Park Authority Annual Report and Accounts 2022-2023
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Annual report and accounts 2022⁄23 …an outstanding national park, enjoyed and valued by everyone, where nature and people thrive together…
AITHISG BHLIADHNAIL AGUS CUNNTASAN 2022⁄23 …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…
CONTENTS
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 2 of 104
1 PERFORMANCE REPORT Page
- 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 2022⁄23 and beyond 12
- 1.5 Key issues and Risks 15
- 1.6 Financial Performance Summary 15
- 1.7 Operating Performance Summary 23
2 ACCOUNTABILITY REPORT
- 2.1 Governance Report 33
- 2.1.1 Directors’ Report 33
- 2.1.2 Statement of National Park Authority’s Responsibilities 40
- 2.1.3 Statement of Board’s Responsibilities 41
- 2.1.4 Statement of the Accountable Officer’s Responsibilities 42
- 2.2 Governance Statement 43
- 2.3 Remuneration report and key information on staff 52
- 2.4 Parliamentary accountability disclosures 70
- 2.5 Independent auditor’s report to the members of the Cairngorm National Park Authority, the Auditor General for Scotland and the Scottish Government 72
3 FINANCIAL STATEMENTS
- 3.1 Statement of Comprehensive Net Expenditure 78
- 3.2 Statement of Financial Position 79
- 3.3 Statement of Cash Flows 80
- 3.4 Statement of Changes in Taxpayers’ Equity 81
- 3.5 Notes to the Financial Statements 82
APPENDIX 1 Accounts Direction 104
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 3 of 104
1 PERFORMANCE OVERVIEW
Cairngorms National Park Authority presents this Annual Report and Accounts for the year from 1 April 2022 to 31 March 2023 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 Department
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.
Convenor
Sandy Bremner — appointed 26 May 2023 (Convenor from July 2023)
Xander McDade, Chair Governance Committee (Convenor to July 2023)
Board members
Chris Beattie — appointed 1 October 2022
Geva Blackett — reappointed 1 October 2022
Peter Cosgrove — appointed 7 September 2023
Kenny Deans — appointed 23 March 2023
Paul Gibb — appointed 23 March 2023
Hannah Grist — appointed 26 May 2023
Russell Jones — appointed 1 October 2022
John Kirk — re-elected 23 March 2023
Bill Lobban — appointed 1 October 2022
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 4 of 104
Lauren MacCallum — appointed 23 March 2023
Dr Fiona McLean – reappointed 1 November 2022
Eleanor Mackintosh — re-elected 23 March 2023
Duncan Miller – appointed 9 November 2023
Steve Micklewright – appointed 26 May 2023
Anne Ross — appointed 1 October 2022
Derek Ross — reappointed 1 October 2022
Peter Argyle — resigned 30 September 2022
Carolyn Caddick — Deputy Convenor — resigned 30 September 2022
Deirdrie Falconer — resigned 21 March 2023
Pippa Hadley — resigned 30 September 2022
Janet Hunter – resigned 7 September 2023
John Latham — resigned 30 September 2022
Douglas McAdam – resigned 31 October 2023
Anne Rae MacDonald — resigned 31 March 2023
lan Maclaren — resigned 30 September 2022
Willie McKenna — resigned 23 March 2023
William Munro — resigned 31 March 2023
Dr Gaener Rodger ‑resigned 31 October 2023
Judith Webb — resigned 31 January 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
Andy Ford — Nature and Climate
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 5 of 104
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 2022 to 31 March 2023.
Toward the end of March, I celebrated 10 years as Chief Executive Officer of the Park Authority and this gave me cause to reflect on the massive change there has been over those years. The Park Authority is a very different organisation from 10 years ago and there is a tremendous amount of work being done out on the ground in the National Park across our key themes of Nature, People and Place.
The launch of the National Park Partnership Plan 2022 – 27 in August 2022 and the staff conference in November signalled the start of a new chapter post- pandemic. The National Park Partnership Plan is an ambitious plan setting out our approach between now and 2045. It was developed in collaboration with over 100 partners and is driving work both within the Park Authority and across the National Park as a whole.
The Park Authority continued throughout the year to deliver on our key strategic priorities. This involved providing effective and efficient public services around our statutory functions of planning and outdoor access, as well as working with a diverse range of partners to complete projects on the ground and deliver the collective National Park outcomes. We have provided these services and achieved our objectives while making our contribution to the national priorities and challenges of addressing the climate and natures crises, building a well-being economy, delivering affordable housing and more.
We also continued our work on the development phase of the National Lottery- funded Cairngorms 2030 programme, alongside a wide range of partners. This development phase has now come to a close and we will find out in December 2023 whether we have been successful with our £43 million delivery phase application. Cairngorms 2030 is all about the National Park becoming a rural exemplar of working with people to tackle big issues such as climate mitigation and adaption, nature recovery, rural regeneration, community engagement and sustainable transport.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 6 of 104
There are plenty of highlights from 2022⁄23, from the creation of new visitor facilities to pine hoverfly reintroduction, affordable housing being delivered, and record amounts of peatland being restored.
Scotland’s national parks have never been in a better place and, whilst future delivery will be a challenge given the scale of the issues we face, I am excited by the task in hand. We’re fortunate to have a committed and talented staff group, a knowledgeable and connected board and an unparalleled network of partners, land managers, charities, local businesses and communities, all determined to make the Cairngorms National Park the best it can be.
We are an organisation that delivers innovation, collaboration and ambition, and I am extremely proud to be its CEO.
Grant Moir
Chief Executive and Accountable Officer
18 December, 2023
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 7 of 104
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 cooperation 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 three 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. The Corporate Plan for the period 2017 – 22 was approved by the Board and Scottish Ministers in Spring 2018. Subsequently, the Authority has 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
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 8 of 104
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
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 9 of 104
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. Targets for woodland expansion and restoration of peatland were exceeded; extensive consultation was undertaken, both with the community and with the partners to the National Park Partnership Plan, on a range of issues from active travel and local development to nature restoration; substantial path works were carried out; ranger services were extended, and visitor infrastructure developments included a new bike trail as well as improvements to visitor facilities.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 10 of 104
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 £10.4m for 2021⁄22 to £13.4m in 2022⁄23.
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 2023⁄24 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, has continued through 2022⁄23, and represents a further significant step change in the Park Authority’s scale of operations. This Development Phase has 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 that we expect to commence in 2023⁄24. Projects cover conservation, rural regeneration, access, and sustainable transport amongst other areas of work.
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 4‑year Corporate Plan, spanning 2023 to 2027, was approved by the Board at its meeting on 24th March 2023.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 11 of 104
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 developed a 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 Heritage Horizons 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.
The key risks faced by the Park Authority included:
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 12 of 104
- Financial resources: in-year adjustments to funding provided by Scottish Government; difficulties in planning future programmes within the context of potential financial constraints.
- Human resources: increased workload and high activity generated from concurrent programmes of activity — corporate plan and large-scale projects.
- Technical issues: cyber-security issues with associated threats of fraud and theft.
PERFORMANCE REPORT: PERFORMANCE ANALYSIS
This section provides information on the performance of the organisation over the year ended 31 March 2023, our aims and priorities, our achievements and financial results.
1.4 Strategic Aims and Priorities 2022⁄23 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.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 13 of 104
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.
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.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 14 of 104
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.
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
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 15 of 104
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.
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. The opportunity to access UK Government funding to replace EU losses is unclear and the impact of wider changes to agri-environment schemes also remains uncertain. Constraints on public sector finances may restrict our capacity to allocate sufficient resources to deliver the corporate plan.
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.
Technical issues
The Authority recognises 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.
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 its Financial Memorandum 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.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 16 of 104
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 development phase of the Cairngorms 2030 Project (Heritage Horizons).
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, which are capitalised tangible and intangible assets and now include, following the introduction of IFRS 16, 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 2022⁄23 was again favourable and increased in total by £1.671m with uplifts for both peatland restoration, a capital increase of £0.806m (though an increase of £1.732m was originally offered and reflected in the budget) and a capital increase of £0.178m for conservation, specifically for nature biodiversity and recovery. Funding received in 2021⁄22 to reduce the impact of COVID19 on activities within the Park (£0.5m) was not provided again in 2022⁄23. However, an additional £0.5m was received to support visitor management in the Park.
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. This final budget equates to the original budget, presented to the Board on 25th March 2022, with the addition of a £0.350m capital grant for nature recovery.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 17 of 104
Income and expenditure
Outturn £’000 | Budget £’000 | Variance £’000 | |
---|---|---|---|
Income | |||
Grant-in-aid Resource funding | 7,472 | 7,472 | - |
Grant-in-aid Capital funding general | 600 | 600 | - |
Grant-in-aid Capital funding peatland recovery | 2,214 | 2,962 | (748) |
Grant-in-aid Capital funding nature recovery | 350 | 350 | - |
10,636 | 11,384 | (748) | |
Other generated income* | 898 | 182 | 716 |
Community Led Local Development (CLLD) | 366 | 366 | |
Cairngorms Capercaillie project | 474 | 915 | (441) |
Heritage Horizons | 1,031 | 2,753 | (1,722) |
2,769 | 3,850 | (1,081) | |
Total income | 13,405 | 15,234 | (1,829) |
Expenditure | |||
Staff and board costs** | 5,071 | 4,624 | 447 |
Running costs | 796 | 809 | (13) |
Operational plan costs | 2,818 | 2,834 | (16) |
Peatland capital spend | 1,945 | 2,962 | (1,017) |
Community Led Local Development (CLLD) | 366 | 366 | |
Nature Recovery capital spend | 348 | 350 | (2) |
Cairngorms Capercaillie project | 474 | 915 | (441) |
Heritage Horizons | 1,031 | 2,753 | (1,722) |
Total expenditure | 12,849 | 15,247 | (2,398) |
Surplus/(deficit) on cash activities | 556 | (13) | 569 |
Depreciation (non-cash) | 321 | 321 | |
Outturn taken to Taxpayers’ reserves | 235 | (13) | 248 |
*includes project staff costs recovered **includes project staff costs
Income from all other sources, primarily partner funding, also increased over that received in 2021⁄22. Project income increase by £1.313m, with ongoing projects (Cairngorms Capercaillie and Heritage Horizons) gaining momentum after the disruption caused by COVID19 in the prior year, and increased activity in the development phase of the Heritage Horizon project. However, activity on Heritage Horizons has extended into 2023⁄24 and consequently expenditure was delayed.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 18 of 104
Overall total income has grown by 158% in total since 2019⁄20, with grant-in-aid growing by 214%, as is shown by the graph below:
Total income 19⁄20 to 22⁄23
[Graph is described in OCR]
The sources of other generated income are variable depending on the progress of projects during a financial year and changes to the emphasis and objectives in the corporate plan. For the four years since 2019⁄20, the split of the income, including completed projects, significant ongoing projects and operational plan activity is:
Operating income by activity
[Graph is described in OCR]
Income from operational plan activities has consistently reduced over the period, reflecting the change in emphasis towards significant ongoing projects supported by the National Lottery Heritage Fund, and the realignment of objectives in this transitional year (before the next Park Partnership Plan) and towards Cairngorms 2030.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 19 of 104
The LEADER programme has been replaced by the Scottish Government funded Community Led Local Development (CLLD) programme, which commenced during the year and the results of which are included in operational and other generated outcome totals. While the Tomintoul & Glenlivet Landscape Partnership closed in 21⁄22 there is a five-year management and maintenance period ending in early 2026⁄27, with minimal spend in the year. The delivery phase of the Cairngorms Capercaillie project will end in 2023⁄24, as does the development phase of the Heritage Horizons project. From minimal spend in 2021⁄22 the spend and matched recovery for Heritage Horizons in 2022⁄23 was £1.03m.
Operating expenditure
Overall, the increase in income is matched by an increase in expenditure, irrespective of source.
Total expenditure 19⁄20 to 22⁄23
[Graph is described in OCR]
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 20 of 104
Operating expenditure (excluding depreciation)
[Graph is described in OCR]
Staff costs, including Board fees, net of recoveries, accounted for 33% of total income (2021÷22 35.4%). As a percentage of the grant-in-aid received this was 41.6% (2021÷22 41.1%).
By agreement, the Scottish Government reduced resource grant-in-aid in the autumn of 2022 by £0.117m to assist in meeting continued financial pressures. This reduction was subsequently reversed, and while we were able to utilise this late funding adjustment, unfortunately we were not able to commit it fully, resulting in a small resource surplus for the year of £0.018m.
We exceeded our target for hectares of peatland restoration during the year, but these were delivered at a lower cost than originally anticipated, and consequently, we were unable to utilise the full capital award drawn down for peatland recovery. This resulted in a substantial capital underspend on the peatland award of £0.269m.
Cairngorms National Park Authority
Ùghdarras Pàirc Nàiseanta a’ Mhonaidh Ruaidh
Page 21 of 104
Non-cash
A non-cash budget of £0.510m was allocated by Scottish Government for 2022⁄23 (21÷22 £0.340m) to cover depreciation of capitalised intangible and tangible assets and right-of-use assets.
Reconciliation of cash spend surplus
£’000 | |
---|---|
Surplus on cash activities | 556 |
Capitalised tangible, intangible and right of use assets | (267) |
Actual cash surplus | 289 |
Represented by | |
Unders |