| Page | |||||||
|---|---|---|---|---|---|---|---|
| Reference and administrative | details ofthe charitable | company, | its Trustees | and advisers | |||
| Trilstces' report | 2-6 | ||||||
| Independent examiner's |
report | ||||||
| Statement offinancial | activities | ||||||
| Balance sheet | |||||||
| Notes to the financial | statcmmus | 10-1$ |
| Trustees | D.Ardley (Resigned 18June 2021) | ||
|---|---|---|---|
| S.Cardkvell | |||
| E.Jordan | |||
| B.Williams | |||
| Company registered | aumber | 05282409 | |
| Charity registered | number | 1109396 | |
| Registered office | Cardwell Pavilion | ||
| Greenway Court Road, Hollingbourne |
|||
| Maidstone | |||
| Kent | |||
| ME17 1QQ | |||
| Company secretary | E.Jordan | ||
| Accouatants | UHY Hacker Young | ||
| Chartered Accountants |
|||
| Statutory Auditors | |||
| Thames House | |||
| Roman Square | |||
| Sittingboume | |||
| Kent | |||
| ME104BJ |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| Restricted funds | funds | funds | funds | ||
| Note | 2020 8 |
2021) g |
2020 | 2019f | |
| lacome from: | |||||
| Donations and legacies |
11,337 | 11,085 | 22,422 | 16,637 | |
| Charitable activities |
6,700 | 6,700 | 2 OSO | ||
| Other trading activities |
163 | ||||
| Investments | 55 | 55 | 103 | ||
| Total income | 18,037 | 11,140 | 29,177 | 18,983 | |
| Expeaditure on: |
|||||
| Raising funds | 117 | 117 | 628 | ||
| Charitable activ5ties |
18,292 | 3,362 | 21,654 | 29,743 | |
| Total cxpeaditure | 18,409 | 3362 | 21,771 | 30,371 | |
| Net (espenditure)/iacome | (372) | 7,778 | 7,406 | (11,388) | |
| Transfers between funds | 15 | 7,774 | (7,774) | ||
| Net movement in funds |
7,402 | 4 | 7,406 | (11,388) | |
| ReconnTiation affundsi |
|||||
| Total funds brought fonvard | 368,264 | 10,0$2 | 378,346 | 389,734 | |
| Net movement in funds |
7,402 | 4 | 7,406 | (11,388) | |
| Total feeds carried forward | 375,666 | 10,086 | 385,752 | 378,346 |
| Restricted | Unrestricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | funds | funds | ||
| 2020 | 2021I | 2020 | 2019 | ||
| g | g | 6 | |||
| Donanons | 1,237 | ii,uaS | 12,322 | 14,456 | |
| Grants | 10,100 | 10,100 | 2,181 | ||
| 11,337 | 11,085 | 22,422 | 16,637 | ||
| Analysis of2019total by | fund | 7,875 | 8,762 | 16,637 | |
| Income from charitable | activities | ||||
| Restricted | Unrestricted | Total | Total | ||
| funds | funds | funds | thuds | ||
| 2020 | 2020 f. |
2020 g |
2019f | ||
| Sponsorship | 6,700 | 6,700 | 1,800 | ||
| Farming income | 280 | ||||
| 6,700 | 6,700 | 2,080 | |||
| Antdlois af2019total by | fund | 1,800 | 280 | 2,080 |
| Fnudrsising events |
|---|
| Analysis of2019intel byfund |
| Unrestricted | Total | Total |
|---|---|---|
| fuads | funds | fltnds |
| 2021I | 2020 | 2019 |
| g | f, | |
| 163 | ||
| 163 | 163 |
| Total | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Direct costs | Support casts | funds | ftmds | ||||||
| 2020 8 |
2020 | 2020 | 2019f | ||||||
| Conservation, | proumtion | and nnprovement | 20,216 | 1,438 | 21,654 | 29,743 | |||
| Analysis of2019total | 19,576 | 10,167 | 29,743 | ||||||
| Analysis ofdirect costs | |||||||||
| Total | Total | ||||||||
| funds | funds | ||||||||
| 2020 | 2019 | ||||||||
| Depreciation | 8,776 | 9,963 | |||||||
| Premises and | equipment | costs | 11,440 | ||||||
| 20,216 | 19,576 | ||||||||
| Analysis ofsupport casts | |||||||||
| Total | Total | ||||||||
| funds | funds | ||||||||
| 2020 | 2019f | ||||||||
| Tralnlllg | MO | ||||||||
| Technology | costs | 223 | 223 | ||||||
| Legal snd professional | 9 | 20 | |||||||
| Independent | examination | 1,032 | 996 | ||||||
| Other support costs | 174 | 268 | |||||||
| Donation payments | 8,500 | ||||||||
| 1,438 | 10,M7 | ||||||||
| lti. | Independent | examiner's | remuneration | ||||||
| 21I2ti | 2019 | ||||||||
| 8 | 5 | ||||||||
| Feespayable | to the independent | exammer for the examination ofthe annual | accounts | 1,032 | 996 |
| Long-tenn | ||||
|---|---|---|---|---|
| Freehuld | leasehold | Plant and | ||
| property | property 8 |
machinery | ||
| Cost | ||||
| At 1 Jsnumy 2020 | 295,608 | 22,235 | 53,649 | 371,492 |
| Additions | 2,090 | 2,765 | 4,855 | |
| At31December 2020 | 297,698 | 22,235 | 56,414 | 376,347 |
| Depreciatioa | ||||
| At I January 2020 | 2,696 | 28,638 | 31,334 | |
| Charge for the year | 178 | &,598 | 8„776 | |
| At31December 2020 | 2,874 | 37,236 | 40,110 | |
| Net book value | ||||
| At31December 2020 | 297,698 | 19,361 | 19,178 | 336,237 |
| Al31December 2019 | 295,608 | 19,539 | 25,011 | 340,158 |
| 2020 8 |
2019f | ||
|---|---|---|---|
| Due within one year | |||
| Other debtors | 2,000 | 4,000 | |
| Prepsyments | snd accrued income | 1,293 | 1,270 |
| 3,293 | 5,270 |
| Creditors: Amounts | falling due within one year | ||
| 2II20 | 2019 | ||
| Other loans | 5,000 | 10,000 | |
| Accmats and deferred | income | 1,164 | 1,129 |
| 6,164 | 11,129 |
| Statemeat of | funds - eurreat ye | ar | ||||
|---|---|---|---|---|---|---|
| Balance at 1 | Traasfers | Balaace at 31 | ||||
| January 20211f |
Income | Expenditure | in/out | December 2020 | ||
| Unrestricted | funds | |||||
| General Funds | 10,082 | 11,140 | (3,362) | (7,774) | 10,086 | |
| Restricted funds | ||||||
| Eythorne Meadow | 23,609 | (627) | 777 | 23,759 | ||
| Hollingbonrne | Meadows | 323,959 | 15,9$4 | (12,383) | 6,997 | 334,557 |
| Project 100 | 20,696 | 2,053 | (5,399) | 17/50 | ||
| 368,264 | 18,037 | (18,409) | 7,774 | 375,666 | ||
| Total offunds | 37$,346 | 29,177 | (21,771) | 385,752 |
| Statement of | funds - prior year | |||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | 31IZecember | |||||
| IJanuary 2019f | Incomef | Expenditure | Transfers nttaut | 2019f | ||
| Unrestricted | funds | |||||
| General Funds | 47,960 | 9,308 | (3,686) | (43,500) | 10,08Z | |
| Restricted funds | ||||||
| Eythorne Meadow | 20,313 | (1,054) | 4,350 | 23,609 | ||
| Holliugboutne | Meadows | 275,107 | 8,075 | (16873) | 57,I550 | 323,959 |
| Project 100 | 46,354 | I,600 | (8,758) | (18,500) | Z0,696 | |
| 341,774 | 9,675 | (26,685) | 43,500 | 368,264 | ||
| Total offunds | 389,734 | 18,983 | (30,371) | 378,346 |
| Analysis ofnet assets between funds - curreat period |
|||
|---|---|---|---|
| Restricted | Unrestricted | Total | |
| funds | funds | funds | |
| 2020 | 2020 | 2020 | |
| Tangible axed assets | 336,237 | 336,237 | |
| Current assets | 44,429 | 11,250 | 55,679 |
| Creditors due within one year | (5,000) | (1,164) | (6,164) |
| Total | 375,666 | 10,086 | 385,752 |
| Analysis | ofnet assets betweea fuads - prior period | |||
|---|---|---|---|---|
| Unresincied | To/al | |||
| Resrri credfim ds | funds | (ends | ||
| 2019 | 20/9 | 2019 | ||
| 6 | ||||
| Tangible | fixed assets | 340,158 | 340,158 | |
| Current | assets | 38,106 | 11,211 | 49,317 |
| Creditors | due ivithin one year | (10,000) | (I,/293 | (II,/293 |
| Total | 368,264 | 10,082 | 378,346 |