| 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 |