This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2024-08-31-accounts
Referenceandadministrativedetails |
|
ReportoftheGoverningBody |
|
Governance,StructureandManagement |
|
Objective,PrincipalActivityandAims |
|
PublicBenefit |
|
Sustainability |
|
FinancialReview |
|
OperationalReview |
|
PrincipalRisksandUncertainties |
|
StatementofGovernorsResponsibilities |
|
IndependentAuditor’sreport |
|
Consolidatedstatementoffinancialactivities |
|
Consolidatedbalancesheet |
|
Schoolbalancesheet |
|
Consolidatedcashflowstatement |
24 |
Notestotheconsolidatedfinancialstatements |
25 |
Registeredoffice |
BradfordGrammarSchoo! |
|
KeighleyRoad |
|
Bradford |
|
BD94JP |
Banker |
HSBCBankPLC |
|
47MarketStreet |
|
Bradford |
|
BD11EG |
Auditor |
SafferyLLP |
|
10WellingtonPlace |
|
Leeds |
|
LS14AP |
Investmentadvisor |
QuilterCheviot |
|
OneKingsway |
|
London |
|
WC2B6AN |
PensionAdvisor |
Oughtred& HarrisonFinancialServices |
|
CroftHouse |
|
145- 147WakefieldRoad |
|
Gildersome |
|
Leeds |
|
LS277HH |
Solicitors |
LuptonFawcett |
|
2TheEmbankment |
|
SovereignStreet |
|
Leeds |
|
LS14BA |
|
Gordons |
|
RiversideWest |
|
WhitehallRoad |
|
Leeds |
|
LS14AW |
NoteUnrestricted
Restricted
1662
1662
Endowed
Total
Total |
Funds
Funds
Restricted
Endowed
Funds
2024
2023 |
Fund
Fund |
£’000
£’000
£7000
£’000
£7000
£7000
£000 |
Income: |
Fromcharitableactivities |
Tuitionfees
2(a)
14,828
-
-
-
-
14,828
13,728 |
Othereducationalincome
3
841
=
-
-
-
841
875 |
Fromvoluntarysources |
LegaciesandDonations
5
8
T
428
325
-
768
481 |
Tradingincome
4
151
-
-
-
-
151
141
Investmentincome
382
71
16
22
90
581
518 |
Otherincome
6
45
-
-
-
-
45
25 |
Totalincome
16,255
78
444
347
90
17,214
15,768
|
Expenditure: |
Bycharitableactivities |
Schoolrunningcosts
7(a)
15,555
6
2
2
6
15,571
14,421 |
Assistedplaces
2(b)
-
580
-
-
-
580
498 |
Grantsandprizes
7(c)
27
21
-
-
-
48
44 |
Byotheractivities |
Tradingexpenditure
32
-
-
-
-
32
29 |
Totalexpenditure
7
15,614
607
2
2
6
16,231
14,992
|
Tradingsurplus/ (deficit) |
(Incomelessexpenditure)
641
(529)
442
345
84
983
776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
Unrestricted
Restricted
1662
662
Endowed
Total
Total |
Funds
Funds
Restricted
Endowed
Funds
2024
2023 |
Fund
Fund |
£°000
£°000
£7000
£000
£000
£000
£000 |
Tradingsurplus/ (deficit)
(Incomelessexpenditure)
641
(529)
442
345
84
983
776 |
Investmentgains/(losses) |
Netinvestmentgains/(losses)
959
178
47
50
237
(613)
|
Operatingsurplus/ (deficit) |
(Incomelessexpenditureplus
investmentgains/(losses))
1,600
(351)
489
395 |
Transfers
Endowmentincometransfers
13to17
23
Othertransfers
13to17
-
57
464
20
(464)
(20) |
Totaltransfers
23
521
(444)
(20)
|
Netmovementinfunds
1,623
170
45
375 |
Totalfundsat
1September2023
22,872
1,585
499
374
|
Totalfundsat31August2024
131017
24,495
1,755
543
749
|
Theincomingandoutgoingresourcesandresultingnetmovementinfundsarisefromcontinuingoperations. |
TheGrouphasnorecognisedgainsorlossesotherthanthenetmovementinfundsfortheyear. |
Thenotesonpages25to52formpartoftheseconsolidatedfinancialstatements |
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
31 |
August |
31 |
August |
|
|
|
2024 |
|
2023 |
|
|
|
£7000 |
|
£000 |
Fixedassets |
|
|
|
|
|
Tangibleassets |
8 |
|
15,463 |
|
13,810 |
Investments |
9 |
|
19,505 |
|
12,619 |
|
|
|
34,968 |
|
26,429 |
Currentassets |
|
|
|
|
|
Stock |
|
|
53 |
|
53 |
Debtors |
10 |
|
1,451 |
|
644 |
Cashatbankandshorttermdeposits |
|
|
2,029 |
|
3,044 |
|
|
|
3,533 |
|
3,738 |
Currentliabilities |
|
|
|
|
|
Creditors:amountsfallingduewithinoneyear |
11 |
|
(4,738) |
|
(2,819) |
Netcurrentassets/(liabilities) |
|
|
(1,205) |
|
919 |
Totalassetslesscurrentliabilities |
|
|
33,763 |
|
27,348 |
Creditors:amountsfallingdueinmorethanoneyear |
12 |
|
(3,961) |
|
- |
Totalnetassets |
|
|
29,802 |
|
27,348 |
Funds |
|
|
|
|
|
Endowedfunds |
13 |
|
2,260 |
|
2,019 |
1662Endowedfund |
15 |
|
749 |
|
374 |
TotalEndowedFunds |
|
|
3,009 |
|
2,393 |
Restrictedfunds |
14 |
|
1,755 |
|
1,585 |
1662Restrictedfund |
16 |
|
543 |
|
498 |
TotalRestrictedFunds |
|
|
2,298 |
|
2,083 |
UnrestrictedDesignatedFunds |
17 |
|
15,463 |
|
13,810 |
UnrestrictedFreeReserves |
17 |
|
9,032 |
|
9,062 |
Totalfunds |
19 |
|
29,802
|
|
27,348
|
ThesefinancialstatementswereapprovedandauthorisedforissuebytheGoverningBodyon6 December |
|
|
|
|
|
2024,andweresignedonitsbehalfby:
[rb[rm |
Log |
|
|
' |
|
|
Note |
School |
1662 |
Total |
31August |
|
|
|
31August |
31August |
31August |
2023 |
|
|
|
2024 |
2024 |
2024 |
|
|
|
|
£’000 |
£000 |
£7000 |
£7000 |
|
Fixedassets
Tangibleassets
Investments |
8
9 |
15,463
18,586 |
-
919 |
15,463
19,505 |
13,810
12,619 |
|
|
|
34,049 |
919 |
34,968 |
26,429 |
|
Currentassets
Stock
Debtors |
10 |
53
1,590 |
-
5 |
53
1,595 |
53
768 |
|
Cashatbankandshort-termdeposits |
|
1,518 |
368 |
1,886 |
2,913 |
|
|
|
3,161 |
373 |
3,534 |
3,734 |
|
Currentliabilities
Creditors:amountsfallingduewithin |
11 |
(4,739) |
- |
(4,739) |
(2,815) |
|
oneyear |
|
|
|
|
|
|
Netcurrent(liabilities)/assets |
|
(1,578) |
373 |
(1,205) |
919 |
|
Totalassetslesscurrentliabilities |
|
32,471 |
1,292 |
33,763 |
27,348 |
|
Creditors:amountsfallingduein |
12 |
(3,961) |
- |
(3,961) |
|
- |
morethanoneyear |
|
|
|
|
|
|
Totalnetassets |
|
28,510 |
1,292 |
29,802 |
27,348 |
|
Funds
Endowedfunds
Restrictedfunds
UnrestrictedDesignatedFunds
UnrestrictedFreeReserves |
13,15
14,16
17
17 |
2,260
1,755
15,463
9,032 |
749
543 |
3,009
2,298
15,463
9,032 |
2,393
2,083
13,810
9,062 |
|
Totalfunds |
19
|
28,510
|
1,292
|
29,802
|
27,348
|
|
|
|
Notes |
31August |
|
31August |
|
|
|
2024 |
|
2023 |
|
|
(below) |
£’000 |
|
£000 |
Net |
cashinflowfromoperations |
4 |
6,467 |
|
620 |
Returnsoninvestmentandservicingoffinance |
|
|
|
|
|
Investmentincome |
|
|
581 |
|
518 |
Capitalexpenditureandfinancialinvestment |
|
|
|
|
|
Purchaseoftangiblefixedassets(note8) |
|
|
(2,648) |
|
(413) |
Proceedsofdisposaloffixedassets(note8) |
|
|
|
- |
- |
Purchaseofinvestments(note9) |
|
|
(7,199) |
|
(996) |
Proceedsfromsaleofinvestments(note9) |
|
|
1,784 |
|
1,279 |
Increase/(Decrease)incashduringtheyear |
|
2 |
(1,015) |
|
1,008 |
Notestothecashflowstatement |
|
|
|
|
|
1. |
Reconciliationofnetincomingresourcestonetcash |
|
|
|
|
|
inflowfromoperations |
|
|
|
|
|
Operatingsurplus/(deficit) |
|
2,454 |
|
163 |
|
Netinvestmentloss/(gain) |
|
(1,471) |
|
613 |
|
Depreciationcharge |
|
995 |
|
899 |
|
Lossondisposaloffixedassets |
|
|
- |
- |
|
investmentincome |
|
(581) |
|
(518) |
|
(Increase)/Decreaseinstock |
|
|
- |
(5) |
|
(Increase)/Decreaseindebtors |
|
(810) |
|
12 |
|
Increase/(Decrease)increditors |
|
5,880 |
|
(544) |
|
Netcashflowfromoperations |
|
6,467 |
|
620 |
2. |
Analysisofchangesinnetfunds |
|
|
|
|
|
Cashatbankandshorttermdepositsatstartoftheyear |
|
3,044 |
|
2,036 |
|
(Decrease)/Increaseincashintheyear |
|
(1,015) |
|
1,008 |
|
Cashatbankandshorttermdepositsatendofyear |
|
2,029
|
|
3,044
|
Therearenootherborrowingswithinthecharity |
|
|
|
|
|
2. |
TUITIONFEES,ASSISTEDPLACESANDFEEREMISSION |
|
|
|
|
31August |
31August |
|
|
2024 |
2023 |
|
|
£'000 |
£’000 |
|
(a)Tuitionfees |
|
|
|
Grossfeesreceivable |
15,255 |
14,202 |
|
Less:
Assistedplaces
Employeesdiscount
Thirdsiblingandotherdiscounts
|
(735)
(239)
(33) |
(706)
(221)
(45) |
|
|
14,248 |
13,230 |
|
Add: |
|
|
|
Assistedplacesfinancedfromrestrictedfunds
|
580 |
498 |
|
|
14,828 |
13,728 |
2. |
TUITIONFEES,ASSISTEDPLACESANDFEEREMISSION- Continued |
|
|
|
|
31August |
31August |
|
|
2024 |
2023 |
|
|
£°000 |
£000 |
|
(b)Assistedplacesandfeeremission |
|
|
|
Fromtheunrestrictedfund: |
|
|
|
Assistedplaces |
155 |
208 |
|
Employeesdiscount
|
239 |
221 |
|
|
394 |
429 |
|
Fromrestrictedfunds: |
|
|
|
Assistedplaces
|
580 |
498 |
|
|
580 |
498 |
|
Total: |
|
|
|
Assistedplaces |
735 |
706 |
|
Employeesdiscount
|
239 |
221 |
|
|
974
|
927
|
|
31August |
31August |
|
2024 |
2023 |
|
£7000 |
£000 |
Incomefromschooltrips |
183 |
318 |
Schoolmealsandcateringincome |
542 |
466 |
Registration,examandotherfees |
116 |
91 |
|
841 |
875 |
TRADINGINCOME |
|
|
|
31August |
31August |
|
2024 |
2023 |
|
£°000 |
£000 |
Confectionerysales |
26 |
10 |
Tradingsubsidiaryundertaking |
125 |
131 |
|
151
|
141
|
VOLUNTARYINCOME |
|
|
|
31August |
31August |
|
2024 |
2023 |
|
£000 |
£’000 |
Donations(unrestricted)
Donations(restricted)
1662Donations(restricted)
1662Donations(endowed) |
8
7
428
325 |
-
7
464
10 |
|
768
|
481
|
|
31August
2024 |
31 |
August
2024 |
31August
2024 |
31 |
August
2024 |
31 |
August
2023 |
|
Employees |
|
Other |
Depreciation |
|
Total |
|
Total |
|
costs |
|
|
|
|
|
|
|
|
£’000 |
|
£000 |
£000 |
|
£7000 |
|
£000 |
Teaching
Welfare
Premises
Support |
8,576
476
690
976 |
|
1,383
413
1,110
936 |
112
12
767
104 |
|
10,071
901
2,567
2,016 |
|
9,289
813
2,406
1,899 |
|
10,718 |
|
3,842 |
995 |
|
15,555 |
|
14,407 |
(b)OtheritemsincludedinSchoolRunningCosts |
|
|
|
31August |
31August |
|
2024 |
2023 |
|
£°000 |
£000 |
AmountspayabletotheAuditorinrespectofbothauditandnon-audit |
|
|
services(incl.irrecoverableVAT): |
|
|
StatutoryauditoftheSchool |
19 |
17 |
Statutoryauditofthesubsidiary |
2 |
2 |
Otherservices
|
2 |
3 |
|
23 |
22 |
Hireofplantandequipmentundernon-cancellableoperatingleases, |
|
|
(onleasesexpiringbetweentwoandfiveyearsfrom31August2024 |
|
|
and2029) |
40 |
38 |
Depreciationoffixedassets(note8) |
995 |
899 |
Lossondisposaloffixedassets
|
|
|
(c)Grantsandprizes |
|
|
|
2024 |
2023 |
|
£7000 |
£000 |
Fundedfromtheunrestrictedfund: |
|
|
Travelanduniformawards |
16 |
13 |
Othergrantsandawards |
11 |
12 |
|
27 |
25 |
Fundedfromrestrictedfunds: |
|
|
Musicscholarships |
18 |
17 |
Othergrantsandawards |
3 |
2 |
|
21 |
19 |
Totalofgrantsandprizes |
48 |
44 |
)
Analysisofemployeecosts |
|
|
|
2024 |
2023 |
|
£°000 |
£000 |
Totalemployeecosts:
Wages,salariesandbenefits |
8,254 |
7,600 |
Temporaryemployeecosts |
44 |
44 |
Nationalinsurancecontributions
Pensioncosts |
855
1,565 |
803
1,387 |
|
10,718
|
9,834
|
|
2024 |
2023 |
|
No. |
No. |
Teaching— JuniorSchool |
12 |
11 |
Teaching- SeniorSchool |
94 |
94 |
Totalteaching |
106 |
105 |
Teachingsupport |
25 |
29 |
Welfare |
15 |
15 |
Administrativesupport |
16 |
20 |
Directmarketing |
8 |
3 |
Premises |
27 |
26 |
Totalnon-teaching |
91 |
93 |
Schooltotal |
197
|
198
|
|
|
|
31 |
August |
31 |
August |
|
|
|
|
2024 |
|
2023 |
|
|
|
|
No. |
|
No. |
£60,001 |
- |
£70,000 |
|
2 |
|
- |
£70,001 |
- |
£80,000 |
|
4 |
|
4 |
£80,001 |
- |
£90,000 |
|
- |
|
2 |
£90,001 |
- |
£100,000 |
|
1 |
|
1 |
£100,001 |
- |
£110,000 |
|
1 |
|
- |
£140,001 |
- |
£150,000 |
|
- |
|
1 |
£180,001 |
- |
£190,000 |
|
1 |
|
- |
|
Freeholdland |
|
Assetsunder |
|
_Fixtures, |
|
Total |
|
|
andbuildings |
|
construction |
|
plantand |
|
|
|
|
|
|
|
|
equipment |
|
|
|
ConsolidatedandSchool |
£7000 |
|
£°000 |
|
£7000 |
|
£7000 |
|
Cost |
|
|
|
|
|
|
|
|
At1 September2023 |
20,788 |
|
263 |
|
5,372 |
|
26,423 |
|
Additions |
|
- |
1,870 |
|
779 |
|
2,649 |
|
Transfers |
2,133 |
|
(2,133) |
|
|
- |
|
- |
Disposals |
|
- |
|
- |
|
- |
|
- |
At31August2024 |
22,921 |
|
|
- |
6,151 |
|
29,072 |
|
Depreciation |
|
|
|
|
|
|
|
|
At
1September2023 |
9,147 |
|
|
- |
3,467 |
|
12,614 |
|
Chargefortheperiod |
663 |
|
|
- |
332 |
|
995 |
|
OnDisposals |
|
- |
|
|
|
- |
|
- |
At 31August2024 |
9,810 |
|
|
- |
3,799 |
|
13,609 |
|
Netbookvalue |
|
|
|
|
|
|
|
|
At31August2024 |
13,111 |
|
|
- |
2,352 |
|
15,463 |
|
At31August2023 |
11,642 |
|
263 |
|
1,905 |
|
13,810 |
|
|
|
.
Unrestricted |
.
Restricted |
Endowed |
|
1662
Restricted |
1662
Endowed |
|
Total |
|
|
|
Funds |
Funds |
Funds |
|
Funds |
Funds |
|
|
|
|
|
£7000 |
£7000 |
£7000 |
|
£7000 |
£7000 |
|
£7000 |
|
Marketvalueat |
1September |
8,383 |
1,577 |
2,019 |
|
285 |
355 |
|
12,619 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
Additionsatcost |
|
6,131 |
51 |
287 |
|
473 |
257 |
|
7,199 |
|
Disposalsatmarketvalue |
|
(1,168) |
(209) |
(287) |
|
(62) |
(58) |
|
(1,784) |
|
NetInvestment |
gain/(loss) |
959 |
178 |
237 |
|
47 |
50 |
|
1,471 |
|
Transfers |
|
(138) |
567 |
|
- |
(429) |
|
- |
|
- |
Marketvalueat |
31August |
14,167 |
2,163 |
2,256 |
|
314 |
605 |
|
19,505 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
Costat31August2024 |
|
12,749
|
1,946
|
2,030
|
|
329
|
613
|
|
17,667
|
|
School |
|
|
Total |
|
£°000 |
Marketvalueabove |
19,505 |
Investmentinsubsidiarycompany |
|
(note4)
|
|
Valueat31August2024 |
19,505 |
|
Consolidated |
|
|
School |
|
|
2024 |
2023 |
|
2024 |
2023 |
|
£°000 |
£000 |
|
£7000 |
£000 |
Fees
Amountsowedfromsubsidiary |
53
- |
69 |
- |
53
148 |
69
142 |
undertaking
Other debtors
Prepaymentsandaccrued |
922
476 |
241
331 |
|
918
476 |
226
331 |
income |
|
|
|
|
|
|
1,451
|
641
|
|
1,595
|
768
|
|
Consolidated |
|
School |
|
|
2024 |
2023 |
2024 |
2023 |
|
£000 |
£'000 |
£000 |
£’000 |
Tradecreditors |
452 |
459 |
452 |
459 |
Taxationandsocial |
196 |
190 |
196 |
190 |
securitycosts |
|
|
|
|
OtherCreditors |
477 |
487 |
478 |
483 |
Deferredincome(see |
3,426 |
1,338 |
3,426 |
1,338 |
below) |
|
|
|
|
Accruals |
187 |
345 |
187 |
345 |
|
4,738
|
2,819
|
4,739
|
2,815
|
|
|
ConsolidatedandSchool |
Deferred |
|
income |
|
£7000 |
Balanceat
1September2023(notes11and12)
Amountsreleasedtoincomeearnedfromcharitableactivities
Amountsdeferredintheperiod |
1,338
(1,338)
7,387 |
Balanceat31August2024(notes11and12) |
7,387
|
|
Consolidated |
|
|
School |
|
|
|
2024 |
2023 |
|
2024 |
2023 |
|
|
£°000 |
£7000 |
|
£7000 |
£000 |
|
Deferredincome |
|
|
|
|
|
|
Feesinadvance |
3,961 |
|
- |
3,961 |
|
- |
|
3,961
|
|
-
|
3,961 |
|
- |
Feesinadvance
|
|
|
|
|
|
|
Parent'smay,fromtimetotime,enterinto |
aschemewiththeSchoolto |
|
paytowardsseveralyear’s |
|
worthof |
|
feesinadvance,inexchangefora discount. |
Thesefundsarerecognisedasdeferredincomeandsplit |
|
|
|
between |
|
short-termandlong-termcreditors.Thefundsarefreelyavailable |
|
tothe |
Schoolandonlyrepayableinvery |
|
|
|
specificcircumstancesandwhensufficient |
noticehasbeengiven. |
|
|
|
|
|
Consolidatedand |
Balanceat |
Incoming |
Resources |
Investment |
Transfers |
Balanceat |
SchoolFunds |
1September |
resources |
expended |
gain/(loss) |
|
31August |
|
2023 |
|
|
|
|
2024 |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£°000 |
Hardship(c)
Hoc Age& General
Bursary(d) |
53
251 |
2
16 |
-
(503) |
7
18 |
-
314 |
62
96 |
KennethNaylor(c) |
4 |
- |
- |
- |
- |
4 |
Lennon(a)
MaitlandS Herries(a)
OBAAppeal(b)
Prize(a) |
39
739
52
1 |
2
32
3
- |
-
(30)
(2)
(3) |
5
85
6
- |
2
31
-
3 |
48
857
59
1 |
RobertMiura(b)
SchoolScholarship(a)
SemonHomes(a) |
85
69
157 |
4
3
7 |
(4)
-
(1) |
10
8
19 |
-
3
13 |
95
83
195 |
ShearsFoundation(b) |
82 |
6 |
(64) |
14 |
150 |
188 |
StephenDavidson(b) |
2 |
4 |
- |
- |
- |
3 |
UniversityScholarship(a) |
51 |
2 |
- |
6 |
5 |
64 |
|
1,585 |
78 |
(607) |
178 |
521 |
1,755 |
.
1662ENDOWEDFUND |
|
|
|
|
|
|
ConsolidatedandSchool
Funds |
Balanceat
1September
2023 |
Incoming
resources |
Resources
expended |
Investment
(loss) |
Transfers |
Balanceat
31August
2024 |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£°000 |
1662Fund(a) |
374 |
347 |
(2) |
50 |
(20) |
749 |
|
374
|
347
|
(2)
|
50
|
(20)
|
749
|
Consolidatedand
SchoolFunds |
Balanceat
1September
2023
£'000 |
Incoming
resources
£°000 |
Resources
expended
£000 |
Investment
gain/(loss)
£000 |
Transfers
£000 |
Balanceat
31August
2024
£°000 |
1662 Fund(a) |
498 |
444 |
(2) |
47 |
(444) |
543 |
|
498
|
444
|
(2)
|
47
|
(444)
|
543
|
|
1 |
Balanceat September
2023 |
Incoming
resources |
|
Resources
expended |
Investment
gain/(loss) |
|
Transfers |
|
Balanceat
31August
2024 |
|
|
£000 |
£000 |
|
£000 |
£'000 |
|
£7000 |
|
£°000 |
(a)Consolidated |
|
|
|
|
|
|
|
|
|
|
Designated |
|
13,810 |
|
- |
1,653 |
|
- |
|
- |
15,463 |
General |
|
9,062 |
16,255 |
|
(17,267) |
959 |
|
23 |
|
9,032 |
|
|
22,872 |
16,255 |
|
(15,614) |
959 |
|
23 |
|
24,495 |
(b)School |
|
|
|
|
|
|
|
|
|
|
Designated |
|
13,810 |
|
- |
1,653 |
|
- |
|
- |
15,463 |
General |
|
9,062 |
16,130 |
|
(17,142) |
959 |
|
23 |
|
9,032 |
|
|
22,872 |
16,130 |
|
(15,489) |
959 |
|
23 |
|
24,495 |
|
2024 |
2023 |
(a)Consolidated |
£7000 |
£000 |
UnrestrictedFund(note16) |
24,495 |
22,872 |
Lessvalueoftangiblefixedassets(note8) |
(15,463) |
(13,810) |
Netfreereserves |
9,032 |
9,062 |
|
2024 |
2023 |
(b)School |
£7000 |
£'000 |
UnrestrictedFund(note16) |
24,495 |
22,872 |
Lessvalueoftangiblefixedassets(note8) |
(15,463) |
(13,810) |
Netfreereserves |
9,032
|
9,062
|
(a)
Consolidated |
Tangible |
Investments |
Current |
|
Creditors |
|
Total |
|
fixedassets |
|
assets |
|
|
|
|
|
£000 |
£7000 |
£000 |
|
£000 |
|
£°000 |
Endowedfunds |
- |
2,256 |
|
- |
|
- |
2,256 |
1662Endowedfunds |
- |
605 |
110 |
|
|
- |
715 |
1662Restrictedfunds |
- |
314 |
229 |
|
|
- |
543 |
Restrictedfunds |
- |
2,163 |
(29) |
|
|
- |
2,134 |
Unrestrictedfund |
15,463 |
14,167 |
3,223 |
|
(8,699) |
|
24,154 |
Total |
15,463 |
19,505 |
3,533 |
|
(8,699) |
|
29,802 |
(b)
School |
Tangible |
Investments |
Current |
|
Creditors |
|
Total |
|
fixedassets |
|
assets |
|
|
|
|
|
£'000 |
£000 |
£000 |
|
£’000 |
|
£7000 |
Endowedfunds |
- |
2,256 |
- |
|
- |
|
2,256 |
1662Endowedfunds |
- |
605 |
110 |
|
- |
|
715 |
1662Restrictedfunds
Restrictedfunds |
-
- |
314
2,163 |
229
(29) |
|
-
- |
|
543
2,134 |
Unrestrictedfund |
15,463 |
14,167 |
3,224 |
|
(8,700) |
|
24,154 |
Total |
15,463 |
19,505 |
3,534 |
|
(8,700) |
|
29,802 |
At31August2024theSchoolhadoutstandingcommitmentsforfutureminimumleasepaymentsundernon- |
cancellableoperatingleasesforplantandequipmentwhichfalldueasfollows:
£°000 |
Inthefinancialyearended31August2025
37 |
Between
1September2025and31August2029
40 |
Total
77 |
|
2024 |
|
2023 |
|
|
£’000 |
|
£'000 |
|
Turnover
Costofsales |
125
(21) |
|
431
(24) |
|
Grossprofit
Administrationexpenses |
104
(10) |
|
107
(10) |
|
Operatingprofit |
94 |
|
97 |
|
Retainedsurplusfortheyear |
|
™
|
|
-
|
BGSCALtdhiresoutcertainschoolfacilitiesandservices.Thecompanymakesa
giftaideddonation,ofits
retainedsurplus,totheSchooleachyearfollowingtheannualgeneralmeetingsofbothorganisations.This |
BGSCALtdhiresoutcertainschoolfacilitiesandservices.Thecompanymakesa
giftaideddonation,ofits
retainedsurplus,totheSchooleachyearfollowingtheannualgeneralmeetingsofbothorganisations.This |
BGSCALtdhiresoutcertainschoolfacilitiesandservices.Thecompanymakesa
giftaideddonation,ofits
retainedsurplus,totheSchooleachyearfollowingtheannualgeneralmeetingsofbothorganisations.This |
BGSCALtdhiresoutcertainschoolfacilitiesandservices.Thecompanymakesa
giftaideddonation,ofits
retainedsurplus,totheSchooleachyearfollowingtheannualgeneralmeetingsofbothorganisations.This |
isequaltothecompany’snetprofitfortheyear. |
|
|
|
ThebalancesheetofBGSCALtdat31August2024is |
shownbelow: |
|
|
|
2024 |
2023 |
|
|
£000 |
£’000 |
|
Currentassets |
|
|
|
Debtors |
10 |
14 |
|
Cashatbankandinhand |
143 |
132 |
|
|
153 |
146 |
|
Creditors:amountsfallingduewithinone |
(153) |
(146) |
|
year |
|
|
|
Netcurrentassets
|
-
|
|
-
|
Capitalandreserves |
|
|
|
Calledupsharecapital |
- |
|
- |
Profitandlossaccount |
- |
|
- |
TotalEquity
|
-
|
|
-
|
25.
PREVIOUSYEARCONSOLIDATEDSTATEMENTOFFINANCIALACTIVITIES— BYFUNDTYPE |
Note
Unrestricted
Restricted
1662
1662
Endowed
2023
2022 |
Funds
Funds
Restricted
Endowed
Funds |
Fund
Fund |
£°000
£°000
£7000
£000
£7000
£7000 |
Income: |
Fromcharitableactivities |
Tuitionfees
2(a)
13,728
-
-
=
Othereducationalincome
3
875
-
-
-
Fromvoluntarysources
-
7
464
10
13,728
875
481
13,009
655
509 |
LegaciesandDonations
5
|
fromotheractivities
141
Tradingincome
4
141
144 |
Investmentincome
48
9
fe)
KR
ie)
50)
ao
65
518
500 |
Otherincome
6
25
-
=
“
25
30 |
Totalincome
15,156
55
473
19
65
15,768
14,847
|
Expenditure: |
Bycharitableactivities |
Schoolrunningcosts
7(a)
14,407
5
2
1
Assistedplaces
2(b)
-
498
-
-
Grantsandprizes
7(c)
25
19
-
-
14,421
498
44
13,164
471
41 |
Byotheractivities |
Tradingexpenditure
29
-
-
-
29
32 |
14,461
522
2
1
Totalexpenditure
7
14,992
13,708
|
695
(467)
471
18
59
776 |
Tradingsurplus/ (deficit)
1,139 |
(incomelessexpenditure)
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
Unrestricted
Restricted
1662
1662
Endowed
2023
2022 |
Funds
Funds
Restricted
Endowed
Funds |
Fund
Fund |
£'000
£7000
£000
£000
£000
£000
£000 |
Tradingsurplus/ (deficit)
(Incomelessexpenditure)
695
(467)
471
18
59
776
1139 |
Investmentgains/(losses) |
Netinvestmentgain/(loss)
9
(400)
(74)
(21)
(17)
(101)
(613)
(1,121)
|
Operatingsurplus/ (deficit) |
(Incomelessexpenditureplus
investmentgain)
295
(541)
450
1
(42)
163
18 |
Transfers
EndowmentIncome
12to16
17
A1
10
(10)
(58)
=
-
Othertransfers
12to16
-
478
(478)
=
_ |
TotalTransfers
17
519
(468)
(10)
(58)
-
-
|
Netmovementinfunds
312
(22)
(18)
(9)
(100)
163
18 |
Totalfundsat
1September
2022
22,560
1,607
516
383
2,119
27,185
27,167
|
Totalfundsat31August
12to16
2023
°
22,872
1,585
498
374
2,019
27,348
27,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
School |
1662 |
Total |
31August |
|
|
31August |
31August |
31August |
2022 |
|
|
2023 |
2023 |
2023 |
|
|
|
£ |
£ |
£ |
£ |
Fixedassets |
|
|
|
|
|
Tangibleassets
Investments |
8
9 |
13,810
11,979 |
-
640 |
13,810
12,619 |
14,109
13,515 |
|
|
25,789 |
640 |
26,429 |
27,624 |
Currentassets |
|
|
|
|
|
Stock
Debtors
Cashatbankandshorttermdeposits |
10 |
53
759
2,690 |
-
9
223 |
53
768
2,913 |
48
775
1,910 |
|
|
3,502 |
232 |
3,734 |
2,733 |
Currentliabilities |
|
|
|
|
|
Creditors:amountsfallingduewithin
oneyear |
11 |
(2,815) |
- |
(2,815) |
(3,172) |
Netcurrent(liabilities)/assets |
|
687 |
232 |
919 |
(439) |
Totalassetslesscurrentliabilities |
|
26,476 |
872 |
27,348 |
27,185 |
Totalnetassets |
|
26,476 |
872 |
27,348 |
27,185 |
Funds |
|
|
|
|
|
Endowedfunds
Restrictedfunds
UnrestrictedDesignatedFunds
UnrestrictedFreeReserves |
12,14
13,15
16
16 |
2,019
1,585
13,810
9,062 |
374
498 |
2,393
2,083
13,810
9,062 |
2,901
2,123
14,109
8,451 |
Totalfunds |
18
|
26,476
|
872
|
27,348
|
27,185
|
|
31 |
August2023 |
31August2023 |
31 |
August2023 |
31 |
August
2023 |
31 |
August
2022 |
|
|
Employees |
Other |
|
Depreciation |
|
Total |
|
Total |
|
|
costs |
|
|
|
|
|
|
|
|
|
£000 |
£’000 |
|
£’000 |
|
£'000 |
|
£'000 |
Teaching
Welfare |
|
7,808
447 |
1,380
355 |
|
101
11 |
|
9,289
813 |
|
8,601
740 |
Premises
Support |
|
627
957 |
1,086
848 |
|
693
94 |
|
2,406
1,899 |
|
2,227
1,579 |
|
|
9,839 |
3,669 |
|
899 |
|
14,407 |
|
13,147 |
Consolidated |
|
|
|
|
|
|
|
|
.
aaslco |
.
Restricted |
Endowed |
1662
Restricted |
1662
Endowed |
Total |
|
|
unds |
Funds |
Funds |
Funds |
Funds |
|
|
|
£’000 |
£'000 |
£’000 |
£’000 |
£000 |
£’000 |
|
Marketvalueat
1September2022 |
9,136 |
1,599 |
2,119 |
289 |
372 |
13,515 |
|
Additionsatcost |
575 |
143 |
214 |
29 |
35 |
996 |
|
Disposalsatmarketvalue
NetInvestmentgain |
(846)
(400) |
(154)
(74) |
(213)
(101) |
(31)
(21) |
(35)
(17) |
(1,279)
(613) |
|
Transfers |
(82) |
63 |
- |
19 |
- |
|
< |
Marketvalueat31August2023 |
8,383 |
1,577 |
2,019 |
285 |
355 |
12,619 |
|
|
8,006 |
1,506 |
1,927 |
336 |
408 |
12,183 |
|
Consolidatedand |
Balanceat |
Incoming |
Resources |
|
Investment |
Transfers |
Balanceat |
SchoolFunds |
1September |
resources |
expended |
|
(loss) |
|
31August |
|
2022 |
|
|
|
|
|
2023 |
|
£000 |
£'000 |
£'000 |
|
£°000 |
£000 |
£7000 |
BreezeBentley(a) |
606 |
18 |
(2) |
|
(29) |
(17) |
576 |
Lennon(b) |
65 |
2 |
|
- |
(3) |
(2) |
62 |
MaitlandS Herries(c)
Prize(d) |
822
73 |
26
2 |
(3) |
° |
(39)
(3) |
(21)
(2) |
785
70 |
SchoolScholarship(e) |
74 |
2 |
|
- |
(4) |
(2) |
70 |
SemonHomes(f) |
349 |
11 |
(1) |
|
(17) |
(10) |
332 |
UniversityScholarship(g) |
130 |
4 |
|
- |
(6) |
(4) |
124 |
|
2,119
|
65
|
(6)
|
|
(101)
|
(58)
|
2,019
|
(a)IncomefromtheBreeze |
BentleyFund |
isusedasa contribution |
|
|
towardsthe |
teachingof |
scienceatthe |
schoolandhasbeentransferredtothe |
|
UnrestrictedFund.(See |
|
|
note17). |
|
|
32. |
PREVIOUSYEARMOVEMENTOFRESTRICTEDFUNDS |
PREVIOUSYEARMOVEMENTOFRESTRICTEDFUNDS |
PREVIOUSYEARMOVEMENTOFRESTRICTEDFUNDS |
PREVIOUSYEARMOVEMENTOFRESTRICTEDFUNDS |
|
|
|
|
Consolidatedand
SchoolFunds |
Balanceat
1September
2022 |
Incoming
resources |
Resources
expended |
Investment
gain/(loss) |
Transfers |
Balanceat
31August
2023 |
|
|
£000 |
£000 |
£000 |
£000 |
£000 |
£'000 |
|
Hardship(c)
HocAge& General |
53
222 |
2
8 |
-
(444) |
(2)
(13) |
-
478 |
53
251 |
|
Bursary(d)
KennethNaylor(c) |
4 |
- |
- |
- |
- |
4 |
|
Lennon(a)
MaitlandS Herries(a)
OBAAppeal(b)
Prize(a)
RobertMiura(b)
SchoolScholarship(a)
SemonHomes(a)
ShearsFoundation(b)
StephenDavidson(b)
UniversityScholarship(a) |
38
758
51
1
93
68
155
115
4
48
|
1
25
5
-
3
2
4
3
1
1
|
-
(29)
(2)
(2)
(7)
-
(6)
(32)
-
-
|
(2)
(36)
(2)
-
(4)
(3)
(6)
(4)
-
(2)
|
2
21
-
2
-
2
10
-
-
4
|
39
739
52
1
85
69
157
82
2
51
|
|
|
—
o>)
-)
N
|
gl
a
|
oO
i)
N
—
|
(74)
|
519
|
1,585
|
33.
PREVIOUS |
YEARMOVEMENTOF |
UNRESTRICTEDFUND |
UNRESTRICTEDFUND |
|
|
|
|
|
|
Balanceat |
Incoming |
Resources |
Investment |
|
Transfers |
|
Balanceat |
|
1September
2022 |
resources |
expended |
gain/(!oss) |
|
|
|
31August
2023 |
|
£'000 |
£’000 |
£000 |
£’000 |
|
£7000 |
|
£°000 |
(a)Consolidated |
|
|
|
|
|
|
|
|
Designated |
14,109 |
= |
(299) |
|
= |
|
= |
13,810 |
Restricted |
8,451 |
15,156 |
(14,162) |
(400) |
|
17 |
|
9,062 |
|
22,560 |
15,156 |
(14,461) |
(400) |
|
17 |
|
22,872 |
(b)School |
|
|
|
|
|
|
|
|
Designated |
14,109 |
|
(299) |
|
= |
|
* |
13,810 |
Restricted |
8,451 |
15,025 |
(14,031) |
(400) |
|
17 |
|
9,062 |
|
22,560 |
15,025 |
(14,330) |
(400) |
|
17 |
|
22,872 |
34. |
PREVIOUSYEARALLOCATIONOF |
PREVIOUSYEARALLOCATIONOF |
NET |
ASSETS |
|
|
|
|
(c)
Consolidated |
Tangible |
|
Investments |
Current |
Creditors |
Total |
|
|
fixedassets |
|
|
assets |
|
|
|
|
£'000 |
|
£'000 |
£000 |
£000 |
£000 |
|
Endowedfunds |
- |
|
2,019 |
- |
- |
2,019 |
|
1662Endowedfunds |
- |
|
355 |
19 |
~ |
374 |
|
1662Restrictedfunds |
- |
|
285 |
213 |
- |
498 |
|
Restrictedfunds |
- |
|
1,577 |
8 |
- |
1,585 |
|
Unrestrictedfund |
13,810 |
|
8,383 |
3,498 |
(2,819) |
22,872 |
|
Total |
13,810 |
|
12,619 |
3,738 |
(2,819) |
27,348 |
|
(d})
School |
Tangible |
|
Investments |
Current |
Creditors |
Total |
|
|
fixedassets |
|
|
assets |
|
|
|
|
£'000 |
|
£'000 |
£’000 |
£’000 |
£°000 |
|
Endowedfunds |
|
- |
2,019 |
- |
- |
2,019 |
|
1662Endowedfunds |
|
- |
355 |
19 |
- |
374 |
|
1662Restrictedfunds |
|
- |
285 |
213 |
~ |
498 |
|
Restrictedfunds |
|
- |
1,577 |
8 |
- |
1,585 |
|
Unrestrictedfund |
13,810 |
|
8,383 |
3,494 |
(2,815) |
22,872 |
|
Total |
13,810
|
|
12,619
|
3,734
|
(2,815)
|
27,348
|
At31August2023theSchoolhadoutstandingcommitmentsforfutureminimumleasepaymentsundernon- |
At31August2023theSchoolhadoutstandingcommitmentsforfutureminimumleasepaymentsundernon- |
At31August2023theSchoolhadoutstandingcommitmentsforfutureminimumleasepaymentsundernon- |
cancellable |
operatingleasesforplantandequipmentwhich |
falldueasfollows: |
|
|
£'000 |
Inthefinancialyearended31August2024 |
|
38 |
Between |
1September2024and31August2030 |
74 |
Total |
|
112 |