Page |
|||
|---|---|---|---|
| ReferenceandAdministrativeDetails | 1 | ||
| Trustees'Report | 2 | to | 5 |
| IndependentExaminer'sReport | 6 | ||
| StatementofFinancialActivities | 7 | ||
| StatementofFinancialPosition | 8 | ||
| StatementofCashFlows | 9 | ||
| NotestotheStatementofCashFlows | 10 | ||
| NotestotheFinancialStatements | 11 | to | 14 |
| DetailedStatementofFinancialActivities | 15 | to | 16 |
==> picture [179 x 33] intentionally omitted <==
==> picture [134 x 7] intentionally omitted <==
| Notes | |
|---|---|
| INCOMEANDENDOWMENTSFROM | |
| Donationsandlegacies | 4 |
| Investmentincome | 5 |
| Total | |
| EXPENDITUREON | |
| Raisingfunds | |
| Raisingdonationsandlegacies | 6 |
Otherexpenditure |
|
| Charitableactivities | 7 |
Other |
8 |
Total |
| 31.12.23 | 31.12.22 |
|---|---|
Total |
Total |
funds |
funds |
| £ | £ |
| 314,593 | 348,052 |
| 33 | 4 |
| 314,626 | 348,056 |
| 11,802 | 274,257 |
| 187,872 | - |
| 17,403 | 77,862 |
| 217,077 | 352,119 |
| 97,549 | (4,063) |
| 65,668 | 69,731 |
| 163,217 | 65,668 |
| STATEMENTOFFINANCIALPOSITION 31DECEMBER2023 |
|||
|---|---|---|---|
| 31.12.23 | 31.12.22 | ||
Total |
Total |
||
funds |
funds |
||
| Notes | £ | £ | |
CURRENTASSETSDebtors Cashatbankandinhand |
10 | 3,942 162,076 |
2,212 67,371 |
| 166,018 | 69,583 | ||
| CREDITORS Amountsfallingduewithinoneyear |
11 | (2,801) | (3,915) |
| NETCURRENTASSETS | 163,217 | 65,668 | |
| TOTALASSETSLESSCURRENTLIABILITIES | 163,217 | 65,668 | |
| NETASSETS | 163,217 | 65,668 | |
| FUNDS Unrestrictedfunds |
163,217 | 65,668 | |
| TOTALFUNDS | 163,217 | 65,668 |
==> picture [177 x 34] intentionally omitted <==
| STATEMENTOFCASHFLOWS FORTHEYEARENDED31DECEMBER2023 |
|||
|---|---|---|---|
| 31.12.23 | 31.12.22 | ||
| Notes | £ | £ | |
| Cashflowsfromoperating activities Cashgeneratedfromoperations |
1 | 94,672 | (711) |
| Netcashprovidedby/(usedin)operatingactivities | 94,672 | (711) | |
| Cashflowsfrominvestingactivities | |||
| Interestreceived | 33 | - | |
| Netcashprovidedbyinvestingactivities | 33 | - | |
| Changeincashandcashequivalentsinthe reportingperiod |
94,705 | (711) | |
| Cashandcashequivalentsatthebeginningofthe reportingperiod |
67,371 | 68,082 | |
| Cashandcashequivalentsattheendofthe reportingperiod |
162,076 | 67,371 |
| FORT | HEYEARENDED31DECEMBER2023 | |||
|---|---|---|---|---|
| 1. | RECONCILIATIONOFNETINCOME/EXPENDITURE)TONETCASHFLOWFROM | OPERATING | ACTIVITIES 31.12.23 |
31.12.22 |
£ |
£ |
|||
| Netincome/expenditure)forthereportingperiod(aspertheStatementof FinancialActivities) |
97,549 | (4,063) | ||
| Adjustmentsfor: | ||||
Interestreceived |
(33) |
|||
(Increase)/decreaseindebtors(Decrease)/increaseincreditors |
(1,730)(1,114) |
1,3272,025 |
||
| Netcashprovidedby/usedin)operations | 94,672 | (711) | ||
| 2. | ANALYSISOFCHANGESINNETFUNDS | |||
| At | 1.1.23 | Cashflow | At31.12.23 | |
f |
£ |
£ |
||
| Netcash Cashatbankandinhand |
67,371 | 94,705 | 162,076 | |
| 67,371 | 94,705 | 162,076 | ||
| Total | 67,371 | 94,705 | 162,076 |
==> picture [393 x 65] intentionally omitted <==
| 4. | DONATIONSANDLEGACIES | ||
|---|---|---|---|
| 31.12.23 | 31.12.22 | ||
£ |
£ |
||
| Gifts | 29,564 | 86,450 | |
| Donations | 285,029 | 261,602 | |
| 314,593 | 348,052 | ||
| 5. | INVESTMENTINCOME | ||
| 31.12.23 | 31.12.22 | ||
£ |
£ |
||
Depositaccountinterest |
33 |
4 |
|
| 6. | RAISINGDONATIONSANDLEGACIES | ||
| 31.12.23 | 31.12.22 | ||
f |
£ |
||
Insurance |
- |
924 |
|
| Generalexpenses | - | 4,671 | |
| Donations | - | 12,780 | |
| Travelandsubsistence | - | 11,341 | |
| Legalandprofessionalfees | - | 17,380 | |
| Telephone | - | 138 | |
| Accountancy | - | 3,470 | |
| Transportationofdogs | - | 46,446 | |
| Dogfoodandotherdirectcosts | - | 65,309 | |
Veterinarycosts |
- |
110,285 |
|
Fostercarers |
- |
1,513 |
|
| Advertising | 3,925 | - | |
| Fundraisingevents | 3,083 | - | |
| Merchandise | 3,510 | - | |
| Postageandstationery | 1,284 | - | |
| 11,802 | 274,257 | ||
| 7. | CHARITABLEACTIVITIESCOSTS | ||
| 31.12.23 | 31.12.22 | ||
E |
£ |
||
| Buildingmaterials | 14,395 | - | |
| Dogadoptionexpenditure | 11,508 | - | |
| Dogandotheranimalfood | 25,750 | - | |
Fostercarers |
1,105 |
- |
|
| Medicalcentreproject | 20,861 | - | |
| Neuteringofstraydogs | 24,227 | - | |
| Transportationofdogs | 37,727 | - | |
| Veterinarycosts | 45,031 | - | |
| Veterinarytrainingforvolunteers | 7,268 | - | |
| 187,872 | - |
| SUPPORTCOSTS | |||
|---|---|---|---|
Governance |
|||
| Other | costs | Totals | |
| £ | f | £ | |
| Otherresourcesexpended | 12,542 | 4,861 | 17,403 |
| Supportcosts,includedintheabove,areasfollows: | |||
| 31.12.23 | 31.12.22 | ||
| Total | Total | ||
| activities | activities | ||
f |
f |
||
Storage |
2,186 |
1,924 |
|
| Computercosts | 677 | 548 | |
Bankcharges |
124 |
82 |
|
Transactionfees |
602 |
843 |
|
| Buildingmaterials | - | 62,980 | |
| Printing,postageandstationery | - | 5,503 | |
| Motorexpenses | - | 2,441 | |
| Advertising | - | 3,541 | |
| Sundries | lZg | ||
| Travelandsubsistence | 8.825 | ||
Insurance |
726 |
- |
|
| Accountancyandlegalfees | 4,135 | ||
| 17,403 | 77,862 |
| DEBTORS:AMOUNTSFALLINGDUEWITHINONEYEAR | ||
|---|---|---|
| 31.12.23 | 31.12.22 | |
£ |
£ |
|
| Other debtors | ZS | - |
| VATreceivable | 3,917 | 1,171 |
| Prepayments | - | 1,041 |
| 3,942 | 2,212 |
==> picture [425 x 144] intentionally omitted <==
| DETAILEDSTATEMENTOFFINANCIALACTIVITIES FORTHEYEARENDED31DECEMBER2023 |
||
|---|---|---|
| 31.12.23 | 31.12.22 | |
£ |
£ |
|
| INCOMEANDENDOWMENTS | ||
| Donationsandlegacies Gifts Donations |
29,564 285,029 |
86,450 261,602 |
| 314,593 | 348,052 | |
| Investmentincome Depositaccountinterest |
33 | 4 |
| Totalincomingresources | 314,626 | 348,056 |
| EXPENDITURE | ||
| Raisingdonationsandlegacies Insurance Generelexpenses Donations Travelandsubsistence LegalandprofessionalfeesTelephone Accountancy Transportationofdogs Dogfoodandotherdirectcosts Veterinarycosts FostercarersAdvertising Fundraisingevents Merchandise Postageandstationery |
- - - - -- - - - - -3,925 3,083 3,510 1,284 |
924 4,671 12,780 11,341 17,380138 3,470 46,446 65,309 110,285 1,513- - - |
| 11,802 | 274,257 | |
| Charitableactivities Buildingmaterials Dogadoptionsexpenditure Dogandotheranimalfood FostercarersMedicalcentreprojectNeuteringofstraydogs Transportationofdogs Veterinarycosts Veterinarytrainingforvolunteers |
14,395 11,508 25,750 1,105 20,861 24,22737,727 45,031 7,268 |
- - - - - -- - - |
| 187,872 |
| Supportcosts | ||
|---|---|---|
| 31.12.23 | 31.12.22 | |
£ |
£ |
|
Other |
||
Storage |
2,186 |
1,924 |
| Computercosts | 677 | 548 |
| Bankcharges | 124 | 82 |
| Transactionfees | 602 | 843 |
| Buildingmaterials | - | 62,980 |
| Printing,postageandstationery | - | 5,503 |
| Motorexpenses | - | Z,441 |
| Advertising | - | 3,541 |
| Sundries | lz8 | |
| Travelandsubsistence | 8,825 | - |
12,542 |
77,862 |
|
| Governancecosts | ||
Insurance |
726 |
- |
| Accountancyandlegalfees | 4,135 | - |
| 4,861 | - | |
Totalresourcesexpended |
217,077 | 352,119 |
| Netincome/expenditure) | 97,549 | (4,063) |