OpenCharities

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

2020-12-31-accounts

Reports
Reference and administrative information 1
Trustees'
report
independent
examiner's
report 21
Statement offinancial activities 22
Balance sheet 23
Statement ofcash flows 24
Principal accounting
policies
25
Notes to the accounts 28
Trustees George Duffieid
Ben Goldsmith
India Heathcote
Alice Brudenell-Bruce
Sarah Poulios
Registered office The Old Plough
St. Mary Bourne
Andover
SP116AY
e ste tt s:
conservation-collective.
or
Charity Registration Number 1185925
Auditor Dunkley's
Chartered
Accountants
Woodland's
Grange
Woodland's
Lane
Bradley Stoke
BS324JY
Accountants Trust Accounting Limited
6Trull Farm Buildings
Trull, Tetbury
Gloucestershire
GL8 8SQ
Bankers HSBC UK
2The Promenade
Cheltenham
GLSO 1LR
Solicitors IBBLaw
Capital Court
30Windsor Street
Uxbridge
UB8 1AB

Unrestricted Restricted Total funds
22 October 22 October 22 October
2019to 2019to 2019to
31 31 31
December December December
2020 2020 2020
Notes f
Income from:
Donations
and legacies
1 222,460 596,818 819,278
Total income 222,460 59~6818 819278
Expenditure on:
Promoting and enhancing charitable work 113,840 374,732 461,572
Total expenditure 113,840 374,732 461,572
Net income and net movement in funds 108,620 249,086 357,706
Transfer between funds (102,405) 102,405
Reconciliation offunds
Total funds brought forward at 22 October 2019
Total funds carried forward at 31December 2020 6,215 351,491 357,706
Unrestricted Restricted Total
Notes 2020 2020 2020
f
Current assets
Debtors 1,422 5,391 6,813
Cash at bank and in hand 17,654 435,504 453,158
19,076 440,895 459,971
Liabilities
Creditors: amounts fallin due 1Q
within one year (12,861) (89,904) (102,265)
Net current assets 6,215 351,491 357,706
Total net assets 6,215 351,491 357,706
Funds and reserves
Funds and reserves 6,215 351,491 357,706
Total funds 6,215 351,491 357,706
Year to
31December
2020
Note f
Cash flows from operating activities:
Net cash provided
by operating
activities A 453,158
Change
in cash and cash equivalents
in the year 453,158
Cash and cash equivalents at 31December 2020 B 453,158
Notes to the statement ofcash flows for the period from 22 October 2019to 31
December 2020
A Reconciliation
ofnet income and net
movement in funds to net cash provided by
operating activities
Yearto
31December
2020
Net income and net movement in funds (as per the statement of
financial activities} 357,706
Adjustments
for:
{Increase) in debtors t6,813)
Increase in creditors 102,265
Net cash provided
by operating
activities 453,158
B Analysis ofcash and cash equivalents
2020
Total cash and cash equivalents: Cash at bank and in hand 453,158

Unrestricted Restricted Total funds
22 October 22 October 22 October
2019to 2019to 2019to
31 31 31
December December December
2020 2020 2020
f f
Total: Donations 222,460 596,818 819,278

Promoting and enha ncing
charitable
work
Unrestricted Restricted Total funds
22 October 22October 22 October
2019to 2019to 2019to
31 31 31
December December December
2020 2020 2020
f f f
Charitable donations (note 3) 33,490 228,613 262,103
Expenses (note 4) 79,486 119,119 198,605
Governance costs {note5) 864 864
Total 113,840 347,732 461,572

Total
Unrestricte funds
22
22 October Restricted October
2019to 22October 2019to
31 2019to
December 31December December
2020 2020 2020
Erimitis Campaign —communications, research and legal 21,754 21,754
Archipelagos
—cetacean research
and brochures 4,520 4,520
Ionian Dolphin Project —research 6,338 6,338
iSea —Pick the Alien Campaign 8,143 8,143
Green Tank —European
funding
study 3,054 3,054
Waste Awareness
Action Week
—Paxos 2,944 2,944
IEF - ENALEIA 8,621 8,621
IEF - ARIANA 18,103 18,103
Apricot Centre —Regenerative farming data collection 11,186 11,186
Moor Meadows —Wildlife Wardens 5,000 S,QOO
Till the Coast is Clear —plastic collection 15,000 15,000
Devon Wildlife Trust —beavers 20,000 2Q,OOO
Biome Algae —pilot kelp project 46,000 46,000
DEF - Wildlife wardens 5,000 5,000
DEF - Regenerative
Dartmoor
2,500 2,500
H&l - Bird boxes 7,250 7,250
H&l - Friends ofSound ofJura 15,000 15,000
H&l - Oysters restoration 7,000 7,000
H&I - Saving Scotland's rainforest 7,500 7,500
Smile of Child —shared charitable income 7,700 7,700
Mallorca Preservation
Foundation
4,357 6,000 10,357
Menorca Preservation
Fund
9,380 9,380
Cyclades Preservation
Fund
9.378 9,378
Barbados Environmental
Conservation
Trust 5,801 5,801
Ibiza &Formentera
Preservation
4,574 4,574
Total 33,490 228,613 262,103

Unrestrict
ed
22
October Restricted Total funds
2019to 22 October 2019 22 October
31 to 2019to
December 31December 31December
2020 2020 2020
Salary costs (note 6} 45,867 61,716 107,583
Consultancy fees 19,909 19,909
New foundations' scoping reports 4,119 5,673 9,792
Marketing and websites 5,327 13,767 19,094
Professional fees 20,875 8,605 29,480
Other support costs 674 5,736 6,410
Office expenses 2,624 3,713 6,337
Total 79,486 119,119 198,605
Restricted
Unrestricted 22 October Total funds
22 October 2019to 22October 2019
2019to 31 to
31December December 31December
2020 2020 2020
f f.
Total inspection report
5 Governance costs

Unrestricted Total funds
22 October Restricted 22 October
2019to 22 October 2019to
31 2019to 31
Decernber31 December December
2020 2020 2020
f f
Salaries 43,887 46,695 90,852
Social security 1,024 14152 15176
Pension costs 956 599 1,555
Total 45,867 61,716 107,583

Debtors
Unrestricted Restricted Total
2020 2020 2020
f
Prepayments 350 350
Other debtors 1,422 5,041 6,463
Total debtors 1,422 5,391 6,813
9 Creditors: amounts falling due within one year
Unrestricted Restricted Total
2020 2020 2020
f f
Professional fees 4,695 1,293 5,988
Other creditors 5,041 1,422 6,463
Total creditors 9,736 2,715 12,451
Accruals
Grants payable 72,688 72,688
8,727 8,727
Financial administration 1,800 4,217 6,017
Inspection
report
864 864
Other 461 1,057 1,518
Total accruals 3,125 86,689 89,814
Total creditors and accruals 12,861 89,404 102,265

Restricted Restricted Total
2020 2020 2021
f
Ionian Environment Foundation 18,936 9,052 24,838
Devon Environment Foundation 7,500 7,500
Highlands & Islands Environment Foundation 36,750 36,750
Total grant commitments 63,636 9,052 72,688

Unrestricted Restricted Total funds
22 October 22October 22 October
2019to 2019to 2019to
31 31 31
December December December
2020 2020 2020
f
Analysis of fund movements
Balance brought forward
Income 222,460 596,818 819,278
Promoting and enhancing charitable work (33,490) (228,613) (262,103)
Other expenditure (80,350) (119,119) (198,469)
Transfers (102,405) 102,405
Balance carried forward 6,215 351,491 357,706
Promotin Net Transfer
g and income/ between Total
enhancin expendit funds f fund Total
Total g Other Total ure f s funds
Income charitabl expendit expendit b/f c/f
ework f ure E ure f f f
Unrestricted
CC 222,460 33,490 80,350 113,840 108,620 (102,405) - 6,215
Total
Restricted
(21,832
IEF 98,996 81,177 39,651 120,828 (21,832) )
MAPF 22,222 6,000 6,000 16,222 - 16,222
MEPF
CPF
DEF 162,230 104,686 26,861 131,547 30,683 10,000 - 40,683
HIEF 109,499 36,750 20,404 57,154 52,345 10,000 - 62,345
LEF 35,110 8,662 8,662 26,448 10,795 - 37,243
BECT 530 616 616 (86) (86)
PET 53,680 22,853 22,853 30,827 12,356 - 43,183
IPF 55,355 46 46 55,309 - 55,309
SVG 59,196 26 26 59,170 3,754 - 62,924
New funds
2021 55,500 - 55,500
Total 351,49
restricted 596,818 228,613 119,119 347,732 249,086 102,405 - 1
357,70
Total 819,278 262,103 199,469 461,572 357,706 6