OpenCharities

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

2022-03-31-accounts

FOREWORDFROMTHECHAIR,ANGELASWARBRICKw.c.covconmmemmemmsrsemmmssssscssivsssssissssssssesssssssssssssssess2
OVERVIEWFROMTHECHIEFEXECUTIVE,SARAHJANECHIMBWANDIRA...........A
—3
STRATEGICREPORTwtssveiensusssssssenssascesssisesrsssisstississsssssaons
isasassaesontsssesasesasssssass sasssnmsns sasesnssss sdrissas assscissi4
LEGALANDADMINISTRATIVEINFORMATION..cerccrrserrnissreneniinseer
ersransass
bresARRnAre22
STRUCTURE,GOVERNANCEANDMANAGEMENT«riverine
sassssstsssssisssssisnsesiss23
ORGANISATIONALSTRUCTUREANDOVERVIEWwvevsvvrrmmesmissmmmmnisssmmsssssssssssssssssssisissesssssasasssssrisssssisiss24
INDEPENDENTAUDITOR'SREPORTTOTHEMEMBERSOFSURREYWILDLIFETRUST.......curn.25
CONSOLIDATEDSTATEMENTOFFINANCIALACTIVITIESINCORPORATINGANINCOMEAND
EXPENDITUREACCOUNT...cccormamrnnrinrennssevesesea
aresestasee
EASELS
RORERARERSRR
BALANCESHEETSw.covisimisrmmmassnsmmsssonssssransCera
EAEAERAARS
AARSERRASERSSRA
mere
CONSOLIDATEDCASHFLOWSTATEMENT
NOTESTOTHEFINANCIALSTATEMENTS...otsmcnnimimmmrsmrsssssassasssssissmsssssssssssssssssassesssssassossasrsssrsssessiins

GerryBacon Treasurer
NickBaxter Vice-Chair
AndrewBeattie
AbigailChicken {appointed 28.9.2021)
JasonGaskell
ChristineHoward
PeterSmith
PeterSutton
AngelaSwarbrick Chair
StephanieTodd (appointed 28.9.2021)}
MarkTurner
PamWhyman
TheTrustLeadershipTeam
SarahJaneChimbwandira ChiefExecutive
AimeeClarke DirectorofPeopleEngagement
JamesHerd DirectorofReservesManagement
AndrewJamieson DirectorofPartnershipandProjectDevelopment
CatherineRoberts DirectorofHumanResourcesandSupportServices
RogerWild DirectorofFinance
RogerWild DirectorofFinance
Company Secretary RogerWild
Registered Office SchoolLang,Pirbright,
Woking,Surrey,GU24OJIN
Auditor SafferyChampnessLLP,71QueenVictoriaStreet,London,EC4V4BE
Bankers BankofScotland,StAndrewSquare,Edinburgh,EH22YR
Website www.surreywildlifetrust.org

Note Unrestricted Unrestricted Restricted Total Total
Funds Funds 2022 2021
Incomefrom: £ £ £ £
Donations,legacies&
membership 2 2,088,812 1,602,022 3,690,834 1,564,482
Charitableactivities: 3
Conservationpartnerships& projects 1,200,051 391,789 1,591,840 1,227,257
Reservesmanagement 1,636,842 68,728 1,705,570 1,491,157
Empoweringpeople& communities 204,074 10,000 214,074 175,737
Othertradingactivities 4 58,522 - 58,522 632,917
Investments
Total
©
29,180
5,217,481

re
~
2,072,539
Tyme
29,180
7,290,020
Lev
45,058
5,136,608
Dino
Expenditureon:
Raisingfunds 6 733,589 - 733,589 1,174,986
Charitableactivities: 7
Conservationpartnerships& projects 1,450,142 403,139 1,853,281 1,465,446
Reservesmanagement 1,634,376 176,485 1,810,871 1,432,120
Empoweringpeople& communities
Total
© 748,125
4,566,232
13,451
593,085
761,576
5,159,317
634,960
4,707,512
Netgains/{losses)oninvestments (29,807) - (29,807) (40,438)
Netincome 621,442 1,479,454 2,100,896 388,658
Transfersbetweenfunds.
Netmovementinfunds
TT (81,530)

539,912
81,530
1,560,984
-
2,100,896
-
388,658
Fundsbroughtforwardat'1April 5,171,584 1,747,544 6,919,128 6,530,470
Fundscarriedforwardat31March 5,711,496 3,308,528 9,020,024 6,919,128

Group Charity Charity
Note 2022 2021 2022 2021
£ f £ £
FIXEDASSETS
Heritageassets
Tangibleassets
Investments
2,000,645
1,653,503
1,672,000
5,326,148
638,535
1,572,146
1,656,000
3,866,681
2,000,645
1,653,503
1,672,004
5,326,152
638,535
1,572,146
1,656,004
3,866,685
CURRENTASSETS
Stocks
Debtors
Investments
Cashat’bankandinhand
136,907
1,981,782
170,000
1,889,688
4,178,377
143,537
1,742,317
510,000
1,651,348
4,047,202
136,907
2,000,624
170,000
1,725,015
4,032,546
143,537
1,544,458
510,000
1,625,477
3,823,472
Lesscreditorsduewithinoneyear 19 483,113 985,284 418,287 881,773
NETCURRENTASSETS 3,695,264 3,061,918 3,614,259 2,941,699
Totalassetslesscurrentliabilities 9,021,412 6,928,599 8,940,411 6,808,384
Lesscreditorsdueinmorethanoneyear 20 1,388 9,471 1,388 9,471
NETASSETS 9,020,024 6,919,128 8,939,023 6,798,913
Representedby:
Restrictedfunds
Designatedfunds
Freereserves
21
22
3,308,528
4,405,107
1,306,389
1,747,544
4,016,651
1,154,933
3,308,526
4,405,107
1,225,390
1,747,544
4,016,651
1,034,718
TOTALFUNDS 9,020,024 6,919,128 8,939,023 6,798,913

Note 2022 2021
£ £
Cashflowsfromoperatingactivities:
Netcashprovidedbyoperatingactivities 24 671,739 487,522
Cashflowsfrominvestingactivities:
Interestandrentfrominvestments
Interestpaid
Purchase
offixedassetinvestments
29,180
(814)
(1,641,778)
45,058
(2,437)
(1,165,170)
Proceedsonsaleoftangiblefixedassets
Paymentstoacquireheritageassets
Proceedsonsaleoffixedassetinvestments
2,600
(562,110)
1,595,971
16,579
-
838,732
Paymentstoacquiretangiblefixedassets
Netcashflowsusedininvestingactivities
~ (178,151)
(755,102)
(40,023)
©(307,261)
Cashflowsfromfinancingactivities:
Capitalelement
ofhirepurchasepayments
Netcashflowsusedinfinancingactivities
(18,295)
(18,295)
{36,508}
©(36,508)
Changeincashandcashequivalentsintheyear (101,658) 143,753
Cashandcashequivalentsatthestartoftheyear
Cashandcashequivalentsattheendoftheyear
2,161,348
242,059,690
2,017,595
~2,161,348

Unrestricted Restricted Total Unrestricted Restricted Total
Donations,legaciesand £ £ 2022
£
£ £ 2021
£
membership
Donations
Legacies
Memberships
Grants
202,660
599,141
1,277,061
9,950
2,088,812
1,602,022
1,602,022

-
-
-
1,804,682
599,141
1,277,061
8,950
3,690,834
110,674
163,930
1,208,909
29,030
1,512,543
44,739
7,200
51,939

-
-

155,413
163,930
1,208,909
36,230
1,564,482

Unrestricted Restricted Total Unrestricted Restricted Total
£
Conservationpartnerships& projects
£ 2022
£
£ £ 2021
£
Consultancy
Grants
Other
1,186,412
12,679
960
1,200,051
——
128,135
1,314,547
254,695
267,374
8,959
9,919
391,789
1,591,840
mrt
734,782
97,212
-
831,994
OTT
112,093
272,458
10,712
395,263
390808
846,875
369,670
10,712
1,227,257
Lel),207
Reservesmanagement
Grants
Other
1,407,630
229,212
1,636,842
—_—
54,351
14,377
68,728
TTT
1,461,981
243,589
1,705,570
erent
1,173,912
228,382
1,402,294

Seen
84,182
4,681
88,863

0000s
1,258,094
233,063
1,491,157
1AS1157
Empoweringpeople& communities
Fees
Grants
Other
184,057
19,892
125
204,074
-
10,000
-
10,000
184,057
29,892
125
214,074
38,597
123,885
-
162,482
-
13,255
-
13,255
38,597
137,140
-
175,737

RITABLEACTIVITIES- continued
3.ANALYSISOFINCOME- CHA 2022 2021
CoasttoCapital
EnvironmentAgency
HeritageLotteryFund
JobRetentionScheme
NaturalEngland
RuralPaymentsAgency
SurreyCountyCouncil
TescoGroundwork
Affinitywater
TheWildlifeTrusts
£
48,340
115,195
54,352
54,013
939,771
475,765
62,000
20,000
1,769,436
£
162,035
49,567
118,100
363,428
575,233
552,389
13,200
495
4,000
11,623
1,850,070

Unrestricted Restricted Total Unrestricted Restricted Total
2022 2021
Saleofwoodproducts
Othertradingactivities
PropertyIncome
Grants
£
-
25,234
33,050
238
58,522
£ -
-
-
-
-
£
25,234
33,050
238
58,522
-



£
482,787
77,167
48,936
24,027
632,917
£
482,787
77,167
48,936
24,027
632,917

2022 2021
£ £
Income 1,111,764
650,668
Costofsales 97,989
96,966
Grossprofit 1,013,775 553,702
Expenditure 739,526
431,017
Profitbeforetaxation 274,249 122,685
Taxationonprofit -
-
Profitaftertaxandfortheyear 274,249
122,685
Giftaidtoparentcharity 280,000
193,311
Profitretainedfortheyear (5,751)
(70,626)
Netassetsrepresentedby:
Sharecapital 1 1
Profitandlossaccount 66,934 72,685
66,935 72,686
SurreyWildlifeTrustowns100%ofthesharecapitalofNorburyParkWood Products Limitedwhichoperated
asawmillthatmanufacturedandsoldwoodproductsundertheTrust'scontractwith
InagreementwithSurreyCountyCouncilthebusinesswasclosedon5 May2021.Its
SurreyCountyCouncil.
resultsfrom1 April2020
untilclosureareincludedin-theresultsfortheyear-ended31March2021.
Arrangementsareinplacetodonateeachyearbygiftaidthecompany'staxablesurplusincometoSurrey
WildlifeTrust.
InJuly2021SurreyWildlife Trustresolvedtowindupthecompanyvoluntarily
andappointedMenziesLLP
asliquidators.
Itsresultsfortheyearandnetassets.at31Marchwere:
2022 2021
£ £
Income - 445,844
Costofsales - 157,840
Grossprofit
Expenditure
-
-
288,004
258,421
Profit/{Loss)beforetax - 29,583
Taxationonprofit - 5,621
Profit/(Loss)aftertaxandfortheyear . 29,583
Giftaidtoparentcharity 33,000 -
Profit/(Loss)retainedfortheyear (33,000)
29,583

Netassetsrepresentedby:
Sharecapital
Profitandlossaccount
1
14,528
14,529
1
14,528
14,529
1
47,528
47,529
SurreyWildlifeTrustowns100%ofthesharecapitalofSWTEnterprisesLimited whichsold woodproducts.
TheseactivitiesceasedinDecember2020andthecompanyisnowdormant.
Itsresultsfortheyearandnetassetsat31Marchwere:
2022 2021
£ £
Income = 36,943
Costofsales - 16,839
Grossprofit - 20,104
Expenditure
Profitbeforetaxation
-
-
20,104
-
Taxationonprofit
Profitaftertaxandfortheyear
-
-
-
-
Giftaidtoparentcharity
Profit/(Loss)retainedfortheyear
-
-
1,121
(1,121)
Netassetsrepresentedby:
Sharecapital
Profitandlossaccount
2
-
2
-
2 2

Direct Support Total Direct Support Total
Costs Costs 2022 Costs Costs 2021
£ £ £ £ £ £
Donations& legacies 76,916 25,534 102,450 84,417 27,055 111,472
Membership 486,648 59,048 545,696 291,324 40,583 331,907
Othertradingactivities 69,483 15,960 85,443 609,858 121,749 731,607
633,047 100,542 733,589 985,599 189,387 1,174,586

Direct Support Total Direct Support Total
Costs Costs 2022 Costs Costs 2021
£ £ £ £ £ £
Conservationptr.& projects 1,427,773 425,508 1,853,281 1,194,894 270,552 1,465,446
Reservesmanagement 1,558,718 252,153. 1,810,871 1,148,041 284,079 1,432,120
Empoweringpeople 556,702 204,874 761,576 486,157 148,803 634,960
3,543,193 882,535 4,425,728 2,829,092 703,434 3,532,526

Raising Charitable Total Raising Charitable Total
Funds Activities 2022 Funds Activities 2021
£ £ £ £ £ £
Generalmanagement 20,747 182,111 202,858 41,722 154,968 196,690
Finance,HR,ITandfacilities 47,133 413,727 460,860 93,595 347,640 441,235
Marketing,communications 10,986 96,434 107,420 25,435 94,473 119,908
Researchandmonitoring 8,923 78,321 87,244
Governance 12,753 111,942 124,695 28,635 106,353 134,988
100,542 882,535 983,077 189,387 703,434 892,821
9.TOTALRESOURCESEXPENDED
2022 2021
£ £
Theresultfortheyearisstatedaftercharging:
Depreciationonownedtangibleandintangibleassets 81,286 88,096
Depreciationonassetsunderhirepurchaseagreements 15,508 17,273
Operatingleasesrentals- vehicles 31,130 34,692
Operatingleasesrentals- landandbuildings 105,369 104,913
Hirepurchaseinterest 814 2,437
Auditors’remuneration- auditservices 22,600 20,605
-otherservices 1,750 8,335

2022 2021
£ £
Salariesandwages
Socialsecuritycosts
2,372,860
212,530
2,286,423
216,023
Pensioncontributions 116,175 163,976
2,701,565 2,666,422
umberof employeeswhoseemolumentsexceeded £60,000intheyearwas:
2022 2021
£60,000 - £70,000 1 -
£70,001 - £80,000 1 1

Group
2022 2021
Theaveragestaffemployedduringtheyear
calculatedona headcountbasis 102 1.00
Theaveragenumberofstaffemployedduringtheyear,calculatedon afulltimeequivalentbasi swas:
Group
2022 2021
Conservationpartnerships& projects 27 21
Donations 2 2
Empoweringpeople& communities 13 13
Reservesmanagement
Membership
16
4
18
3
Othertradingactivites 1 10
Supportservicesincludingresearch& monitoring
Total
14
77
12
79

NatureReserves
COST
2022
£
2021
£
Asat1 April
Additions
Asat31March
2,000,645
638,535
1,362,110
638,535
638535

-
DateReserve
1965BayPond
1970BagmoorCommon
1972NowerWood
1974WallisWood
1981ThundryMeadows
1987ColekitchenDown
1987VannLake
1987Underdown
1988ThorpeHayMeadow
1992VannLakeWood
2000FirTreeCopse
2000WhippetsCant.
2000Dawcombe
2001GraemeHendryWood
2002TheForest
2002QuarryHangers
2002Candy'sCopse
2002SeccombesWood
2002DoddsField
2003PapercourtMeadows
2003PapercourtLock
2003GloversPond
2003LandnrBacksideCom’
PublicAccess
Closed
Open
Closed
Open
Open
Open
ByPermit
Open
Open
Open
Open
Closed
ByPermit
Open
Open
Open
Open
Open
Closed
Open
Open
Open
Open

£
Donated
3,000
22,000
Donated
25,000
6,000
56,771
Donated
35,591
3,000
22,065
Donated
Donated
14,295
69,321
70,582
4,648
Donated
40,000
Donated
97,465
27,484
12,000
Size(Ha)
7
14


Habitat
Lake,alderswamp& flowermeadow
Openheath& mixedwoodland
Mixedwoodland
Oak& hazelwoodland
Unimprovedwetgrassland
Unimprovedchalkgrassland
Openwater
Mixedwoodland
Unimprovedgrassland
Mixedwoodland
Oak,ash& hazelwoodland
Oak;ash& hazelwoodland
Chalkgrassland& scrub
Deciduouswoodland
Mixedwoodland
Unimprovedchalkgrassland& scrub
Hazelcoppicewithstandards
Mixedwoodland
Improvedgrassland
Openwater& reedbed
Wetgrassland
Lowlandheathland
Grassland
2004LandatCompton
2004NewdigateBrickworks
2004MiddlebriarsWood
2006PucksOakBarnGard'n
Open
Open
Open
Open
Donated
Donated
Donated
2,341
Grassland,mixedwoodland
Woodland,grassland,marsh
Mixedwoodland
Barn& orchard
&pond
&water
2006SpeynesMere Open 12,545 Grassland
2008FraserDown
2009TheBirches
2009ManorFarm
2012PriestHill
Open
Open
Open
Open
97,037
17,390
Donated
Donated
Chalkgrasstand& scrub
Hazelcoppicewithstandards
Reversiontograssland& wet
Chalkgrassland

grassland
2022PewleyMeadow
Total
Open 1,362,110
2,000,645
Chalkgrassland

Deposits
UKGov't maturing Cashand
Treasury aftersix cash Subsidiary
Bonds months equivalents Group companies Charity
£ £ £ £ £ £
At1 April2021
Additions
Disposals
Fairvalueadjustments
At 31March2022
952,580
861,778
(952,580)
(29,807)
831,971
-
780,000
-
-
780,000
703,420
-
(643,391)
-
60,029
1,656,000
1,641,778
(1,595,971)
(29,807)
1,672,000
4
-
-
-
4.
1,656,004
1,641,778
(1,595,971)
(29,807)
1,672,004
Proportion
Countryof ofOrdinary
Name
SWTEnterprisesLimited(Company
registrationnumber02808025)
Activity
Dormant
incorpora-
tion
England&
Wales
share
capitalheld
100%
Ordinary
sharesheld
2
NorburyParkWoodProductsLimited
{Companyregistrationnumber04375855)
InMembers'Voluntary
Liquidation
England&
Wales
100% 1
SWTEcologyServicesLimited(Company
registrationnumber11034197)
Ecologicalconsulting
services
England&
Wales
100% 1

Group Charity
2022 2021 2022 2021
Finished
Livestock
goodsforresale
£
16,112
120,795
f
14,606
128,931
£
16,112
120,795
£
14,606
128,931
136,907 143,537 136,907 143,537

17.DEBTORS
Group Charity
2022 2021 2022 2021
£ £ £ £
Amountsowedbygroupundertakings
Tradedebtors
Giftaidrecoverable
-
313,441
245,913
-
260,582
18,600


233,654
98,628
245,913
18,033
88,993
18,600
Accruedincome
Other debtorsandprepayments
1,389,051
33,377
1,981,782
1,413,687
49,438
1,742,317


1,389,051
33,378
2,000,624
1,373,765
45,067
1,544,458
18.INVESTMENTS Group Charity
2022 2021 2022 2021
£ £ £ £
Investmentsin-cashandcashequivalents 170,000
170,000
510,000
510,000

170,000
170,000
510,000
510,000
19.CREDITORSDUEWITHINONEYEAR Group Charity
2022 2021 2022 2021
£ £ £ £
Amountsowed
togroupundertaking
Tradecreditors
Taxationand.socialsecurity’
Othercreditors
Accruals
Deferredincome
-
82,123
84,062
30,080
248,456
38,392
483,113
262,804
75,736
30,363
250,970
365,411
085,284
-





-
78,962
84,062
30,080
192,741
32,442
418,287
16,861
232,557
69,738
37,236
178,003
347,378
881,773
Group Charity
2022 2021 2022 2021
£ £ £ £
Deferredincome
Releasedduring
Deferredduring
Deferredincome
broughtforward
theyear
theyear
carriedforward
365,411
(365,411)
38,392
38,392
155,182
(64,879)
275,108
365,411
347,378
(347,378)
32,442
32,442
155,182
(64,879)
257,075
347,378

Group Group Charity Charity
2022 2021 2022 2021
£ £ £ £
Amountsdueunderhirepurchaseagreements 1,388 9,471 1,388 9,471
1,388 9,471 1,388 9,471
21,RESTRICTEDFUNDS
GROUPANDPARENTCHARITY
Balanceat
Balanceat Transfersin 31March
1 April2021 Income Expenditure /(out) 2022
£ £ £ £ £
PewleyMeadow - 1,508,046 (39,477) 100,000 1,568,569
PriestsHill 406,212 - (8,142) - 398,070
HedgerowHeritage 387,278 5,001 (62,556) 10,000 339,723
SurreyBIC 178,356 119,685 (117,848) 45,180 225,373
NaturallyRicherSurrey
FraserDown
154,985
96,640
70,340
-
(58,546)
-
-
-
166,779
96,640
Wey,MoleandEdenCatchmentPart'ships 85,024 89,257 (83,649) - 90,632
NatureReserves& Projects 40,335 65,314 (10,791) (5,025) 89,833
TreasureChest 57,930 10 - - 57,940
SurreyWildlifeAtlases 50,512 3,839 464 - 54,815
Bees,Bug andButterflies 38,146 25,403 (11,496) - 52,053
HeathlarnidRestoration 115,086 - - (69,625) 45,461
SurreyNaturePartnership 5,599 37,777 {9,860) 1,000 34,516
WestfieldCommon 12,456 14,377 (3,070) - 23,763
ElizabethMcAlmontReserve 21,694 - - - 21,694
TheBirches 17,390 - - - 17,390
CarbonNetZero 10,000 10,000 (5,800) - 14,200
TeamWilder:CommunitiesProject - 10,000 - - 10,000
GrazingGreenChallenge Fund
NaturalEnvironm'tInvestm'tReadiness.Fur
69,900
-
54,351
59,139
(123,175)
(59,139)
-
-
1,076
-
1,747,544 2,072,539 (593,085) 81,530 3,308,528
Balanceat
Balanceat Transfersin 31March
GROUPAND.PARENTCHARITY 1April2020 Income Expenditure /(out) 2021
PriestHill £
416,062
£
250
f
(10,100)
£
-
£
406,212
HedgerowHeritage 428,087 17,060 (67,868) 10,000 387,279
SurreyBIC 152,751 119,005 (107,585) 14,185 178,356
NaturallyRicherSurrey
HeathlandRestoration
79,946
154,663
165,035
-
(169,021)
-
79,026
(39,577)
154,986
115,086
FraserDown
Wey,MoleandEdenCatchmentPart'rships
96,640
110,594
-
-
-
(96,324)
-
-
96,640
85,024

GROUPANDPARENTCHARITY- continued
Balanceat
Balanceat Transfersin 31March
1April2020
£
Income
£
Expenditure
£
/(out)
£
2021
£
GrazingGreenChallengeFund
TreasureChest
SurreyWildlifeAtlases
NatureReserves& Projects
Bees,BugsandButterflies
ElizabethMcAlmontReserve
TheBirches
TheForest
CarbonNetZero
SurreyNaturePartnership
Covid-19transitiongrant
-
-
34,472
31,895
44,081
23,319
17,390
10,817
-
6,991
-
1,638,225
-
1,332
2,352
-
20,162
{2,525)
-
-
10,000
-
48,900
549,320
-
-
-
(18,976)
(16)
-
-
-
-
(6,331)
(48,900)
(511,433)
-
26,081
-
5,898
(26,081)
-
-
-
-
-
-
71,432
69,900
57,930
50,512
41,976
38,146
21,694
17,390
10,817
10,000
5,596
1,747,544










-

22.DESIGNATEDFUNDS
GROUPANDPARENTCHARITY Balanceat Transfersin Balanceat
31March
HeritageAssets
CapitalExpenditureFund
StrategicProjectsandinvestmentFund
Tangible& IntangibleFixedAssetsFund
PirbrightRefurbishmentFund
1April2021
£
524,505
66,000
940,000
1,572,146
310,000
Income
£
101,992
Expenditure
£
(46,000)
(156,000)
(96,790)
(2,053)
/(out)
£
25,000
535,624
76,155
(76,155)
2022
£
524,505
45,000
1,319,624
1,653,503
231,792
ReservesManagementRestorationFund 160,000 160,000
EmpoweringPeopleFund 26,683 26,683
Post-Covid-19TransitionFund 604,000
4,016,651
128,675 (300,843) (160,000)
560,624
444,000
4,405,107
GROUPANDPARENTCHARITY Balanceat1 Transfersin Balanceat31
April2020 Income Expenditure /(out) March2021
£ £ £ £ f
Tangible& intangiblefixedassetsfund 1,669,088 40,023 (136,965) 1,572,146
Strategicprojectsandinvestmentfund 926,000 14,000 940,000
Covid-19workingcapitalfund 350,000 254,000 604,000
Heritageassetsfund 524,505 524,505
Pirbrightrefurbishmentfund
Capitalexpenditurefund
450,000
80,000
(14,000) (140,000) 310,000
66,000
3,999,593 308,023 (150,965) (140,000) 4,016,651

Unrestricted Restricted Total Unrestricted Restricted: Total
Funds Funds 2022 Funds Funds 2021
£ £ £ £ £ £
Heritageassets
524,505
Tangiblefixedassets
1,653,503
Fixedassetinvestments
1,672,000
Netcurrentassets
1,862,876
1,476,140
1,832,388
2,000,645
1,653,503
1,672,000
3,695,264
524,505
1,572,146
1,250,000
1,834,404
114,030
406,000
1,227,514
638,535
1,572,146
1,656,000
3,061,918
Creditorsdueaftermore
thanoneyear
{1,388)
5,711,496
3,308,528 (1,388)
9,020,024
(9,471)
5,171,584
1,747,544 (9,471)
6,919,128
24.NOTESTOTHEGROUPCASHFLOWSTATEMENT
i)Reconciliationofnetincomingresources tonetcash inflowfromoperatingactivities:
2022 2021
£ £
Netincomefortheyear 2,100,896 388,659
Adjustmentsfor:
Interestandrentoninvestments
Interestpayable
{Gains)/lossesoninvestments
Depreciation
(Profit)/Lossondisposaloftangiblefixedassets
DonationinkindreceivedfortheacquisitionofHeritage
(Increase)/ decreaseinstocks
(Increase)/ decreaseindebtors
Increase/ (decrease)increditors
Assets (29,180)
814
29,807
96,794
(2,600)
(800,000)
6,630
(239,465)
(491,957)
(45,058)
2,437
40,438
105,369
15,017
115,622
228,950
(363,912)
Netcashprovidedbyoperatingactivities 671,739 487,522
ii)Analysisofcashandcashequivalents:
CashinHand
Noticedeposits{lessthan3 months)
Investmentsmaturinginlessthan6 months
597,931
1,291,759
170,000
2,059,690
357,801
1,293,547
510,000
2,161,348
25.ANALYSISOFCHANGESINNETDEBT
At1 April Finance FairValue At31March
2021
Cashflows
Leases Movement 2022
£
£
£ £
Cash
Cashequivalents
Investmentsmaturingwithinsixmonths
Investmentsmaturingaftersixmonths
357,801
1,293,547
510,000
1,656,000
3,817,348




240,130
(1,788)
(340,000)
45,807
(55,851)

i
(29,807)
(29,807)
597,931
1,291,759
170,000
1,672,000
3,731,690
Overdraftfacilityrepayableondemand
FinanceLeaseobligations
(27,766)
18,295
(9,471)
Total 3,789,582 (37,556) (29,807) 3,722,219

Note Unrestricted Restricted Total
Funds Funds 2021
Incomefrom: £ £ £
Donations,legacies&
membership
Charitableactivities:
2
3
1,512,543 51,939 1,564,482
Conservationpartnerships& projects
Reservesmanagement
Empoweringpeople& communities
831,994
1,402,294
162,482
395,263
88,863
13,255
1,227,257
1,491,157
175,737


Othertradingactivities
Investments
Total
4
5
632,917
45,058
4,587,288
-
-
549,320
632,917
45,058
5,136,608


Expenditure.on:
Raisingfunds
Charitableactivities:
7
8
1,167,786 7,200 1,174,986
Conservationpartnerships& projects
Reservesmanagement
Empoweringpeople& communities
Total
1,023,338
1,411,003
593,952
4,196,079
442,108
21,117
41,008
511,433
1,465,446
1,432,120
634,960
4,707,512



Netgains/(losses)oninvestments (40,438) - (40,438)
Netincome
Transfersbetweenfunds
Netmovementinfunds
350,771
(71,432)
279,339
37,887
71,432
109,319
388,658
388,658

-
Fundsbrought forwardat1 April
Fundscarriedforwardat31March
4,892,245
5,171,584
1,638,225
1,747,544
6,530,470
6,919,128

27.OPERATINGLEASES
Theamountspayableinrespectofoperatingleasesovertheirremaining
accordingtotheduedateofthepayments.
livesareshownbelow,analysed
Motorvehicles,plantandmachinery
Within1 year
[In2 to5 years
~
2022
£
36,756
45,759
82,515
2021
£
39,384
55,932
~95316
Landandbuildings
Within1 Year
In 2to5 years
Inmorethan5 years
2022
£
76,083
95,625
138,000
2021
£
76,083
102,875
161,000
309,708 339,958

28.RELATEDPARTYTRANSACTIONS 28.RELATEDPARTYTRANSACTIONS

Relatedpartytransactionsandbalancesowingat31Marchbetween
thecharity(SWT)anditswholly
owned
subsidiarycompaniesareshownbelow: 2022 2021
£ £
Relatedpartytransactions:
SWTEcologyServicesLtd:
ProvisionofecologicalconsultancytoSWTata discouhtedrate
SupplybySWTofmappingandecologicaldata
ChargefromSWTforsupportservices,equipmentandloaninterest
GiftaidpaidtoSWT
10,137
37,680
44,173
280,000
17,471
23,341
12,592
193,311
SWTEnterprisesLtd:
ChargefromSWTforsupportservices,equipmentandloaninterest
GiftaidpaidtoSWT
-
-
3,272.
1,121
NorburyParkWoodProductsLtd:
ProvisionofwoodproductstoSWTata discountedrate
ChargefromSWTforsupportservices,equipmentandloaninterest
GiftaidpaidtoSWT
-
-
33,000
-
24,479
-
[nter-companybalancesbetweenSWTanditswhollyownedsubsidiariesat31March:
SWTEcologyServicesamountowingto/ (from)SWT
SWTEnterprisesamountowingto/ (from)SWT
NorburyParkWoodProductsamountowingto/ (from)SWT
233,654
2
-
18,033
2
(16,861)