BID Camborne Year 4 –
ended 30th April 2016
Report of the Directors and the Accounts for Year 4 Mel Martin – BID Camborne Manager
AGM – 20th September 2016
What is BID Camborne? Not for profit company working on behalf of - - PowerPoint PPT Presentation
BID Camborne Year 4 ended 30 th April 2016 Report of the Directors and the Accounts for Year 4 Mel Martin BID Camborne Manager AGM 20th September 2016 What is BID Camborne? Not for profit company working on behalf of the
Report of the Directors and the Accounts for Year 4 Mel Martin – BID Camborne Manager
AGM – 20th September 2016
the businesses of Camborne
voters & 79.58 % of rateable value
around 700 hours of volunteer time per year working on behalf of BID Camborne.
increasing
Theme 1 – Environment & Promotion
Theme 2 - Cost Savings
Theme 3 – Best For Business Creating new website & social media, lobbying & promoting training opportunities We maximise success by working together.
£ Turnover 119,543 Cost of sales (128,851) Gross Profit (9,308) Administrative expenses (35,728) Operating Loss (45,036) Interest receivable 367 ____________ Loss on ordinary activities before taxation (44,669) Tax on profit on ordinary activities (73) Loss for the financial year (44,742)
Note: BID Camborne is a ‘Not for profit’ company. The ‘Loss’ is covered by Year 1 reserves i.e. spending year 1 underspend . The tax paid is Corporation Tax eligible on the interest receivable.
£ £ Fixed assets Tangible assets 199 Current assets Debtors 1,601 Cash at bank & at hand 4,580 6,181 Creditors (within 1 year) (1,321) Net current assets 4,860 Net assets 5,059 Reserves Profit and loss account 5,059 Total Reserves 5,059
Budget £ Actual £ BID Levy 108,225 117,263 Grants (Additional contributions) 2,000 2,000 Other contributions 280 Interest 1,182 367 Total income 111,407 119,910
Notes: Income is £8,503 over budget target. Grants & Other contributions includes Camborne Town Council £2,000 grant towards Christmas in Camborne 2015. The balance is voluntary contributions. Interest target is 1% of income. This is difficult to achieve currently.
Budget £ Actual £ Theme 1: Environment & Promotion (50%) (57%) Environmental Improvements 26,000 44,587 Safety 6,000 Access 11,000 4,536 Events 7,000 12,399 Promotion 9,703 32,822 Total 59,703 94,344 Theme 2: Cost Savings (10%) (0.8%) Waste Not Want Not 5,940 Cutting Overheads 3,000 1,250 Total 11,940 1,250 Theme 3: Best For Business (20%) (19%) Workshops 6,883 Business Advertising (website) 12,000 24,863 Social media accounts 5,000 6,011 Total 23,883 30,874 Renewal – Camborne Can do More 2,383 Note: Management time has not been included in these project figures .
Budget £ Actual £ BID Management 18,641 20,371 (Target is 20%) BID Overheads & admin 5,240 15,357 (Target is 10%) Total 23,881 35,728 Notes: Part-time BID Camborne Manager working 25 hours per week. Budget was based on 20 hours per week. 25% of management time spent on projects - (£5,093) and 75% on managing the company (£15,278). (9% achieved). Overheads- biggest single increase is levy collection charge from Cornwall Council, now £5,400, was £750 in Year 2. £2,263
All Directors volunteer their time and are not paid.
Environmental Improvements: £44,587 in Total
Adding colour and vibrancy to the streetscape
Christmas Lights & attractions e.g. Santa’s Bench The Christmas Tree
Environmental Improvements:
Adding colour and vibrancy to the streetscape
Spring Bunting Summer Bunting
Environmental Improvements:
Adding colour and vibrancy to the streetscape
Cross Street Flags Over the Street Banners
Environmental Improvements:
Commercial Street
Trelowarren Street
Environmental Improvements:
Graffiti Removal
Other Work includes BID monitoring
standards in town and reporting issues – Businesses should do this too…..
Cornwall
Centre and Commercial Square on the agenda.
but Management and Director time committed
Free Parking for Christmas in Rosewarne Design & Installation of Town Welcome Maps X 5
Events –supporting existing & developing new
(to drive footfall) £12,399
Christmas Lights Switch Day – Estimate 5,000 people attended
Events & activities supported
every Friday
New Events (with partners)
BID paid to bring him to Camborne
Edition 4 of the Town Guide – 56,000 copies Christmas in Camborne 2015 Guide
Month West Briton Page
Promoting Christmas in Camborne
Campaign to promote free parking offer and supporting local businesses Nov & December
Adverts
interviews
Toilet block to remain fully open from September 2015 – March 2016 whist campaigning to keep the toilet block open past this date.
Facebook, twitter, Instagram & You Tube
Work on www.cambornetown.com continues. The site is currently attracting 500 new visitors per week.