Reglstered number: 02042309
Charlty number: 518009
PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
TRUSTEES, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
CONTENTS
Page
Reference and admlnlstrative detalls of the Company, Its Trustees and advlsers
Trustees. report
Independent auditor's report on the financial statements
ststement of flnanclal activitles
9-12
13
Balance sheet
14
Statement of cash flows
15
Notes to the financlal statements
16-30

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmited by guarantee)
REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY. ITS TRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31 AUGUST 2024
Trustees
Ms H Somerfield. Chair (resigned 4 October 2024}1.2
Ms D Mattison, Vice Chair1,2
Ms V Naik1
Mrs A Clearyl,3,4
Mr S Brereton2
Mrs P Skrybant3
Rev J O'Brien
Miss S Rai
Miss E Cutler (appolnted 15 October 2024)
Finance and General Purpose Comittee
2 Risk and Compliance Committee (incorporating Health and Safety)
3 Education Committee
Safeguarding and Wellbeing Committee
Company registered
number
02042309
Charity registered
number
518009
Registered office
Priory School
39 Sir Harrys Road
Edgbaston
Birmingham
B152UR
Independent auditor
Crowe U.K. LLP
Black Country House
Rounds Green Road
Oldbury
West Midlands
B69 2DG
Bankers
Barclays Bank PIC
15 Colmore row
Birmingham
B3 2EP
Handelsbanken
55 Calthorpe road
Edgbaston
B15 1TH
Headmaster
Mr J Cramb BA Hons, PGCE, MEd
Finance Director and
Company Secretary
Mr N Al-chamaa BA Hons
Page 1

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limlted by guarantee)
DIRECTORS. REPORT
FOR THE YEAR ENDED 31 AUGUST 2024
GOVERNORS, DIRECTORS AND CHARITY TRUSTEES
The Governors of Priory School Edgbaston Trustees Limiled are the School's charity trustees under charity law
and they are the direclors of the charitable company. Members of the Goveming Body (Governing Council) who
served in office as Governors during the year and subsequently are detailed below.
During the year certain activities of the Goveming Body were carried out through four committees. being thè
following
{1)
(2}
(31
(41
Mr S Brereton
Chair)
Ms D Mattison (Vice Chair)
Mr V Naik
Mrs Aclea
Mrs P Skrybant
Rev J O'Brien
DrSRai
{1)
Finance and General Purpose Committee
(2)
{3}
Risk and Compliance Committe (incorporating Health and Safety)
Education Committe
(4)
Saf8guarding and Welbeing Committee
Membership of Committees is shown above for each Governor.
Page 2

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
{A company Ilmlt8d by guarantee)
DIRECTORS, REPORT {CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
The members of the Priory School Governing Body present their Annual Report for the year ended 31 August
2024 under the Charities Act 2011, including the Directors, and Strategic Reports. under the Companies Act
2006, together with the audiled financial slatements for the year.
REFERENCE AND ADMINISTRATIVE INFORMATION
Priory School Edgbaston Trustees Limited is constituted as a company limit8d by guarantee registered in
England, No. 2042309, and is registered with the Charity Commission undar Charity No. 518009.
STRUCTURE. GOVERNANCE AND MANAGEMENT
Governing documents
The School is governed by its Memorandum of Association and Articles of Associatlon, as adopted by a
special resolution dated 3rd October 2023.
Governing Body
The Governing Council is the Goveming Body. Council members are elected at a general meeting and must be
proposed by a member qualified to attend and vote at such meetings, in accordance with the Memorandum and
Articles of Association. The number of Council members in office should not be more than 16 and not less than
6. as provided in the Memorandum and Articles of Association.
Recrultment and tralnlng of Dlrectors
New Directors (Members of the Governing Council) are introduced to the workings of the School, including
Governing Council policy and procedures, by members of the Governing Council. Directors also attend specialist
external courses from time to time. for example on Safeguarding Training.
Organisational managernent
The Council members meet as a Board at least four times per annum to determine the general policy of the
company and to review its overa51 management and control, for which they are legally responsible.
The Council members delegate day to day management of the School to the Headmaster and his senior
management team. comprising the Flnance Director, the Finance and Facilities Manager and the Deputy Heads
and Assistant Heads of the Preparatory and Senior Schools. Together, this group are the key management
personnel.
The Council operates a number of Committees with delegated responsibilities in specific areas. These include
the Finance and General Purposes Committee, the Risk and Compliance Committee, The Safeguarding and
Wellbeing Committee and the Education Committee. The Head and Finance Director attend meetings of the
Governing Council's Committees. In addition, certain members of the Council have specific governance
responsibilities in key areas such as Early Years, Child Protection, Marketing and Special Educational Needs.
The Finance and General Purposes Committee meets shortly before each meeting of the full Governing Council,
specifically to review financial performance, budgets and management accounts. Responsibilities of Ihis
Committee also includ& Mark&ting, Facilities, Fundraising and Infrastructural Devèlopment projects. The
Committee makes racomm8ndations to Governing Council on the annual r6views of School Fae tariffs and Staff
Salary scales.
Pagè 3

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limlted by guarantee)
DIRECTORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Employment policy
Delivery of the School's charitable vision and purpose is primarily dependent on its key management personnel.
and staff costs are the largest single element of charitable expenditure.
Remuneration policy is set by the Headmaster and Finance Director, subject to board {Council} approval, with
the objective of providing appropriat8 in￿ntiVeS to encourage optimal performance and of rewarding individual
Contributions to the School's success fairly and responsibly.
The appropriateness and relevance of remuneration policy is revi8wed annually. While reviews include
reference to conditions in the education sector generally, the School is free to set its pay scales independently.
Here th& objective is to ensure that the School remains sensitive to the broader issues of pay and employment
conditions elsewhere, while adapting to local budgetary conditions.
The School is an equal opportunities employer. Full and fair consideration is given to job applications from
disabled persons and due attention is given to their training and employment needs.
Communication with employees continues through normal management channels, in particular through the Daily
Bulletin in which staff are apprised of current issues and of key decisions affecting the school. Whole staff
meetings, which are held termly, include briefings from the Headmaster, Finance Director. and other members of
the senior management team.
Key Relatlonships
The School is a member of ISA (Independent Schools Association), AGBIS (Association of Goveming Bodies of
Independent Schools). and ISBA (Independent Schools Bursars, Association).
Locally. the School is a member of the Birmingham Catholic Schools Partnership.
In recognition of its heritage, the School maintains link5 Wlth the Society of the Holy Child Jesus and with sister
schools in the UK, Europe and North America. The Head of Prep and the Chair of Govemors will be attending
the SHCJ conference as invited guests in March of 2025.
We coop@rate with a number of local organisations in our ongoing endeavours to widen public access to the
schooling that we can provide, to optimise the use of our cultural and sporting facilities and to develop in our
pupils an awareness of the social context of the education that they receive at the School.
The School also benefits from the generosity of its parents. assoGiation, the Friends of Priory School, whose
close support we greatly appreciate and gladly acknowledge.
OBJECTS, AIMS, OBJECTIVES AND ACTIVITIES
The company is established to advance education by running a School in the United Kingdom as a registered
charity for the education of children of both sexes and all denominations.
The ¢ompanVs principal activity remains the provision of independent educatlon for children from Earty Years to
Sixth Form.
Strateglc Aim
Priory School is a Catholic Heritage school which welcomes pupils of all faiths and abilities and is committed to
delivering success for every child in its care, complementing academic life with performing arts, sports, and other
extra-curricular activities designed to develop self-confident and well-rounded individuals.
Our aim is encapsulated in the following extract from our Mission Statement:
'In partnership with parents or guanlians, we pmvide a nurturing, family-based ethos, alongside high
standards of teaching and leaming, enabling all pupils to achieve theirpotential..
Page 4

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
DIRECTORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Princlpal actlvity
The company's principal activity remains the provision of independent education for children from nursery to
sixth form.
Serving the public benefit
In setting our objectives and planning our activlties the Trustees have given careful conslderation to the Charity
Commission's general guidanca on public benefit. In particular, the School has continued to support the widening
of access to our school by pupils from lower income families through the provision of Scholarships and
Supported Places. However, as the School has no endowment fund, we have had to maintain a careful balance
be￿een fee paying parents and those benefiting from the awards, in order to ensur6 our ongoing financial
viability and to support further development of the School.
The Scholarship scheme offers access to our School for bright pupils who excel academically or in areas such
as sport, art, music or drama. During the 202312024 academic year we have again complemented the
Scholarship SGheme with Supported Place awards, which have been means-tested and which have further
supplemented the Scholarship award in appropriate cases.
The Council views our Scholarship and Supported Places awards as essential in helping to ensure that children
from families who would othemise not be able to afford the fèes can access thé education that we offer.
Additionally, awards of Bursaries are made on the basis of parental means or to relieve financial hardship whère
an existing pupil's place might otherwise be at risk. To underline the value that we place on continuity for
families, we continue to offer sibling discounts where parents have more than one chlld at the School.
The Trustees achieve the wider public benefit aim by providing use of the school's facilities for a range of
community events and adivities, in¢luding Car parking for major sporting events at Edgbaston Priory Club (tennis
tournaments).
Other beneficiaries of this policy this year included
National Youth Recorder Orchestra
Birmingham Reggae Choir
Short Tennis: coached in our sports hall under the auspices of Edgbaston Priory Club.
The School continues to play an active part in seeking to extend its charitable actlvitles to the general public and
is willing to assist and support in areas of need. We encourage our pupils to be good team players who are able
to think independently and lead when required and we seek to foster a strong Sense of the pupils, place in their
local community and wider society.
Our pupils also serve the community by entertaining residents of Sunrise Senior Living Care Home in Edgbaston
with singing and music. Our pupils also seNe Ihe community by suggesting charitias lo support and by actively
engaging in fund raising activities in support of worthy causes, including
CAFOD
Macmillan Cancer Support
St Chad's
Fair Trade
NSPCC
Children in Need
SIFA Fireside Homeless Charity
Save the Children
Ukraine Appeal
Unicef
Banardos
Page 5

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmited by guarantee)
DIRECTORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
STRATEGIC REPORT
FINANCIAL REVIEW
Results for the year
This year. the school reports a deficit of £425,527. This owing to a range of issues. The school now has every
determination - including cost savings where possible and strategic management of key resources to do what it
can to ensure a better outcome for 202412025.
Priory School staff remain our biggest asset but due to the financial performance in 2023124 it has unfortunately
not be able to reward staff with a pay rise in 2024125.
Reserves Level and Policy and Financial Vlability
The school's tolal resarves were £1,084.366 at the year- end. £931,675 of this represenled the net book value
of fixed assets,18aving free r8seNes of £152,691. There was no restricted income.
The Council's continulng policy Is to seek to have free reserves at a level sufficient to enable the School to
withstand consequential pupil losses of up to 10%. The target lev81 of free resources on this basis is
approximately £503k and this has b88n achieved.
The Council has reviewed financial projections for the future. These projections reflect the School's aim to r8turn
to growth in pupil numbers throughout the school and to increase net income through modest annual increases
in school fee tariffs while conlinuing the policy of providing judiciously for scholarships, supported places and
bursaries. Combined with continued attention to credit control and costs, achievement of this strategic objective
should continue to deliver growing surpluses in the year ahead
On this basis, production of these accounts on a going concem basis is considered appropriate.
The Goveming Council is aware of wider general threats to the independent education sector in a high inflation
economy combined with major changes in taxation policy (VAT) There is little that can be don8 to stop adverse
changes In public policies, other than to keep informed and to rely on the combined lobbying efforts of our
representative bodies.
PRINCIPAL RISKS AND UNCERTAINTIES
The Council continues to keep under review the School's activities, the risks that may arise from them and the
intemal conlrols, systems and procedures established to manage them.
Detailed consideration of risk is delegated to the Risk and Compliance Committee, which meets three times a
year and reports formally to the Goveming Body. The structure of the Committee comprises two members of the
Gov8rning Council, assisted by Senior Management.
The risk management process adopted by the Risk and Compliance Commlttee identifies major risks, assesses
their impact and likelihood and, where necessary, recommends controls to mitigate and monitor those risks that
are assessed as high. Mitigation measures include ensuring that appropriate insurance cover is in place to cover
any insurable risks identified.
The key risks and actions to mitigate those areas are as follows:
Page 6

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limlted by guarantee)
DIRECTORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Risk identified
Damage lo ￿putatiOn from fraud.
accident, unsatisfactory inspection
reports or adverse media coverage
Mti
ation
Careful financial management by Goveming Council, supported by a
Finance and General Purposes Committee and by the Finance Director.,
A Risk and Compliance Committee of the Board with specific deleg8ted
responsibility for Health & Safety meets three times a year and reviews
policy, pra¢tl¢e, and any incidents requiring Board level attention.
Continuous programme of campus security improvements in place
The eth05 of the school 15 to act promplly in response to extemal
communications including those from parents
Regular review of the risk register by the Risk and Compliance CoMm￿tee
Risk Assessments Checked and approved by the Finance and Facilities
ria
er
Heavy emphasis on and continuing investment in marketing",
Close involvement of senior management in pupil recruitment process.,
Reduction in
il numbers
hcr8ased focus on im
rovin
th8 academic achievement of
Change in Charitable Status andlor
osition of VAT on School Fees
other risk aspects..
Limited, as changes would apply to Ihe entire independent education sector
Cha
ema
be
radual rather than immediate
The Trustees consider the affordability of fees by parents across the independent sector to be the principal
financial risk faced by the School, especially as local competition from other independent schools remains
intense. However, to reflect the high level of inflation the Governing Council decided to increase the school fee
tarbff for 202312024 by 7.59/0 (3910 for 202212023).
Health and Safety is always a significant area for risk management. The risks generally range from fire and
infrastructure to personal risks (most notably when away from the campus on trips and expeditions). The level
and breadth of 8¢tivity at the School is impressive and the risks associated with all activtties are minimised by
thorough planning and risk assessment.
FUTURE PLANS
202412025 will be another challenging year for Priory School. in which we will continue to build on our financial
recovary.
Plans include:
Seeking to build up pupil numbers again throughout the school by use of intensive marketing initiatives
Optimising the use of the Mayfield building
Securing a high cohort valu8 for pupils at the main entry points (principally Year 7)
Continuing to manage our estate in a cost effective way
Page 7

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
DIRECTORS. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2024
Using the School grounds where possible for development of the outdoor curriculum-
Continuing to strengthen our IT platform and pupil access to IT leaming facilities;
Reopen the TPS consultation to leave the scheme
STATEMENT OF ACCOUNTING AND REPORTING RESPONSIBILITIES
The trustees (who are also the directors of Priory School for the purposes of company law) are responsible for
preparing the Annual Report and the financial statements with applicable law and United Kingdom Generally
Accepted Accounting Practice (United Kingdom Accounting Standards).
Company law requires the trustees to prepare financial statements for each financial year. Under that law the
trustees have elected to prepare the financial statements in accordance with United Kingdom Generally
Accepted Accounting Practice (United Kingdom Accounting Standards) and applicable law.
Under company law the trustees must not approve the financial statements unless they are satisfied that they
give a true and fair view of the state of affairs of the charitable company and of the incoming resources and
application of resources for that period. In preparing these financial statements, the Governing Body members
are required to:
select the most appropriat8 accounting policies and then apply them consistently.,
obseNe the methods and principles in the Charities SORP-
make judgments and accounting estimates that are reasonable and prudent"
state whether applicable Accounting Standards have been followed, SLJbject to any material departures
disclosed and explained in the financial statements; and
prepare the financial stalements on the going concern basis unless it is inappropriate to presume that the
charitable company will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the
charitable company's transactions, disclose with reasonable accuracy at any time the financial posilion of the
charitable company and enable them to ensure that the financial statements comply with the Companies Act
2006 and the provisions of the charity's constitution. They are also responsible for safeguarding the assets of the
charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Relevant Audit Information
Insofar as each of the Directors, as members of the Governing Body, at the date of approval of this report is
aware there is no relevant audit information of which the Company's auditor is unaware. Each member of the
Governing Body has taken all the steps that he or she should have taken as a member of the Governing Body in
order to make himself or herself aware of the relevant audit information and to establish that the Company's
auditor is aware of that information.
Approved by the Governing Council of Prtory School Edgbaston including, in thelr capacity as company dir8Ctors,
approving the Directors, and Strategic Reports contained herein, and signed on its behalf by:
Mr S Brereton
Chair of Governing Council
Pag& 8

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PRIORY SCHOOL EDGBASTON TRUSTEES
LIMITED
Oplnion
We have audit8d the financial statements of Priory School Edgbaston Trustees Limited (the 'charitab18
companl) for the year ended 31 August 2024 which comprise the Statement of financial activities. the Balance
sheet, the Statement of cash flows and the related notes, including a summary of significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and United
Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard
applicable in the UK and Republic of Ireland, (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statemants:
give a true and fair view of th8 State of the charitable companys affairs as at 31 August 2024 and of its
incoming resources and application of rèsources, including its income and expenditur6 for the year then
ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting
Practice", and
have been prepared in accordance with the r8quirements of the Companies Act 2006.
Basls for oplnion
We conducted our audit in accordance with International Standards on Auditing (UK) {ISAs (UK)) and applicable
law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit
of the financial statements section of our report. We are independent of the charitable company in accordance
with the ethical requirements that are relevant to our audit of the financial ststements in the United Kingdom,
including the Financial Reporting Council's Ethical Slandard. and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is
sufficient and appropriate to provide a basis for our opinion.
Material uncertainty related to going concern
We draw attention to note 2.2 In the financial statements, which indicates the conditions identified that may cast
significant doubt on the charitable companvs ability to conlinue as a going concern. As stat6d in note 2.2, these
events or conditions indicate that a material uncertainty exists that may cast significant doubt on the charitable
companys ability to continue as a going concern. Our opinion is not modified in respect of this matter.
In auditing the financial statements, we have concluded that the Trustees, use of the going concem basis of
accounting in the preparation of the financial statements is appropriate.
Our resF)onsibilities and the responsibilities of the Trustees with respect to going concern are described in the
relevant sections of this report.
Page 9

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
INDEPENDENT AUDITOR'S REPORTTO THE MEMBERS OF PRIORY SCHOOL EDGBASTON TRUSTEES
LIMITED (CONTINUED)
Other informatlon
The other information comprises the infomiation included in the Annual report other than the financial statements
and our Auditor's report Ihereon. The Truslees are responsible for the other information contained within the
Annual report. Our opinion on the financial statements does not cover the other information and, except to the
extent othe￿iSe 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 inconsistent with Ihe financial statements or our knowledge oblained in the course of the audit, or
otherwise appear5 to be materially misstated. If we identify such material inconsistencies or apparent material
misstatements, we are required to determine whether this gives rise to a material misslatement in the financial
statements themselves. If, based on the work we have perfortned, we conclude that there is a material
misstatement of this othgr information, we are required to report that fact.
We have nothing to report in this regard.
Opinion on other matters prescribed by the Companios Act 2006
In our opinion, based on the work undertaken in the course of the audit:
the information given in the Trustees, Report for the financial y8ar for which the financial statements are
prepared is consistenl with the financial statements.
the Trustees, Report has been pr8pa￿d in accordance with applicable legal r8quirements.
Matters on whlch we are required to report by exceptlon
In the light of our knowledge and understanding of the charitable company and its environment obtained in the
course of the audit, we have not identified material misstatements in the Trustees, Report.
We have nothing to report in respect of the followlng matters in relation to which Companies Act 2006 requires
us to report to you rf, in our opinion..
adequate accounting records have not been kept, or retums adequate for our audit have not been
received from branches not visited by us. or
the 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 infomiation and explanations we require for our audit- or
the Trustees were not entitled to prepare thè financial statements in accordance with the small companies
regime and take advantage of the small companies, exemptions in preparing the Trustees, Report and
from the requiremenl lo prepare a Strategic Report.
Page 10

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmited by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PRIORY SCHOOL EDGBASTON TRUSTEES
LIMITED (CONTINUED)
Responsibilities of trustees
As explained more fully in the Trustees, responsibilities statement, the Trustees (who are also the directors of the
charitable company for the purposes of company law) are responsible for the preparation of the financial
statements and for being satisfied that they give a true and fair view, and for such internal control as the
Truslees determine is necessary to enable the preparation of financial statements that are free from material
misstatement. whether due to fraud or error.
In preparing the financial statements, the Twstees are responsible for assessing the charitable companvs ability
to continue as a going concem, disclosing, as applicable, matters related to going concern and using the going
concern basis of accounling unless the Trustees either intend to liquidate the charitable company or to cease
operations. or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatemenl, whelher due to fraud or error, and to issue an Auditorfs report that includes our
opinion. Reasonable assurance 15 a high level of assurance. but is not a guarantee that an audit conducted in
accordance with ISAS (UK} will always detect a material misstatement when it exists. Misstatements Gan arise
from fraud or error and are considered material if, individually or in the aggregate, they Gould reasonably be
expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, Including fraud, are Instances of non-compliance with laws and regulations. We design procedures
in line with our responsibilities, oullined above, to detect material misstatements in respect of irregularities,
including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is
detailed below..
We oblained an understsnding of the legal and regulatory frameworks within which the charitable company
operates, focusing on those law5 and regulations that have a direct effect on the determination of material
amounts and disclosures in the financial statements. The laws and regulations we considered in this context
were the Companies Act 2006, taxation legislation, together with the Charities SORP IFRS 102). We assessed
the required compliance with these laws and regulations as part of our audit procedures on the related financial
statement items.
In addillon, we considered provisions of other laws and regulations that do not have a direct effect on the
financial statements but compliance with which might be fundamental to the charitable companls ability lo
operate or to avoid a material penalty. We also consider8d the opportunities and inc8ntives 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) Regulations 2014.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations
to enquiry of the Trustees and other management and inspection of regulatory and legal correspondence, if any.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud,
to be the override of controls by management. Our audit procedures to respond to these risks included enquiries
of management, and the Finance & General Purposes Committee about their own identification and assessment
of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases,
reviewing regulatory correspondence with the Charity Commission, Independent Schools Inspectorate, Ofsted
and reading minutes of m8&tings of those charged with governance.
Page 11

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF PRIORY SCHOOL EDGBASTON TRUSTEES
LIMITED ICONTINUED)
Because of the inherent limitations of an audit. there is a risk that we will not detect all irregularities, including
those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk
increases the more that compliance with a law or regulation is removed from the events and transactions
reflected in the financial statements. as we will be less likely to become awafe of instsnces of non-compliance.
The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves
intentional concealment, forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial statements is localed on the Financial
Reporting Council's website at: www.frc.or
.uklaudilorsres
Auditor's report.
onsibilities. This description forms part of our
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
companys members those matters we are required to state to them in an Auditorfs 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.
Helen Blundell LLB FCA FCIE DChA (Senlor statutory auditor)
for and on behalf of
Crowe U.K. LLP
Statutory Auditor
Black Country House
Rounds Green Road
Oldbury
West Midlands
B69 2DG
Date: 25 May 2025
Page 12

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT)
FOR THE YEAR ENDED 31 AUGUST 2024
Unrestricted
funds
2024
Total
funds
2024
Total
funds
2023
Note
Income from:
Donations and legaGies
Charitable activities:
School fees receivable
Ancillary trading income
Other trading activities
Investments
100
4.580,164
318.888
8,893
9,630
4,580,164
318,888
8,893
9.630
4.513,051
276,288
5.974
7.360
Total Income
4,917,575
4,917,575
4.802, 773
Expenditure on:
Raising funds:
Financing cost
Charitable activities..
Education
59,370
59,370
69,959
10
5,283,732
5.283.732
4.675,535
Total expenditure
5.343,102
5,343,102
4,745,494
Net movement In funds
(425,527)
(425,527)
57,279
Reconciliation of funds:
Total funds brought fO￿ard
Net movement in funds
1,509,893
{425,527)
1,509,893
(425,527)
1.452,614
57,279
Total funds carried forward
1,084,366
1,084,366
1,509,893
The Ststement of Financia5 Activities includes all gains and losses recognised in the year.
The notes on pages 16 to 30 form part of these financial statements.
Page 13

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
{A company Ilmited by guarantee
REGISTERED NUMBER: 02042309
BALANCE SHEET
AS AT 31 AUGUST 2024
2024
2023
Note
Fixed assets
Tangible assets
13
931,675
940,646
Current ass8ts
Debtors
Cash at bank and in hand
14
518,552
380,949
516,182
676.577
899.501
1,192. 759
Cr8ditors.' amounts falling du8 Wlthin on8
year
15
(746.810)
(623,512)
Net current assets
152,691
569.247
Total net assets
1,084,368
1,509, 893
Charlty funds
Unrestricted funds
19
1,084,366
1,509,893
Total funds
1,084,366
1,509, 893
The Trustees acknowledge their responsibilities for complylng with the requirements of the Act with respect to
accounting records and preparation of financial statements.
The financial statements have been prepared in accordance wtth the provisions applicable to entities subject to
the small companies regime.
The financial statements were approved and authorised for issue by the Trustees and signed on their behalf by.
Mr S Brereton
(Chair)
Date.. 11
10512tX
The notes on pages 16 to 30 form part of these financial statements.
Page 14

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2024
2024
2023
Note
Cash flows from operatlng actlvltles
Net cash used in operating activilies
21
(86,524)
76,923
Cash flows from Investing actlvlties
Payment for tangible fixed assets
Investment income and bank interest received
(159,364)
9.630
(80,476)
7,360
Net cash used In Investlng actlvltles
{149,734)
(73,116)
Cash flows from financing activities
Finance costs paid
(59,370)
(69,959)
Net cash us8d in financing activitie5
(59,370)
{69,959)
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
(295.628)
676,577
(66,152)
742, 729
Cash and cash equivalents at the end of the year
22
380,949
676,577
The notes on pages 16 to 30 form part of these financial statements
Page 15

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarant88)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
General Informatlon
The School is registered as a charity in England and Wales and a Company limited by guarantee. It was
incorporated on 30 July 1986 {company number. 2042309) and registered as a charity on 6 October 1986
(charity number.. 518009). The registered office and principal place of business is 39 Sir Harry's Road.
Edgbaston, Birmingham, B15 2UR. It's principle activity is provision of schooling.
Accounting policles
2.1 Basls of preparatlon of financial statements
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) -
Accounting and Reporting by Charities- Statement of Recommended Practice applicable lo charities
preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK
and Republic of Ireland (FRS 102) (effective 1 January 2019}, the Financial Reporting Standard
applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
The school meets the definition of a public entity under FRS 102.
The functional currency of the School is considered to be sterling because that is the currency of the
primary economic environment in which the School operates.
2.2 Going concern
The Trustees assess whether the use of going concern is appropriate, i.e. whether there are any
material uncertainties related to events or conditions that may cast significant doubt on the ability of
the Trust to continue as a going concern. The Trustees make this assessment in respect of a period
of at least one year from the date of authorisation for issue of the financial statements.
Th8 year ended 31 August 2024 has resulted in a significant deficit for the School for a number of
reasons and this has had the effect of reducing the level of reseNes available to withstsnd any future
deficits. The cash flow forecasts which cover the period of the next 12 monlhs from point of approval
of the financial statements show a potential low point in cash flow such that even with the additional
facility of the bank overdraft of £150,000, there is a risk that if there were to be any unexpected
delays in receipt of fees, reduction in pupil numbers or unexpected costs, the School cash resources
might be insufficient. The recent introduction of VAT for independent schools is an additional factor
contributing to uncertainties as it is too early to assess with any great certainty, the likely impact on
pupil numbers for the Independent School sector as a whole and for the School itself.
The Trustees and management have already taken actions to mitigate this risk which includes careful
monitoring of costs, management of cash flows, monitoring pupil numbers and structuring of
operations. The Trustees and management a￿ satisfied from their review of budgets and forecasts
and their agreed adion plans that it remains appropriate to prepare the financial ststements on a
going concem basis, but recognise that as a consequence of reduced reserves there remains a
material uncertainty that factors which are not wholly in the direct control of the Trustees could impact
the financial viability of the School.
Page 16

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accounting policles (contlnued)
2.3 Fees and slmllar earned Income
Fees receivable and charges for services and use of the premises. less any allowances,
scholarships. bursaries granted by the School against Ihose fees, but including contributions received
from restricted funds, are accounted for in the period in which the service is provided.
Fees received in advance of education to be provided in future years are treated as deferred income
and included within creditors.
2.4 Donations, legacies¥ grants and other voluntary Incomlng resources
Voluntary incoming resources are accounted for as and when entitlement aris8S. the amount can be
reliably quantified and the economic benefit to the School is considered probable.
Voluntary income for the School's general purposes is accounted for as unrestricled and is credited
to the General Reserve. Where the donor or an appeal has imposed trust law restrictions, voluntary
income is credited to Ihe relevant restricted fund.
2.5 Expenditure
Exp8nditur8 is accruad as soon as a liability is considered probable, discounted to present value for
longer-term liabilities. Expenditure attributable to more than one cost catègory in the SOFA is
apportioned to them on the basis of the estimated amount attributable to each activity in the year.
elther by reference to staff time or the use made of the underlying assats, as appropriate.
Irrecoverable VAT is included with the Item of expenditure to which it relates.
Grants awarded are expensed as soon as they b6come legal or operational commitments.
Governance costs comprise the costs of complying with constitutional and slatutory requirements.
Page 17

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accounting pollcles (continued)
2.6 Tangibl8 flxed assets and depreclatlon
Tangible fixed assets costing £500 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 are initially recognised at cost. After recognition, under the cost model, tangible
fixed assets are measured at cost less accumulated depreciation and any accumulated impairment
losses. All costs incurred lo bring a tangible fixed asset into its intended working condition should be
included in the measurement of cost.
D8preciation is charged so as to allocate the cost of tangible fixed assets less their residual value
over their estimated useful lives. using the straight-line method.
Depr8ciation is provided on the following bases..
Leasehold Improvements
Fixtures, Fittings & EqLtipment
5 to 20 years
3 to 10 years
2.7 Debtors
Trade and other debtors are recognised at the settlement amount after any trad8 discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
2.8 Cash at bank and in hand
Cash at bank and in hand includes cash and short term highly liquid investments with a short maturily
of three months or less from the date of acquisition or opening of the deposit or similar account.
2.9 Creditors and provlsions
Creditors and provisions are recognised where the School has a present obligation resulling from a
past event that will probably result in the transfer of funds to a Ihird party and the amount due to settle
th8 obligation can be measured or estimated reliably. Creditors and provisions are normally
recognised at their settlement amount after allowing for any trade discounts due.
2.10 Flnancial Instruments
Basic financial instruments are initially recognised at transaction value and subsequently measured at
amortised cost. Financial assets held at amortised cost comprise cash at bank and in hand, together
with trade and other debtors. A specific provision is made for debts for which recoverability is in
doubt. Financial liabilities held at amortised cost comprise all creditors except social security and
other taxes and provisions.
2.11 Fund accountlng
The charitable trust funds of the school are accounted for as unrestricted or restricted income.
Unrestrlcted Income belongs to the Schools. corporate reserves, spendable at the discrelion of the
Trustees either to further the School's Objects or to benefit the School itself. Where the Truste8S
decide to set aside any part of these funds to be used in future for some specific purpose. this is
accounted for by transfer to the appropriate designated fund.
Page18

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Accounting pollcles (contlnued)
2.12 Pension costs
Retirement benefits to employees of the School who are teachers are provided through a defined
benefit scheme. The pension costs charged in the Statement of Financial Activities are detemiined
as follows..
The Teachers. Pension Scheme- This 5Gheme is a multi-employer pension scheme. It is not possible
to identify the Schools, share of the underlying assets and liabilities of the Teachers, Pension Scheme
on a consistent and reasonable basi5 and therefore, as required by FRS102, accounts for the
scheme as if it were a defined contribution scheme. The Schools. contributions, which are In
accordance with the recommendations of the Government Actuary, are charged In the period In
which the salaries to which they relate are pay able.
AVIVA APTIS Pension Scheme, is a defined contribution scheme. See Note 17 for further details.
2.13 Operating leases
Rentals under operating leases are charged on a straight-line basis over the lease term, even if the
payment5 are not made on such a basis. Benefils received and receivable as an incentive to sign an
operating lease are similarly spread on a straight-line basis over the lease term.
Critical accounting estimates and areas of judgement
Estimates and judgements are contlnually evaluated and are based on historical experience and other
factors. including expectations of future events that are believed to be reasonable under the
circumstances.
In the view of the Trustees, no assumptions concerning the future or estimation uncertainity affecting
assets or liabilities at the balance sheet date are likely to result in a material adjustment to their carrying
amounts in the next financial year.
Page 19

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limited by guarantee
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Income from donatlons and legacles
Unrestricted
funds
2024
Total
funds
2024
Total
funds
2023
Donations
100
Charitable actlvltles - Fees recefvable
2024
2023
School fees
Less: total scholarships and bursaries
5,530.728
5,443.664
(950,564) (930,613)
4,580,164
4,513,051
Scholarships. bursaries and other awards were paid to 214 pupils {2023.' 2631- Within this means-tested
bursaries totaling £172,135 were paid to 19 pupils (2023.. £186, 748 to 55 pupils).
The total income from school fees is all unrestricted in both years.
Charitable activities - Other income
2024
2023
Extras
Entrance and registration fees
Commissions and other income
265,934
51,428
1,526
216,780
56,830
2,678
318,888
276. 288
The total other income is all unrestricted in both years.
Page 20

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
Other tradlng actlvitles
Unreslricted
funds
2024
Total
funds
2024
Total
ftinds
2023
Lettings
Other
4,171
4,722
4.171
4.722
3, 500
2.474
8,893
8,893
5.974
Investment income
Unrestricted
funds
2024
Total
funds
2024
Total
funds
2023
Bank Inter&st
9,630
9,630
7.360
Finance and other costs
Unrestricted
funds
2024
Total
funds
2024
Total
fvnds
2023
Bad and doubtful debts
Bank charges
46,670
12,700
46,670
12,700
59,095
10.864
59,370
59,370
69,959
Page 21

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
10. Analysis of expendlture on charitable activltles
Summary by fund type
Unrestricted
fund5
2024
Total
2024
Total
2023
Teaching
Welfare
3,378,213
503,399
808,243
593,877
3,378,213
503,399
808.243
593,877
2,944, 704
361,075
831,578
538, 178
Premises
Support costs and govemance
5,283,732
5,283,732
4, 675,535
Summary by expenditure type
Staff costs Depreciation Olher costs
2024
2024
2024
Total
2024
Total
2023
Teaching
Welfare
Premises
Support costs and governanc8
3,176,820
201,393
503,399
369,260
238,043
3,378,213
503,399
808,243
593,877
2.944. 704
361.075
831.578
538.178
270,648
355,834
168,335
Total 2024
3,803,302
168,335
1,312,095
5,283,732
4.675,535
Total 2023
3,422,127
168,994
1,Q84,414
4, 675,535
Governance costs included In support costs:
2024
2Q23
Remuneration paid to auditor for audit services
Statutory accounts porduction
other governance costs
11,825
875
44.006
12,175
825
56.773
56,706
69,773
Page 22

## **PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED (A company limited by guarantee)** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2024** 

## **11. Staff costs** 

||**2024**|_2023_|
|---|---|---|
||£|£|
|Wages and salaries|**3,094,420**|_2,813,553_|
|Social security costs|**278,990**|_253,197_|
|Contribution to defined contribution pension schemes|**429,892**|_355,377_|
||**3,803,302**|_3,422,127_|



Included within wages and salaries is supply staff costs which amounted to £127,610 _(2023: £47,199)._ 

Aggregate employee benefits of key management personnel £720,708 _(2023: £658,646)._ 

The average number of persons employed by the Company during the year was as follows: 

||**2024**|_2023_|
|---|---|---|
||**No.**|_No._|
|Teaching|**85**|77|
|Other activities|**21**|_22_|
||**106**|_99_|



During the year termination payments were made of £16,881 to one individual (2023: £nil). The number of employees whose employee benefits (excluding employer pension costs) exceeded £60,000 was: 

||**2024**|_2023_|
|---|---|---|
||**No.**|_No._|
|In the band £60,001 - £70,000|**1**|_1_|
|In the band £70,001 - £80,000|**1**|_1_|
|In the band £110,001 - £120,000||_1_|
|In the band £120,001 - £130,000||_3_|
|In the band £150,001 - £160,000|**1**||



## **12. Trustees' remuneration and expenses** 

During the year, no Trustees received any remuneration or other benefits _(2023: £Nil)._ 

During the year ended 31 August 2024, no Trustee expenses have been incurred _(2023: £Nil)._ 

Page 23 



PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
{A company limited by guarantee
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
13. Tanglble fixed assets
Flxtures.
Flttlngs &
Equipment
Leasehold
Improvements
Total
Cost or valuatlon
At 1 September 2023
Additions
2,085,865
15,082
783,557
144.282
2,869,422
159,364
At 31 August 2024
2,100,947
927.839
3.028,786
Depreciation
At 1 September 2023
Charge for the year
1,212,311
118,272
716,465
50.063
1.928,776
168,335
At 31 August 2024
1,330,583
766.528
2,097,111
Net book value
At 31 August 2024
770,364
161,311
931,675
At 31 August 2023
873.554
67,092
940.646
14. Debtors
2024
2023
Trade debtors
Other debtors
Prepayments and accrued income
414,305
17.740
86,507
337,617
73, 855
104,710
518.552
516, 182
An impairm8nt loss of £46,670 (2023.. loss of £59,095) was recognised against the School Fees debtors
during th8 year.
Page 24

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
15.
Creditors: Amounts falllng due wlthln one year
2024
2023
Deposils from parents
Trade creditors
136,946
156,478
74,013
246,025
133.348
157,626
102,496
60, 850
221,085
81,455
Taxes and Social Security Cost
Deferred income (see note 16)
Accruals and other creditors
746.810
623,512
16.
Deferred Income
2024
2023
Balance as at 1 September 2023
Amounts released to incoming rasources
Amounts deferred in the year
221,085
(221,085>
246,025
230,876
(230,876)
221,085
Balance as at 31 August 2024
246,025
221,085
Deferred income comprises school fees received in advance and trip moni8s recelved in advance.
Page 25

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company limlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
17.
Pension commltments
Teachers. Pension Scheme
The School participates in the Teachers, Pension Scheme (England and Wales) ('the TPS") for it5
teaching staff who joined pre 1 September 2022. The pension Gharge for the year includes contributions
payable to the TPS of £268,037 (2023.. £391, 155) and at the year*nd £33,603 (2023.. £31,354) was
accrued in respect of contributions to this scheme.
The TPS is an unfunded multi-employer defined benefits pension scheme governed by The Teachers.
Pensions Regulations 2010 (as amended) and The Teachers, Pension Scheme Regulations 2014 (as
amended>- Members contribute on a "pay as you go. basis with contributions from members and the
employer being credited to the Exchequer. Retirement and olher pension benefits are paid by public funds
provided by Parliament.
The employer contribution rate is set by the Secretary of State following scheme valuations undertaken by
the Government Actuary's Department. The most recent actuarial valliation of the TPS was prepared as at
31 March 2020 and the Valuation Report was published October 2023.
Following the Mccloud judgemenl. the remedy proposed that when benefits become payable, eligible
member can select to receive them from either the reformed or legacy schemes far the period 1 April
2015 to 31 March 2022. The actuaries have assumed that members are likely to choose Ihe option that
provides them with Ihe greater benefits, and in preparing the 2020 valuation have valued the 'greater
value, benefits for groups of relevant members.
The employer contribution rate for the TPS is 28.60/0, and employers are also r8quired to pay a scheme
administration levy of 0.080/0 giving a totsl employer contribution rate of 28.680/0.
Given th8 increase in employer contribution rate and the possibility of further increases in the future. a
decision was taken to proceed with Phased Withdrawal from the TPS from 1 September 2022, meaning
those teachers joining the school on or after this date would not be eligible to join the TPS, but would
instead be eligible to join the AVIVA APTIS defined contribution scheme.
NOW Pension scheme
The school participates in the NOW pension scheme for its non-teaching staff. The pension charge for the
year includes contributions payable to the NOW of £41,966 (2023.. £34,406) and at the year-end £4,098
(2023.. £3.512) was accrued in respect of contributions to this scheme.
AVIVA APTIS Penslon scheme
The school participates in the AVIVA APTIS Pension scheme for its teaching staff. All teachers joining on
or after 1 September 2022 will automatically be placed onto the APTIS scheme with an employer
Contribution rate of 170/0. The pension charge for the year includes contributions payab16 to the AVIVA
APTIS of £107,264 (2023.. £58,200) and at the year-end £17,079 (2023.. £337) was accrued in respect of
contributions to this scheme.
Page 26

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
18.
Operatlng lease commltments
At 31 August 2024 th8 Company had commitments to make future minlmum lease payments under non-
cancellable operating leases as follows:
2024
2023
Not later than 1 year
Later than 1 year and not later than 5 years
Later than 5 years
14,537
30,609
157,500
12,932
39,039
762,000
202,646
213,971
The following lease payments have been recognised as an expense in the Statamant of financial
activities:
2024
2023
Operatinglgase ￿ntalS
14,537
22,272
19.
ststement & summary of funds
Balance at 1
September
2023
Balance at
31 August
2024
Income Expenditure
Unrestrlcted funds
General Funds
1,509,893
4,917,575 (5,343,102)
1,084,366
ststement of funds - prlor year
Balance at
1 September
2022
Balanc& at
31 August
2023
Income Expenditure
Unrestricted funds
General Funds
1,452,614
4,802, 773 (4. 745,494)
1,509,893
Page 27

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
20.
Analysis of net assets between funds
Fund balances at 31 August 2024 are represented by:
Unrestricted
funds
2024
Total
funds
2024
Tangible fixed assets
Current assets
Creditors due within one year
931,675
931,675
899,501
899,501
(746,810} (746.810)
Total
1,084,366
1,084,366
Analysis of net assets between funds - prior perlod
Unrestricted
funds
2023
Total
funds
2023
Tangible fixed assets
Current assets
Creditors due within one year
940,646
940,646
I, 192, 759
1.192, 759
(623,512) (623,512)
Total
1, 509,893
1.509, 893
Page 28

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company1Smlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
21.
Reconcillatlon of net movement in funds to net cash flow from operating activltles
2024
2023
Net incom8lexpenditure for the period (a5 per Statement of Financial
Activities)
(425.527)
57,279
Adjustments for:
Investment income
Finance costs
Depreciation charge
Increase in debtors
Increase in creditors {excluding fee5 in advance and deposit)
Increasel{DeGrease} in fees in advance scheme creditors
(Decrease)lincrease in parents deposlts
{9.630)
59,370
168,335
{23,728)
141,366
23,970
{20,680)
(7,360)
69,959
168,994
(270,234)
51,026
(9, 791)
17.050
Net cash provld8d byl(used In) operatlng actlvltles
(86,524)
76,923
22. Analysis of cash and cash equivalents
2024
2023
Cash in hand
380.949
676,577
23. Analysls of changes in net debt
At1
September
At31
2023 Cash flows August 2024
Cash at bank and in hand
Debt due within 1 year
676,577
(221,085)
(295,628)
380,949
{23,970) (245,055)
455,492
(319,598)
135,894
Page 29

PRIORY SCHOOL EDGBASTON TRUSTEES LIMITED
(A company Ilmlted by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024
24. Related party transactlons
The Company has not entered into any related party transaction during the year, nor are there any
outstanding balances owing between related parties and the Company at 31 August 2024.
Page 30