OpenCharities

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

2021-12-31-accounts

2021 2020
Unrestricted Restricted Total Total
fund funds funds funds
Notes f f f f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
93,899 15,000 108,899 101,526
Charitable
activities
Activities undertaken directly 19,130 19,130 36,766
Investment
income
81 81 479
Total 113,110 15,000 128,110 138,771
EXPENDITURE ON
Charitable
activities
Activities undertaken directly 68,955 68,955 74,740
Support Costs 10,787 10,787 16,959
Total 79,742 79,742 91,699
Net gains/(losses)
on investments
(1,376) (1,376)
NET INCOME 31,992 15,000 46,992 47,072
Transfers between funds 13 (5,000) 5,000
Net movement
in funds
26,992 20,000 46,992 47,072
RECONCILIATION
OF FUNDS
Total funds brought: forward 327,740 290 328,030 280,958
TOTAL FUNDS CARRIED FORWARD 354,732 20,290 375,022 328,030

2021 2020
Unrestricted Restricted Total Total
fund funds funds funds
Notes E E E E
FIXEDASSETS
Tangible assets 9 91,800 91,800 103,708
Other investments 10 206,624 206,624 38,000
298,424 298,424 141,708
CURRENT ASSETS
Debtors 4,506 4,506 9,897
Cash at bank and in hand 53,383 20,290 73,673 181,827
57,889 20,290 78,179 191,724
CREDITORS
Amounts
falling due within one year
12 (1,581) (1,581) (5,402)
NET CURRENT ASSETS 56,308 20,290 76,598 186,322
TOTAL ASSETS LESSCURRENT LIABILITIES 354,732 20,290 375,022 328,030
NET ASSETS 354,732 20,290 375,022 328,030
FUNDS 13
Unrestricted
funds
354,732 327,740
Restricted funds 20,290 290
TOTAL FUNDS 375,022 328,030

DONATIONS DONATIONS AND LEGACIES AND LEGACIES
2021 2020
E E
Donations 2,501 1,505
Gift aid 14,097 21,775
Legacies 25,963 4,996
Subscriptions and permits 66,338 73,250
108,899 101,526
INVESTMENT INCOME
2021 2020
E E
Interest receivable - trading 81 479
CHARITABLE ACTIVITIES COSTS
Direct
Costs (see
note 5)
E
Activities undertaken directly 68,955
Support Costs 10,787
79,742

DIRECT COSTS OF CHARITABLE ACTIVITIES
2021 2020
f f
Ladywalk
reserve
8,953 28,182
Belvide reserve 25,419 14,894
Blithfield reserve 4,071 3,556
Harborne
reserve
486 7,222
Non reserve costs 4,637 7,197
Solihull branch 200
Stafford branch 84 143
Kidderminster branch 2
Field meetings 660
Bulletins 9,662 6,273
Bird reports 15,643 6,411
Support costs 10,787 16,959
79,742 91,699

Unrestricted Restricted Total
fund funds funds
f f f
INCOME AND ENDOWMENTS FROM
Donations and legacies 101,236 290 101,526
Charitable activities
Activities undertaken directly 36,766 36,766
Investment income 479 479
Total 138,481 290 138,771
EXPENDITURE ON
Charitable activities
Activities undertaken directly 74,740 74,740
Support Costs 16,959 16,959
Total 91,699 91,699
COMPARATIVES FOR THE STATEMENT OF FINANCIAL STATEMENT OF FINANCIAL ACTIVITIES - continued ACTIVITIES - continued
Unrestricted Restricted Total
fund funds funds
f f f
NET INCOME 46,782 290 47,072
Transfers between
funds
4,972 (4,972)
Net movement in funds 51,754 (4,682) 47,072
RECONCILIATION
OF FUNDS
Total funds brought forward 275,986 4,972 280,958
TOTAL FUNDS CARRIED FORWARD 327,740 290 328,030
INDEPENDENT
EXAMINATION
FEES
2021 2020
f f
Fees payable to the independent examiner for:
Independent
examination
ofthe financial statements 925 900
TANGIBLE FIXEDASSETS
Fixtures
Freehold Plant and and
property
f
machinery
f
fittings
f
Totals
f
COST
At 1January 2021 5,766 43,253 189,562 238,581
Additions 4,845 4,845
At 31December 2021 5,766 48,098 189,562 243,426
DEPRECIATION
At 1January 2021 40,024 94,849 134,873
Charge for year 2,041 14,712 16,753
At31December 2021 42,065 109,561 151,626
NET BOOK VALUE
At 31December 2021 5,766 6,033 80,001 91,800
At 31December 2020 5,766 3,229 94,713 103,708
10. OTHER INVESTMENTS OTHER INVESTMENTS
Other
investments
f
MARKET VALUE
At 1January 2021 38,000
Additions 198,624
Disposals (30,000)
At 31December 2021 206,624
NET BOOK VALUE
At 31December 2021 206,624
At 31December 2020 38,000
11. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
f f
Prepayments
and accrued income
4,506 9,897
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
f f
Other creditors 1,581 5,402
13. MOVEMENT
IN
FUNDS
Net Transfers
movement between At
At 1.1.21 in funds funds 31.12.21
f f f
Unrestricted
funds
General fund 327,740 31,992 (5,000) 354,732
Restricted funds
Worcestershire Curlew Group 290 290
Uffmoor Wood Project 5,000 5,000
Fair Isle Bird Observatory 15,000 15,000
290 15,000 5,000 20,290
TOTAL FUNDS 328,030 46,992 375,022

Incoming Resources Gains and Movement
resources expended losses in funds
f f f f
Unrestricted funds
General fund 113,110 (79,742) (1,376) 31,992
Restricted funds
Fair Isle Bird Observatory 15,000 15,000
TOTAL FUNDS 128,110 (79,742) (1,376) 46,992
Comparatives for movement in funds
Net Transfers
movement between At
At 1.1.20 in funds funcls 31.12.20
f f f f
Unrestricted funds
General fund 275,986 46,782 4,972 327,740
Restricted funds
Staffordshire Conservation Account 4,972 (4,972)
Worcestershire Curlew Group 290 290
4,972 290 (4,972) 290
TOTAL FUNDS 280,958 47,072 328,030
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f f f
Unrestricted funds
General fund 138,481 (91,699) 46,782
Restricted funds
Worcestershire Curlew Group 290 290
TOTAL FUNDS 138,771 (91,699) 47,072

2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
E E E E
INCOME AND ENDOWMENTS
Donations and legacies
Donations 2,501 2,501 1,505
Gift aid 14,097 14,097 21,775
Legacies 25,963 25,963 4,996
Subscriptions
and permits
51,338 15,000 66,338 73,250
93,899 15,000 108,899 101,526
Investment
income
Interest receivable - trading 81 81 479
Charitable
activities
Ladywalk
management
account 10,250 10,250 10,250
Belvide management account 6,380 6,380 6,016
Grants 2,500 2,500 20,500
19,130 19,130 36,766
Total incoming resources 113,110 15,000 128,110 138,771
EXPENDITURE
Charitable
activities
Ladywalk reserve 8,953 8,953 28,182
Belvide reserve 25,419 25,419 14,894
Blithfield reserve 4,071 4,071 3,556
Harborne
reserve
486 486 7 222
Non reserve costs 4,637 4,637 7,197
Solihull branch 200
Stafford branch 84 84 143
Kldderminster branch 2
Field meetings 660
Bulletins 9,662 9,662 6,273
Bird reports 15,643 15,643 6,411
Support costs 10,787 10,787 16,959
79,742 79,742 91,699
Total resources expended 79,742 79,742 91,699
Net income 33,368 15,000 48,368 47,072