| Page | ||
|---|---|---|
| Report ofthe Trustees | 1 to | S |
| Report ofthe Independent Auditors |
6 to | 7 |
| Statement ofFinancial Activities | ||
| Balance Sheet | ||
| Cash Flow Statement | 10 | |
| Notes to the Cash Flow Statement | ||
| Notes tothe Financial Statements | 12 to | 18 |
| Detailed Statement of Financial Activities | 19 to | 20 |
| 31.3.21 | 31.3.20 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | f | f | E | f | |||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations | and legacies | 815,371 | 815,371 | 885,444 | |||
| Charitable | activities | ||||||
| Sanctuary | Operations | 761,449 | 761,449 | ||||
| Other trading activities | 3 | 134,572 | 134,572 | 819,269 | |||
| Total | 1,711,392 | 1,711,392 | 1,704,713 | ||||
| EXPENDITURE ON | |||||||
| Charitable | activities | ||||||
| Sanctuary | Operations | 1,047,863 | 1,047,863 | 1,020,191 | |||
| Other | 568,072 | 568,072 | 922,910 | ||||
| Total | 1,615,935 | 1,615,935 | 1,943,101 | ||||
| NET INCOME/(EXPENDITURE) | 95,457 | 95,457 | (238,388) | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds | brought forward | 916,390 | 39,366 | 955,756 | 1,194,144 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,011,847 | 39,366 | 1,051,213 | 955,756 |
| 31.3.21 | 31.3.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | E | E | E | |
| FIXEDASSETS | |||||
| Tangible assets | 1,066,509 | 1,066,509 | 1,095,074 | ||
| CURRENT ASSETS | |||||
| Stocks | 9 | 13,754 | 13,754 | 17,386 | |
| Debtors | 10 | 37,840 | 37,840 | 154,716 | |
| Cash at bank and in hand | 167,256 | 39,366 | 206,622 | 47,759 | |
| 218,850 | 39,366 | 258,216 | 219,861 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
11 | (141,845) | (141,845) | (187,512) | |
| NET CURRENT ASSETS | 77,005 | 39,366 | 116,371 | 32,349 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 1,143,514 | 39,366 | 1,182,880 | 1,127,423 | |
| CREDITORS | |||||
| Amounts falling due after more than one year |
12 | (131,667) | (131,667) | (171,667) | |
| NETASSETS | 1,011,847 | 39,366 | 1,051,213 | 955,756 | |
| FUNDS | 14 | ||||
| Unrestricted funds |
1,011,847 | 916,390 | |||
| Restricted funds | 39,366 | 39,366 | |||
| TOTALFUNDS | 1,051,213 | 955,756 |
| 31.3.21 | 31.3.20 | ||||
|---|---|---|---|---|---|
| Notes | E | ||||
| Cash flows from operating | activities | ||||
| Cash generated from operations |
186,393 | 56,159 | |||
| Tax paid | 376 | (245) | |||
| Net cash provided by operating activities |
186,769 | 55,914 | |||
| Cash flows from investing | activities | ||||
| Purchase oftangible fixed | assets | (27,906) | (87,585) | ||
| Net cash used in investing | activities | (27,906) | (87,585) | ||
| Change in cash and cash equivalents |
in the | ||||
| reporting period |
158,863 | (31,671) | |||
| Cash and cash equivalents | at the beginning | ||||
| ofthe reporting period |
47,759 | 79,430 | |||
| Cash and cash equivalents | at the end | of | |||
| the reporting period |
206,622 | 47,759 |
| RECONCILIATION | OF NET INCOME/(EXPENDITURE) | OF NET INCOME/(EXPENDITURE) | OF NET INCOME/(EXPENDITURE) | TO NET CASH | FLOW FROM | OPERATING ACTIVITIES | OPERATING ACTIVITIES |
|---|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||||
| f | E | ||||||
| Net income/(expenditure) | for the reporting | period | (as per the | ||||
| Statement of Financial Activities) | 95,457 | (238,388) | |||||
| Adjustments for: |
|||||||
| Other disclosure | 57,269 | 247,699 | |||||
| Decrease in stocks | 3,632 | 3,352 | |||||
| Decrease/(increase) | in debtors | 116,500 | (37,091) | ||||
| (Decrease)/increase | in creditors | (86,465) | 80,587 | ||||
| Net cash provided | by operations | 186,393 | 56,159 | ||||
| ANALYSIS OF CHANGES | IN NET(DEBT)/FUNDS | ||||||
| At 1.4.20 | Cash flow | At 31.3.21 | |||||
| f | E | ||||||
| Net cash | |||||||
| Cash at bank and in hand | 47,759 | 158,863 | 206,622 | ||||
| 47,759 | 158,863 | 206,622 | |||||
| Debt | |||||||
| Debts falling due within | 1year | (23,000) | (40,798) | (63,798) | |||
| Debts falling due after 1year | (171,667) | 40,000 | (131,667) | ||||
| (194,667) | (798) | (195,465) | |||||
| Total | (146,908) | 158,065 | 11,157 |
| 2. | DONATIONS | AND LEGACIES | AND LEGACIES | ||||
|---|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||||
| f | f | ||||||
| Donations | 605,336 | 590,777 | |||||
| Legacies | 210,035 | 294,667 | |||||
| 815,371 | 885,444 | ||||||
| 3. | OTHER TRADING ACTIVITIES | ||||||
| 31.3.21 | 31.3.20 | ||||||
| f | f | ||||||
| Charity Shop | Turnover | 129,081 | 819,269 | ||||
| Commission | Income | 5,491 | |||||
| 134,572 | 819,269 | ||||||
| 4. | INCOME FROM CHARITABLE ACTIVITIES | ||||||
| 31.3.21 | 31.3.20 | ||||||
| Activity | E | E | |||||
| LocalSupport | Grant | Sanctuary | Operations | 458,210 | |||
| JRS and other | grants | Sanctuary | Operations | 303,239 | |||
| 761,449 | |||||||
| Grants received, included | in the | above, are | as follows: | ||||
| 31.3.21 | 31.3.20 | ||||||
| E | 6 | ||||||
| Norwich City |
Council | 139,394 | |||||
| Breckland Council | 35,620 | ||||||
| North Norfolk | District Council | 80,715 | |||||
| South Norfolk | District Council | 44,526 | |||||
| Borough Council Of King's | Lynn | 12,143 | |||||
| Braintree District Council | 60,000 | ||||||
| Other Local Authorities | 85,812 | ||||||
| 458,210 |
| Support | ||||
|---|---|---|---|---|
| Direct | costs (see | |||
| Costs | note 6) | Totals | ||
| f | E | E | ||
| Sanctuary | Operations | 979,477 | 68,386 | 1,047,863 |
| SUPPORT | COSTS | |||
| Governance | ||||
| Other | costs | Totals | ||
| E | E | E | ||
| Sanctuary | Operations | 48,143 | 20,243 | 68,386 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Plant, | ||||
| Equipment | ||||
| Freehold | Sanctuary | and | ||
| Land | Improvements | Vehicles | Totals | |
| E | E | E | f | |
| COST | ||||
| At 1April 2020 | 630,279 | 693,090 | 95,195 | 1,418,564 |
| Additions | 21,955 | 5,951 | 27,906 | |
| At 31March 2021 | 630,279 | 715,045 | 101,146 | 1,446,470 |
| DEPRECIATION | ||||
| At 1April 2020 | 270,351 | 53,139 | 323,490 | |
| Charge for year | 44,469 | 12,002 | 56,471 | |
| At 31March 2021 | 314,820 | 65,141 | 379,961 | |
| NET BOOK VALUE | ||||
| At 31March 2021 | 630,279 | 400,225 | 36,005 | 1,066,509 |
| At 31March 2020 | 630,279 | 422,739 | 42,056 | 1,095,074 |
| 9. | STOCKS | |||||
|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||||
| f | 6 | |||||
| Veterinary | Stock | 13,754 | 17,386 | |||
| 10. | DEBTORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 31.3.21 | 31.3.20 | |||||
| E | ||||||
| VAT Receivable | 376 | |||||
| Prepayments and accrued income |
37,840 | 154,340 | ||||
| 37,840 | 154,716 | |||||
| 11. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 31.3.21 | 31.3.20 | |||||
| E | f | |||||
| Trade creditors | 52,553 | 135,703 | ||||
| Taxation and social security | 13,420 | 20,989 | ||||
| Other creditors | 75,872 | 30,820 | ||||
| 141,845 | 187,512 | |||||
| 12. | CREDITORS: AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | ||||
| 31.3.21 | 31.3.20 | |||||
| f | f | |||||
| Other creditors | 131,667 | 171,667 | ||||
| 13. | LOANS | |||||
| An analysis | ofthe maturity ofloans is given below: | |||||
| 31.3.21 | 31.3.20 | |||||
| f | f | |||||
| Amounts falling due within one year on demand: |
||||||
| Otherloans | 63,798 | 23,000 | ||||
| Amounts falling between |
one and two years: | |||||
| Other loans | —1-2years | 131,667 | 171,667 |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| movement | At | ||||||
| Ai1.4.20 | in funds | 31.3.21 | |||||
| E | f | E | |||||
| Unrestricted | funds | ||||||
| General fund | 916,390 | 95,457 | 1,011,847 | ||||
| Restricted funds | |||||||
| Wildlife Facility | Appeal | 39,366 | 39,366 | ||||
| TOTALFUNDS | 955,756 | 95,457 | 1,051,213 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| E | E | E | |||||
| Unrestricted | funds | ||||||
| General fund | 1,711,392 | (1,615,935) | 95,457 | ||||
| TOTALFUNDS | 1,711,392 | (1,615,935) | 95,457 | ||||
| Comparatives | for movement | in | funds | ||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.19 | in funds | 31.3.20 | |||||
| f | f | E | |||||
| Unrestricted | funds | ||||||
| General fund | 1,154,778 | (238,388) | 916,390 | ||||
| Restricted funds | |||||||
| Wildlife Facility | Appeal | 39,366 | 39,366 | ||||
| TOTALFUNDS | 1,194,144 | (238,388) | 955,756 |
| (166'ZUT) | (960'655'E) | (960'655'E) | 501'9TP'E | 501'9TP'E | SONAB 1VLOA | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (1E6'ZUT) | (950'655'E) | 501'9TU'E | punt leiaua9 | |||||||||||
| spuny paplslsa&un | ||||||||||||||
| 3 | 3 | 3 | ||||||||||||
| sPUnt Ul |
papuadxa | snotnose& | ||||||||||||
| tuawanoW | saw nosau | Bulwooul | ||||||||||||
| :sMQ!!otse aJe | ||||||||||||||
| oqe aqt ul |
papnpu! 'Spung |
ul | 1uawanow | lau paulqwoo | sqluow | zT | UeaA | toltd | pue sqtuow | zl &eaA 1uassno v | ||||
| ETZ 1501 | (TE6'ZUT) | UUT'S61'1 | SCINTTS 1VAOA | |||||||||||
| 99E'6E | 99E'6E | leaddVAlllpe3 ag!Ipl!AA |
||||||||||||
| spung patolstsaB | ||||||||||||||
| LU8 110T. | (166Zt'1) | 8LL SST | 1 | pun)!esauag | ||||||||||
| spung patol&tsa&utt | ||||||||||||||
| 3 | 3 | |||||||||||||
| TZ''E'TE | sPUOJ Ul | 61 t''1 SV | ||||||||||||
| IV | tuawanow | |||||||||||||
| 1aN | ||||||||||||||
| :SMollog se sl uolllsod | paulqwoo | sqluow | ZT ieaA &olid pue sqtuow | Z1 &eaA lua»no V |
||||||||||
| (88E8EZ) | (101 EU6'T) | ETL't'OL'1 | SON!ti lVAOJ | |||||||||||
| (886'BEZ) | (101'Et6'1) | ETL'UOL | T, | punk lesaua9 | ||||||||||
| spun) patotstsaUUIT | ||||||||||||||
| 3 | 3 | 3 | ||||||||||||
| spun) ul |
papuadxa | saotnosat | ||||||||||||
| tuawanoW | san&nosaB | Bul waul | ||||||||||||
| :sMollo!se | a&e anoqe | aql ul | papnpul | 'spunt | ul luawanow | lau aNte&edwog | ||||||||
| Pano!1uoo" SQNA3 | Nl AN3WBAOIAI | UT |
| 31.3.21 | 31.3.20 | |
|---|---|---|
| 6 | 6 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies | ||
| Donations | 605,336 | 590,777 |
| Legacies | 210,035 | 294,667 |
| 815,371 | 885,444 | |
| Other trading activities | ||
| Charity Shop Turnover | 129,081 | 819,269 |
| Commission Income |
5,491 | |
| 134,572 | 819,269 | |
| Charitable activities |
||
| Local Support Grant | 458,210 | |
| JRS and other grants | 303,239 | |
| 761,449 | ||
| Total incoming resources | 1,711,392 | 1,704,713 |
| EXPENDITURE | ||
| Charitable activities |
||
| Animal Welfare | 123,385 | 267,787 |
| Employee Costs | 681,406 | 477,969 |
| Depreciation | 56,471 | 53,033 |
| Utilities and Waste | 44,204 | 43,638 |
| Insurance and Business Rates |
15,109 | 21,997 |
| River Farm Residence | (800) | |
| Professional Fees |
3,459 | 4,995 |
| Office Expenditure | 40,011 | 51,043 |
| Maintenance | 13,503 | 36,895 |
| Bank Charges | 1,929 | 7,297 |
| 979,477 | 963,854 | |
| Other | ||
| Employee Costs | 348,040 | 538,340 |
| Rent, Rates and Insurance | 153,434 | 264,850 |
| Shops Maintenance | 13,151 | 29,804 |
| Warehousing Costs |
122 | 10,004 |
| Utilities and Waste Disposal | 19,094 | 27,400 |
| Carried forward | 533,841 | 870,398 |
| 31.3.21 | 31.3.20 | ||
|---|---|---|---|
| E | E | ||
| Other | |||
| Brought forward | 533,841 | 870,398 | |
| Motor Expenses | 19,963 | 36,356 | |
| Telephone | 6,319 | 6,551 | |
| Shop Petty Cash Expenses | 951 | 3,755 | |
| Card and Banking Charges | 3,215 | 4,274 | |
| Loan interest | 3,783 | 1,576 | |
| 568,072 | 922,910 | ||
| Support costs | |||
| Other | |||
| Fund Raising and Promotion | 48,143 | 55,178 | |
| Governance costs |
|||
| Auditors' remuneration |
3,162 | 1,159 | |
| Legal and Professional | Fees | 17,081 | |
| 20,243 | 1159 | ||
| Total resources expended | 1,615,935 | 1,943,101 | |
| Net income/(expenditure) | 95,457 | (238,388) |