| bjectiv | es and | Activ | iti | es | es | ||
|---|---|---|---|---|---|---|---|
| SORP reference | |||||||
| Summary | ofthe purposes | of | Para | 1.17 | Tosafeguard the wellbeing of animals. To |
||
| the charity as set out | in its | relieve their suffering, to provide care and | |||||
| governing | document | attention, and in particular to provide and |
|||||
| maintain an animal sanctuary for the |
|||||||
| reception, care, treatment and re-homing |
of | ||||||
| animals in need. |
|||||||
| Summary activities |
of the main in relation to those |
Para 1.18 |
1.17end | August 2021 brought sad news as our founder and main benefactor died. |
|||
| purposes for the public benefit, in particular, the |
The trust continued to care for all ofthe |
||||||
| activities, | projects or | animals and local businesses and families gave |
|||||
| services identified in |
the | generously- especially animal foods which |
was | ||||
| accounts. | a great help. | ||||||
| yye held a fundraising ball with a casino and an |
|||||||
| auction to add to the general funds. | |||||||
| The funds were mainly required to keep the | |||||||
| sheds and equipment in good working order. |
|||||||
| Statement | confirming | Para | 1 18 | The trustees have continued to have regard to |
|||
| whether the trustees |
have | the guidance issued by the Charity Commission |
|||||
| had regard to the guidance | on public benefit. | ||||||
| issued by |
the Charity | ||||||
| Commission on public |
|||||||
| benefit |
| Additional | information | information | (optional) | (optional) | |||||
|---|---|---|---|---|---|---|---|---|---|
| You ma | choose to | include | further statements | where relevant | about: | ||||
| SORP reference | |||||||||
| The charity | is | not in a financial | position to | ||||||
| Para 1.38 | make grants. | ||||||||
| Policy on | grant making | ||||||||
| Policy on | social investment | Para 1.38 | |||||||
| including | program | related | |||||||
| investment |
| We have | had volunteers | dog walking | and | |||||
|---|---|---|---|---|---|---|---|---|
| Para | 1.38 | assisting | with mucking | out and caring | for the | |||
| Contribution volunteers |
made | by | animals | on a weekly basis. | ||||
| Other |
| Achievements and Per |
formance | ||
|---|---|---|---|
| SORP reference | |||
| Summary of the main achievements ofthe charity, identifying the difference the |
Para 1.20 | We have taken in numerous animal, ponies, dogs, cats, chickens, rabbits and ferrets. |
|
| charity's work has made to the circumstances of its beneficiaries and any wider |
We have and also |
also placed several animals in homes ponies and horses out on loan. |
|
| benefits to society as a | We have | worked hard to improve all areas of |
|
| whole, | the sanctuary this year and continue to work |
||
| towards | our dream of having an animal |
||
| therapy | centre |
| Review ofthe charity's | Review ofthe charity's | Para I 21 | The trust continued to receive regular monthly |
|
|---|---|---|---|---|
| financial position at |
the end | donations however, the legacy left by the |
||
| of the period | charity's founder included shares in her |
|||
| company. These had a significant value, but no |
||||
| right to income, sothe reserves at the year end | ||||
| look healthy, but mainly consist ofshare value. |
||||
| Statement explaining |
the | Para 1.22 | The trustees would like to be in a stable |
|
| policy for holding reserves |
financial position to hold sufficient reserves to |
|||
| stating why they are |
held | cope with unexpected vet or repair bills. |
||
| Amount of reserves | held | Para 1.22 | Reserves at 5 April 2022 were 6343,586which | |
| were all unrestricted. | ||||
| Reasons for holding | zero | Para 1.22 | Not applicable | |
| reserves | ||||
| Details offund materially | in | Para 1.24 | Not applicable | |
| deficit | ||||
| Explanation ofany |
Para I 23 | The trust is reliant on large regular donations. | ||
| uncertainties about |
the | The death ofthe main benefactor has raised |
||
| charity continuing as a going |
concerns over this, but the trustees are | |||
| concern | working hard to develop fundraising ideas. |
| The charity's principal |
|
|---|---|
| sources offunds (including | Para 1.47 |
| any fundraising) | |
| Investment policy and |
|
| objectives including any social investment policy |
Para 1.46 |
| adopted | |
| A description ofthe principal |
Para 1.46 |
| risks facing the charity | |
| Other |
| Description | of charity's | of charity's | ||||
|---|---|---|---|---|---|---|
| trusts: | ||||||
| Type of governing | document | Para 1 25 | Trust deed | |||
| I dev' | I | I rv rI |
r h II I'1I | I | ||
| How is the | charity | Para 1 25 | The trust is unincorporated. | |||
| constitutedy |
| ai Nun | ai Nun | ' | i ~ '1 |
||
|---|---|---|---|---|---|
| a ' r'cc |
iI Ir1 |
||||
| Trustee | selection methods | Para 1.25 | The trustees are all volunteers, giving their |
||
| including | details of any | time freely due to their love of animals and |
|||
| constitutional provisions e.g. election to post or name of any person or body entitled to appoint one or more |
their commitment to providing animals with a safe environment where they can be cared for. During the year Miss Green resigned as a trustee in order to become a full time |
||||
| trustees | employee ofthe trust. Miss Ferguson took her |
||||
| place as a named trustee. She had already |
|||||
| been helping out and is fully committed to | |||||
| animal welfare. | |||||
| Trustee changes are all discussed at meetings | |||||
| and voted upon unanimously. |
| Additional | information | information | (optional) | ||
|---|---|---|---|---|---|
| You ma | choose to include further statements | where relevant | about: | ||
| Policies | and | procedures | |||
| adopted | for the induction | ||||
| and training | oftrustees | Para 1.51 | |||
| The charity's | organisational | ||||
| structure network |
and any wider with which the |
Para 1.51 | |||
| charity works | |||||
| Relationship | with any related | ||||
| parties | Para 1.51 | ||||
| Other |
| Funds held as cust Description ofthe assets held in this capacity |
odi |
|---|---|
| Name and objects of the | |
| charity on whose behalf | the |
| assets are held and how | this |
| falls within the custodian | |
| charity's objects | |
| Details ofarrangements | for |
| safe custody and |
|
| segregation of such assets |
|
| from the charity's own |
|
| assets |
| Names an | d addresses ofadv | isers (Optional information) |
||
|---|---|---|---|---|
| Type of | Name | Address | ||
| adviser | ||||
| Name of | chief executive or names ofsenior staff members | (Optional | information) |
| 6Z | ||||||
|---|---|---|---|---|---|---|
| 8 | Restricted | |||||
| Ff | Unrestricted | income | Endowment | Total this | Total last | |
| G | funds f |
funds f |
fundsf | yearf | yearf | |
| Fixed assets Intangible assets (Note 15) |
801 | F01 | F02 | F03 | F04 | F05 |
| Tangible assets Heritage assets (Note 14) (Note 16) |
802 803 |
12,125 | 12,125 | 15,397 | ||
| Investments (Note 17) |
804 | 307,380 | 307,380 | |||
| Total fixed assets Current assets |
805 | 319,505 | 31,505 | 15,397 | ||
| Stocks (Note 18) |
805 | |||||
| Debtors (Note 19) Investments (Note 17.4) |
807 805 |
10,122 | 10,122 | 8,107 | ||
| Cash at bank and in hand (Note 24) Total current assets |
810 | 35,49 | 35,498 | 6,128 14,235 |
||
| Creditors: amounts falling due within |
||||||
| one year (Note 20) |
811 | 11,417 | 11,417 | 8,122 | ||
| Net current assetsl(liabilities) | 812 | 24, 81 | 24,081 | 6,113 | ||
| Total assets less current liabilities | 813 | 21,510 | ||||
| Creditors: amounts falling due after |
||||||
| one year (Note 20) |
814 | |||||
| Provisions for liabilities |
815 | |||||
| Total net assets orliabilities Funds ofthe Charity |
815 | 343,586 | 343,586 | 21,510 | ||
| Endowment funds (Note 27) |
817 | |||||
| Restricted income funds (Note 27) | 818 | |||||
| Unrestricted funds Revaluation reserve |
810 820 |
343,586 | 343,586 | 21,510 | ||
| Total funds | 821 | 343,586 | 343,586 | 21,510 | ||
| Signed by one or two trustees on behalf of all the trustees |
Signature | Name | Date of approval |
|||
| dd/mm/ |
| Note 2 | Accounting policies |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2.2 INCOME | ||||||||
| Thissrandardhslofsccounling | poscles hes heen epplmdhylac cnenlyexcsplforlhose Ikked "No or 4/e. where a |
|||||||
| ddferent or | addlsonel porky | has been adopted Ihen IMse delaged in fhe box below |
||||||
| Recognltlon | ofIncome | These sre lnduded in Ihe Sletemsnl of Financbl ActtvlUes (SoFA) when. |
||||||
| ~ the cherky becomes onleed to Ihe resources; |
||||||||
| k is more likely than Mt that the trustees nfl receive the resources; and |
||||||||
| ~ the moiwtery value cail be measued wflb supicient regabfky. |
||||||||
| There hes been no offselUnp ofassets and Uebilhes, or hcome snd expenses, unless required |
or | Yes | No | N/a | ||||
| Offsetting | permitted by Ihe FRS 102 SORP or FRS 102. |
|||||||
| Yes | No | N/a | ||||||
| Grants and doneUons ere only induded tn tho SoFA when the general beams recognitlon |
||||||||
| Grants and | donaUons | crkerla srs mel (5.10lo 5 12FRSI02 SORP) | ||||||
| Lepacles | In the casa ofperformance rehled grants, Income must only be recognised to the extant that the cherhy has provided Ihe spedtied goods or servkss as entoement to the grant only occurs when the performance related conditions sm met (5.16FRS 102 SORP) Legedes ere induded ln the SOFA when receipt Is probable, Ihal is, when there has been grant of probate, the executors have estabfshed that Ihere ere suflidsnt assets ln the estate and any condNons attached to the legacy sre either whhtn Ihe control of Ihe chargy or have been met |
Yes No Nla CCCI ZD |
||||||
| Yes | No | N/a | ||||||
| Government | grants | The chargy has received government grants in Ihe reportbg period |
||||||
| Ggt Atd receivable is included ln income when Ihere is a vsm dsderation from the donor. |
||||||||
| Tax rect~Ims on | Any Qft Akl snmunt recovered on 8 doimtlon ls colisldered to be pert ofthai gih end IB |
Yes | No | Nls | ||||
| donations | and guts | tnmled es en addsion to Ihe same fund as the Initial donation unless Ihe donor or the |
||||||
| terms otthe appeal have specNed othenvlse. | ||||||||
| Contractual performance prants |
Income and related |
This is only Indudsd h Ihe SOFAonce Ihe chenly has provided the related goods or services or met Ihe perfonnance remted conditkhs. |
es No Wa CUBI |
|||||
| Doimtad goods | Donated goods are measured at fair value (the amount for whkh Ihe asset coukl be exchanged) unless lmpracUcal lo do so. |
Yes | No | Nle | ||||
| The cost ofeny stock ofgoods donated for distrhuUon to bsnefidartes I~ deemed lo be Ihe fair value ofthose psts et the dme of Ihelr receipt and Ihey ere recognised on receipt |
Yes | No | Nla | |||||
| In the reporting period tn whkh the stocks ere distributed, they are recognised es en |
||||||||
| expense at Ihe csnYUN amount of ths stocks at dlstnbuUon. | ||||||||
| Donated goods for resale ere measured at fair value on Inhel recogneon, whkh Is Ihe |
||||||||
| expeusd pmceeds from sale less the expected costs ol sale, and recognised 41ncome | ||||||||
| from other Irsdtng actMUes' valh the correspendlng stock rscogaised tn the balance sheet. On ks sale the va4e ofstock is charged agatnst 'Income frcm other Iradhg actlvhles' end Ihe proceeds from sale ere else recognised as 'Income fram ether trading ecdvhas'. |
IZQ | |||||||
| Goods donated for on-gung use by Ihe charhy are recognised as tangible Axed assets |
||||||||
| and Induded h Ihe SoFA as scorning resoumm when receivable. |
||||||||
| GNs in kind for use by Ihe chesty ere hduded in the SoFAas income from doneeons |
||||||||
| when receivable. | ||||||||
| Donated services and | Donated services and faciktles are Induded in the SOFA when received el the value of |
Yes | No | Nla | ||||
| facpitles | the gdl to the charky provided Ihe value ofthe pdl can be meaeued ratably. |
|||||||
| Donated servkes end facyiUes that ere consumed immediately are recognised es income |
Yea | No | Nls | |||||
| vnlh an squvalent amount recognised ss an expense under the appmpriete headuo m |
||||||||
| the SOFA | ||||||||
| Support costs | The chenty has incurred expendltum on support costs. |
CZD | ||||||
| Volunteer | help | The value of any voluntary help received is not inc4ded in Ihe sccouds tolls descrbed In the trustees' amual report. |
Yee | No | Sue | |||
| Income fram Interest, royalties end dividends |
This Is Inc4dsd in Ihe accounts when receipt I~ probable and the amount receivable can be measured regebly. |
es No N/a ECCI |
||||||
| Income from | membership | Membership subscrlpdons received In Ihe nalue ofa gift are recagnlsed h Donations |
Yes | No | Nla | |||
| subscrlptloris | and Legades. | |||||||
| Membership subscrlpthms whkh p ives a member Ihe right to buy services or other |
aa | No | Nle | |||||
| benefit» ue recognised es income earned from the provtskn ofgoods and services as |
||||||||
| income from cherheble auMUes. |
| Settlement claims |
ofInsurance | ofInsurance | Insurance talma sre only sx)uded ln the SoFA when the penersl income recogn5on crherie are mel (5.10to5.12FRS102SDR. ) end ere Inc4dsd as an Item of other Income In the SoFA |
||||
|---|---|---|---|---|---|---|---|
| Investment | gains | and | Thts Indudas eny realised or unrseesed gains or losses on Ihe sale of Inveslmenls end |
||||
| losses | em gwn or loss resisting from r mluhg invcslmonts to market va4e at Ihe end of Ihe |
||||||
| year | |||||||
| 2.3EXPENDITURE | AND LIABILITIES | ||||||
| Llabglty recogniUon | LiabiUUes are recognised where S is mare Ukely Ihan not Ihat there I~ a legal or |
Yes | No | N/a | |||
| conslrucgve obggaUon commhgng Ihe chargy lo pay out resources and Ihe amount of Ihe |
|||||||
| oWgagon can be measured wgh reasonable certainly. |
|||||||
| Governance | and | support | Support costs have been sgocated between governance costs and other support. Governance costs comprise ag costs Involvtng public eccounlabggy of Ihe chenly and Its |
||||
| corn pgance wgh repuelmn end good pre cUce. |
|||||||
| Support costs fncmde central kmcgons and have been agocsted to ecgwly cost |
Yes | No | N/a | ||||
| cetegones on a basis consistent with the use ofresources, eg alocsUng propeny costs |
|||||||
| by fbor areas, orper cepga, staff costs by the Ume spent snd other costs by thar usage. | |||||||
| Granui with coh dIUorut |
performance | Where the chertly glves a grant uslh condilmns for he payment being a spewgc level of service or output to be provided, such grants ere only recognised In Ihe ScFAonce the redplenl ot the grant has provmed Ihe spedfied ssnnce or outpm. |
N/a CZZI |
||||
| Grants payable without performance condiUons |
Where there ere ne condkions attaching lo Ihe grant Ihat enables Itw dorer chanly to reegsgcegy svoM Ihe commitment, e Uamgy for Ihe frtl fwxgng obggedon must be recognised. |
Y99 | No | N/a | |||
| Redundancy | cost | The chanty made no redundancy payments dwing the reporting perfod. |
Yes | No | N/a | ||
| Defermd Income |
No matertel Uem ofdeferred Income has been mduded 4 the accounts. |
Ye9 | No | N/a | |||
| 0rod I Iora Provisions |
for Uabgltles | The charily has credgors whkh are meesunm et selUement amounts less any Irade discoiinis A Uebggy ts measured on recognblon al Its historwsl cost end Ihen subsequengy measured el the best esUmate ofthe amount requked to same the ob)peUon at Ihe |
CZD Yes No N/e |
||||
| reponmg date |
|||||||
| Geste financial Instruments |
The charky accounts for basic gnanrtel Instruments on inhlal recognhlon as per paragraph 11.7 FRS102 SDRp. Stmsequent measurement fs as per paragraphs 11.17to 11.19, FRSI02 SDRP. |
Yes | No | N/a | |||
| 2C4ASSETS | |||||||
| Tangible fixed assets for | These are capllslised d Ihey can be used for more Ihan one year, and coet sllsest |
||||||
| Use by charily | |||||||
| They ere ve4ed at cost. | Yes | No | N/a | ||||
| The deprsdaUon rates and methods used sre rgwsosed In note 9.2. |
|||||||
| Intangible fixed assets |
The charity hes Intangible faed assels, that fs. non-monetary assets Ihat do not have |
Yes | No | N/a | |||
| physical substance but are idenbfiable end are conlregsd by Ihe charky through custody or leg I rigm . Ths amorllssgon rates end methods used are dlscwsed ki note 9.6 They are vakred al cosL |
UX3 | ||||||
| Herhape assets | The chanly has hentage assets, that is, non-monetary assets wgh hislonc, artlstic, |
||||||
| schogiw, technological, geophysfcal or environmental quaglws thai are held and melntsMed prlndmwy for their onlrknrtlon lo knowledge snd cwture. The deprecmgon rates and methods used es dlsdosed innate 96.1.4. |
CCCI | ||||||
| Yea | No | Nfa | |||||
| They ere valued at cost | |||||||
| Investments | Fixed asset Investmenls fn quoted shares, traded bonds and similar Mveslments are |
||||||
| va4ed at Inlualy at cost snd subsequenUy at fair vame (their market vs4e) at Ihe year |
Yee | No | N/a | ||||
| end. The same treatment is sppged to ungsled investmenls unwss fair wdue cannot be |
|||||||
| measumd reliably in whkh case Ills meeswed al cost less impairment. |
|||||||
| Inveslmenls held for resale or pending thee sale end cash end cash equivalents wgh a |
Yes | No | N/a | ||||
| matwity dele ofless than I year ere treated es cunent easel Mveslments | |||||||
| Stocks arid | wo/k | In | Stocks held for sale as pert of non-chantable trade are measured at Ihe lower or cost or net |
Yes | No | N/e | |
| pf0g Iitex | reagssble value. | ||||||
| Goods or services provided as part ofa charitable adlvgy ere measured at net reagsebfe |
value | Yes | No | N/a | |||
| based on Ihe service potenUel provided by gems ofstock |
|||||||
| Work 4 progress ls valued at cost less any foreseeable loss that is Ikely lo occur on the contrecL |
Yes | No | N/a | ||||
| Debtors (fnduding trade debtors and loans receivable) ere meesutsd on Inrgal recognlbon |
al | ||||||
| Deblorti | seUlsmem amount alter any trade discounts or amount advanced by the chanty. Smwequengy |
||||||
| they are measwed at Ihe cash or other consideration expected to be received |
| Note 3 | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | Analysis of Income | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Roslrlcted | ||||||||||||||||||||
| unreselcted | Income | Endowment | ||||||||||||||||||
| Anal sls | funds | tunds | funds | Tolelfunds f |
Prloryeer 6 |
|||||||||||||||
| Donations and legacies: |
Donations Gift Aid |
and | ifts | 695 | 66 | 539 | 90632 | |||||||||||||
| L acies |
323 | 247 | 323 | 247 | ||||||||||||||||
| General | grants | provided | by | |||||||||||||||||
| ovemment/other | chanbes | 192 | 192 | |||||||||||||||||
| Membership | subscdp8ons | and | ||||||||||||||||||
| sponsorships | which | are in | substance | |||||||||||||||||
| donations | ||||||||||||||||||||
| Donated | oods | facilities | and | services | 16,424 | 16,424 | 10,633 | |||||||||||||
| Other | ||||||||||||||||||||
| Total | 405,707 | 695 | 406,402 | 101,265 | ||||||||||||||||
| Charitable | Livery income | from | stables | |||||||||||||||||
| activities: | 3860 | 3 | 860 | |||||||||||||||||
| Other | ||||||||||||||||||||
| Total | 3,860 | 3 | 860 | |||||||||||||||||
| Other trading | Animal sponsorship | |||||||||||||||||||
| activities: | 5957 | 5 | 957 | |||||||||||||||||
| Fete | 48 | 48 | ||||||||||||||||||
| Chari ball |
4893 | 4 | 893 | |||||||||||||||||
| Other | ||||||||||||||||||||
| Total | 10,898 | 10898 | ||||||||||||||||||
| Income | from | Interest | income | |||||||||||||||||
| Investments: | Dividend | income | ||||||||||||||||||
| Rental and | leasin | income | ||||||||||||||||||
| Other | ||||||||||||||||||||
| Total | ||||||||||||||||||||
| Separate | ||||||||||||||||||||
| material | item | |||||||||||||||||||
| of Income: | ||||||||||||||||||||
| Total | ||||||||||||||||||||
| Othen | Conversion | of | endowment | funds | into | |||||||||||||||
| income | ||||||||||||||||||||
| Gain on | disposal | of | a tangible | lixed asset | ||||||||||||||||
| held for chari | s | own use | ||||||||||||||||||
| Gain on | disposal | of | a programme | related | ||||||||||||||||
| investment | ||||||||||||||||||||
| Royalties | from | the | exploitation | of | intellectual | |||||||||||||||
| roe | n | his | ||||||||||||||||||
| Other | ||||||||||||||||||||
| Total | ||||||||||||||||||||
| TOTAL INCOME | 420465 | 695 | 421 160 | 101265 |
| Note 5 | Donated goo | ds, facili | ti | es | and | serv | ices | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| This year | Last year | ||||||||||||||||||
| 6 | 6 | ||||||||||||||||||
| Seconded staff | |||||||||||||||||||
| Use of property | |||||||||||||||||||
| Other | 16424 | 10 | 633 | ||||||||||||||||
| 16424 | 10 | 633 | |||||||||||||||||
| This | year | Last | ear | ||||||||||||||||
| Please provide details | ofthe | ||||||||||||||||||
| accounting policy for the recognition and valuation ofdonated goods, facilities and services. |
Donations recognised mcluded a increase In |
ofanimal feed and bedding are at equivalent ofcost. This year new horse shelter, and a huge donated animal feed items. |
Donagons of reco nised at |
animal feed and bedding uivalent ofcost. |
are | ||||||||||||||
| Please provide details | ofany | ||||||||||||||||||
| unfulfilled conditions |
and other | ||||||||||||||||||
| contingencies attaching to resources |
|||||||||||||||||||
| from donated goods and services not | |||||||||||||||||||
| recognised in income. |
None | None | |||||||||||||||||
| Please give details of | other forms of | ||||||||||||||||||
| other donated goods and services not | During the | year volunteers | asisted | with | During the year some volunteers | assisted | with | ||||||||||||
| recognised in the accounts, eg contribution ofunpaid volunteers. |
maintenance also assisted duties. |
and repairs to the stables etc, with dog walking and mucking |
and out |
animal care and fund raising event planning. was estimated that over 500 hours oftime were donated durln the ear. |
It |
| Note 6 | Analysis | Analysis | Analysis | ofexpenditure | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| This | year | l.ast | year | ||||||||||
| Restricted | |||||||||||||
| unrestricted | Restricted | Endownlartt | unrestricted | Income | Eltdon | me et | |||||||
| Analysis | funda | Income funds | fit tide | Tetalfunds | funds | funds | funda | Totalfunds | |||||
| Ex nditure on raisin |
funds: | 6 | 6 | ||||||||||
| Incurred seeking donations | |||||||||||||
| Incurred seeking legacies |
|||||||||||||
| Incurred seeking grants | |||||||||||||
| Operating membership |
schemes | and | |||||||||||
| sccial lotteries | |||||||||||||
| Staging fundraislng events |
|||||||||||||
| 3 755 | 3 | 755 | |||||||||||
| Fudraising agents |
|||||||||||||
| Operating charity shops |
|||||||||||||
| Operating a trading company |
|||||||||||||
| undertaking non-charitable trading |
|||||||||||||
| aetio' | |||||||||||||
| Advertising, markeUng, |
direct | mail end | |||||||||||
| Start up costs incurred | in generating | ||||||||||||
| new source offuture income | |||||||||||||
| Database development | costs | ||||||||||||
| Other trading activities |
|||||||||||||
| Investment management |
costs: | ||||||||||||
| PorffoUo mana ament costs |
|||||||||||||
| Cost of obtaining investment |
advice | ||||||||||||
| Investment administration costs |
|||||||||||||
| InteUectual property licencing |
costs | ||||||||||||
| Rent cogecson, property | repairs | and | |||||||||||
| maintenance charges |
611 | 611 | |||||||||||
| Total expenditure on raising |
funds | 4,366 | 4,366 | ||||||||||
| Expenditure on charitable activities: |
|||||||||||||
| Animal Costs - bedding, | feed, | vet fees | |||||||||||
| 22 140 | 695 | 22 | 835 | 25 329 | 25 329 | ||||||||
| Farm costs, machinery | expenses, | 18146 | 18 | 146 | 29431 | 29431 | |||||||
| Total expenditure on charitable |
|||||||||||||
| activities | 40 286 | 695 | 40 | 981 | 54760 | 54760 | |||||||
| Se rate material item |
ofex | nse | |||||||||||
| Total | |||||||||||||
| Other | |||||||||||||
| Wa as and salaries | 37185 | 37 | 185 | 33266 | 33266 | ||||||||
| Premises costs | 8784 | 8 | 784 | 8 267 | 8267 | ||||||||
| Admin ex enses | 7 768 | 7 | 768 | 11 154 | 11 154 | ||||||||
| Total other expenditure | 53,737 | 53,737 | 52,687 | 52,687 | |||||||||
| TOTAL EXPENDITURE | 98389 | 695 | 99,084 | 107447 | 107,447 |
| was paid p | lease en | ter '0 | 'in the appropriate box(es). |
|||||
|---|---|---|---|---|---|---|---|---|
| This year f |
Last year f |
|||||||
| independent | examiner's | fees | ||||||
| Assurance | services | other than audit or independent | examination | |||||
| Tax advisory fees | ||||||||
| Other fees | (for example: | financial advice, consultancy, | accountancy | services) paid | ||||
| to the independent | examiner |
| Please complete this note ifthe chari 11.1 Staff Costs |
ty has any emplo | yees | . | ||
|---|---|---|---|---|---|
| This year | Last year | ||||
| 6 | 6 | ||||
| Salaries and wages | 36,146 | 32,297 | |||
| Social security costs | |||||
| Pension costs (defined contribution | scheme) | 1,039 | 969 | ||
| Other employee benefits | |||||
| Total | staff costs | 37,185 | 33,266 | ||
| This year: | |||||
| Please provide details ofexpenditure | on staff working | for | the | None | |
| charity whose contracts are with and | are paid by a related | party | |||
| Last year: | |||||
| Please provide details ofexpenditure | on staff working | for | the | None | |
| charity whose contracts are with and | are paid by a related | party |
| Freehold | land & | Other land & | Plant, | Fixtures, fittings | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| buildings | buildings | machinery | and equipment | ||||||||
| and motor | |||||||||||
| vehicles | |||||||||||
| At the beginning ofthe year |
40 099 | 40 | 099 | ||||||||
| Additions | 611 | 611 | |||||||||
| Revaluations | |||||||||||
| Dieposals Transfers * |
6,500 | 6,500 | |||||||||
| At end ofthe | year | 34,210 | 34,210 | ||||||||
| 14.2 Depreciation | and impairments | ||||||||||
| Basis | SLor RB | (Straight | SL or RB | RB | SLor RB | SLor RB | |||||
| Line or Reducing | |||||||||||
| Balance) | |||||||||||
| Rats | |||||||||||
| At beginning | ofthe | year | 24,702 | 24,702 | |||||||
| Disposals | 4,417 | 4,417 | |||||||||
| Depreciation | 1,800 | 1,800 | |||||||||
| Impairment | |||||||||||
| Transfers* | |||||||||||
| At end ofthe | year | 22,085 | 22,085 | ||||||||
| 14.3 Net book value | |||||||||||
| Net book value et the beginning | ofthe year | 15,397 | 15,397 | ||||||||
| Net book value at the end ofthe | year | 12,125 | 12,125 |
| Cash d cash equivalents |
Cash d cash equivalents |
Cash d cash equivalents |
Listed Inveelmente |
Listed Inveelmente |
Inveatmrnt pi'cpitltlex |
Inveatmrnt pi'cpitltlex |
Inveatmrnt pi'cpitltlex |
Social Investments |
Other | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying (fair) value et beginning |
of | |||||||||||||||
| ceded | ||||||||||||||||
| Add: additions | to Investments | during | 255 | 307,125 | 307,380 | |||||||||||
| period' | ||||||||||||||||
| Less: dlsposals | al carrying | value | ||||||||||||||
| Less: impslrments | ||||||||||||||||
| Add: Reversal | of Impalrments | |||||||||||||||
| Add/(deduct): | transfer ini(oul) | in | the | |||||||||||||
| period | ||||||||||||||||
| Add/(deduct); | net gain/(loss) | on | ||||||||||||||
| reveluabon | ||||||||||||||||
| Canylng (fair) value et end |
of | year | 255 | 307,125 | 307,380 | |||||||||||
| Please specify additions | resulting | from | These were inhenled | from | the main benefactor | m the year. | Please also see | |||||||||
| acquisitions through business |
comblnatlone, | If | note 28 to the | accounts. | ||||||||||||
| any. | ||||||||||||||||
| Please note that Fair Value in this | context | is the amount | for which an essef | could be exchanged | between | knowlegabie | and | |||||||||
| wltgng pardes | in an arm's | length iranseciion. | For | naded securiges, | the fair | value Is the va/ue ofihe security quoted | on the | |||||||||
| London Stock | Exchange | Dally | Offlciai List or | equlvalenc | Forcurer | assets where there Is no market price | on e traded | |||||||||
| market, it Isthe Vusfees' |
or | valuers'best | esiimaie | offair value. |
| This year; | ||
|---|---|---|
| Analysis of Investments |
||
| Fair value at yiiar end | Cost lees Impairment | |
| Cash orcash equivalents | ||
| Listed investments | 255 | 255 |
| Investment propertles |
||
| Social Investments | ||
| Other Investments | 307,125 | 307,125 |
| Total | 307,380 | 307,380 |
| Grand total (Fair value at year end+Cost less Impairment) | 307,380 | |
| Last year: | ||
| Analysis ofinvestments |
||
| Fair value xt year ena | Cost less Impairment |
| 17.3 Ifyour charity holds | Investment | properties, | properties, | properties, | properties, | please complete the following | please complete the following | please complete the following | please complete the following | note: | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (I) Explain the methods and significant determining the fair value of Investment |
assumptions property held |
In by the |
This year | Last year | ||||||||||
| charity | ||||||||||||||
| (g) Name or Independent |
valuer, Ifappgcable, | and | relevant | |||||||||||
| quaggcatlons | ||||||||||||||
| (gl) Provide details ofany |
restrictions | on | the abgity | to | ||||||||||
| reaps e Investment property |
or on the remittance | of | Income or | |||||||||||
| disposal proceeds | ||||||||||||||
| (Iv) Explain eny contractual obligations |
for the | purchase, | ||||||||||||
| construction or development of Investment |
properly | or for | ||||||||||||
| repairs, maintenance or enhancements |
||||||||||||||
| 17.4 Please provide a breakdown ofcurrent |
asset | investments, | ifappgcable, | agreeing | with the balance sheet. | |||||||||
| Analysis ofcurrent asset investments |
This year | Last year | ||||||||||||
| Cash or cash equivalents | ||||||||||||||
| Usted investments | ||||||||||||||
| Investment properties |
||||||||||||||
| Social investments | ||||||||||||||
| Other Investments | ||||||||||||||
| Total | ||||||||||||||
| 17.5Guarantees | ||||||||||||||
| This | eer | Last | ear | |||||||||||
| Please provide details and | amount ofany | guarantee | made to | |||||||||||
| or on behalf ofa third party | ||||||||||||||
| Name ofthe entity or entitles benegttlng |
from those | |||||||||||||
| guarantees | ||||||||||||||
| Please explain how the guarantee furthers |
the charity's | alms |
| 17.6 Concessionaty loans |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Descrlpffon | This | year E | Last year E | |||||||||
| Amount ofconcesslonary loans made |
(Mufffpfe | |||||||||||
| loans made may tw d/sciosed in aggregate |
prcvlffed | |||||||||||
| thai such aggregation does ncr obsure slgnii7cent |
||||||||||||
| Information). | ||||||||||||
| Total | ||||||||||||
| Amount ofconcessionary loans received |
Descripfion | This | year 2 | Liist year E | ||||||||
| fluvlffpie loans received may tw dlscioseff | in | |||||||||||
| aggregate proviffed rbei such aggregeuon |
does noi | |||||||||||
| obsure sianfficsnl informs tioni. |
||||||||||||
| rotsi | ||||||||||||
| This | year | Last | year | |||||||||
| Terms and conditions eg interest rate, |
security | |||||||||||
| provided | ||||||||||||
| Value of any concesslonary loans which have |
||||||||||||
| been committed but not taken up at the reporting |
||||||||||||
| date | ||||||||||||
| Amounts payable within 1 year |
||||||||||||
| Amounts payable after more than 1year |
||||||||||||
| Amounts receivable within 1year |
||||||||||||
| Amounts receivable after more than 1 |
year | |||||||||||
| 17.7Additional information |
||||||||||||
| This | ear | Last | ear | |||||||||
| The inheritance of aectc hokgng |
in Oekdale | |||||||||||
| Please provide information about the slgnlflcance of Investments tothe charity's |
Vet Centre Limited in the vag ofIhe main benefactor has obviously had a significant effect on the balance sheet value ofthe |
|||||||||||
| financial posidon or performance eg.terms and |
charity, | however, these | are not tradeeble | |||||||||
| conditions ofloans or the use of hedging to |
shares, | nor do they | carry | s nght to regular | ||||||||
| manege financial risk. | income, | so there has been no significant | ||||||||||
| improvement | in the | acbvlties | ofthe charity as | |||||||||
| a result | ofIhe legacY. | |||||||||||
| For ag investments measured at fair value, the basis for determining the value, Including any assumptions appged when using a valuation technique. |
As the charity Inherried the shares snd the Company Is unlisted the value used was based on en EBITDA multlplwr as recommended for veterinary professions. |
|||||||||||
| Where s charity has provided financial a form ofsecurity, the carrying amount |
assets ss ofthe |
No financial security. |
assets | have | been pledged as | |||||||
| financial asset pledged as security and | the terms | |||||||||||
| and conditions relating to its pledge. |
| Amounts | falling due | falling due | within | Amounts | falling due after | falling due after | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| one year | more | than one year | ||||||||
| This year f |
Last year f |
This year E |
Last year E |
|||||||
| Accruals | for grants | payable | ||||||||
| Bank loans and overdrafts | ||||||||||
| Trade creditors | 8,008 | 7,771 | ||||||||
| Payments | received | on account for contracts or | ||||||||
| performance-related | grants | |||||||||
| Accruals | and deferred income | 3,164 | ||||||||
| Taxatlon | and social | security | 245 | 351 | ||||||
| Other creditors | ||||||||||
| Total | 11,4 |
| Note | 24 | Cash | at bank and ln hand | ||||
|---|---|---|---|---|---|---|---|
| This year f |
Lastyesr f |
||||||
| Short | term cash Investments | (less than 3months | maturity | date) | |||
| Short | term deposits | ||||||
| Cash | at bank and on | hand | 25,376 | 6,128 | |||
| Other | |||||||
| Total | ,128 |
| This year | Last ear |
|||||
|---|---|---|---|---|---|---|
| Most ofthe items left to the trust | by the | |||||
| Please provide details ofthe nature ofthe | benefactor | have been transferred | over, | The | main benefactor ofthe trust | |
| event | however, | the land had not been | valued | died | in August 2021. | |
| or conveyed at the year end. | ||||||
| The | trust did inherit some land and | |||||
| Provide an estimate ofthe ofthe event or a statement |
financial effect that such an |
A value has since been obtained | on the | shares, so the financial impact of the event is potentially not significant, however, the trustees |
||
| estimate cannot be made | are | pursuing new fund raising and |
||||
| income sources to ensure that the | ||||||
| trust | continues. |
| employment with their charity or a related entity (True |
employment with their charity or a related entity (True |
or False) |
or False) |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| In the period the charily has paid Vusfees remuneration | and benefits. | Please give | the | amount of, and |
legal | authority | for, | |||
| any remuneragon orother henems |
paid to a trustee by | the charily or | any Insrffugon | or | company connected | wirh it. | ||||
| Amounts | paid or benefit | value | ||||||||
| Legal authority | (eg | Remuneranon | Pension | Redundancy | other | TOTAL | ||||
| Name oftrustee | order, governing | contrlhuuon | (Includlna | |||||||
| document) | loss of | |||||||||
| omceyex | ||||||||||
| Please give delays ofwhy ram uneradon oroffer | ||||||||||
| employment benefits were paid. |
||||||||||
| Where an exgrati'a payment has been made toe Vusiee, | ||||||||||
| provide an explanaUon ofthe nature |
ofthe payment |
| Amounts | paid or benefit | value | ||||||
|---|---|---|---|---|---|---|---|---|
| Name oftrustee | Legal authority (eg order, governing |
Remunemuon | Pension contribution |
Redundancy (Includlna loss of |
Omar | TOTAL | ||
| document( | ornceyex | |||||||
| gratia | ||||||||
| Please give | detags ofwhy remuneradon | orolher | ||||||
| employment | benefits were pa/d. |
| 'true' in the box provi This year |
ded. | ded. | |||||
|---|---|---|---|---|---|---|---|
| There have been no | related party transactions in the reporting |
period | (True or False) | FALSE | |||
| Amounts | |||||||
| Name ofthe trustee or related parly |
Relationship to charity |
Description ofthe transaction(s) |
Amount | Balance at period end |
Provision for bad debts at period end |
written off during |
|
| reporgng | |||||||
| Oskdale Vet Centre Ltd |
Owned by trustee C Nicholas |
Donatlonstothe charity before Miss Nicholas died |
22726 | ||||
| 66'I.Interest | |||||||
| In the | Donations tothe | ||||||
| Oakdale Vet Centre LM |
Company left to the trustees by |
charity after Miss Nicholas died snd the trust became |
28803 | ||||
| Miss | shareholder | ||||||
| Nicholas | |||||||
| In relation to the uansacf lone above, | please provide the | ||||||
| terms and condnlons, | Including any |
security and the nature | No terms, | iust mgulsr unreslncted | donacocs gives st the Ciscretkn of the | ||
| ofany payment (consideraVonj to be provided In |
CDIIlpsru | dlmctors | |||||
| settlement | |||||||
| Forany related party, please provide | datags ofany | None | |||||
| guarantees given or |
received. |
| Last year | Last year | |||||||
|---|---|---|---|---|---|---|---|---|
| There have been no | related party transactions | In the reporting | period (True | orFalse) | FALSE | |||
| Amounts | ||||||||
| Name ofthe or related |
trustee party |
Relationship to charity |
Description ofthe transaction(s) |
Amount | Balance at period end |
Provision for bad debts at period end |
written off during reporting |
|
| cried | ||||||||
| Oakdale Vet | Centre | Owned by |
Donations | to the | ||||
| Ltd | tmstee C | charhy | 67634 | |||||
| Nicholas |