OpenCharities

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

Registered number: 962198 Charity number: 529584

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 AUGUST 2024

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

CONTENTS

Page
Reference and Administrative Details of the Company, its Trustees and Advisers 1
Trustees' Report 2 - 11
Independent Auditors' Report on the Financial Statements 12 - 15
Statement of Financial Activities 16
Balance Sheet 17 - 18
Statement of Cash Flows 19
Notes to the Financial Statements 20 - 37

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

REFERENCE AND ADMINISTRATIVE DETAILS OF THE COMPANY, ITS TRUSTEES AND ADVISERS FOR THE YEAR ENDED 31 AUGUST 2024

Trustees Mrs C Brooksbank
Mrs C Beeley
Mr S Blower (appointed 12 September 2023)
Mrs C A Jones (appointed 12 September 2023)
Dr B Whitehead
Ms K Standen
Mr G Milne (resigned 12 September 2023)
Mr G Lowde (resigned 12 September 2023)
Mrs F Trowell (resigned 4 September 2024)
Mr D Armitage (resigned 30 May 2024)
Company registered
number
962198
Charity registered
number
529584
Registered office
Swarcliffe Hall
Birstwith
Harrogate
Yorkshire
HG3 2JG
Company secretary
Mrs H Kernaghan
Independent auditors
AAB Audit & Accountancy Limited
Statutory Auditor
Gresham House
5-7 St Pauls Street
Leeds
LS1 2JG
Bankers
Bank of Scotland
Quay West
Quay Parade
Swansea
SA1 8AB
United Trust Bank Ltd
One Ropemaker Street
London
EC2Y 9AW

Page 1

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT FOR THE YEAR ENDED 31 AUGUST 2024

INTRODUCTION

The Governors of Belmont Birklands School Trust Ltd present their annual report and audited accounts for the year ended 31st August 2024 and confirm they comply with the requirements of the Charities Act 2011, The Memorandum and Articles of Association and the Charities SORP (FRS102).

The school is a company limited by guarantee, with no share capital, and is a registered charity (registration no 529584). The charitable company's Memorandum and Articles of Association are the primary governing documents of the school.

Belmont Birklands School Trust Ltd operates Belmont Grosvenor School (BGS), which is a mainstream independent school for pupils aged from 3 months - 11 years, located in rural Nidderdale, North Yorkshire, just 9 miles from Harrogate.

The school is housed in a Grade II Listed Gothic building set in impressive grounds extending to some 20 acres. The building and gardens themselves are a significant educational resource and provide a perfect environment for 'Learning Outside the Classroom', as well as Forest School activities for all year groups (Pre-Reception - Y6) to enhance the children's health and wellbeing and promote appreciation of their natural environment.

TRUSTEES

The Governors act as trustees of Belmont Birklands School Trust Ltd and constitute the Governing Body of the school. They are responsible for the strategic direction of the school and the overall management of Belmont Birklands School Trust Ltd.

The day-to-day management of the school is the responsibility of the head. The head has responsibility for setting and maintaining the academic standards of the school, recruitment and retention of pupils, staff recruitment and development, and for ensuring adherence to financial budgets. The head is supported by an experienced Senior Leadership Team (SLT).

Trustees are selected in accordance with the requirements of the school. As a board, the trustees need relevant skills and experience to enable them to advise on the educational progression of the school, the financial management of the school, and the wellbeing of all stakeholders at the school. Individually, a trustee should possess skills and experience enabling them to advise the school on aspects of business and collectively, the trustees should possess skills and experience that enable them to advise school on all aspects of business. The school is open to anybody being a trustee regardless of age, disability, gender reassignment, race, religion or belief, sex, sexual orientation, marriage and civil partnership, and pregnancy and maternity.

The trustees meet at least six times per year with additional meetings, as required, to discuss any major issues as they arise. Beyond these meetings, trustees play an active part in school life, from attending key events in the school calendar, to joining pupils and staff at celebration Golden Table lunches, to participating in staff INSET days, participation in Extra Curricular Activities, and undertaking Learning Walks and lesson observations in school. During the year a VAT Sub-Committee was established to plan for the expected policy change regarding VAT on independent school fees. Additional Sub-Committees are set up to review specific areas and issues as the need arises.

All trustees are volunteers and give their time freely. All trustees undertake training on Safeguarding. A named trustee is responsible for this area and undergoes additional training and also attends Safeguarding meetings at the school.

Page 2

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

Trustee members

The trustees who held office during the year and to the date of this report are as follows:

----- Start of picture text -----
Background/
Name Areas of responsibility
area of expertise
Mrs Charlie Brooksbank
Education; Recruitment;
Chair of Governors from
Chartered Physiotherapist Special Educational Needs and Disability.
12 September 2023
VAT Sub-Committee; Risk Register.
Mrs Frances Trowell Legal Matters; Charity and Public Benefit.
Mrs Trowell stood down on Lawyer VAT Sub-Committee.
31 August 2024
Safeguarding and Child Protection;
Dr Belinda Whitehead Scientist Marketing.
Child Protection and Looked after Children.
Marketing and Communications;
Health & Safety.
Ms K Standen Communications
Trustees Report; Governors’ Compliance
Checklist co-ordinator; VAT Sub-Committee.
Education
Mr Simon Blower Co-founder of Pobble - an Education, Curriculum and Assessment;
Joined on 12 September 2023 online platform for children EYFS and Magic Tree Nursery.
promoting a love of writing.
Professional Development and
Mrs Carole-Ann Jones Professional Development and
HR; Recruitment.
Joined on 12 September 2023 Human Resources
Mrs Carol Beeley
Finance.
Finance Governor from Accountant
VAT Sub-Committee.
12 September 2023
Mr David Armitage
Joined April 2022
Lawyer Legal matters.
Mr Armitage stood down on
2nd October 2023
----- End of picture text -----

Over the course of the past year, we have seen a number of changes to the Board of Governors, as follows:

We welcomed two new governors to the board on 12 September 2023.

Page 3

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

PROFESSIONAL RELATIONSHIPS

VISION & AIMS

The primary object of the charity, as set out in its Memorandum and Articles of Association, is for the advancement of education.

At Belmont Grosvenor School, our vision is to nurture and challenge children to make outstanding progress in all that they try, building strong foundations for them to thrive in our ever-changing world.

At BGS, we aim to:

Daily life at Belmont Grosvenor is centred around our six core values:

We are a down to earth, ambitious, nurturing, resilient, inclusive and joyful school.

PUBLIC BENEFIT

The trustees give careful consideration to the Charity Commission’s general guidance on public benefit and confirm that they give due regard to this guidance in setting the school’s strategic plan.

Belmont Grosvenor School is a charitable trust which seeks to benefit the public through the pursuit of its stated aims. Its broad range of activities and the depth of involvement in the local community are hopefully a clear demonstration of its commitment in this regard.

Page 4

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

After an extended period of disruption when outreach activities were somewhat curtailed due to Covid-19 restrictions, we have seen a return to ‘normal’ levels of activity in the past academic year and continue to share some school resources, staff and facilities with the wider community.

Fees

The fees are set at a level to ensure the financial viability of the school and at a level that is consistent with our aim of providing education for the preparation of children for senior school and subsequently, university and the workplace.

Bursaries and other financial assistance

Belmont Grosvenor School operates a means-tested bursary scheme which is open to existing pupils and to external applicants to promote the inclusion of less financially advantaged pupils. Applications in all cases are assessed by the trustees. A full financial review is carried out annually for successful recipients to ensure the financial assistance is offered to those who need it most. Further details of our bursary policy and how to apply are available on the school website.

During the reporting period 5 pupils applied for support from the bursary scheme.

A Hardship Fund is also available for existing parents/pupils of the school who are experiencing short-term financial difficulties. The school provides such financial assistance out of fee income only, so the extent of help available is limited, dependent upon pupil numbers and fee levels.

During the reporting period, no pupils benefitted from support from the Hardship Fund.

We understand the need for financial planning and stability within each family, therefore a school fees plan is available to all parents. Within the nursery, parents are welcome to use Employer Childcare Vouchers to fund nursery fees.

We expanded our offering of eligibility for 2-year-olds for 15-hour universal entitlement from April 2024. In line with our current offering for 3-year-olds, we will not be offering the full 30-hour support, and the support will only cover 38 weeks of the year.

The trustees continue to consult with North Yorkshire County Council and other professional bodies regarding the potential impact upon the business of the introduction of 30-hours funding for three- and four-year-old children. The school continues to offer the Universal Funding of 15 hours.

Three- and four-year-old children in receipt of Universal Early Years Funding can access the expertise and facilities of the school without having to commit to their ongoing compulsory education at Belmont Grosvenor School. It is a key priority for school to retain pupils at this educational milestone.

Belmont Grosvenor School aims to attract and retain high calibre staff. To this end, we offer a generous discount scheme to all staff members who choose BGS as the childcare provider or school for their child.

Relationships and the community

Community events : The school continues to enjoy a strong relationship with the local community and its members are encouraged to take part in school events, where possible, such as the annual Bonfire Night celebration and the Christmas Fayre both of which saw a welcome return in the autumn term.

Page 5

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

School visitors: We have regular visits from the local vicar, fire service and police to support the school’s academic and PSHEE curriculum as well as visits from touring theatre groups, sports people, artists, poets, authors and performing arts specialists who run workshops with our pupils across all age groups from Nursery upwards.

Sports facilities: Our swimming pool is rented out to local groups at advantageous rates, ensuring that many children within the community have access to swimming lessons, reducing pressure on council-run facilities. We share the grounds and maintenance of our sports fields with the local junior cricket club for the mutual benefit of our pupils and their club members.

Saddler Tennis, who offer tennis lessons to the local community at the village tennis courts, have access to our gym free of charge for tennis coaching in bad weather.

Charity support and fundraising : We continue to work alongside Harrogate-based charity, Horticap, on hugely popular wreath making workshops for pupils and parents. We have continued to support the Harrogate Foodbank as well, donating items as part of our Harvest Festival celebrations.

Our annual Christmas Carol Service is held in the local village at St James’s Church with the retiring collection donated to church funds.

With the support of the school’s very active PTA, school fundraising efforts during the period of this report raised more than £22,000 and a separate initiative to raise funds to improve the school’s swimming pool infrastructure contributed a further £5,239.

PTA events throughout the year funded activities for the benefit of BGS pupils, including visits, additional learning resource subscriptions, equipment for specialist departments, a defibrillator and two sets of iPads. Funding plans for the current year include sound and lighting equipment for the Performing Arts Department.

Local primary school support : Where the school diary and manpower permit, two local primary schools have use of our school minibuses and our driver free of charge enabling them to offer their pupils curriculum enhancing visits and recreational trips.

We are a centre for LAMDA exams and welcome external candidates to join our pupils for their exams.

We have run joint swimming and football workshops for our pupils and those from the local village primary school.

Menwith Hill relationship : We continue to foster a positive relationship with the local United States Air Force base at Menwith Hill and attract a number of families who choose BGS as the childcare and school provider for their children. The presence of a number of American children adds to the cultural richness of the school.

Holiday provision

BGS offers a holiday camp during the school holidays for BGS children in all age groups which makes use of the school’s extensive grounds.

Contribution to the local economy

Significant local employer : The school contributes to the local economy through the employment of both teaching and ancillary staff. In 2023-24, 90% of the staff on roll live within the HG postcode area.

Work experience opportunities : We continue to offer work experience opportunities for local young people from state and independent schools in both the school and Magic Tree Nursery, with two past pupils doing work experience with us between April and August 2024.

Page 6

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

FINANCIAL PERFORMANCE

The principal source of income is school fees.

The school made a surplus of £25,591 compared to a deficit of £65,010 in the previous year.

Total income increased by 22.6% (£333,483). Overheads increased by 15.78% (£242,882). Like many organisations the school continues to suffer the effects of increased energy prices and whilst energy costs have reduced by 12.16% (reduction of £21,715), they remain high. The school is continually looking to reduce overheads where possible.

The lodge continues to be an asset to the school, visually enhancing its surroundings and earning net rental income of £10,400 per annum

As a charity, the parents of our pupils have the assurance that all the income of the school must be applied for educational purposes. As an educational charity we enjoy tax exemption on charitable income and expenditure. In the past year we have also been entitled to a reduction on our business rates on the property we occupy for charitable purposes. However, as an educational charity we are currently unable to reclaim VAT input tax on our costs as we are exempt for VAT purposes. We also pay tax as an employer through the National Insurance contributions we make.

During this year, in addition to the very substantial benefits our school brings to our pupils, stakeholders and the wider community through the education we offer, we create a social asset without cost to the Exchequer.

At the time of writing with the government’s new policy regarding the imposition of VAT on independent school fees the school has registered for VAT as required by law. We will lose the business rates relief we have benefitted from as a registered charity with effect from April 2025 and such additional costs are being factored into the school budget. It was a very unwelcome development mid-year, and the governors are monitoring the ongoing financial implications of this significant change.

RESERVES POLICY

The reserves policy is to maintain a minimum level of reserves to ensure the school can continue its current level of services having regard to possible future fluctuations in income and expenditure. At 31st August 2024 the unrestricted income funds, excluding the revaluation reserve, showed a deficit of £454,884 (2023: £480,475).

ISI INSPECTION OUTCOMES

The Magic Tree Nursery secured the highest possible ISI inspection rating of ‘ Outstanding ’ in every category in its inspection in late 2017 and Belmont Grosvenor School received the highest accolade of ‘ Excellent ’. This year we have celebrated the outcome of our most recent inspection held in September 2022 in which Belmont Grosvenor School was found to be Compliant in All Areas in the Regulatory Compliance Inspection and the Magic Tree Nursery was found to be ‘Outstanding’ once again, in all areas.

Outstanding and Excellent are the highest grades that can be awarded and are testament to the dedication and commitment of our staff to the education and wellbeing of our pupils and fulfilment of our aims as a charitable trust.

When the time comes for the inspection of our provision for our 3 – 11-year-olds, the school is prepared and ready with teaching and learning and resources in place. Our staff remain fully updated in training expectations, and school continues to be up to date in all compliance and policy.

MAGIC TREE NURSERY DEVELOPMENT

The Nursery continues to go from strength to strength with a major refurbishment programme undertaken over the summer holidays to enhance the setting and the experience for the youngest members of the BGS community, in line with recommendations from our latest Ofsted inspection: enhancing the provision of natural

Page 7

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

resources and familiar everyday objects for use in children’s play.

This programme of works has been championed and directed by our Head of Early Years, Mrs Julie Dent who took up her post in February 2024.

Demand for places, often with government funding, remains very strong although parental financial constraints and strong state primaries in the local area mean this does not always convert into main school admissions into our Reception class.

At the time of writing, Nursery is full, and a waiting list is in operation for places in 2025.

RISK MANAGEMENT

The trustees are responsible for, and actively review on a regular basis, the major risks which the charitable company faces. Risks are identified, assessed and managed throughout the year. The trustees believe that appropriate controls are in place to manage risks successfully. The key controls are:

With a new government in place from early July 2024 which confirmed on 29th July 2024 that VAT would be imposed on independent school fees from January 2025 and that business rates relief would be withdrawn from independent schools in April 2025, the governors at that point reassessed the financial implications of the earlier than expected imposition of VAT and loss of business rates relief in April and factored these changes into the school budget.

We are awaiting detail regarding partial exemption from VAT and its impact on different cohorts within the school community.

PLANS FOR FUTURE PERIOD

Recruitment

A number of pupils were recruited as the year progressed which ended with higher numbers than had been expected and which had informed the budget. The draft budget for September 2023 anticipated 123 pupils but we opened in September 2023 with 130 pupils and increased this number to a total of 152 by the end of the summer term of 2024. Recruitment remains a top priority at all times throughout the year and our adaptable, inclusive and open-door approach to those interested in a place continues to yield pleasing conversion rates.

The Magic Tree Nursery continues to be successful, and the challenge continues to be retention of more of these pupils as they reach school age. At the time of writing, we are currently full in nursery and are now operating a waiting list.

With the financial uncertainty caused by the imposition of VAT on independent school fees, there is a risk that some pupils will have to withdraw which makes recruitment even more important to the ongoing success of the school. The school will seek to increase pupil numbers across all year groups using strategic marketing and advertising and working closely with existing families. The focus is to retain pupils as they approach the end of Early Years. We continually monitor pupil numbers, and should it be necessary, we will adjust our cost base

Page 8

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

accordingly.

We continue to foster a positive relationship with our contacts at the American Air Force Base at Menwith Hill and raise awareness of the Belmont Grosvenor School offer before families arrive in the UK. The virtual tours of our facilities and drone tour of our grounds which are hosted on the school website help facilitate an understanding of the uniqueness of Belmont Grosvenor School from afar. The arrival and departure of families at Menwith Hill, due to military postings, can see our pupil numbers fluctuate during the year.

Marketing

Our marketing activities, led by a professional PR consultant, continue to reap rewards. Recruitment is a key focus of our marketing efforts, and we promote our Open Morning events through a range of channels. Attendance at these events continues to be good and conversion rates from EYFS into school have remained positive. We continually explore new channels and media opportunities for marketing in the local area and analyse their effectiveness to ensure the marketing budget is used effectively.

We offer virtual tours of the school premises and grounds including a drone tour to celebrate and show off our unique setting. We have continued to offer these virtual tours where desired, but as Covid restrictions eased we were able to reintroduce physical tours, each one led by the head. Our virtual tours are invaluable to prospective parents from overseas.

We launched a new school website in July 2023 www.belmontgrosvenor.co.uk which showcases new photography and offers a video gallery providing a charming insight into all areas of the school and nursery.

The school maintains a high profile on social media, celebrating the achievements of our pupils both in and out of school and showcasing the children in our unique setting, living out the school’s six core values.

Strategic direction

The trustees intend to continue their current strategies of maintaining the school’s position in the area in a competitive market by investing to provide high quality education for our pupils. Achieving a high standard of academic results is a constant aim whilst maintaining the breadth and depth of the education provided.

The head and senior teaching staff continue to review the curriculum to ensure that the education remains appropriate for our pupils’ development.

We are happy to report that across years 2-6, by July 2024, 94% of pupils met or exceeded the expected standard in Reading, 81% met or exceeded the expected standard in spelling and 95% met or exceeded the expected standard in maths and English. This has informed our selection of learning tools and schemes for the current year with investment being focused where it is most needed and with resources and interventions directed to any pupil needing support to achieve their individual potential.

We continue to invest in the training and development of our staff in support of Our Aims. In the day-to-day running of the school Headmaster, Mr Nathan Sadler, has been supported by an experienced Senior Leadership Team (SLT) comprising Mrs Sian De Gracia, promoted to Deputy Head in August 2023 and who, at the time of writing has successfully completed her NPQSL (National Professional Qualification in Senior Leadership), Mrs Sophie Johnston-Bannister as Assistant Head, Mrs Katie Page as SENCo, Mrs Julie Dent as Head of Early Years and Mrs Helen Kernaghan as School Business Manager.

Given the increased recognition over recent years of the impact of social and emotional aspects of learning on academic attainment in school, we have a member of staff, Mr Nick Wield, qualified as an Emotional Literacy Support Assistant (ELSA), to offer support to our pupils in this regard. He is the sixth member of the SLT.

At the end of his first year in post, the headmaster had completed a full review of the BGS School Development Plan for the next 5 years. This is a ‘live’ document with progress monitored and tracked against each development objective to help us achieve our goal of:

Page 9

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

By the end of his second year in post, significant progress had been made across most areas of the School Development Plan, with many aspects of the plan now marked as ‘Completed’.

As we write we are about to embark on a major investment and upgrade of school’s IT infrastructure with manifold benefits for staff and pupils alike.

Investment plans

Our future plans are financed primarily from fee income. We continue to invest in improvement of our grounds and facilities as funds permit, and in the summer of 2024, invested in further refurbishment of our nursery facilities.

In 2024-2025 we are planning to further update the swimming pool infrastructure and have received a small donation of just over £5,000 from the PTA towards these costs.

At the time of writing, we have begun a major program to update the school’s IT infrastructure.

We continue to respond to the challenges of the Grade II listing, as required.

Teachers’ Pension Scheme

We continue to monitor the situation regarding changes to the Teachers’ Pension Scheme (TPS) and from April 2024, the employer contribution was increased to 28.6%. This increase places significant burden on the school’s finances and is being factored into budget forecast modelling.

Since September 2022 any new teaching staff joining BGS are enrolled in NEST, however we do still have seven members of staff in the TPS.

At the time of writing, we await further guidance from ISBA before taking specialist professional advice to help us determine the best course of action for the school and its staff.

Finally...

The trustees continue to monitor closely the forecast pupil numbers and the school’s cost base and will set the fee increase for next academic year accordingly, while remaining cognisant of the financial impact on our families of the ongoing cost of living crisis and, of course, the changes to VAT policy and business rates relief. However, as a governing body, our primary objective remains the highest possible educational provision for our pupils.

The school is in rude health spiritually, and the school community is ready to face the challenges this school year will bring, but we recognise there will be a need for very careful financial husbandry in the year ahead and our emphasis will remain on pupil recruitment across all year groups.

Auditor

Each of the persons who is a trustee at the date of approval of this report confirms that:

AAB Audit & Accountancy Limited is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.

Page 10

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 AUGUST 2024

Approved by order of the members of the Board of Trustees and signed on their behalf by:

................................................ Mrs C Beeley (Trustee) Date: 7 April 2025

Page 11

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

Opinion

We have audited the financial statements of The Belmont-Birklands School Trust Limited (the 'charitable company') 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 statements:

Basis for opinion

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 Auditors' 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 statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard, 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.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.

Page 12

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED (CONTINUED)

Other information

The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The Trustees 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 otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears 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 misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinion on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

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 following matters in relation to which Companies Act 2006 requires us to report to you if, in our opinion:

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 Trustees 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 Trustees are responsible for assessing the charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.

Page 13

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED (CONTINUED)

Auditors' 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 misstatement, whether due to fraud or error, and to issue an Auditors' Report that includes our opinion. Reasonable assurance is 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 can arise from fraud or error and are considered material if, individually or in the aggregate, they could 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, outlined 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 obtained an understanding of the legal and regulatory frameworks within which the charitable company operates, focusing on those laws and regulations that have a direct effect on the 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 (FRS 102). We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the charitable company's ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the charitable company for fraud. The laws and regulations we considered in this context for the UK operations were The Education (Independent 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 within the timing of recognition of fee income and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management and the Audit & Risk 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 meetings of those charged with governance.

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 aware of instances 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.

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

Page 14

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED (CONTINUED)

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

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

Use of our report

This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an Auditors' 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 Daniels LLB FCA CTA (Senior Statutory Auditor)

for and on behalf of AAB Audit & Accountancy Limited

Statutory Auditor

Gresham House

5-7 St Pauls Street

Leeds

LS1 2JG

8 April 2025

Page 15

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

STATEMENT OF FINANCIAL ACTIVITIES (INCORPORATING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 AUGUST 2024

Note
Income from:
Charitable activities
5
Other trading activities
6
Investments
7
Other income
8
Total income
Expenditure on:
Charitable activities
9
Total expenditure
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Net movement in funds
Total funds carried forward		 Unrestricted
funds
2024
£
1,756,803
24,435
26,187
-
1,807,425
1,781,834
1,781,834
25,591
1,130,141
25,591
1,155,732		 Total
funds
2024
£
1,756,803
24,435
26,187
-
1,807,425
1,781,834
1,781,834
25,591
1,130,141
25,591
1,155,732		 Total
funds
2023
£
1,417,039
26,415
14,837
15,651
1,473,942
1,538,952
1,538,952
(65,010)
1,195,151
(65,010)
1,130,141

The Statement of Financial Activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities

The notes on pages 20 to 37 form part of these financial statements.

Page 16

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED (A Company Limited by Guarantee) REGISTERED NUMBER: 962198

BALANCE SHEET AS AT 31 AUGUST 2024

Note
Fixed assets
Tangible assets
14
Investment property
15
Current assets
Stocks
16
Debtors
17
Cash at bank and in hand
Creditors: amounts falling due within one
year
18
Net current assets / liabilites
Total assets less current liabilities
Creditors: amounts falling due after more
than one year
19
Total net assets		 17,185
95,654
1,048,719
1,161,558
(586,158)		 2024
£
2,974,370
250,000
3,224,370
575,400
3,799,770
(2,644,038)
1,155,732		 20,218
110,909
717,058
848,185
(2,934,159)		 2023
£
2,984,115
250,000
3,234,115
(2,085,974)
1,148,141
(18,000)
1,130,141

Page 17

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee) REGISTERED NUMBER: 962198

BALANCE SHEET (CONTINUED) AS AT 31 AUGUST 2024

Note
Charity funds
Restricted funds
21
Unrestricted funds
Designated funds
21
General funds
21
Revaluation reserve
Total unrestricted funds
21
Total funds		 -
(454,884)
1,610,616		 2024
£
-
1,155,732
1,155,732		 54,812
(535,287)
1,610,616		 2023
£
-
1,130,141
1,130,141

The Trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small companies regime.

The financial statements were approved and authorised for issue by the Trustees on 07 April 2025 and signed on their behalf by:

Mrs C Beeley (Trustee)

The notes on pages 20 to 37 form part of these financial statements.

Page 18

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 AUGUST 2024

Cash flows from operating activities
Net cash used in operating activities
Cash flows from investing activities
Dividends, interests and rents from investments
Purchase of tangible fixed assets
Net cash provided by/(used in) investing activities
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year		 2024
£
319,053
13,000
(392)
12,608
331,661
717,058
1,048,719		 2023
£
(196,919)
10,121
(27,917)
(17,796)
(214,715)
931,773
717,058

The notes on pages 20 to 37 form part of these financial statements

Page 19

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

1. General information

The charity is a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is Swarcliffe Hall, Birstwith, Harrogate, HG3 2JS. The principal activity is the provision of mainstream independent education for pupils from 3 months to 11 years.

2. Accounting policies

2.1 Basis of preparation of financial statements

The financial statements have been prepared on a historical cost basis and in accordance with the Charities SORP (FRS 102) - Accounting and Reporting by Charities: Statement of Recommended Practice applicable to 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 financial statements are prepared in sterling, which is the functional currency of the entity.

The Belmont-Birklands School Trust Limited meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy and investment properties measured at fair value through income or expenditure.

2.2 Going concern

The financial statements have been prepared on the basis that the charity can continue to operate as a going concern. The Charity is dependent on the continuing support from a private individual in the form of a loan. At the year end, the loan and interest balance is repayable on 21st January 2026. The lenders have indicated that they will not seek repayment for a period of at least 12 months from the date that the financial statements are signed. The loan is secured by a charge on the property and details are included in note 19.

At 31 August 2024, the Charity has net current assets of £575,400 (2023 - £2,085,974 (net current liabilities)). The management accounts show that the Charity has operated at surplus in the period from 1 September 2024 to the date of signing the accounts.

The Trustees have produced forecasts covering the period to August 2026 which demonstrate that there are sufficient cash reserves to enable the Charity to meet its obligations as they fall due for a period of at least 12 months from the date of signing of these financial statements. As such, the Trustees are satisfied that the Charity has adequate resources to continue to operate for the foreseeable future. For this reason, they continue to adopt the going concern basis for preparing these financial statements.

2.3 Income

Income from charitable trading activities include school fee income due for the year, together with the sale of school meals and other disbursements.

Investment income is recognised in the accounts on a receivable basis.

Page 20

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

2. Accounting policies (continued)

2.4 Expenditure

Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use.

Expenditure on charitable activities is incurred on directly undertaking the activities which further the Company's objectives, as well as any associated support costs.

All expenditure is inclusive of irrecoverable VAT.

2.5 Tangible fixed assets and depreciation

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 to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.

Depreciation 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.

Depreciation is provided on the following basis:

Fixtures and fittings - 20%
Office equipment - 33%

The company's policy is to provide depreciation at 2% on freehold buildings but not to provide depreciation on freehold land. However as the buildings are maintained to a very high standard and revalued regularly their residual value is considered by the governors to be not less than their carrying value and therefore the actual depreciation provided in the financial statements in respect of freehold buildings is nil.

2.6 Investments

Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure.

Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in income or expenditure.

If a reliable measure of fair value is no longer available without undue cost or effort for an item of investment property, it shall be transferred to tangible assets and treated as such until it is expected that fair value will be reliably measurable on an on-going basis.

2.7 Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Page 21

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

2. Accounting policies (continued)

2.8 Financial instruments

The Company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

2.9 Operating leases

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight-line basis over the lease term.

2.10 Pensions

The school participates in a multi employer defined benefit pension scheme and a defined contribution pension scheme.

The School contributes to the Teachers' Pension Defined Benefits Scheme (TPS) at rates set by the Scheme Actuary and advised to the School by the Scheme Administrator. The TPS is an unfunded scheme and contributions are calculated so as to spread the cost of pensions over employees' working lives with the School in such a way that the pension cost is a substantially level percentage of current and future pensionable payroll. The contributions are determined by the Government Actuary on the basis of of quadrennial valuations using a prospective unit credit method. As stated in note 26, the TPS is a multi-employer scheme and there is insufficient information available to use defined benefit accounting. The TPS is therefore treated as a defined contribution scheme for accounting purposes and the contributions recognised in the period to which they relate.

Contribution to both schemes are charged to the statements of Financial Activities in the period to which they relate.

2.11 Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the Company and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Investment income, gains and losses are allocated to the appropriate fund.

Page 22

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

3. Critical accounting estimates and areas of judgment

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions:

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. Details of these judgements are set out in the accounting policies.

4. Limited by guarantee

The company is limited by guarantee and as such does not have a share capital. The liability of the members is limited to a value not exceeding £1 per member upon the winding up of the company.

5. Income from charitable activities

School fees
Dinners and other disbursements
School fees
Dinners and other disbursements		 Unrestricted
funds
2024
£
1,581,172
175,631
1,756,803
Unrestricted
funds
2023
£
1,279,504
137,535
1,417,039		 Total
funds
2024
£
1,581,172
175,631
1,756,803
Total
funds
2023
£
1,279,504
137,535
1,417,039

Page 23

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

6. Income from other trading activities

Income from non charitable trading activities

Swimming pool hire
Swimming pool hire
7.
Investment income
Income from investment properties
Bank Interest receivable
Income from investment properties
Bank Interest receivable		 Unrestricted
funds
2024
£
24,435
Unrestricted
funds
2023
£
26,415
Unrestricted
funds
2024
£
13,000
13,187
26,187
Unrestricted
funds
2023
£
10,121
4,716
14,837		 Total
funds
2024
£
24,435
Total
funds
2023
£
26,415
Total
funds
2024
£
13,000
13,187
26,187
Total
funds
2023
£
10,121
4,716
14,837

Page 24

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

8. Other incoming resources

Government grant income
Unrestricted
funds
2023
£
Government grant income
15,651		 Total
funds
2024
£
-
Total
funds
2023
£
15,651

9. Analysis of expenditure on charitable activities

Summary by fund type

Nursery and Preparatory School
Support costs
Nursery and Preparatory School
Support costs		 Unrestricted
funds
2024
£
1,595,903
185,931
1,781,834
Unrestricted
funds
2023
£
1,374,111
164,841
1,538,952		 Total
2024
£
1,595,903
185,931
1,781,834
Total
2023
£
1,374,111
164,841
1,538,952

Page 25

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

10. Analysis of expenditure by activities

Nursery & Preparatory School
Support costs
Nursery & Preparatory School
Support costs		 Activities
undertaken
directly
2024
£
1,595,903
-
1,595,903
Activities
undertaken
directly
2023
£
1,374,111
-
1,374,111		 Support
costs
2024
£
-
185,931
185,931
Support
costs
2023
£
-
164,841
164,841		 Total
funds
2024
£
1,595,903
185,931
1,781,834
Total
funds
2023
£
1,374,111
164,841
1,538,952

Analysis of support costs

Staff costs
Premises
General office
Governance costs		 Support
costs
2024
£
124,670
29,334
15,376
16,551
185,931		 Total
funds
2024
£
124,670
29,334
15,376
16,551
185,931

Page 26

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

10. Analysis of expenditure by activities (continued)

Analysis of support costs (continued)

Staff costs
Premises
General office costs
Governance costs		 Support
costs
2023
£
110,273
27,467
9,870
17,231
164,841		 Total
funds
2023
£
110,273
27,467
9,870
17,231
164,841

The charity has a policy of allocating 10% of its charitable expenditure as support costs to different activities. Support costs totalling £185,931 (2023 - £164,841) have been allocated based on this policy in these areas.

11. Auditors' remuneration

2024 2023
£ £
Fees payable to the Company's auditor for the audit of the Company's
annual accounts 4,226 4,060
Fees payable to the Company's auditor in respect of:
All non-audit services not included above 5,870 5,640

12. Staff costs

The total staff costs and employee benefits for the reporting period are analysed as follows:

Wages and salaries
Social security costs
Contribution to defined benefits pension schemes		 2024
£
1,064,658
80,186
101,848
1,246,692		 2023
£
937,345
70,241
95,142
1,102,728

Page 27

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

12. Staff costs (continued)

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

Number of admin staff
Number of teaching staff		 2024
No.
10
31
41		 2023
No.
14
31
45

The average headcount expressed as full-time equivalents was:

Number of admin staff
Number of teaching staff		 2024
No.
7
33
40		 2023
No.
11
27
38

The number of employees whose employee benefits (excluding employer pension costs) exceeded £60,000 was:

2024 2023
No. No.
In the band £70,001 - £80,000 1 1

Key management personnel include all persons that have authority and responsibility for planning, directing and controlling the activities of the charity. The total paid to key management personnel, being the head teacher and other members of the senior management team, for services provided to the charity was £290,561 (2023: £216,010).

13. 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 28

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

14. Tangible fixed assets

Cost or valuation
At 1 September 2023
Additions
At 31 August 2024
Depreciation
At 1 September 2023
Charge for the year
At 31 August 2024
Net book value
At 31 August 2024
At 31 August 2023		 Freehold
property
£
2,950,000
-
2,950,000
-
-
-
2,950,000
2,950,000		 Fixtures and
fittings
£
135,949
392
136,341
103,524
9,200
112,724
23,617
32,425		 Office
equipment
£
37,792
-
37,792
36,102
937
37,039
753
1,690		 Total
£
3,123,741
392
3,124,133
139,626
10,137
149,763
2,974,370
2,984,115

All the fixed assets are held to meet the charity's objectives.

The freehold land and buildings included in the accounts at a value of £3,200,000 (£250,000 classified as investment property, £2,950,000 as freehold property) are subject to a legal charge. At 31 August 2024, £2,624,238 was payable by the charity under the legal charge and is included in note 19 to the financial statements

The freehold property was formally valued on 17th January 2022 on an open market value basis of £3,200,000 by Mr D Brumfitt MRICS, a representative of Feather Smailes Scales LLP. The Trustees have reviewed the valuation of the property as at 31st August 2024 and have concluded that the valuation reflects the market value of the property at that date.

The Company has adopted a policy of revaluation for tangible fixed assets. Had these assets been measured at historic cost, the carrying values would have been as follows:

2024 2023
£ £
Freehold property 855,358 888,143

Page 29

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

15. Investment property

Valuation
At 1 September 2023
At 31 August 2024		 Freehold
investment
property
£
250,000
250,000

All investments shown above are held at valuation.

The freehold property was formally valued on 17th January 2022 on an open market value basis of £3,200,000 by Mr D Brumfitt MRICS, a representative of Feather Smailes Scales LLP. Of this, £250,000 relates to investment property that is not used in the main course of business. The Trustees have reviewed the valuation of the property as at 31st August 2024 and have concluded that the valuation reflects the market value of the property at that date.

16. Stocks

2024 2023
£ £
Finished goods and goods for resale 17,185 20,218

17. Debtors

Due within one year
Trade debtors
Other debtors
Prepayments and accrued income		 2024
£
9,503
1,000
85,151
95,654		 2023
£
33,091
-
77,818
110,909

Page 30

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

18.
Creditors: Amounts falling due within one year
Trade creditors
Accruals and deferred income
Other taxation and social security
Loans
19.
Creditors: Amounts falling due after more than one year
Loans
Other creditors
Included within the above are amounts falling due as follows:
Between one and two years
Other loans
The loan is secured by a charge on the property.
20.
Accruals and deferred income
Deferred income at 1 September 2023
Resources deferred during the year
Amounts released from previous periods
Deferred income at 31 August 2024		 2024
£
25,276
538,138
22,744
-
586,158
2024
£
2,624,238
19,800
2,644,038
2024
£
2,624,238
2024
£
184,622
484,945
(184,622)
484,945		 2023
£
40,658
249,338
19,925
2,624,238
2,934,159
2023
£
-
18,000
18,000
2023
£
-
2023
£
275,988
184,622
(275,988)
184,622

Deferred income amount relates to payment on accounts for the new school term which started on 02 September 2024.

Page 31

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

21. Statement of funds

Statement of funds - current year

Unrestricted funds
Designated funds
Designated funds - bursary
General funds
General Funds - all funds
Revaluation reserve
Total Unrestricted funds		 Balance at 1
September
2023
£
54,812
(535,287)
1,610,616
1,075,329
1,130,141		 Income
£
-
1,807,425
-
1,807,425
1,807,425		 Expenditure
£
-
(1,781,834)
-
(1,781,834)
(1,781,834)		 Transfers
in/out
£
(54,812)
54,812
-
54,812
-		 Balance at
31 August
2024
£
-
(454,884)
1,610,616
1,155,732
1,155,732

There has previously been a designated fund in respect of bursaries. The school has a formal bursary application process and awards full and partial bursaries from the general unrestricted funds. As a result, this designated fund is no longer required and has been transferred to general funds

Page 32

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

21. Statement of funds (continued)

Statement of funds - prior year

Unrestricted funds
Designated funds
Designated funds - bursary
General funds
General Funds - all funds
Revaluation reserve
Total Unrestricted funds		 Balance at
1 September
2022
£
54,812
(470,277)
1,610,616
1,140,339
1,195,151		 Income
£
-
1,473,942
-
1,473,942
1,473,942		 Expenditure
£
-
(1,538,952)
-
(1,538,952)
(1,538,952)		 Balance at
31 August
2023
£
54,812
(535,287)
1,610,616
1,075,329
1,130,141

22. Analysis of net assets between funds Analysis of net assets between funds - current period

Tangible fixed assets
Investment property
Current assets
Creditors due within one year
Creditors due in more than one year
Total		 Unrestricted
funds
2024
£
2,974,370
250,000
1,161,558
(586,158)
(2,644,038)
1,155,732		 Total
funds
2024
£
2,974,370
250,000
1,161,558
(586,158)
(2,644,038)
1,155,732

Page 33

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

22. Analysis of net assets between funds (continued)

Analysis of net assets between funds - prior period

Tangible fixed assets
Investment property
Current assets
Creditors due within one year
Creditors due in more than one year
Total		 Unrestricted
funds
2023
£
2,984,115
250,000
848,185
(2,934,159)
(18,000)
1,130,141		 Total
funds
2023
£
2,984,115
250,000
848,185
(2,934,159)
(18,000)
1,130,141

23. Reconciliation of net movement in funds to net cash flow from operating activities

Net income/expenditure for the period (as per Statement of Financial
Activities)
Adjustments for:
Depreciation charges
Dividends, interests and rents from investments
Other interest and similar income
Interest payable and similar charges
Decrease/(increase) in stocks
Decrease/(increase) in debtors
Increase/(decrease) in creditors
Interest paid
Interest received
Net cash provided by/(used in) operating activities		 2024
£
25,591
10,137
(13,000)
(13,187)
6,434
3,033
15,255
278,037
(6,434)
13,187
319,053		 2023
£
(65,010)
6,094
(10,121)
(4,716)
7,008
(20,218)
(55,016)
(54,940)
(7,008)
4,716
(199,211)

Page 34

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

24.
Analysis of cash and cash equivalents
Cash in hand
Total cash and cash equivalents		 2024
£
1,048,719
1,048,719		 2023
£
717,058
717,058

25. Analysis of changes in net debt

Cash at bank and in hand
Debt due within 1 year
Debt due after 1 year		 At 1
September
2023
£
717,058
(2,624,238)
-
(1,907,180)		 Cash flows
£
331,661
-
-
331,661		 Other non-
cash
changes
£
-
2,624,238
(2,624,238)
-		 At 31 August
2024
£
1,048,719
-
(2,624,238)
(1,575,519)

Page 35

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

26. Pension commitments

There are two pension schemes in operation for employees of the Charity, these are both expensed from unrestricted funds. These are a defined contribution scheme for non-teaching staff and the Teachers' Pension Scheme ('TPS'), a defined benefit pension scheme. The assets of the defined contribution scheme are held separately from those of the Charity in an independently administered fund. The pension cost charge represents contributions payable by the Charity to the fund.

The total pension cost for the period was £101,848 (2023: £95,142) which includes contributions to the TPS of £92,360 (2023 - £87,070). Total contributions of £30,164 (2023: £21,261) were outstanding at the period end which includes £ 11,149 (2023: £10,002) in relation to the TPS. These balances are included in taxation and social security creditors.

Teachers' Pension Scheme

The Teachers' Pension Scheme (TPS) is a statutory, contributory, multi-employer defined benefit scheme, governed by the Teachers’ Pension Scheme Regulations 2014. The TPS is an unfunded scheme to which both the member and employer makes contributions, as a percentage of salary - these contributions are credited to the Exchequer. Retirement and other pension benefits are paid by public funds provided by Parliament.

Valuation of the Teachers' Pension Scheme

The Government Actuary, using normal actuarial principles, conducts a formal actuarial review of the TPS in accordance with the Public Service Pensions (Valuations and Employer Cost Cap) Directions 2014 published by HM Treasury every 4 years. The aim of the review is to ensure scheme costs are recognised and managed appropriately and the review specifies the level of future contributions.

Actuarial scheme valuations are dependent on assumptions about the value of future costs, design of benefits and many other factors. The latest actuarial valuation of the TPS was carried out as at 31 March 2020. The valuation report was published by the Department for Education on 27 October 2023, with the SCAPE rate, set by HMT, applying a notional investment return based on 1.7% above the rate of CPI.

The key elements of the valuation outcome are:

• Employer contribution rates set at 28.68% of pensionable pay (including a 0.08% administration levy).This is an increase of 5% in employer contributions and the cost control result is such that no change in member benefits is needed.

• Total scheme liabilities (pensions currently in payment and the estimated cost of future benefits) for service to the effective date of £262,000 million and notional assets (estimated future contributions together with the notional investments held at the valuation date) of £222,200 million, giving a notional past service deficit of £39,800 million

The result of this valuation will be implemented from 1 April 2024.The next valuation result is due to be implemented from 1 April 2028.

A copy of the valuation report and supporting documentation is on the Teachers’ Pensions website. Under the definitions set out in FRS 102, the TPS is an unfunded multi-employer pension scheme. The Charity is unable to identify its share of the underlying assets and liabilities of the plan.

Accordingly, the Charity has taken advantage of the exemption in FRS 102 and has accounted for its contributions to the scheme as if it were a defined contribution scheme. The Charity has set out above the information available on the scheme.

Page 36

THE BELMONT-BIRKLANDS SCHOOL TRUST LIMITED

(A Company Limited by Guarantee)

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

27. Operating lease commitments

At 31 August 2024 the Company had commitments to make future minimum lease payments under noncancellable operating leases as follows:

2024 2023
£ £
Not later than 1 year 14,905 14,507

28. Related party transactions

There were no transactions with related parties during the current year.

Page 37