| and Los | ses) | ||||
|---|---|---|---|---|---|
| Total | Total | ||||
| Unrestricted | Restricted | 2021 | 2020 | ||
| Note | f | f | |||
| Income and Endowments | from: | ||||
| Donations and legacies |
58,789 | 755,564 | 814,353 | 327,983 | |
| Charitable activities |
2,554 | 2,554 | 7,477 | ||
| Other trading activities | 71,997 | 325 | 72,322 | 72,]04 | |
| Investment income |
685 | 685 | 761 | ||
| Other income | 12 | ||||
| Total Income | 134025 | 733889 | 889914 | 400,337 | |
| Expenditure on: |
|||||
| Raising funds Charitable activities |
6 | (50) ~97 136 |
398976 | (50) ~496112 |
~231400 |
| Total Expenditure | 97 186 | ~(398,976 | ~496, 762 | ~233 400 | |
| Net income Transfers between funds |
36,839 3390 |
356,913 ~3390 |
393,752 | 176,937 | |
| Net movement in funds |
40,229 | 353,523 | 393,752 | 176,937 | |
| Reconciliation offunds | |||||
| Total funds brought forward |
DD 632 | 313786 | 396418 | 219481 | |
| Total funds carried forward | 16 | 120861 | 6693D9 | 79D 170 | 396.'118 |
| Balance Sheet as at | 31March 20 | 21 | |||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Note | |||||
| Fixed assets | |||||
| Tangible assets | 10 | 7,620 | 11,928 | ||
| Current assets | |||||
| Stocks | 11 | 3,225 | 4,392 | ||
| Debtors | 12 | 2,299 | 1,549 | ||
| Cash at bank | and in hand | 13 | 705031 | 384811 | |
| 790,555 | 390,752 | ||||
| Creditors: Amounts | falling due within one year | 14 | ~80D5 | ~6262 | |
| Net current | assets | 782,550 | 384,490 | ||
| Net assets | 790,170 | 396,418 | |||
| Funds ofthe | charity: | ||||
| Restricted income funds | |||||
| Restricted funds | 16 | 669,309 | 315,786 | ||
| Unrestricted | income | funds | |||
| Unrestricted | funds | 120,861 | 80,632 | ||
| Total funds | 16 | 790,170 | 396,418 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| funds | Restricted | Total | |||||
| General | funds | funds | |||||
| Donations and |
legacies; | ||||||
| Donations from |
individuals | 2,738 | 22,738 | 25,476 | |||
| Legacies | 5,000 | 5,000 | |||||
| Gift aid reclaimed | 2,000 | 125 | 2,125 | ||||
| Grants, including | capital grants; | ||||||
| Government | grants | 23,741 | 174,041 | 197,782 | |||
| Grants from other charities | 30,310 | 553,660 | 583,970 | ||||
| Total for 2021 | 58,789 | 755,564 | 814,353 | ||||
| Total for 2020 | 8,305 | 319,678 | 327,983 | ||||
| 4 | Income from | other trading | activities | ||||
| Unrestricted | |||||||
| funds | Restricted | Total | |||||
| General | funds | funds | |||||
| Trading income; | |||||||
| Sales ofgoods | and services | 71,997 | 325 | 72,322 | |||
| Total for 2021 | 71,997 | 325 | 72,322 | ||||
| Total for 2020 | 27,557 | 44,547 | 72,104 |
| Unrestricted | ||||
|---|---|---|---|---|
| funds | Total | |||
| General | funds | |||
| Interest receivable | and similar income; | |||
| Interest receivable on bank deposits | 685 | 685 | ||
| Total for 2021 | 685 | 685 | ||
| Total for 2020 | 761 | 761 |
| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| feeds | Restricted | Total | ||||||
| Note | General | funds | fundsf | |||||
| Enhance Boumemouth | Parks &Green | |||||||
| Spaces | 67,622 | 268,954 | 336,576 | |||||
| Depreciation, | amortisation | and other | ||||||
| similar costs | 558 | 3,750 | 4,308 | |||||
| StafFcosts | 28 | 956 | 126,272 | 155P28 | ||||
| Total for2021 | 97 | 136 | 398976 | 496,112 | ||||
| Total for 2020 | 27376 | 2D4D3D | 231,400 |
| 8 Staffcosts The aggregate payroll costs were as follows: |
||
|---|---|---|
| 2021 | 2020f | |
| Staffcosts during the year were: | ||
| Wages and salaries | 140,823 | 92,008 |
| Social security costs | 7,456 | |
| Pension costs | 6 949 | 4,535 |
| 155,228 | 96,543 |
| the year expressed as full | time equ | ivalents was as follows: |
|||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| No | No | ||||||
| Average number ofemployees | |||||||
| No employee received emoluments |
ofmore than 860,000 during the year. | ||||||
| 9 Taxation |
|||||||
| The charity is aregistered | charity | and is therefore exempt from taxation. | |||||
| 10 Tangible fixed assets | |||||||
| Furniture | and | ||||||
| equipment | Total | ||||||
| Cost | |||||||
| At 1 April 2020 | 18,336 | 18,336 | |||||
| At 31March 2021 | 18336 | 18 | 336 | ||||
| Depreciation | |||||||
| At 1 April 2020 | 6,408 | 6,408 | |||||
| Charge for the year | 4,308 | 4,308 | |||||
| At 31March 2021 | 10716 | 1D716 | |||||
| Net book value | |||||||
| At 31March 2021 | 7620 | 762D | |||||
| At 31March 2020 | 11,928 | 11,928 | |||||
| 11Stock | |||||||
| 2021 | 2020 | ||||||
| 8 | |||||||
| Stocks | 3.223 | 4 | 332 | ||||
| 12 Debtors | |||||||
| 2021 | 2020 | ||||||
| 8 | |||||||
| Trade debtors | 1,706 | 821 | |||||
| Prepayments | 593 | ||||||
| Accmed income | 602 | ||||||
| 2,299 | 1,423 |
| 13 C | ash and cash equivalents | ||
|---|---|---|---|
| 2021 | 2020 | ||
| 8 | |||
| Cash | at bank | 785,031 | 384,158 |
| Other | cash and cash equivalents | 653 | |
| 383831 | 384811 |
| 14 Cr | editors: | am | ounts | falling due within oae year | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| 8 | ||||||
| Trade | creditors | 1,686 | 719 | |||
| Other | taxation | and | social | security | 3,593 | 2,639 |
| Other | creditors | 2 726 | 2,904 | |||
| 8,005 | 6,262 |
| 16 Funds | |||||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance atI | Incoming | Resources | 31March | ||||
| April 2020 | resources f |
expended | Transfers f |
2021 | |||
| Unrestricted funds |
|||||||
| General | |||||||
| General | 80,632 | 134,025 | (97,186) | 3,390 | 120,861 | ||
| Restricted funds | |||||||
| Aviary | 165,613 | 12$,540 | (24,733) | (103) | 269,317 | ||
| Hengistbury | Head | 822 | 2,267 | (3) | 3,086 | ||
| Dogdrink | 4,491 | 1,653 | (5,811) | 333 | |||
| Parks in Mind | 5,240 | 38,486 | (26,168) | 17,558 | |||
| Kingfisher Bain Visitor | |||||||
| Centre | 14,190 | (14,190) | |||||
| Salaries | 29,370 | (24,047) | 12,477 | 17,800 | |||
| Future Parks | Accelerator | 38,1$6 | 451,199 | (208,621) | (10,540) | 270,224 | |
| Contactless Donations Trial |
42,060 | 21,336 | (24,777) | (12,500) | 26,119 | ||
| Climate Change Project |
1,630 | 2,085 | (117) | 3,598 | |||
| Winton Cafe | Equipment | 7,584 | (1,213) | 6,371 | |||
| Winton Park | 6,600 | (6,600) | |||||
| Play Parks Pilot Parks |
100,297 10,025 |
(61,258) ~0757 |
13996 | 39,039 15864 |
|||
| Total restricted | funds | 315.786 | 755,888 | ~398,975 | ~3390 | 669309 | |
| Total funds | 396,418 | 889913 | ~496161 | 790 170 |
| Unrestricted | Funds | ||
|---|---|---|---|
| Total | Total | ||
| Unrestricted | Unrestricted | ||
| Funds | Funds | ||
| 2021 | 2020 | ||
| K | |||
| Income and Endowments | from: | ||
| Donations and legacies |
58,789 | 8,305 | |
| Charitable activities |
2,554 | ||
| Other trading activities | 71,997 | 27,557 | |
| Investment income |
685 | 761 | |
| Other income | 12 | ||
| Total income | 134023 | 36,635 | |
| Expenditure on: |
|||
| Raising funds Charitable activities |
(50) ~707, 136 |
~27,370 | |
| Total expenditure | ~97 1116 | ~27 370 | |
| Net income Transfers between funds |
36,839 3390 |
9,265 ~38,221 |
|
| Net movement in funds |
40,229 | (28,956) | |
| Reconciliation offunds | |||
| Total funds brought forward | 8D632 | ID9 308 | |
| Total funds carried forward | 120861 | 8D 632 |
| Restricted | Funds | ||
|---|---|---|---|
| Total | Total | ||
| Restricted | Restricted | ||
| Funds | Funds | ||
| 2021 | 2020 | ||
| Income and Endowments | from: | ||
| Donations and legacies |
755,564 | 319,678 | |
| Charitable activities |
7,477 | ||
| Other trading activities | 325 | 44 547 | |
| Total income | 755,889 | 371,702 | |
| Expenditure on: |
|||
| Charitable activities |
~398976 | ~206 13313 | |
| Total expenditure | ~398976 | ~204,050 | |
| Net income Transfers between funds |
356,913 ~3390 |
167,672 38221 |
|
| Net movement in funds |
353,523 | 205,893 | |
| Reconciliation offunds |
|||
| Total funds brought forward |
315,786 | 109893 | |
| Total funds carried forward | 669309 | 315786 |