OpenCharities

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

2022-04-05-accounts

Page
Report of the Trustees 1to2
IndependentExaminer'sRepoft 3
StatementofFinancialActivities 4
BalanceSheet 5
Notesto theFinancialStatements 6to10
Detailed StatementofFinancialActivities 11

2022 2021
Unrestricted Restricted Total Total
funds fund funds funds
Notes E E E E
INCOMEANDENDOWMENTSFROM
Donations andlegacies 1321055 1321055 1L4,4L6
Investmentincome 669 669 t3
Total L32,724 L32,724 LL4,429
EXPENDITUREON
Charitableactivities
Charitable Activities 80,098 8O,098 79,808
NETINCOME 52,626 52,626 34,62L
RECONCIUATIONOF FUNDS
Total funds brought forurard a76A3O 176,430 141,809
TOTALFUNDS CAR.RIEDFORWARD 229,056 229,056 L76,430

2022 202t
Unrestricted Restricted Total Total
funds fund funds funds
Notes E E c E
FIXEDASSETS
Tangibleassets 6 ttz,963 112,963 95,027
CURRENT ASSETS
Debtors 7 109,878 109,878 56,872
Cashatbank 14,655 1+6ss 25,972
L24,533 124,533 82,844
CREDITORS
Amountsfallingduewithinoneyear (8,440) (8,440) (L,44L)
NET CURRENT ASSETS 1161093 1161093 81,2103
TOTAT ASSETS LESS CURRENT
LIABILTTIES 229,056 229ps6 t76,430
NETASSETS 229,056 229,056 L76,430
FUNDS
Unrestrictedfunds 229,056 t76,430
TOTAL FUNDS 229,056 176,430

INVESTMENT INCOME
2A22
CE
2021
Rents received
InterestReceived
669-13
669 13

Support costs, included intheabove, areasfollows:
Governanceffi
2022 2021
Charitable Total
Activities activities
E E
Accountancyandlegal fees 2.525
:
1{T

COMPARATIVESFORTHESTATEMET{T OFFINA NCIAL ACTIWTIES
Unrestricted
funds
EE
Restricted
fund
Total
funds
E
INCOMEANDENDOWMENTSFROM
Donationsandlegacies Lt4,4L6 114,4t6
Investmentincome 13 13
Total tL4,429 LL4,429
EXPENDTTUREON
Charitableactivities
CharitableActivities 79,908 79,808
NETI]TCOME 34,62L 34,62L
RECONCIUATIONOF FUNDS
Totalfundsbroughtforward 141,809 141,809

5. COMPARATIVESFORTHE STATEMENTOFFINANCIAL ACTIVITIES-continued COMPARATIVESFORTHE STATEMENTOFFINANCIAL ACTIVITIES-continued COMPARATIVESFORTHE STATEMENTOFFINANCIAL ACTIVITIES-continued COMPARATIVESFORTHE STATEMENTOFFINANCIAL ACTIVITIES-continued
UnrestrictedRestricted
funds
fund
Total
funds
E
TOTAL FUNDS CARRIED FORWARD 176,430
:
LlS,43o)
TANGIBLE FIXEDASSETS
Freehold
property
E
cosr
At6 April 2021 95,O27
Additions 17,936
At5April2022 112r963
NETBOOKVATUE
At5April 2022 LL2,963
At5April 2021 95,027
7. DEBTOR!i: AMOUNTSFALLINGDUEWITHINONE YEAR
2022 2021
E E
Otherdebtors 109,878 55,872
8. CREDITORS: AMOUNTSFALLINGDUEWITHINONEYEAR
2022 202t
E E
Othercreditors 8,44O
:
t,441
9.
Net
movement At
At6.4.21 infunds 5.4.22
E E E
Unrestrictedfunds
Generalfund 176fi30 5.2,626 229,056
TOTALFUNDS t76,43O 52,626 229,055

Incoming Resources Movement
resources expended infunds
E E E
Unrestricted funds
Generalfund L32,724 (80,O98) 52,626
TOTAL FUNDS L32,724 (80,098) 52,626

Comparativesformovementinfunds
Net
movement At
At6.4.20 infunds 5.4.21
E E E
Unrestrictedfunds
Generalfund 109,255 67,765 t76,430
DesignatedFund 32,544 (32,544)
141,809 34,62L L76,430
TOTALFUNDS 141,809 34,62L L75,430
:
Comparativenet movement in funds,inclu ded intheabove areasfollows:
Incoming Resources Movement
resources expended infunds
E E E
Generalfund
DesignatedFund
Lt4,429 {47,264)
(32,544)
67,L65
(32,544)
1L4,429 (79,808) 34,62t
TOTAL FUNDS LL4,429 (79,808) 34,62L

Acurrent year12 months andprior yearL2 months combinedpositionis asfollo ws:
Net
movement At
At6.4.20 infunds 5.4,22
E t_ E
Unrestricted funds
Generalfund 109,255 719,79L 229,456
DesignatedFund 32,544 (32,544)
141,809 87,247 229,456
TOTAL FUNDS 141,809 : 87,247 229,056
:

Acurrentyeat12 months andprior yeatL
areasfollows:
2 months combinednetmovement infunds,includedintheabo
Incoming
resources
E
ResourcesMovement
expendedinfunds
EE
Unrestrictedfunds
Generalfund
DesignatedFund
247,L53 (t27,362)tL9,79t
(32,544)(32,544)
247,L53 (159,906)
87,247
TOTALFUNDS 247,153
:
(159,906)
87,217

2022 2A2t
Unrestricted Restricted Total Total
funds funds funds funds
E E E E
INCOMEANDENDOWMENTS
Donationsandlegacies
Donations 83,373 83,373 5t,708
Giftaid LL,767 L1,767 L0,673
GrantsReceived 36,915 36,915 52,035
132,055 132,055 tt4,4t6
Investmentincome
Rents received ta: tt:
InterestReceived 13
669 669 13
Total incoming resources 132,724 L32,724 tL4,429
EXPENDITURE
Charitableactivities
Freight&Postage ls7 L57 L,708
Stationery & Advertising 549 549 2,294
Cat Food&SundryExpense LL,94l 111941 16,159
Veterinaryequipment 11514 7,,514 1,453
MotorExpenses 50 50 480
Bank Charges L43 143 70
VeterinaryExpense 63,396 631396 53,948
Foreign Exchange Gain/Loss (178) (178) 151
77,372 77,572 75,253
Support costs
Governancecosts
Accountancy and legal fees 2,526 2,526 3,555
Totalresources expended 8O,098 80,098 79,809
I{etincome 52,626 521626 34,52L