OpenCharities

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

2022-12-31-accounts

Page
Trustees'
report
1-2
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 6-13

Unrestricted Unresbtcted
funds funds
2022 2021
l~f Notes 8 8
Donations
and legacies
3 487,725 63,920
Other trading
activities
4 12
Investments 5 21,958 19,706
Total income 509,683 83,638
~Ex
ttdttttzg on
Charitable
activities
6 37,715 104,362
Net gains/(losses) on investments 11 (81,460) 57,954
Net movement
in
funds 390,508 37,230
Fund balances at 1 January 2022 1,085,643 1,048,413
Fund balances at 31 December 2022 1,476,151 1,085,643

Notes 2022
6
f 2021
f
Fixed assets
Tangible assets 13 232,500 232,500
Investments 14 669,551 751,011
902,051 983,511
Current assets
Debtors 16 424,154 214
Cash at bank and in hand 150,678 102,608
574,832 102,822
Creditors: amounts falling due within
one year 17 P32) (690)
Net current assets 574,100 102,132
Total assets less current liabilities 1,476,151 1,085,643
Income funds
Unrestricted funds 1,476,151 1,085,643
1,476,151 1,085,643

Unrestricted Unrestricted
funds funds
2022 2021
Donations and giRs 4,234 1,920
Legacies receivable 483,491 62,000
487,725 63,920
Other trading activities
Total Unrestricted
funds
2022 2021
5 6
Fundraising events 12
Unrestricted Unrestricted
funds funds
2022 2021
8 6
Income from SlJames Place investments 19,115 16,724
Income from COIF Fixed Interest Fund and Income Shares 2,843 2,982
21,958 19,706

Care ofCats Ca re ofCats
2022 2021
8 6
Staff costs 7,332 6,700
Direct cost - food 3,273 3,273
Direct cost - vetinary 1,714 3,954
Direct cost - shelter provision 1,293 1,146
Direct cost - cat care 1,905 2,065
Rates 3,468 3,125
Light, heat and power
Insurance
709
314
454
541
General maintenance 4,152 4,731
Telephone
Sundry expenses
Donations
273
550
12,000
292
135
77,256
36,983 103,672
Share ofgovernance costs (see note 8) 732 690
37,715 104,362

Support Governance 2622 2021
costs costs
6 6
Accountancy 732 732 690
732 732 690
Analysed
Charitable
between
activities
732 732 690

The average monthly
number ofemployees
during
th
e year was:
2022 2021
Number Number
Employment costs 2022 2021
8
Wages and salaries 7,332 6,700

Net gainsl( tossesj
on investments
Unrestricted Unrestricted
funds funds
2022 2021
8 8
Revaluation ofinvestments (81,460) 57,954

Tangible fixed assets
Freehold
land
Fixtures and Total
and buildings fittings
K 8
Cost
At 1 January 2022 232,500 5,189 237,689
At 31 December 2022 232,500 5,189 237,689
Depreciation
and impairment
At 1 January 2022 5,189 5,189
At 31 December 2022 5,189 5,189
Carrying
amount
At 31 December 2022 232,500 232,500
At 31 December 2021 232,500 232,500

14 Fixed asset investme nts
Unlisted
investments
2
Cost orvaluation
At 1 January 2022 751,011
Valuation
changes
(81,460)
At 31 December 2022 669,551
Carrying
amount
At 31 December 2022 669,551
At 31 December 2021 751,011
2022 2021
6 6
Investments
at fair value comprise:
StJames Place Unit Trust 574,860 (643,626)
COIF Income Shares 74,408 (84,199)
COIF Fixed Interest Units 20,283 23,186
669,551 751,011
15 Financial
instruments
2022 2021
6 6
Carrying
amount of
Instruments
measured
financial assets
at fair value through
profit or loss 669,551 751,011
16 Debtors
Amounts
falling due
within one year: 2022f 2021
6
Prepayments
and accrued income
424,154 214
17 Creditors: amounts falling due within one year
2022 2021
5
Accruals and deferred income 732 690