| 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 |