maintained sector and independent schools. The teachers
provide advi￿ and guidance so that the pupils are able lo transfer confidently lo the school of their choi￿.
Several pupils gain places at local grammar schools and others achieve awards al independent schools. There
is a large variety of after school clubs and ac11V11ies so that the children can develop individu8lly in areas outside
the main curriculum. Throughout the school participation is encouraged In Music, Drama, Art and Sport.
In administeTing the charity, the charity Govemors have complied with their duly in section 17 of the Charities Act
2011 and have paid due regard to the published Charity Commission guidance on the operation of the Public
Benefit requirements. The School continues to allow ils facilities to be used by local organisalions for music,
yoga. Chess and local speakers.
REVIEW OF ACTIVITIES AND ACHIEVEMENTS
The School continues to go from strength to strength and having received an oulslanding ISI inspection in
December 2019 we are aware that there is no room for complacency in any area of School life and it will
continue lo Strive for excellence across the board.
Academically this was another excellent year. Of 36 pupils, 9 went on lo grammar school. 16 continued wrthin
independent education and 11 went to maintained schools or home education. The 36 pupils leaving the School
would go on lo 15 different leaching establishments which highlights the School's ability to cater for a wide range
of individuals where not only are they well-prepared for the next stages of their education, their next environment
will be well-suiled lo their indiwdual needs. Furthemore. the pupils leaving the School were awarded 14
scholarships for their academic, sport, drama and music prowess.
Whilst the academic success of the school is ￿rtaInty regularly acknowledgeLf and celebrated, the School
regularly promotes and celebrates the achievements of those who participate and excel in other arèas of school
lrfe and outside in the local community.
The School continues lo take pride in the excellent quality of our pastoral care and the well-being program is
embedded in the school day. 11 aims to gwe children the too13 to manage their own well-being which aids
learning. The School has been awarded the Mental Heath Champions Award.
The School was delighted lo be Tecognised by th8 'So-Glos' Award scheme as the 'lndependent School of the
Year, in Glouceslershire. This has been an excellent Improvement upon the previous year's 'Runners up, award
and demonstrates the excellent following the School and Nursery enjoys.
The sporting successes have again been very good, and the school punches above ils weight in terms of
nning at fixtures against other schools. Sport continues lo be an important aspect of school life, with everyone
from Years 3 - 6 taking part in matches. There were numerous sporting clubs across the school.
There were ￿gUlar musical perfomances during this school yeaT.
As well as termly, in-house recitals
showcasing musicians of all abilities, there were Christmas nalivilies and services, the Spring Concerts at the
Pump Rooms and the Summer productions. Harvest Fastival and the Easter Service at All Saint5. Church also
Page 3

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A company Ilmlted by guarantee)
GOVERNORS, REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2022
show¢ased musi¢ at Betky. All of Year 6 performed in their Summer production, 'Pirales of the Cury Bean. and
the majority at leavers, recital at the Parabola Art Cenlre. An abundance of music clubs were offered in the
Autumn and Spring lems.
The enrichment progiamme of activitiès and visits Continued to be diverse and slimulaling adding a valuable
dimension to the children's learning. Visrts ranged from residential trips for Years 5 and 6 to Viney Hill Outdoor
Adventure Cenlre, We the Curious for Year 5. Chepslow Castle for Year 4, Warwick Castle for Year 2 Crickley
Hill for Kindergarten and Bristol Aquarium for Years 1 and 2 children. Year 6 also took part in a crime
investigation workshop and a mosaic workshop. Their fi'nished mosaics are on display in the Jubilee Garden.
The pupils have been encouraged to become involved in various fundraising activities. Voted by the School
Council, the two main charities for this year were Maggie's Chellenham and the World Wide Fund for Nature.
The School Eco Committee delivered on a number of initiates during the year ranging from an Eco Christmas
Acrostic Poem Competition in the Prep Sch¢x)l and an Eco-Friendly Arts and Crafts Day for Years 1 and 2. Litter-
picks are a regular occurrence and the Prep and Pre-Prep commillees grew plants to sell at the Summer Fete.
Children all over the school were encouraged to lake part in the 'Berky Eco Pledge,, and quite a few achieved
their Eco Warrior Badge.
Speech Day for the Year 6 pupils leaving the School had taken place in All Saints Church which had not been
possible for the past 2 years owing lo the COVID-19 pandemic. Parents, staff and Govemors returned to the
School for canapes and refreshments.
Pupil numbers were extremely strong al the end of the year," 45 were in Kindergarten, 100 in the Pre-Prep and
141 in the Prep department. There were 140 children on role at the Day Nursery.
The number of enquiries has been very positNe throughout the year. Follow up of initsal enquiries and
subsequent visits have been ¢arefully monitored. The Open Days continued on an appointment only basis and
proved lo be popular events.
FINANCIAL REVIEW AND RESULTS FOR THE YEAR
Net income for the year lolalled £12,8os (2021 net ii?come £1 12,57n. The consolKlaled unrestricted general
fund of the group at 31 August 2022 was £2,169,462 (2021.. £2, 156.357). In addition. the balance of funds upon
which restrictions have been placed by donors is £1,647 (2021.. £7.946J.
DEVELOPMENTS
The School continues to invest in the fabric of the buildings, a continual rolling Maintenan￿ program and the
Board and Senior Management continue lo consider ways of optimising the space available for the pupils. The
Boys Changing Rooms had been replaGed, automatic light sensors had been installed in the Prep building to
reduce energy ¢onsumplion, all LCD TV screens had been upgraded in all classroom5 across the School to
enable the iPad leaming environment and the Prep building had been refurbished along with the Jubilee garden.
The Day Nursery continues to thrive and 1s a happy and safe environment for the children. The number of
children transferring either lo 8erkhampslead Kindergarten or to Reception at a later age has remained high and
exceeds expedations. The Nursery has become more inlegraled into the main School and the children are
often Included In activities such as music and French. They have access lo all the School indoor and outdooi
faalilies for their activities and concerts.
The active PTA has continued lo raise funds throughout the year by means of the operation of the second hand
unrfomi shop. Owing to COVID-19, Bonfire night and the Christmas Fayre had to be c&ncelled.
Page 4

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limitgd by guarant901
GOVERNORS, REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2022
FUTURE PLANS
Investment will lake place in outdoor devek)pment for the Day Nursery. Plans include activrties and an
area covered by a canopy to enable more free flow in5ideloutside play even in inclement weather,"
The creation of a new access point be￿een the Day Nursery and the Kindergarten will help collaboration
behyeen the two departments.,
The GymlHall in Prep will be replaced with a more modern building to accommodate drama and music
perfomiance5.
RESERVES POLICY
The Governors aim to build up the free reserves of the Trust lo ensure that these are sufficient lo cover recurring
expenditure in the short term to allow for possible loss or delays in respect of income.
In common with most Independent s¢hools Berkhampslead has negative free reserves. Al 31 August 2022, the
lolal unrestricted reserve was £2,169,462 with fixed assets valued at £2,601,691 resulting in negative free
reserves of £432.229. In re￿nt years the Govemors have invested significant sums in improvements to the
School faciltties which have attracted pupil numbers. Improvements have been funded by long term loans
se¢uTed on the freehold property. Al 31 August 2022, £210.188 was due in over 5 years. time.
INVESTMENT POLICY
Under the direction of the Goveming Body, investment of the School's funds may be applied in any of the
following..
Land or Propety whether freehold or leasehold.
Investments in which the Governing Body feel appropriate, considering any risk which may be Involved
being at a minimum.
The Improvement or development of propety belonging to the School.
The approval of this policy. and any amendments lo it, are a matter reserved for the Goveming Body. The policy
will be reviewed at intervals of no more than two years.
The Governing Body has deleg*ed responsibility and authority for the moni(oring of the performance of
investments to the Finance and General Purposes Committee.
For the purpose of this policy, the lem 'investment' is r￿arded as the purchase, holding and sale of
Investments Wlih a view to achieving a return, by way of income andlor capital gr<)wth. with an under8tanding that
the capital value may go up or down. Placing money on deposit, in Bank deposit accounts or in dep051t funds. is
not regaTded as 'investmenl' and il is recognised that keeping funds in Bank accounts in the longer term will
almost certainly lead to erosion of real Capital values.
Long and short-temi objectives..
The long-temi investment objective of the School 1$ lo protect the real value of the School's invested Capital by
reference to the Retail Prits Index IRPII and to produce real growth in net investment income arising therefrom
without undue risk.
The short4emi objective is lo achieve the long-lerm objective wf(hout undue fluctuations year by year in the
income arising frtsm investments.
Qualifying investments and criteria are established by the Governing Body.
The investments shall be those in which the Goveming Body are pemitted to invest by Law.
Page 5

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA Company limited by guarantee)
GOVERNORS. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2022
RISK MANAGEMENT
All committees are charged with the need lo review risk and to check school policies that affect them specrfically.
All commillee-level risk registers infom) the Board Risk Register which is an agenda item al all board meetings.
The Governor with responsibility for Heatth and Safety has continued to meet with the Bursar and Estates Team
each term and report lo the Governing body. Financial performance is compared lo budgets. which are
prepared on an annual basi5, for each of the three terms In the year and for the year as a whole. The Finance
Committee meets regularfy lo discuss financial perfomiance and future funding requirements. The Chaim)3n of
Governors meets the Headmaster regularly and also the Bursar when possible. The Compliance Committee,
Finance and Geneial-Purposes and the Education Committee report to the Full Board. This structure has proved
effective in enabling the Govemors to meet their obligations. Reports from extemal agencies providing expertise
in areas such as water. fire safety and asbestos management continue lo be sought, acted upon and signed off.
PRINCIPAL RISKS AND UNCERTAINTIES
The 3 Pnnciple Board Risks are the Impact of Brexit and other economic such as inflation creating the cost of
living crisis, staff retention in key positions and a possible change in government.
GOING CONCERN
Govemors have assessed the financial position of the School and ils subsidiary and whilst there are signrficanl
financial pressures on the independent education sector associated with the impact of the pandomic, Brexit.
energy prices, the effect of losing charitable slalus, the crisis in the Ukraine as well as increAs 13 the national
livin9 wage. pupil and child numbers have increased beyond expectations and the level of Interesl in the School
Continues lo impress. The Nursery continues lo have a waiting list for a number of rooms and this trend should
continue into the future.
STATEMENT OF GOVERNORS, RESPONSIBILITIES
The Governors Iwho are also directors of Berkhampslead School Ichellenhaml Trust Limited for the purposes
of company lawl are responsible for preparing the Governors, Report and Ihe financial statements in accordance
with applicable law and United Kingdom Accounting Standards IUni(ed Kingdom Generally Accepted Accounting
Practice).
Company law requires the Governors to prepare financkAI statements for each financial year. Under company
law the Governors must not approve the financial statements unless they are satisfied that they give a true and
fa1r view of the state of affairs of the charitable company and the group and of the incoming resources and
application of resources, including the income and expenditure of the charrtable group for that period. In
preparing these financial slatemenls, the governors arg required to".
select suitable accounting policies and then app￿ them consislenlly.,
observe the methods and principles in the Charities SORP.,
make judgements and estimates that are reasonable and prudent.,
stale whether applicable UK Accounting Standards IFRS 1021 have been followed, subject to any material
departures disclosed and explained in the financial statements.,
prepare the financial slalemenls on tho going concem basis unless bt is inappfopriatg to presume that the
charitable group will continue in operation.
The Governors are responsible for keeping adequate accounting records that are sufficient lo show and explain
the charitable company and the group's transactions, disclose with reasonable accuracy al any time the financial
P0511ion of the charitable group and enable them to ensure that the financial slalements comply with the
Companies Act 2006. They are also responsible for safeguarding the asset5 of the char1table company and the
group and hen￿ for taking reasonable steps for the prèvention and detection of fraud and other Irregularities.
Page 6

BERKHAMPSTEAO SCHOOL ICHELTENHAMI TRUST UMITED
IA company Ilmlted by guarantee)
GOVERNORS, REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2022
DISCLOSURE OF INFORMATION TO AUDITOR
Each of the persons who are Governors al the lime when this Governors, ￿port is approved has confirmed that".
so far as that Governor is aware. there is no relevant audit infomialion of which the charitable Group's
auditor is Ljnaware, and
that Govemor has taken all the steps that ought lo have been taken as a Govemor in order to be aware of
any relevant audit infomialion and lo establish that the charitable Group's auditor is aware of that
infomialion.
AUDITOR
The auditor. Crowe U.K. LLP, has indicated his wllingness to continue in offiee. The designated Governors will
propose a motion reappointing the auditor at a meeting of the Governors.
Approved by order of the members of the board of Governors and signed on their behaff by..
Mr M A Kirby
Chair of Trustee5
Date. ai 3 13
Page 7

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
A company limited by guaranteel
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF BERKHAMPSTEAD SCHOOL
{CHELTENHAM} TRUST LIMITED
Oplnion
We have audited the financial slalemenls of Berkhampslead School Ichellenhaml Trust Limited Ilhe 'parenl
charitable companll and ils subsidiaries Ilhe 'group'l for the Year ended 31 August 2022 which comprise the
Consolidated slalemenl of financial aclivilies. the Consolidated balance sheet, the Company balan￿ sheet. the
Consolidated 5tstement of cash flows and the related notes. inclLJding a summary of significant accounting
policies. The financial reporting framework that has been applied in their preparation is applicable law and United
Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard
applicable in the UK and Republic of Ireland, (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial slalements..
give a true and fair view of the state of the Group's and of the parent charitable company's affairs as a131
August 2022 and of the Group's 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 Accepted Accounting
Practice., and
have been prepared in accordance wrth the reqU1￿MentS of the Companies Act 2006.
Basis for opinion
We conducted our audi( in accordance with International 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 slalemenls section of our report. We are independent of the Group in accordance with the ethical
requirements that are relevant to our audit of the financial statements in the United Kingdom. including the
Financial Reporting Council's Ethical Standard. and we have fuLfilled our other ethical re$ponsibililies In
accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and
appropriate lo provide a basis for our opinion.
Conclusions relating to oolng concÈrn
In auditing the financial slatemenls. we have concluded that the Governors, use of the going concem basis of
accounting in the preparation of the financial slalemenls is appropriatè.
Based on the work we have performed, we have not identified any material uncertainties relating lo events Dr
condrtions that, individually or collectively, may cast significant doubl on the Group's or the parent charitable
company's ability lo continue as a going concem for a period of at least twelve months from when the financial
slalements are aulhorised for issve.
Our responsibilities and the responsibilities of the Governors wf(h respect to going concern ale described in the
relevant sections of this report.
Page 8

BERKHAMPSTEAD SCHOOL ICHELTENHAM} TRUST LIMITED
IA company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF BERKHAMPSTEAD SCHOOL
ICHELTENHAM) TRUST UMITED (CONTINUED)
Other information
The other information comprises the information included in the Annual report other than the financial slalements
and our Auditor's report thereon. The Governors are responsible for the other information contained wrthin the
AnnLJal report. Our opinion on the financial statements does not cover the olher infom)alion and, ex¢epl to the
extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our
responsibility is to read the other information and, in doing so, consider whether the other information is
materially Inconsislenl with the financial statements or our knowledge obtained in the course of the audrt, or
otherwise appears to be materially misslaled. If we identify such material in¢onsisten¢ie$ or apparent material
misstalemenls, we are required to detemine whether this gNes rise to a material misslalement in the financial
slalements themselves. If, based on the work we have performed. we conclude that there is a material
misslalement of this other information, we are required lo report that fact.
We have nothing lo report in this regard.
Opinion on other matters prescribed by the Companies Ad 2006
In our opinion, based on the work undertaken in the course of the audit..
the information given in the Governors, report including the Strategic report for the financial Year for which
the financial slalemenls are prepared is consislenl with the financial statements.
the Governors, report and the Strategic report have been prepared in accordan￿ with applicable legal
requirements.
Matters on which we are requlred to report by exception
In the light of our knowledge and understanding of the charitable company and ils environment obtained in the
course of the audit, we have not idenljfied material misslalement5 in the Governors, report including the Strategic
report.
We have nothing to report in respect of the following matters in relation lo which Companies Act 2006 requiies
us to rgport to you if, In our opinion.
the parent charitable Company has not kepl adequate and sufficient accounting records, or relums
adequate for our audit have not been received from branches not visited by us.. or
the parent charitsble company financial statements are not in agreement with the accounting records and
relums., or
certain disclosures of Governors. remuneration specified by law are not made., or
we have not received all the information and explanations we require for our 3udf(.
Page 9

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF BERKHAMPSTEAD SCHOOL
ICHELTENHAMI TRUST LIMITED ICONTINUEDI
Responsibllities of trustees
As explained more fully in the Govemors, responsibilities slalement, the Governors (who are also the directors of
the charitable company for the purposes of company lawl are ￿sponsible for the preparation of the financial
statements and for being satisfied that they give a true and fair view, and for such inleTnal control as the
Governors determine is necessary to enable the preparation ol financial statements that are free from material
misslalemenl. whether due to fraud or error.
In preparing the financial statements, the Governor5 are responsible for assessing the Group's and the parent
charitable company's abilrty lo Continue as a going concern, disclosing. as applicable. matters related to going
concern and using the going concern basis of accounting unless the Governors erthef intend lo liquidate the
Group or the parent charitable company or lo cease operations, or have no realistic allernalive bul to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are lo obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement, whether due lo fraud or error. and lo issue an Auditor's Teport that includes our
opinion. Reasonable assurance is a high level of assurance. bul is not a guarantee that an audrt conducted in
accordance with ISAS IUKI will always detect a material misstatement when it exists. Misslalements can arise
from fraud or error and are considered matarial if, individually or in the aggregate, they coufd reasonably be
expected to influence the economic decisions of users taken on the basis ol these financial statements.
Irregularities, including fraud. are instances of non-compliance wf(h laws and ￿gUlations. We design procedures
in line with our responsibilities, outlined above, to delecl material misstatements in respect of irregularities,
including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is
detailed below..
We obtained an understanding of the legal and regulatory frameworks within which the charitable company
operates. focusing on those laws and regulations that have a direct effect on the delerminalion of rnalenal
amounts and disclosures In the financial statements. The laws and ￿gUlatIOnS we considered in thi5 context
were the Companies Act 2006. laxalion legislation, together with the Charities SORP IFRS 1021. We assessed
the required compliance with these laws and regulations as part of our audit procedures on the related financial
Statement items.
In addition. we considered provisions of other laws and Tegulations that do not have a d1￿cl effect on the
financial slalemenls bul Compliance with which might be fundamental lo the charitable company's ability to
operate or lo avoid a material penalty. We a150 considered the opportunities and incentives that may exist within
the charitable company for fraud. The laws and regulations we considered in this context for the UK operations
were The Education Ilndependent School Standards) Re9ulation$ 2014. General Data Protection Regulation
IGDPRI, Héalth and safely legislation. and Employment legislation.
Audrting standards limit the required audit procedures lo identify non<ompliance with these laws and regulations
lo enquiry of the Trustees and other management and inspection of regulatory antt legal correspondence. if any.
We identified the gre8lesl risk of material impact on the financial statements from irregularities, including fraud,
to be the override of controls by rnanagemenl. Our audit procedures lo respond to these risks included enquiries
of management, and the Finance Commrttee about their own identification and assessment of the risks of
irregularities, sample testing on the posting of journals. reviewing accounting eslimales for biases. reviewing
regulatory correspondence with the Charity Commission, Independent Schools Inspectorate. Ofsted and reading
minutes of meetings of those charged with govemanee.
Owing to the inherent limitations of an audi(. there is an unavoidable risk that we may not have detected some
material misslalemenls in the financial slalemenls. even though we have properly planned and performed our
Page10

**BERKHAMPSTEAD SCHOOL (CHELTENHAM) TRUST LIMITED (A company limited by guarantee)** 

**INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF BERKHAMPSTEAD SCHOOL (CHELTENHAM) TRUST LIMITED (CONTINUED)** 

audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non­ compliance and cannot be expected to detect non-compliance with all laws and regulations. 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's report. 

## **Use of our report** 

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


**Guy Biggin (Senior statutory auditor)** for and on behalf of **Crowe U.K. LLP** Statutory Auditor Fourth Floor St James House St James Square Cheltenham GL50 3PR 

Date: 20 April 2023 

Page 11 



BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
CONSOLIDATED STATEMENT OF FINANCIAL ACTIVITIES IINCORPORATING INCOME AND
EXPENDITURE ACCOUN
FOR THE YEAR ENDED 31 AUGUST 2022
Unrestrlcted
funds
2022
Restrlcted
funds
2022
Total
funds
2022
Total
funds
2027
Note
Income from..
Donations and legacies
Charitable acliwties".
School Fees
Ancillary trading income
Non-an¢illary trading activf(ies
Other income
26.210
26,210
10, 745
2,387.500
207.114
1,075,006
2.387,500
207,114
1.075,006
2,243, 701
130, 788
1,079,086
16.796
Total Income
3,695.B30
3,695,830
3,479,916
Expendbture on:
Raising funds".
Trading aclivf(ies
Financing costs
Charitable activities
9,10
972,871
49,230
2,660.624
972,871
49,230
2.660,923
806,517
63,965
2,436,857
299
Total expenditure
3,682,725
299
3.683,024
3,307,339
Net movement Sn funds
13.105
1299}
12.806
112.5T7
ReGonGiliation of fund¥-
Total funds brought forward
Net movement in funds
20
2,156.357
13.105
1,946
299)
2.158,303
12,806
2,045, 726
112,577
20
Total funds carried forward
2,169.462
1,647
2.171,109
2, 158,303
The note$ on pages 16 to 39 form part of these financial slalements.
Page 12

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA Company limited by guarantee)
REGISTERED NUMBER: 01136229
CONSOLIDATED BALANCE SHEET
AS AT 31 AUGUST 2022
2022
2021
Note
Fixed a$$èts
Tangible assets
Current assets
15
2,601,691
2,644.295
stocks
Debtors
Cash at bank and in hand
3,995
89, 620
1,475.291
17
116.561
1,372,690
1.489,251
1.568,906
Creditors.. amounts falling due within one
year
18
11,415,748)
(651.507)
Not current assets
73,503
917.399
Total assets les$ current liabilities
2.675,194
3,561. 694
Creditors. amounts falling due after more
than one year
19
{504.0851
(1.403,391J
Total net assets
2.171.109
2, 158,303
Charity funds
Restricted funds
Unreslricled lunds
20
20
1,647
2.169.462
1,946
2, 156,357
Total fund5
2.171,109
2. 158.303
The Govemors acknowledge their responsibilities for complying with the requirements of the Act wfth respect to
accounting records and preparation of financial statements.
The financial slalements were approved and aulhorised for issue by the Governors and signed on their beha
by..
Mr M A Kirby
Chair of Trustees
Date. 21 3 23
The notes on pages 16 to 39 fomi part of these financial statements.
Page 13

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guaranteel
REGISTERED NUMBER.. 01136229
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2022
2022
2021
Note
Fixed assets
Tangible assets
Investments
15
2,563,718
100
2,589, 731
100
16
2,563,818
2,589,831
Current assets
Stocks
Debtors
Cash at bank and in hand
3,995
180,469
1.260,512
17
137,813
1.274,929
1,412,742
1.444,976
Creditors". arnounls falling due within one
year
18
11,277,988)
(541.276J
Net current assets
134.754
903, 700
Total assets less current liabilities
2.698,572
3,493.531
Creditors.. amounts falling due after more
than one year
19
1504,0851
(1.403,391)
Total net assets
2,194,487
2.090, 140
Charity funds
Restricted funds
20
20
1,647
2.192.840
1,946
2.088, 194
Unrestricted fvnds
Total funds
2,194.487
2.090. 140
The Companys net movement in funds for the Year was £104.347 (2021- £130,434).
The Governors acknowledge their responsibilities lor complying with the requirements of the Act with respect to
accounting records and preparation of financial statements.
The financial statements were approved and aulhorised for Issue by the Govemors and signed on their behalf
by
Mr M A Kirby
Chair of Trustees
Dale21 4 13
The notes on page5 16 10 39 fom) part of these financial slatemenls.
Page 14

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST UMITED
IA company limited by guaranto&1
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2022
2022
2021
Note
Cash flows from operating activities
Net cash used in operating activit￿S
23
236.977
402,254
Cash flows from invèsting activities
Prweeds from the sale of tangible fixed assets
Purchase of tangible fixed assets
799
108,3571
144,948)
Not cash used in investing activities
107,5S81
144.948
Cash flows from financing activities
Cash inflows from new borrowing
Loan repayments
Finance costs
500,000
(84,214)
(50.970)
{178,7451
163.276}
Net cash (used inllprovided by financing actlvities
1232.0201
364,816
Change in cash and Cash equivalents in the Year
Cash and cash equivalents at the beginning of the Year
1102,6011
1,475.291
722.122
753. 769
Cash and cash equivalents at the end of the Year
24
1.372.690
1.475.291
The notes on pages 16 10 39 fomi part of these financial statements
Page15

8ERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
General information
Berkhampstead School Ichellenhaml Trust Limited is a registered charty with the Chafilies Commission
England and VVale5 Icharty number 3250181 and wa5 incorporated In England as a priv*e company
limited by guarantee Icompany number.. 011362291 on 26 September 1973. The address of ils registered
offi'ce is Berkhampstead School, Pittville Circus Road, Chellenham, GloucestershiTe, GL52 2QA.
Il's principal activty Is the provision of boarding and day schooling.
The members of the company are the Governors named on page 1. In the event of the School being
wound up the liabilty In respect of the guarantee is limited to £1 per member of the School.
Accounting pollcles
2.1 Basis of preparation of financial statements
The financial statements have been prepared in accordance with the CharilEs SORP IFRS 1021
Accounting and Reporting by Charrties. Statement of Recommended Practice applicable to charIt￿S
preparing their accounts in accordance wrth the Financial Reporting Standard applicable in the UK
and Republic of Ireland IFRS 1021 leffective 1 January 20191, the Financial Reporting Standard
applicable in the UK and Republic of Ireland IFRS 1021 and the Companies Act 2006.
Berkhampstead School Ichellenhaml Trust Limited meets the definition of a public benefit enlty
under FRS 102. Assets and liabilities are initially recognised al historical cost or transaction value
unless otherwise slated in the relevant accounting poliw.
The Consolidated 31alement of financial activities ISOFAI and Consolidated balance sheet
consolidate the financial statements of the Company and Ils subsidiary undertaking. The ￿su11$ of
the svbsidiary are consolidated on a line by line basis.
The Company has taken advantsge of the exemption allowed under section 408 of the Compani$s
Act 2006 and has not presented ils own Statement of financial activf(ies In these financial statements.
2.2 Going concern
The Govemors have a reasonable expectation that the Group has adequate resources to continue in
operational existence for the foreseeable future. For long term finance the School relies on bank
loans. In assessing going concern the Governors have assumed that these bank loans will not be
repaid In the foreseeable future and are not aware of any circumslanees that rnay adversely affect
these facilities.
Governors have assessed the financial posrtion of the School and ils subsidiary and whil$t there are
signrficanl financial pressures on the independent education sector associated with the impact of the
pandemic, Brexit, energy prices. the effect of losing charitable status. the crisis In the Ukraine as well
as increases to the national liwng wage. pupil and ehild numbers have increased beyond
expectations and the level of interest in the School Continues to impress. The Nursery continues to
have a wailing list for a number of rooms and this trend should continuo into the future.
After making appropri*e enquires. the Governors consider that the Group an¢J Company has
adequate resources lo continue in operational existence for the foreseeable future and il is therefore
appropriate to continue to adopt the going concern basis in preparing the financial 51alemenls.
Page 16

BERKHAMPSTEAD SCHOOL {CHELTENHAM} TRUST LIMITED
(A Company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Accounting policies {continuedl
2.3 Fund accounting
General funds are unr8Strict8d fund$ which are available for use at the discretion of the Governors in
furtherance of the genefal objective5 of the Group and which have not been designated for other
purposes.
Designated funds comprise unrestricted funds that have been set aside by the Governors for
particular purposes. The airn and use of each designated fund is sel out in the notes to the financial
slalements.
Reslricled funds a￿ funds which a￿ lo be used in accordance with specrfic reslTlCtions imposed by
donors or which have been raised by the Group for partieular purposes. The costs of raising and
administering such funds are charged against the specific fund. The aim and use of each restricted
fund is set out in the notes to the financial stalemenls.
2.4 Income
All income is recognised once the Group has entillernenl lo the income, (( is probable that the income
will be received and the 8mount of incorne receiv8ble can be me85ured reliably.
Fees and similar income
Fees receivable are slated after deducting allowan￿. scholarships, bursaries and other remissions
granted by the School, but include contributions re￿iVed from restricted funds for bursaries. Where
fees are In advance, the income is deferred until the lem lo which f( relates.
Donations
Donations are recorded in the Slalement of Financial Activities when the School has entitlement to
the funds, any performall￿ conditions attached to the items have been mel, il Is probable that the
income will be received and the amount can be measured reliably. Where donations are received
only to be used for a specific puipose they a￿ allocated lo the appropriate restricted fund.
Non Anclllary Trading Incoma
Income comprisès the nursery fee Income and other income generated by Berkhampslead School
(Day Nursery Limrtedl.
2.5 Government grants
Government grants re￿iVed are credited to the Consolidated slalemenl of financial adivi(ies as the
related expendrture is incurred.
Page 17

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company Ilmited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Accounting poli¢i¢$ Icontlnuedl
2.6 Expendlture
Expenditure is recognised On￿ there is a legal or constructive obligation lo transfer economic benefit
to a third party. il is probable that a transfer of economic benefits will be required in settlement and
the amoLJnt of the obligation can be measured reliably. Expenditure 1$ classified by activity. The costs
of each activity are made up of the total of direct costs and shared GOSt$. including support costs
involved in undertaking ea¢h activity. Dire¢t costs allribulable lo a single activity are allocated directly
lo that activity. Shared costs which contribute to more than one aclivrty and support costs which are
not attributable lo a single activity are apportioned btheen those activities on a basis consistent with
the use of reSoUr￿s. Central staff costs are allocated on the basis of lime spent.
Expenditure on raising funds includes all expenditure incurred by the Group lo raise funds for its
charitable purposes and includes costs of all fundraising activities events and non-charilable trading.
Expendrture on charitable activities is incurred on directly undertaking the actmties which further the
Group'5 objectives. as well as any associated support costs.
All expenditure 16 inclusive of irrecoverable VAT.
2.7 Tangible fixed assgts and depreciation
Tangible fixed assets costing £1,000 or more are capilalised and recognised when future economic
benefits are probable and the cost or value of the asset can be measured reliably.
Tangible fixed assets a￿ initially re¢ogni$ed at cost. After recognf(ion, under the cost model, tangible
fixed assets are measured al cost less accumulated depreciation and any accumulated impairnient
losses. All costs incurred lo bring a tangible fixed asset into its intended working condition should be
included in the measurement of cost.
Depreciation is ch8rged so as to alloc￿te the Lost of tongiblts fixed 888ets less their residu81 value
over their estimated useful lives.
Depreciation is provided on the following bases..
Freehold property
Leasehold improvement5
Fixtures and equipment
2_20010 Str8ighl line
10-33OA slraighl Sine
5-33.30/0 Straight line and 33.30A reducing
balance
2￿33.3°kn straight line and 33.3°h reducing
balance
10_33.30/0 Straight line and 25-330￿ reducing
balance
Motor vehicles
Computer equipment
2.8 Investments
Investments in subsidiaries are valued al cost less provision for impairment.
2.9 Operating leases
Rentals paid under operating leas88 are charged to the Consolidatéd statement of financial activities
on a slraighl line basis over the lease term.
Page 18

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Accounting policies leontinuedl
2.10 Stocks
Stocks are valuèd 8t the lower of cost and nel ￿alIsable value after making duè allowance for
obsolete and slow-moving stocks.
2.11 Debtors
Trade and other debtors are recognised al the settlement amount after any trade discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
2.12 Cash at bank and in hand
Cash at bank and in hand includes cash and short-lemi highly liquid investments with a short maturity
of three months or less from the dale of acquisition or opening of the deposit or similar a¢¢ount.
2.13 Liabilities and provisions
Liabilities are recognised when there is an obligation al the Balance sheet date as a result of a past
event, it is probable that a transfer of economic benefit will be required in settlement, and the amount
of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the Group anticipates rt will pay to settle the debt or the
amount il has received as advanced payments for the goods or services il must provide.
Provisions are measured al the best estimate of the amounts required to sellle the obligation. Where
the effect of the time value of money is material, the provision Is based on the present value of those
amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The
unwinding of the discount is recognised in the Consolidated statement of financial activrties as
finance cost.
2.14 Financial instruments
The Group only has financial 855ets and financial liabilrties of a kind that qualify as basic financial
instruments. Basi¢ financial instruments are initially recognised at transaction value and subsequently
measured at their Settlement value with the exception of bank loans which are subsequently
measured al amortised cost using the effective interest method.
2.15 Pensions
The Group operates a defined contribution pension scheme for its administrative. domestic. teaching
assistants and maintenance staff, the assets of which are held separatèly from those of the School.
The pension charge represents the amounts payable by the Group to thè fund in respect of the year.
The School contribute5 to the Teachers. Pension defined benefits pension scheme. The Scheme is a
mulli-employer scheme where it is not possible, in the normal COUTse of events, lo Identify on a
consislenl and ￿8$Onable basis, the share of underlying assets and liabilities beSonging to individual
participating employers. Therefore. as required by FRS 102, the School accounts for this scheme as
if il was a defined ¢ontribution scheme. The amount charged t() thtr Statement of financial activities
represents contributions payable to the scheme In respect of the accounting period.
Page19

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limtted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Accountlng pollcles Icontlnued}
2.16 Pupil deposlts
The Governors have Teviewed the contract terms under which pupil fee deposrt5 are hekl by the
Group. Although under normal Circumstances these will be repaid in future years when the pupils
complete their education * the school. pupils Can leave at earlier dales. The Group does not
therefore have an unconditional right lo relain the individual deposits for al least 12 months after the
balance sheet date and in line with the requirements in FRS 102, the balance of deposits hetd at 31
August has been included within current liabilities.
Crltlcal accounting estimates and areas of Judgement
Estimates and judgements are continually evaluated and are based on hi$lorical experience and other
fador5, including expectations of future events that are believed lo be reasonable under the
circumstances.
Crf(ical accounting estimates and assumptions..
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions lo accounting
estimates are recognised in the period in which the estimate is revised if the revision affects only that
period, or in the period of the rev1sion and future periods If the revision affected current and future periods.
In the view of the Govemors, no assumptions Con￿rning the future or estimation uncertainly affecting
assets or1iabilities at the balance Sheet dale are likely lo result in a material adjuslmenl to their carrying
amounts in the next financial year.
Income from donations and legacies
Unrestricted Restricted
funds
funds
2022
2022
Total
funds
2022
Total
funds
2021
Donations
26.210
26.210
10. 145
Total 2022
26.210
26.210
10. 145
Total 2021
7.645
2,500
10. 145
Page 20

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Income from charitable activities - Fees receivable
This represents gross school fees invoiced, less scholarships, bursaries and allowances.
2022
2021
Gross school fees
Less .' Bursaries
2,499.722
145,3651
166.8571
2,335,039
(44,399)
147,539)
Allowan
School fees less discounts
2,387.500
2.243. 701
Bursaries and 3wards were paid for a total of 12 pupils (2021- 14).
Wf(hin this means tested bursaries totalling £45,365 were paid lo 12 pupils {2021- £43,900 to 14 pupils).
This figure includes free places of £Nil (2027." £10.26TJ which are means tested and awarded to no (2021
l) pupil this year.
Included within gross school fees is an amount of £149,452 (2021- £720,098J in relation to governments
grants received.
In 2021 all of the total incoffle from sch¢x)I fees weivabl8 was to unrestricted funds and £Nil to reslricted
funds.
Ineome from charitable activities - Aneillary trading
2022
2021
Music tuition
School outings and clubs
Leaming support
Swimming income
SFRS
School shop and sundry income
Registration fees
Retained deposits
2.087
109,370
65,516
12.863
9.346
3.532
2.800
1.600
44
66.043
7, 664
11.351
42.086
207,114
130. 788
In 2021 all of the total income from ancillary trading income was to unrestricted funds 3nd £Nil to
restricted fund5.
Page 21

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Income from Non-ancillary trading activities
Unre$tri¢ted
funds
2022
Total
fund$
2022
Total
funds
2021
Other activrties
Trading income- Berkhampstead School (Day Care Nursery)
Limited
3,195
3,195
400
1,071,811
1,071,811
1,018, 686
Total 2022
1,075.006
1,075,006
1.079,086
Total 2021
1,019,086
1.019,086
Included within tumover is an amount of £157,11)0 (2027.- £174,306) in relation to govemmenls grants
received.
Other incoming resources
Unrestricted
funds
2022
Total
funds
2022
Total
funds
2021
Govemrnent grants
76,796
Total 2022
16.796
Total 2021
16.796
76.796
The government grants received related to the Coronavirus Job Retenlion Scheme.
Page 22

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Expenditure on raising funds - Trading activities
Unrostrictod
fund5
2022
Total
funds
2022
Total
funds
2021
Other costs
Staff costs
Depreciation
265,172
688.535
19,164
265,172
688,535
19,164
202.387
586.Q53
18.077
Total 2022
972,871
972,871
806.517
Total 2021
806.517
806.517
10. Finaneing costs
Unrgstricted
funds
2022
Total
funds
2022
Total
funds
2021
Bank loan interest
Bad debts
53,275
14.0451
53,275
14,0451
50.970
12.995
Total 2022
49,230
49,230
63.965
Tot812021
63.965
63,965
Page 23

BERKHAMPSTEAD SCHOOL ICHELTENHAM} TRUST LIMITED
{A company limited by guarantee}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
11. Analysis of expenditure on choritable actNlties
Summary by fund type
Unrestricted Restricted
funds
funds
2022
2022
Total
2022
Total
2021
Teaching ¢osts
Welfare
Premises
1.488,790
247,920
418,495
505.419
1,488,790
247,920
418,495
505,718
1,445, 869
179,117
397,631
474,240
Support and governance costs
299
Total 2022
2.660,624
299
2,660,923
2,436.857
Total 2021
2.436.303
554
2.436,857
Summary by expenditure type
Staff costs Depreciation Other costs
2022
2022
2022
Totsl
2022
Total
2021
Teaching costs
Welfare
1,421,264
67,526
247,920
225,401
246,980
1,488.790
247.920
418,495
505,718
1.445,869
IT9.117
397,631
414,240
Premises
Support and governance costs
61,513
258,738
131,581
Total 2022
1,741,515
131,581
787,827
2,660,923
2,436,857
Total 2021
1.677. 138
145.285
614,434
2.436.857
Support costs for schooling includes IT. adminislralion costs, and governance costs. Governance costs
tolalling £38,694 12021 - £55.487) consist of inspection costs and professional fees (including auditors
fees of £11,250 for the yearl.
Page 24

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
12.
Auditorfs remuneration
2022
2021
Fees payable to the School's audito¥ for the audit of the School's annual
accounts
9,500
9.250
Fees payable to the School's auditor in respect of..
The auditing of accounts of the subsidiary of the School
All non-audit services not included above
1,750
3,990
1, 750
13. Staff costs
Group
2022
Group
2021
Company
2022
Company
2021
Wages and salaries
Social securrty C051s
Pension costs
2.040,888
161,376
227.786
1,870, 971
158,501
233, 719
1.405,258
123,528
212,729
1,332,274
725,216
219,648
2,430,050
2,263. 191
1,741,515
1, 677, 138
During the period there were lerminalion payments made of £1,730. Nil remained outstanding at year
end.
The average number of persons employed by the Company during the Year was as follows..
Group
2022
No.
Group
2021
No.
Teaching
Day Nursery
Administration
40
38
35
13
95
86
Page 25

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
13. Stsff costs Icontinuedl
The number of employees whose employee benefits (excluding employer pension coslsl exceeded
£60,000 wa5..
Group
2022
No.
Gmup
2021
No.
In the band £60,001- £70,000
In the band £80.001 - £90,000
In the band £90,001 - £100.000
The lolal employee benefits of the key management personnel lolalled £228,290 (2021- £258,203).
14.
Governors. remuneration and expenses
During the year the school paid one of the Governors, Mrs G Agg £1,500 (2021 £Nil) for professional
services provided to the School.
Three Governors (2021.. Two) had children at the School during the year. One Governor received a staff
discount as a resu￿ of a spouse working al the School. Al the year end fees lolalling £551 (2021.. £559)
were due from 2 Governors and an amount of £3,965 was owed to 1 Govemor for fees paid in advance
(2021. £NIL).
One member (2021. One) of the Senior Management Team also had chIld￿n at the Sch¢x)I during the
year. Al the year end fees tolalling £834 were due from the staff (2021." £514)
The Governors and SMT paid fees under normal commercial terms and all fee discounts were awarded
on an amis-length basis.
During the Year ended 31 August 2022, no Governor expenses have been incurred (2021- £NILI.
Page 26

BERKHAMPSTEAD SCHOOL ICHELTENHAM} TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
15. Tangible fixed assets
Group
L8asehold
improvè-
rnents
Fixtures
Motor
and Computer
vehicles equipm8nt equipment
Fraehold
property
Total
Cost
Al 1 September 2021 3,377,118
Addf(ions
Disposals
126,742
83,305
524,384
71,732
120.694 4,232,243
36,625
108,367
12.5981
113.1141
110,516}
At 31 August 2022
3,377,118
126,742
72.789
596,116
154,721
4.327,486
Depreciation
At 1 September 2021 1,004.294
Charge for the Year
72.978
On disposals
108,835
7,562
71.384
6.705
110,5161
323.486
41,559
79.949
21,941
12,3821
1.587.948
150,745
112.8981
At 31 August 2022
1,077.272
116,397
67.573
365,045
99,508 1.725,795
Net book value
Al 31 August 2022
2.299,846
10.345
5,216
231,071
55.213 2.601,691
Al 31 August 2021
2,372, 824
17,907
11,921
200,898
40, 745 2,644,295
Page 27

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
15. Tangible fixed a55ets Icontinuedl
Company
Freehold
Property
Motor Flxtures and
vehicles
equlpment
Computer
equipment
Totsl
Cost
At 1 September 2021
Additions
Disposals
3.377,118
83,305
449,423
69,158
114,506
,625
12.5981
4,024.352
105,783
113,1141
110,5161
Al 31 August 2022
3,377,118
72,789
518,581
148.533
4,117,021
Depreciation
Al 1 September 2021
Charge for the Year
On disposals
1,004,294
72,978
71,384
6,705
110,5161
283.892
30,694
75,051
21,203
12.3821
1,434,621
131,$80
112.8981
Al 31 August 2022
1,077,272
67,573
314,586
93.872
1,553.303
Net book value
Al 31 August 2022
2,299,846
5,216
203,995
$4.661
2,563.718
At 31 Aiwiist 2021
2.372. 824
11,921
165. 531
39.455
2. 589, 731
Page 28

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A company lirnited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
16.
Fixed asset investments
Investments
in
subsidiary
companies
Company
Cost or valuation
Al 1 September 2021
100
Al 31 August 2022
100
Principal subsidiaries
The following was a subsidiary undertaking of the Company and has been included in the consolidation..
Name
Company
number
Registerèd office or
principal place of
business
Principal activity Share
holding
Berkhampslead Schcol IDay 07805292
Nursery) Limited
Berkhampslead School.
Pittville Circus Road,
Cheltenham.
GloucesteTshire, GL52 2QA
Day nuTsery
1000
Ordinary
The financial resuhs of the subsidiary for the year were..
Name
Income
Expenditure
Loss for the
year
Not
liabilities
Berkhampstead School (Day Nursery)
Limited
1.071,811
{1,104.0431
132.232
123.2781
Included wrthin turnover is an amount of £157,100 (2021 £774, 306) in relation lo govemmenls grants
receive¢J with regards to fees and a further £NIl (2027 £14, 823) grant re the Coronavirus Job Retention
Scheme.
Administrative expenses include rent totalling £53,232 (2021 £53,232) and a management charge of
£77.940 (2021- £77.940J paid lo Berkhampslead School Icheltenhaml Trust Limrted.
A gift aid payment of £59,309 (2021- £113,677) was made to Berkhampslead School IChellenham} Trust
Limited.
At the year end Berkhampslead School IDay Care Nursery) Limrted owed Berkhampslead School
Chellenhaml Trust Limited £39,112 (2021 £98,4 15).
Page 29

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limitgd by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
17.
Debtors
Group
2022
Group
2021
Company
2022
Company
2021
Trade debtors
Amounts owed by group undertakings
other debtors
Prepayments and accrued income
44,836
38,310
42,310
39,112
1,188
55,203
35,952
98,415
2,057
44,045
3,892
67,833
2,625
48.685
116,561
89, 62Q
137,813
180,469
Fee debtors are staled after impaimienl provisions lotalling £34,347 (2021.. £24, 185).
18. Cr¢dltors- Amount5 falling due within one year
Group
2022
Group
2021
Company
2022
Company
2027
Bank loans
Trade creditors
Other taxation and social security
Pension creditor
Fees paid in advance
Deposits
Accruals
899,966
111,596
38,562
19,176
179,428
105,872
61,148
779,405
70,947
38,971
29,898
189,877
97,856
44,553
899.966
79,391
32,024
18.118
161,556
38.757
48,176
179,405
62,381
30,473
26. 704
168,525
38.007
35,781
1,415,748
651.507
1.277,988
541.276
3 bank loans were ￿paid in full post year end totalling £818.973. The repayments have been aged as
amounts falling due wf(hin one year.
Page 3D

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A company limitgd by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Fees in advance represent payment for school and nursery fees relating to terms within the 2022123
financial year. Movements during the year were..
Group
2022
Group
2021
Company
2022
Company
2027
Fees paid in advance
Balance at 1 September
Resources deferred during the year
Amounts released from previoLbS years
189.877
181.030
{189.8771
154.390
189.877
{154.390)
188,525
161,556
1168,5251
142.351
168.525
(142,351)
Balan￿ at 31 August
181,030
189,877
161,556
168,525
Page 31

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A Company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
19. Craditors: Amounts falling duo aftor moro than one year
Group
2022
Group
2021
Company
2022
Company
2021
Bank loans
504,085
1,403,391
504.085
1,403,391
Included within the above are amounts falling due as follows..
Group
2022
Group
2021
Company
2022
Company
2021
Between one and two years
Bank loans
83.066
2QO.428
83,066
200,428
Between two and five years
Bank loans
210,831
928,010
210,831
928.010
Over fivè years
Bank loans
210.188
274,953
210,188
274.953
The aggregate amount of liabili(ies payable or repayable wholly or in part MO￿ than five year5 after the
reporting dale is.
Group
2022
Group
2021
Company
2022
Company
2027
Payable or repayable by In5talments
210,188
261,443
210,188
267,443
The School has nine (2021." nine) loans, fNe (2021.. five are fixed rale loans and four (2021.. f(iur) are
variable rate loans. The fir51 has a fixed interest rale for len years al a rale of 5.2130k, the second has a
fixed rate of 6.070/0 for 25 years, the third has a fixed interest rate of 3.71 Ok for ten years, the fourth has a
fixed rale of 3.90°kn for 12 years. the fifth ha5 a fixed rale of 3.77°k lor 12.5 years. The four vaiiable rale
loans have interest rates of 10k, 1.63'/ts and 1.95°k over the base rate.
The loans are secured by means of a legal mortgage over the freehold property known as Pengwern
House, Pittville Circus Road. Chellenham, GL52 2QA and Berkhampslead School Ichettenhaml Trust
Limited, Pittville Circus Road, Cheltenham, GL52 2QA.
There is also an unlimited debenture incorporating a fixed and floating charge.
Page 32

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST UMITED
IA company limlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
20. Statgmgnt of funds
Statement of funds- current Year
Balance at 1
September
2021
Balance at
31 August
2022
Transfers
inlout
Income Expenditure
Unrestricted funds
Designated funds
Governors Bursary
PTA fund
8.878
34,393
8.878
29,505
26,118
130,2081
17981
43,271
26,118
130,2081
1798)
38,383
General funds
General ftjnd - Day Nursery
General fund - School
Eliminated on consolidation
68.163
2,044,923
1.071.811
11,163,352)
2,788,382 12,679,646)
1190,4811
190,481
123.3781
2,154,457
798
2,113.086
3.669,712 13,652,517)
798
2,131.079
Total Unrestricted funds
2,156.357
3.695,830
13,682,725)
2,169,462
Restricted funds
Science Equipment Fund
Staff Entertainment Fund
500
500
1.147
1,446
12991
1,946
12991
1,647
Total of funds
2,158.303
3,695,830 13,683.0241
2,171,109
Page 33

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
Statement of funds Icontinuedl
ststement of funds - prior Year
Balan￿ al
1 September
2020
Balance al
31 August
2021
Income Expenditure
Unrestricted funds
Designated funds
Governor5 Bursary
PTA fund
8.878
8,878
34,393
26.492
7,635
266
35.370
7,635
266
43,2T1
General funds
General fund - Day Nursery
General fund - School
Eliminated on consolidation
86.020
1,924.336
1,033,509 (1,051,360)
68,163
2.621. 121 (2,500.534) 2.044.923
(244.849)
244, 849
2,010.356
3,409,781 (3,307,051) 2, 173,086
Total Unrestricted funds
2.045. 726
3.417.416 (3.306. 785) 2. 156.357
Restricted funds
Science Equipment Fund
Staff Entertainment Fund
500
2,000
(554)
1,446
2.500
(554J
1.946
Total of funds
2,045, 726
3,419,916 (3,307,339) 2, 158,303
Page 34

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company Ilmlted by guarantgel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
20. Statement of funds l¢ontinuedl
The Governors Bursary fund provides fee remission for children where need is idenlrf*d.
The PTA fund 15 monies raised by the PTA for use wlhin the school. The transfer in the current year
relates to a correction to expendrture in the prior year.
The Science Equipment fund is a donation lo provide for science materi81s.
The Staff Entertainment fund is a donation to be spent on the staff.
21. Summary oflunds
Sumrnary offunds- current Year
Balance at 1
September
2021
Balance at
31 Augu$t
2022
Transfers
inlout
Income Expenditure
Designated funds
General funds
Restricted funds
43,271
2,113,086
1,946
26,118
{30,2081
3,669.712 13,652,517)
12991
1798)
798
38,383
2,131,079
1,647
2,158,303
3,695.830 13.683,0241
2,171.109
Summary offunds- prior Year
Balance at
1 September
2020
B81ance al
31 August
2021
Incom8 E¥penditu
Designated funds
General funds
Restricted funds
35.370
7,635
3,409. 781
2,500
266
43,271
(3,307,057) 2. 113.086
(554J
1,946
2.010,356
2,045. 726
3,419,916 (3.307,339)
2, 158,303
Page 35

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company limited by guarantee}
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDEO 31 AUGUST 2022
22. Analysis of net assets between funds
Anatysis of net a$$et$ between fund5 - current year
Unrestricted
funds
2022
Restricted
funds
2022
Total
funds
2022
Tangible fixed assets
Current assets
Credrtors due wthin one year
Creditors due in more than one year
2,601,691
1,487.604
11,415.7481
1504.0851
2,601,691
1,489,251
1,415,748)
1504,0851
1,647
Totsl
2,169.462
1,647
2,171,109
Analysis of net assets between funds - prior year
Un￿striCted
funds
2021
Restricted
funds
2021
Total
funds
2027
Tangible fixed assets
Current assets
Creditors due within one year
Creditors due In more than one year
2,644,295
1,566,960
(651,507)
(1,403,391)
2, 644,295
1,568,906
(651,507)
(1,403,391)
1,946
Total
2. 156,357
7,946
2. 158,303
Page 36

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
IA company lirnited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
23. Reconciliation of net movement in funds to net cash flow from operating activities
Group
2022
Group
2021
Net income for the year las per Slalement of Financial Activities)
12,806
112.577
Adjustments for:
Depreciation charges
(Profitl on the sale of fixed assets
Decrease in stocks
Ilncreaselldecrease in debtors
Increase in creditors
Finance costs
1SO,746
15831
3,995
126,9411
43,680
63.275
163.362
(21.652)
96,997
50.970
Net cash provided by operating activities
236.977
402.254
24. Analy$is of cash and cash equivalents
Group
2022
Group
2021
Cash in hand
1,372,690
1.475,291
Total cash and cash equivalents
1.372.690
1,475,291
25. Analysis of changes In net debt
At1
September
At31
2021 Cash flows August 2022
Cash at bank and in hand
Debt due within 1 year
Debt due after 1 year
1,475,291
1179,4051
11.403,3911
1102,6011
1720.5611
899,306
1.372,690
1899,9661
1504,0851
1107.5051
76.144
131,3611
Page 37

BERKHAMPSTEAD SCHOOL {CHELTENHAM) TRUST LIMITED
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
26.
Pension commilmgnts
Teachers. Pension Schomo
The School participates In the Teachers. Pension Scheme I'the TPS'I for rts teaching staff. The pension
charge for the year includes contributions payable lo the TPS of £167,374 (2021 £204.099? and at the
year-end £16,739 (2021- £23,483) was accrued in respect of contributions to this scheme.
The TPS is an unfunded mulli-employer defined benefits pension scheme governed by The Teachers.
Pensions Regulations 2010 las amendedl and The Teachers, Pension Scheme Regulations 2014 las
amended). Member5 contribute on a "pay as you go. basis with contributions from member5 and the
employer being credited lo the Exchequer. Retirement and other pension benefits are paid by publi¢ funds
provided by Padiament.
The employer contribution rale is sel by the Secretary of Slate following scheme valuations undertaken by
the Government Actuary's Department. The most recent actuarial valuation of the TPS was prepared as al
31 March 2016 and the Valuation Report. which was published in March 2019, confirmed that the
empkjyer contribution rale for the TPS would increase from 16.40/0 to 23.60h from 1 September 2019.
Employers are also reqLJired to pay a scheme administration levy of 0.08Q/o giving a total employer
contribution rate of 23.680/0.
The 31 March 2016 Valuation Report was prepared in accordance with the benefits sel out in the scheme
regulations and under the approach specified in the Directions, as they applied al 5 March 2019. However,
the assumptions were considered and Sel by the Department for Education prior to the ruling in the
'McCloudlSargeanl case,. This case has required the courts to consider cases regarding the
implemenl81ion of the 2015 reforms lo Public Service Pensions including the Te8¢heTS' Pensions.
On 27 June 2019 the Supreme Court denied the government pem)ission lo appeal the Court of Appeal's
judgment that transitional provisions introduced to the reformed pension schemes in 2015 gave rise lo
unlawtul age discrimination. The government is respecting the Court's decision and has said Il wll engage
fully with the Employment T￿bu￿￿1 as well as employer and member representatives lo agrèè how the
discriminations wi51 be remedied. The government announced on 4 February 2021 that il intends to
proceed with a deferred choice underpin under which members will be able lo chcK)se ef(her legacy or
reformed scheme benefits in respvcl of their be[vi￿ duriiig the peiiod between 1 April 2015 and 31 March
2022 al the point they become payable.
The TPS is subject to a cost cap mechanism which was pul in place to protect taxpayers against
unforeseen changes in scheme costs. The Chief Secretary lo the Treasury, having in 2018 announced
that there would be a review of this cost cap mechanism, in January 2019 announced a pause to the cost
cap mechanism following the Court of Appeal's ruling In the McCIoLJdlSargeant case and unb"I there is
certainty about the value of pensions lo eTnployees from April 2015 onwards. The pause was lifted in July
2020. and a consuttalion was launched on 24 June on proposed changes to the cost control mechanism
following a review by the Government Actuary. Following a public cc>nsuttation, the Government have
accepted three key proposals récornmended by the Governmènt A¢tuary. and are aiming lo implement
these ¢hanges in lime for the 2020 valuations.
The 2016 cost control valuations have since been completed in January 2022, and the resuf(s indicated
that there would be no changes to benefits or mèmber contributions required. The results of the cost cap
valuation are not used to sel the employer contribution rate. and HM Treasury has confirmed that any
Changes to the employer contribution rate resulting from the 2020 valuations will take effed in April 2024.
Until the 2020 valuation is completed il is not possible to conclude on any financi81 impact or future
changes to the contribution rates of the TPS. Accordingly no provision for any additional past benefrt
pension costs is included In these financial slalemenls
Page 38

BERKHAMPSTEAD SCHOOL ICHELTENHAMI TRUST LIMITED
{A company Ilmited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022
26. Pension commitments {continuedl
Scheme for non-taaching stsff
The School operates a defined contribution scheme for ils non-leaching staff, the assets of which are held
separately from those of the School. The pension costs charged represents contributions payable by the
School to the scheme and amounted lo £60,412 (2021 £29. 620) for the year ended 31 Augijst 2022. At
the year end £2.437 {2021- £6.415) was due lo be paid.
27. Operating lease commitments
At 31 August 2022 the Group and the Company had commitments lo make future minimum lease
payments under non-cancellable operating leases as follows..
Group
2022
Group
2027
Company
2022
Company
2027
Not later than 1 year
Later than 1 year and not ￿ter than 5 years
Later than 5 years
37.072
88,768
11,096
7T,515
49,910
37,072
88,768
11,096
17.515
49.910
136,936
67,425
136,936
67,425
The following lease payments have been recognised as an expense in the Statement of financial
activities".
Group
2022
Gmup
2021
Company
2022
Company
2021
Operating lease rentals
27,989
23,242
27,989
23,242
28. Related party transactions
There were no other Rel8ted Party Transactions other than those disclosed in note 14 and 16.
Page 39