| 31.12.20 | 31.12.19 | ||||
|---|---|---|---|---|---|
| Uarestricted | Total | ||||
| funds | funds | ||||
| Notes | |||||
| INCOME | AND ENDOWMENTS FROM | ||||
| Donations | and legacies | 37,672 | 48,028 | ||
| Charitable | activities | ||||
| Fundraising | events | 2 323 | 17,705 | ||
| Investment | income | 304 | 500 | ||
| Other income | 11,334 | ||||
| Total | 51,633 | 66,233 | |||
| EXPENDITURE ON | |||||
| Raising funds | 257 | 2,609 | |||
| Charitable | activities | ||||
| Riding for | the Disabled | 56&652 | 62,160 | ||
| Total | 56&909 | 64,769 | |||
| NET INCOME/(EXPENDITURE) | (5&276) | 1,464 | |||
| RECONCILIATION | OFFUNDS | ||||
| Total funds brought | forward | 148,258 | 146,794 | ||
| TOTAL FUNDS CARRIED FORWARD | 142,982 | 148358 |
| 31.12.20 | 31.12.19 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| funds | funds | |||
| Notes | 8 | |||
| FIXEDASSETS | ||||
| Tangible assets |
20,012 | 25,595 | ||
| CURRENT ASSETS | ||||
| Cash at bank and in hand | 127,100 | 124,971 | ||
| CREDITORS | ||||
| Amounts falling due within |
one year | 12 | (4,130) | (2,308) |
| NET CURRENT ASSETS | 122,970 | 122,663 | ||
| TOTAL ASSETSLESSCIJRRENT | ||||
| LIABILITIES | 142,982 | 148,258 | ||
| NKT ASSETS | 142,982 | 148,258 | ||
| FUNDS | 13 | |||
| Unrestricted funds: |
||||
| General fund |
52,982 | 58,258 | ||
| Designated capital fund |
90&000 | 90,000 | ||
| 142,982 | 148,258 | |||
| TOTAL FUNDS | 142,982 | 148,258 |
| 2. | DONATIONS AND LEGACIES |
|||
|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||
| Donations | 20,266 | 25,936 | ||
| Riding lesson donations | 5,326 | 8,554 | ||
| Grants | 12,080 | 13,538 | ||
| 37,672 | 48,028 | |||
| 3. | INVESTMENT INCOME | |||
| 31.12.20 | 31.12.19 | |||
| Deposit account interest | 304 | 500 | ||
| 4. | OTHER INCOME | |||
| 31.12.20 | 31.12.19 | |||
| f | 5 | |||
| Covid-19 grants | 11,334 | |||
| 5. | CHARITABLE ACTIVITIES COSTS | |||
| Direct | Support | |||
| Costs (see | costs (see | |||
| note 6) | note 7) | Totals | ||
| 6 | ||||
| Riding for the Disabled | 53,317 | 3,335 | 56,652 | |
| 6. | DIRECT COSTS OF CHARITABLE ACTIVITIES | |||
| 31.12.20 | 31.12.19 | |||
| Staffcosts | 19,328 | 18,093 | ||
| Rent | 10,751 | 10,751 | ||
| Rates and water | 1,416 | 1,562 | ||
| Insurance | 1,824 | 1,867 | ||
| Light and heat | 920 | 412 | ||
| OIBcecosts | 729 | 748 | ||
| Sundries | 258 | 1,255 | ||
| Pony care | 1,323 | 883 | ||
| Bedding | 120 | 214 | ||
| Clipping | 140 | 58 | ||
| Dentist | 200 | |||
| Farrier | 3,119 | 2,967 | ||
| Feed | 1,577 | 1,925 | ||
| Physio | 379 | |||
| Tack | 218 | 608 | ||
| Rugs | 571 | 269 | ||
| Vets dt medicines | 747 | 1,532 | ||
| Carried forward | 43,041 | 43,723 |
| 6. | DIRECT COSTS OF CHARITABLE ACTIVITIES - continued | DIRECT COSTS OF CHARITABLE ACTIVITIES - continued | DIRECT COSTS OF CHARITABLE ACTIVITIES - continued | DIRECT COSTS OF CHARITABLE ACTIVITIES - continued | DIRECT COSTS OF CHARITABLE ACTIVITIES - continued | |||
|---|---|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||||||
| Brought forward | 43,041 | 43,723 | ||||||
| Repairs to property &general | maintenance | 2,307 | 2,290 | |||||
| Equipment | dr motor expenses | 512 | 691 | |||||
| Show costs | 60 | |||||||
| Professional | fees | 260 | 260 | |||||
| Computerisation | project costs | 428 | 6,408 | |||||
| Bank charges | 60 | 60 | ||||||
| Legal fees | 1,126 | |||||||
| Depreciation | 5,583 | 7,168 | ||||||
| 53,317 | 60,660 | |||||||
| 7. | SUPPORT | COSTS | ||||||
| Governance | ||||||||
| Management | costs | Totals | ||||||
| Riding for the Disabled | 1,955 | 1,380 | 3,335 | |||||
| Support costs, included | in the | above, are as follows: | ||||||
| Management | ||||||||
| 31.12.20 | 31.12.19 | |||||||
| Riding | ||||||||
| for the | Total | |||||||
| Disabled | activities | |||||||
| Bookkeeping | 1,955 | |||||||
| Governance | costs | |||||||
| 31.12.20 | 31.12.19 | |||||||
| Riding | ||||||||
| forthe | Total | |||||||
| Disabled | activities | |||||||
| Independent | examiner's | fees | 1,380 | 1,500 |
| Net income/(exp | enditure) is stated atter charging/(creditin |
g): | |
|---|---|---|---|
| 31.1220 | 31.12.19 | ||
| f. | |||
| Depreciation - | owned assets | 5,583 | 7,]68 |
| Other operating | leases | 10)751 | 10,751 |
| Fixtures | ||||||
|---|---|---|---|---|---|---|
| Plant and | and | |||||
| Ponies | machinery | fittings | Tack | Totals | ||
| 6 | ||||||
| COST | ||||||
| At | 1 January 2020 and | |||||
| 31 | December 2020 | 11,600 | 18,695 | 14,462 | 452 | 45,209 |
| DEPRECIATION | ||||||
| At | 1 January 2020 | 3,963 | 9,615 | 5,735 | 301 | 19,614 |
| Charge for year | 1,528 | 2,271 | 1,746 | 38 | 5,583 | |
| At | 31 December 2020 | 5,491 | 11&886 | 7,481 | 339 | 25,197 |
| NET BOOK VALUE | ||||||
| At | 31 December 2020 | 6,109 | 6,809 | 6,981 | 113 | 20,012 |
| At | 31 December 2019 | 7,637 | 9,080 | 8,727 | 151 | 25,595 |
| CREDITORS | : AMOUNTS F | A | LLING DUE WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | |||||
| f | ||||||
| Trade creditors | 1,847 | 31 | ||||
| Social security | and other taxes | 454 | 444 | |||
| Other creditors | 89 | 93 | ||||
| Accrued expenses | 1,740 | 1,740 | ||||
| 4,130 | 2,308 | |||||
| MOVEMENT | IN FUNDS | |||||
| Net | ||||||
| movement | At | |||||
| At 1.1.20 | in funds | 31.12.20 | ||||
| Unrestricted funds |
||||||
| General fund |
58,258 | (5,276) | 52,982 | |||
| Designated capital fund |
90,000 | 90,000 | ||||
| 148,258 | (5,276) | 142,982 | ||||
| TOTAL FUNDS | 148,258 | (5,276) | 142,982 | |||
| Net movement | in funds, included | in the above are as follows: | ||||
| Incoming | Resources | Movement | ||||
| resources f |
expended | in funds f |
||||
| Unrestricted funds |
||||||
| General fund | 51,633 | (56,909) | (5,276) | |||
| TOTALFUNDS | 51&633 | (56,9ll9) | (5,276) | |||
| Comparatives | for movement | in | funds | |||
| Net | ||||||
| movement | At | |||||
| At 1.1.19 | in funds | 31.12.19 | ||||
| f | f | |||||
| Unrestricted funds |
||||||
| General fund |
56,794 | 1,464 | 58,258 | |||
| Designated capital fund |
90,000 | 90,000 | ||||
| 146,794 | 1,464 | 148,258 | ||||
| TOTAL FUNDS | 146,794 | 1,464 | 148,258 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| 1 | ||||
| Unrestricted | funds | |||
| General fund | 66,233 | (64,769) | 1,464 | |
| TOTAL FUNDS | 66,233 | (64,769) | 1,464 |