241122Paper6Annex1DraftFinalAccounts2023-24
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Draft Annual report and accounts 2023⁄24 …an outstanding national park, enjoyed and valued by everyone, where nature and people thrive together…
AITHISG BHLIADHNAIL AGUS CUNNTASAN 2023⁄24 …SÀR PHÀIRC NÀISEANTA, A THA A’ CÒRDADH RIS A H‑UILE DUINE AGUS AIR A BHEIL IAD UILE A’ CUR LUACH, AGUS FAR A BHEIL NÀDAR AGUS DAOINE A’ SOIRBHEACHA…
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 2 of 118
CONTENTS
Page 1 PERFORMANCE REPORT 1.1 Key Personnel and Sponsoring Body 3 1.2 Chief Executive’s Forward 5 1.3 The Park Authority 7 1.4 Strategic Aims and Priorities 2023⁄24 and Beyond 13 1.5 Key issues and Risks 16 1.6 Financial Performance Summary 17 1.7 Operating Performance Summary 25
2 ACCOUNTABILITY REPORT 2.1 Governance Report 48 2.1.1 Directors’ Report 48 2.1.2 Statement of National Park Authority’s Responsibilities 54 2.1.3 Statement of Board’s Responsibilities 55 2.1.4 Statement of the Accountable Officer’s Responsibilities 56 2.2 Governance Statement 56 2.3 Remuneration Report and Key Information on Staff 67 2.4 Parliamentary Accountability Disclosures 84 2.5 Independent Auditor’s Report to the Members of the Cairngorm National Park Authority, the Auditor General for Scotland and the Scottish Government 86
3 FINANCIAL STATEMENTS 3.1 Statement of Comprehensive Net Expenditure 92 3.2 Statement of Financial Position 93 3.3 Statement of Cash Flows 94 3.4 Statement of Changes in Taxpayers’ Equity 95 3.5 Notes to the Financial Statements 96
APPENDIX 1 Accounts Direction 118
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 3 of 118
1 PERFORMANCE REPORT
PERFORMANCE OVERVIEW
Cairngorms National Park Authority presents this Annual Report and Accounts for the year from 1 April 2023 to 31 March 2024 in accordance with The National Parks (Scotland) Act 2000.
The accounts have been prepared on a going concern basis as the Board and Accountable Officer believe that future liabilities will be met from a combination of cash budget allocation from the Scottish Government, future grants from partner agencies, and income from chargeable activities.
This overview outlines the purpose of the Authority and its performance during the year.
1.1 Key Personnel and Sponsoring Body
Sponsoring body Environment and Forestry Directorate, Natural Resources Division, Scottish Government
The National Park Authority Board is made up of nineteen Board Members. Five members are elected by the community, seven are appointed by Scottish Ministers, and seven following nominations by the Local Authorities. The Board is led by the Convener and Deputy Convener.
Convener Sandy Bremner — appointed 26 May 2023 (Convener from August 2023) Xander McDade, Chair Governance Committee (Convener to August 2023, resigned 30 September, 2024)
Board members Chris Beattie Geva Blackett Jackie Brierton – appointed 1 June 2024 Peter Cosgrove — appointed 8 September 2023 Kenny Deans
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 4 of 118
Paul Gibb Hannah Grist — appointed 26 May 2023 Russell Jones John Kirk Bill Lobban Lauren MacCallum Dr Fiona McLean Eleanor Mackintosh — deputy convener from 8 September 2023 Duncan Miller – appointed 9 November 2023 Steve Micklewright – appointed 26 May 2023 Anne Ross Derek Ross
Janet Hunter – deputy convener, resigned 7 September 2023 Douglas McAdam – resigned 31 October 2023 Dr Gaener Rodger ‑resigned 31 October 2023
The Board agrees the overall direction of the Authority and oversees the work of the Chief Executive and National Park staff. The executive management of the Authority is undertaken by an Executive team that comprises the Chief Executive and three Directors.
Chief Executive and Accountable Officer Grant Moir
Directors David Cameron — Corporate Services and Deputy Chief Executive Officer Murray Ferguson — Planning and Place – retired 15 April 2024 Andy Ford — Nature and Climate Gavin Miles – Planning and Place – appointed 1 May 2024
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 5 of 118
1.2 Chief Executive’s Forward
I have pleasure in presenting the Cairngorms National Park Authority’s Annual Report and Accounts covering its 19th year of operation, from 1 April 2023 to 31 March 2024.
September 2023 marked the 20th anniversary of the Cairngorms National Park – this means that I have had the privilege to have been at the helm for half of its life!
The Park Authority has been instrumental in securing millions of pounds for investment in the National Park, for example from the National Lottery. The Tomintoul and Glenlivet Landscape Partnership project received £2.34 million to support regeneration projects in that special area of the National Park, whilst the Badenoch Great Places Project saw £352,000 invested into that area’s cultural heritage. This year saw the conclusion of the Cairngorms Capercaillie Project, which brought in more than £2.9 million to help conserve this charismatic bird for future generations.
In December we found out that we had been successful in securing Lottery funding for the delivery phase of our Cairngorms 2030 programme. This five-year, £42 million programme will put the power to tackle the nature and climate crisis in the hands of the people of the National Park, benefitting people’s health and wellbeing, developing sustainable transport solutions, and enhancing nature.
Something I am particularly proud of is how our ranger services have evolved over the last 20 years. Alongside the fourteen partner services that we collaborate with, the Park Authority has its own dedicated ranger service, including seasonal, trainee and volunteer rangers. All boosting the amount of ‘boots of the ground’, delivering for residents and visitors. The very dry spell of weather in June meant that the ranger teams were kept busy monitoring for fires, as well as providing advice and guidance to visitors. In January we sent out a consultation on potential fire management byelaws.
The climate and nature emergencies are far more prominent in our minds than 20 years ago. We have prioritised large-scale peatland restoration (over 3,000 hectares since 2014) and woodland expansion (over 5,000 hectares in the last five years), as well as river catchment restoration projects, working closely with land managers across the National Park.
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 6 of 118
There have been areas of work that have supported local businesses, particularly around training and support, working closely with partners including the Cairngorms Business Partnership and Growbiz. There is much to do on affordable housing, but more than 200 affordable homes have been given planning permission over the last five years alone. Furthermore, the Park Authority is the first planning authority in the country to introduce a minimum 45% affordable housing quota on developments in the communities that need it most.
There’s been projects to conserve and enhance all manner of rare and special species including aspen, wildcats, waders, raptors, twinflower, pine hoverfly – and the return of beavers after an absence of 400 years. The first beavers to be translocated to the Cairngorms are settling into their new home after arriving in the National Park in December 2023.
None of this can be achieved by working alone. We continue to work with local businesses, national agencies, private estates, local communities, and many other organisations. There is only strength in partnership working.
We have much still to do but, after 20 years, I hope that people can see and feel the massive benefits that being in a national park – an internationally recognised status can bring.
Grant Moir Chief Executive and Accountable Officer 27 September 2024
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 7 of 118
1.3 The Park Authority
The Cairngorms National Park is the largest National Park in the United Kingdom and covers 4,525 square kilometres, twice the size of Loch Lomond and the Trossachs and 40% larger than the Lake District.
The Park Authority is a Non-Departmental Public Body sponsored by the Environment and Forestry Directorate, Natural Resources Division, Scottish Government, established under the National Parks (Scotland) Act 2000 with the purpose of being a model of sustainable development working towards achieving four statutory aims:
- to conserve and enhance the natural and cultural heritage of the area;
- to promote sustainable use of the natural resources of the area;
- to promote understanding and enjoyment (including enjoyment in the form of recreation) of the special qualities of the area by the public; and
- to promote sustainable economic and social development of the area’s communities.
Strategy and business model The Park Authority has a key role in leading the delivery of the Cairngorms National Park Partnership Plan (NPPP). The Plan sets the context for close co- operation and partnership across public, private, and voluntary organisations in the Park, towards an agreed set of shared priority objectives. The National Park Partnership Plan sets out the long-term outcomes for the Park and provides the overall guide for strategic alignment between public agencies, private companies and community organisations within the Park who are signatories to, and partners in, delivery of the Cairngorms NPPP.
Over the course of the last year the Park Authority has developed and extensively consulted on a new NPPP to span 2022 to 2027. This new NPPP was approved by the Park Authority’s board in June 2022 and by Scottish ministers in August 2022.
The Park Authority’s Corporate Plan is derived from the NPPP 2022 – 27. The Corporate Plan for the period 2017 – 22 was approved by the Board and Scottish Ministers in Spring 2018. Subsequently, the Authority operated against a transitional plan bridging the period between the end of the 2017 – 22 NPPP and the commencement of the 2022 – 27 Plan. In the wider Scottish context, the Park
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 8 of 118
Authority will also work on ensuring greater strategic alignment to ensure delivery of key national strategies, such as current and future Programmes for Government and other relevant national strategies.
Our strategic work includes being an active member of the Environment and Economy Leaders’ Group, together with input to a range of national leadership and stakeholder groups.
Our commitment Our vision, mission statement and values, are led by our board and staff and are central to our purpose and strategic context: Our vision – an outstanding National Park, enjoyed and valued by everyone, where nature and people thrive together.
Our mission – to lead the way in delivering for the Cairngorms National Park by bringing people together towards a common purpose, enhancing the Park for everyone and inspiring new generations to be Park Champions.
Our values – the Park Authority is an open, inclusive, innovative, and professional organisation that behaves with integrity. The Park Authority will also operate in an environmentally friendly way that provides leadership in this area.
Our culture — …to be the best small public body in Scotland.
We aspire to be the best small public body in Scotland. Our staff survey results, undertaken every two years through “The Best Companies Survey”, have shown that we are a people-oriented organisation performing well. We are listed amongst the Top 100 Not for Profit Organisations in the UK, and we are also recognised by Flexibility Works as one of the Top 10 employers in Scotland because of our approach to flexible working for our staff group.
We will continue to build on our Organisational Development Strategy to imbed a high performance, high achieving and high-quality culture based on an equalities and staff focused culture. The Park Authority will continue to be innovative and quick to act and will empower staff to deliver the strategies put in place by our Board.
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 9 of 118
Aims and objectives The Park authority’s objectives for the year were formed around the themes of Nature & Climate, People, and Place:
Nature & climate Woodland expansion Peatland restoration Nature restoration:
- freshwater restoration
- raptor conservation
- capercaillie conservation
- re-introduction of species
People Creation of paths and long-distance routes Provision of ranger services Improvement of visitor infrastructure Formulating approaches to active travel
Place Monitoring the Cairngorms Local Development Plan Delivering housing Contributing to the development of the wellbeing economy plan Creation of a sustainable tourism action plan
In addition to delivery of our established objectives, we continue to give strategic focus to our work towards a sustainable nature-based, economic recovery from the impacts of COVID 19 in the Cairngorms, while at the same time, delivering urgent action to address climate change. Our ‘Net Zero with Nature’ Strategy and our Green Recovery Strategy were approved by our Board in 2020.
Performance against these objectives was strong. 2,800ha of new woodland were approved and 1,340ha of peatland were restored; extensive consultation was undertaken, both with the community and with the partners to the National Park Partnership Plan, on a range of issues including fire management, farming and landscape-scale land and water management; substantial path works were carried out; ranger services were active between April and October; the capercaillie project (funded by the National Lottery Heritage Fund) was brought
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 10 of 118
towards completion, and 18 beavers were introduced over 3 sites around the Park.
The scale of the Park Authority’s workforce and sphere of operations continues to expand. Overall, the Park Authority’s responsibility for funds under management, primarily made available by Scottish Government, increased from £13.4m in 2022⁄23 to £14.5m in 2023⁄24.
Looking Forward This dynamic, responsive organisational ethos will continue. The Park Authority will continue to look at new ways to operate to deliver our commitments in the current National Park Partnership Plan. This will include continuing our success in looking for alternative funding opportunities, including applications to funds such as the National Lottery Heritage Fund, and sponsorship opportunities. It also includes collaborating with partners to deliver improved services. We continue to strive for more efficient, and sustainable internal working practices through delivering against our Organisational Development Strategy.
Our future funding, from Scottish Government and from external funding partners, has remained at a similar level for 2023⁄24, allowing us to consolidate the work of previous years. The Seasonal Ranger Service will continue for a fourth year, while we augment this support for visitors with capital investment in visitor infrastructure. Over 2024⁄25 we will further build our capacity to deliver peatland restoration and through this work act on climate change.
In 2021⁄22 we secured approval from National Lottery Heritage Fund (NLHF) for the Heritage Horizons Cairngorms 2030 Programme. Our implementation of the Development Phase of this programme, alongside a wide range of partners, continued through 2022⁄23, and invested £3.8m, inclusive of £1.7m of NLHF funding, across more than 20 projects in scoping, trialling, and finalising plans for the 5‑year, £42m delivery phase. Approval to proceed with the delivery phase was received in December 2023. Projects cover conservation, rural regeneration, access, and sustainable transport amongst other areas of work. This programme of work is a further significant step change in the Park Authority’s scale of operations.
Our budget for the 2023⁄24 financial year, approved by the board in March 2023, provides total funds under management for the year ahead of £13.6m. Our next
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 11 of 118
4‑year Corporate Plan, spanning 2023 to 2027, was approved by the Board at its meeting on 24th March 2023.
Performance monitoring The various aspects of the Park Authority’s performance – financial, organisational, and operational — are reported over the course of the year to the Authority’s Board and its sub-committees. These reports are available on our website.
By the nature of the Park Authority’s role, in seeking to lead collaborative effort to tackle the big issues for the Cairngorms, performance is rarely entirely controllable by the Park Authority. Rather, achievement of objectives requires effective leadership and influencing, and collaboration and engagement with our partners, combined with our direct investment of finance and staff resources, to address our priorities.
Risk management Risk management and consideration of issues arising that may impact the delivery of our strategic corporate priorities are central to our management activities within the Park Authority. The Management Team reviews strategic risks at least quarterly, and we have developed and embedded risk management practices, together with project management processes, to take full cognisance of these core aspects of effective organisational and strategic control arrangements.
The Park Authority has refreshed its Strategic Risk Management Strategy and associated Strategic Risk Register, which, in tandem with our corporate performance and monitoring system, details the key issues and risks around delivery of our Corporate Plan together with the strategic objectives and key performance indicators set out in that plan. The Board receives detailed reports and comments on key issues and risks twice annually, with the Board’s Audit and Risk Committee reviewing strategic risk management between these Board meetings.
Significant projects also have their own embedded risk registers and risk mitigation plans, for example, we have established separate risk registers to support the delivery of the Cairngorms 2030 Programme. More information on risk and internal controls can be found in the Governance Statement within this document and in our Risk Management Strategy.
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 12 of 118
The key risks faced by the Park Authority included:
- Financial resources: in-year adjustments to funding provided by Scottish Government; difficulties in planning future programmes within the context of potential financial constraints. We continue to liaise with Scottish Government through our sponsorship team and the Peatland Action Team, highlighting our achievements and aligning our delivery to the aims of the Government. Our corporate plan is prioritised around anticipated Scottish Government budget allocations, taking into account expectations of funding constraints. We continue to support partners such as Cairngorms Nature and the Cairngorms Trust in securing inward investment.
- Human resources: increased workload and high activity generated from concurrent programmes of activity — corporate plan and large-scale projects. Strategic and operational plans have been developed with externally funded project delivery as intrinsic elements of plans to ensure delivery capacity is considered fully. The importance of staff management and task prioritisation are reinforced through leadership meetings. Performance Development Conversations take place regularly with all staff, to check on staff workloads and capacity.
- Technical issues: cyber-security issues with associated threats of fraud and theft. We carry out daily review of the Scottish Cyber Coordination Centre threat summaries and take appropriate follow up action. Progress towards Cyber-security plus accreditation is underway.
- Reputational issues: the good reputation of the Authority as a foundation for collaboration with stakeholders. We manage stakeholder expectations through:
- Targeted communications
- Further development of stakeholder relationships.
- Development / strengthening of strategic partnerships.
- Ongoing assessment of operational risk management and mitigation in our communications.
Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 13 of 118
PERFORMANCE REPORT: PERFORMANCE ANALYSIS
This section provides information on the performance of the organisation over the year ended 31 March 2024, our aims and priorities, our achievements and financial results.
1.4 Strategic Aims and Priorities 2023⁄24 and Beyond
We contribute to delivery of the long-term outcomes in the Cairngorms National Park Partnership Plan 2022 – 27 (NPPP) through working to achieve our agreed Corporate Plan strategic objectives.
Our strategic aims and priorities are set out across the three themes of Nature and climate, People, and Place. Each of these themes sets out a number of priority outcomes in line with the Cairngorms National Park Partnership Plan. Corporate Services and Communications support the main themes and their outcomes. The Plan was approved by Scottish Ministers in August 2022.
Nature a carbon negative and biodiversity rich National Park with better functioning, better connected and more resilient ecosystems. Outcomes:
- Moorland is more diverse,
- Woodland is expanding,
- Peatlands are restored,
- Rivers are reconnected,
- Species are recovering,
- Farming is carbon neutral. People – a wellbeing economy that works for all the people of the Cairngorms. Outcomes:
- Communities are empowered,
- Wellbeing comes first,
- Green jobs are growing,
- The Cairngorms is a Park for All,
- Volunteering is on the rise,
- Young people stay and thrive.
Place a place that people want to live in, work in and visit that works for all. Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 14 of 118
Outcomes:
- Housing is more affordable,
- Transport is more sustainable,
- Communities are connected,
- Visitor facilities are first class,
- Cultural heritage is celebrated.
Support themes The delivery of the themes and priorities is supported by the Communications and Corporate Services teams. Our Communications team works with visitors, communities, and stakeholders to raise the profile of the Park and create a connection and commitment to care for it. Our Corporate Services team ensures the delivery of effective, efficient, and sustainable services in addition to promoting the highest standards of governance, both within the Park Authority itself and also in working with community and voluntary organisations involved in delivery of NPPP priorities.
Corporate services The aim of the Corporate Services team is to deliver effective, efficient, and sustainable services, promoting the highest standards of governance to support delivery of the Corporate Plan and Cairngorms National Park Partnership Plan by the Park Authority and our community and charity partners. We also play an active role in the Environment and Economy Leaders’ Group.
Priorities:
- Implement the Organisational Development Strategy and embed the organisational and cultural improvements to make the Park authority the best small public body in Scotland.
- Ensure that our accommodation and its infrastructure support the delivery of the Organisational Development Strategy.
- Deliver ongoing service improvement, including appropriate shared services development and operation, to the Park Authority, other public bodies and the community and charitable organisations we support.
- Promote and support the highest standards of governance and management, including equalities actions, within the Park Authority, other public bodies and the community and charitable organisations we support. Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 15 of 118
Communications and engagement Communicating with a wide range of stakeholders – from local residents to visitors, businesses and land managers – is vital for the work of the Park Authority. It supports the work being undertaken across the organisation to deliver on the Nature and Climate, People, and Place priorities outlined in our National Park Partnership Plan. Our role is to raise the profile of the National Park and create meaningful connections between key audiences and the landscape of the Cairngorms. We are seeking to build a community of people who actively support and care for the National Park and who benefit from doing so.
Priorities:
- Deliver the Communication and Engagement Strategy and increase awareness, engagement and involvement with the National Park.
- Coordinate engagement for our Cairngorms 2030 programme and tell the story as it progresses, helping stakeholders see their role in tackling the nature and climate crises.
- Ensure high quality internal communications that help deliver the key priorities of the Corporate Plan.
- Celebrate a diverse range of perspectives and experiences in our communications, helping the Cairngorms become a ‘Park for All’ where everyone is welcome. Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 16 of 118
1.5 Key Issues and Risks
Strategic delivery Delivery of the National Park Partnership Plan will test the potential for enhanced approaches to conservation and the protection of endangered species, including delivery of outcomes on wildlife crime. Unrealistic expectations of what the Park Authority and its partners can achieve in the face of the significant risks presented by climate change, species extinction, flood management and fire are being managed through communication and collaboration.
Financial resources The Scottish Government’s continued and heightened concerns on forward stability of current financial allocations presents the risk of in-year adjustments, and uncertainty over future year funding levels. Constraints on public sector finances may restrict our capacity to allocate sufficient resources to deliver the corporate plan and may also affect the availability of partnership funding for shared activities.
Human resources Delivery of externally funded projects has become an intrinsic part of our operational planning so that we maintain the capacity of the organisation to achieve project outcomes, while working in an increasingly competitive and restricted recruitment climate. These projects are enabling the Park Authority to extend its influence by taking on new types of work. The Authority is working to improve the knowledge and skills of colleagues contributing to these new activities. Pay pressures are being managed in line with Scottish Government policy, and in collaboration with staff and unions.
Technical issues The Authority recognises its dependency on information technology for effective and efficient operations. The incidence of cybercrime increases the need for investment in both security measures and resourcing of IT services. Business continuity planning remains a focus.
Reputation The Park Authority acknowledges the importance of its relationships with stakeholders. Much of the Authority’s work is carried out in partnership with organisations and communities within the Park and the good reputation of the Authority is a foundation for this collaboration. Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ughdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 17 of 118
1.6 Financial Performance Summary
This section provides a summary of the Park Authority’s financial performance for the year against the Board approved budget and grant-in-aid awarded by the Scottish Government.
The Park Authority is expected to manage its budget in accordance with the Framework Agreement made with Scottish Government, and the Scottish Public Finance Manuals, and to deliver an outturn for the financial year within Scottish Government’s budget limits. The commentary and tables below show how the budgets agreed by the Board have been applied during the year with comparisons to previous years’ income and expenditure.
Income The main source of our funding for the year was grant-in-aid funding from our sponsoring body, the Environment and Forestry Directorate, Natural Resources Division, of the Scottish Government.
We also acted as Accountable Body for the National Lottery Heritage Fund (NLHF) supporting significant ongoing projects: the delivery phase of the Capercaillie Framework, and the successful completion of the development phase of the Cairngorms 2030 Project (Heritage Horizons). We were successful in being awarded funding by NLHF to continue our work on Cairngorms 2030 into its delivery phase, and work on this began in January 2024.
The grant-in-aid settlement represents an agreed budget with our sponsoring department with an agreed level of funding support representing the Park Authority’s allocations of Departmental Expenditure Limits (DEL), which covers all expenditure net of income from all other sources. DEL is further split between cash allocations to meet operational cost (resource or RDEL) and capital expenditure (capital or CDEL) and non-cash allocations. The non-cash allocation covers depreciation and impairment of non-current assets (capitalised tangible and intangible assets), together with right-of-use assets (rental properties, leased vehicles and leased office equipment) carried in the Statement of Financial Position at the year end.
The grant-in-aid settlement for 2023⁄24 was again favourable and increased in total by £1.158m and included an uplift of £0.631m for peatland restoration, and a capital increase of £0.500m. Cairngorms National Park Authority Formal Board Paper 6 Annex 1 22 November 2024 Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh Page 18 of 118
The following income and expenditure account provides a summary of our actual financial performance, cash, and non-cash, for the year against the final budget approved by the Board on24th March 2023.
Income and expenditure
Outturn £’000 | Budget £’000 | Variance £’000 | |
---|---|---|---|
Income | |||
Grant-in-aid Resource funding | 7,658 | 7,658 | - |
Grant-in-aid Capital funding general | 1,100 | 1,100 | |
Grant-in-aid Capital funding peatland recovery | 2,736 | 3,636 | (900) |
Grant-in-aid Capital funding nature recovery | 300 | 250 | 50 |
11,794 | 12,644 | (850) | |
Other generated income* | 699 | 182 | 517 |
Community Led Local Development (CLLD) | |||
Cairngorms Capercaillie project | 365 | 330 | 35 |
966 | 966 | ||
Cairngorms 2030 (Heritage Horizons) | 645 | 645 | |
2,675 | 512 | 2,163 | |
Finance income (bank interest) | 93 | 93 | |
Total income | 14,562 | 13,156 | 1,406 |
Expenditure | |||
Staff and board costs** | 5,725 | 5,033 | 692 |
Running costs | 894 | 945 | (51) |
Operational plan costs | 2,526 | 3,006 | (480) |
Peatland capital spend | 2,777 | 3,636 | (859) |
Community Led Local Development (CLLD) | 364 | 300 | 64 |
Nature Recovery capital spend | 302 | 250 | 52 |
Cairngorms Capercaillie project | 966 | 966 | |
Cairngorms 2030 (Heritage Horizons) | 645 | 645 | |
Total expenditure | 14,199 | 13,170 | 1,029 |
Finance expenditure (interest on leases) | 34 | 34 | |
14,233 | 13,170 | 1,063 | |
Surplus/(deficit) on cash activities | 329 | (14) | 343 |
Depreciation (non-cash) | 333 | 333 | |
Outturn taken to Taxpayers’ reserves | (4) | (14) | 10 |
*includes project staff costs recovered **includes project staff costs Cairngorms National Park Authority