OpenCharities

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

2021-12-31-accounts

Restricted Unrestricted
funds funds Total Total
Note 2021 2021 2021 2020
Incoming resources
Branch share ofNational
collection
Subscriptions
and donations
Collecting boxes
24,5]8
25,234
263
24,518
25,234
263
24,551
24,556
435
Rehoming
Bank interest
Sale ofgoods
15,076
72
97
15,076
72
97
22,820
340
752
Other income 4,715 4,715 5,586
Total incoming
resources
69,975 69975 79,040
Resources expended
A) Animal Welfare
Hardship
cases
Rehoming
animals
Fostering expenses
Advertising
1,196
37,568
6,372
50
1,196
37,568
6,372
50
1,198
48,813
6,543
Donations 500 500
45,686 45,686 56,554

Restricted Unrestricted
funds funds Total Total
2021 2021 202] 2020
Note
B) Branch administration
Independent
examination
850 850 850
Telephone 90 90
Insurance 524 524 524
Sundry expenses 3,858 3,858 1,524
Bank charges 269 269 82
Stationery
and
printing 836 836 406
Storage 4,198 4,198 1,900
RSPCA goods 237 237 673
Administration wages 14,632 14,632 14,248
Pension costs 439 439 428
25,933 25,933 20,635
C) Payments to RSPCA, HQ
Branch Contribution (1,811) (1,811) 12,141
Total resources expended 69,808 69,808 89,330
Net incoming/(outgoing) resources 167 167 (10,290)
for the year
Gain/(loss)
on
revaluation ofinvestments 24,052 24,052 12,331
Transfer to designated funds
Transfer to restricted
funds
Net movement in funds 24,219 24,219 2,041
Fund balances brought forward 208,813 208,813 206,772
Fund balances carried forward 233,032 233,032 208,8]3

202] 2020
Current assets
Stock 258 348
VAT Debtor 1,664 1,810
Charities
Official Investment
Fund 162,405 138,352
Cash at bank and in hand 70,079 69,153
234,406 209,663
Creditors: amounts falling due within one year
Accruals 1,374 850
Net assets 233,032 208,813
Fund balances
Unrestricted funds 233,032 208,813
Total funds 233,032 208,813

2021 2020
Other Dog Shows 88
Sundry 454
Regional
board grant
I,900
Other fairs 563
Pets at home 229
Facebook sales 2,164 4,903
4,715 5,586

3. Hardship Hardship eases
2021 2020
f.
Veterinary fees l,i96 1,198
4.
Rehoming
2021 2020
Veterinary fees 29,415 37,352
Animal
boarding
charges 7,920 11,461
Volunteer expenses 233
37,568 48,813
Sundry expenses
2021 2020
Animal
treatments
240 340
Fuel 520
Expenses 713 97
irrecoverable
VAT
899
Fairs 65 10
VAT return fee 50
Miscellaneous 1,121 740
Just Giving subscriptions 216 216
Bowdon Community Association 34 18
Incubators (Ashleigh Vet Centre and Others) 103
3,858 1,524

6, Employees
There was one employee in the year, an administrator,
Total staff costs for the year were f14,632(2020:Z!4,248).
Independent examination 2021 2020
Independent examiner's
fee
850 850
Expenses paid to Trustees

Restricted Unrestricted
funds funds Total Total
Note 2021 2021 2021 2020
Incoming resources
Branch share ofNational
collection
Subscriptions
and donations
Collecting boxes
24,5]8
25,234
263
24,518
25,234
263
24,551
24,556
435
Rehoming
Bank interest
Sale ofgoods
15,076
72
97
15,076
72
97
22,820
340
752
Other income 4,715 4,715 5,586
Total incoming
resources
69,975 69975 79,040
Resources expended
A) Animal Welfare
Hardship
cases
Rehoming
animals
Fostering expenses
Advertising
1,196
37,568
6,372
50
1,196
37,568
6,372
50
1,198
48,813
6,543
Donations 500 500
45,686 45,686 56,554

Restricted Unrestricted
funds funds Total Total
2021 2021 202] 2020
Note
B) Branch administration
Independent
examination
850 850 850
Telephone 90 90
Insurance 524 524 524
Sundry expenses 3,858 3,858 1,524
Bank charges 269 269 82
Stationery
and
printing 836 836 406
Storage 4,198 4,198 1,900
RSPCA goods 237 237 673
Administration wages 14,632 14,632 14,248
Pension costs 439 439 428
25,933 25,933 20,635
C) Payments to RSPCA, HQ
Branch Contribution (1,811) (1,811) 12,141
Total resources expended 69,808 69,808 89,330
Net incoming/(outgoing) resources 167 167 (10,290)
for the year
Gain/(loss)
on
revaluation ofinvestments 24,052 24,052 12,331
Transfer to designated funds
Transfer to restricted
funds
Net movement in funds 24,219 24,219 2,041
Fund balances brought forward 208,813 208,813 206,772
Fund balances carried forward 233,032 233,032 208,8]3

202] 2020
Current assets
Stock 258 348
VAT Debtor 1,664 1,810
Charities
Official Investment
Fund 162,405 138,352
Cash at bank and in hand 70,079 69,153
234,406 209,663
Creditors: amounts falling due within one year
Accruals 1,374 850
Net assets 233,032 208,813
Fund balances
Unrestricted funds 233,032 208,813
Total funds 233,032 208,813

2021 2020
Other Dog Shows 88
Sundry 454
Regional
board grant
I,900
Other fairs 563
Pets at home 229
Facebook sales 2,164 4,903
4,715 5,586

3. Hardship Hardship eases
2021 2020
f.
Veterinary fees l,i96 1,198
4.
Rehoming
2021 2020
Veterinary fees 29,415 37,352
Animal
boarding
charges 7,920 11,461
Volunteer expenses 233
37,568 48,813
Sundry expenses
2021 2020
Animal
treatments
240 340
Fuel 520
Expenses 713 97
irrecoverable
VAT
899
Fairs 65 10
VAT return fee 50
Miscellaneous 1,121 740
Just Giving subscriptions 216 216
Bowdon Community Association 34 18
Incubators (Ashleigh Vet Centre and Others) 103
3,858 1,524

6, Employees
There was one employee in the year, an administrator,
Total staff costs for the year were f14,632(2020:Z!4,248).
Independent examination 2021 2020
Independent examiner's
fee
850 850
Expenses paid to Trustees