OpenCharities

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

2021-03-31-accounts

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