OpenCharities

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

2021-03-31-accounts

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)