Company registration number: 00035107 Charity registration number: 254166
South Devon Herd Book Society
(A company limited by guarantee) Annual Report and Financial Statements for the Year Ended 31 December 2021
Wortham Jaques Ltd Chartered Accountants and Charity Advisers 130a High Street Crediton Devon EX17 3 LQ
South Devon Herd Book Society
Contents
| Trustees' Report | 1 to 7 |
|---|---|
| Independent Examiner's Report | 8 |
| Statement of Financial Activities | 9 to 10 |
| Balance Sheet | 11 to 12 |
| Notes to the Financial Statements | 13 to 35 |
South Devon Herd Book Society
Trustees’ Report
CHAIRMAN’S REPORT ON BEHALF OF THE TRUSTEES
for the year ended 31[st] December 2021
As another year draws to a close and one reflects on the activities of the South Devon Herd Book Society, we tend to remember the good, and unfortunately soon followed by the not so good aspects. The past year has been relatively good for most sectors of agriculture, the beef price remaining stable with cereal, lamb and dairy continuing in an upward trend.
With a growing world population that needs to be fed one would think that food security would be high on the agenda for any government. The trade deals that have so far been negotiated with other countries to import food to feed our nation on the surface are great for the consumer, cheaper food for all! We don’t need to produce food in this country so let’s rewild fertile farmland and plant trees so we can offset our carbon footprint that has been created by transporting this food halfway across the world. Is this really what we should be achieving?
The UK has a climate that is fantastic at growing food to feed its nation with adequate rainfall in most areas. UK agriculture surely should be part of the solution to the climate change and our carbon footprint. A farm that grows grass is constantly taking CO[2] out of the atmosphere which is then eaten by our wonderful South Devon cattle and turned into a protein source that we as humans can consume, and in the process feeding the land with essential nutrients leading to increased organic matter content. What better a carbon cycle could we have! Some of the proposed greening schemes will suit the South Devon breed with its natural foraging ability, and our forefathers had great knowledge in what to plant to achieve sustainable grassland. Perhaps now is the time to embrace these more traditional approaches once again.
Relying on imports is a very scary situation to be in and recent increases in energy costs should be a wake-up call to all. The ability to restrict gas supplies to western Europe has led to huge increases in input costs to the agricultural sector which will no doubt take the shine off recent price increases we have seen in the beef price.
The year has been a little fuller of activities for the Society even though still curtailed by the continuing coronavirus pandemic. March saw our annual Sale at Exeter return and although the show could not take place for buyers to view potential purchases, an online parade of animals was very useful. Our thanks must go to the team at Kivells for once again facilitating the event and ensuring it ran smoothly.
The Annual General Meeting could not be held on the previous night to the Sale, so an online Zoom meeting was again held. At this point I would like to thank our retiring Society President Sir John Bell for his support at all the Society events throughout the two years he has held the position.
Although once again we did not hold our National Show, the Devon County show did take place with a new temporary date in July, and it was great to see exhibitors make the effort and put on a good show of South Devons. The National Show will be returning in 2022 to the Devon County Show which will be again held in July, and I am sure after a two year break it will be an event not to be missed.
In September our first live Council meeting took place and after 18 months of online meetings it was nice to be able to interact face to face once more. My thanks must go to all those of you who have served on Council and various committees over the past 12 months for giving your time for the benefit of the South Devon Herd Book Society. Unfortunately, the Society has not had a particularly good year financially with a disappointing trading loss, although there has been growth in our asset portfolio. Registrations are the life blood of any breed society. The ability to know an animal’s breeding, its history and now going forward its genetic potential are so important. Very few people would buy a new car without knowing how it should perform in terms of speed and efficiency. With genomic predictors encompassing historical genetics, weight records, calving data and many other factors, having the ability to see the potential on the inside will allow us as breeders to enhance the animals we produce. All of the above is encompassed in a single registration of an animal and the more as breeders we put in, the more we will ultimately achieve.
My thanks must go on behalf of the South Devon Herd Book Society to Caroline, Liz, and Elizabeth for once again keeping the office going during these difficult times when working practices have had to be continuously changed to keep our staff safe during this pandemic.
It was great that we were able to run a very successful National Herd Competition in September and congratulations to the Grove Herd for being the winners. Our thanks must go to Mr & Mrs Scott and all their team for their generous hospitality on a beautiful September afternoon when we were able to view the herd.
Page 1
South Devon Herd Book Society
Trustees’ Report
Closely following the Open Day was the Autumn Show & Sale, once again at Worcester Market. I would like to thank McCartneys for their continued support of this event. Trade across both bulls and heifers were up on the year with purchasers looking for quality South Devon animals.
Throughout the year the breed improvement committee have been actively looking for potential AI Bulls and further the breed’s availability to all members. It was also great to see that Z Highgate Osiris 5 is now at stud with Genus.
Through the year we have unfortunately lost some of our members and one that I feel I should mention is Roger Clemens. He was an avid supporter of South Devons throughout his life, promoting them across the country and always encouraging the younger generation to partake in the showing of the breed, and he will be greatly missed by all.
At the end of the year the Performance Championships were held at Agrifest at Westpoint with an excellent display of South Devons. All the talk on the morning of the show was the fantastic South Devon beef that was served at the pre-show dinner and our thanks go to Hadley Farms for supplying the meat.
We all know that we have a fantastic breed of cattle in the South Devon, its ability to perform in a variety of management situations whether intensive or extensive, their docility and ability to produce quality milk to feed their offspring right through to their meat-eating qualities should not be underestimated. So perhaps now is the time to spread the word far and wide of this great breed, the South Devon.
Philip Laity, Society Chairman
Council attendance
| J Andrew | 2 | H Ashcroft | 4 | T Bastard | 3 |
|---|---|---|---|---|---|
| A Brooks | 3 | E Bunkum | 4 | J Fentem | 2 |
| J Farnsworth | 1 | C Grisedale | 2 | R E Hadley | 4 |
| E G Hawkins | 4 | D Nixey | 4 | A L Pascoe | 4 |
| P S Rowe | 4 | J Shinner | 4 | A Threlkeld | 0 |
| J Tucker | 3 | J W Virgin | 4 | J White | 4 |
Page 2
South Devon Herd Book Society
Trustees’ Report
The trustees, who are directors for the purposes of company law, present the annual report together with the financial statements of the charitable company for the year ended 31 December 2021.
LEGAL AND ADMINISTRATIVE DETAILS
Status
The charity is a company limited by guarantee (number 35107) and was incorporated on 2[nd] November 1891. It was registered with the Charity Commission (number 24166) on 6[th] November 1967. The company was established under a Memorandum of Association which describes the objects and powers of the charitable company, and it is governed under its Articles of Association.
Registered Office Bankers Investment Adviser Westpoint Lloyds Bank plc Brewin Dolphin Ltd Clyst St Mary 41 Courtenay Street Vantage Point Exeter Newton Abbot Woodwater Park Devon Devon Pynes Hill, Exeter EX5 1DJ TQ12 2QW Devon, EX2 5FD Solicitor Independent Examiner Michelmores LLP Wortham Jaques Ltd Woodwater House 130 High Street Pynes Hill Crediton Exeter Devon Devon, EX2 5WR EX17 3LQ
Trustees of the Society
The trustees of the charity are the members of its Council who are elected by the Society’s members and who serve for a three-year period after which they must stand down for one year before being eligible for re-election. The trustees for the year end up to the date this report was signed were:
Region 1 Region 2 Region 3 Region 4 Region 5 T Bastard J Andrew E G Hawkins D Nixey J Farnsworth E Bunkum H Ashcroft J W J Virgin J White A L Pascoe A Brooks P S Rowe J Shinner J Tucker Region 6 Region 7 C Grisedale J Fentem R E Hadley A Threlkeld
A H Bartley, R A Ford, G Hocking, R V Hartshorn, D L Irving and O Rounsevell retired at the AGM in 2021; and they were replaced by H Ashcroft, J Farnsworth, J Fentem, C Grisedale, P S Rowe and J Shinner.
J Andrew, T Bastard, R E Hadley, A Threlkeld, J W J Virgin and J White will retire at the AGM in 2022 and are not eligible for re-election.
Recruitment of trustees
The trustees are nominated and elected by secret ballot by the members of the Society in their regions as and when vacancies arise.
Induction and training of trustees
The trustees are encouraged to access information from the Charities Commission website as to their roles and responsibilities, and a Charities Commission introductory publication is made available to them at the start of their term as trustee. There is no formal training but existing trustees assist new trustees with procedural practice, and help and advice is available from the Breed Secretary.
Officers of the Society
Chairman: P Laity Deputy Chairman: E G Hawkins Secretary: Mrs C A Poultney
Page 3
South Devon Herd Book Society
Trustees’ Report
An Executive Committee appointed by Council formulates and carries out policy as directed by Council. Members of the Committee attend Council meetings but have no voting rights unless also Council members. The following were members of the Executive Committee during the year:
P Laity (Chairman) C J Edwards R E Hadley E G Hawkins N Hood M R Rowe
Subsidiary committees – Breed Improvement and Breed Promotion – met during the year to formulate and carry out policy as directed by Council. Their members were appointed by Council. In addition, Judges Advisers met once with the Executive Committee.
Staff of the Society
The Breed Secretary, Mrs Caroline Poultney, has day to day responsibility for the running of the business. This includes promoting the breed nationally and overseas, organising events, sourcing advice for members and nonmembers, producing the Society’s information publications and breed journal, and overseeing production of the Herd Book. She also advises the Council on policy matters and decisions. Mrs E Noble administers animal registrations and pedigree transfers, DNA records, member and animal records, and assists with office administration. Mrs E Burren keeps the Society’s accounting records and assists with office administration and member and non-member enquiries.
Objectives
The Society exists to maintain the purity and improve the breeding of South Devon cattle in the United Kingdom of Great Britain and Northern Ireland or elsewhere throughout the world. This is carried out by:
-
Producing and maintaining the South Devon Herd Book records
-
Encouraging pedigree registrations, performance recording and DNA testing
-
Advising members and the public through the media, and periodic publications
-
Holding pedigree sales
-
Promoting the breed at regional and national agricultural shows
-
Recruiting new members
-
Initiating research projects associated with breed development as appropriate
Public benefit
The trustees have complied with the duty in section 17 (5) of the 2011 Charities Act to have due regard to the guidance published by the Charity Commission.
The Society strives to inform the public and its members of the benefits of breeding South Devon cattle including for high welfare, nutritional and environmental reasons. It achieves this through its publications, website, social media platform, staging of publicity and information events, and participation at public industry events such as agricultural shows, exhibitions and open days. It sponsors youth activities and holds competitions specifically for younger members.
Through its work the Society promotes the South Devon breed as a grazing beef breed native to the UK, whose management helps to safeguard the environment in a high welfare, environmentally sustainable, low carbon emitting way by converting pasture to a high quality, healthy, consumable product.
The Society encourages its members to implement high biosecurity and welfare standards, and to protect their herds from a range of endemic cattle diseases by way of knowledge transfer and a financial incentive.
Review of activities
For the second year in succession the Society’s activities were severely restricted by the Covid-19 pandemic, although it was possible to attend and run a number of events in the second half of the year. Without the usual public platform it was not possible to engage with and encourage members as closely as before the pandemic, nor to attract significant new business. This inevitably affected the turnover of female pedigree registrations.
In addition, the wider agricultural industry continued to face challenges associated with carbon capture and emissions, a vocal vegan lobby, rewilding and contradictory environmental schemes, changes to the agricultural financial support system, significant increases in supply costs, and the exit from Europe.
In these uncertain market conditions male registrations held up well at xxx, but female registrations fell by xxx. Pedigree transfers saw an increase in the previous period by xxx for males and xxx for females.
Page 4
South Devon Herd Book Society
Trustees’ Report
In addition to pedigree registrations members are offered a range of services including free weight recording, DNA testing, and a regular information service. It is anticipated that more Society events will be held for members during 2022 as Covid-19 restrictions continue to allow greater freedom for gatherings.
The two premier Society Sales were both held, in the spring and autumn, and both the Midland and the Cattle Breeders Clubs organised sales which were Society supported.
Genomic evaluations continued to be developed which would greatly enhance the accuracy of EBVs and provide a more robust guide for breeders and potential purchasers in line with long-term breed improvement. Development would continue through the first half of 2022, with a planned launch in the summer.
By mid-2021 it became possible to hold meetings in person, although some continued to be facilitated through online conference calls as appropriate.
The Society’s publications included: the breed Journal; sale catalogues; semen lists; monthly BLUP evaluations; and regular newsletters. In addition the Society’s social media pages were regularly populated with news. A series of four promotional videos were produced with the kind help of members, and students from the University of the West of England and were posted to YouTube. A new breed logo was chosen by the trustees to update the breed’s profile – ‘Where Quality Comes Naturally’.
A South Devon bull was selected by the breed improvement committee to be collected primarily for sale to dairy herds, and a second bull was acquired by Genus for sexed semen collection.
The Society increased its financial incentives: to offer a free weight recording service to all members; to encourage a higher level of registrations at birth by offering credits against registration fees for non-breeding animals; to encourage membership of herd health schemes; and to subsidise the myostatin testing of registered bulls.
Financial review
The gross incoming resources for the year amounted to £199,012 (£203,221 in 2020). Total expenditure was £214,096 (£206,398 in 2020).
The results from the year from normal activities show a deficit of £15,084 compared to a deficit of £3,177 in the previous 12 months. There were net realised gains from investments of £69,939 (gains of £4,955 in 2020), resulting in a total net movement in funds of £54,855. The total investment portfolio value at the end of the year stood at £544,731 (£479,381 in 2020). Total charity funds at the end of the year stood at £643,744 (£588,889 at the end of 2020).
Statistical information/comment
| Statistical information/comment | ||
|---|---|---|
| Membership Full Associate & Retired Life Youth Introductory |
2021 516 58 35 2 14 625 |
2020 |
| 524 66 34 2 18 |
||
| 644 |
| Registrations Male Female |
2021 231 2611 2842 |
2020 217 2906 3123 |
Transfers Male Female |
2021 110 248 358 |
2020 |
|---|---|---|---|---|---|
| 98 184 282 |
Investment Policy and Preference
The Society’s investment objective is to maintain and enhance the value of the fixed assets over the long term to maintain and, if possible, to increase the income available for the purpose of the charity.
To achieve this objective the policy of the Society is to invest in a broad range of equities and fixed interest investments. The investments are regularly reviewed with the assistance of independent expertise and their performance compared with the appropriate indices.
Page 5
South Devon Herd Book Society
Trustees’ Report
Future Plans
A Business Plan is revised annually, which outlines the Society’s objectives: to maintain the purity, improve the breeding, and promote the keeping of South Devon cattle in the United Kingdom or elsewhere in the world. Plans include the continued raising of standards at Society sales and the integrity of pedigree data; facilitating the availability of pedigree and other related information to members and non-members; encouraging the use of technical aids such as DNA testing, female type classification, and performance recording; promoting the breed to commercial beef producers; encouraging best practice in herd health; and a continuing project to build genomic predictors through DNA which is being developed by ABRI.
Risk Assessment
The Society’s Risk Assessment has been reviewed in 2021, and a Register of Risks is maintained. Measures to reduce the exposure to risk are regularly reviewed. The Society has in place measures to acquire member permission for publication of their contact details on the website and in paper publications to protect personal data.
Reserves Policy
Unrestricted reserves at the end of the year totalled £643,744, of which £65,147 has been designated by the Trustees for particular purposes (as shown in the notes to the full accounts). This left general reserves of £578,597. The Trustees aim to maintain these reserves at a level sufficient to cover business running costs for a period of 12 months, taking into account the particular volatility of the agricultural industry. In addition, the policy is to keep surplus funds available for allocation to specific breed improvement and/or breed promotion activities as and when decided by the Trustees. Currently the Society is investing in one breed development project.
Statement of Trustees' Responsibilities
The trustees (who are also the directors of South Devon Herd Book Society for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with the United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations. The report and accounts have been prepared in accordance with the provisions in the Companies Act 2006 relating to small companies.
Company law requires the trustees to prepare financial statements for each financial year. Under company law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable company and of its incoming resources and application of resources, including its income and expenditure, for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions and disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 6
South Devon Herd Book Society
Trustees’ Report
Small companies provision statement
This report has been prepared in accordance with the small companies regime under the Companies Act 2006.
The annual report was approved by the trustees of the charity on 5 April 2022 and signed on its behalf by:
......................................... E G Hawkins Trustee
Page 7
South Devon Herd Book Society
Independent Examiner's Report to the trustees of South Devon Herd Book Society ("the Company")
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2021.
Responsibilities and basis of report
As the charity’s trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).
Having satisfied myself that the accounts of South Devon Herd Book Society are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent examiner’s statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of South Devon Herd Book Society as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view' which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
...................................... Charlotte Gibbs BFP ACA Wortham Jaques Ltd Chartered Accountants and Charity Advisers
130a High Street Crediton Devon EX17 3 LQ
Date:.............................
Page 8
South Devon Herd Book Society
Statement of Financial Activities for the Year Ended 31 December 2021 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Note Income and Endowments from: Donations and legacies 3 Charitable activities 4 Other trading activities 5 Investment income 6 Total income Expenditure on: Raising funds 7 Charitable activities 8 Total expenditure Gains/losses on investment assets Net income Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 25 |
Unrestricted funds £ 33,073 140,673 14,017 11,249 199,012 (9,454) (204,642) (214,096) 69,939 54,855 54,855 588,889 643,744 |
Total 2021 £ 33,073 140,673 14,017 11,249 |
|---|---|---|
| 199,012 | ||
| (9,454) (204,642) |
||
| (214,096) 69,939 |
||
| 54,855 | ||
| 54,855 588,889 |
||
| 643,744 |
The notes on pages 13 to 35 form an integral part of these financial statements. Page 9
South Devon Herd Book Society
Statement of Financial Activities for the Year Ended 31 December 2021 (Including Income and Expenditure Account and Statement of Total Recognised Gains and Losses)
| Note Income and Endowments from: Donations and legacies 3 Charitable activities 4 Other trading activities 5 Investment income 6 Total income Expenditure on: Raising funds 7 Charitable activities 8 Total expenditure Gains/losses on investment assets Net income Net movement in funds Reconciliation of funds Total funds brought forward Total funds carried forward 25 |
Unrestricted funds £ 33,679 145,336 12,539 11,667 203,221 (8,862) (197,536) (206,398) 4,955 1,778 1,778 587,111 588,889 |
Total 2020 £ 33,679 145,336 12,539 11,667 |
|---|---|---|
| 203,221 | ||
| (8,862) (197,536) |
||
| (206,398) 4,955 |
||
| 1,778 | ||
| 1,778 587,111 |
||
| 588,889 |
All of the charity's activities derive from continuing operations during the above two periods. The funds breakdown for 2021 and 2020 is shown in note 25.
The notes on pages 13 to 35 form an integral part of these financial statements. Page 10
South Devon Herd Book Society
(Registration number: 00035107) Balance Sheet as at 31 December 2021
| Note Fixed assets Tangible assets 15 Investments 16 Current assets Stocks 17 Debtors 18 Cash at bank and in hand 19 Creditors: Amounts falling due within one year 20 Net current assets Net assets Funds of the charity: Unrestricted income funds Unrestricted funds Revaluation reserve Total unrestricted funds Total funds 25 |
2021 £ 31,194 544,731 575,925 2,293 47,943 64,213 114,449 (46,630) 67,819 643,744 507,948 135,796 643,744 643,744 |
2020 £ 32,247 479,381 |
|---|---|---|
| 511,628 | ||
| 3,094 53,022 65,354 |
||
| 121,470 (44,209) |
||
| 77,261 | ||
| 588,889 | ||
| 492,490 96,399 |
||
| 588,889 | ||
| 588,889 |
For the financial year ending 31 December 2021 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the charity to obtain an audit of its accounts for the year in question in accordance with section 476; and
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
The notes on pages 13 to 35 form an integral part of these financial statements. Page 11
South Devon Herd Book Society
(Registration number: 00035107) Balance Sheet as at 31 December 2021
The financial statements on pages 9 to 35 were approved by the trustees, and authorised for issue on 5 April 2022 and signed on their behalf by:
......................................... E G Hawkins
Trustee
The notes on pages 13 to 35 form an integral part of these financial statements. Page 12
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
1 Charity status
The charity is limited by guarantee, incorporated in England and Wales, and consequently does not have share capital. Each of the trustees is liable to contribute an amount not exceeding £1 towards the assets of the charity in the event of liquidation.
The address of its registered office is: Westpoint Clyst St Mary Exeter Devon EX5 1DJ
These financial statements were authorised for issue by the trustees on 5 April 2022.
2 Accounting policies
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)) (issued in October 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Basis of preparation
South Devon Herd Book Society meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.
Going concern
The trustees consider that there are no material uncertainties about the charity's ability to continue as a going concern nor any significant areas of uncertainty that affect the carrying value of assets held by the charity.
Income and endowments
All income is recognised once the charity has entitlement to the income, it is probable that the income will be received and the amount of the income receivable can be measured reliably.
Donations and legacies
Donations are recognised when the charity has been notified in writing of both the amount and settlement date. In the event that a donation is subject to conditions that require a level of performance by the charity before the charity is entitled to the funds, the income is deferred and not recognised until either those conditions are fully met, or the fulfilment of those conditions is wholly within the control of the charity and it is probable that these conditions will be fulfilled in the reporting period.
Page 13
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Deferred income
Deferred income represents amounts received for future periods and is released to incoming resources in the period for which, it has been received. Such income is only deferred when:
- The donor specifies that the grant or donation must only be used in future accounting periods; or - The donor has imposed conditions which must be met before the charity has unconditional entitlement.
Donated services and facilities
Where services or facilities are provided to the Charity as a donation that would normally be purchased from our suppliers, this benefit is included in the financial statements at its fair value unless its fair value cannot be reliably measured, then at the cost to the donor or the resale value of goods that are to be sold.
Investment income
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.Dividends are recognised once the dividend has been declared and notification has been received of the dividend due.
Expenditure
All expenditure is recognised once there is a legal or constructive obligation to that expenditure, it is probable settlement is required and the amount can be measured reliably. All costs are allocated to the applicable expenditure heading that aggregate similar costs to that category. Where costs cannot be directly attributed to particular headings they have been allocated on a basis consistent with the use of resources, with central staff costs allocated on the basis of time spent, and depreciation charges allocated on the portion of the asset’s use. Other support costs are allocated based on the spread of staff costs.
Raising funds
These are costs incurred in attracting voluntary income, the management of investments and those incurred in trading activities that raise funds.
Charitable activities
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Support costs
Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources, for example, allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage.
Governance costs
These include the costs attributable to the charity’s compliance with constitutional and statutory requirements, including audit, strategic management and trustees’s meetings and reimbursed expenses.
Page 14
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Taxation
The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the charity is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.
Tangible fixed assets
Individual fixed assets costing £100.00 or more (other than trophies) are initially recorded at cost. Trophies are recorded as a donation at valuation and are capitalised in the year of donation.
Depreciation and amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:
| Asset class | Depreciation method and rate |
|---|---|
| Show equipment and trophies | 10% reducing balance |
| Office equipment | 20% reducing balance |
| Computer equipment | 20% reducing balance |
Fixed asset investments
Fixed asset investments, other than programme related investments, are included at market value at the balance sheet date. Realised gains and losses on investments are calculated as the difference between sales proceeds and their market value at the start of the year, or their subsequent cost, and are charged or credited to the Statement of Financial Activities in the period of disposal.
Unrealised gains and losses represent the movement in market values during the year and are credited or charged to the Statement of Financial Activities based on the market value at the year end.
Stock
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell, after due regard for obsolete and slow moving stocks. Cost is determined using the first-in, first-out (FIFO) method.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the charity will not be able to collect all amounts due according to the original terms of the receivables.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Page 15
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the charity does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Statement of Financial Activities over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the charity has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Foreign exchange
Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are reported at the rates of exchange prevailing at that date.
The results of overseas operations are translated at the average rates of exchange during the period and their balance sheets at the rates ruling at the balance sheet date. Exchange differences arising on translation of the opening net assets and results of overseas operations are reported in other comprehensive income and accumulated in equity (attributed to non-controlling interests as appropriate).
Other exchange differences are recognised in the Statement of Financial Activities in the period in which they arise except for:
1) exchange differences on transactions entered into to hedge certain foreign currency risks (see above);
2) exchange differences arising on gains or losses on non-monetary items which are recognised in other comprehensive income; and
3) in the case of the consolidated financial statements, exchange differences on monetary items receivable from or payable to a foreign operation for which settlement is neither planned nor likely to occur (therefore forming part of the net investment in the foreign operation), which are recognised in other comprehensive income and reported under equity.
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees discretion in furtherance of the objectives of the charity.
Designated funds are unrestricted funds set aside for specific purposes at the discretion of the trustees.
Page 16
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Pensions and other post retirement obligations
The charity operates a defined contribution pension scheme which is a pension plan under which fixed contributions are paid into a pension fund and the charity has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised in the Statement of Financial Activities when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Financial instruments
Classification
Financial assets and financial liabilities are recognised when the charity becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the charity after deducting all of its liabilities.
Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Financial assets and liabilities are only offset in the statement of financial position when, and only when there exists a legally enforceable right to set off the recognised amounts and the charity intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the charity transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the charity, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.
Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.
Page 17
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Debt instruments
Debt instruments which meet the following conditions are subsequently measured at amortised cost using the effective interest method:
(a) The contractual return to the holder is (i) a fixed amount; (ii) a positive fixed rate or a positive variable rate; or (iii) a combination of a positive or a negative fixed rate and a positive variable rate.
(b) The contract may provide for repayments of the principal or the return to the holder (but not both) to be linked to a single relevant observable index of general price inflation of the currency in which the debt instrument is denominated, provided such links are not leveraged.
(c) The contract may provide for a determinable variation of the return to the holder during the life of the instrument, provided that (i) the new rate satisfies condition (a) and the variation is not contingent on future events other than (1) a change of a contractual variable rate; (2) to protect the holder against credit deterioration of the issuer; (3) changes in levies applied by a central bank or arising from changes in relevant taxation or law; or (ii) the new rate is a market rate of interest and satisfies condition (a).
(d) There is no contractual provision that could, by its terms, result in the holder losing the principal amount or any interest attributable to the current period or prior periods.
(e) Contractual provisions that permit the issuer to prepay a debt instrument or permit the holder to put it back to the issuer before maturity are not contingent on future events, other than to protect the holder against the credit deterioration of the issuer or a change in control of the issuer, or to protect the holder or issuer against changes in levies applied by a central bank or arising from changes in relevant taxation or law.
(f) Contractual provisions may permit the extension of the term of the debt instrument, provided that the return to the holder and any other contractual provisions applicable during the extended term satisfy the conditions of paragraphs (a) to (c).
Debt instruments that are classified as payable or receivable within one year on initial recognition and which meet the above conditions are measured at the undiscounted amount of the cash or other consideration expected to be paid or received, net of impairment.
With the exception of some hedging instruments, other debt instruments not meeting these conditions are measured at fair value through profit or loss.
Commitments to make and receive loans which meet the conditions mentioned above are measured at cost (which may be nil) less impairment.
Investments
Investments in non-convertible preference shares and non-puttable ordinary or preference shares (where shares are publicly traded or their fair value is reliably measurable) are measured at fair value through profit or loss. Where fair value cannot be measured reliably, investments are measured at cost less impairment.
Investments in subsidiaries and associates are measured at cost less impairment. For investments in subsidiaries acquired for consideration including the issue of shares qualifying for merger relief, cost is measured by reference to the nominal value of the shares issued plus fair value of other consideration. Any premium is ignored.
Page 18
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Derivative financial instruments
The charity uses derivative financial instruments to reduce exposure to foreign exchange risk and interest rate movements. The charity does not hold or issue derivative financial instruments for speculative purposes.
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to their fair value at each reporting date. The resulting gain or loss is recognised in statement of financial activities immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in statement of financial activities depends on the nature of the hedge relationship.
Fair value measurement
The best evidence of fair value is a quoted price for an identical asset in an active market. When quoted prices are unavailable, the price of a recent transaction for an identical asset provides evidence of fair value as long as there has not been a significant change in economic circumstances or a significant lapse of time since the transaction took place. If the market is not active and recent transactions of an identical asset on their own are not a good estimate of fair value, the fair value is estimated by using a valuation technique.
3 Income from donations and legacies
| Donations and legacies; Donations from individuals Regular giving and capital donations Total for 2021 Total for 2020 |
Unrestricted funds General £ 918 32,155 33,073 33,679 |
Total funds £ 918 32,155 |
|---|---|---|
| 33,073 | ||
| 33,679 |
- 4 Income from charitable activities
| Members' services Breed development Total for 2021 Total for 2020 |
Unrestricted funds General £ 135,740 4,933 140,673 145,336 |
Total funds £ 135,740 4,933 |
|---|---|---|
| 140,673 | ||
| 145,336 |
Page 19
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
5 Income from other trading activities
| Trading income; Sales of goods and services Other trading income Lotteries and competitions income Total for 2021 Total for 2020 |
Unrestricted funds Designated £ General £ - 1,074 - 10,993 975 975 975 13,042 968 11,571 |
Total funds £ 1,074 10,993 1,950 |
|---|---|---|
| 14,017 | ||
| 12,539 |
6 Investment income
| Income from dividends; Dividends receivable from other listed investments Interest receivable and similar income; Interest receivable on bank deposits Interest receivable on other loans Total for 2021 Total for 2020 |
Unrestricted funds General £ 10,970 29 250 11,249 11,667 |
Total funds £ 10,970 29 250 |
|---|---|---|
| 11,249 | ||
| 11,667 |
7 Expenditure on raising funds
a) Costs of generating donations and legacies
| Note Allocated support costs 9 Total for 2021 Total for 2020 |
Unrestricted funds General £ 356 356 387 |
Total funds £ 356 |
|---|---|---|
| 356 | ||
| 387 |
Page 20
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
b) Costs of trading activities
| Note Costs of goods sold Lotteries and competitions Allocated support costs 9 Total for 2021 Total for 2020 |
Unrestricted funds General £ 719 1,123 681 2,523 2,535 |
Total funds £ 719 1,123 681 |
|---|---|---|
| 2,523 | ||
| 2,535 |
c) Investment management costs
| Note Other investment management costs; Amounts payable to investment managers Total for 2021 Total for 2020 |
Unrestricted funds General £ 4,133 4,133 3,473 |
Total funds £ 4,133 |
|---|---|---|
| 4,133 | ||
| 3,473 | ||
| Total costs £ |
8 Expenditure on charitable activities
| Note Members' services Breed development Breed promotion Staff costs Allocated support costs 9 Governance costs 9 Total for 2021 Total for 2020 |
Unrestricted funds General £ 46,410 12,782 12,295 88,540 33,019 11,596 204,642 197,536 |
Total funds £ 46,410 12,782 12,295 88,540 33,019 11,596 |
|---|---|---|
| 204,642 | ||
| 197,536 |
Page 21
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
| Members' services Breed development Breed promotion Total for 2021 Total for 2020 |
Activity undertaken directly £ 46,410 12,782 12,295 71,487 62,122 |
Activity support costs £ 94,827 11,385 15,346 121,558 123,036 |
Total expenditure £ 141,237 24,167 27,641 |
|---|---|---|---|
| 193,045 | |||
| 185,158 |
In addition to the expenditure analysed above, there are also governance costs of £11,597 (2020 - £12,378) which relate directly to charitable activities. See note 9 for further details.
9 Analysis of governance and support costs
Charitable activities expenditure
| Basis of allocation Herd Book production Breed research Promotion and publicity Sponsorship Travelling Breedplan costs Shows, sales and competitions Semen storage and distribution DNA test costs Journal production Total for 2021 Total for 2020 |
Unrestricted funds General £ 742 778 5,537 50 3,753 23,676 6,095 5,063 15,883 9,910 71,487 62,122 |
Total funds £ 742 778 5,537 50 3,753 23,676 6,095 5,063 15,883 9,910 |
|---|---|---|
| 71,487 | ||
| 62,122 |
Page 22
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Support costs allocated to raising funds
| Basis of allocation Costs of generating donations and legacies A Costs of trading activities A Basis of allocation Information technology £ Costs of generating donations and legacies A 16 Costs of trading activities A 32 48 |
Staff costs £ 978 1,461 2,439 Staff costs £ 988 1,479 2,467 |
Administration costs £ 222 444 666 Administration costs £ 226 423 649 |
Premises costs including depreciation £ 134 238 372 Premises costs including depreciation £ 145 252 397 |
Total 2021 £ 1,334 2,143 |
|---|---|---|---|---|
| 3,477 | ||||
| Total 2020 £ 1,375 2,186 |
||||
| 3,561 |
Page 23
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Support costs allocated to charitable activities
| Basis of allocation Members' services A Breed development A Breed promotion A Governance A Basis of allocation Members' services A Breed development A Breed promotion A Governance A |
Information technology £ 855 76 855 57 1,843 Information technology £ 729 64 709 48 1,550 |
Staff costs £ 65,868 9,856 12,816 - 88,540 Staff costs £ 66,575 9,899 12,869 - 89,343 |
Administration costs £ 17,504 956 1,057 994 20,511 Administration costs £ 17,888 954 1,096 830 20,768 |
Premises costs including depreciation £ 10,601 496 620 372 12,089 Premises costs including depreciation £ 11,066 527 660 396 12,649 |
Total 2021 £ 94,828 11,384 15,348 1,423 |
|---|---|---|---|---|---|
| 122,983 | |||||
| Total 2020 £ 96,258 11,444 15,334 1,274 |
|||||
| 124,310 |
Basis of allocation
Reference Method of allocation A The amounts allocated to each activity are determined by the demand each activity has for each support resource.
Page 24
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Governance costs
| Staff costs Wages and salaries Social security costs Pension costs Other staff costs Independent examiner fees Examination of the financial statements Legal fees Other governance costs Allocated support costs Total for 2021 Total for 2020 10 Net incoming/outgoing resources Net outgoing resources for the year include: Other non-audit services Depreciation of fixed assets |
Unrestricted funds General £ 6,347 371 157 22 1,850 35 1,391 1,423 11,596 12,378 2021 £ 1,850 1,053 |
Total funds £ 6,347 371 157 22 1,850 35 1,391 1,423 |
|---|---|---|
| 11,596 | ||
| 12,378 | ||
| 2020 £ 2,700 1,259 |
11 Trustees remuneration and expenses
No trustees, nor any persons connected with them, have received any remuneration from the charity during the year.
No trustees have received any reimbursed expenses or any other benefits from the charity during the year.
12 Staff costs
The aggregate payroll costs were as follows:
| Staff costs during the year were: Wages and salaries Social security costs Pension costs Other staff costs |
2021 £ 90,221 4,836 2,100 722 97,879 |
2020 £ 90,878 5,017 2,167 677 |
|---|---|---|
| 98,739 |
Page 25
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
The monthly average number of persons (including senior management / leadership team) employed by the charity during the year expressed as full time equivalents was as follows:
| 2021 | 2020 | |||
|---|---|---|---|---|
| No | No | |||
| Charitable activities | 3 | 3 |
3 (2020 - 3) of the above employees participated in the Defined Contribution Pension Schemes. Contributions to the employee pension schemes for the year totalled £2,100 (2020 - £2,167).
No employee received emoluments of more than £60,000 during the year.
13 Independent examiner's remuneration
| 13 Independent examiner's remuneration | ||
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Examination of the financial statements | 1,850 | 2,700 |
Page 26
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
14 Taxation
The charity is a registered charity and is therefore exempt from taxation.
15 Tangible fixed assets
| Cost At 1 January 2021 At 31 December 2021 Depreciation At 1 January 2021 Charge for the year At 31 December 2021 Net book value At 31 December 2021 At 31 December 2020 16 Fixed asset investments Other investments |
Furniture and equipment £ 13,909 13,909 13,755 31 13,786 123 154 |
Computer equipment £ 22,177 22,177 19,059 624 19,683 2,494 3,118 |
Trophies and show equipment £ 33,208 33,208 4,233 398 4,631 28,577 28,975 2021 £ 544,731 |
Total £ 69,294 69,294 37,047 1,053 38,100 31,194 32,247 2020 £ 479,381 |
|---|---|---|---|---|
Page 27
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
Other investments
| Cost or Valuation At 1 January 2021 Revaluation Additions Disposals At 31 December 2021 Net book value At 31 December 2021 At 31 December 2020 |
Listed investments £ 465,753 57,792 88,480 (102,737) 509,288 509,288 465,753 |
Unlisted investments £ 13,628 - 126,078 (104,263) 35,443 35,443 13,628 |
Total £ 479,381 57,792 214,558 (207,000) 544,731 544,731 479,381 |
|---|---|---|---|
The market value of the listed investments at 31 December 2021 was £209,288 (2020 - £46,753).
17 Stock
| Stocks 18 Debtors Trade debtors Prepayments Other debtors |
2021 £ 2,293 2021 £ 40,461 4,115 3,367 47,943 |
2020 £ 3,094 |
|---|---|---|
| 2020 £ 42,562 4,429 6,031 |
||
| 53,022 |
Debtors includes £2,997 (2020: £2,997) receivable after more than one year.
| Other debtors | 2021 £ 2,997 |
2020 £ 2,997 |
|---|---|---|
Page 28
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
19 Cash and cash equivalents
| Cash on hand Cash at bank 20 Creditors: amounts falling due within one year Trade creditors Other taxation and social security Other creditors Accruals Deferred income Deferred income at 1 January 2021 Resources deferred in the period Amounts released from previous periods Deferred income at year end |
2021 £ 518 63,695 64,213 2021 £ 26,766 6,603 6,238 3,763 3,260 46,630 2021 £ 3,570 - (310) 3,260 |
2020 £ 503 64,851 |
|---|---|---|
| 65,354 | ||
| 2020 £ 23,673 8,030 5,365 3,571 3,570 |
||
| 44,209 | ||
| 2020 £ 1,780 2,100 (310) |
||
| 3,570 |
Deferred income includes:
Life membership subscriptions released over 10 years with a total unexpired value of £1,160; and £2,100 received during the year ended 31st December 2020 as sponsorship for that National Show, which has been postponed until 2022. It has been agreed with the sponsors to hold this money until next year.
Page 29
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
21 Obligations under leases and hire purchase contracts
Operating lease commitments
Total future minimum lease payments under non-cancellable operating leases are as follows:
| Operating lease commitments Total future minimum lease payments under non-cancellable operating leases are as follows: |
|
|---|---|
| Land and buildings Within one year Between one and five years Other Within one year Between one and five years |
2021 £ 10,600 10,600 |
| 21,200 | |
| 21,860 119,630 |
|
| 141,490 |
22 Pension and other schemes Defined contribution pension scheme
The charity operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the charity to the scheme and amounted to £2,100 (2020 - £2,167).
Page 30
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
23 Reserves
| At 1 January 2021 Transfer of surplus funds Unrealised gain on investments At 31 December 2021 At 1 January 2020 Transfer of surplus funds Unrealised gain on investments At 31 December 2020 |
Unrestricted revaluation reserve £ 96,399 (30,542) 69,939 135,796 Unrestricted revaluation reserve £ 122,128 (30,684) 4,955 96,399 |
Total £ 96,399 (30,542) 69,939 |
|---|---|---|
| 135,796 | ||
| Total £ 122,128 (30,684) 4,955 |
||
| 96,399 |
24 Contingent liabilities
Registration fees paid will be credited upon application by the breeder who paid the registration fee where registered animals have been slaughtered before they are 30 months old. All applications must be made within 4 months of the animal's slaughter. The Society estimates the contingent liability arising to be in the region of £10,000 per year.
25 Funds
| Unrestricted funds General Unrestricted funds Designated National show Genomic predictor Total funds |
Balance at 1 January 2021 £ 524,717 10,952 53,220 64,172 588,889 |
Incoming resources £ 198,037 975 - 975 199,012 |
Resources expended £ (214,096) - - - (214,096) |
Other recognised gains/(losses) £ 69,939 - - - 69,939 |
Balance at 31 December 2021 £ 578,597 11,927 53,220 |
|---|---|---|---|---|---|
| 65,147 | |||||
| 643,744 |
Page 31
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
| Balance at | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Other | 31 | ||||||
| January | Incoming | Resources | recognised | December | ||||
| 2020 | resources | expended | gains/(losses) | 2020 | ||||
| £ | £ | £ | £ | £ | ||||
| Unrestricted funds | ||||||||
| General | ||||||||
| Unrestricted funds | 523,907 | 202,253 | (206,398) | 4,955 | 524,717 | |||
| Designated | ||||||||
| National show | 9,984 | 968 | - | - | 10,952 | |||
| Genomic predictor | 53,220 | - | - | - | 53,220 | |||
| 63,204 | 968 | - | - | 64,172 | ||||
| Total funds | 587,111 | 203,221 | (206,398) | 4,955 | 588,889 | |||
| The specific purposes for which the funds are to be applied are | as follows: | |||||||
| Designated Funds | ||||||||
| National Show | ||||||||
| Allocation of half the proceeds | from the Auction | of Promises | (£2,000) together with | the Club fund net income | ||||
| towards the costs of the 2021 National Show. | ||||||||
| DNA Research | ||||||||
| Council agreed in September 2014 to set aside up to £60,000 | from the Society’s reserves | towards this project | ||||||
| and the costs have amounted to | £900 to date. | |||||||
| 26 Analysis of net assets between funds | ||||||||
| Total funds at | ||||||||
| Unrestricted | funds | 31 December | ||||||
| General | Designated | 2021 | ||||||
| £ | £ | £ | ||||||
| Tangible fixed assets | 31,194 | - | 31,194 | |||||
| Fixed asset investments | 544,731 | - | 544,731 | |||||
| Current assets | 49,302 | 65,147 | 114,449 | |||||
| Current liabilities | (46,630) | - | (46,630) | |||||
| Total net assets | 578,597 | 65,147 | 643,744 |
Page 32
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
| Tangible fixed assets Fixed asset investments Current assets Current liabilities Total net assets |
Unrestricted funds General £ Designated £ 32,247 - 479,381 - 57,298 64,172 (44,209) - 524,717 64,172 |
Total funds at 31 December 2020 £ 32,247 479,381 121,470 (44,209) |
|---|---|---|
| 588,889 |
27 Related party transactions
During the year the charity made the following related party transactions:
H M Ashcroft
(Trustee from 30 March 2021)
Purchases from the Society at arms-length value £3,551. At the balance sheet date the amount due from H M Ashcroft was £2,889 (2020 - £Nil).
A H Bartley
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £382.80. At the balance sheet date the amount due from A H Bartley was £42 (2020 - £130).
T J Bastard
(Trustee)
Purchases from the Society at arms-length value £600. At the balance sheet date the amount due to/from T J Bastard was £Nil (2020 - £Nil).
S A Brooks
(Trustee)
Purchases from the Society at arms-length value £271. At the balance sheet date the amount due from S A Brooks was £57 (2020 - £Nil).
E J Bunkum
(Trustee)
Purchases from the Society at arms-length value £958. At the balance sheet date the amount due from E J Bunkum was £52 (2020 - £36 due to).
J Fentem
(Trustee from 30 March 2021)
Purchases from the Society at arms-length value £2,481. At the balance sheet date the amount due to J Fentem was £95 (2020 - £Nil).
R A Ford
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £36. At the balance sheet date the amount due from R A Ford was £378 (2020 - £130).
C O F Grisedale
(Trustee from 30 March 2021)
Purchases from the Society at arms-length value £1,656. At the balance sheet date the amount due to/from C O F Grisedale was £Nil (2020 - £Nil).
Page 33
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
R E Hadley
(Trustee)
Purchases from the Society at arms-length value £367. At the balance sheet date the amount due to/from R E Hadley was £Nil (2020 - £Nil).
R V Hartshorn
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £117. At the balance sheet date the amount due from R V Hartshorn was £130 (2020 - £Nil).
E G Hawkins
(Trustee)
Purchases from the Society at arms-length value £916. At the balance sheet date the amount due from E G Hawkins was £131 (2020 - £Nil).
G T L Hocking
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £72. At the balance sheet date the amount due to G T L Hocking was £216 (2020 - £72 due from).
D L Irving
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £192. At the balance sheet date the amount due from D L Irving was £163 (2020 - £Nil).
D P Nixey
(Trustee) Purchases from the Society at arms-length value £324. At the balance sheet date the amount due to/from D P Nixey was £Nil (2020 - £Nil).
A L Pascoe
(Trustee)
Purchases from the Society at arms-length value £418. At the balance sheet date the amount due to/from A L Pascoe was £Nil (2020 - £Nil).
O W T Rounsevell
(Trustee to 30 March 2021)
Purchases from the Society at arms-length value £72. At the balance sheet date the amount due to/from O W T Rounsevell was £Nil (2020 - £Nil).
P S Rowe
(Trustee)
Purchases from the Society at arms-length value £3,708. At the balance sheet date the amount due from P S Rowe was £1,999 (2020 - £550).
J W Shinner
(Trustee)
Purchases from the Society at arms-length value £1,406. At the balance sheet date the amount due from J W Shinner was £358 (2020 - £70).
A T Threlkeld
(Trustee)
Purchases from the Society at arms-length value £622. At the balance sheet date the amount due from A T Threlkeld was £309 (2020 - £Nil).
J W J Virgin
(Trustee)
Purchases from the Society at arms-length value £981. At the balance sheet date the amount due to/from from J W J Virgin was £Nil (2020 - £338).
Page 34
South Devon Herd Book Society
Notes to the Financial Statements for the Year Ended 31 December 2021
J M White
(Trustee)
Purchases from the Society at arms-length value £3,123. At the balance sheet date the amount due from J M White was £2,889 (2020 - £Nil).
Page 35