| 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 |