Chaoty r•gistr8tlon nUmr 529111 comp reglstratkn rNMnber00926012 {EThUnd and Walesl THE FROEBELIAN SCHOOL {HORSFORTH) LIMITED ANNUAL REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED LEGAL AND ADMINISTRATIVE INFORMATION School Mr S Bi(*ertorb (Charl (Vre Chairl (Re[ 31 A&t 20231 rNNU Mr K Beaty Mr S Dalirwatsr klrs C Da¥MIs< Mr5HFo Mrs R James K4r5 C Jcthnx klr M J¢M Mr R Tayor MrA Tha1 M5SBie (Re[ S Nlay 20231 IApwnled 16 January 20231 [APnIe 9 October 20231 (Ated 9 October20231 (Akwnbj 16 January 20231 k4rs J WI1 Haad klts C Dtsts MSA COLI% {Re>9d 30 April 20231 IAKyynled 1 sèp1Èbef 20231 puty H••d IReggTr2d 31 Auw5120231 (Apwmnled 01 September20231 M5 J GIlp5 Ms L S(xJlaw IAkVMnled 1 S8plefftber 20231 Bursar k4[5 T ACA kls J Brophy (Resig[ 3 Fthary 20231 IAFvNnted 21 August 20231 charity number Company number (N]926012 Rgglstorgd officg H(Y5forth LS18 4LB Audllor 118 North Street Wesi Y(rfksh LS2 TrN Bankers ryin MO UK Leeds Cty Br -96 Br¥te LS16NP
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED CONTENTS Pa98 Indedent 1(05 tewt ststemenlaffffi8rKial artMiEs 10 Sthment¢fc8sh 12 Note5 tothe tinanrAalstaternents 13_27
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) FOR THE YEAR ENDED 31 AUGUST 2023 Th8 ScFK)d Ciyjncil wesenllhE arxj fianL1 slateNlS fthe Yeerth1 31 AW2023. firhonuel slolem¢nts hovc b¢en prcwred in 8wounbry xt wt M notc 1 lo the finjnci StslemenLs and comkly with Ihe Sthwfs Mtynorathm N1 Artides ol Asso¢thn. Ihe Companies Act 2W6 ar .cUnbry Rep(Kbng by CharitE5 Staterr1 of RecommerKled PraEle lo iarrts wepanng their 8¢(x)unts in ac¢ordcé wth thè Financ Rq)m &aKlard apble in the UK R•pth1 ( Iidand IFRS 1021" las 8m8nd8d feraccthntirg perKO¥ ¢omnwttKJ fr£ 1 Juary 20161. Aim8 and C"ocli¥es Froetydn Schocl 8NJ First $18ps Nur 8ims to pmNle and ¢are of hvy)ast wssitle 8t¥nd8rd 10 boys and girfs frn 3 lo Ihe age of 11. To wovKtea ¢8ring. surpMwe StrXud le8mrw etiwwrmnert.. To ddiverquality etluca1 d8webps chi..8nAlry lkn lo ltrir pot8nbal". To offer a WKle rdrwje of oFwrtuThDesft>r 3ffli indn9 a di¥er5e ravJe of eXtrarrIcUlaractiWtie5". To fosterg¢ lati$¥S thrrwfMyJI Frbn fam1¥ beYJ., To ens@ a yn(x)th trattsilion fortFm t¢Fattts Ihe next ofthwr kniiThJy)unw. In dition, sth0 abo fosters links the W comnwjnfy rases fvnds for kxal. natkxal 8nd intemational charibes. Th8 CounL¥I's [ts ts fn5uring ddNery of kn o¥eLive5 and so Tnainlaiy puwi numb8T¥, to invesi i facilibes. 10 Identsfy poswye opwwnis 10 exieThY •id ro (ontiiue W0ve fiA3nryal pupils li eed oflee assistsncewhenever trf)wble ariJ £rthpab'b th Ihe re$rKl1ry lo run the sctwl prudenlly. In SÈtting its obW"ves and pknnirwj its actPe$. has G¥efiA to the Charity Commission's cenerel guidance en pu beneft in p&llAr t¢ publ beneffi 9JklarKe on ed¥arKirvJ edLOn 8nd th) lee th8rgiry. Ethos. 5trtegy atwj wlicie5 (Xjr schtx)I motto.'&wng a ftyry'ry start lo eats2$ ofknrorrDW. ernphas¢ses (xjr dedutK)n ID txo.dIng the knovledge, sknlls. expetierLes ar (pwrtunthes Ihat wepat& CIN4 f the fJlurp s[T dass siz85 an 8xcelbnl staff to puwl rabo allow The FrDthlan SthoDI to treat eath chld as an IndU1. Thp partnet5typ ryth ents i%d05e and SUPPDrbve 8nd every child'$ pro9ress Is crefthly monrtrxed pa¢nts WLdaAy. In addthon lo prowd1ry an outstan(Sng xa¢Jeric edv(on Ihe cruud • year5. Tr£ Fropbeltan School enrdge5 the devtk>went of eyessiwp talents atKI a k)ve for a¥KeotiKJn of mJ>t and the arts wlh plenty of opw)rtuni15 for put performance. I he ¥)[¥Y eXtraEur wogarwne has refjY und8ryone sgnrficant dèvelopment and prrMd excÉpiThaI fat¥libeS. Sla11 ¢08(J5 and the opportunty io partiipate in rewlar eompabtiv8fixiures. Thp Froebelian SchoDI seeks lo benefil the th[Dh the put5uit its stsled aims. Sth(A fees arp sei at a level ID ensurè finantial v&4bility ¢flhE whlst iemakntvj C(If*AStent Vlith (r awn cf edutabtJn and care Ot the highest pu55itAe st3ndd al 3ffurtaWe fee ¥5.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2023 Th8 Fr0ebdI Schoul ptDVKI85 s1can1 pb in a Wofays. iL19.. Faolitstiry 9awry gXFvJitwo.' • Pro¥iding significant benefil lo the btal economy as an employer as a CruMer of gcx)ds anJ semces (Whever wble. the Sch1 uses swWEr5 to beneftthe OrK)mY1. arml Engtying in fthdraising adMlS Sathd ¢kn¢ies. r welce$ puriLs frorn 811 backgrounds. An indwiduafs erJ)rKirrit ststus. ethniuly. we. relwion or lbilIty do rKJt form part ol w assessrywl 0¢$dre$ We ar8 ) ewal ¢wwtuThly gaoati(m) a o)nmitW lo a worknng environmenlthat B free from any ftwm { da1)M on the wrKls of cothr. raGe. ethni¢xty. relgK>n. sex. saxual onentation c disablity. We wll me ieasonaL4È 4usthnts 10 MÈÈI the neals of Stsff or pupls who are or be(ttDe disaWgJ. The Schwl Cwnal (wh() rnArnhers ark trKJlh Im%lees dffertrJr81 meeL8 reguw is reWmsib for setting tstrate9 W)rites ond obFdives arKI ovÈrsetin9 delNtiy of ltrw. lfi additsty). rlI rÈviews cperational performance and has coDsliluled a number of suEKornmthes le 9. Fina. MarketKvJ. He8llh & Safety. Bursary & Hai¢ship. Edurationl and working grw)s las required) to wubide supwxL guKlatKe atKI over5iyhl in r1 key aspects of oper8ik)ns. r Schwl B Commit 10 $3tegjardy FrAling Ihe wetsre of our pup1$ ezpects 811 slaff and voluniaers lo share this comrnittnl. In the letest InderEndeni In5peclorale reLx)rt. e pastryal ¢8re al the schcol was dèscribed È$ Exc81n1' the highest pDe grade. The SttKoI wlady re¥wS its Oicies on child proteciK)n. salewardiru arKJ healh ar safety. Ml staff rpgu[lY utKJprtake safewardirwJ rhi d IT319. Acce55 Pol¢y We are rwfidentlhal ourfees are reas£ rvprwt eX(gnt vats frx rrKney. It15 a k)ro s1 polry kn81 fee ve& are sel lo ensLYe that they are affOrdae 10 85 a cross of the Ewukitiun as PDssi4e Fk)we¥er. il ts IftM)Crtani to US Ihat t¢£ess to Il ed1th we offeris rwjt restri#ed 10 vtho w 8fft¥d our fees. 8ursarfes & Hardshlp ASStanCe Countyl pLo¢es 9wI imwrtarre¢fi trt 6L¥S9ry Prty. We esWEhed a Burs8ry FU in ts year 2WOar¥J generally hevg it 8very y8ai. The Sth(xY C(mj1 has agrewl al a rmjenl prowybw olf Incom8 also be used lo txjrsanes h3rdship Gqses. The embraxs the pp12 that tee irKx)me 1. whenever possitAe. contr)ule supp(Yt lo bwsgries aThl hardthip. £kJr bursary awards arn aValE to al h) me our enty reoutynenis aThJ are made so*ly on the b8&$ of parenlJ means or lo relieve hardship where a pupi's and futtxe ryospects 01herw be at risk, for example In the case d rEQundancy. Bursari2s are &uallY. and ha"(J5hip assis 15 re¥¥ved lermly. Th8 vel ot support wil vary a(xthiry to tarrdty InrAxne. Ihose l(yM rnay qualty ts up to 10D% rernissK)n ot the normal fees. In Ihis a¢&leM yearJ)22123. weawwded knY¥rEsofupto 1txJ% to 12 pwts. The tcth aw¥ded ¥nounted lo £45.27Q. Details of our BLYsary P(Airy and h¢M to are bSite We have provKJed hartship suppurt lo 2 N[er wIK>SefTrIeS [fe[edffinaial dlen5. We wuvided hardthip supwrt to tho Va9 of£1.852 durry Iha 2022rk3 ac4d8rri¢ year.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2023 Review of Activits•5 and Aclwovemort5 School¥ princFal Mty to Ihg of a ry>9dVrnti day and nursgry for up lo 11 yes. In addition. the Sch1 has prowdj care 1h before atbj after 5CtNX and holiday dubs throUoUt the sch First Slep5 Nursery Undeent its Obte(l inspectiw in JurE 2022 and retained Ike'outstandng. rabng that was first 3waided in 2016 slKkrtly after the Nursery (yened. The twwseryis open 51 weeksof r. A detailed Of Ihe S0.5 w0vidj eath year ty Iht H8ad ai Sppeth Day and many of are ieported In Ihe Febean D¥esi. rwtyaThJ al c¥rreni pts. wo8pe¢Dve p¥ern$, many fonrer pupls and olhwinleresled part$. The Sehnol was inycled by IndwMdEAII lTh%pectorAtr in January 2022 la Rpgulatrjry Complianc InswlkY)l. The mel all regA•Ory rwuireW$. In the mc61 re1 &lucation <knlily Inspection Isummer Term 20171 by Ihe In¢epen(knl Sch)(As Instwlorale. SCMKA was raw as'Ex¢ellenf, Ihe hyhesl ty)sgble grade. across both inspedion outcne5 ac1Me¥errt and wlS. devekynenll. The full reports ran be viewed the Sthod's wbsite. All 18av8rs wwe 10 progr8SS to lh8 s(trrt)l of th•r ¢bote. many of them rec•¥AThJ offers of Elaces and s&%il8rships During 2022123 the scr SUISSfi11ty reGwited a adEl5h1p team 8NJ slaffiTpJ 5tnJdwe. This <%)mpri$ of a nevLf Headle¥¢trtr. a Deputy He8d With respwPJhty aca1ernts. a Depjty Heay wth resp)nsiblity for $tor¥ ¢are 8nd ¥ Bursar. This change In leadBtsFThp struciur8 ensur thai Ihe s¢hLKd was well ¥te to trBFI ils 8mbitiCUS s¢hoDI Ynprovernenlobiectves. SchLW)I C¢uncil would Ike to take this OFWlunity to thk all our Aff ai the scthl and nursery ftr th8ir hatd work, edicalkm znd Support in the stra9 growth of the sch&)l. C1 %¥wkl aLg) like to thank all tor1hr Patn. undeBtandhg and mrwgn tr perts1 The Schod is aGtNely SUpted by FPTA. a separe regtr2d Clty. the SchoDI CounrAI would like tD thank FPTA for tsir Centu•d aNJ vathblt suppcrt. Fffter infaimalwM atwyjl FPTA cAn bè aceessad vk? the Schod We18 Ww.froebdn.¢orn. The S¢W ab¢ recei%es awslarte frTyn a number of )ltrw Pants aThJ sur4Y)rters Y4ilh activities such a readiry, woiect¥ trys. 4Ye 9rcfvl Ihis hdp. Finan¢lal rovltw Pupil fees Tre termly fees befe e¢t 0fY bwsarEsaThY h8rdshipasstsrtr Ere'. Lower Kinderg¥ten'. £1,950 All Dlher fotrns. £2.g)O First SIEps Nursery ai Fr¢ebe&8 ojrrenlly a Sub414 wSng tssl regennY chldreTr thrEJugh b Ociober 2025. Fees dunng the 2022123 find year¥e as f(kn'. Baby rLY)m." £65 per day TIMIdr Pr£ SCI ro5". £63 per day Financial results lor the year scho Cwncil rep(yts an ov•r811 defKai Df£19).951 aler Bwrywd Hardship wants tth811ing£47.162. TTrw. FMP.hIan Sr.hMI re.tDairLS Stra due tn LtliAlbakn rege. H year-. h3C*. of£331.497151ated after payrr£ntof the fmal Ofrelurbl rx)Stsl. Reserves Coun&1 regulady rèwews the ofrÈservÈs to the tÈtrn fuknre ofthÈ sth0 ts soce. The School beIVe5 Il pnKlt lo rnaintain a of rewves As al 31 AwJLtst 2023i>ur iolal reserves st(x>d at £2.4rn. ofwtrmch £2.3m WeUnre$th.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2023 Investment pollcy Invtssbront oflho aro gobtnK bytre Mc)Thyarthm kndcs 0fAssotsa0n tr1hh pcfmit moThS to be Invesled as ¢m$ered appjp[1a1e atQ after tskry the (ary p[ofeion Invest1 I[Kx) 1$ raid pnmarly Ing dewsnwith Wks aThy115rvj sr¢es. mernordlrn and Art5 orA55alp prDFMbi15 IhB PaYOf y dMdetK15 lo the rnnbBTS. Th8 Sthjd CoutKil has a&%E659J the maiDr risk¥ to lh& 1$ ex[ed. army aTe sal6fied Ihat 8yslems ar8 w) p18¢e lo mityle exrm) to m4or risks. Future Plans Council Inlends to ¢onDwe lis vjrrern raw ¢4 rnaki18inry the 8 COM"r1¥e market by investiw to proyide hvJh quaily 8du¢alvJn kyal wpL%. In addition, cou1 13Y reviEWS ts strategy in order to continue tD FroebelK4n at the forefrDnt of excel1 educakn provlan and care. Structure. savernance al rnana9ErnEnt Th8 schc¥Jl was fouThJed in 1913 and ied as a c(¥npany by guaratts8 Irv).CIY3260121 in 1969. Th2 Sd)ool is a r69isiÈred charity I.529111). crnInG dwumont ctrnpany 1$ yOvèm8d by its Mm(srthm dat&Y 28 F4trAu8ry 1969. Gtsveming Lwjdy School Counal member5 see a5 directors of Ihe c(xrpany and are the tharity lrnstees. Memb2rs ale eted at a mÈÈiing of Ihp Schod Councl the bays OF r*¥ninakn rivÈd c£¥mY dyblity. personal tsompÈtÈrte, wcialist sknlls and Ittal av8118knlity. ecunol FngJres ihai Ihwe ts * (via of dNefyty and ihai a r8lev8ni bld of speualisi skills Is rewesentsd in the mernbership. Tr rnmbeTs th serytrj year are listed on Ltry81 a Adrrini%tr•Y p$ oflhis rerKrt All TteeS give up their btne and no reL¥tNn exper3 for Iheir servi5 were pwid in fv year. In 2022123 no govarnty N porsts) Conl•d %wlh a 9ovemcY r8cew8d ary r1ft m?arts t•si8d bJrsanes N hardship 2s$istTrce $Waed ioour pupils. Trusttrl llovwnor indudion and tsainw The Head the CWr of the Sthwl CIMJnul bri2f rnemb2r5 of the co1 Ihp worfungs of Ihe Schwl. This duCtn Includes an IntrtKIu¢bon to the a¥Yts of S(hMY. Charty infom1 M TiusteÈ reswnsibilrtitrs 8nd copies uf prffyious Counol Winulps and of I'LkS atbnL&al rfjrrfjrts atKJ accounlS. Thiough tnEmbetship of ihg Incorporatecl Asswaiion of Prewatw S¢lKK4$ Is). tr Ass(oalvM of Goveming Bodies of IrKJependent Schools IAGBISI. the lrepeenl Schools Burws'Awpalion IISBAI and of trt IWeThknt Sthools Councl IISCI, ¥pprow¥le traning is ployed for 311 seThor Sff mekn oltt CCl (go¥1 (kgan16atlon mana9Thnt The Sch1 Council meèts at 8st ortÈ e&h terTn and lhe uirÈÈ bmes yéar to dwÈminÈ the general poIKy Df Ihe SEtsJd charrtabl8 staiusl arwj to rewew rts t[wgeT81, pBrfCKmare and fer which they are leglY In adibon. the Sctrth Hos an AnnLal General Meelirg IAGMI to re1Ve and ppiove the audited accounts. The day to day man2gemenl ol the sc1K is (lewted to the Head is thief executivel. assisted by the SenK)r Leadetthip TeaTh th8 &Jr5aT.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2023 Rlsk managovnent Schty)I Counol keeps the ScW$ lIlieS urthr p8rtiwLqrly wth re98rtl to any major ri5k$ Ihal m8y 8ns$, as well a5 kne systems and proce(lure5 est3blshe<l lo mwage jh. Each year at the AGM the Counul n5k management lo rnonrtor the effeGlveress of Int81 conlrds aThJ rrwsLies. Includ insurartt cover. rnighl miligale risks alr8ay identifiEd The Sch¢x4 akn relans Ihe serv$ ol wialtst hfrllh and safety tonsullants dnd hurnan resource5 wnsuIknI$. Trustees The Coun1 ITSteeS). who also mnsbtLrte Ihe direci(K5 olthe ci)mJany fortre purpose5 ofihe CoryanEs Art al w Served duritwJ th8 yearare Iksled the legd atvj adtnnthliye pages. No prolerence dnriden¢s pekl. The (tired$ th) not rrKI P8yTrwlola dwhY8nd. Stat•moni otTwusto•s r•sponslbW•s Company law requires the metnbets of thp to prepare finaxial statT5 for finCKl yeai whh give a true and far eW of the stats ol alfair5 of the cpanY atKI of surplus defiThl Df Ihe cowny fDr thal period. In preng those fin8ra1 statetr&nt5. rThenknts oftr are requiiedtD $8lea sutsble 8ccounfjTrJ tKAkYe$ 8n¢ then Ih8m w&518nty: me wdgerrErtS and estwn8tes that arp yea5e and preparp the fin3nrAal slalernents on (x(% basis unle55 it 15 inappri)priate lo presurne that ihe cpanY wll th)linue In bLtsn8S8. mtmbets of IhÈ Ccmjntil a reswKMwblÈ ft keÈpif¥J k¥(w recoids %¥hK dtsdose Wlh reasonab 8ccuracy at any litne Lhe fnanGkll p1) of company and to 10 ensute Ihal lh8 f8¢1 $18lem8nts compty wth the C(xThpanies Act 6. They ¥e s0 tor SafegUardr Ihe assets of he coryany and hence for takin9 reasonthle stpps for the prevention and detection of fra and other irrpgularilies. Thp tnpmbet5 of Ihe CounLiI rnust. in deterniniThJ hDW wnounts a"e wesenled with itetll5 in Ihe 5talempnl of financ1 8¢IMlSes ana bal¢8 s8¢. hawe r8g8rd lo lho repJrn&J or arrar0•ThI. in acccydance ¥Alh generally aCpIed actnunbty aid practi. The mefflbws of the Councl ha laken dl steps that thèy (xjgm lohave laken to make thernselves ayare of any [8Vant audit infortrK41Kln and lo establth IhalthE Cotrparrfs aLvthtot5 are aware oftt. i1rf1V. Audltor au(tors, HtOn & Co LLP. w apwnted in the year. Th5 rept FA5 beai wepared n athanWith Ihe pThis5 aAable tocom[w5 sutyect to the Small Companies R•gine. The apwinlmentof Henlon 8 Co LLP a5 audrtorwas by he C11 at its ryetir0 on 28 January 2011
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED TRUSTEES REPORT (INCLUDING DIRECTORS. REPORT) (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2023 Dl¥do$urfrof Infonnallgn tr aydltor Each oflhe SchoDI Counol ha5 ccnfirmed Ihatlhere infoimatK)n ofwhth Ihey are aWe v4hh reVant Lo the audit. bLrt ofwtlch th@ autitor is unawar8. Th&y hav& that hav8 takqn apFryriat8 stsps tD idBntify such rdevant Infomabon to esiaAsh th Is aw¥e Inf<Th*n. Tiusl8e$ r$FQrt W8$ awovel by th8 C(w. r S Bl¢kort0 Char ofcourol Datsl.. 11 ltsrch 2024
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED
INDEPENDENT AUDITOlfS REPORT
TO THE MEIABERS OF THE FROEBELIAN SCHOOL IHORSFORTHI LIMITED
lon
We have aujited the financ1 ststements of The Froeb2ian IFkA-sfotthl IllE'Sc>[A'j forthe year ended 31
August 2023 COrnpr thB tn(JaI t1th. th& tho slatstnBnt ofcash flows and th
notPs 10 IhÈfinancial sÈlpTren15, udIng a iummwy (1s1gr¥fIntxtiry tx)IKJes re9 frafflework
ihal has bn ap¢18 in ItrBir plEraI ts typkn.cth Land Unrted Kitvjdom A¢(tlij siandarots. iTKluding Fina[441
Reporting Skndard 102 The standaPpie N) Èhe UK and Rep of Irelartdlunited Kingdom
Generally Aryted knnbrvj pr).
In ouroFinKm, the Statents..
give 3 true arxl fair viwi ofthe state of knedwitaLqe uxnpanys aKS as at31 Aust 2023 and of its inLuning
resourtEs re)Ur lidI[j 15 IAj[ne Èyrvjture, frwthe year trended",
have tren prepa&J in al[danceth Unit&J Ar1 Au1J1j Practr."
Basis foropinion
We rxJnth¢iÈd (xjr aud¢ accord wth InterT1 Sta8( Au(tiry IUKI IISA¥ {UKllano awhcablè law. Our
IP8FxxbblItis mder those $iarKlards e further dEbEd in AUdilors4J0bjli$ forthe&uditoflhe finènty81
Slal8mtrnlS dJon ofw report. WE artr ieyenI ollhp in Ih& elhtsl r6quiremtrn15 that a
relevant t¢ wr aLkYil 0[e fnawal stsreTrEnrs in UK. Ir11791 FRC'S Elhral Skndard. and have fuylled wr
other etru1 SponsIbl111S in accorttarLe wth these requiiernents. We b¥ thal the audit widen we have0b1ainj is
sufficient arKJ approwale to proVe 3 basB IOUr0pi.
Conclusions relating to goin9 con¢em
In auditing the financial Sléletnents. wp havè Gr¢1dÈdthai Ihe TntsteÈs use oltt cortèm bas of &(thntirv) in thtr
prEpara1 ol the [aal 51aiwD8nls r6 app18.
Based on wark we have perfotmed. ¥ have n( naleri4 Urrertars [ati to 2ts or conditi(5 that.
diwdu3Jly orcdlectivdy, rnay cast swlfart doubt on the Sclths abAity lotie as a wing tern for aperiod of at
asl iwdveThontsf[a when the financial slaterrHts ate authrxi5ed lorjssue.
r reSpOnbille5 the resporfybliiEs olthe Scth¢x)I re¥Ett&) corttrn we descriw inlhe re¥ant
SeCtnS of thLS rep(wt.
Olh•r Infomi8llon
T other irrformaln c(xDprises inforrnalKJn I[KILed the rEPJrtother Lhan the fi[Gl statemBnts and Dur
8udilo¢s repcrt Ihereon. The Schwl Cnl are re¥>E theother In[m81 sithin anmal rewrt Our
opiniw on the finanoal statements does not COVlhe otv f{M40n d. except lo the exlenl othewse eXplicY stale¢
our report. we do nat expre55 any fonn d a5suiare CO[u5]n ttterecm. OLf teSnsIbl1ty is to read the olher infotThab(
and. n doing so, COnserWhethe1 other1if0rrna is maten311 itstent wth Ihe finan(xal staternents 0r
know9 obtaithd in tr)e ctyjrse oflhB JdiL 4yatS be maiénally mtsskied. Ifwt idèntify Such maltrrial
iicongAsien(ies app¥wt maknJ m6staiThts. we ¥e wured to detemne hetsr gives to a matsri
misststerrent In the fina1¥ stslefflents ttrwnselves If. based on Ibe wryk heve wformed. we cM¢de that th¥e is 8
tnaierial misslatetnent ofthi5 othe[ inkwmabw. we a reThMrwJ lo rewrt that fact
We hav& ndhng to rw)rt m ths rewd.
nl¢)ns other maners kw8s¢rlbod by ts C(ryanl88 A¢t2006
In Ouropnti). based M thè work undertakè) in the rt* of
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED INDEPENDENT AUDITOlfS REPORT (CONTINUED) TO THE MEIABERS OF THE FROEBELIAN SCHOOL IHORSFORTHI LIMITED Matters ¢)n whl¢h we ar¢ ¢0 rowt tyy ¢y¢eFllon In the luhl of the knOwdge and e[Sdi ofthe SdKKA ib environtrEnl obtsIn in Ihecourse oflh8 audit we have not 6t@d tnat8ria tni58ta8tnénts thB ditBct(xs' r8ptrt i[KIld withn tt>B Truth85 f8pDrt We havtr nfthin9 to r8sp8¢t ofttlt4bww in C¢¥nrNes Aci 26 wr&S iL8 to r8port lo yj rf. in our cpnth". adequats acco11) rÈcJ)ids hav• Th)tb8en kopl. reiwnskqL48ts aLwJit have rwAbo8n rec8iv8d from branches nve(l by us. c¢ the fanCal statements are 1 in agrrnent ¥thlhe ntirj re¢xKdsa rettJnB". or ¢erBin ¢SUr&S trUSte$s. rernurWI Specd by L4¥e w Je, C we heve n¢rt ieceNed ali theInf(5 and re4ure forow audit." Ihe Sthoal CounGilv4ere nol lo wep8 the fnanLyal statents &lOYdan ¥éith ihe small compani65 rpgimp and IAkpAdvxniagp nfttr WYpAI in rrn)Xw thp TnJsiep.% rp.rth And frfjm Ihp. U1M8n110 a stra189 re Re8pOnbals Of S¢h¢)ol Coun¢ll AS eArdain8d mce fully vl'.he st¥l8wII 0fTrue$ r8swbdiM are also Lhe ol tho Sch(x)I forthe WSe of compani law. are resE10r the prewali(kn of ts fiCial statement5 and f(Y beinq satssfied Ih81 they give a true arf fair VEW. fry such Interr81 cwtrol as kne s¢ Cwncil demiine E nessery lo enable the pr8FN3ralKin of financial statetnents Ihal are frf from maerial TrNss-Alel ¥vhetherdLE lo fraud or error. In Preparing th& finanual slalernents, the SctrKMA Cwnril reS5f0[ a55e5sry Ihe S'satI1tytO continue a5 a going concetn. isdo>ng. asarpl1c8, rnatters reigied lo wi19 ¢tr)cern arKY u¥ty Ihe wrg0)ncern b• of¥xwntin9 unw Ihe Sch(x)I nol inlwd lo IKiwdate th6 (arit companyw ty cease oWrab(s. or have rrt) realEtsc allgrnatsve but to¢0 so. Aurjitor's WP8PQWbsibiliqs foTlhe auditolthE 8lalenw rol'ecti¥es are to [eaS(aL4ea5SU[ace aUrlertheffitlCI statements as a wh(Ae are free fvoffl material misslaierrtnt, whetherdLt 10 fiaud orer1. and lo tsgJe &) aLKh1$ repm th ir¥JLwJes wr opiryon. Reasonabk assur8n a high levgl ofassLfdnce bjt ts not a gUte8 ihal w a11 accordae vAth IgAs IUKI wll ah¥ays delect 2 material misststement when it exists. MisstsmentseAn arse trrn Irath oruror are (an5de rnaterial if. idividuallY or In aggregate. thEy COU re¥swaY be exped8¢ ty hilluwcelhg decisiorE of users tskw on ts basi5 t¢ ese financial slatetnents. eKienl ID pnKedures are (%patrle aldetecbrxj iwrEgarIiEs. lidI tra1. is detaled below. ReVId ts natwe of the in(kn5ty and sect(w. the contrd enwron1nl1 nesS rtormal torthe year. Identifwng the L4Ws ar rewlakns co[nYOpetateS wth ranaent iftrEy a aWe0f any c0trplrc8 Issue& Discussed hrwi and where fraud nw 1h al ottr£ audl eerr1ts. In line with al >Jdits und8r ISAS ILKI wa w8r r8quired 10 perfM 18sts to respond 10 the risk of m)agem&nl ovemde. We tested the 3rOatene5s entrEs. evauated the juthJements made for accnn9 estimaies lo assess ifany bH5. and assessed the rati( belirKJ allys19nrf1H U31 tran5acbi)ns. A fLYtherdÈs¢rption ofow re$wliies i$avadablt the FInka Rewting CtyJn¢41'¥ hltps."Itwrnwfr¢.cry.uklaudrtcryespwblit Ihis d0s0irrti fonY6 rKa1 ofow avditorfs EpM.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED INDEPENDENT AUDITOlfS REPORT (CONTINUED) TO THE MEIABERS OF THE FROEBELIAN SCHOOL IHORSFORTHI LIMITED U50 of our ropwt TFMS rEP(Kt is mad8 sdety to the Chtale crAnpany's t[EMbs. as a ty. In accordan(% with chaer 3 of Part 16 oflhÈ Cotnpani8sAGI 2006. Our auditwork has b8En urKl8rtakBn so trtw@ tnwJht stat8 tDth8 charrtab mBmb8rs Ih05e mÈttÉrs we are 'equired ID state to thetn In * audit(5 rewxtat¥J rKiolher purtK)5e. To thpfijllesl ext1 permitted by kw. we do not accept vr r9$11ty Toan)fft than fariiaiAe ¢(YTrpany IhB tharrtaLle coany'S members as a body. wr aLlit rf(. forlhs re[ or the crfXnS we have forrned. Chrfs Howttt IS•4or stsiulory AlIt) lorand on boh8KofH•nto 11 IA4fth 2024 Chartored ACCOUnlts ststthory JJdltor 118 North Street West Yorkshye LS2 7PN
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED STATEMENT OF FINANCIAL ACTIVMES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 31 AUGLIST 2023 To1 Unro8tri¢tsd Ro8tri¢tod lund5 funds 2022 2022 Total 2023 2023 Notes In¢omo fw: Donatso and lega¢Es ChlIats ¥tyvibes Other tradiTrJ albeS Investtnents 25,985 25.985 2.375.339 30.029 2.344 2.296.95B 12.031 2.2,958 12.031 2.375.339 30.029 1344 Totsl income 2,315.997 2.315.997 2.407.712 2S,985 2.433,697 Expon(tur• on: charitab Kbvtbes 2.459.786 47.1tr2 2.506.948 2,176.935 57,320 2,234.255 Totsl expenthture 2.459.786 47.162 2,116.935 57,320 2.234.255 Not Incornellexppndlturpl 1143.7891 147.1621 I1.951) 2Y).777 131.3351 199.412 TrdiibfEr& bElweEn futvts 136.295 Net movenwnt In funds 1180,0841 110.8671 I1.951) 230.717 131.3351 199.442 ReconcIllaan of lund5'. Fund bal8rKes al 1 Sepib 2D22 2.627.994 80.672 2.608.666 2,7.217 112,7 2.409.224 Fund b•lJnc¢3 Jt 31 4 2U23 2.347.910 69.805 2.417.715 2,527.994 ,672 2.808.668 The slatefflentoffinanual athitEs all gansand k>s5es rwi5ed in the year. irKX)me expenditure derive frorn ¢ontrKiw actMts. pagB5 13 to 27 pt L*thB5P fjnarhial 51atettRwts. 10-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED BALANCE SHEET ASAT31AUGUST20?3 2023 2022 Flxed Bssel¥ langible assets 13 2.260.737 2.269.154 Cuvrent assets Debiors Cash at barlg and h ha 14 118.102 63.646 449.599 621.005 Crnditorn: motsli1n9 wilhin on• year 15 1292.6211 1281,4931 t ¢urrentass•ts 156.978 339.512 Totsl assets less cuThent liatHlibe¥ 2,417,715 2.608,666 Not 8$s8ts ex¢ludlry pwslon I11 2.417.715 2.&]8.f The funds of Scho Restricted irKom& funi UnStricted futvJ5 17 80.672 2.527.YJ4 2.347.910 2.417.715 2.e8.666 Thg rt&sn page$ 13 to 27 (Kthese finatKial state[rts. Thefinancwl slaternents were apwoved bytrÈ $rrA 11 March 2024 Mr S BkèrIOn Chalr Oln£* Cowany registrati1 ThJmberlA)926012 IEn9L¥xJ atxl Ylale5)
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED STATEMENT OF CASH FLOVVS FOR THE YEAR ENDED 31 AUGUST 2023 2023 2022 Cash llowsfrom opornung actmtfigs Cash (absort byyg8nerated from OPEratK)Tr& 1158.7611 89.r150 InveGtln9 actlvStles PLYchase olgIe fiAe(l assets Proceed5 from disp05a of knglE assd5 tT4.1091 1217.wl 8.789 2.344 Investment rv>)me Wd Not cash used in IrNestiny acti¥tlles 167.101} 1206.TTI1 NBt tash used in finan¢iwJ Ce% Not dgGrease kn Gash and cash *qulvalenis 122J.8621 1117.7211 Cash cash equivalents at WinrifvJ Df 557.359 S75.(0 Cash and cash equlv¥erts at end of y 331.497 557.359 Thè r&1)Th pages 13 to 27 fc1 wt finarKaal statnE. 12-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
AOUnt9 pol195
Charity inlarmBtit
The FroeiElian 8#KJd (H1h) a tTh7IÈwmpy k"mited try gUte4 ()Y[l[e0 in ErKJlond
Wa5 The re5iaered Offi 15 Road. HLYsfLth. Leeds. LS184L8.
1.1 A¢countlg comtenti
Tho finanasl stat8rnonts hth bèsn in a(%rdanIIh Ihè K4èmrJrandum and of
AssotiaiK)n. CompaniesA¢i 2CK6 arQ-AcCt¥jn ar1 ReWr by Ch•t$." StaiÈmÈni of RecoMnded
Pr&tKe applb to ¢Thanlies pw8nrvJ ac¢wnlS in &¢[d8[ Ihp FinEial Reptsrtng slaard
applicatrde in the UK and RwubSc of IreL¥1 IFRS 1021- las anended tor attountiThJ riOdS a)mmencing trom 1
JanLWry 20161. The Sch(1 s a PUbC aenpfft Enlty 35 (lefined by FRS 102.
The finanu81 stants a l¥epad Stsdirwj. whth is Ihe tsJr¢erKyol the Mwtaryamunts Sn
ih8sefinanci81 $1818mwis e rr¢8 10 lh& 18$1 £.
The finan(Mal staterrnts have been wep¥ed uThrthe a)Sta}lIDn. The tKnci)al anI1 pol(aes
adoptsd are Set Wi bek)w.
1.2 Goln9 concem
Al the lirne of approvirvj 1hefinaiaI statlS. the CThJvKil he a reatsb expèctation Ihai thè Sch1
has adequate resouTcesto conknnue ?perational estenCe tsthE foTeSeeab fuiure. Thus the SL)01 Council
nlinue lo adorl Ihe gyr¥J cortem Of•))n in Iheffiwci¥ s19teM
1.3 Ch3ri¢able lund%
Unresirthd ld$ a avwLle use dEt ofihe Thy1 in futherartr ol ¢harikqNe
obiectrwe5.
Restrthd fLnds¥e those thThted frUSe in a patKJJk area (Y are kn 5pe(ak pu. the use ofwlich is
to Ih818rea (K wrpJ8e.
Erylwrrentfunds are 10 speoft Cort by (S)vs thaithe captsi rnusi m•Mned by the Sch(w)l.
1.4 Incomlng re50wce5
Income i8 re¢ogn68d wtsn S
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 ACcoUntw pol•e$ (Continued) .5 Re8ource8 expended Cxpendilure Is r(JiSed I1here oriThstnMNe dAvja1to tra[the(Orn1C benefrttoa third party, rt 1$ kYObabl6 thai a Iransfrotrth bènaffts ba reQred w) Stlty8ff1. amoml of oblKJabon Can b& mea9Jred rdigbly. ExpPrKIlu is d¥s5ifpd byxtyty. (xEts oleh vity tnJ& pOIttP tdal of dirp¢twsts ¥t¥J 5hatpd costs. ChIdir¥j 5UPP(wt C0515 irwdv in undettthrvJ eth ativity. Direcl Ix)5ts aknbUlae lo a single artmty are 811ced di¢ctlyl0 th818¢b¥rty Shwed ts%ts wtmch to rn0¢ th8n tr)e avrty and support costs h1¢h 8re nol aunbutsbk lo a $ngle bvity aty Wween iho acbvib8s a >asi8 th)ntsi$ienl the u$8 of resources. Central slaff c05tsare dkKated on Ihe IS otime SI( deweeAion charge5 are lted on tr portK)n of thè assÈis use. Direct expenditure is sumrnari5ed umler fUti)nal heading5 on 3 di1 c05t basis. Fu overhead costs. 11 Is appotboned according to [anage[rt esbrnate5. TIE it[verable eThet of VAT induded with the ilern of exp$& tOY4hKh il mlates. 1.6 Tanglble flx•d s5s•ts Tangib fix assai$ ¥e inthaly mtrad at CtsSLand SutuntyMÈajred att£torvaluabon, n&of depreciation and any Impwrmeni losses. DeprecialK>n h35 been Sled on 91b assets to ¥fflle off the a)st over th[ useful lives al(pting Ihe follong te5 and ba5e5." Land tMJldir¥Js Fiytures, fitbrvjs & equpmenl IT equipment 1% Strah1 Sne 33.33% syawi IE The An or loss ari5irvJ on Ihe disFKwI of an as5& Sdetetrnwl as the(erere betsEen Sale proceeds and thg Gatryng ¥alu8 Dflhe asSEI. is reCed in StsterrrtOfffin¢la acbvrfies. 1.7 Impnnt oftsod os$8ts At e3ch reportng end date. SttK>oI reyews Ihe carryww arXInts of is asseis 10 (termKie wheiherihere Is Y mdicalTh that those 8ssds have suffered * imp£4nYMi ths. If aly SLN iNffi¢ation exists. re¢ovei8ble amouni of ihe awl estimated #i or0¥ lodetwmir ihe extenloftrÈ iDyirwi k)ss Irf any!. 1.8 Cash ond cash •quival•nls Cash cash 1valents Indude cash in hand. detKWts he alcall wth bars. Olhershort-term li(WKI investments with ori£inal maturrfies dtlyee tth5O[ kn. (Nerilrafts. Baroverdrdfts are SI I7n95 in curr8nl liabilthes. 1.9 Flnanelal knstrum•nts The has ele¢ièd 10 the 11 Bas Fin1 1M•5. aThJ Sectv)n 12'CMhèr Financial Instrurnents Issues. of FRS 102 10 1 of ts fin>)¢K¥ instrurrwts Financial instrurtts are in the bakn sheetythen SckKK4 becomes party to the u)nlrthal Financial assBtsaDd Saknlil¥e off$. Y1h the nel rY8¥•nt8d il the finatKia slatFTrts. when IhFFa Is a Ialty enforceable nghtto set off recgn anounts there is Intenti 10 seiueijna net ba5E orto reale the asset and settle Ihe liablty ueL. 14-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 ACcoUntw pol•e$ (Continued) Basifinancial assets. whKth indule debtLs bank ban. ¥e [Ired attransacbon wr£. Financial a$SdaS$ffj as r8ceiv8bl¥ ithin ctry88r ao an118•]. Basie Iln•n¢ll liabilAlie$ Ba5finanCl liabili8s. trdrt¢x barth k>ans arè twntsèd attrangac1n pri¢. Finanrial li9txl&S da8sifiÈd as paYsb¥tt)l1 or ate rK)t tsed. Trdde CredItS are otAigatn5 lo pay orSerV5 have been ar4red the ordinary eour5e ot opera1(5 frlY supph'ets. Arnounts pardb are dassifd a5 cTent IHt¥lties If p3ynent 15 due %vithin one year ar less. W wl. they are ented a5 rw-curtEnl Trad8 Gredrtot5 recowi%ed iThlialy al Irdn5xbon and subsequenty rneasured at arn(xti5ed tDst tre eflethe IlErst t11. Der8¢ognlllon of Ilnond•lll4blll¢les Financi81 liabilibes are deretwised then scA's rxntradual atiOnS ewre or aredwtrorged crf r8Trceld. 1.10 Employetr btnofits The tx)st of any unused hdvjay entiuemenl rwntsed in the perKxI inwhth Ihe eWyeesser¥ic8sare renie Temihallon benafts are wo9nised I)88(@1Ya58n aipens8 wh8n1tr4 SdKd is ¢ommift8d to tetrniDale th8 e[0[ empk)yee t0 PTUVKle termal benefiis. 1.11 Trt FairlTw By ItE rn8re of ils ¥dKvitEs. Ihe Ccthp8ny is a rnaking Organn be¢¥use of this. 8 Profft d Lws Accwnt is Ih85e accowts. replxed by 8 Statementof Fancial ActNilb8S. 1.12 Donations Donali¢n$ re¢eiY8Ne f¢x th8 ge181 wrposes ol lh8 Chiy 8r? lo Uni8slrictwJ FurKJs. Donath)ns f purposes resthcled by the w5hes ol Ihe are laken w e95trirlod Funds whwe these wEhes arg legally biDdng on Ihe Counul. exp1 that aiy arrAwnls required to be ietaied as Cyal in accudance Mlh the donc<s WLshes are for instsa as ErKknvmw)ts. ktmitntw txtEndat4È )rtThj to the nate oftr reststhn. 1.13 Share ca1 Th& cornpany ha5 no Share cawial. Th8 liatslty of the [r[th is by Guardnlee. each member hawng dertaken 1¢ Cmuibute sh roi ex¢eedTrJ as be wuired eveni ofthe company bemg %vwnd up whilst heShe i4 8 rKwithin Dne yeartrHe Crltl¢al èstim•s judgtrmÈnts In Ihe apIca00 of the SCIr5 (XAlr¥j wlcips. Ihe SdMxA clar reqL¥fEd to rnake Igements, estimates and assumptM$ aul Ihtr ofas$ètsar Ik8knhbe8 thai ère rJtrèadly4parent from othpr sourt88. The esDmi8$ assooaled assumpiws are bosed h&)rtal eW8r andoihei facwts that are consid&r6d to be rdevant Act resutt5 may drff¥frNn I estYTretes. The uretyng aSsponS are rewl¥ed on an otwng b5. Re515 to accounting esbtnates are rectsJnised in the per in Ihe esbtrwte $ affetls onlythai pul. or in thtr ntsd or the r8yisw)n arQ lulurfj pE[S aifg¢1s both fulutB pericwjs. 15-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 knGom¢ from J(lon$ and lewl¢s RestrictEd funds 2022 hjnds 2023 Donalh?rtsaTrJ g•ls 25.5 come Imm ¢h•riiaW a1111•8 Urw¢Strl¢t•d VnrgstyiMwl fundx funds 2023 2022 Fees rewvab 2,296.956 2.375.339 kncome from Irk0[ Vnr8stri¢ted Unr•$tri¢t funds nds 2023 Interest receNable Olh8r In¢t Unrpstricted Unre5tric*d fu8 2DrJ OtherinCe Nel gain on disposal o1targble1 assets Rentrl Inwtr 1.266 20.135 1.314 10.765 12.031 30.(Y29 16-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 Chpr#ablo a¢thlts Total 2W23 Total 2023 2•23 2023 Teaching costs Wellwe costs Prernk*s ManageTnent & tdmini%lrai Chantabb donalor 1.513.414 57.091 231.531 95.%9 146.169 94.102 47,162 1.802.036 164.037 227.512 260.741 47.162 1.571.876 136.916 238.f66 224.687 57,320 51.D34 166.639 24.369 1.805.155 81. B14.933 2.1.548 2.229.455 F5 pay3te to ali10r- audit 5,4 5.400 I.PKJ5.155 81.460 620.333 2.506.948 2.234.255 Anatysls by fund un$trIcItd fmds Res¢rtied fLnds 1.805.155 81.460 573.171 47.162 2.459.786 47.162 2,176.935 57.320 1.805,155 81.460 620.333 2.Sm.948 2,234.255 Prioryear Unrestrrtsd knds Resirthd fLwds 1.624.140 70.052 482.743 57.320 2.176.935 57.320 1.624.140 70.052 S40.(3 2.234.255 2122 Toachlng ¢osty In¢ludo: ool activibesand woects School books & equipfflenl ?4.569 21.120 19.814 TNolfar• costs Include.. F( aryd kitchen expenses 82.687 Pr•mifjes irKhKI•.' Repaits and renw¥3Js Cleaning 28.053 6.140 37.958 7.381 G0rrbaNee tO$ts im¢lLKk'. Auditors rcmuneratM)n 17-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 Mot mvfyment kn fvnds 2023 2022 Thfy nFt IV*mntin fthd$ ts ¥tsted aftrr tharyiny1ltsThJl". DepreciabDll of (Tned langlAefrAed a58ets 82,526 70.053 82.526 70.a53 18-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 S¢hopl CrJun¢il None of Scbod Countl lor ¥¥)y pers1$ tn¢t18d reved any rnts¢)n frf benèffts fr¢n) th¢ ¥Jl duriD9 the year. MernbS ofthe Couwil recewed no nera rEsOf1hey ruleas dredofand trus. 1D Auditors remunwatiDn The alysi$ of8uthiorfs rgmutwalv)n 8 as fdbws". F$9$ payabl• tothg S¢hool's audrtor and assocl¥%: 2023 2022 Art ofthè Sthoof5 annual &Éttts 5.4CX) In respoci of a8soclatsd p8 scm•S 19-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 11 En¥Jbyo¢$ Nurnber of ernployee The ere Thonthly wmbgr of Ihe year w.' 2023 Nwnber Number Teachers Te¢hing Assislan DotDfr51iG AdministraDon Nursery 14 21 61 Totsl 2023 21123 2022 Wages and salar5 soc1 security sts OthpenS costs 167.126 1.453.353 124.496 129.773 1.296.809 109,049 130. 11.292 31.055 117.742 218.246 1.707.622 1.536.818 Dunng the ye ¢harit8tlB cornp8Dy wdetWBrt ¢14angBs. Thts Ih3s Tu11j In a hig1r staffing costforthe year than Th)rrnal It has resulted in 2 meIrt)S of slaflearrwng over £60.0. has teen caused by a member Slaff steppng w> *tHatTr)er0f staff vrds abs2nl fr(wn th. 2023 Mumbor Teaching 12 Taxatlon The (ryany is a Registeral Chty FYDVKSWVJ pl11 red5 a5 is exempt taxat.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 13 Tanglblg flxed &eV? Cost At 1 S6ptemtr 22 2,436.662 7.077 661,178 67,032 3.097.840 74.109 AI 31 AwJus12023 2,443.739 728,210 3,171.949 Depre¢ialion and impwmwt Al 1 Septsmber 2022 Deptsciabon thargBd in Iheyear 351.709 24.448 476.9TT 58,078 828. 82.526 AI 31 AugL1 2023 376.157 535,055 911.212 Carry4ng amowrt At 31 LE1223 2,C7.582 193,155 2,2é0.737 At 31 Augusl 2022 2.084.953 184,2Ql 2.2fj9.154 14 Dobtors 2023 2022 Amounts falling due within one yw. Trade debty5 Orherdeblor5 PreFkyments and arxrued irKx)me 49.417 9.9 58.693 25.286 3.L5 35.135 118.12 63.646 15 Cr•dltor5'. amounts falllngth•within yr 2023 2022 Notes OthBf tsxaiw)n and jrIty Deferred irKom Trade credito Othercredit(s Actruals and deferd Ir 27.424 109.210 88,4 21.709 45.798 26.478 87.927 120.331 26.429 20.328 16 292,fj21 281.493 21
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 16 Dof•rrod 2023 Z022 OthBrdefetred Itvjyne 109210 87.927 20rJ 2tr22 Deferred income is nthdedwitrin.. Curreni IL8tAlibes ICVJ210 87.927 Movewnts in year.. Deferred income at 1 September 2022 ReSrr£S deferred in Ihe year 87.927 21283 122.640 134.7131 D8fwr8d if(Y al 31 ALYJU512023 109.210 87.927 17 Restri¢t8dlundg The rsthciad fundsoTlhè th8rfty Ihe b¥knc8ofdMwxts8nd grants hdd on tm$t subjectio specific cur5 by a5 to hovj they be d. At 1 SepternbEr kncoffling Res(nwces Tvansfers At 31 August 2023 Fundpising account Restrtied dc)81ti)s Bursary and hardshp 13.4691 3T.6f1 46.4E 13.4691 37.661 35.613 147.1621 36295 147.1621 36295 fi9.5 Pr•vbus yoar.. Transf8rs Ai 31 August 2022 Fundraising account Restrrtsd and hwdshp 13.4691 11.676 lo3.) 13.4691 37.661 46.480 2S.985 15T.J201 112.7 2S.985 157.3201 80.672
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS IcopillNUED)
FOR THE YEAR ENDED 31 AUGUST 2023
17
Re$trictedlunth
(Continued)
Thc fundrai8in9 eccounl lerS to bjndrakyry cerri>y YJt by ihc ScAxl ¥eth•lyfty the purpose of rna9 donati3
to other 0$.
Resththed dMaO¢ms- rth to spècrft doftatio by partnts to smiztrs for the Verity Cup. an Enwronrnertal
alleng8 8ThJ rtc8ntrtal1I Iha FPTA fty n¥w FI1rOLd lrnI.
The Schocl. in reCOrtI)n of rfs charitae stskns. esiaNisW ¥ fvnd to suFyort for wrrenl fuLr8
pupils who experien diffiajthes in Ir C(mnfftthfit1Dthe SCM
18
Unrestrfctod fvThd5
The Lyyeslricted funds of the chantyc(xnwse kneuneXpe&I bala[eS of
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 Anatysits of net assets betefi funds (Continued) Total fund8 2022 2022 2022 At 31 August 2fj22= Tng1b a55¢ts Current 8ssets1l1o1.esI 2.289.154 258.840 2.2fj9.1Y 339.512 80,672 2.$27.994 80.672 2.608.f 20 Relètsd yrty tAll8a¢tw)ns During tho yew Kenneth 8e8ty. wfv) wasa of Th& Frodw SchxA (Horskffth Limiitd uniil his rtsignabm on 31 2023. is a drectrr Dfa comFanywhth timatety th¥ns Sag4rsAccounlants. prDwded accounting awce the sthd. Tre tow expensed In the year w85.-7.9S8 12022 £nill. there was£3.(X)0 12022 fThll outstsndirvj al IIE yearend. The sclKMS a150 hncurred costs d£6.47912W2? £nill toArKlerson. Andetsw & Brown. who are part of say The arnowl Outsta9 attheyear end is £1.85512022 £nill. There were rK) ollw disdos8bl8 r81 party Irar6a¢b"wts dwir¥J Ihe year12022. -24-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 21 Penslon ts The mekes per¢icAI contnbutyms under the Te)eeSpensh Scherne {TPS} Tre Pensv)ns Trust Growb Plan. assets of bolh schemesare he setwa'.ety triyn those of in IndendenUy a0le lJnd$. The anounts reniSed hi the Slalernenlol FnarKJal A{ a5 an expense lor b(th schemes was £119.77312022.. £145,075). 1rded in tyediltts 81 IhÈ yearend was a balance of 115.?712022.. £18.1001 in rtssp8Ct of unpaid ontributi(s. PENWIN TRUST GRowfH PLAN The charitab Coryany rCipaS in Ihe lne. a scheme ¥%lNch provides benefits to some 1,300 On-asated parkncipabr¥J eThpyerS. The s(IErne sa beneTh schlle in Ihe UK.1115 [X)Sble for the companyto obn InftYtraiiN 10 enab il 10 scawnB as a tsfinad bBn&fil ¥¢hamB. Thwefor& 11 accounts Ihe as a ¢Jefine¢ cthilnPJJlth sttffe. The scheme is classified asa Yasl man str11 JBngeTrw:' Tlwef¢ye Ihe C(KnpY is w¢111Y liable f(Y other partpating empknyer5' OtAigalKJn5 rftri>se are unatAe to rnee1lhfshare of scheme defic follomng wilhdpw81 from the s(eme. PapaIn9 eftwloyets we re4u¥ed to med sh8re ofthe schemedeficrt on an annuity purttose ba$Eon Wilhdral Irtym ih&¥thew. A fvll dduarial v81uation forts schnwaS out at 30 Septemw 2017. v4uahw strth¥ed assets of £794 9m. liabilitS of £926.4rn a dÈficrtof£131.n. To dltrmrle jh fun(rvJ shortrai. theT[US has asked the partPa]Ing etnpkjyers ID pay adLfjliond to the stheTtE as klhJw5. Defi¢ii ¢oniribution$ £11 243 COO pw antxwn (Payab and e9 by 3% eath on 1st From 1 Awil 2019 10 31 Juary 2025.. uesS a 1cesS has been agr vthh Ihe Trstee tM to 31 January 202S ap. Noie ir S¢heNts Valuat was ¢•mea fwfwrth an etleciNe dale ot 30 September 2014. Vhls valu811 shov48d assels of £793.4m. IiaknlilÈs of and 8 def1 of £176.. To diminale trs funding $hall. Trustee has asked the partpating errpknyers:o pay contthl1Sto the scheme a5folows: D•fitit contributii)nts t12.945.440 anrwm (payab monthly and irtrewng by 3% eath fy7 1st From 1 Awl 201610 30 Sepber225.. £54.560 per anrnm (payabk mnihty and irj by 3% eath 1st From 1 Awl 201610 30 Seplb2028'. The rÈcovÈry pn are al¢)caied to piKipatns Èmjoyei line wrfh ther estimated sharé of ihe $8nes 1 and SenFs 2 ¥thernF Ikknlths. Where the scheme Is defiut atvj wh8re Ihe janY has aged b a defiL¥t funditvj arrangt Ihfr cotnpany Tecowi5es a Iralily tor ibi5 oNvJaiK>n The aKffl reco9llised is Ihe net ei value of Ihe deFIQl TeduciK)n contriOutstr)s pay8blt und8rtr a91 rdaies to daficrt. The present value c4culai6d usin9 th6 dis¢tyJnl ra (btai in th8S8 dE(hJrs. Th 10•¥j dlh&di5coJ•I Rt is as a filwictl ¢t -25-
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 21 Pension costs (Continued) TEA¢HERS' PENSIOM SCHEME ITPSI Introduction The Teachers, PensK)n Sdwffte ITPSI a stalutory Cont[1. ffined benefit 5cheThe. Vern by the Teacher5. Pen51Dns Regulations 2010. and IhE Teater5' Pension Stherne REgulalB)ns 2014. These regu1)5 apply to teacknrs in schooL8 ond other cduulNxid c51tt>lishmcnls indtsdiTrJ aCMieS. in England Walcs that are maintained by thal auihoriSes In adLliKn. lexr$ in many iThY8pend8nl and nIary-aId8d 8¢hOts and ia¢h6rs and leciuws in s(Ne e5tatrAishments of further and hvJher Ucat tnay be elwJ1b f(x metnber5bip. bershiP is aulixnatic for full-btne teactrr5 and letturers a. ftDtn 1 January 21N)7, auiomaliG for le[S and IU[er8 in p lime emtyoynEni thar ofclffilxl. Ters leuurwswe able lo opl aut of the TPS T•a¢T$. Pen4on Bwng and Valuthi A¢cwnt th0h rnamtrs may be 40Yed by varirKts btyJs. thr 18Dr6nwt aTrJ other bonefits ar8 tsel wt in reoulaiK)n5 rnade urKlei Ihe Superanmation Acl 1972 SernN ps5 Act 2013 and are paid by public fdS provided ty Partiarnent. The TPS is unfurnled sctThe arnl members wntfbute on a'pay as you go. basi5- thpse CDntribulions, 4lh tre ft1e by empknyets, atÈ trahted lo IhÈ Exdwuer undprarrarvJtrThntS gove[rd by IhÈ 8bov8 Act The Toa¢hèrs' Pfrnsknn Re9uM1$ requre an annual aco)unL Ihtr Teach8r8' Pansion 8udy&fjNJ 8nd Valuatlon A¢¢ounl. 10 be kepl of receipts and eIrtU[ (ItbJding the C1 ol t$¥J ItKre¥si. Fffjtn l April . the AcwuDI has been credit&J wnh a re31 rale of rwum. whKth is eent to a5surniw Ihat Ihe ban in the AcLount Is Invested in ronal invesknerrts that wLKJuthat real rale ol reknm. Valuknon ofthoT•achor5' PO0 Schemp The lalesl &iuatial review Df the TPS vras Thjl as al 31 2016 atKI n x(kn nth The PUNIC Setvie PensbJns IValuatk)r¢ Em0yerS Capl Direa 2014. The valuat rewrtvrds PLIAthed by Oep3rtment on 5 PAarch 2019. Th8 key resLlls of Ihedluation are." byer conlribubon rales yre set at 23.68% of penSK)nablp pay. in Ine 1th CLrrent regJlalK)n nDt ncluding the dihonal 0.08% ernpwtspay forttc4)$1 st MIrStrati£l)". -total scheme Ira111$ servre to Ihe eff8di¥e¢Jate d £218.1 bal. n¢Ax)n¥ assets £1%.1 billi. giving a noliDna past 5erricedeficit at£22 IK". 4n ÈmKAoyw cost tsp of 10.3% pty. Thp nBw e[[[ (yrthbubon ratp for11 TPAwas in S9ptern 2019. A lul copy of the valuatn repffl th? suFwtirwJ thMtIOn be foJnd T8ach8rs' Penscffi Scheme webyte al the fr%¥1g kn#M'. 22 Analysls of ¢hangAS In nAt fund5 The debt during the ye.
THE FROEBELIAN SCHOOL (HORSFORTH) LIMITED NOTES TO THE FINANCIAL STATEMENTS IcopillNUED) FOR THE YEAR ENDED 31 AUGUST 2023 23 ¢a¥h gonerat•d from QwathS 2023 IDefKitysurpus forthe 1190.9511 199.442 AdNslments for." Inveskneni irwme rectyrmsed in ststewwt offin¥ Depreciabon iwirment of tarvJle fixed assets 17.0081 82.520 12,3441 70.053 Increasevaecrease in debtors (Deueasel In (Yeditors IreS(e¢re¥Se) in 154.4561 (10.1551 21.283 336 1143,T261 134,7131 1153.7611 89.050
This document was delivered using electronic communications and authenticated in accordance with ihe registrar's mles relating to electronic fomi, authenticatior and manner of delivery under sectioi) 1072 of the Companies Act ?006.