| Page | ||
|---|---|---|
| Reference and Administrative Detalis |
||
| Report offhe Trustees | 2 to | 3 |
| Independent Examiner's Report |
||
| Statement ofFinancial Actlvfhes | ||
| Balance Sheet | ||
| Notes to the Financial Statements | 7 to | 12 |
| Detailed Statement of Financial Acgvities |
13 to | I4 |
| TRUSTEES | L D Neville | ||
|---|---|---|---|
| Y Brown | |||
| N A Wright (resigned 24ek23) | |||
| M Hanna | |||
| PJTrevarthen | |||
| 5JBale | |||
| V A Clarke | |||
| W YIp (appointed | 9.6.22) | ||
| 8Knapp (appointed 9.6.22) | |||
| PRINCIPAL ADDRESS | Redgate Farm Animal Sanctuary | ||
| 233Shaw Lane | |||
| Markfield | |||
| Leicester | |||
| Leicestershire | |||
| LE679PW | |||
| REGISTERED CHARITY NUMBER | 1036506 | ||
| INDEPENDENT | EXAMINER | TC SEM Limited | |
| 31 High View Close | |||
| Hamilton Office Park |
|||
| Leicester | |||
| Leicestershire | |||
| LE4 9LJ |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | funds | funds | funds | ||||
| Notes | E | 5 | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies | 2 | 79.057 | 79,057 | ||||
| Other trading activities |
3 | 186,658 | 186,658 | 166,625 | |||
| Investment income |
4 | 2,373 | 2,373 | 52 | |||
| Other income | 3,192 | ||||||
| Total | 268,088 | 268,088 | 223,173 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 5 | 92,149 | 92,149 | 86,227 | |||
| Charitable acRvities |
|||||||
| Chariitable activities |
140,792 | 140,792 | 118,577 | ||||
| Other | 2,167 | 2,167 | 2,166 | ||||
| Total | 235,108 | 235,108 | 206,970 | ||||
| NET INCOME | 32,980 | 32,980 | 16,203 | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 542,072 | 542.072 | 525,869 | |||
| TOTAL FUNDS CARRIED FORWARD | 575,052 | 575,052 | 542,072 |
| 2022 | |||
|---|---|---|---|
| Notes | |||
| FIXED ASSETS | |||
| Tangible assets | 21,150 | 23,317 | |
| CURRENT ASSETS | |||
| Debtors | 10 | 4,366 | 3,741 |
| Cash at bank and in hand | 562.953 | 524,102 | |
| 567.319 | 527,843 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(13,417) | (9,088) | |
| NET CURRENT ASSETS | 553,902 | 518,755 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 575,052 | 542,072 | |
| NET ASSETS | 575,052 | 542,072 | |
| FUNDS | 13 | ||
| Unrestricted funds |
575,052 | 542,072 | |
| TOTAL FUNDS | 575,052 | 542,072 |
| DONATIONS AND LEGACIES |
||
|---|---|---|
| 2023 | 2022 | |
| E | ||
| Adopting of animals Donations 8legacies |
14,615 63,419 |
21,693 30.756 |
| eoarding | 1,023 | 855 |
| 79,057 | 53,304 | |
| OTHER TRADING ACTIVITIES | ||
| 2023 | 2022 | |
| Fosse Road shop | 42,900 | 54.352 |
| Loughborough shop |
88,958 | 65,226 |
| Redgate shop/cafe | 130 | |
| Rags and show monies | I 454 | 1,277 |
| Coalville shop | 53,346 | 41,992 |
| Job retention scheme | 3.648 | |
| 186,658 | 166,625 | |
| INVESTMENT INCOME | ||
| 2023 | 2022 | |
| E | ||
| Interest on cash deposits | 2,373 | 52 |
| Raising funds | ||
|---|---|---|
| 2023 | 2022 | |
| Staff costs | 51,841 | 52,778 |
| Rent | 20,017 | 20,998 |
| Waterrates | 2,301 | 452 |
| Light and heat | 12,192 | 5,770 |
| Shop telephone | 420 | 665 |
| Volunteer expenses | 36 | |
| Shop repairs | 5,342 | 3,314 |
| Supporl costs | 2,250 | |
| 92,149 | 86,227 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Sanctuary and shop | 14 | 13 | ||||
| No employees received emoluments | in excess of | 560,000. | ||||
| COMPARATIVES FOR THE STATEMENT |
OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | Restricted | Total | ||||
| fund | funds | funds | ||||
| E | E | |||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies | 53,304 | 53,304 | ||||
| Other trading activities |
166,625 | 166.625 | ||||
| Investment income |
52 | 52 | ||||
| Other income | 3,192 | 3,192 | ||||
| Total | 223,173 | 223,173 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | 86,227 | 86,227 | ||||
| Charitable activities |
||||||
| Chaditable activities |
118,577 | 118,577 | ||||
| Other | 2,166 | 2,166 |
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| fund | funds | funds | |||||
| E | E | 5 | |||||
| Total | 206,970 | 206,970 | |||||
| NET INCOME | 16,203 | 16,203 | |||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 525.869 | 525,869 | ||||
| TOTAL FUNDS CARRIED FORWARD | 542,072 | 542,072 | |||||
| TANGIBLE FIXED | ASSETS | ||||||
| Improvements | |||||||
| Freehold | to | Motor | |||||
| land | property | vehicles | Totals | ||||
| E | E | E | |||||
| COST | |||||||
| At I Apdl 2022and |
31 March 2023 | 15,000 | 228,495 | 2.266 | 245,761 | ||
| DEPRECIATION | |||||||
| At I April 2022 |
221.218 | 1.226 | 222,444 | ||||
| Charge foryear | 1,821 | 346 | 2,167 | ||||
| At 31 March 2023 | 223,039 | 1,572 | 224,611 | ||||
| NET BOOK VALUE | |||||||
| At 31 March 2023 | 15,000 | 5,456 | 694 | 21,150 | |||
| At 31 March 2022 | 15,000 | 7,277 | 1,040 | 23.317 | |||
| 10. | DEBTORS:AMOUNTS | FALLING DUE WITHIN | ONE YEAR | ||||
| 2023 | 2022 | ||||||
| S | E | ||||||
| VAT | 2,575 | 3,402 | |||||
| Prepayments | 1,791 | 339 | |||||
| 4.366 | 3,741 |
| CREDITORS: AM | OUNTS FALLIN |
G DU | E WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| E | ||||||
| Trade creditors | 8,050 | 2,995 | ||||
| Taxation and social security | (9) | 184 | ||||
| Other creditors | 5,376 | 5,909 | ||||
| 13,417 | 9,088 | |||||
| ANALYSIS OF NET ASSETS RETWEEN | FUNDS | |||||
| 2023 | 2022 | |||||
| Unrestdcted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| E | E | E | ||||
| Fixed assets | 21.150 | 21.150 | 23,317 | |||
| Current assets | 567,319 | 567,319 | 527,843 | |||
| Current liabilities |
(13,417) | (13,417) | (9,088) | |||
| 575,052 | 575,052 | 542,072 | ||||
| MOVEMENT IN |
FUNDS | |||||
| Net | ||||||
| movement | At | |||||
| At 1.4.22 | in funds | 31.3.23 | ||||
| E | ||||||
| Unrestricted funds |
||||||
| General fund | 542,072 | 32,980 | 575.052 | |||
| TOTAL FUNDS | 542,072 | 32,980 | 575,052 | |||
| Net movement | in funds, included | in the above are as follows: | ||||
| incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| K | ||||||
| Unrestricted funds |
||||||
| General fund | 268,088 | (235.108) | 32,980 | |||
| TOTAL FUNDS | 268,088 | (235,108) | 32,980 | |||
| Comparatives | for movement | In funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.4.21 | in funds | 31.3.22 | ||||
| E | E | |||||
| Unrestricted funds |
||||||
| General fund | 525,869 | 16,203 | 542,072 | |||
| TOTAL FUNDS | 525,869 | 16,203 | 542,072 |
| Comparative | net movement in funds, in |
cluded in the above are as follows: |
||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| E | E | |||
| Unreslricted | funds | |||
| General fund | 223,173 | (206.970) | 16.203 | |
| TOTAL FUNDS | 223,173 | (206,970) | 16,203 |
| 2023 | 2022 | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Adopting ofanimals |
14,615 | 21,693 |
| Donations &legacies |
63,419 | 30,756 |
| Boarding | 1,023 | 855 |
| 79,057 | 53,304 | |
| Other trading activities | ||
| Fosse Road shop | 42,900 | 54,352 |
| Loughborough shop |
88,958 | 65,226 |
| Redgate shop/cafe | 130 | |
| Rags and show monies | 1,454 | 1,277 |
| Coalville shop | 53,346 | 41,992 |
| Job retention scheme | 3.648 | |
| 186,658 | 166,625 | |
| Investment income |
||
| interest on cash deposits | 2,373 | 52 |
| Other income | ||
| Business rates grant | 3,192 | |
| Total Incoming resources |
268,088 | 223,173 |
| EXPENDITURE | ||
| Raising funds | ||
| Wages | 51,841 | 52,778 |
| Rent | 20,017 | 20,998 |
| Waterrates | 2,301 | 452 |
| Light and heat | 12,192 | 5,770 |
| Shop telephone | 420 | 665 |
| Volunteer expenses | 36 | |
| Shop repairs | 5,342 | 3,314 |
| 92.149 | 83,977 | |
| Charitable activities |
||
| Wages | 66,908 | 60,236 |
| Animal food 8.bedding | 8,880 | 4,994 |
| Repairs | 23,231 | 17,733 |
| Vet fs blacksmith | 7,844 | 14,201 |
| Telephone | 614 | 1,052 |
| Postage and stationery | 673 | 435 |
| Advertising | 400 | 400 |
| Computer maintenance |
182 | |
| Canted fonvard | 108,732 | 99,051 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| E | E | ||||
| Charitable acRvlties |
|||||
| Brought forward | 108,732 | 99,051 | |||
| Motor and travelling | 1,887 | 1,333 | |||
| Staff training | 200 | 298 | |||
| Trade subscriptions | 399 | 440 | |||
| Bookkeeping | 2,002 | 1,616 | |||
| Legal 8,professional | fees | 2.230 | 13 | ||
| Bank charges | 1.826 | 1,614 | |||
| Cleaning | 2,776 | 1,482 | |||
| Insurance | 7,781 | 7.389 | |||
| Light 8,heat | 8,172 | 4,844 | |||
| Waterrates | 2,245 | 477 | |||
| 138,250 | 118,557 | ||||
| Other | |||||
| Depreciation | oftangible fixed assets | 2,167 | 2,166 | ||
| Supportcosts | |||||
| Other | |||||
| Sundries | 142 | ||||
| Governance | costs | ||||
| Accountancy | and | legal fees | 2,400 | 2,250 | |
| Total resources | expended | 235.108 | 206.970 | ||
| Net income | 32,980 | 16,203 |