| Page | ||||
|---|---|---|---|---|
| Trustees' | report | 1-5 | ||
| Independent examiner's |
report | |||
| Statement | offinancial | activities | 7-8 | |
| Balance sheet | ||||
| Notes to | the financial | statements | 10-19 |
| Current financial |
Current financial |
Current financial |
year | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestrloted | Unrestricted | Total | Total | ||||||
| funds | funds | ||||||||
| general | Designated | ||||||||
| 2021 | 2021 | 2021 | 2020 | ||||||
| Notes | 8 | 8 | 8 | 8 | |||||
| Donations and |
legacies | 267,554 | 267,554 | 259,677 | |||||
| Charitable activities |
230,205 | 230,205 | 134,704 | ||||||
| Other trading | activities | 81 | 81 | 23,786 | |||||
| Investments | 84 | 84 | 100 | ||||||
| Other income | 44 | 44 | |||||||
| Tote I Income | 497,968 | 497,968 | 418,267 | ||||||
| Exggnft(IUD' | 0; | ||||||||
| Raising funds | 8 | 168,173 | 168,173 | 137,829 | |||||
| Charitable activities |
9 | 281,789 | 281,789 | 266,306 | |||||
| Total expenditure | 449,962 | 449,962 | 404,135 | ||||||
| Net Incoming | resouroes | before transfers | 48,006 | 48,006 | 14,132 | ||||
| Net Inoomlng | resources | before transfers | 48,006 | 48,006 | 14,132 | ||||
| Gross transfers | between | funds | 26,525 | (26,525) | |||||
| Net Income for the year/ | |||||||||
| Net movement | In | funds | 74,531 | (26,525) | 48,006 | 14,132 | |||
| Fund balances | at 1 January 2021 | 268,572 | 707,925 | 976,497 | 962,365 | ||||
| Fund balanoes | at | 31 December 2021 | 343,103 | 681,400 | 1,024,503 | 976,497 |
| Prior financial year | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted Unrestricted |
Restricted | Total | |||||
| funds | funds | funds | |||||
| general | Designated | ||||||
| 2020 | 2020 | 2020 | 2020 | ||||
| Notes | 8 | R | 8 | 8 | |||
| Inc e d e d |
ents fro | ||||||
| Donations and legacies |
259,677 | 259,677 | |||||
| Charitable activities |
134,704 | 134,704 | |||||
| Other trading activities |
23,786 | 23,786 | |||||
| Investments | 100 | 100 | |||||
| Total Income | 418,267 | 418,267 | |||||
| ~~edlt~u | |||||||
| Raising funds | 8 | 137,829 | 137,829 | ||||
| Charitable activities |
9 | 266,306 | 266,306 | ||||
| Total exgenditure | 404,135 | 404,135 | |||||
| Net Incoming resources | before transfers | 14,132 | 14,132 | ||||
| Gross transfers between |
funds | 49,401 | (40,601) | (8,800) | |||
| Net Income for the yearl | |||||||
| Net movement In funds |
63,533 | (40,601) | (8,800) | 14,132 | |||
| Fund balances at 1 January 2020 | 205,039 | 748,526 | 8,800 | 962,365 | |||
| Fund balances at 31 | December 2020 | 268,572 | 707,925 | 976,497 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||
| Fixed assets | |||||||
| Tangible assets | 13 | ee1,4oo | 707,925 | ||||
| Current assets | |||||||
| Stocks | 14 | 200 | 200 | ||||
| Debtors | 16 | 8,019 | 8,331 | ||||
| Cash at bank and | in | hand | 345,450 | 277,676 | |||
| 353,669 | 286,207 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 18 | (10,566) | (17,635) | ||||
| Net current assets | 343,103 | 268,572 | |||||
| Total assets less | current liabilities | 1,024,503 | 976,497 | ||||
| Income funds | |||||||
| Unrestricted funds |
- | Designated | 681,400 | 707,925 | |||
| Unrestricted funds |
- | general | 343,103 | 268,572 | |||
| 1,024,503 | 976,497 |
| Freehold | property | 5% on cost | |
|---|---|---|---|
| Equipment | 25% on cost | ||
| Computer | equipment | 33%on cost | |
| Motor vehicles | 25% on reducing | balance |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| general | general | ||
| 2021f | 2020 f |
||
| Donations | and gifts | 45,403 | 67,208 |
| Legacies | receivable | 148,628 | |
| Grants | 73,523 | 192,469 | |
| 267,554 | 259,677 | ||
| Grants receivable for core activities | |||
| RSPCA HQ | 31,864 | 105,562 | |
| Covid 19 | Grants | 28,169 | 17,315 |
| South Ribble Borough Council | 35,000 | ||
| Neutering | grant | 302 | |
| JRS Funding | 13,490 | 34,290 | |
| 73,523 | 192,469 |
| Animal centre | Animal | ollnlo | Total | Animal oentre | Animal | ollnlo | Total | ||
|---|---|---|---|---|---|---|---|---|---|
| and welfare | 2021 | and welfare | 2020 | ||||||
| 2021 | 2021 | 2020 | 2020 | ||||||
| e | 0 | ||||||||
| Sales within | charitable | ||||||||
| activities | 135,762 | 135,762 | 89,280 | 89,280 | |||||
| Services provided | |||||||||
| under contract | 94,443 | 94,443 | 39,424 | 6,000 | 45,424 | ||||
| 135,762 | 94,443 | 230,205 | 128,704 | 6,000 | 134,704 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| general | general |
| 2021f | 2020f |
| 81 | 23,786 |
| Unrestrloted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| general | general | ||||
| 2021 | 2020 | ||||
| e | 6 | ||||
| Interest receivable | 84 | 100 | |||
| 7 | Other Income | ||||
| Unrestricted | Total | ||||
| funds | |||||
| general | |||||
| 2021 | 2020 | ||||
| 6 | 6 | ||||
| Other income | 44 | ||||
| 8 | Raising funds | ||||
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| general | general | ||||
| 2021 | 2020 | ||||
| 6 | F | ||||
| undr | bllclt | ||||
| Seeking donations, | grants and legacies | 8,847 | |||
| Other fundraising | costs | 136 | |||
| Staff costs | 97,037 | 90,390 | |||
| Supportcosts | 1,406 | ||||
| Fundraising | and publicity | 97,173 | 100,643 | ||
| ~Td I |
|||||
| Operating | charity | shops | 71,000 | 37,186 | |
| 168,173 | 137,829 |
| Animal | Animal | Animal | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| oentre | centre | ollnlo and | 2020 | ||||||
| welfare | |||||||||
| 2021 | 2020 | 2020 | |||||||
| 8 | 6 | 6 | |||||||
| Staff costs | 176,768 | 177,056 | 177,056 | ||||||
| Direct costs | 66,234 | 53,326 | 6,917 | 60,243 | |||||
| 243,002 | 230,382 | 6,917 | 237,299 | ||||||
| Share of | support costs (see note 10) | 27,603 | 18,959 | 10,048 | 29,007 | ||||
| Share of | governance | costs (see note | 10) | 11,184 | |||||
| 281,789 | 249,341 | 16,965 | 266,306 | ||||||
| Support | costs | ||||||||
| Support Governance | 2021 | Support | Governance | 2020 | |||||
| costs | costs | costs | costs | ||||||
| 6 | 8 | f | 6 | ||||||
| Management | 27,603 | 27,603 | 30,413 | 30,413 | |||||
| Accountancy | 7,205 | 7,205 | 5,790 | 5,790 | |||||
| Legal and | professional | 3,979 | 3,979 | 3,057 | 3,057 | ||||
| 27,603 | 11,184 | 38,787 | 30,413 | 8,847 | 39,260 | ||||
| Analysed | between | ||||||||
| Fundraising | 1,406 | 8,847 | 10,253 | ||||||
| Charitable | activities | 27,603 | 11,184 | 38,787 | 29,007 | - | 29,007 | ||
| 27,603 | 11,184 | 38,787 | 30,413 | 8,847 | 39,260 |
| The averag | e | monthly number ofemployees during t |
he year was: | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| Number | Number | |||
| Charitable | activities | 18 | 18 | |
| Income generation | 3 | 3 | ||
| Total | 21 | 21 | ||
| Employment | costs | 2021 | 2020 | |
| 6 | 6 | |||
| Wages and | salaries | 273,805 | 267,446 |
| 13 | Tangible fixe | d assets | ||||||
|---|---|---|---|---|---|---|---|---|
| Freehold | Equlpmant | Computer | Motor vehlolaa | Total | ||||
| proparty | equipment | |||||||
| E | e | 6 | ||||||
| Cost | ||||||||
| At 1 January | 2021 | 984,178 | 43,147 | 2,529 | 14,119 | 1,043,973 | ||
| At 31 December 2021 | 984,178 | 43,147 | 2,529 | 14,119 | 1,043,973 | |||
| Depreciation | and Impairment | |||||||
| At 1 January | 2021 | 291,576 | 28,164 | 1,451 | 13,779 | 334,970 | ||
| Depreciation | charged | In the year | 23,417 | 3,746 | 355 | 85 | 27,603 | |
| At 31 December 2021 | 314,993 | 31,910 | 1,806 | 13,864 | 362,573 | |||
| Carrying amount |
||||||||
| At 31 December 2021 | 669,185 | 11,237 | 723 | 255 | 681,400 | |||
| At 31 December 2020 | 692,601 | 14,984 | 340 | 707,925 | ||||
| 14 | Stocks | |||||||
| 2021 | 2020 | |||||||
| 6 | E | |||||||
| Finished goods and goods for resale | 200 | 200 |
| 16 | Debtors | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Amounts falling due |
within one year: | 6 | 6 | ||
| Trade debtors | 284 | 20 | |||
| Other debtors | 6,592 | 7,168 | |||
| Prepayments | and accrued income | 1,143 | 1,143 | ||
| 8,019 | 8,331 | ||||
| 18 | Creditors: amounts | falling due within one year | |||
| 2021 | 2020 | ||||
| 2 | 2 | ||||
| Other taxatlon | and social security | 4,692 | |||
| Trade creditors | 7,606 | 10,003 | |||
| Other creditors | 20 | ||||
| Accruals and deferred | income | 2,940 | 2,940 | ||
| 10,566 | 17,635 |