2024-04-05-accounts

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

Charity registration number: 1020383

Celia Cross-Greyhound Trust

Annual Report and Financial Statements for the Year Ended 5 April 2024

Saul Fairholm Limited 12 Tentercroft Street Lincoln LN5 7D

Celia Cross-Greyhound Trust

Reference and Administrative Details………………………………………………………….……..1 Trustees' Report……………………………………………………………………………....2 to 5 Independent examiner's report…………………………………………………………………….…6 Statement of financial activities……………………………………………………………………..7 Statement of Financial Activities for the Year Ended 5 April 2024………………………………………………..8 Balance Sheet……………………………………………………………………………………..9 Notes to the financial statements…………………………………………………………………………...10 to 19

The following section does not form part of the statutory financial statements:

Statement of financial activities per fund…………………………………………………………………...20 to 28

Celia Cross-Greyhound Trust Reference and Administrative Details

Charity name Celia Cross-Greyhound Trust Charity registration number 1020383 Trustees Carol Matthews Jane Thompson Michael Bowen Andrew Thompson Amanda Wedell (appointed 14[th] November 2024) Independent Examiner Richard Welsh (FCA) Saul Fairholm Limited 12 Tentercroft Street Lincoln LN5 7DB

Page 2

Celia Cross-Greyhound Trust

Trustees' Report

The financial statements have been prepared in accordance with accounting policies set out in notes to the accounts and comply with the charity's governing document, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice Second Edition October 2019 applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102 effective 1 January 2019).

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Charity number

1020383

Principal Address

Sun Valley Kennels Shere Road West Clandon Guildford Surrey GU4 8SH

Trustees

Carol Matthews Jane Thompson Michael Bowen Andrew Thompson Amanda Wedell

Independent Examiner

Richard Welsh (FCA) Saul Fairholm Limited Chartered Accountants 12 Tentercroft Street Lincoln LN5 7DB

Principal Bankers

National Westminster Bank Plc 1 Bridge Street Leatherhead KT22 8BT

Page 3

Celia Cross-Greyhound Trust

Trustees' Report (continued)

Secretary and Treasurer

Treasurer: Lesley Broomfield

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

The Celia Cross-Greyhound Trust is constituted by Deed of Trust dated 14th April 1993 and is a registered charity. Charity number 1020383.

Recruitment, appointment and resignation of Trustees

The Board of Trustees seeks to recruit new members to balance various skills required to manage the Charity but considers that the current members offer a variety of skills suitable for the running of the Charity. Where new Trustees are appointed, they are welcomed onto the board and spend time meeting the other members and the staff to understand the operations of the Charity. Training is, by necessity, tailored to individual needs depending on the knowledge gaps and experience of the individual involved.

Investment policy

The Trustees' policy is to invest surplus funds in fixed interest deposits since the value of investments can fall. This is normally not the case with cash deposits, so investment risk is minimised.

Risk management

The Trustees do not consider that the Charity is exposed to any major risks but acknowledge that its current and future survival is heavily dependent on voluntary donations and the support of its many voluntary helpers and, in common with many other charities in the current economic climate, continues to be reliant on the goodwill of members and considers that it has adequate reserves to meet obligations now and in the future.

OBJECTIVES AND ACTIVITIES

Objectives and activities of the charity for the public benefit

The objective of the Charity is to rescue, and to relieve the suffering of Greyhounds & Lurchers (Sighthounds) that need care and attention; to provide a safe and secure environment either at the Kennels or with foster homes, so that they may be rehabilitated until we are able to find them secure and loving permanent homes.

ACHIEVEMENT AND PERFORMANCE

Charitable activities

The Trustees are pleased to report that we had another successful and productive year in the saving of many lives.

A total of 139 dogs were rehomed directly from the kennels to find loving new homes.
We have 3 dogs on permanent long-term foster who we will assist with their veterinary treatment costs for the rest of their life.
We facilitated in the re-homing of a further 47 dogs working alongside other charities and organisations.
We transported 54 dogs to other kennels and safety when we were unable to take them on but found suitable space elsewhere.

We are very lucky that we have built up a good relationship with many other rescue charities and believe that this has helped to increase the number of dogs that can be helped, even if we physically do not have the kennel space ourselves. We provided funds for fuel and transport costs where necessary on transportation of these dogs to help get these dogs into rescue all over the UK.

This year again the Charity funded the neutering, microchipping, and vaccinating of a further 25 greyhounds that were waiting for spaces to be found. Despite us not being part of the GBGB rehoming scheme, we still have been inundated with Trainers approaching us to help with their dogs. Sadly, there are still not enough spaces for the number of dogs being retired each year, the GBG retirements scheme needs looking into.

Page 4

Celia Cross-Greyhound Trust

Trustees' Report (continued)

We supplied veterinary treatment too for 5 dogs from 2 greyhound trainers whilst the dogs were waiting for spaces to be available at the kennels. Again, this year we maintain a trust with many of the local traveller community who will now contact Jane Thompson when in need of re-housing their dogs after the lamping, coursing season, rather than just allowing the dog on the street. Dogs needing spaces from the pound has risen significantly in the past years, these dogs only have 7 days under the council care until they are euthanised if a space can’t be found for them.

In Kind gifts we received at the kennels this year again have been very generous. We would like to thank everyone who has purchased items for the kennels. Our Amazon Wish list still proves to be very popular, and we estimate that the gifts we have been sent by our very generous supporters is an approximate £4,200 worth of goods donated.

We would sincerely like to thank everyone who has purchased items for the kennels, donated funds, donated items or supported us in any way.

Our Facebook page is ever growing with over 12,700 engaged on our daily goings on. Our Instagram profile is also growing daily with over 2,000 followers.

We are striving all the time to keep up with the modern ways of keeping people informed. Our Twitter (X) account is still going from strength to we now have a fabulous 3,900 people following us and it is growing daily. We also have a lovely platform for showcasing our dogs on our ever-growing TikTok account.

We have continue using social media as our main source of fundraising. Now the pandemic years are fully behind us we have started holding small events onsite at Sun Valley, more so in the summer months due to the availability of parking. We have regular Street collections throughout the years but are always looking for more volunteers to take on other areas we have yet to have a presence.

We believe going forward we are in a strong position to carry on saving the lives on many hounds that need sanctuary. The Trustees, along with staff and volunteers are constantly working to improve the profile of the Charity and to pass on its message to a wider population.

The Charity is reliant upon our valued volunteers as well as a small team of employed staff to ensure that the kennels are always adequately manned and managed, to provide a high standard of care for all the dogs that reside with us, and the visitors to our site.

Management of the Charity

The decision-making process for the day to day running of the Charity is made by the Trustees and key management. The kennel manager, Jane Thompson, is also on the Board of Trustees and has the duty of ensuring that Trustee decisions are carried out and the staff and volunteers are co-ordinated in the daily activity of running the kennels.

Trustees determine the level of salaries paid to employees with the ultimate decision being made by the Chair of the Trustees. The salary level of the kennel manager is also set by the Chair of the Trustees and is detailed in note 7 to the accounts.

Page 5

Celia Cross-Greyhound Trust

Trustees' Report (continued)

FINANCIAL REVIEW

Reserves policy

Approximately 28% of the Charity's reserves relate to restricted freehold property. The Trustees have therefore based their reserves policy on the liquid assets of the Charity. The Trustees policy is to maintain free reserves at a level at least equivalent to fund its future operations for six months. In addition, the Trustees acknowledge that, should the Charity be wound up, it would have liabilities to meet in respect of redundancy payments and therefore a level of cash reserves is maintained in respect of this eventuality, should it arise.

At 5th April 2024 the Charity held current assets of £294,558 (2023 - £341,834) and had fixed assets, including freehold property, of £701,994 (2023 - £717,950).

The Charity carries adequate reserves to enable it to continue operations for the foreseeable future and, as the very nature of the Charity's income is based upon public goodwill, the Trustees consider that through activities carried out to raise funding as well as continued donations towards the Charity, funding will continue to flow in. On this basis the Trustees consider it appropriate to prepare the Financial Statements of the charity on a going concern basis.

FUTURE DEVELOPMENTS

The nature of the Charity requires ongoing fundraising and a need by the Trustees to protect the funds the Charity accumulates to ensure that the good work carried out continues well into the future as there will always be sighthounds that need rescuing and re-homing.

FUNDS HELD

All liquid assets of the Charity are held in furtherance of its prime objective.

The Charity holds no funds as custodian trustee on behalf of others.

Approved by the Trustees on 3[rd] December 2024 and signed on their behalf by:

......................................... Carol Matthews Trustee

......................................... Jane Thompson Trustee

Page 6

Independent Examiner's Report to the Trustees of

Celia Cross-Greyhound Trust

I report on the accounts of the Trust for the year ended 5 April 2024, which are set out on pages 7 to 19.

Respective responsibilities of trustees and examiner

The trustees are responsible for the preparation of the accounts. The trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011(the 2011 Act) and that an independent examination is needed. The Charity's gross income exceeded £250,000 and I am qualified to undertake the examination by being a qualified member of ICAEW.

It is my responsibility to:

examine the accounts under section 145 of the 2011 Act;
follow the procedures laid down in the General Directions given by the Charity Commission under section 145 (5) (b) of the 2011 Act; and
state whether particular matters have come to my attention.

Basis of independent examiner's report

My examination was carried out in accordance with the General Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a 'true and fair view' and the report is limited to those matters set out in the statement below.

Independent examiner's statement

In connection with my examination, no matter has come to my attention:

(1) which gives me reasonable cause to believe that in any material respect the requirements:
to keep accounting records in accordance with section 130 of the Act; and
to prepare accounts which accord with the accounting records and comply with the accounting requirements of the 2011 Act have not been met; or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

....

..................................... Richard M Welsh (FCA) Saul Fairholm Limited 12 Tentercroft Street Lincoln LN5 7DB

3[rd] December 2024

Page 7

Celia Cross-Greyhound Trust

Statement of Financial Activities for the Year Ended 5 April 2024

Note Incoming resources Income resources from generated funds Income from donations and legacies 2 Income from other trading activities 4 Investment income 5 Government grants Total incoming resources Resources expended Costs of generating funds Fundraising trading: cost of goods sold and other costs 6 Charitable activities 6 Total resources expended Net incoming resources before transfers Transfers Gross transfers between funds Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward	Unrestricted Funds £ 206,812 9,126 1,483 - 217,421 2,136 236,713 238,849 (21,428) - (21,428) 646,681 625,253	Restricted Funds £ - - - - - - 1,250 1,250 (1,250) - (1,250) 239,500 238,250	Total Funds 2024 £ 20,812 9,126 1,483 - 217,421 2,136 237,963 240,099 (22,678) - (22,678) 886,181 863,503	Total Funds 2023 £ 271,784 20,007 586 -
				292,377
				2,339 242,925
				245,264
				47,113 -
				47,113 839,068
				886,181

The notes on pages 9 to 19 form an integral part of these financial statements.

Page 8

Celia-Cross Greyhound Trust

Balance Sheet as at 5 April 2024

2024 £ £ 701,994 600 24,476 269,482 294,558 (34,160) 260,398 962,392 (98,889) 863,503 238,250 625,253 863,503	2024 £ £ 701,994 600 24,476 269,482 294,558 (34,160) 260,398 962,392 (98,889) 863,503 238,250 625,253 863,503	2023 £ £ 717,950 600 20,001 321,233 341,834 (23,195) 318,639 1,036,589 (150,408) 886,181 239,500 646,681 886,181	2023 £ £ 717,950 600 20,001 321,233 341,834 (23,195) 318,639 1,036,589 (150,408) 886,181 239,500 646,681 886,181
294,558 (34,160)		341,834 (23,195)

	962,392 (98,889)		1,036,589 (150,408)
	863,503		886,181
	238,250 625,253		239,500 646,681
	863,503		886,181

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.

Approved by the Board on 3[rd] December 2024 and signed on its behalf by:

......................................... ......................................... Carol Matthews Jane Thompson Trustee Trustee

The notes on pages 9 to 19 form an integral part of these financial statements.

Page 9

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

1. Accounting policies

Basis of preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.

Celia Cross-Greyhound Trust meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.

Going concern

The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern.

Fund accounting policy

Unrestricted income funds are general funds that are available for use at the trustees' discretion in furtherance of the objectives of the charity.

Restricted funds are only utilised against the projects to which the funder intended them for, although the charity in general does not receive restricted funding due to the nature of its activities.

Further details of each fund are disclosed in note 15.

Incoming resources

Voluntary income including donations, gifts, legacies and grants receivable is recognised where there is entitlement, certainty of receipt and the amount can be measured with sufficient reliability.

Gifts in kind are recognised in different ways dependent on how they are used by the charity:

(i) Those donated for resale which produce income when they are sold are valued at the amount actually realised.
(ii) Those donated for onward transmission to beneficiaries are included in the statement of financial activities as incoming resources and resources expended when they are distributed. They are valued at the amount the charity would have had to pay to acquire them.

Incoming resources from tax reclaims are included in the statement of financial activities at the same time as the gift to which they relate.

Shop income and income derived from events is recognised as earned (that is, as the related goods or services are provided).

Investment income is recognised on a receivable basis.

Donations and amounts received from events are credited to the Statement of Financial Activities when received. Tax reclaimable under gift aid is credited on a receivable basis. Legacies are recognised when notified if there is sufficient evidence that the legacy will be received and of the likely value. Interest is recognised when receivable.

Page 10

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

Resources expended

Liabilities are recognised as resources expended as soon as there is a legal or constructive obligation committing the charity to expenditure. All expenditure is accounted for on an accruals basis. All expenditure is allocated to the appropriate category and includes attributable VAT which cannot be reclaimed. Expenditure is allocated between 'costs of generating funds', 'charitable expenditure', 'supporting costs' and 'governance costs' on a functional basis. Costs of generating funds are the costs of trading for fundraising purposes.

Governance costs

Governance costs include those costs associated with meeting the constitutional and statutory requirements of the charity and include the Independent Examination Fees and costs linked to the strategic management of the Trust.

Fixed assets

Individual fixed assets costing £500 or more are initially recorded at cost.

Depreciation

Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:

Freehold property improvements 20% straight line method Plant and machinery including motor vehicles 20% straight line method and 25% reducing balance

Restricted freehold land, calculated at 50% of the overall donated cost of £250,000, is not depreciated. The restricted freehold buildings are being depreciated over a term of 100 years commencing from April 1993.

Stock

Stocks are included in the financial statements at the lower of cost and net realisable value after making due allowance for any slow moving and obsolete items.

Pensions

The charity operates a defined contribution pension scheme. Contributions are charged in the statement of financial activities as they become payable in accordance with the rules of the scheme.

Page 11

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

......... (continued)

2. Income from donations and legacies

Unrestricted Funds £ 5,550 33,239 129,974 21,255 9,594	Restricted Funds £ - - - - -	Total Funds 2024 £ 5,550 33,239 129,974 21,255 9,594
199,612	-	199,612
3,000	-	3,000
4,200	-	4,200

206,812	-	206,812

Incoming resources from voluntary income, grants and gifts in kind for 2023 were all unrestricted.

3. Grants receivable

Grants – Hiliary Tangye Trust	Unrestricted Funds £ 3,000-	Restricted Funds £ -	Total Funds 2024 £ 3,000	Total Funds 2023 £ 3,000
	3,000	-	3,000	3,000

4. 4 Income from other trading activities

Sale of goods and fundraising Sale of goods Other fundraising events Street and supermarket collections	Unrestricted Funds £ - 4,526 4,600 9,126	Restricted Funds £ - - - -	Total Funds 2024 £ - 4,526 4,600 9,126	Total Funds 2023 £ - 13,147 6,860
				20,007

Page 12

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

Incoming resources from generating funds were all unrestricted in 2023.

5. Investment income

Deposit account interest	Unrestricted Funds £ 1,483	Restricted Funds £ -	Total Funds 2024 Total Funds 2023 £ £ 1,483 586

Incoming resources from investment income were all unrestricted in 2023.

6. Total r esources expended

Direct costs Fundraising Employment costs Rates and water Light and heat Insurance Premises repairs Other repairs Telephone Stationery and post Dog food and care Veterinary costs Motor expenses Accountancy fees Examiners fee Legal costs Bank charges Loan interest Dep’n of freehold Dep’n of plant Dep’n of vehicles Loss on disposals	Sale of goods and fundraising £ 2,136 - - - - - - - - - - - - - - - - - - - - 2,136	Direct charitable expenditure £ - 106,117 682 13,480 2,117 12,684 3,708 - 393 28,782 35,745 4,887 2000 520 53 1,284 9,555 1,680 6,175 6,764 1,337 237,963	Total 2024 £ 2,136 106,117 682 13,480 2,117 12,684 3,708 - 393 28,782 35,745 4,887 2000 520 53 1,284 9,555 1,680 6,175 6,764 1,337 240,099	Total 2023 £ 2,339 97,069 1,510 17,288 2,142 6,256 3,865 31 1,254 35,524 44,068 4,378 1,740 480 53 1,407 7,716 1,793 7,069 9,282 -
				245,264

Included within direct charitable expenditure is £1,284 (2023 - £1,407) relating to support costs and £2,573 (2023 - £2,273) relating to governance costs.

Included in freehold depreciation is an amount of £1,250 (2023 - £1,250) relating to expenditure on restricted assets.

Page 13

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

7. Trustees’ remuneration and expenses

Jane Thompson is a Trustee and also the kennel manager. Jane received a salary during the year of £22,880 (2023 - £20,441) with associated national insurance costs of £634 (2023 - £159) for her role as kennel manager, a position she held before becoming a Trustee. She receives no remuneration or benefits for her role as a Trustee.

Andrew Thompson is a Trustee and also the site manager. He is also married to Jane Thompson. Andrew received a salary during the year of £15,171 (2023 - £13,153) with associated national insurance costs of £279 (2023 - £70) for his role as site manager, a position he held before becoming a Trustee. He receives no remuneration or benefits for his role as a Trustee.

No other Trustees received any remuneration or benefits during the year. (2023 - £nil).

8. Net incoming resources

Net incoming resources is stated after charging:

Loss/(profit) on disposal of tangible fixed assets Depreciation of tangible fixed assets	2024 2023 £ £ 1,337 - 14,619 18,144

Page 14

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

Employees' remuneration

The average number of persons employed by the charity (including trustees) during the year, analysed by category, was as follows:

Kennel staff Site manager Management	2024 No. 3 1 1 5	2023 No. 4 1 1
		6

The aggregate payroll costs of these persons were as follows:

Wages and salaries Social security Other pension costs	2024 £ 101,534 2,056 2,527 106,117	2023 £ 93,886 1,047 2,109
		97,042

Included in wages and salaries are key management salaries of £38,051 (2023 - £33,594). This is allocated as a kennel manager salary of £22,880 (2023 - £20,441) and a site manager salary of £15,171 (2023 - £13,153).

The charity trustees were not paid or received any other benefits from employment with the Trust in the year (2023 - £nil) neither were they reimbursed expenses during the year (2023 - £nil).

No employees had employee benefits in excess of £60,000.

Page 15

Notes to the Financial Statements for the Year Ended 5 April 2024

Celia Cross-Greyhound Trust

(continued)

9. Tangible fixed assets

Cost As at 6 April 2022 Additions Disposals As at 5 April 2023 Depreciation As at 6 April 2022 Eliminated on disposals Charge for the year As at 5 April 2023 Net book value As at 5 April 2023 As at 5 April 2022	Freehold interest in land and buildings £ 819,176 - - 819,176 144,329 - 1,680 146,009 673,167 674,847	Plant and machinery including motor vehicles £ 130,989 - (37,782) 93,207 87,886 (36,445) 12,939 64,380 43,103 43,103	Total £ 950,165 - (37,782)
			912,383
			232,215 (36,445) 14,619
			210,389
			701,994
			717,950

Freehold land and buildings

Included in freehold land and buildings is land, valued at £225,000 by the trustees, which is not subject to depreciation charges, £125,000 of this relates to restricted assets and the remaining relates to unrestricted assets.

10. Stock and work in progress

Stocks 11. Debtors Other debtors Prepayments and accrued income	2024 £ 600 2024 £ 21,255 3,221 24,476	2023 £ 600
		2023 £ 16,810 3,191
		20,001

Page 16

Celia Cross-Greyhound Trust Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

12. Creditors: Amounts falling due within one year

Bank loans and overdrafts Trade creditors Other creditors Accruals and deferred income	2024 £ 29,088 - 726 4,346 34,160	2023 £ 6,657 12,664 726 3,148
		23,195

Creditors amounts falling due within one year includes the following liabilities, on which security has been given by the charity:

	2024		2023
	£		£
Bank loans	29,088		6,657
Creditors: Amounts falling due after one year
	2024		2023
	£		£
Bank loans and overdrafts	98,889		150,408
Creditors amounts falling due after more than one year includes the following		liabilities,	on which
security has been given by the charity:
	2024		2023
	£		£
Bank loans	98,889		150,408
The bank loan is secured on the related asset.
Included in the creditors are the following amounts due after more than 5 years:
	2024		2023
	£		£
After more than five years by instalments		-	123,778

13. Creditors: Amounts falling due after one year

Page 17

Celia Cross-Greyhound Trust Notes to the Financial Statements for the Year Ended 5 April 2024

(continued)

14. Pension scheme

Defined contribution pension scheme

The charity operates a defined contribution pension scheme. The pension cost charge for the period represents contributions payable by the charity to the scheme and amounted to £2,527 (2023 - £2,109).

There were no outstanding or prepaid contributions at either the beginning or end of the financial year.

15. Analysis of funds

Unrestricted Funds General fund Donations under gift aid Donations non gift aid Legacies Fundraising and sales Charities aid foundation Membership fees Hiliary Tangye Trust Restricted Funds Freehold property Unrestricted Funds General fund Donations under gift aid Donations non gift aid Legacies Fundraising and sales Charities aid foundation Membership fees Hiliary Tangye Trust Restricted Funds Freehold property	At 6 April 2023 Incoming resources Resources expended Transfers At 5 April 2024 £ £ £ £ £ 646,681 1,483 (232,513) 209,602 625,253 - 81,300 - (81,300) - - 74,129 (4,200) (69,929) - - 33,239 - (33,239) - - 9,126 (2,136) (6,990) - - 5,550 - (5,550) - - 9,594 - (9,594) - - 3,000 - (3,000) -
	646,681 217,421 (238,849) - 625,253 239,500 - (1,250) - 238,250
	886,181 217,421 (240,099) - 863,503
	At 6 April 2022 Incoming resources Resources expended Transfers At 5 April 2023 £ £ £ £ £ 598,318 586 (238,075) 285,852 646,681 - 70,044 - (70,044) - - 49,381 (3,600) (45,781) - - 133,949 - (133,949) - - 20,007 (2,339) (17,668) - - 6,658 - (6,658) - - 8,752 - (8,752) - - 3,000 - (3,000) -
	598,318 292,377 (244,014) - 646,681 240,750 - (1,250) - 239,500
	839,068 292,377 (245,264) - 886,181

Page 18

Celia Cross-Greyhound Trust

Notes to the Financial Statements for the Year Ended 5 April 2024

( continued)

16. Net assets by fund

Tangible assets Current assets Creditors: Amounts falling due within one year Creditors :Amounts falling due after more than one year Net assets	Unrestricted Funds £ 478,450 341,834 (23,195) (150,408) 646,681	Restricted Funds £ 239,500 - - - 239,500	Total Funds 2023 £ 717,950 341,834 (23,195) (150,408) 886,181	Total Funds 2022 £ 709,712 299,064 (12,177) (157,531)
				839,068

Comparative amounts for 2023 comprise tangible assets restricted of £240,750 and unrestricted of £468,962 (total £709,712), current assets unrestricted of £299,064, creditors falling due within one year unrestricted of £12,177 and creditors falling due after more than one year unrestricted of £157,531.

Page 19

Celia Cross-Greyhound Trust

Statement of financial activities by fund Year Ended 5 April 2024

Incoming resources Incoming resources from generated funds Investment income Government grants Total incoming resources Resources expended Charitable activities Total resources expended Net incoming resources before transfers Transfers Gross transfers between funds Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward	General fund 2024 £ 1,483 - 1,483 232,513 232,513 (231,030) 209,602 (21,428) 646,681 625,253	General fund 2023 £ 586 -
		586
		238,075
		238,075
		(237,489) 285,852 48,363 598,318
		646,681

Page 20