OpenCharities

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

2022-03-31-accounts

Page
Report of the Trustees 1 -11
Independent Auditors'
Report
12 - 14
Consolidated Statement
of Financial
Activities 15
Consolidated Balance Sheet 16
Charitable
Company
Balance Sheet
17
Consolidated Cash Flow Statement 18
Notes to the Financial Statements 19-37

Unrestricted Unrestricted Designated Restricted Total Total
funds funds funds 2022 2021
Notes
Income from:
Donations
and legacies
347,979 347,979 533,448
Charitable
activities
-Conservation
activities
57,035 91,000 2,099,962 2,247,997 809,902
-Conservation
projects
7,095 43,035 50,130 232,439
-Education
projects
12,889 59,056 71,945 57,588
-Visitor centre 49,234 49,234
Other trading
activities
324,641 324,641 327,094
Investment
income
2,264
Total income 798,873 91,000 2,202,053 3,091,926 1,962,735
Expenditure
on:
Costs of raising funds
-Donations
and legacies
92,535 92,535 102,296
-Other trading
activities
313,319 313,319 271,786
Charitable
activities
-Conservation
projects
346,750 91,849 1,231,445 1,670,044 906,648
-Reserve projects 32,610 27,920 60,530 151,990
-Education
projects
13,911 43,525 57,436 27,185
-Publications
8 affiliations
40,127 40,127 25,404
-Visitor centre 53,792 53,792 40,671
Total expenditure 893,044 91,849 1,302,890 2,287,783 1,525,980
Net movement
before transfers
(94,171 ) ( 849 ) 899,163 804,143 436,755
Transfers
between
funds
21 (207,961 ) 901,332 (693,371 )
Net movement
in funds
( 302,132 ) 900,483 205,792 804,143 436,755
Reconciliation
offunds
Total funds brought
forward
908,219 142,556 1,080,189 2,130,964 1,694,209
Total funds carried forward 606,087 1,043,039 1,285,981 2,935,107 2,130,964
Ail income and expenditure derive from continuing activities.

2022 2021
As restated
Notes F
Fixed assets
Tangible assets 1,657,151 818,122
Current assets
Stock 18 13,138 7,606
Debtors 19 584,332 389,711
Cash at bank and in hand 1,101,833 1,030,869
1,699,303 1,428,186
Creditors: amounts falling due
within one year 20 ( 421,347 ) ( 115,344 )
Net current assets 1,277,956 1,312,842
Net assets 2,935,107 2,130,964
Funds 21
Unrestricted
funds
606,087 908,219
Designated
funds
1,043,039 142,556
Restricted funds 1,285,981 1,080,189
2,935,107 2,130,964

2022 2021
As restated
Notes E
Fixed assets
Tangible assets 16 1,657,151 818,122
Investments 17 12 12
1,657,163 818,134
Current assets
Stocks 18 13,138 7,606
Debtors 19 540,823 274,343
Cash at bank and in hand 1,073,967 987,604
1,627,928 1,269,553
Creditors: amounts falling due
within one year 20 ( 405,989 ) ( 53,769 )
Net current assets 1,221,939 1,215,784
Net assets 2,879,102 2,033,918
Funds
Unrestricted funds 550,082 811,173
Designated funds 22 1,043,039 142,556
Restricted funds 1,285,981 1,080,189
2,879,102 2,033,918

Note 2022f 2021
E
Net cash flow from operating
activities:
Net cash provided by (used in) operating activities 26 932,622 419,976
Cash flows from investing
activities
Interest and rents received 2,264
Purchase oftangible assets ( 861,658 ) ( 99,567 )
Proceeds from sale oftangible assets 3,000
Net cash flow frominvesting
activities
( 861,658 ) ( 94,303 )
Net increase
in cash and cash equivalents
70,964 325,673
Cash and cash equivalents
at the beginning
ofthe year 1,030,869 705,195
Cash and cash equivalents
at the end of
the year 1,101,833 1,030,868
Cash and cash equivalents
consist of:
Cash at bank and
in hand
1,101,833 1,030,868

Unrestricted Restricted Total
Funds Funds 2021
Note F F
Income from:
Donations 533,448 533,448
Charitable
activities
Conservation
projects
68,315 741,587 809,902
Reserve projects 43,170 189,269 232,439
Education
projects
15,218 42,370 57,588
Other trading
activities
327,094 327,094
Investment
income
2,264 2,264
Total income 989,509 973,226 1,962,735
Expenditure
on:
Raising funds 374,082 374,082
Charitable
activities
Conservation
projects
140,654 765,994 906,648
Reserve projects 41,879 110,111 151,990
Education
projects
27,185 27,185
Publications
and affiliations
25,404 25,404
Visitor centres 40,671 40,671
Total expenditure 622,690 903,290 1,525,980
Net, movement
in funds before transfers
366,819 69,936 436,755
Transfer between
funds
22 701 (701 )
Net movement
in funds after transfers
367,520 69,235 436,755
Reconciliation
offunds
Total funds brought forward 683,255 1,010,954 1,694,209
Total funds carried forward 'I,050,775 1,080,189 2,130,964

2022
E
2021f
Subscriptions 257,369 250,882
Donations 84,110 57,841
Legacies 6,500 180,356
Government grants 45,000
347,979 534,079
Income from charitable activities
2022 2021
E
Grants 2,390,498 919,757
Events income 5,888 1,340
Conservation income 13,492 52,345
Reservation income 2,605 115,858
Educational visits 6,823 10,629
2,419,306 1,099,929
Summary
of
grants
Durham
County
Council 307,434 45,000
The National Lottery Heritage Fund 827,822 656,435
The Environment Agency 130,000
Northumbrian Water 155,062 12,200
Gateshead Council 50,000
Groundwork North East 27,227 53,949
County
Durham
Community Foundation 4,000 14,436
The Garfield Weston Foundation 15,000
Sunderland City Council 66,958 15,000
The Scotto Trust 7,500
RSWT 95,000 10,000
Suez 35,000 45,613
Banister Trust 17,500
Veolia 600,000 5,000
DWP 9,909
RPA 42,479
ALA 14,143
Believe Housing 3,000
South Tyneside Council 11,150
Daniel Trust 4,000
Other 7,314 22, 124
2,390,498 919,757

6. Other trading
activities
Other trading
activities
Other trading
activities
2022f 2021
f
Other trading income 24,786 20,170
Income from trading subsidiary 305,885 306,924
330,671 327,094
7. Investment income
2022 2021
Interest received 1,147
8. Raising funds
2022 2021
Raising donations and legacies
Staff costs 83,527 87,068
Fundraising expenses 9,008 15,228
92,535 102,296
Other trading
activities
Purchases 22,111 6,375
Other visitors centre costs 59
Promotional expenses 7,434 7,618
Support costs for generating funds 13,961
Trading
expenditure
from subsidiary 283,774 243,774
405,854 374,083

Activities
undertaken Support Total Total
directly costs 2022 2021
E F F
Conservation projects 1,615,032 54,962 1,669,994 802,038
Reserves projects 60,530 60,530 110,111
Education
projects
57,436 57,436 27,815
Publications and affiliations 1,222 38,905 40,127 27,136
Visitors centres 9,281 44,511 53,792 40,671
1,743,501 138,378 1,881,879 1,007,771
10. Support costs
Management Governance Total Total
Costs costs 2022 2021
Conservation projects 28,910 26,052 54,962 83,931
Publications and affiliations 30,285 8,620 38,905 25,404
Visitors centres 34,648 9,863 44,511 34,792
93,843 44,535 138,378 144,127
11. Governance costs
2022 2021
E F
Auditors fees 5,630 5,400
RWST Membership 10,450 12,590
DWT Magazine 8 Marketing 28,455 31,211
44,535 49,201

Net income is stated after charging; stated after charging;
2022f 2021
Depreciation 22,630 17,558
Deficit/(surplus) on disposal of fixed assets ( 3,000 )

Audit ofthese financial statements statements 5,630 5,400
Audit ofthe subsidiary financial statements 2,850 2,760
8,480 8,160
Non Audit fees 450 1,548
8,930 9,708

The summary
financial
performance
of the chari
ty alone is;
2022 2021
F
Income 2,849,193 1,663,736
Expenditure ( 2,004,009 ) ( 1,282,207 )
Net income 845,184 381,529

The total staff costs and employees benefi ts were as follows:
2022 2021
E
Wages and salaries 793,053 551,426
Social security costs 62,163 44,713
Other pension costs 30,068 12,441
885,284 608,580
The average
number
of employees during the year was as follows:
2022 2021
Number Number
Costs of generating funds 3 3
Charitable
activities
36 23
Management
and administration
3 3
42 29

Tangible fixed assets
Group and charity
Equipment,
Freehold Long fixtures
&
Motor
property leasehold fittings vehiclesf Total
f.
Cost
At 1 April 2021 1,249,126 127,567 928,697 95,267 2,400,657
Additions 801,332 60,326 861,658
Disposals
At 31 March 2022 2,050,458 127,567 989,023 95,267 3,262,315
Depreciation
At 1 April 2021 524,705 44,532 926,657 86,641 1,582,535
Charge for the year 4,117 15,637 2,875 22,629
Disposals
At 31 March 2022 528,822 44,532 942,294 89,516 1,605,164
Net book value
At 31 March 2022 1,521,636 83,035 46,729 5,751 1,657,151
At 31 March 2021 724,421 83,035 2,040 8,626 818,122

17. Investments Investments
Group Charity
2022 2021
F
2022
F
2021f
Shares in subsidiary undertaking 12 12
Percentage
Company Country Shareholding Description
Durham Wildlife Services Limited England and Wales 100% Ordinary
The results an d summa ry
ofassets and liabilities ofthe com
pany
are as follows:
2022 2021
E F
Turnover 305,885 306,924
Cost of sales ( 274,455 ) ( 239,217 )
Administrative expenses ( 9,319 ) (4,557)
Bank interest received 2
Profit for the year 22,111 63,152
Distribution to Durham Wildlife Trust 63,152 7,296
2022
F
2021f
Total assets 72,815 158,663
Total liabilities ( 16,795 ) ( 61,572 )
Shareholders' funds 56,020 97,091

18. Stocks
Group Charity
2022 2021 2022 2021
F F
Stocks 13,138 7,606 13,138 7,606
19. Debtors
Group Charity
2022 2021 2022 2021
F F
Trade debtors 183,465 150,671 139,956 35,303
P repayments 3,653 4,491 3,653 4,491
Accrued income 397,214 234,549 397,214 234,549
584,332 389,711 540,823 274,343
20. Creditors: amounts falling due within one year
Group Charity
2022 2021 2022 2021
F F F
Trade creditors 355,712 54,531 348,491 15,083
Social Security and other taxes 20,378 33,113 14,611 13,990
Accruals 35,834 17,469 35,834 17,469
Deferred Income 411 411
Other creditors 9,423 9,820 7,053 6,816
421,347 115,344 405,989 53,769
Deferred income
At 1 April 2021
Released to incoming resources 411
Amounts deferred during the year (411 )


lance she
et
As
Previously
Adjustment As Stated
at March
reported 2021
Funds
Restricted funds 1,212,825 ( 132,636 ) 1,080,189
Designated funds 9,920 132,636 142,556
1,222,745 1,222,745

22. Analysis offunds
Year ended 37 March 2022
Brought Carried
Forward Income Expenditure Transfers Forward
E E f
Unrestricted
Funds
General
fund
908,219 798,873 ( 893,044 ) ( 207,961 ) 606,087
Designated
funds
Volunteers 9,920 40,000 49,920
Repairs and Maintenance 60,000 60,000
Rainton
Meadows
Land
132,636 91,000 ( 91,849 ) 801,332 131,787
801,332
Total unrestricted
funds
1,050,775 889,873 ( 984,893 ) 693,371 1,649,126
Restricted
Funds
Discover Bright Water
Heart of Durham
Land of Oak and Iron
26,968
17,946
10,959
489,749
43,820
( 625,855 )
(45,352 )
(884 )
109,138 16,414
10,075
Naturally
Native
Low Barns
Conservation
Projects
60,904
49,134
211,787
148,830
9,858
272,151
( 217,430 )
( 2,523 )
( 181,693 )
7,696 56,469
302,245
Education
Projects
Living Landscapes
Projects
Healing
Nature
Seascapes
Great North Fen
29,915
571,239
100,931
406
59,056
33,177
276,856
67,224
801,332
(43,525 )
( 25,397 )
( 91,474 )
( 68,757 )
( 10,000 )
1,127
( 801,332)
45,446
569,019
286,313
Total restricted funds 1,080,189 2,202,053 ( 1,302,890 ) ( 693,371 ) 1,285,981
Total funds 2,130,964 3,091,926 ( 2,287,783 ) 2,935,107

Year ended 31March 2021 as restated Year ended 31March 2021 as restated Year ended 31March 2021 as restated
Brought Carried
Forward Income Expenditure Transfers Forward
F
Unrestricted
Funds
General fund 555,599 925,185 ( 586,016 ) 13,451 908,219
Designated
funds
Volunteers 9,920 9,920
Vehicle Replacement
Rainton
Meadows
12,750
104,986
64,324 ( 36,674 ) ( 12,750 ) 132,636
Total unrestricted funds 683,255 989,509 ( 622,690 ) 701 1,050,775
Restricted
Funds
Discover Bright Water 72,411 309,118 ( 354,561 ) 26,968
Heart of Durham 16,995 42,121 (41,170 ) 17,946
Land of Oak and Iron 51,654 14,616 ( 55,311 ) 10,959
Naturally
Native
Tree Week
Upper Teesdale
Low Barns
69,641
586
115
62,519
40,682
4,741
( 49,419 )
(1)
( 18,126 )
(585)
(115)
60,904
49,134
Rainton
Meadows
104,986 64,324 ( 36,674 ) 132,636
Conservation
Projects
176,137 153,785 ( 117,729 ) 212,193
Education
Projects
14,730 42,370 ( 27,185 ) 29,915
Living Landscapes Projects 546,166 189,268 ( 164,195 ) 571,239
Healing
Nature
130,825 ( 29,893 ) 100,931
Emegency
Funds
45,700 ( 45,700 )
Total restricted funds 1,010,954 973,226 ( 903,290 ) ( 701 ) 1,080,189
Total funds 1,694,209 1,962,735 ( 1,525,980 ) 2,130,964

Unrestricted Designated Restricted
Funds Funds Funds Total
E
Tangible assets 7,246 801,332 848,573 1,657,151
Current assets
Creditors amounts
due within one year 1,020,188
( 421,347 )
241,707 437,408 1,699,303
( 421,347 )
606,087 1,043,039 1,285,981 2,935,107
Year ended 31March 2021 as restated
Unrestricted Designated Restricted
Funds Funds Funds Total
f
Tangible assets 197,419 620,703 818,122
Current assets 826,144 142,566 459,486 1,428,186
Creditors amounts due within one year ( 115,344 ) ( 115,344 )
908,219 142,566 1,080,189 2,130,964

The future minimum lease payments under non-cancellable operating leases are as follows;
2022 2021
F E
Not later than one year 3,665 6,954
Later than one and not later than five years 3,665
Due more than five years
3,665 10,619

2022
E
2021f
Net income for the year 804,143 456,973
Adjustments
for:
Interest received
Depreciation
on tangible assets
22,629 ( 2,264 )
17,557
Profit on disposal
Increase
in stock
(increase)/decrease
Increase/(decrease)
offixed assets
in debtors
in creditors
( ( 5,532 )
194,621 )
306,003
( ( 3,000 )
( 1,576 )
288,941
336,655 )
Net cash flow from operating
activities
932,622 419,976