
## ANNUAL REPORT and UNAUDITED ACCOUNTS 2022/23 

Worthing Animal Clinic Anthony House 30/32 Newland Road Worthing, BN11 1JR 

Telephone: 01903 202248 Fax: 01903 537759 e-mail: info@worthinganimal.co.uk website: www.worthinganimal.co.uk 




## **Worthing Animal Clinic Annual Report 2022/23 Contents** 

- **1 Contents** 

- **2 Reference and Administrative Information** 

- **3 Chairman’s Report** 

- **4 – 6 Trustees’ Report** 

- **7 – 8 Veterinary Surgeon’s Report** 

- **9 Treasurer’s Report** 

- **10 Trustees’ Responsibilities for the Accounts 11 Independent Examiner’s Report** 

- **12 Statement of Financial Activities** 

- **13 Balance Sheet** 

- **14 – 19 Notes to the Accounts** 

Annual Report and Unaudited Accounts 2022/23 

Page 1 



## **Worthing Animal Clinic Annual Report 2022/23 Reference and Administrative Information** 

STATUS 

Worthing Animal Clinic is an unincorporated charitable association, Registered Charity Number 211467 

CLINIC AND PRINCIPAL OFFICE Anthony House, 30-32 Newland Road, Worthing, West Sussex, BN11 1JR Tel 01903 202248 Fax 01903 537759 Email: info@worthinganimal.co.uk Website: www.worthinganimal.co.uk 

PATRON – 

Hon Alderman Nick John 

TRUSTEES – CHAIRMAN  & TREASURER NEWSLETTER EDITOR Geoff Parrish Karol Jeffery 

STAFF – 

VETERINARY SURGEON LOCUM VETERINARY NURSE David Thomas Noleen Costello ADMINISTRATION RECEPTION Pam Stringer Sue Blunden 

BANKERS CAF Bank Limited, 25 Kings Hill Avenue, West Malling, ME19 4JQ 

INDEPENDENT EXAMINER Renate L. Cloake, Chartered Certified Accountant, 70 South Street, Lancing, BN15 8AJ 

INVESTMENT MANAGERS CCLA Investment Management Ltd Cazenove Capital Management 

Annual Report and Unaudited Accounts 2022/23 

Page 2 



## **Worthing Animal Clinic Annual Report 2022/23 Chairman’s Report** 

Looking back at last year’s report I see that whilst I was hoping that the impact of COVID would be less, inflationary pressures were likely to produce alternative problems. If only predictions were always that easy. Although our client numbers rose, they are still not back where they used to be but whether this is due to continuing COVID fears or inflationary pressures is anyone’s guess. 

One possible ongoing impact of the ‘COVID working from home’ attitude does however seem to be that we have an increased number of supplier problems that not only arise but then take a long time to put right – or perhaps it is just an example of deteriorating efficiency. 

We have obviously encountered our own inflationary pressures, but the team are to be congratulated on keeping our costs under control at all times and, so far, keeping our heads above water. Donations do not seem to have been adversely impacted and, quite probably, our members recognising the potential problems have continued to keep their financial support coming in. 

I am sure that, after my comments on legacies in my last two reports, members will be expecting an update on the situation. In the event we did eventually receive a payment from the estate of one of our long-standing members who had been both client and supporter over the years. Following receipt of the payment I did raise an official complaint with the solicitors who although being willing to “confirm that my complaint is partially upheld” nevertheless saw no reason to do anything other than suggest I should go to the Legal Ombudsman. This has been done but the wheels will grind very slowly as the Legal Ombudsman is “currently dealing with a high volume of enquiries”. I wonder why! 

Interesting discussions took place with our insurance brokers this year concerning the fact that our address is shown as at High Risk from flooding due to surface water. No problem arises from rivers or the sea just excessive rain. Although there have been no issues for as long as anyone can remember we were obliged to produce a full risk assessment for the insurer. Having done this, we were then instructed to also produce a full contingency plan for how we would deal with the consequences of this flooding. It would appear that our submissions were sufficiently detailed to satisfy the insurer, albeit that we now have an increased excess of £1000 applying to any damage arising from storm or flood. 

Once again, we are incredibly proud of the efforts made by all our staff (and locums) over the year and many thanks are due to all at the clinic. 

||Geoff Parrish<br>Chairman|Date|
|---|---|---|



Annual Report and Unaudited Accounts 2022/23 

Page 3 



## **Worthing Animal Clinic Annual Report 2022/23 Trustees’ Report** 

## CLINIC OBJECTIVES 

The principal objective of the Clinic is to offer subsidised veterinary treatment and care to the pets of those in receipt of means-tested benefits (Housing Benefit/local Housing Allowance, Council Tax Reduction, or Pension Credit) and also to those in receipt of a State Pension only. The rules of the Charity also allow for the provision of subsidised veterinary care to other animal charities within the prescribed post code areas. 

## ORGANISATION 

The Trustees currently meet at two-monthly intervals via Zoom to consider the activities of the Clinic and to monitor the financial progress made during the time since the previous meeting. Members of staff and the bookkeeper are also invited to attend these meetings. The daily administration and professional activities of the Clinic are under the control of the Veterinary Surgeon. 

## POLICY 

The policies of the Clinic are driven by its objectives. The facilities of the Clinic are available to all those who fall within the stated criteria. Furthermore, from time to time, the Veterinary Surgeon will use his/her discretion in providing free treatment to animals in exceptional cases. 

## STATUS AND ADMINISTRATION 

Worthing Animal Clinic is an unincorporated charitable association, Registered Charity number 211467. It is governed by the Rules of the Clinic, last amended in October 2007 and, being registered with the Charities Commission, is required to comply with the Charities Act 2011. 

Its principal address is Anthony House, 30/32 Newland Road, Worthing, West Sussex, BN11 1JR. 

The Trustees comprise a committee of up to eight members of the charity, elected annually. The committee appoints a Chairman and such other officers as it deems necessary. 

## FINANCIAL RESULTS 

The accounts comply with current statutory requirements and with the requirements of the Clinic’s governing rules. 

Annual Report and Unaudited Accounts 2022/23 

Page 4 



## PUBLIC BENEFIT 

The Trustees have considered the Charity Commission’s guidance on public benefit and are satisfied that they are meeting the requirements. Specifically, the aim of the charity is to relieve suffering and distress of animals by the provision of a subsidised veterinary service to the pets of those of limited means in the Worthing, Lancing and Littlehampton area which is not covered by any other subsidised veterinary service. In addition, there are further funds available to provide assistance beyond the normal subsidy. 

## REVIEW OF THE CLINIC’S YEAR 

In the year ending December 2022 the income of the Clinic amounted to £160,268 (2021 = £179,584) being the combined total of professional fees, fund-raising, and investment income. Outgoings amounted to £183,539 (2021 = £181,761), resulting in a net deficit for the year of £23,271. 

At the Clinic, during the course of the year, 1601 animals attended consultations and 222 were operated on. The corresponding figures for 2021 were 1468 consultations and 205 operations. 

Trustees serving on the board during the year were as follows: Geoff Parrish Karol Jeffery 

In the light of their small numbers and lack of volunteers, the Trustees have again not organised or attended any fundraising functions during the year although we are grateful that a number of our members took it upon themselves to raise funds in our name at functions and by other means. 

## RECRUITMENT OF TRUSTEES 

Recruitment of Trustees should be an on-going process as the Charity has never had what could be termed a full complement of active Trustees. Currently the Trustees are not actively seeking potential new members as there had been little apparent interest shown for some time. If suitable candidates do appear they will be requested to submit a CV and be interviewed. Initially they would be offered a co-opted position on the Trustee board with a view to standing for election as a full Trustee at the next AGM. Training is offered in respect of the work of the Clinic and the duties and responsibilities of Trustees. In light of the very small number of current Trustees, however, any new recruit is expected to be already proficient in the area of their intended contribution to the Board. 

Annual Report and Unaudited Accounts 2022/23 

Page 5 



## RESERVES POLICY 

A concise and realistic Reserves Policy has been devised and the principles therein are endorsed by the Trustees. The Reserves Policy was reviewed at the Trustee meeting held on 7 June 2022 and, apart from updating some of the figures in the  policy statement, it was agreed that no other changes were required. During the year we have maintained the reserves within the required range of between 2 and 3  times the total annual operating expenditure. The next review is at the June 2023 trustee meeting and the current level of reserves will be looked at and amended if thought necessary at that time. 

## INVESTMENT POLICY 

A concise and conservative Investment Policy has been devised and the principles therein are endorsed by the Trustees. Environmental, social, and governance issues are integrated into the overall investment policies of each of _._ our investment fund managers The Investment Policy was reviewed at the May 2021 Trustee meeting held on 7 June 2022, but no changes were felt necessary. The next review will be held at the June 2023 trustee meeting. 

## EXPENSES POLICY 

A straightforward Expenses Policy has been devised and the principles therein are endorsed by the Trustees. The policy follows the guidance of the Charities Commission with regard to trustee expenses and payments. The Expenses Policy had been reviewed at the December 2021 Trustee meeting, but no changes had been felt necessary. The annual review will normally be held at the February Trustee meeting and, accordingly, the Expenses Policy was agreed with no changes at the Trustee meeting held on 9 February 2023. 

## RISK MANAGEMENT 

The Trustees continue to keep the Clinic’s activities under review and maintain a full range of insurances to mitigate exposure to loss. 

## SERIOUS INCIDENTS 

The Trustees have satisfied themselves that the charity did not experience any serious incidents or other matters that should have been brought to the attention of the Charity Commission during the course of the year. 

## OBJECTIVES FOR 2023 

The principal objective for the coming year is to ensure a continuation of the Clinic’s work for the foreseeable future. 


Geoff Parrish Date Chairman 

Annual Report and Unaudited Accounts 2022/23 

Page 6 



## **Worthing Animal Clinic Annual Report 2022/23 Veterinary Surgeon’s Report** 

The events of the last few years, which everyone knows so well, namely Brexit, Covid pandemic and high inflation have had wide-ranging effects on the veterinary industry, and the clinic has not been immune to these. 

They include:- 

- A UK shortage of qualified veterinary staff, with consequent recruitment problems and difficulties in finding adequate locum cover for holidays. 

- As a consequence, a substantial increase in locum fees. 

- Supply chain problems affecting many veterinary medicines and supplies, especially vaccines, necessitating delays in treatment whilst sourcing alternatives, sometimes at higher cost. 

- The acquisition of large numbers of pets during lock-down periods, often by inexperienced or unprepared owners, with now a consequent population of untrained, anxious (aggressive?) and poorly socialized dogs and stressed cats and rabbits subjected to over-crowding and inadequate environments. 

- A huge increase in importation of pets to ‘meet demand’ with concerns over previous history and imported exotic disease. 

- An increase in the cost of living leading to animals previously acquired in haste now being abandoned en masse. 

Cats Protection have recently labelled this phenomenon ‘an animal welfare crisis’, and the same organization have acquired evidence of lower spending on routine treatments, preventative medicine and pet insurance and owners delaying or pausing essential treatment due to cost. 

This latter point has certainly been borne out by our experience at the clinic where numbers of routine treatments and check-ups have not regained preCovid levels, and as ever, veterinary attention being sought later than appropriate. The Dog’s Trust is currently stating an intention to lobby parliament for a ‘VAT holiday’ on veterinary treatments. Not a bad idea, but once again a short-term crutch for a more persistent problem. The conversation we ought to be having, perhaps, is about the value of animals and the true longterm level of commitment necessary when owning one. 

The subsidised service provided by Worthing Animal Clinic remains very relevant in the current environment of course, and we continue to receive multiple enquiries from prospective new clients every working day. 

Annual Report and Unaudited Accounts 2022/23 

Page 7 



The clinic continues to do vital work and a recent case illustrates this. ‘Penny’ a 12-year-old cat presented to me with a very painful and weeping right eye. It was immediately apparent to me that the eye was in a seriously bad way, with the whole cornea opaque rather than clear and coated with an exudate. I suspected that this had been caused either by something caustic entering the eye or by acute infection. Unfortunately, after several days intensive treatment with antibiotics and analgesics no improvement was apparent, so the decision was made to remove the painful eye by a procedure known as enucleation. Pictures are here, so for the squeamish, look away now*. Removal of an eye is relatively straight-forward requiring careful dissection. The challenge is in ligating the main blood supply which lies very deep in the socket, also in filling the space left behind. I use a meshwork of fat, muscle and suture material in several layers which seems to work well, and the cosmetic result is often surprisingly good. Penny, like the majority of our patients, recovered quickly and was eating within 1 hour of surgery – a sure sign of a pain-free cat! 



David Thomas BVetMed MRCVS Date Veterinary Surgeon 

- [*Photographs of the above operation may be found in our Spring Newsletter – a copy of which is sent to all our members and is also available from the clinic] 

Annual Report and Unaudited Accounts 2022/23 

Page 8 



## **Worthing Animal Clinic Annual Report 2022/23 Treasurer’s Report** 

At this time last year, as a result of the delay in payment of legacies due to us, I reflected on both the fact that we had to release assets in 2021 and, were quite likely to have the same need in 2022. In the event tight control of expenditure did avoid the need to release assets until after the year end and, with notification of a couple of further legacies received towards the end of 2022 we may be able to avoid any further release. Over the year we did see a reduction in the value of our investments anyway due to stock market fluctuations. 

This year’s total income figure stands at £160,268 or £145,990 excluding legacies. In 2021 it was £179,584 or £133,945 excluding legacies. Similarly, total expenditure was £183,539 compared with £181,761 in 2021. Overall, this year’s overall deficit was thus just £23,271 compared with the £2,177 deficit that we had in the previous year. These figures clearly show how much impact different levels of legacy income have on the charity finances. We had budgeted for a possible deficit of up to £40,000 so in the event the situation was not as bad as we had feared. The reduction in stock market values did damage the total asset valuation and total charity funds have fallen from £558,734 at the end of 2021 to £493,456 at the end of 2022. 

I reflected last year on the fact that our subscriptions and donations continue at a reasonable level even without any specific fund-raising activities. 2022 followed a similar pattern and we continue to see regular receipts of funds from online funding methods (Easyfundraising, AmazonSmile, and Paypal Giving). Unfortunately, of these AmazonSmile, like Virgin Money last year, is about to cease operations. 

There is little of note within this year’s expenditure other than to mention that we did build up a large VAT deficit due to the system HMRC use to calculate what we should pay in advance. The accounts have obviously taken this into account. What we have not been able to take into account is what we think is a potential payment due to one of our suppliers who whether affected by “working from home” or some other reason does seem to, for ever, be late in providing invoices. 

When our budget figures were produced at the end of 2022, we were anticipating a significant deficit for 2023 of the order of perhaps £40,000 similar to that expected for 2022. Hopefully, however, as we were subsequently advised of two legacies, we will have the same experience as in 2022 and the deficit will be much smaller. To what extent higher inflation will impact all aspects of the business whether number of clients or the overhead costs is anyone’s guess, so I make no predictions. 



Date 

Geoff Parrish Treasurer 

Annual Report and Unaudited Accounts 2022/23 

Page 9 



**Worthing Animal Clinic Trustees’ Responsibilities in Relation to the Accounts** 

Charity law requires the Trustees to prepare financial statements for each financial year that give a true and fair view of the charity’s financial position at the end of the financial year and of its financial activities during the year. In doing so the Trustees are required to: 

- select suitable accounting policies and then apply them consistently; 

- observe the methods and principles in the applicable Charities SORP; 

- make judgements and estimates that are reasonable and prudent; 

- state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; 

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business. 

The Trustees are responsible for: 

- keeping proper accounting records which disclose with reasonable accuracy the financial position of the charity at any time, and which enable them to ensure that the financial statements comply with the Charities Act 2011 and the applicable Charities (Accounts and Reports) Regulations; 

- safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. 

Annual Report and Unaudited Accounts 2022/23 

Page 10 



Independent Exami￿5 Report to the Tn￿tee$ of Worthins Aninul Clinic
for the year ended 31 December 2022
I reF￿rt on the aCc(￿￿ts of Worthing Animal Cljnic for the year ended 31 December 2022. which are set
[￿t on pages 12 to 19.
This reF￿rt is ll￿de soiety to the chan"Ws trustees. as a t*xly. in accorda￿ with provision 145 of the
Charitie5 Act 2011. My work ha5 been undertaken 50 that I might state to the charity5 trustee5 those
matters l required to state to theni in an indeFEndent examinee5 rewt and for no other purpose. To
the fullest extent wtted by ]aw. I do not accept or assume won5ibility to anyone other than the
clwity and the charitys tTUStees as a body. for my Work. for this reE￿ OT for the opirnons I have forn)ed.
Respective responsibilities of trustees and exami
As descril￿ in the statell￿t of TTustee5' Re5pns1b￿ltie5, the cl￿1￿5 t￿￿tee5 are rwible for the
preparation of the accounts. The d)arityrfs trustees consider that an audit is rLOt required for this year
{under provision 14411) of the Cknrities Act 2011 (the 2011 Act}) and that an indeF*ndent exaMI￿tion is
It is my resp)ftsibility to..
examine the aecounts under provision 145 of the 2011 Aetr.
. follom, the Pr￿edUleS down in the General Dwections ￿Ven by Qwity Comrri￿ under
provision 15215} ofj the 2011 Art,. and
State Mthether Particu￿ ll￿tter5 have corne to my attentio
Basis of thdependent examart&s report
My examination wa5 carried out in accordance with the General Direction5 ￿Ven by the Charity
COMM￿51(￿n. An eXami￿tion indudes a reviem, of the accounting re¢or(ts kept by the charity and a
Compari￿ of the accounts presented with those records. It also includes consideration of any unusuat
items or dlsdosu￿S in the accounts, and seeking expLAnati(ms from you as t￿￿tee$ concerning any such
n)atters. The pr(xedures undertkn do not provide all the evidence that would be required in an authr
and cwuently no owi)n 15 ￿Ven a5 to whether the account5 present a 'trne and fair view and the
report is limited to those matters set out in the staten￿t ￿lOw.
tndependent exati)ine<s Statett￿t
(l) which ￿yeS me reasonable cause to ￿lIeVe that in any material resFWt the requirements
to keep accounting records in accordance with provision 130 of the 2011 Ac¢. and
to prepare accounts which a¢rord with the accounting records and comply the accounting
reqUirem￿ts of the 2011 Act
have not I￿n met: or
(2) to whiekL in my opiniorn attention should be drawn in order to enable a prow understAnthg of the
accounts to ￿ reached.
Date: 10th May 2023
Renate L. Cloake
Chartpred Certified Accountant
70 South Streol
Lan(.ing
Wesi Sussex
BN15 8AJ
Annuat Report and Unaudited Accounts 2022/23
Page 11

Worlhing Animal Clinic
Stalemenl of Financial Aclivilies for the year ended 31 December 2022
2022
Unrestricted Endowment
Funds
Fund
2021
unrestn.cted Endowment
Fun(ts
Fund
Notes
Total
Total
Donats"ons, subxripts.ons & Fund Pai5in%
Legacles
4.274
45,639
49,913
4.274
4).639
49,913
14,278
18,742
14,278
18,742
Chan"table Acts"vities
125537
125537
113,844
113,844
InVeStn￿￿ts
15,989
15,989
15,827
15,827
Total bKome
1611,26S
160,268
179.584
179.384
EXFENTSFS o
R2sing Funds
Ckntsble Expenditure
iJ78
181.577
iJ78
181577
1352
179.585
824
1.352
179.i85
824
Totsl Expenses
183.539
183539
181,761
181.761
Net ￿￿orne1(ExpenthtUTe)
{23,2n)
{23,2n)
(2,IT4
11177)
Ga￿￿1{Lo55eSj
on Jnvestment Assets
{42,W7)
41.740
267)
50,875
51,025
11501
(65,278)
{65,011)
1267)
48,698
(1501
Funds broutht fO￿ard 1.1.21
558,734
s￿,603
2,131
510,036
507,755
2,281
Funds canlled fonvard 31.12.21
13
493,456
491592
1.864 558.734
s￿,603
2,131
Amnual Report and Unauthted Accourts 2022/23
Page 12

Worlhing Animal Clinic
Balance Sheel as at 31 December 2022
2022
Unre5tncted Endowll￿t
Funds
Fund
2021
Urwe5tncted End0Wu￿t
Fut
Fund
Notes
Totsl
Total
Tan￿b]e
Investments
45.269
413,619
458,888
45.269
411,755
4?7.024
47.533
455.626
i03.159
47.533
453,495
501,028
2,131
2,131
St￿k
Debtors & Prepayments
Jnvestsnents
14.280
2,583
9,220
21.947
48,030
14,280
14.119
14,119
2,46)
io
8b
9,220
21,947
48,￿30
41.6%
63,944
41,696
UABtLrrIE5.. Amounts fallin due withxn one
creth.lors & AcCn￿lS
li
ear
13,462
13,462
8J69
31.568
55,575
5).575
TOTAL ASSETS
493.456
491.392
558,734
556.603
2,131
Represented by.
tksignated funds
General funds
39.552
452,040
491,592
39,)52
4i2,tllo
491,i92
45.985
510.618
i56.603
4),985
510,618
556,603
1.8&1
2.131
2,131
493,4)6
491.i92
i58.731
556,603
2.131
airman
Trustee
13 APYLL 2023
Date
Annual ReF￿rt and Unaudited Accounts 2022/23
P28e 13

Worthing Animal Clinic
Noles to the Accounts for the year ended 31 December 2022
I. ACCOUYIING POLICIFS
The accounting policies used in the preparation of the aLxounts are as follows..
a) Basis of Preparatson and Assessment of Going Concern
The accounts prepared under the historical cost conventiotl Mryth items reco￿)15ed at cost
or transaction value unless Othen4ry* 5tsted in the relevant notelsl to the￿ aeeounts.
The fina￿la] statements have prepared in accordance with the Statenwit
of RecoMn￿ded Practice". Accounting arLd Rew)rtin% by C]￿ltIeS preparing their account5 in
amdance the Reportjng Standard aPpI￿able in the UK and Repubtsc of treland
(FRS 102) issued in c￿t0￿[ 2019 and the Reporting Standard apphcable in the United
K￿￿don1 and RepublLC of Ireland (FPS 102) and the CharAtLe5 Act 2011.
The tn￿teeS conslder that there are no material ￿￿erts]nt￿ aix)ut the Trusfs abth.ty
to conlinue as a golng concerrL
b) Income
in W￿"Ch they are receivable, W.h￿h is M,hen the chan.ty becomes ents.tied to the resource,
it xs probable that the clwi.ty Mryll recexve the resource, and the amount can be measured
with reasonable certajnty.
Legacies receivable are included in the aLfOtmts when tw satssfy the following criteria..
Entitlemtht - actual receipt or legally enforceable right to the receipt
- reasonable certainty of receipt
Measurement . the monetAry value can be measured with sufficient rehabi]ity
c) Expenses
All expenditure is induded on an accruals basis and is reco￿lised when there is a legal
or conStn￿￿"ve obts%ation. The uoiority of costs are d￿eC￿v attributed to one of the function
catewes of re50urce5 eX￿dea in the St￿tell￿￿t of Financi￿ ActivitRe5 ISOFAI. lknre
costs are shared or carnot ￿ directly attributed in this way they have i*en allLxated (m a
ba515 consistent with the use of the res(Trurces.
Expenses on Ra￿% Funds represent exFenth"ture incLwred in fund raisin% and pubh"aty.
d) Funds AccountJn%
Unrestricted Funds Eoth Beneral and designated ftmds on the follomryng basis:
General Funds comprise those funds that the Trustees are free to use in aCcOrdar￿ with
the chanty's otyects;
DesAgnated Funds are those earmarked by the TTh￿tee5 for Particu￿ purposes, as detailed at note 13.
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 14

Worthing Animal Clinic
Noles to the Accounts for the year ended 31 December 2022
I. ACCOLTNILNG POLICIES
continued
d) Funds Accountin2 (continued)
The endomrynent fund comprises the Ravenscroft Fund, the itKome of which is available for the
repair and MaInter￿nCe of the ciwity's premises. The fund consists of a Fern￿￿t
end0￿ryne￿ M,hose underlyinR investment is valued at £IA6412021: Q131}.
e) Depreaation of Tanglble Fixed Assets
The freehold proFerty As stated at its acquisition value plus the cost of improvem￿ts. INO
depreciation is provided i￿CauSe the Tnth consider this to be immaterial. as the proFety's
residual value al the end of its useful life is expected to exceed its canying value, even taking
into account u￿atiO
Depreciation is pOVid￿ on Ott￿ fxxed a55ets In order to write dowii thexr cosl to ttLeir
estitiuted residual value over their estltr￿ted economic lives, at the fjollowing rate..
Fixtures & Equipment . 15 m per annum on a straight line basis
Computer Equipment . 33.3°A per annum on a straight line basis
9 Fixed Asset Investsi￿nts
Investments are a forni of basic financ￿ xnstrlllnent and are initially r£rO￿lsed at their transaction
value and subsequently measured at theAr fair value as at the balance sheet date usin% the closin
quoted market price. The statejnent of activities ]￿l￿deS the net Rains and losses arisin% on
The ctwity does not acquire put options. derivatives or other complex fina￿la1 instrurnts.
The main form of financ￿ risk faced by the charity is that of volatility in equity markets and
investL]rnlt markets due to wider economxc conditions, the attitude ot Investors to inveStn￿t rxsk
g) Stctks
Purchased stc(ks are valued at cost
h) Value Added Tax
Tradin% income and all eXp￿]￿.t￿re is shown net of VAT.
None of the Trustees {or any person connected them) received any remuneration during
the Fenod. None of them have been reimbursed for exFenses.
2022
2021
L￿ted Jnvestrnents
15%60
129
15.823
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 15

Worthing Animal Clinic
Notes lo ihe Accounts for Ihe year ended 31 December 2022
Raisin
Funds
2022
2021
Salanes & NIC INote 5)
Pubhcity Expenses
822
1,378
1,332
Charitable Ex
diture
2022
2021
Drugs, Laboratory Tests & Consu￿bIeS
Emer%erq Cover
Salanes, NIC & Lc£um Fees (Note 5)
Rates & Water
Light & Heat
Insllra￿e (Note 6)
Posta%e. Stationery & Adverbsm
Telephone
Trainin£ 1ndudll￿ Travel & Accommodation
Repairs & Renewals:
Equipment
37.637
4,928
117,571
I,o&s
34,024
9,694
115,707
1,481
I,￿9
1,285
720
1,330
1,018
3%
5.889
81x1
931
783
2.43)
123
272
2.2(A
6.219
120
Legal and Professional
Bank Q)ar2es
Oeaning & Laundry
2.127
123
229
2.970
i19
179.585
Depreciation. Equipment
Bad Debt PrOv￿10n
Total Costs
181.577
Less Surgery Talangs
Net su￿"diSed Costs of Anjmal Treatnient
125.537
113N4
65,741
2022
2021
Indep￿dent EXa￿iner'S Fee
41
824
5&1
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 16

Worthing Animal Clinic
Notes lo Ihe Accounls for Ihe year ended 31 December 2022
5. sfAFF C(M5
2022
2021
Wages & Salanes
79,919
2.622
i37
35.315
76,&13
3,078
516
36,(bO
Pension Costs
L(xum Fees
Average numter ot employees IvAdudmg I(￿un￿)
No employee received remunerats.on of more than £60,CIJO.
'Ihe chan.ty CODSiders Ats key management personnel to comprise the trustees.
No key rnanagement persoDnel re(eived any eMployn￿lt ￿nefIts.
Insurance includes indemnity cover of £2￿.￿￿] at a cost of £6(ll12020: £250.CXII at GYJ).
7. TANGIBLE FIXED A￿E[s
Freehold Fixtures Com
ro
Total
Lostr.
At 1.1.22
Adthtions
125.719
41.615
n,ni
12,393
At 31.12.22
Depreciatio
At 1.1.22
Charged for the year
Disposals
At 31.12.22
2,261
1,751
510
Net Ik)ok Values..
AtJi.12.22
4),2bY
41.bl
J.b
At 1.1.22
41.J33
41.61
.4L
'Ihe Lknrity LOnun￿On acts as custod￿] tnts ot the treehold propety.
Fixed
Interest
Lotal Investnients Trunds
co
unds
al Fixed Assets..
larket Value at 1.1.22
Additions
455.626
2,131
321210
131.285
Change in Market Value
Market Value at Jl.12.2
(42,007)
1267) {37,7?4) 14,0161
frI￿OnCaL Lost At Ji.12.22
/b,24J
2,J41
i/a.y
y).1
At 1.1.
2/b.24J
2,141
i/¥.Y42
yJ.ItA)
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 17

Worlhing Animal Clinic
Notes lo ihe Accounts for Ihe year ended 31 December 2022
continued
At 31 DeLEnkn 2022 JAsted investnients included no security coMPn￿ng 5% or oiore of the portfoh"o's
valuats"orL
All inve5trneThts are carried at their fair value. The lnvestll￿its and tunds comw, and income
re]ates to, COIF Fixed Interest Fund, COtF CTrwitie5 Investuwit Fund. COIF Ckwities Property Fund
SLryL Cazenove Chanty Equity Inc¢xne Fund, and SLITL Cazenove Chanty Mults.A55et Fund.
Gainsltnsses on investznents assets as shomm on the face of the Ststement of Financi￿ Activities
relates to no realised gains or losses and unrealised loss of £42.007
The siwhcance of fJnancAal instrun￿nts to the ongojng finan￿ sustainabthty of the chanty is
considered in the finana.al review and investment Pol￿ and perfornwKe sections of the Trustees.
b) Current Assets..
These compnse COIF depo￿ts.
9. sfccK
2022
2021
Drugs, Dwbles & Food
14,280
14,119
10. DEBTORS & PREPAYMEN15
2022
2021
Trade Debtors
Prepayments & Accrued
2,101
2,583
2.465
2.465
11. CREDrroRs & ACCRUALS
2022
2021
Trade Credxtors
Sundry Creditors & Accruals
Taxes & SC(￿1 Secunty Costs
3,111
3,766
6,585
13,462
2,559
3,893
1,917
8,369
Total
Funds
Funds
Fund bala￿ES at 31 DeceM￿r 2022 are represented by:
Tan%Able Fixed Assets
Investment Assets
Cturent Assets
Current Liabth"ts"e5
45,269
411.755
45,269
3T7,637
42,596
{13.462)
4?2,040
118
5,4&1
{13.462)
491,?92
39,552
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 18

Worthing Animal Clinic
Noles to the Accounts for the year ended 31 December 2022
Resources Investment Fund
At 1.1.22 Resources Ex
Loss
Gain Transfers At 31.12.22
General Funds
510.618 159,243 1183.5391
(37,2511
2.%9
452,040
DeS1￿￿tea Funds
Van Peperzeel
E]sie Pomtell
Dog Neutering Fund
BI(￿ Test￿2 Fund
{4,4891 (1.624)
33,260
6.292
6.292
(889)
4)6
14,4891 (2.969)
456
45.985
1.025
39.552
Total Unreslricted Funds
i56.603 160,268 1183.5391
(41,7401
491,i92
The Van Peperzeel fund H'as established foll0m￿R the receipt of a £￿,(KKI le%acy from the estate of the
deceased in 2(J)4. The (und is used to provide a subsidxsed vaccinats.on a￿d free microthipping scheme.
The Elsie Powell fund is used to provide an addits.onal sub￿"dY (or speafic treatments teyond owryiers.
Mea￿ at the discretion of the veterinary surgeon and was establthed folloming receipt of a generous
le%acy from the estate of the deceased in 2(XM.
The Dog Neutering Fund was established in 2(N)8 on the initiative of a fornier Chair￿ Guy Freeland,
to encoura%e doR owners to neuter their pets. This year a total of £421 has been used to sUbsid￿e the
cost of dog neuterlng.
The Blocd TestinR Fund was estsblished in 2011 from a le￿cY received from the estate of Dorothy M WA£2S.
The fund 15 used to linance the le¢Lse ol a bIOL￿ te5txng xnachxne for the clxnic. Thi5 year a totsl of £942
was SFent to subsidise this cost.
Annual ReF￿rt and Unaudited Accounts 2022/23
Page 19

Annual Report and Unaudited Accounts 2022/23
Page 20