OpenCharities

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

2022-12-31-accounts

Year ended 31 Decemb er 2022
2022 2021
Unrestricted Restricted
Note funds
K
funds Total funds
f
Total funds
Income and endowments
Donations
and legacies
5 30,946 30,946 36,817
Investment
income
6 6
Total income 30,946 30,946 36,823
Expenditure
Expenditure
on raising funds:
Costs of raising donations and
legacies 7 5,565 5,565 610
Expenditure
on charitable
activities 8,9 27,859 4,181 32,040 24,850
Total expenditure 33,424 4,181 37,605 25,460
Net (expenditure)/income and net
movement
in funds
(2,478) (4,181) (6,659) 11,363
Reconciliation
offunds
Total funds brought forward 54,856 10,000 64,856 53,491
Total funds carried forward 52,378 5,819 58,197 64,856

2022 2021
Note
Fixed assets
Tangible fixed assets 14 321 479
Current assets
Debtors 5,986 4,378
Cash at bank and in hand 58,609 62,909
64,595 67,287
Creditors: amounts falling due within one year 16 6,719 2,910
Net current assets 57,876 64,377
Total assets less current liabilities 58,197 64,856
Net assets 58,197 64,856
Funds ofthe charity
Restricted funds 5,819 10,000
Unrestricted
funds
52,378 54,856
Total charity funds 19 58,197 64,856

Donations and legacies
Unrestricted Restricted Total Funds
Funds Funds 2022
F
Donations
Subscription
income
7,886 7,886
Donations received 4,249 4,249
Article and report income 5,230 5,230
Seminar and conference income 13,581 13,581
Grants
Animal
Charity Evaluators'
Effective Animal
Advocacy Fund
Lush
30,946 30,946
Unrestricted Restricted Total Funds
Funds Funds 2021
F
Donations
Subscription income 6,335 6,335
Donations received 2,185 2,185
Article and report income
Seminar and conference income 1,395 1,395
Grants
Animal
Charity Evaluators'
Effective Animal
Advocacy Fund 16,902 16,902
Lush 10,000 10,000
9,915 26,902 36,817

6. Investment
income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
F
Other interest receivable 6 6
7. Costs ofraising donations and legacies
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
F
Seminar costs 5,565 5,565 610 610

Unrestricted Unrestricted Restricted Total Funds Total Funds
Funds Funds 2022
P E
Support costs 27,859 4,181 32,040
Unrestricted Restricted Total Funds
Funds Funds
f
2021
Support costs 7,946 16,902 24,850
9. Expenditure on charitable activities by activity type
Support Total funds Total fund
costs 2022 2021
K
Governance costs 32,040 32,040 24,850
10. Net (expenditure)/income
Net (expenditure)fincome is stated after charging/(crediting):
2022 2021
F
Depreciation oftangible fixed assets 158 14
11. Independent examination fees
2022
f
2021
Fees payable to the independent examiner for.
Independent examination ofthe financial statements 1,428 1,158
12. Staffcosts
The total staff costs and employee benefits forthe reporting period are analysed as follows:
2022 2021
f.
Wages and salaries 17,742 18,720
Employer contributions to pension plans 342 375
18,084 19,095
The average head count ofemployees during the year was 1 (2021: 1).The average number of
full-time equivalent
employees
during the year is analysed as follows:
2022 2021
No. No.
1 1

14. Tangible fixed a sset s
Equipment Total
Cost
At 1January
2022 and 31 December 2022
493 493
Depreciation
At 1 January 2022 14 14
Charge for the year 158 158
At 31December 2022 172 172
Carrying
amount
At 31December 2022 321 321
At 31 December 2021 479 479
15. Debtors
2022 2021
E F
Prepayments
and
accrued income 654 204
Other debtors 5,332 4,174
5,986 4,378
16. Creditors: amounts falling due within one year
2022
f
2021
Accruals and deferred income 6,719 2,142
Social security and other taxes 768
6,719 2,910
17. Deferred income
2022 2021
Amount deferred in year 300

At 31
At 1 January December
2022 Income Expenditure 2022
F F F F
General funds 54,856 30,946 (33,424) 52,378
At
At 1 January 31 December
2021 Income Expenditure 2021
F F
General funds 53,491 9,921 (8,556) 54,856
Restricted funds
At 31
At 1 January December
2022 Income Expenditure 2022
F F F.
Animal Charity Evaluators' Effective
Animal Advocacy Fund
Lush Fund 10,000 (4,181) 5,819
10,000 (4,181) 5,819
At
At 1 January 31 December
2021 Income Expenditure 2021
F F F
Animal Charity Evaluators' Effective
Animal Advocacy Fund 16,902 (16,902)
Lush Fund 10,000 10,000
26,902 (16,902) 10,000

Analysis ofnet as sets between funds
Unrestricted Restricted Total Funds
Funds Funds 2022
R
Tangible fixed assets 321 321
Current assets 58,776 5,819 64,595
Creditors less than 1 year (6,719) (6,719)
Net assets 52,378 5,819 58,197
Unrestricted Restricted Total Funds
Funds Funds
f
2021
Tangible fixed assets 479 479
Current assets 57,287 10,000 67,287
Creditors less than 1 year (2,910) (2,910)
Net assets 54,856 10,000 64,856

2022 2021
E,
Income and endowments
Donations
and legacies
Subscription
income
7,886 B,335
Donations
received
4,249 2,185
Article and report income 5,230
Seminar and conference income 13,581 1,395
Animal
Charity Evaluators'
Effective Animal Advocacy Fund 16,902
Lush 10,000
30,946 36,817
Investment
income
Other interest receivable
Total income 30,946 36,823
Expenditure
Costs ofraising donations and legacies
Seminar and conference costs 5,565 610
Expenditure
on charitable
activities
Governance costs
Wages and salaries 17,742 18,720
Pension costs 342 375
Computer
maintenance
199
Accountancy
fees
1,428 1,158
Legal and other professional fees 8,927
Bank charges 230 196
Web costs 1,709 1,794
Depreciation 158 14
Sundry expenses 1,075 1,080
Advertising
costs
429 1,334
32,040 24,850
Total expenditure 37,605 25,460
Net (expenditure)/income (6,659) 11,363