OpenCharities

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

2023-03-31-accounts

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