| ~Pa e | |||
|---|---|---|---|
| Committee Members |
and Advisers | ||
| Committee Members |
Annual Report |
3-7 | |
| Independent Examiners |
Report | 8-9 | |
| Statement ofFinancial | Activities | 10-11 | |
| Balance Sheet | 12 | ||
| Notes to the Accounts | 13 —17 |
| F | ORT | HE YEAR E | NDED 31DECE | MBER2022 | ||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Un- | ||||||
| Restricted | Restricted | Total | ||||
| INCOMING RESOURCES |
||||||
| Volunta income |
||||||
| Donations | 957 | 957 | 1307 | |||
| Collecting boxes | 277 | |||||
| RSPCA Headquarters | collections | 17~2 | 17362 | 24,134 | ||
| Legacies received | (Note | 10) | 85,875 | 85,875 | 2,000 | |
| Activities for eneratin |
funds | |||||
| Membership subscriptions |
222 | 441 | ||||
| Proceeds from special | efforts | 42 | 42 | 125 | ||
| Miscellaneous income |
22 | 22 | 26 | |||
| Investment income |
||||||
| Bank deposit interest | (gross) | 111 | 111 | 6 | ||
| Investment income |
6,954 | 6,954 | 6,243 | |||
| Incomin resources from charitable |
||||||
| activities | 111~5 | 111/45 | ||||
| Other incomin resources |
||||||
| Total incomin resources |
111~5 | 111~5 | ||||
| RESOURCES EXPENDED | ||||||
| Costs of eneratin volunta |
income | |||||
| Clinics and veterinary | fees | 20,760 | 20,760 | 14+97 | ||
| Animal expenses |
'l,072 | 1,072 | 2,900 | |||
| Fundraisin tradin costs of |
oods sold | |||||
| Merchandise | ||||||
| 22,611 | 22,611 | 17,883 | ||||
| Costs ofcharitable activities |
||||||
| Headquarters and regional quotas |
8,901 | |||||
| Donation | 3/00 | 51,692 | ||||
| 3,500 | 60593 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Un- | |||||||||
| Restricted | Restricted | Total | |||||||
| g | |||||||||
| Governance costs |
|||||||||
| Printing, stationery, |
advertising, | ||||||||
| telephone, postage and |
bank | charges | 59 | 59 | 223 | ||||
| Insurance | 629 | 629 | 524 | ||||||
| Computer exp &equipment | hire | 35 | |||||||
| Independent | Examiner's | fee | 1,296 | 1,296 | 1,416 | ||||
| Bookkeeping | fees | 1/94 | 1,894 | 712 | |||||
| Repairs &Renewals | 1,090 | 1,090 | |||||||
| 4,968 | 4,968 | 2,910 | |||||||
| Other resources ex ended | |||||||||
| Total resources | ex nded |
31,079 | 31,079 | 80A6 | |||||
| Net incomin | out oin | resources | |||||||
| before transfers | 80,466 | 80,466 | (46527) | ||||||
| Gross transfer between | funds | ||||||||
| Gain Losses |
on investment | assets | |||||||
| Realised | |||||||||
| Un-Realised | (Note 3) | (10,746) | (10,746) | (386) | |||||
| Net movement | in funds for the | ear: | 69,720 | 69,720 | (47,213) | ||||
| Fund balances | brought | forward | 237,725 | 237,725 | 284,938 | ||||
| Fund balances | carried | forward | 307,445 | 307,445 | 237,725 |
| BALANCE S | HEET AS | AT 31DECE | MBER2022 | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Note | ||||||
| Fixed assets | ||||||
| Investments | 170,919 | 181,665 | ||||
| Current assets | ||||||
| Debtors | 796 | |||||
| Goods in stock | 300 | 300 | ||||
| Cash at bank | 145348 | 63,246 | ||||
| 145~8 | 64,342 | |||||
| Current liabilities | ||||||
| Creditors: amounts | falling due | 9,022 | 8,282 | |||
| within one year | ||||||
| Net current assets | 136+26 | 56,060 | ||||
| Total assets less current liabilities | 307,445 | 237,725 | ||||
| Creditors: amounts | falling due after | |||||
| more than one year | ||||||
| Provision for liabilities and charges | ||||||
| Net assets | 307,445 | 237,725 | ||||
| Funds | ||||||
| Unrestricted income funds |
||||||
| Designated funds |
4,410 | 4,410 | ||||
| General funds | 303,035 | 233/15 | ||||
| Restricted income | funds | |||||
| General fund | ||||||
| Cattery project | ||||||
| Total funds | 307,445 | 237,725 | ||||
| Signed: . | Date:. | |||||
| Mrs Vanessa Kernp | ||||||
| Treasurer |
| Balance at | Resources | Resources | Balance at | |||
|---|---|---|---|---|---|---|
| 01/01/22 | received | expended | Transfers | 31/12/22 | ||
| E | E | E | ||||
| Unrestricted | ||||||
| Emergency | Vet | 4,410 | 4,410 | |||
| General Fund | 233+15 | 111/45 | 41,825 | 303,035 | ||
| 237,725 | 111,545 | 41,825 | 307,445 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| ~Hotdto | Cost | Market | H~oldttt | Cost | Market | |||
| value | Value | |||||||
| g | g | |||||||
| uoted e | ui shares: |
|||||||
| M &G Equities Inv. | Fund | 3,200.00 | 4,954 | 47,024 | 3300,00 | 4,954 | 49,798 | |
| Investment | funds | |||||||
| Charishare Conunon |
Inv. Fund | 1587477 | 34.296 | 108.222 | 15.674.77 | 34496 | 112.137 | |
| Charinco Common Inv. Fund | 10,740.07 | 19370 | 15,673 | 10,740.07 | 19370 | 19,730 | ||
| Total | 58,620 | 170,919 | 58+20 | 181,665 |
| 2022 | 2021 | |
|---|---|---|
| VAT recoverable | 738 | |
| Trade debtors | 58 | |
| 796 | ||
| CREDITORS | ||
| 2022 | 2021 | |
| Trade creditors | 1,226 | 1,782 |
| Other creditors and accruals | 7,796 | 6400 |
| 9,022 | 8,282 |