OpenCharities

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

2021-12-31-accounts

Ms Caroline C Yates (resigned
10/11/2021)
Ms Julie Jeffes (resigned
23/7/2021)
Mr David Bassom-
Appointed
as Chair from 11/11/2021
Ms Sheila Bailey (resigned
10/11/2021)—
Chair to 10/11/21
Mr Peter Rowbottom
(appointed
11/06/2022)
Mr Howard Bridges (appointed
10/11/2021)
Ms EColborne (appointed
23/7/2021)
REGISTERED OFFICE c/o The Blue Cross
Shilton Road
Burford
Oxfordshire
OX184PF
BANKERS Lloyds TSB
Gentleman's Walk
Norwich
NR2 1LZ
AUDITORS Howards
Accountants
Newport
House
Newport
Road
Stafford
Staffordshire
ST16 1DA
LEGAL ADVISERS Bates, Wells &Braithwaite
Cheapside
House
138Cheapside
London
EC2V 6BB

0~0'
11
f
2021
0~0'
11
f
2021
Achievements
in 2021
Achievements
in 2021
Achievements
in 2021
0~0'
11
f
2022
~ Continue
to measure
~ The impact ofCovid-19 ~ Continue to measure
and mitigate the risks was minimised
by
and mitigate the risks of
ofthe impact of fundraising
efforts.
the impact ofCovid-19
Covid-19 outbreak on outbreak
and cost of
income. living crisis on income.
~ Work with PFOs to ~ 39donors were ~ Work with PFOs to
recruit 250 new recruited
This is largely
recruit 150new payroll
payroll
giving donors.
due to further giving donors.
lockdowns/social
distancing
measures
and ~ Bea leading voice in
the impact ofThe Access for All, PG
Payroll Giving Team Week and PG Forum
ceasing to trade. work.
~ Promotion ofthe
Will for Good scheme
~ Signed with Bequeathed
as free will writing
~ Sign up Payroll Giving
donors through
our own
to increase legacy service and 2161k in relattonslups
with
pipeline. pledges received. corporates.
~ Introduce
and
~ New CRM successfully ~ Increase social media
integrate
new CRM
introduced. following
and introduce
system
into TFA
video content where
processes. possible.
~ Increase newsletter ~ Newsletter
income
~ Develop fundraising
income to $1,500. reached Z6k activity through
the
GivePenny
website.
o Raise g1,000 through ~ Signed with Work for
cause marketing Good to start cause ~ Newsletter
income of
campaign. marketing
campaigns.
52k
~ Raise KI,000 through ~ Over 52k received from ~ Monitor Together for
Solicitor Dormant Solicitor Dormant Change income and
Client Accounts Client Accounts. recruitment
levels.
campaign. f20k income for 2022.
~ Work with the ~ New business
model
Together for Change agreed to ensure the
team to look to steady consortium
income
and improve
this
remains
at desired
source ofincome with levels.
new business models.

FOR THE YEAR END ED 31 DECEM BER 202 1
2021 2020
Unrestricted Unrestricted
Notes Funds Funds
INCOME AND ENDOWMENTS
FROM
Donations
and legacy income
2 87,283 7,416
Income from Charitable Activities:
GAYE Income 191,005 220,941
Standing
Orders Income
3,371 3,590
Direct Debits Income 19,121 19,356
Bank Interest
Total income and Endowments 300,780 251,303
EXPENDITURE
Expenditure
on charitable
activities 30,184 35,198
Expenditure
on raising funds
54,568 66,923
Donations to charities 192,310 122,000
Total Expenditure 277,062 224,121
Net Income/(Expenditure) 23,718 27,182
Fund balances brought forward at I 45,945 18,763
January
2021
Fund balances carried forward at 31 69,663 45,945
December 2021

2021 2020
Note
FIXEDASSETS
Office Equipment 564
CURRENT ASSETS
Debtors 3,085 8,353
Cash at bank and in hand 70,334 41,149
73,419 49,502
CREDITORS
Amounts
faging due
within
one year (4,320) (3,557)
NET CURRENT ASSETS 69,099 45,945
TOTAL ASSETSLESS
CURRENT LIABILITIES 69,663 45,945
Represented
By:
Accumulated
Funds
Designated
funds
8,000
General unrestricted funds 69,663 37,945
Total Funds 69,663 45,945
Notes 2021 2020
f.
Cash used in operating activities: 30,031 (2,262)
Cash flows from investing activities:
Interest income
Purchase oftangible
fixed
assets (846)
Cash provided
by (used
in) investing activities (846)
Cash flows from financing activities:
Repayment ofborrowing
Cash provided
by (used
in) financing activities
Increase (decrease) in cash and cash equivalents in 29,185 (2,262)
the year
Cash and cash equivalents at the beginning ofthe 41,149 43,411
year
Cash and cash equivalents at the end ofthe year 70,334 41,149

Total Total
2021 2020
Legacy income
Miscellaneous
donations
66,511
20,772
7,416
87,283 7,416
3. ANALYSIS OF TOTAL RESOURCES EXPENDED
Total Total
2021 2020
Operating
Costs
Office Stationery
Administration
557
676
206
610
Bank Charges 445 458
Support Services —Administration
Management
Accounts
Database Project Expenses
7,488
9,600
4,860
7,488
9,600
4,600
Database Monitoring 500 6,000
Audit Fees 3,598 3,396
Legal Fees
Insurance
646
1,532
1,345
1,277
Depreciation 282 218
30,184 35,198
Fundraising
Costs
Agency Fees
Gifts and Samples
7,792
216
23,061
292
Travel 703 707
Newsletter 5,967 5,836
Website Development 1,291 720
Online Promotion/Email Communications 1,976 837
Press Advertising
Market Research
Marketing 2,142 613
Support Services —Fundraising
Legacy Promotion
30,888
3,593
54,568
31,884
2,973
66,923
Total Resources Expended 84,752 102,121

Total Total
2021 2020
Animal
Health Trust
6,000
The Blue Cross 48,077 29,000
World Horse Welfare 48,077 29,000
The Mayhew
Animal
Home 48,078 29,000
SPANA 48,078 29,000
192,310 122,000

5. FIXED ASSETS
Office Total
Equipment
Cost
Balance at 1 January 2021 15,689 15,689
Additions 846 846
Balance at 31 December 2021 16,535 16,535
Depreciation
Balance at
1 January 2021
15,689 15,689
Charge for the year 282 282
Balance at 31 December 2021 15,971 15,971
Net Book Value
At 31 December 2021 564 564
At 31 December 2020

Total Total
2021 2020
Other debtors 4,068
Prepayments and accrued interest 3,085
3,085
4,285
8,353

Total Total
2021 2020
Trade creditors 134 157
Other creditors 686
Accruals 3,500 3,400
4,320 3,557

Total Total
2021 2020
These include:
Auditor's remuneration 3,500 3,400

FROM OPERATI NG ACTIVITIES
2021 2020
Net income/(expenditure) for the period as per
SOFA 23,718 27,182
Adjustments
for:
(increase)/decrease
in debtors 5,268 (1,423)
Increase/(decrease) in creditors 763 (28,239)
Depreciation 282 218
Net cash provided
activities
by (used in) operating 30,031 2,262

Unrestricted Designated
Total Funds Funds
Income 300,780 300,780
Charitable expenditure 222,494 222,494
Raising funds expenditure 54,568 54 568
23,718 23,718
Opening
Transfer
value offunds
between
funds
45,945 37,945
8,000
8,000
(8,000)
Closing value offunds 69,663 69,663