OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-11-30-accounts

Page
Report ofthe Trastees 1 to 3
Independent
Examiner's Report
Statement ofFinancial Activities
Balance Sheet 6 to 7
Notes to the Financial Statements 8 to 15
Detailed Statement ofFinancial Activities 16 to 17

for the ear ended 30th November 2020
2020 2019
Unrestricted Total
funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
405,326 418,525
Other tradmg activities 10,418 16,121
Investment
income
2,116 1,140
Other income 10,582
Total 428,442 435,786
EXPENDITURE ON
Raising funds 81,476 106,803
Charitable
activities
Project costs
Otfice support &other
costs 73,398
87,456
272,827
115/46
Total 242,330 494,876
NET INCOME/(EXPEND~) 186,112 (59,090)
RECONCILIATION OF FUNDS
Total funds brought forsvard 438,710 497,800
TOTAL FUNDS CARRIED FORWARD 624,822 438,710

BALANCE SHEET BALANCE SHEET
30th November 2020
2020 2019
Unrestricted Total
funds funds
Notes
FIXEDASSETS
Tangible assets 668 172
CURRENT ASSETS
Debtors 12 8,781 12,879
Cash at bank and in hand 13 689,175 522,560
697,956 535,439
CREDITORS
Amounts
falling due within one year
14 (73,802) (96,901)
NET CURRENT ASSETS 624, 154 438,538
TOTAL ASSETSLESSC~
LIABILITIES 624,822 438,710
NET ASSETS 624,822 438,710
FUNDS 15
Unrestricted
fimds
624,822 438,710
TOTAL FUNDS 624,822 438,710

2. OTHER TRADING A CTIVITIES
2020 2019
5
Calendars 6/91 5,925
DVD's, materials
and other merchandise
4,127 10,196
10,418 16,121
3. INVESTMENT INCOME
2020 2019
Deposit account interest 2,116 1,140
4. OTHER INCOME
2020 2019
Government
grants
10,582
5. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2020 2019
Independent
examiners
fees
Depreciation
- owned assets
3,649
254
3,800
68

STAFF COSTS
2020 2019
Wages and salaries 74,151 81,074
Trustee remuneration 29,550 19,967
Social security costs (5892) 4,018
Other pension costs L320 1322
99,629 106281

COMPARATIVES F OR THE STATEMENT OF FINANCIAL ACT IVITIES
Unrestricted
funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
418,525
Other trading activities 16,121
Investment
income
1,140
Total 435,786
EXPENDITURE ON
Raising funds 106,803
Charitable
activities
Project costs
Office support 8.other
costs 272,827
115746
Total 494,876
NET INCOME/(EXPENDITURE) (59,090)
RECONCILIATION OF FUNDS
Total funds brought forward 497,800

8. COMPARATIVES F OR THE STATEMENT O FFINANCIAL ACTIVITIES - continued
Unrestricted
funds
TOTAL FUNDS CARRIED FORWARD 438,710
9. PROJECT COSTS
2020 2019
Liaison Oflicer project 3,348 3,384
Se ilok Rehabilitation Centre
Sepilok veterinazy
and
care staff wages 60,050 49,000
Borneo Nature Foundation (BNF) (The Orangutan Tropical Peatland Project) 8,000 20,000
Centre for Orangutan Protection 2,000 6,000
Sabah management
visit
18,180
Camera 375
Wildlife Rescue Unit (WRU) 175,888
73,398 272,827

2020 2019
Wages (excluding
Trustee's remuneration)
Rent and oflice costs
38,774
17,921
51,373
21,985
Insurance 3,511 3,939
Telephone
Postage 8:stationery
Travel
1,907
7,145
986
2,371
15,491
3,372
Bank charges
Independent
examiner's
Legal fees
Depreciation
fees 7,989
3,649
5,319
255
9,824
3,800
3,023
68
(Gain)/Loss
on foreign
exchange
87,456 115447

TANGIBLE FIXE DASSETS
Fixtures
Plant and and Computer
machinery fittings equipment Totals
f
COST
At 1stDecember 2019
Additions
2,936 801 5,612
750
9,349
750
At 30th November 2020 2,936 801 6,362 10,099
DEPRECIATION
At 1stDecember 2019
Charge for year
2,882
13
748
13
5,547
228
9,177
254
At 30th November 2020 2,895 761 5,775 9,431
NET BOOKVALUE
At 30th November 2020 41 40 587 668
At 30th November 2019 54 53 65 172

for the veer ended
DEBTORS:AMOUNTS FALLING DUE~
30th November 2020
ONE YEAR
2020 2019
Gift aid 6/27 9,731
Prepayments 2,554 3,148
8,781 12,879

CREDITORS : AMOUNTS FAL LING DUE WITHIN ONE Y EAR
2020 2019
Social security and other taxes 1,155 1,758
Other creditors 68,847 91,343
Accruals 3,800 3,800
73,802 96,901
MOVEMENT IN FUNDS
Net
At movement At
1.12.19 in funds 30.11.20
Unrestricted funds
General fund 88,710 186,112 274,822
Land purchase fund 350,000 350,000
438,710 186,112 624,822
TOTAL FUNDS 438,710 186,112 624,822
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended
f
in funds
Unrestricted funds
General fund 428,442 (242,330) 186,112
TOTAL FUNDS 428,442 (242,330) 186,112

Net Transfers
At movement between At
1.12.18 in funds funds 30.11.19
f
Unrestricted funds
General fund 497,800 (59,090i (350,000i 88,710
Land purchase fund 350,000 350,000
497,800 (59,090i 438,710
TOTAL FUNDS 497,800 (59,090i 438,710
Comparative
net movement
in funds, included
in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 435,786 (494,876i (59,090i
TOTAL FUNDS 435,786 (494,876i (59,090i
A current year 12 months
and prior y
ear 12months
combined posit
ion is as follows:
Net Transfers
At movement between At
1.12.18 in funds funds 30.11.20
Unrestricted
General fund
Land purchase
funds
fund
497,800 127,022 (350,000i
350,000
274,822
350,000
497,800 127,022 624,822
TOTAL FUNDS 497,800 127,022 624,822

A current yea
follows:
r 12 months
and prior year 12
months
combined
net movement
in fu
nds,
included
in
the above are
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fimd (737706) 127,022
TOTAL FUNDS 864@28 (737'06) 127,022

DETAILED STATEMENT OF FINANCIAL DETAILED STATEMENT OF FINANCIAL ACTIVITIES
for the ear ended 30th November 2020
2020 2019
INCOME AND ENDOWMENTS
Donations
and legacies
Donations
Gift aid
138448
20,624
152,481
26,761
Legacies
Adoptions
income
114,138
132,316
54,968
184,315
405,326 418,525
Other trading activities
Calendars
DVD's, materials
and other
merchandise 6491
4,127
5,925
10,196
10,418 16,121
Investment
income
Deposit account interest
2,116 1,140
Other income
Government
grants
10,582
Total incoming resources 428 442 435 786
EXPENDITURE
Raising donations
and legacies
Adoption
wages (40'/o)
Employer's
NI
Adoption postage and materials
29,667
885
20,621
32,430
1,005
51,895
51,173 85,330
Other trading activities
Trustees'
salaries
Trustees' social security
29,550
753
19,967
1,506
30,303 21,473
Charitable
activities
Wages
Employer's NI
Carried forward
44,484
(7,030)
37,454
48,644
1,507
50,151

DETAILED STATEMENT OF FINANCIAL DETAILED STATEMENT OF FINANCIAL DETAILED STATEMENT OF FINANCIAL AC~S
for the ear ended 30th November 2020
2020 2019
Charitable
activities
Brought forward
Pensions
37,454
1,320
50,151
1/22
Insurance 3,511 3,939
Telephone
Postage and stationery
Travel
1,907
7,145
986
2,371
15,491
3,372
Rent and oflice expenditure 17,921 21,985
COP Projects 2,000 6,000
Sepilok Rehabilitation
Liaison oflicer
Centre 60,050
3,348
49,000
3,384
The Orangutan
Tropical Peatland
Project 8,000 20,000
Sabah management
trip
Camera
18,180
375
WRU 175,888
143,642 371,358
Support costs
Finance
Bank charges 7,989 9,824
Other
Plant and machinery 14 18
Fixtures and fittings
Computer
equipment
13
228
18
32
255
Governance
costs
Independent
examiner's
Legal and professional
fees
fees
3,649
5,319
3,800
3,023
8,968 6,823
Total resources expended 242,330 494,876
Net income/(expenditure) 186,112 (59,090)