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

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