| 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) |