REGISTERED COMPANY NUM8ER: 00929644 IEngland and Wales) REGisfERED CMARIIY NLIAIBER: 256618 ort of the Trustee5 and Consolidaled Flnanclal statements for the Year Ended 31 March 2024 for W0rcestehIe Wlldllfe Trust Thome Widgery kcountancy Ltd Chartered Accountant5 Staruiory Auditors 2 Wyevale Buslness Park Kin85 Acre Hereford HerefordsharÈ HR4 7BS
WorCesteh1re WiLdLife Trust Contents Of the FinarKial Statements for the Year Ended 31 March 2024 Rew)rt of the Ttee$ 1tol0 Statement ol Trustees Re¥nsibIlitieS 11 Rerort of the IndepeThlent Awlitor5 12to14 CslIated Stateffent of Financial ktivitie5 15 c$011¥te and Charity Balare Sheet 16 Cw5olidated Cash Flow Statewrent 17 Notes to the Cash Flow Statennt 18 Note5 to the Financial Statements 19to41
Worcestershire Wildlife Trust Re rt of the Trustees for the Year Ended 31 March 1024 The tW5tees wh) are a150 dirertors of the charity fry thtr purposes of the Companies Act 2C#J6 present their report with the financial stalerTEnts of the charity for the year ended 31 lknrch 2024. The trustees have adopted the provisions of Accounting and RepKJrting by Charities- StateryEnt of RecomrJe Practice applicable to charities pparfn4 their accounts In accordance with the FinarKiaL ReFKJrting Standard applicab fn the UK and Republic of IreLind IFRS 1021 leffective 1 January 20151. 0ErivEs AND AcfNmES Objectlves and Alms The Objects for vthich the Tnt is established for public benefit a. To aVae. prorr¥)te and fLrther the conservat)n and protection of Nature Re5erve5 which shall owned, maintained. or managed by the Trust. To stOre. Create, stu0¥ further the conservation of piKes of z(x)iogKal. twrtanical. myrolo8ical. ecological. geologlcal. or general sdentlflc Interest. To promote, encourage and carry stuty and research for the advancennt of kTh)wledge in the natural sciences, to make grants or dtsnations for sLh purposes and to erOurage and swiFM)rt the recording and publication of the useful resLblts thereof. To advance the educatlon of the pliC in tr prirKiples and practices of biodiversity conservation and 5UStainable development which meets the need5 of the present witlvyjt ciJmpromi5irry ability of future generations to meet their own needs. The Trust Is one of 46 Ipendert aL charfjties that co-okwate across the whole of the UK and a kn¢)wn as The Wildlife Trusts. The Wildlife Tntsts have agreed a shared t)evelopnnt Strategy for 2022-2030 which identifies the collective PurFose, Mission and key prIltieS. from which the Trust is kneloping a plan for itselflsee Future Plans). Our Vlsiorb Is of a thriving natural world, with our vrildlife and natural habitats playing a val1 roie in a¢Jdressin8 the climate and ecological emergencie5. and Fwle inspired and effwwered to take action for nature. Our Purpose Is to bring wldlife back. to emtxmtr Feople to take tIOn for nature. and to cwte a s(lety whe nature matters. To meet the Trust'5 iong-terrn objettives. annual management plans are prepared. These are approved by the Trustees together Wilh the annual bvjgetary review. shorter.term projert5 aTr also devetoped: the necessary resource5 are Identified. costs tsjgeled. and tirre5cales assessed. wre leVant, professional advice will be sought. Examp(e$ of Kh projects irKlude major rrve acquisitions. reseTrp rnana8enRnt, bershIp recruitment campaign5 and teryorary staff recruitment. mftorIng and Review All Trust programmes and projects have defined SLKce55 criteria. and the are reguiarty monitored, initially by key operations staff as part of working assessNnt and thÈn by the Tntstees as part of the nmnagement )rtIrr& process. Any shortfalls in anticipated a¢h1eVerTtS are investigated and lessons leame(I for future prOgra[rs. ACHIEVEMENTS AND PERFORAIANCE Ch•ritable activities Nature Reserves Nature reseNes remain a core element of our consetVati stratew. During the year, the Trust has purs several exciting and imrx)rtant oprtunitIeS to acqthre lafxl adjacent to exlsting nature reseNes to create wildlife-rich habitats and sequester (artn to further mitigate the Trust's tyerati¢xthl cartN)n f(y)tprint. whlch are likely to come to fruitKJn durfng 2024125 when fundraising will start in eaTt. These acquisitions build on the recent projects at Green Fam (adjacent to nature resetvel where tdgerow and tree planting has begun, and at Dropping Well Farm (between Kiddermin5ter, Bewdley and Stourport-on. Seveml where a sifflilar approach is being taken to create alfft 1C(l acres of heathland habitats. The xKcess of both projects is dependent on the support of many partners and comrnunities. All acquisitlons are consldered agalnst a rigorws set of criteria thich ensure that where land is wrchased it will have the greatest long-tem) impact for Worcestershire's wildlife a1 for people. Our overall approach can be summarised as "Bigger. Beiier. Joird Up" Page 1
worSt hir Wildlif Tr st Re rt of the Tw5tees for the Year Ended 31 March 2024 ACHIEVEMENTS AND PERFORJAINCE Charltable actlvlties (COnnued> Wlth almost 31KQ ac acro the county, our reser¥es represent a majrgr asset for wildl?fe but also require a significant and grovAng commltment of Trust reg)urces to deliver a plethora of ta5k5 at nKJre than 80 sites - maintenance, conservation, infrastructure and facililie5, survey and rrK)nitoring, volunteer SLVF¥)rt, etc. A huge arrw)unt of ongoi work 15 delivered by ¥oiunteer5 and contractor5. led by our excellent team of Reserye Officers. Conservation outside our nature reserve5 Working with other landowner5 across the county is the Sec1 core element of our conservation strategy. We have continued to expand conservation activities jt5lde ow reserves. This often irNol¥es working with farffers and landowner5 and is used to ¢monstrate best practice, particularly through special projects we are nJnning to promote wild pollinators Ithrovgh a cornbination of sensitive land managewent lechniqves and the provision of nesting sites) and soil health Ithrough a long-tefm programn of bjilding organic content and fertility vsing natwal fertilisersl. This work remains at similar levels to the prevKJu5 year and has been very busy and productive sh that around 40,(KO hectares lor 1CQ,Crf)O acre51, PresentIng around a quarter of the county, is influeed by our advisory team. Much of this increase is due to extemally funded partnership projects: Sevem Trent Water Environrrnt Project, Natural Networks. and Water Enwironment Projects and the TreexaFeS Project for which partw with our netYring Wildlife Trusts in Gloucestershire and Hereford5hire. We are a150 Eeading the Sevem and WJE Nature Partrr5hip ¥thich is seeking to deli¥Er a step change in the creation of habitats acros5 ten counties constituting 11% of the land area of England and Wales. The Partnership, whTrch originated as a Wildlife Trust initiative, now involves rro5t of the other environTrental NGOS a5 partners. Our own fami lat cr Lower Smite Farm Headquarter51 and our natwe rvRr¥e5 Cortinue to act as demonstration sites for a variety of audiences. We a150 continue to influewKe develowrent by ersagerTErt in the plaming system and thmugh adVaCY work. %cialist input into planning poli¢y and Ic<al plan5 remains a vital part of ourwTh. as ¢kns selectiNp inpLrt into planning case work. Erwement To Complennt our conservat?on rtrategy. v wn a comprehensive engagerrent prograrnTh. Fundarrental to our work is the prO$10n of opportunities for adults and choldn alike to experfence and valL vrildllfe aThJ envirMment. This includes our events programme across the county and tyjr excellent schty)is programme. Our community has expanded significantty. In additiort to existing community projects Ilnked to Dmpplng Well Farm and Green Farm, and ihe NextdcKJr Naiure projett. which saw Lbs working th youth and conThinlty organlsatlons In Bromsgrove and Redditch. we were able to pian for the next phase of this WO which will focLts on the Droitwich and Worcester areas. Prornoling awareness of wldlife thrwh rla. tr)th traditional and digital. is an inCa51nglY important way of engaging with the wider public. Interaction social ffedia has contirKJed at mKh higher levels than piouslY and thi5 has been the rnain platform for our advKacy and caryaigning work. The Trust a15Q ctInUed the Implern1tTryI of p)licie5 and operntional plans to deliver its Strategic crynmitrnent5 to in(ast diversity through)ut its and to be at least carbon nrtraI by 2030. Volunteerfng remalns crucial to every aspea of the Tntst's tork, and initiatives have wt In place to rebulld and diversify our volunteer thforCe follow.ng the pandthnic. which are already bearing fruit with record Thjmbers now volunteerlng. Page 2
Worcestefshire Wildlife Trust Re rt of the Trustees for the Year Ended 31 Morch 2024 ACHIEVEMENTS AND PERFORIAANCE Charltable artlvfjtles (continued) Fundraislng actlvltles Although membershlp numbers We flat. irKorr ireased. (fverall giving by member5 is fundatal to our operatlons now and in the future, through subscripiions, donations and legacies. We shall continue to focu5 resources on merShIp developrrent recruiting new members, retaining existing Thrnber5, and providing high quality information and communications. Members are also the single biggest SCWJr for volth)teers. New legacy notifi¢ati¢)ns and receipts ainw doubled Compa to the previous year at £3.Ixl. Legacy receipts were designated to the Conservation Dfftiopment Fund for Capital and Special Projects. The Trust Contin to promote the importance of legacies and the projects that thty have funded. Other fundraising foCd specifK capital and major projects irKlude(l ¥Yants frrffi) landflll operators through the Landfill Corrffiunities Fd, charitable tn15ts. corForate WPF)rter5, and the National Lottery Heritage FuThJ. We contlnue to enjoy a high 5ceSS rate in fund-raising bids despite only having a small team working on these. Despite challenging trading coThJitions. the trading Company madE a 5ignifi¢ant profit of ar01 £50.CW which was covenanted to the Charity. Volunteers The Tntst relies on dedicated volunteer5 acr055 organi5ation WIthrt whom the Trust not be able to function. We a now supported by almost 5(KJ volunteers. ScKne ¥oLunteer crcasionaLIy, 9)rne each week. 80% of our volunteers are involved in practical conservation work on nature reserves. TIE Tru51 iwfits from volunteer work parties for speclfk reserves, and teafffj of volunteers w) IrK across the county in reserves thre Kirk is required. Volunteers also rlm our ic(al groups across the coty. Thtyorganise walks. talks and events and raise funds forthe Trust. The Trust also benefits from office.ba5ed volunteers. in¢lLKJe our volunteer receptfjonists. volunteers who help wlth school visits, school assemblies and public events, and voLLmteer5 wlh) help with bird food sales or assist vhth our planning work. The Trust a150 benefits frimn ¥olunteer5 ¥tho vh)rk remotety. inclLk4ing graphic designers and photographers. Investment performance The performance of the inve5trrent portfolio 15 rrea5ured by ference to seyernl relevant indices. including WM4 Balanced. SE 10J.' SE All World and the ARC Charity thMark. During the year income anKJunted to £103,140 12023: £83,475). The totsl pKJrtfolio value at the teginning of the year w45 £3.268.65811023= £3.557.1301. Net proflt at 31X March 20Z4 was £125,819 12023: loss of £Z74,6261. total FQrtfolio valLf at the year end was 13.382.93912023: £3,268.6581. Investment powers and policy Under the Memorandum and Articles of Association, the Charity ha5 the power make any inYestnnt which the Trustees see fit, subject to the Trustee Act Z(Q). TIE objective5 of the Trusts Investment Policy are: to ensure the creation of sufficient incoff and capital growth, to enable charity to carry oui its purkX)5e consistently year-by- year, with dL and proper consideratiC for future 5. and the maintenance and, if kKJssibLe, enhancement of the value of the Invested funds. The Investment Commlttee meets quarterty to (eIVe reports fmm the Stockbrokers and to review performance. T}r ports and any recc#nmendatlons for changes in are Prted to Trustees. The current policy is rèasonably defensive. with equal capital and income growth objectives. All invest1rts are made on the advice of our St¢Kkbrokers, who attend Investment Committee meetings at least bianrrtl1Y. The aPIntment of Trust's Stockbrokers is reviewed annually. The Trustees follow Charity Commi4ion guidance on Inbtstn*nt. incIling that on ethical inVestwt. Page 3
Worcestershire Wildlife Tt Re ort of the Trustees for the Year Ended 31 March 2024 ACHIEVEAIENTS AND PEAFORIAANCE Charitable 4rtivitie51¢(Krtinued} Public beneflt The Trustees confinn that they have complied wtth the duty in sertion 4 of the Charitie5 Act 2C( to have due regard to the Charity CommissiM's gentrral guidance on wblic benefit. fharities and Public Benefit.. The maln benefots to the publk are: Caring for over 80 nature re5eThs heathsi FtL)is, mar5he5, aThJ rreook>w5 of natw)nal and intemational iMpOrtae). Protecting endangered specles gxh as otters. ¢S)mKe. and butterflies. Restoring and rttreating l¢ll7fe habitats on derelict agrKultural land. Campaigning to prevent damaging develOpNtS. Helping local authoritres, organiSati5. and individuals to protert and create places for the tountls wldlife, Inspirfjng thousands of Childn through our work with h>Jis and other organisations, Worklng with l¢xal cornrnunitles to encourage appreciatK)n and enjoyment of our natural enwronment. Encouraging and supportirtg over volunteers involved in all aswts of our The Tru5tee5 are of the opinion that the preServatTr of natural life and the prrxrotion of the stuty of natural life a intended to benefit the public generally and manyof the Nature Reserve5 rnanaged by the Charity are open to the public to visit free of charye. In assessing public berfit. the Trustee5 do WM)t believe that ary detriment or harm is caused by eiiher the aims or the actions of the Charity- FINANCIAL REVIEW Flnandal posltfon Revièw of the flnandal posltlon at year end Al the year end total funds amounts to £17.757,60412023: £17,637,n11- of thi5 balarKe. restricted fund5 amDunted to £8.152.811112023: £8.240.8021. At the year end £4.193.93612023: £3.895.oni of reserves were held In designated fund. The wrp)se of these funds is for use on conservation and developTent projects as part of the Trust's strategic plan. Included on the c501?ated balarKe sheet at the yearend are tangible fixed assets of E13,848,36712023: £13.729.3151 and inve5tffents of É3,382,93912023- £3,268,658). Free reserves at the year end. being total rerVeS ie55 any re5trirted and designated funds and fixed and investment ssets held. amounted to £503,525 deficit 12023= £416.558 deflcitl. A further C546.197 IZ023= £484.6871 wa5 held in Current assets wfithin designated funds at the year e1. Flnanclal effert of slgnlffjcant •¥ents Receipt of legacy incoff in the year to be affected by ong)irf4 delays in the probate Wem. AlthoL4h Inflation fell significantly it affected the costs of Wured gCd5 and servlces. and staff lary levels. Factors likely ¢0 affert future fin4ncial Perfnance ty po1 The changing nature of land manageffent pat5 will rrean current grants will continue to decli. Membership in¢sJme has grown rThJdtstly in the year. We have a target to 5ub5tantially irKrea5e thi5 over the nexi fi years, which will depend upon overall ecoTh)mic Situatie and our ability to recruit ¥tively. The Trust Is plannlng for a [Cl of ty to three Jears when deficits will be accrLd on general operational costs in order to retain the capacity and capability of the CO staff UF)n which current delfvery and futu growth will depend. Dvring the year ended 31 P•Arch 2022. the trustees of the charfjty Ere made awa of a Fw)tential issue relating to tl defined nefit section of the Wildlife Trust Pension Schen. A detailed investlgation is dravn4 to a close to establish the ertent to which this could reyjlt in financial liability to employers participated in that section. outcome of this process is expected to be known within the next 12.18 rrKJnths. The Tru5l has a wlty of retarning net cash reserves at a minimum Level of six [lnthS operating costs whKh is of the order of c81,000. Currently actual net figure is significantly higher. Thi5 drm not take account of any futu legacy IKome which has teen in tl range of £11XI,¢XiJ to £5CI),LX() per annum ¢Mr tl last five y2ar5. Taking these factors into account. the iebl of risk to the Trt as a &Ing concem is low but ryortsus plannlng and nitorfng y11 still be required. Page 4
Worcestershlre Wlldl?fe Trust Re rt of the Trustees for the Year Ended 31 March 2024 FINANCIAL REVIEW Icontlnued Principal Funding Sources Year to year, Trust income from membership Ithe incoW received rTr)nthly or annually from our merthrsl, remains our most important source of incL¥ne that supports the revenue costs of the Trust. This income enables the Trust to deliver its core functiorh5. The Trust benefits from Grft Aid on membership income and other donations. which also plays a vital roie in yjpporting the Trust's artivities. The Trust benefits from gift5 left in Wilts. These legacies are added to our Conservat)n Develtspment Fund. This Income Is rKJt used for day.to.day expenditure. and is ring fence(I for ¥)eaal pmiects as agreed by ovr Cwncil of Trustees. This includes land acqui51tion and major capital expenditure sh as StOration and MaIntenCe le.g. replaCet fencing) on nature reserve The Trust receives Basic PaY7)t incoffe for it5 land holdings, and Countryside Stewardship income for specific work we are undertak5ng on a range of nature reseryes. Thi5 iOrrE Suppo the significant work required for the on8oinR mana8errnt of our nature reserves. We receive donations. large and small. throughout the year. including in-nErrx)ry donatw)ns and donations from our al groups. These donations suprrt the reven costs of the organisation and our general (unless made for specified wrwjsel. Charitable TnJ5t5 armj Foundati5 SLWrt in varying ways. SO provide an annual grant for general use. others provide fundin8 for specific wrpos. including land acquisitifyi. The Trust h)5 nefited significantly from Landfill Communities Fund operators. These organisations have supported land a¢qusitions and ongoing reserve management. The Trust ha5 received income fri)m the NatN)nal Lottery Heritage Fund which contin9 to be an important funder. Tly have funded a land acquisition and aSslated community engagernent projects. We run an important project working with a range of faMrS. The Facilitation FLmd. prowtsd by Defra, supports thSs vbtal work with landowners bwnd our nature reseNes. We continl to receive incorne from S¢¥em Trent Water to work with laOwnerS in priority catch15 to irnprob water quality. The Trust a19) benefits from trading inc¢)llr. partKuLirly thmtsgh our trading subsidiary, W.N.C.T Enterprfses Ltd where the incoff is generated from ecological (SU1[al. bird f(d Sales. sales of go)d5 and commercial room hire. The Trust also generates incorre from sch(KJl visits la subsl$ed charge). talks and events. Flnanclal Reserves pollcy The Trustees regularly review the level of re5erve5 available Iboth unrestricted and re5trictedl Jnd have considered the balance between the need to Use 5ryne reseThes to take advantage of key opportunities tts aLfvance the work and development of the organi5ation. and to ensure that a secure finaKial base is Maintai1. Partly dL to legacy income the Trust's fina?41 re5eThes continLd to grow during the year. This has enabled the commencement andlor Completi of several key capital projetts. nw)re of which are planned. 'Free reserves, stoc¥J at a deficit of C503,525 120Z3- £416,558 deficit) at the year eTrJ. However, a furtlr £546, 197 12023= £484,687) was held in current assets and £3,382,93912023= £3.268.6581 was held in investments within designated funds. Of this addftional sum. the trLtstees have agreed a kX)licy that a mthimuffl of six rnnths expendlture of the ¢harfty will retained to ensure the secure financial base is maintained. Page 5
Worcestershire Wildlife Trust Re rt of the Trustees for the Year Ended 31 March 2024 FUTURE PLANS A Wild•r Worc•st•rshir•. Ihe Tmst's Devekynent Strategy covering perKrfI 2023 10 2030. based cffj a development strategy for The Wildlife Tntsts as a whole. has teen approved for impIntatm.. Our Vbslon.. Our Mlsslon: The Strateglc Goals in The Wldlrfe TFUSts' De¥elfv Strategy we.. Nature is in recovery with abjndant. diverse vrildlife and natural processes creating wilder Land and seascapes where people and nature thrive. People a taking action for nature and cllmate, [ting In better decision mak?ng for the environment at both the Ial Level and across the four nations of the UK. Nature is piawng a central and valLEd role in helping to athlre5s Ial and global problems. Our 10-polnt plan to achieve nabjre's recovery a Wlderkntershwe". The strategy identiS the priorities foraction beiween 2023 and 2026 for each element of the 11Npoint plan and forwhich we shall establish a moniloring prograrnme to infrrfm ihe annu strategy revivw prc¢ess. 1. Nature in racovery. 30% of land in wVery for natse ty 2030. Ensu nature reserves are places where wildlife thrTVÈS. Build blgser. wilder. Connected iandseapes and townsca$ for wildlife and for people. l)emonstrate how restorSn8 nature can (kliver broader enviwonnntal and tstr benefits. 2. A¢tlon tty nature. One in four re( tiNJ adim for nalure by 2030. Develop ¢¢)mrnunication5 to be bolder and trfOrHtioTrè1. InfILnCe decision making to prioritise nature. Engage arvj support diverse IccaL communitie5 to lead artion for nature. Connect people th nature. 3. Su$t#ining our futurn- Mtre diverwty. rywe fun(*. ¢arkn zewo by 2030. Continue to grow and diversify f}ding strearrs and other resources for tyjr woth. Ensu we a a VaI.1ed, orlUSive organisation, where all achieve their potentlal. Develop clear and consistent evidence.based 1les. Page 6
Worcestershire Wildlife Trust
Re
rt of the Tnjstees
for the Year Ended 31 March 2024
STRUCTURE. GOVERNANCE AND AIANAGEMENT
Governin8 dc
Worce5tershirÈ Wildlife Trust ort of the Trustees for the Year Ended 31 March 2024 STRUCTURE. GOVERNANCE AND AiANAGEMENT Icwtlnued Volunteers are vital to every aspect of the Charity's MNk. but tl age profile of those lUnteerS means that there Is an urgent need to attract and retain younger volunteers. SirKe 2017 tl Charity has employed a Volunteer Development Officer to tackie this challenge. Recruitment over the last 12 months has resulted in a larger and ITe diverse pc<)l of al$t SCO volunteers. Chonses to yovernment policy. The CseqUenceS of 8rexit Land managenrnt wliry and land manageThnt grants will affect our own land (managed as nature reserves) and our work with private landowrers. The Trust has contributed to national aVacY work that seeks to inflLnce futurè pvliry and fdIng and has ffK)bilised public support in govemrrent consultations. Whilst the impatts are some years in the future the Charity continues to ic(Jk at alterrtalive funding models for land rnanagennt. Compliance with changing legislati1.. This partlcuL)rly applies to the new General Data Protection Regulation. Policles and protocols to look at futu arrangenrnts and needs in order to rninirni5e risk in this area are kept under annual review. Policies and procedu Safeguarding are t*in8 further reviewed and updated. A voluntary statement on Human Trnffrckirtg and l+b)dern Slavery is in place. Subsldlary Undertaklng The Charfty wholly owns W.N.C.T. Enttrpfise5 Limited. J cornpany IrKorrated in England aThJ Wales. W.N.C.T. Enterprlses Limited perfornis vrildlife ¢onwLt3n¢y seM¢e5, arranges the hiring of rcoms at Lower Srnite Farni and sells woodland projects and other merchandise. During the year the company made a profil of £50.883 12023: profit of £80.0141, of whKh wofit £49,542 120Z3: £78.4431 wis given by way of a deed of covenant to the Charfty. Page 8
tershlre Wildile.T of the Trustees Year Ended 31 March 2024 REFERENCE AND ADNIsTRATNE AlLs Reglstered Comparvj number CQ929644 (Enyland and Wale51 Reg15tered Charity nunthr 256618 Lower Srnite Farm Smlte Hlll Hindlip Worcester WR3 8SZ REFERÉNCE AND ADMINISTrATIVE DETAILS Trustees C J Tlpping D J Mortiboy5 Prof G R l•artin R J GI(1ffr J 8iak15ton Mr G H Green Dr P R Holrrts htr M D Need¥m M65s S D Ywng ch"r of CowKil Vke Chair of Vlce Chalrn)•) IReslgnJ 11 October 20231 IR. 11 OLtober 23> r PJ Scriven Mr C J N Greerwnlth Mr A Forecast l•¥$ M P Glldea l•x T C C Meikie 105 Cartle Pawiey Mr W•Jir IArvlnted 16 (ktithr 20231 (Apwnted 16 Octoter 20231 The directors of the thatable ctynpany lthe chaty) are lis Tnrtees f(r the pwpxe5 of crity law arhj thiowhoui thls reprrt are cdlectively refewred to the tItee$. The Charity is limSLed by guarantee and does Mi have i5yjed Sh c4>itaL. There i5therefore M beneficlal interest to dls(Ii>se for the above thrtOrS. rertor of Oper4iion5 C A Raven R J GILimor
lrfeT rt of the Trustee5 for th 31 2024 REFEPENCE AND AWNISTrATNE AlLs l¢tyttrMd) Audltor5 Thrxne Widgery kc¢McY Ltd Chartered Accwntants Statutory Audittr3 2 Wyewale Park King5 kre Herelord Hereford5hire HR4 7BS Sdl¢ftot5 Hallmath Whatley trme 3. 4 & 5 San50mt Place Wortester WR1 IVQ Bankers Lloyd5 TSB PIC 112 Hh Street Bromsgrove B618EZ Stockbrokr5 canaCc Sa8gar House Princes Dn¥e Wrrresr WRI 2PG AuDaR$ The audltors. Th Widgery £cwnt•ncy Ltd. WAI be wor#)sed fLY re-av1nTrt at the ffsthcoming Imnual General hlftting. 1}10812021tr- Approved by order of the toard of trtee5 ....... .. arn15v4ned ils behalf by: C J.T(ppln Page 10
'IdilfèTnJst f the Year Ended 31 IAarch 20Z4 re5F#Jnsible lor preparing the fterxt of the Tntee5 and the financial 5taternents kn acc¢ydance wfth applKabie law ar United Klligdn k(<¢ StMIad5 Ilknited Generally AccEptEd Accowting Practice). Compafiy law reojlres tP trlee% LO flnarKlal sEaleM lor eath fknKial >tar Efve a irue and fafr of the state of affair5 ol the thafjtable ct•))pary ol the £¥nIng restyjrces aThJ aPFlicaticfi of re5wrces. IKludin8 the kncome )d expwK16ture. of wp and ¢harftAe cwwyfty thaiperifyj. kn epar thD5pflnawal Select 5uitsble xcountinq 1cleS and awly them c(ffjst5tendy: make judynents and estlmales that ¥e feasth wudÈrtt: prepate the financial rtaterfts the i0lrwJ basls It ts kn•Fwwlate to weyme th•t tl. . ch#rltalAe compory trxN"ness: rtate ¥Athr awicabie UK $18Thlards t4%t f(dlryAEd. YleCt th •y mèterlal deparn thscksed and exFlakned In the rtial staieinenl The tnrtees re5P075ibie fw keew"r¥d CtlIre(Wds wfth reascffith acojracy ai tlme flnandol of the (PAritibi¢ comp4Thy lo enable theffl to er&xe that the flnorKlal stater[ts comFIy wlth the CompaniesAct ICU. Tryare ¥so revnble lar safWr¢j4 the&ts0[tr(hirabIe(tyyv¥)y•rtd herte for taklng reaso1le 5tep5 f11 ye¥rtifyi detec1 of fraLJ aThJ ¢thr irregularities. ITh so far as the uustees ¥e a¥Afe: there Ts rn relevarst InfLmatkn of whkh the thtrftlÈ arE unawave. wwj the trLStee5 have tsken ail stw that tw tyJght w ha% iaken tom&le ¥are ofany levant fonrtation and to eXaNi5h that the KIiu¥5 aware of that Infat(on. 71.o811021fr............. Thd slsrwd w Its behnlf by: C J Tippin Page 11
Re ort of the Ind ndent A17th to )knber5 of worcestershi Wildlrfe Tntst Oplnlon We haye alfted flnarKtal statets of WOr¢aterShl Wlldllfe Tntst (the.pat companfl and Its subsldlarfes {the 'qroup'l for the year ended 311Oarch ZOZ4 vthich compr1 the Consolklated Statement of Financlal Actmtfes. the Consolidated Balance t, Charity Balance Sheet and Cash Flow statement and notes to the finarKial statements, including a 5unwrtary of slgnlflcant accounth% 1Cles. The financial rertIng frdmewrjrk that has ien applled in their preparatlon Is alcable law aj United ketyrting StaThJards Iunlted KIngd Generally cepted ACCOtthg Practtcel. lfi our opinion the financial staternents: Ive a true and fair view of the state of the 8foLW aThJ charitable co$ affair5 as at 31 March 2024 and of Its Incomlng resources and appiicatim of reyjwces. incldIng Tts income and exlture. for the year then ended: have tttn property prepared In KCordae wlth United Kingjom (nerally Accepted ACCOtIng Practice", and . have tren prepared In aCdan vrtth the requlrements of the Conynies kt ZCIJ6. easls for oplnlon We condLt¢ted our h1it in accordance wbth Internatb)nal StaThJard5 C AlItg IUKI I1 IUKII and applicable law. ()Jr responslbllotles under th1 stsrhjards I further d(ribed in tIE AlItors. re5PY15ibilitie5 for the audit of the financial staternents sectty)n of our reFxJrL We are of group aThJ chawitable compary in aCCord4e the ethfcal reqLtlrennts that are relevant to ¢JJr audii of ihe finantial ttaten fn the UK, Including the FRC'S Ethkal Standard, aTrJ we have fulfilled ow other ethKal resFyibIlit•eS ITr accordan wlth these rewrements. We believe that tlp audit evidw habt oirtained 15 gjffident approprlate to prrwfde a basis cojr oplnton. CorKluslons relatlni to concern In auditifig the finala1 staternents, we ha C(KK1tK thattrE Instee5 Of the p)ingctxern bas5sof a¢coLrt5ng in the pparatIOn of the finarKfial stattJ)ients ts aFvopilate. Based on the work we have perfor1. have fdentlfled Jry materfal wKertainties latIft4 to eits or conditions that, Indmdvally or coilettivety, cast signrfieant dC&t on the gro and charllabie company's ability to continue as a golng corKem for a pprlod of at Least tVe rronths fn)m the finaal statemerbts art ISed for issue. Our re¥)onsibllitles and the restx)rthbllltfes of the trustees rvapect to g)ingc(¥Kem are dexrlbed In rpLevant sections of thls rep)rt. The trustees are resp)nslble for the other Inlonnatton. The other Inlom)atp conyise5 the inforTht?on fnclLbJed In tre ImnuaL Retmyt. other than the finartlal statements arKI our Report of the Irthpendent Audltors thereon. thjr opinion on the finarKial ststemit5 thes not cover the 0r inlonnattw and. except to the extert otheThYl expllcltly stated In our rem. do Thjt expre55 any fonn of a5surarKe colusI thewn. In c¢nne¢tl¢ffi wbth ow aud7t of financiaL 5t5. oJr re¥w6bbility ts to read ttr other inf¢mnatw)n and, In dolng g). consider whetr the other InformatloD 15 materlaily Incons(stent wlth the Ilnancial siatemtnts or our kTr)wiedge obtained in the audlt oiherwr5e aearS to t materlally mlsstated. If identify 5LKh materlal incorbslstencSes orappamt rnatel rnisstateftts. * a wu10 to ¢JetermlnE ltherthi5 wves rise to a rrthterlal misstatement In financial llaterfnts tSeLS. If. based ¢)n the work have pwfornRd. COlde that the ts a materfal mlsrtateffenr of thts other Infmtkn. are requtred to rem that fact. We have nothin8 to port In thls regard. In our opinion, based OTh the %4Y)rk undertaken in the £Ts of the audit: the lTrformatk)n gfven In the Rewrt of tIE Tntstees for fInla1 star for the finarThil xatements are prepad Ss conslstent th the flnancfjal xaterwts; and the Rep)rt of the Trustees has been pad In accordan wlth appikable Legal UlreAts. 10Atters on whlth we are required to report by excepti<Jn In the Ilghi of the knowledge and underxandlrs of the grwp and charttable cThryarry and its envlf(mert obtained in the cr5e of te aLkait, habt rot identifd materfal mtsstateirents In the Report of the Trustees. We have nothing to rewrt in res¥t of tr following fflattS where Cthwanfjes £t us to report to if, In our ¢Jplnlon: adeqvate acc¢Mffitfjng records have ten kept or rttsJrffj adequate for tyjr alft have Tr)t been received fmm branche5 not Trh5ited by u5; or the flnarlal statements are r#)t in agreefftht with the records and retLfft", or certaln ¢thscloSu of truste remwErat7 5pethfied by law are ntst made. or we have not received all the infornation Jld explanatiCrf15 rtquire for tyJr audft. or the trustees were not entltled to take athantage of woll conpanie5 exewion from requlrenErt to prepare . Strategic Rert or In preparlng the Rem of the Tntstees. Page 12
Re rt of the Inde dent Awllto Worcestershire Wildlife Trust Respon5ibilitie5 of trust••s As explained rTh) fully in the Statement of Ttee5. ResF)nsibilities, tP¢ tnlstees (who are also the dlrectors of the charitable company for the purwses of company lawl are re¥nsible for the preparation of the finanthal statements and for being satisfied that tlEy give a tn fair view. and for internal control a5 the trustee5 determine 15 necessary to enable ihe preparation of finarKi41 statennts that are from material misstatement, whether due to fraud or error. In preparing the fina(al statements. the trurtee5 are resIx$1b1t for assessiro the group and charitable companY5 ability to contlnL as a going concern, disclosin8. as applicable, rnatte related to going concem and using the going Kern basis of accountlng unless the trustee5 either intend tts liquidate the 9rcP and charitable company or to ¢easÈ operatlons. or have no alistiC altemative but to th) $0. r re5ponsib?litiÈs for th• audlt of the finandal ststements Our objectives are to obtain reag)nabLe assurarKe aut whether the financial statements as a Yknole are free from rnaterial mIsstateent, whether due to fraud or error. and to IS a Report of the IndeFtndent Auditor5 that includes our opinion. Reasonable a55ufdnce 15 a high level of asgJrarKe. but is rnt a guarantee that an awjit Conducted in accordance with ISAS IUKI will alway3 detect a material misStait)ent tthen it exists. Misstatements can arise from fraud or error and are c¢Jnsidered material if, indiw"dually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these finarKial statements. The extent to which our predre5 are capable of deterting irregularities, including fra1 is detailed below: Fraud and breath of law5 and regulations . Jbilrty to dttert Identifying and resFonding to risks of materiaL mi55tatenRnt to fraLKI To identify risks of Material mi5Statement to frnLK1 1~fra risks") we assessed event5 or CrditIOnS that could indicate an incentive or presswe to comrnit fraj or provide an OPFQrturrity to commit fraud. Our risk assessment pmcedures IrKluded'. o Enquiring of trustees. the finarKe ccfflmittee arKI inspertion of FxJlKy txumentation as to the Charity's high-level policies and proce(hJs to prevent armj detect fraud as v1 as whether tly have knowledge of any actual, 5U5PKteil or alleged fraud. o Reading Trvstee5' rreetin83 and finarte committee minLrtes. o Considering perfonnae tar8ets for management. We communicated identified fraud risks th[ the alt team and remained alert to any indications of fraud throughout the audit. As required by audhtin4 standards. and takfing into aCCt our overdll of the control environment, we perform procedur to address the risk of management override of controls. in particular thtr risk that management may be in a p051tion to make inapproprfate accnting entries. On this a1t we do not believe ttre ts a fraud risk related to reven recognition tecause the reven is nC-)(•jgental a1 strdightforward, with Ilmlted opp)rtunity for manipulation. We did not identify any additional frnud rfjsks. We prf0M)ed pffKedvres includirtrg Identifn# Irnal entrtes to test based on risk criteria a1 comparin8 the identified enttss to SUPFQrting doc¢Jrrntation. These included those posted by finance fflanageffEntl those wsted and approved by the same u5erl those }sted to unusual accounts. Idtrtlfylng and r•spondSni to risks of rn•terial rnisstatement due to nOtKompllance wlth laws and rUlatIOnS We identified areas of laws and regulations that could reasonably be expected io have a material effect on the flnancial statements from our general comffercial and 5ertor experience, and through discussion with management las required by auditing standards) and disCUS5ed with managerrftt the p)1leS and predureS regarding compliance th laws and regulations. We communicated identified laws regulations throLryhrrtrt our team artd m)Ined alert to any indications of non- compllance throughout the aLth"t. The potential effect of tse laws and reguLath)ns on the finarKial statements varies cl51derably. Fitstly, the Charity and the group is Subject to lavs and requtstions that directly affett the financial statements in¢luding financial reporting legislatiThi, taxation legislation and tlt Charities Act legislation and we assessed the extent of compliance with these laws and regulation5 as part of our predU$ M the lated finarKial statement Items. Page 13
rt of the Inde nt ALxJltors to the ATthr5 of Worcestershire Wildlife Trust Secondly. the Charity is subject to many otr law5 aThJ regulati$ where the consequerfes of noncompliance could have a material effect on affwyjnts or disclosure5 In the financial staterrents, for instance through the imposition of flnes or litlgatlon or the loss of the Charflys license to operate. We idenilfd the following aaS as those most likely to have Such an effKt: health and Safety. anti-bribery, eMpLon[ law. data protertion. anti-ry laundering and specrfic area5 of other 1ry51ation recognising the nature of the Charity's artivities. Audlting Standards lirnit the requlred audit procedures to Identtfy rKJft-compliae th these law5 and regulatlons to enquiry of managerTEnt, insrEction of ula[Ory and legal Cork)n[(c, if any. Therefore, if a breach of operatwjnal regulations 15 Thjt di5c105ed to us or edent from relvnnt cOr[ndere, an audit will not detect that brèath. Context of the ablllty of the audit to dètect fraud or brèathès of law or regulation Owin8 to the inherent limitat1ry15 of an audit, there is an unalbidable risk that my rKJt ha¥e detected seme material misstaterrents in the financial state[Tt5. even though we have prcyeriy planned and performed our audit in accordance with auditing standard5. For example, the further rerTK)ve(I nr-(pI73e with law5 and regulations 15 from the events and transactions reflected in the financial statements. less likely the inherently limited procedures requi by auditing starKlard5 would identify it. In addition, as With any audit, there remained a higher risk of Th-detection of fra1, a5 these may in1Ve collusion, forgery, intentional omissions, misreprTrtations, or the override of internal controls. Our audit procedure5 are de5igne"d to detect material misstatement. We are rK)t resrKnsible for rKeventiro ron<0lianCe or fraud and cannot be expected to detert rKJn-compLiante with all law5 and reBuiatitins. A further dexriprion of our reswnsibilitTes for aJfjt of the financlal statements Is Ic(ated gn the Flnanclal Rporting Council's website at www.frc.org.uklauditorsrespornibilities. This descriptlon foms part of our Report of the Iftdendent Auditots. Use of our rèport This port is made solely to grtyjp and charitable companls memkn. as a body. In accordarKe with Chapter 3 of Part 16 of the Companies Act I. Our audit worth has been undertaken so that we might stale to the charitable company's members those matters we are required to state to them in an auditors. re)rt and for Th) other purpose. To the fullest eent permitted by law, we do not accept or a$suff sEnSIbIlitY to anY(e other than the charitable company and the charitable cc¥npany's methr5 as a body. for our audit wowk, for this rert, or for the opinions we have formed. Mrs Lisa Weaver FCCA ISen•)r Statutory Auditlyl for and on behalf of Thome Widgery kcwntary Ltd Chartered Accountants Statutory Auditors 2 Wyevale Business Park Klngs Acre Hereford Herefordshire HR4 785 Date:..... .(fj].oq.l.g0.1. Page 14
W(cester5hlr .W Consoildated.Statement.tsf Flibantfak, Iwthe ea . ded 37.arCh.1114 ' ityr 31.3.Z4 31.J.23 ulrnttk tswated Restricied Total .Total fw% fund funds INCOME AKb ENDOWIAE14TS FROM 943.459 51.378 1,359.143 1.8Z1.4Q2 thvttablè actlvft1•5 Land Martagernent Grants ECatI Ir cOrnnkOt1On 270.646 15.468 37.482 98,153 63,705 327.658 313.397 136.025 166,666 79.173 JTL,592 7.452 Other tr4dfj actl¥ftl Inveskneni lttc Other IncorT 2x1.642 103.140 Z23.28B 103.140 352.645 83,475 Tooal 1.629.705 37B.404 542,245 2.550.354 2.916.m Raiskn8 fund5 Charltable actlvltles Educaiion & CcmrnwtKati Wlthr Cwniryslde 593.oij 62,055 61,492 717,551 785,371 I.565 188.071 105,X11 135.546 207.129 201.:783 366.412 401,306 1 071 014 312.551 353,139 863 789 Tthl 1,743.991 YJ5,359 606.99) 2,556.3( 2,314.850 NET114COIAEIIEXPENDITUAEI 1114.2161 IrJ.045 164,7051 1S.Y61 601,529 •fvr• In£l(la$sl Nei 8alnslllo&l on 125.819 125.819 1274.6261 NEf INCOAEIIEXPEWD 1114.2861 298.864 164,7LB} 119,873 316.903 Transfers betw¢en 23 2971 other recoqnlsed W{10$%1) £Luarlal 8tin51liossesl r fined knefit sthernes Net kn•ment fn Fund 119 873 RECONCIIATIOM FUNDS Toial fund5 brought forward s prslY reptyted 5.501.157 3.895.OTI 4.240.Iiri 17,637.731 17.310.e28 TOTAL FUNDS fARRIED FORWAaD 4 193 936 Co1NG OPEMnONS All Income and eywdliure has Sen frtyn actfvfts. The notes form pan of these flrwKlal Stateftts Pa8E 15
dlll TfU5t CMsoll¢lated.anthCharti Bala". Charfty 31.3.24 31.3.23 31.3.24 31.3.23 Fixeo ASSETS Tanglble a55ets Investments 15 16 73.848,367 3.382,939 17.Z31,306 13,729,315 3.2frA.658 16.997.973 13,846,413 3.392,939 17.239.352 13,728,629 3,278.658 17.LV7.287 CURRENT ASSETS Storks Debiors C1 at bank and In har 17 18 4,763 476.292 287.567 768.622 3,224 3B6.653 4O).543 550.373 180.693 311,120 .4zo 731,066 755.542 CAEDITORS Ats falifng ¥rtthln ont 19 QQ,3141 1150,6621 1216,5691 1117.51ZI NEf CURREiifA55ET5 526.298 639,758 514,497 628.OJO TOTAL ASSEfs LESS CURREiir UABLrriES 17.757,¢4)4 17.637.731 17,753.849 17,635,317 PENSION LIABILir NET ASSErs 17.757,14M 17.637.731 17.753.849 17,635,317 FUND5 Unrestricted furK15 Restricted fd$ 9,&)4.804 8.152.81KI 17.7S7,604 9.396.919 8,240.80Z 17.637.731 9,631,250 8.121,599 17,753.849 9.420.059 8,215.258 17.635,317 TOTAL FUI These financial statements havè been WEred in ¥tirdxKe w6th the wtrilskns alICable to rtiamle conwanles subjett to the ynail ccvryanles rry1. The flnandal statements thre ¥pro¥ed bythe Br olTntsw •sed l+ytsgJe A91 2024 and wve sw rm It5 behall by. The r#xes fm part IA these fIcIal staiements Pale 16
Worcestershire WilLlife Tn Consolidated Cash Flow Staternent for the Year Ended 31 llarch 2024 31.3.24 31.3.23 Notes Cash flows froffl operating artivitie5: Cash generated from oatIOnS 202 231 Net cash provided by lustd in) OP•fatl artivitiÈs 1,626 202,231 Cash flows from Investlng artlv5tie5: Investment irKome Purchase of tangible fixed assets Purchase of fixed asset investments Sale of tangible fixed assets Sale of flxed asset Investments 103.140 1132.1491 1330.8191 83,475 1630.3081 106.Z26 231.193 Net cash provlded by (used In) in¥estin¥ artivitie5 253.6021 315.6401 Change in cash and cash equivalents in the reptytin8 pèriod Cash and cash eqLthial¢hts at thè beginniry of thè rep¢rting period 1112,9761 1113,4091 513 952 Cash and cash equivalents at the end of the reportlng period 287.567 The notes form part of these finarKial statennts Page 17
Worcestershire Wildlife TrLtst Notes to the Consolidated Cash Row Ststement for the Year Ended 31 March 2024 RECOHCILIATDN OF INCOMEI(EXPEIIDrruRE) TO NET CASH FLOW FROIA OPERATING A1vITIEs 31.3.24 31.3.23 Net Incomel(expendkure) for th• r•portlng p•riod per the statement of flnandal •ctivitfesl AdjustmeAts for: Depreciarion charges Lossesllgainl on in¥estments Investment IOme Movements in settleftnts pending IIIKrea5el l threase in StkS Ilncreasel I decrease in debtor5 {Decreasellin¢rea5e in creditor5 119,8n 326.3 13,097 1125,8191 1103,1401 236,131 11,5391 189,6391 91,662 25.407 274,626 183,475) IZ17,346} 31,236 1120,289) 34,8311 Net cash provlded by (used Inl operatlry artlvlt 140,626 202,231 Page 18
Worcestershire Wildlife Trust Notes to the Financial Statements for the Year Ended 31 March 2024 ACCOUNTING POUCIES Basis of preparinq the finandal statents The financial staterents of the charitable company. ththich is a public tenefit entity Ffts 102, have been prepared in acCOrdae the Charities SORP IFRS 1021 A£counting and Reporting by Charities: Statement of Recommended Practice applicable to charitie5 pparing If1r accounts in accoTdance with the Financial Reporting Standard applicable in the UK and Republic of Iland IFRS 1021 leffettive 1 January 20151,. Financial Reporting Standard 102 The Financial Rep)rtirry Standard applicable in the UK and Republi¢ of Ireland and the Companies Act 2006. The fInala1 statents have been prered under the hfjstorlcal cost convention wfith the ex¢eptlon of fnvestments which are inclLxJed at market value. as nK)dified by the revaluation of certain assets. oup Financial Statement5 The results of Worcestershfre Wildlife Trust and its wholty OW sub5idTary W.N.C.T. Enterprises LimitÈd have been consolidated and group accounts have been presented. All transactions between the Charity and its Subsidiary have elirninated on consolldatk)n. A separaie statemeni of finarKial activities and income and expenditure account for the Charity itself are Mt presented because the Charity ha5 taken advantage of the exemption5 afforded by Section 408 of the Cc¥npanles Act 2C( and paragraph 397 of the SORP. Intomè Voluntary incoff is received by way of donations an(J gifts, Legacies. subscriptions and covenants and ftJnd- raising actIties. The income is all credited to the incoff and expenditure account on a receipt's basis. Tax refd5 on covenant inconE a K)%r (r. Reven grant5 are credited to the income and expendtiure account on a receipts basis unless tY are in respert of a speclfic tontratt, wlwi they are credited in the period in which the expenditure is incurred. Investsnent Inc(rfne All investment income is cre(lited according to date of receipt Into the in¥estffnt cash aCcot. Donated 5eryice5 and fadlftle5 Donated professional SeICe$ and oal¢ f¥ilitie5 a fecognised as when the charity has control over the item, any conditions as9xiated wbth thtr dted item have been nt, the receipt of economic benefit from the by the charity of item ts probable aTh1 that ecOrmIC benefit can be measured reliably. In accordance with Charitie5 SORP IFRS 1021. the genefal voiLmteer time is not recognised and refer to the tn15tees' annual report for [re informatiw alU¢ their cOntriblOn. On re¢eipt, donated profewonal sefvfices and thjnated facilities are recogni5ed on the basis of the Val of the gift to the charity which 15 the arM)unt the charity have been willing to pay to obtain service5 or facilities of equivalent ecorM)fflic benefit on the open mathet" a corresponding affn¢ is then recognised in expenditure in the period of receipt. Expendlture Liabilitie5 are recognised as expenditure as sn as there is a Legal or conStrtI¥e obligation ttsmmitting the charity to that eynditure. it is probable that a transfer of ecorKJmic tenefit5 will be reoulred in settlement and the arnwnt of the obligation can be Measl reliably. Expenditure is accounted for on an a¢crnals basis and has been classified under headings that aggwate all cost related to the catepry. whe costs cannot be th"rectly attritrNJted to particular heading5 they have en allated to activities on a basis consistent with Ltse of re5owces. All expenditure other Ihan that which has t)een capitali5ed 15 included in the income and expenditure account. Account is also taken of g£$ and seTrice5 received at the periodnd but IKt in¥oiced until after this date. Ralsing funds Raising funds includes all expenditure iUrred by the charity to raise fund5 for its charitable purF4)ses and iludeS costs of all fuThlraising actmties, events and n-Charitable trading. Charttable actlvltSÈs Cosis of charitable activitie5 art irKurred on the charitgs ethxational OFerations, ILding SLWrt costs and Costs relating to the governance of the charity aPPJrtioned to charitable activities. Governance costs Govemdnce costs include the gcY*ral ovetsads of the Charity and a prrtIOn of staff costs. Page 19
Worce5ter5hire Wildlife Tnjst Notes to the Financial Statements - continued for the Year Ended 31 March 2024 ACCOUNTING POLICIES- continuèd Allocatlon and apportlonment of costs Costs are allocated to a particular actiwity where the c05t relates to that activity. Salarie5 and central ovethead costs nol directly attribthbie to specific activities are app)rtioned to actiwtie5 on the basis of estimated time spent on each activity. Tangible fixed a55ets Tangible fixed assets a stated at cost less depreciation. Provision is made for depreciation in order to wrlte off the cost of fixed assets over tIEir expected lives. The followng rates have been used: Nature Reserves & Freehold Properties Leasehold Properties VehKles Office EqLllnt and Fitting5 Computer EqUIpnt )iar Panels Straight li over the life of the lease 25% Reducing balance and 25% straight Ilne 25% Reducing balance 25% Straight line 10% Straight line All items of ewipment are capitalised trtwe the purchase pri exceeds £5C(l and their weful econLJnical Ilfe exceeds one year. FR5102 requires that provision be made for depreciation of fixed a55ets having a finite useful life. However, the Trustees are of the opiniw that the residual valve at the end of the estimated useful life of the nature reserve5 nd freehold prtspertie5 are rK)t likely to rnaterially differ from it5 Cost. Thi5 is tcause it IS the Charity's FKJIicy to maintain the nature reseryes and freehold properties in gxh a condition that their value is not diminished by the passage of t7- the relevant exFenditure is charged against income in the fInarla1 peric¥J in which It is incurred. T1*refo, any elenEnt of depreciation is considered to be iThffjaterial and rK• provision Is made. Capital Expènditure Capital expenditLFre. where swcific grnnts a obtained, is capitalised at full cost. Any grants received toward5 the purchase of such a55¢ts are added tg the designated or TtrI¢lntf sale costs. Other stock is stated at the Lower of cost and net aliSable val. Debtors Trade and other debtor5 are recognlsed at settlerrent amount due after any trade diScot offered. Prepayffents a valued at arrnunt prepaid net of any trade discounts due. Cash at bank and In hand Cash at bank and cash in hand in¢lLKles ¢ash and S)rt te highly Liquid inve5tffents with a short maturlty of three rnonth5 or le$5 from the date of acqui51tiort or opening of the deposit or similar account. Creditor5 and proST1)N$ Creditors and proMsb)ns are ognISed the charity has • present obligation [tIng from a past event that will probably result in the transfer of funds to a third party and the anY)unt due to settle the obligation can be measured or ertlmated reliably. Creditors and provisfjons a nom)ally recognised at thelr settlement anx)unt •fter allowfjrq for any trade dlscounts due. Paffe 20
Worcester5hlre WILdlife Trust Notes to the Finartclal Statements - contin for the Year Ended 31 March 2024 ACCOUNTING POUCIES- cortinwl Hlre purchase ar leasing commitrnents Rentals paid under operating leases are charged to the profit and loss Kcount a5 Irturred. Taxatlon No Corporation Tax is charge(1 in the accounts of Worcestershire Wildlife Trusi due to the tharitable status of the Company. In athition, there is a deed of covenant ?n place, which enables W.N.C.T. Enterprises Limited to covenant its taxable profits to tl Charity. Fund accounts Unrestricted funds can be used in accordance with the charitable obleitives at the discretion of the trustees. Restricted can only be Lsed for partlcular restricted purF¥)ses vrrithin the objects of the charity. Re5trictlons arise when specified by ihe dcmr or when funds are raised for particular $tricted purposes. Further explanatksn of the nature and wrtthe of each fund 15 IrlLded in the r•teS to the financial statements. pelon costs and other poSt.retIr•Tht beneffts The Charity operates a defined benefit pension scheme. thich 15 part of a multi-ewl1oYer scherre and the assets are held separately from those of the charity in separate trustee adrninisted funds. Pension Kheme assets are naSured at fair value and liabilities are meagjred an actuarial basis Lsing the projected unit credit thod and discounted at a rate equivalent to the current rate of retum on a high quality corpwate bond of equivalent term and currency to the liab?l?ties. The charged to operat?n8 surplus are the current 5ervr¢è costs and the costs of scheme introduttions, benefit changes. settleryEnts and curtailments. They are included a5 part of staff costs as incur. Nei interett on the defined benefit liabilitylasset is also recogni5ed In the Statement of Flnancial Actiwiies and comprises the interest cosi on the defined benefit obligation and interest incorre on the scheme assets, calculated by multiplying the fair valtje of the 5cherre assets at the beginnin8 of the kriod by the rate used to discount the tefit obligations. The difference between the interest inttsrne on the scheme assets and the actual retum on the scheme assets 15 reco¥nid In other recogni5ed 4alns aftd L¢)sses. Actuarial gain5 and 105¥e5 a recogni5ed iffffiediately in other recog)ised gain5 and losses. Further details are included in the notes to the fInala1 statefflents. No new employees are eligible to join deffined benefit scheffe. Goins concern Refer to the reports of the trustee for Snforn)ation regarding the charity's res[*)n to the current economic climate and its affect on the charity. This highlights the trustees. belief that the charity vrill be a going corKem for the foreseeable future. Page 21
Worcestershire Wildlife Tntst Notes to the Financial StaterTrents - contfjn for the Year Ended 31 March 2024 DONATIONS AND LE&4CIES 31.3.24 31.03.23 Restrkted Fund Oiher Donatlons Received Grants 3.260 48.118 619.025 36,034 DesTgnated Legacies Received Other Donation5 Received Grants 354,468 .224,982 5,6n 13.773 Unrestrirted Fund Membership giving Gift aid Other Donations Received Grants 717.360 164.307 71,630 687,978 156,142 7Z,378 1.359,143 1,821,402 Grants recelved, included In the atove. art as foll* 31.03.14 31.03.23 Re5trfrted Fwnd National Heritage 48.118 36.034 Desiated wcc JEC ELectrlcal- Ozthf Grant 3,023 10,750 Unr•strlrted Fund wwc Other < £1,1JXI 4.668 750 Total grant incoffe Page 2Z
worcestershi Wilolife Tnffjt Notes to the Financial Statements - CtinUed for the Year Ended 31 March 2024 OTHER TRADING AcnvmES 31.3.Z4 31.3.23 W.N.C.T. Enterprises Ltd Timber sales Sundry Incorr 179,919 34,024 9,345 276.733 67,764 8,148 223.288 352.645 £Nil12023'. £Nill of Trading income in 2024 lateS to restricted fund5, £2,646 relates to designated funds12023: £Nill and the remaining balance of other tradiTrJ actiwties £220,64112023- £352,645) is unrestricted. INVESTMENT INCOME 31.3.24 31.3.23 Income fmm Stc(k Exchange Investments . UK 103.14) 83.475 103,140 Ail of the figtjres included in the current perkrfl and Cparati relate to unre5trKted fLKMts. INCOAIE FROM CHARITABLE ACTNm£s 31.3.24 31.3.23 Artivity Land hlanagement Grants Education & Communlcatlon Wider C(wntThside 368,799 79.1n 313.397 136.025 166.666 820,564 616.088 See the Statement of FInaL A£tfvtties for the split between fund5. OTHER INCO1• 31.3.24 31.3.23 Wider Cntry51de Team Incon Rent Received 30.763 29.235 13,534 44.219 Ir*luded within current year figures. £1.351 relates to Stricted funds and £4,¢xLI relate5 to designated funds. All of the figure5 inCiJed in the clxnparatives relaie to Untricted funds. Page 23
Worcestershire Iyildlife Trv5t Notes to the Financial StateTrI$ - continued for the Year Ended 31 March 2024 RAISING FUNDS Ralslng donatlons and lèga 31.3.24 31.3.23 Staff costs Repair5 and maintenance membership publi¢atlon5 Membership recrultment Membershlp costs Fundraising and marketlng General office costs Depreciation 170. 66,134 64,4% 140,841 15.604 28.436 57,544 12.445 152.912 79.002 66,553 150,180 16,728 19.567 52.749 562 870 31.3.24 31.3.23 Portfollo managernent 19,401 16,483 W.N.C.T. Enterprises Ltd 141 667 2C6.018 A88regate atrthints 717 558 785 371 £96412023.. £9641 of ijepreciation. £19,4)1 12023- £16,483) of rt[ollO ManageThnt and (41,68812023: £43,138} other costs in ZOZ4 relates to designated fund5. E89 120Z3- £4401 of depreciation relates to restricted fund5. The remaining balance for raising fund5 of £593.013 12023= t724,3461 is unre5trtcted. Page 24
Worcestershire Wildlife Trust Notes to the Financlal Statements- (tInued for the Year Ended 31 hlarch 2024 CHARITABLE ACTpimES COSTS Direct costs SwJkX)rt ¢osts (See note 91 Tota Education & Communicat)n Wider Countryside Reserves 363,177 401.306 3.235 366,412 401,306 1.071,024 22.341 1,813.166 1 838 742 See the Statefrnt of Financial ktivities for the aiM)NP split between fd> ANALYSIS OF TOTAL EXPENI)IlliRE Auditor5 remun. erati Staff costs Other osts 31.3.24 Depn Raising funds Investment management costs W.N.C.T Enterprises Ltd Charitable activities 170.991 1Z.445 373,054 19,401 556,490 19.401 82,856 1 027.242 652 1,650 56,509 804,934 141.667 1 B38 742 1 281.089 13.097 8.216 1,253 898 Z 556 3Q) SUPPORT CO Charitable £tiv6ties Governance Costs Ralsing Funds 31.3.24 31.3.23 Administration staff wages General office expenses 19,405 42.052 134.226 3.Z35 9.591 64,692 201.361 7Z,907 139,664 176 278 12.826 266.053 212 571 SupFQrt costs are allocated on a percentage ba515 between the actItIeS of the charity. This methc¥Jology is rewewed annually to ensure its continLd apprcpriaterss. 10. NET IIKOMEIIEXPENDfFURE) Net consolidated i/(exnditI 15 Stated after chargingllcrethtingl: 31.3.24 31.3.23 Auditor5. remuneration Depreciation . owned assets Operating Leases 8.216 13,096 8,140 25,407 Excluding the actitIeS of the subsidiary, W.N.C.T. Enterprises Limited, The Charity ha5 an individual sufplus in fdS for the year before gafnslllossesl investrr*nts of1£7.287112023.' £599.9581. Page 25
Worcestershire Wildlife Trust Notes to the Financial Statements - ¢ontinLd for the Year Ended 31 March 2024 TRUSTEES. REMUNERATfoN AND 8ENEFrrs There were no tru5tees' reMrat1 or other brits for the year ended 31 March 2024 rw for the year ended 31 hllfch 2023. Trustees. expenses Expen5e5 of É1,711 12023.. £1381 were paid to 3 trustees (2023: 3 Tru5teesl. These exFenses are in relation to mileage and reimtJr5ernits. 12. AFF cosrs 31.3.24 31.3.23 Wages and salaries Social security costs Other pension costs 972,218 86,221 139 783 882,739 68,4(Q 1,198 232 1075 934 The ab)ve stated F*nsion costs IrKIle pension deficit paYffts of £51.55912023: £50.0551. GROUP 31.3.24 31.3.23 Wages and salaries Social security costs Other pensi Costs 1,041,753 92,369 944.413 74,558 131 568 1,150,539 The at<Jve 5tsted Fen5ion ¢05ts irKlude pension deficit pèYTrts of £53.45012023: £51.8911. The average number of persons employed durfjng the year were: GrL Charity 2024 2023 2024 No. 2023 39 35 36 33 The number of enwioyees whose tenefits {excluding employer Fension costs) exceeded £60,(m was nil 12013.. The key management personnel of the group charity and subsidiary cornpa received effoioyee benefits of £79,49612023'. £77.5511. Key rnwwgenEnt consist of the Dirertor of Operations. Page 16
Worcestersh1 Wl Ilfe Trust Notes to the Financial Statements - contin for the Year Ended 31 March 2024 13. COMPARATIVES FOR THE CONSOUDATED ATEMENT OF FIIIANCIAL ACTfvmES 31.3.23 Total fd5 31.3.22 Total fund5 Unrestined Deslgnated Restricted funds Note5 INCOME AND ENDOWMENTS FROM L)onations and legacies Charltabie actlvities Education Land Management Grants Education & Comrnunication Wider Countryside 921,915 244.428 655.059 1.8Z1.402 1,825.154 460 288,863 139,673 141.080 287.582 11.465 59.178 25.815 124,560 102,137 313,397 136,025 166,666 5.351 Other trading activities Investment incorr Other Iorne 352,645 83,475 42.769 352.645 83.475 42,769 285,796 78,386 33,4Z2 Total 1.759.029 249.m 7.571 2.916.379 2.792,834 EXPENDITURE ON Raising funds charitab activiti•S Education & Communicatlon Wider Countryslde Reserve5 724.346 60.585 785.371 812,638 144.047 182.383 766,174 10,391 515 158,113 170,241 312,551 353,139 220.209 370.549 Total 1.816,9XI 117,877 ,023 2,314.850 Z.169,528 NEf INCOMEI(EXPENDrruREI before gain51{lossesl 157.921) I31,2 527.548 601,529 623,306 et galnslliossesl on investments 1274,6261 1274,6261 143.0891 INCOMEI(EXPENDtTUREI 157.921) 1142.n41 527,548 326,903 580.217 Transfers t*ween fund5 22 20.221 Other r•coonls•d #alnslllosses) tuarial gainslllossesl on defined ber£flt schemes 43.413 Ilet Alovernent In Fund 623 630 RECONCILIATION OF FUNDS Total funds broLwht fon¥ard As previously reported 5.536.914 4.017.575 7.756.339 17,310.828 16,687,198 TOTAL FUNDS CARRIED FORWARD 5,501 857 17 637 731 17 310.828 Ali Income and expendiiure arisen frcth (lI1nU1ng actfvities. Page Z7
Worcestershire Wildlife Trust Notes to the FInarla1 Statements - ¢ontinL*d for the Year Ended 31 March 2024 14. NET INCOME FROAI TrADING AcrivmES OF SUBSIDIARY The Charity has a whJlly owned trading yjbsidiary, TAthich is ifKorporatsd in the United Kingdom. The principal activity of W.N.C.T. Enterprise5 Limited 15 that of enV1mtal consultancy work. The Company covenants its taxable profit5 to Worcestershire Wil+Ylife Tw5t. A 51Jmmary of trading regjlts is shown below. Audited accounts are filed with the Registrar of Companies. This Summary irKlvdes Iransactions with Worcestershire Wildllfe Trust which have been eliminated cffj ccffjsolidatTOn. 31.3.24 31.3.23 Turnover Sales and setvfces - Extemal Sale5 and services - Internal 179,911 12.630 276,733 9.299 192.551 286,032 C05t of Sale5 C05t of goods sold - External C05t of good sold - Internal {32,8871 32.8871 111,3101 Gross Profft 159.664 174,722 Admlnlstrative expenses General administrative expenses Depreciatton 11(k8.1291 194.4801 2281 I( 781) Nèt profit for thè yèar 1,883 80.014 Retained profit in Subsidiary blfwd Covenanted to W¢rcertershire Wildlife Trust 49.542) 78.4431 Retained profit in Subsidiary clfwd Net assets held In Subsldlary 13.755 12,414 Iluded in Sales and SeTrices to worcestershi Wildirfe Tnt of £12,630120Z3: £9.2991 aThJ purchases of £Nil 12023". £Nill whKh have teen eliminated on con501idation. Page 28
Worcestershire Wildlife Tntst Notes to the FinarKial Statements - for the Year Ended 31 March 2024 ontin 15. TAIIGIBLE FIXED ASSErs CHARrrY Nature & free1 Leasehold property Solar panels COST At 1 ApriL 2023 Addition5 DisFrf)sais 13,657,551 1Z5.C( 45,LVJ 9,637 At 31 P•Arch 2024 13.782 551 DEPRECIATION At 1 Aprfl 2023 Charge for year Eliminated on disrosal 7,710 963 496 At 31 March 2024 NET BOOK VALUE At 31 I•Arch 2024 13.782.551 At 31 Plarch 2023 13.657,551 office equiprTrnt and fittings Compuier eqUipTht Ehicle5 Totals COST At 1 April Z023 Ayditions Disp05ais 218.767 68,183 101.113 5,229 14,100.251 130,228 At 31 hlarch 2024 218.766 68.183 106,342 14 230.479 DEPRECIATION At 1 April 2023 Charge for year Eliminated on disposal 202.717 4.034 68.183 88,548 6.951 371,622 12,444 At 31 March 2024 ZC*.751 68.183 384,066 BOOK VALUE At 31 I10rch 2024 12,015 13 846.413 At 31 March 2023 16.0 1Z.565 13 n8.629 Page 29
Worcesrershfj Wildlife Tn Notes to the Ffnancial Statements - continLd for the Year Ended 31 March 2024 TANGIBLE FIXED ASSETS- continued GRI)UP Nature freehold LeaseId pmperty Solar pa15 COST At 1 April 2023 Additions Disposals 13.657,551 115, 45.¢XI) 9,637 At 31 March 2024 13 782 551 DEPREaATh)N At 1 April 2023 Charge for year Elirninated on di5ml 7,710 963 496 At 31 Marth 1024 8,673 BOOK VALUE At 31 March 2024 13 782 551 964 At 31 March 2023 13 637 551 1.927 Office equipment & rittiTr4S Computer eqU1pffnt •4ehlcles Total COST At 1 April 2023 Additions Oisposa15 226,888 82.698 101,114 7,149 14,122,888 132,148 At 31 March 2024 82.698 108.263 14.255 036 DEPRECIATION At 1 4)ri12013 Charge for year Eliminated on dT5F<)5al 210,151 4,Z06 82,698 88.550 7,431 393.573 13.096 At 31 March 2024 214 357 82.698 95.981 NET BOOK VALUE At 31 March Z024 12,282 13,848,367 At 31 l•arch 2023 13 729 315 At 31 l•arch 2021. an infomial de5knop valuation was perfonYd in hoLfje on the fiatU reserves to revlew the Val for lff¥)ainY*nt, the value calculated w45 £12.9m therefore tntstees belfieve there Is no Impairment. Included wthin the net book Val of office equiprrent & fitting arbj comwter eQuiTht at#)ve Is C515 12013.. £686 which lateS to the a55ets of W.N.C.T. Enterprises Limited. Page 30
Worcestershire Wfjldlife TrLTrSt Notes to the Financial Staternen s - contin1 for the Year Ended 31 March 2024 16. FIXED ASSEf INVESTMENTS GROUP Cash and ttlements FThJing Listed investments Totals AARK VALUE At 1 April 2023 Additions Disposals Revaluations Ilovement cash 2,939.973 330.819 {106.2261 125.819 328.685 3.268,658 350.412 236 1311 236 1311 At 31 March 2024 3 29) 385 3 382 939 BOOK VALUE At 31 March 2024 3.2W.385 92,554 3,382 939 At 31 March 20Z3 2.939.973 328,685 3,268.658 The l•larket val of Ilsted Investmts Can be analysed as follows: 31.3.24 31.3.23 UK Govemrrent Stccks UK Equity Share5 UK Corporate eonds & Unlt TrLLSts Foreign LM)nds & securities Fore5gn equity Altemative investments 37,935 546,685 4Z8,525 626.613 1,385,655 38,018 604.833 415,075 260.911 1,341,401 279 735 3,2,385 2.939,973 F5xed asset investments are held primarily to provide an investment return and are assigned to the ConseNatlon Development De5ignate(l Fw)d. The investment figure in the Charity Balance Sheet also inclLth £10,(012013. £10.CWI which is the nominal value of the share5 held in its wholly ow11 SLknsidiary W.N.C.T. Enterprises Limited (Co No 019915321. This 15 eliminated on consolidation and. hence. Ss not incled in the Group Balance Sheet. There are no fixed a55et investnnt5 held within W.N.C.T. Enterprises Ltd balance sheet. The charitable company5 inbEstThts at the baiarfe et date in the share capital of corryanie5 Irlde the following: W.N.C.T. Enterprises Ltd Natu of business.. Enwronft*ntal ccffisultar Class of share: Ordinary hrAding 1Q) 31.3.24 31.3.23 Aggare capltal and reserves ProfitllL0551 for the year 12,414 10.843 Page 31
Worcestershlre Wlldllfe Trust Notes to the Financlal Statements - contiNd for the Year Ended 31 March 2024 17. rocK GROUP 31.3.Z4 31.3.23 Stock 18. DEBTORS: AAIOUNTS FAWNG DUE ONE YEAR CHARITY 31.3.24 31.3.23 Trade debtor5 W.N.C.T. Enterprises Limited Other debtor5 VAT Accrued i0 Prepayrrenl5 73.633 60,506 68,565 2.C(12 21,065 307,229 19,195 274,624 GROUP 31.3.24 31.3.23 Trade debtor5 Other debto VAT Accrued incorr Prepayments 83,982 2.(02 17.621 307,229 76.288 14,209 274,624 21,532 476 292 19. CREDITORS: AM(XJNTS FALLIMG DUE wfniN ONE YEAR CHARITY 31.3.24 31.3.23 Trade creditors Social security and other taxes Accrued expenses Other CllOrS 144,979 20.641 24,163 26.786 60,529 21,330 44.113 216 569 127 512 GROUP 31.3.24 31.3.23 Trade creditor5 Social security and other taxe5 Deferred incoff Accrued expenses Other creditors 146.798 20.641 61,328 21,330 24,163 44.113 242 324 Page 32
Worcestershire Wildllfe T Notes to the Financial Statements . contin for the Year Ended 31 March 2024 20. OPERATING LEASE COMIAITMEi¥rs The total operating lease pawnents committed to be paid are as folio Other operating lease5 31.3.24 31.3.23 Expiring: Within one year Between one and five years 4,3 5,602 6,219 11,821 21. ANALYSIS OF CONSOUDATED ASSEfs BEfwEEN FUNDS 31.3.24 Oe5ignated Restricted Total funds fund fLmds 31.3.23 Total funds Unrestricted fund Fixed assets Investments CUrnt assets Current liabilities 5.914,393 264.8&) 3.382.939 546,197 7.669.174 13.848.367 3,382.939 768.622 242 324 13.n9,315 3,268.658 790.420 1261.2011 242 3241 483,626 4 193,936 17 757 604 17 637 731 Included wbthln unrestr6rted funds is net assets of [3,755 12023: É2.4141 which rei4te5 to W.N.C.T. Enterpr6ses Ltd. Page 33
Worcestershire Wlldllfe Tntst Notes to the Financial Statements - contin for the Year Ended 31 March 2024 22. AIOVEMENT IN FUNOS (c¢xolidatedl Net Transfers in betEen funds At 1.4.23 At 31.3.24 Unrestricted furrfts General fLd 5,501,857 1114,2861 23,297 5,410,868 Designated fund 3 895 07Z 4 193 936 9,396,929 184,578 23,297 9.604,804 Restricted funds Restrtcied funds 8.240.K12 164.7051 (23,2971 8,152.80) TOTAL FUNDS 17 637 731 119873 17 757 604 Net ffthement in fuThls, IncIed in the abo¥t are as foiiow&' Incoming re5wrces Resources exFended Gains and hts)vement in funds Unrestrlcted funds General fLd Designated fund 1,629.705 378.404 11.743.W11 205,3591 1114.2861 298,864 125.819 2,CI)8.109 11.949.350) 125.819 184,578 Réstritted funds Re5trTCted funds 542.245 I606,9} 164,7051 TOTAL FUNDS 125 819 119873 Page 34
Worcestershlre Wlldlife Trust Notes to the Financial Statements - contin for the Year Ended 31 March 2024 21 IAOVEKMT IM FLWIDS. ctyrtlnu Comparatlve for mtyrnert in funds Ner nK)vemenr Transfer5 In fuThJs between funds At 1.4.22 At31.3.Z3 Unrestrlcted funds General fund 5.536.914 157.W211 22,864 5,501.857 Designated fund 4.017,575 142.7241 3 895 072 9.554.489 {2(Q.6451 43.085 9.396,929 Restrlcted funds Restrfcted funds 7.756.339 527,548 143,0851 8.240,802 TOTAL FUNDS 17 310 828 326.903 17,637.731 Comparative net nh)¥ement in funds. I1[Jed kn the atx are as foliowk" Incoming Resources expended Gains and Ilovement in 105se5 funds Unrestrkted fund5 General fvnd Designated fund 1.759.029 249,779 {1.816,9501 157.9211 2.CKJ8.808 {1.934,8271 1274,6261 12(Kl,6451 RÈstrlcted funds Re5trirted funds 7.571 I3.023) 527,548 TOTAL FUNDS 2.916.379 Unre5trirted FurMIs Unrestricted fwd5 con51St of the reser¥ of the subsidiary and general fth)d of the charity. 31.3.24 31.3.23 General fund of Charity RerYes of Subsidlary company 5,445,937 3,755 5.449,692 138,8241 5.410,868 5,527,138 2,414 5,529.552 127,6951 5.$01,857 Unrestricted funds eliminated on cong)Ildath)n nat Fund The funds of the Charity inclLth5 the de5i8nated fw¥J, whi(h have set aside ojt of unrestricted funds by the Trustee5 for specific Frtirposes. The designated fund has tttn set aside for the purpose of conservation and development pmjects. Transfers The tnJ5tees ha leWed reserves abo%t made approprlate trnnsfers to reflect the true position. Page 35
worcestershi Wildlife Tnr5t Notes to the Financial Stalerrents - contin for the Year Ended 31 March 2024 22. MOVEMENT IN FUNDS- contlnued Restricted Funds The funds of the Charfjty a restrtted fLmd5 cc¥wsing the followfng"." GairrJ1055 cln8 Balance at Balance 4t 01.04.2Q23 Invutrrtnts TrartslEYs 31.03.2024 b} GweA Finth ¥[aNI P*S•Nt 214.8rf1 152.210 130.Z48 1.637.855 1.6fQ,215 110.245 11.120 157.6Bg 394.é61 214.8 252.210 230.141 1.637,855 1.4560.215 110.245 I tywthard . PSrtEd el Hill C¢th FaTm. Patitted 71,12Q 157.689 394.661 436.779 237.063 37.8L¥) HrAlyted Fann Iwrcha5e) / Blackthwse w(j JASPER FAAhl lfjr3ftm Wwj & Laitht 237.063 17.553 17,553 367.998 .3fj7.99 234,880 60,IX)O Nash ad 1gA>b 9]1rfnt WoDd RaWtIn Droppirpg Weil fa Gveen Fa 30.(XlO 28,2011 197.9 416,058 1gB.330 7.902 416.658 at Weyi•arw fann 7 669 174 7 669.174 Page 36
Worcestershire Wildlife Tntst Notes to the Financial Statements- contin for the Year Ended 31 March 2024 22. IAOVEMENT IN FUNDS- continued Gafrfj1105S CI051ng Balance at on Balance at 01.04.21ll3 IKome E¥4>tUre Invéstments Transfers 31.03.2024 ei Funds dlaThJ J Mr & Clak Erw of Offkws funded by STW En¥J of OffKers funded by ESIF Dropplng wdi Fami Cdivery thasè 10.955 0 121.690 15,619 10,818 1.351 160 10,955 121.691 15.620 4t.044 321,716 296.490 2,051 Land at GrlFarTh, Adiacl to Green Farm detivery woi&t Ffelds at lknmsleymanor Fam Wllder Worcestef5hlre GRCF 86,952 31.3W . 73,213 47.956 24.990 38.715 31.971 51.an 47,706 36,643 37.670 51.704 38.514 31.970 53.915 121.2421 Nextdow Mature 2,ng 931 19321 19631 Natural Nètwortrs v2 NÈfjghbourbc¥x15 rtUr4 Natw* LSF Vlsltor Facilltv lffyovements 14851 134ZI 15251 58,332 1450 17501 342 98.153 98.678 Ser Vtye Project Doye Tree Farm Fields Trenth Fann fre¢ds 105,5L 47.168 450 750 546 0&3 542 245 612 607 297 452 424 8 215 25T $42.245 8 121.598 Re5tdcted ful eUmlTrated on con501idatkn 25.544 5.658 31.202 •.240.IWI 542.245 606.949 - 13.297 8.1¥1.th) Gwen Finch Otter Reserve is for the creation and restoration of a large wetland on River Avon. Hunthouse Wttsj . fiwKJ 15 for sptcificalty apwoved projects on this reserve. PeN)rchar¢J - fund is for swcifically approyed proje¢ts on this reserve. Hlll Court Fami . fund Is for the creation and maintenance of this wetland reseTVe. Lower Smite Farm - fund is for the creation anil maintenare of the E170 Centre and anrill•ry bvildlngs. s[la1 projects - the specSal pmlects fund is for the delivery of a w6de range of projects, often nature reserve$, uslng a variety of tricted income sources. Woodlands . donation in mertw of Mr and Ilés Clarke to be ur srecifKally for hrying a reserve whlch with thelr familys approval. We have not been able to fulfil this criteria to date. Various re5erves- either gifted to the trust with restiittions attached or bwght from donatS0ft5 and funds ratsed for a restricted purp. Ail acquired in line with the Trnst's objectives. to advance. pronv)te and further the consetvation and protection of Nature Resefves which shall be owned. maintained or managed by the TrusL,' to StlY and further the conservation. toratIOn and creatlon of pla(e5 of nattjral beauty. zwlogical. tK)tanical. ecological, geological. or general Scientific interest. and io proff1e. erKourage aThd carry Stu and research for the advancement of kWLedBe In the natural sciences. Transfers between fld% Transfers between fund5 have been made in the year to reflect the Correct p)sitions on special projects. Page 37
Worcestershire W?Idlrfe Trust Notes to the Finala[ Statefrents - continued for the Year Ended 31 March 2024 23. EMPLOYEE BENEFIT OBLIGATIONS The folk>wing employer5 are the sponsoring employer5 of a defined benefit penslon 15abilities held in the Scherr In the UK, which provides retTrrent benefits based on members, salaries when they left ernp10ent. Further Employer5 may have defined contrityrtion benefits heid within the Scheme, txrt thest Employer5 are not shown here. Be(jfordShi. Cambrfdgethire, Northamptonshire Wildlife TrLtst Derbyshire Wildlife Trust Essex Wildlife Trust Gloucestershire Wildlife Tntst Lancashire Wildlife Trust Leicestershire and Rutland WILdllfe Trust Leicestershi Wildlife Isales) Ltd Lincolnshire Wildlife Tntst Nottinghamshire Wildllfe Tr Scoitish Wildlife Trust Sheffield and Rothetham WILdlife Tntst The Green Estate Ltd Sussex Wildlife Tntst Rs% Wildlrfe Trust worcestershi Wildlife Trust W.N.C.T Enterprfses Ltd The assets ol the Scheme are Ipld in a Warately admini5tere(I fwKI and Scherne is administered by the Trustees lindependent of the Empityersl who are res&xMsible for ensuring that the Scheme is SLrfficiently funded to meet current and future obligations. kknever. the a55ets Liabilities are not segregated between the Employers. The Ilabllltfes set out in this note have been calculate(I based on the preliminary re5uIt5 of the full khew Fundlng Assessffnt as at 1 Aprfl 2022. updated to 31 2024. The present Val of the defined beneflt obligation was Mea9j uslng the projetted unTt credit ff*ttw)d. The Employers have agreed a funding plan with the Tntstees. whereby contrfjbLrtions are made into the kher in order to rerTKJve the fuThling deflcit based on each Employer's share of the total kheme liabiLitie5. calculated by the Scheme l£iuary as at the rrKJst recent Scheme Funding Assessment (currently. 1 April 20221. The disc105ures set below are based calculations carrled as at 31 IIArch 2024 by an fndependent qualifTed artuary. Page 38
Worcestershire Wildllfe Tnjst Notes to the Financial Statements - Cortin for the Year Ended 31 March 2014 EIAPLOYEE BENEFIT OBU&ITIONS- continued The uLts of the calculations and the a$5unwtkns a(fv)pted are th)wn below. Ail figLres in the disclosures are tyted to the wrest £1 Lffiless othew5e stated. The recognised in tre Statement of Financial l£tiwtie5 are as follows: Oefined beneflt Fen5ion plan5 31.3.24 31.3.23 Current Service c05t Net intet from net defd teit assetlliability Past semce cost 12.7201 12,7141 2.714 Actual retum on pian assets 20.8081 219.955 Changes In the wesent Val of the defi tenefit obligathyh are as follows: Defined benefit pension pian5 31.3.24 31.3.23 Opening defined t*nefit obligatic Interest cost Actuarial lossesllgainsl Benefits paid Almlnistration expenses 844.499 38,431 2.553 144.9361 987,142 25,264 1133,707) 167,959} 33,759 840.547 844,499 Changes in the fair value of scheme assets are as foiio¥ts: Defirned benefit pension plans 31.3.14 31.3.23 l)penin8 fair valuE of 5cheft assets C¢JntributTons by employer Expected return tuarial gainslliows) Berefit5 paid Administration expenses 844,499 53,450 20,8081 35,941 144,9361 127.5991 1,080.522 51.891 27.978 1247.9331 167,9591 840.547 The arTh)ts reCOgned in other recognised gains and losses are as folLow5.' Defirned benefit pension pLans 31.3.Z4 31.3.23 tuarial 8ainsll105sesl Page 39
WorcestershTre Wildlife Trust Notes lo the Financial Statements - continued for the Year Ended 31 lknrch 2024 23. EMPLOYEE BENEFIT OBLIGATIONS- contlDLql The major categories of scheme a$ts as a Fwcentage of total scheme assets are a5 follows". Deflned benefit )slon plans 31.3.23 37.3.24 UK Equltles Ovefseas Equities Dlverslfied Growth Funds UK Government Fixed Interest B UK G)vemment lThJex Linked Bon UK Corate Bonds Property Cash 25.1 24.6% 11X 7.5% 15.7% 30.1% 2.8% 1.2% 18.1% 34.0% 3% 100.IXX The pension scheme has not Insted in any of Worcestershire Wildlrfe Trust & W.N.C.T Enterprises Ltd's own flnancial Instrunnts. nor in Properties or other assets led by Worcestershlre Wlldllfe Tn & W.N.C.T Enterprises Ltd. The assets a all qwted in tIVe markets. prifPaI actuarial assunwions at the Baiarte Sheet date {expressed as vrtighted averagesl." 31.3.24 31.3.23 Discount rate Future salary In¢aSt$ Future Fen5ion increases 4.85% 4.68% 3.42% 2.70% 2.75% At31 March 2024 22.3 23.6 24.8 26.2 At31 llarch 2023 22.5 25.0 23.8 26.4 Llfe expectw of a mate aged 65 at the Baiatte Sheet Date Life expectancy of a male aged 65 in 20 years from the Balae Sheet date Life expectancy of a female aged 65 at the Balae Sheet Date Life expectancy of a female aged 65 in 20 Yea from the Balare Sheet Date At 31 1&4rch 2024 At 31 l•tsrch 2023 Rate of increase to pen5Towrs in prt. Fixed 5% pa RPI max 5% pa 4.85% 3.20% hknrtality {befO and after lntI Ilales: %% of $3PA Females: 95% of S3PA CMI_2022 with a long term rate of improveffnts of 1.25% pa. Initial addition to rnortality iThyroveffents of 0.5% Males= 96% of 53PA females= 95% of S3PA CMI_2021 th a long tem rate of improverrnts of 1.25% pa; Initial additron to rtalitY iMproveEntS of 0.5% Cash commutation A•emter5 as5und to take 25% of their pension as tax-free cash, subject to Hl+lRC triCtIOnS, using cash coThnutation factor5 currently in force. lembers assumed to take 25% of their pension a5 tax-free cash, subject tg HMRC trictiOnS, Using cash commutatton factors Currently In force.
estershire Wildlife Trust Notes to the Financlal Statements- continL for the Year Ended 31 March 2024 24. COIITINGENT UABILrriES The charity participate5 in and is the pr¥Kipal empioyerof the Wildlife Trusts Pension khe, a multi-employer pension scheme. as described in Plote 23. thjring the year ended 31 March 1022. the Trustees of the charity were made aware of a potential issue relating lo the defined berefil section of the Scherre. A detailed investigation is currently undeTrrfay to establtsh the extent to which this could result in financial liability to Rswf and other participating employers. As It is not wjssible to reliably estimate the value of any tentIaL liability, no provision has been made for this in the financial statefflents above the setting aside of a designated fLd to cover the net present value of the deficit recovery payTrthts which R51 c0ntinlk to make on an ongoing basis las described in Note 231. 25. RELATED PARTY DISCLOSURES The Tnjst is affiliated to The Royal SietY0f WildlrfeTrusts (Rswfi. a wistered Charity that acts as an umbrella group for cc¥Jniy wildlife trusts, and pmwdes assisiarKe and co-ordination of aCtILieS and campaigntng at a UK level. An annual contribution is payable to Rs. incILed within Charitable expenditure, amounting to £48,87012023: £46,2C(11. The Trust also wrchased publications and other sundries from the RS amounting to £18,76012023'. £16,149). The Trust also made sales to Rs¥ of £4.47712023: £3,378). At the year end there was a balance of £531 IZ023: £3,354) to R51. South West Wildlife Fundraising Ltd ISVThIFLI, a company which the Trust ha5 invested in to boost membership recruitment and has an employee on the Board, M Perry. The Trust paid £130,114 12023: £151.9631 to SWWFL for services in the year and there was a baiarKe to SWWFL of £Mil 12023: £Nill at the year end. The Worcester Biological Records Centre IWBRCI is a separate legal entity operattrry on the Tru5t'5 Site. G H Green, Trustee of the Tru5l, Tr5 alx) a trust of WBRC.. Durirvg the year the WBRC paid w rent of 11,CMX) 12023.. É1,(KX)l and wy paid WBRC £10,YJO 12023: É11,fA)i the majority of which was for an SLL At the year end, £250 12023= C2501 wa5 due to the Trust and E2,6Z5 IZ023= £2.6251 was Yable by the tnjst. W.N.C.T Enterprises paid WBRC £Nil 12023: £2,4(Ql during the ypar whhch was for an SLA, the was no balance due at the year end. All connected transactfv)ns c(cwred at ann's ltyh. Page 41