| 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 |