OpenCharities

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

2020-12-31-accounts

Unrestricted Restricted Total Total
Notes Funds Funds 2020 2019
E E E E
INCOMING
RESOURCES
Donations
S.Legacies
3a 172,307 172,307 48,330
Investment
Income
3b 3,096 3,096 633
Other Income 3c 3,133 3,133
TOTAL INCOMING
RESOURCES
178 536 178 536 48 964
PAYMENTS
Costs of Charitable
Activities
4a 38,012 38,012 54,910
Costs of Generating
Funds
4b 6,207 6,207
RESOURCES EXPENDED 44218 44218 54 910
NET INCOMING/(OUTGOING) RESOURCES 134,318 134,318 (5,946)
TRANSFERS BETWEEN FUNDS
OTHER RECOGNISED GAINS/(LOSSES)
Net (losses)/gains
on investment
assets 25,226 25,226 9,534
NET MOVEMENT IN FUNDS 159544 159544 3 588
RECONCILIATION
OF FUNDS:
Balances Brought
Forward
513,729 513,729 510,142
BALANCES CARRIED FORWARD 673273 673273 513 729

Unrestricted Restricted Total Total
Fund Fund 31-Dec-20 31-Dec-19
Assets Notes
Tangible Assets 2
Investment
Assets
6 275 226 275,226 63045
Current Assets 275 226 275 226 63,045
l3ebtors 5.Prepayments
Cash at hank and
in hand
3,060
397,587
3,060
397,587
453,852
Total Current Assets 400647 400647 453852
Creditors:
amounts
falling due
within one year
2,600 2,600 3,168
NET CURRENT ASSETS 398&047 398,047 450,684
TOTAL ASSETS less current liabilities 673,273 673p273 513r729
Creditors: amounts
falling due
in more 10
than one year
NET ASSETS 673,273 673,273 513,729
FUNDS OF THE CHARITY
General Funds
Restricted funds
673,273 673,273 513r729
TOTAL FUNDS 673273 673273 513729

Motor Vehicles Computer Plant 5.
Equipment Equipment 2020
Cost
At 1 January 2020 18,624 5,774 17,070 41,468
Additions
At 31 December 2020 18,624 5,774 17,070 41,468
Accumulated
Depreciation
At 1 January 2020 18,624 5,774 17,070 41,468
Charge for the Year
At 31 December 2020 18,624 5,774 17,070 41,468
Net Book Value
At 31 December 2020
At 1 January 2020

3.IN C0MIN G RESOURCES 3.IN C0MIN G RESOURCES
Incoming
resources from generated
funds
Unrestricted Restricted Total Total
Note Funds Funds 2020 2019
E E E
a) Voluntary Income
Donations
and
legacies 172,307 172307 47 402
Membership
subscriptions
678
Animal
adoption,
rehome and release
251
172,307 172,307 48,330
b) Investment Income
Investment
income and interest
3,096 3,096 633
3,096 3,096 633
c) Other Income
Other income 1,133 1,133
Disposals
Gain
on Tangible assets 2,000 2,000
3133 3133
TOTAL INCOMING
RESOURCES
178536 178536 48 964

Unrestricted Restricted Total Total
Note Funds Funds 2020 2019
E E E E
a) Charitable
Activities
Advertising
and Marketing
1,694 1,694
Bank Charges 78 78 55
Subscriptions 816 816 112
Computer
5.Software
1,800 1,800 230
Sundry
Expenses
240
Posting,
printing
and stationery,
management fee 1,072 1,072 419
Depreciation
expense
959
Telephone 1,392 1,392 1,310
Travel 690 690 1,344
Repairs and Renewals 1,521
Motor Expenses 825 825 1,894
General expenses 267 267 2,155
Insurance 2,344 2,344 2,192
Premises
Expenses
1,465 1,465 2,228
Direct costs:-
Veterinary
Charges
17,101 17,101 32,001
Vets' fees 263 263
Pet food and kennels 1,492 1,492 4,198
Direct costs Advertising and Marketing 490 490 3,392
Direct Costs Sundry Expenses 767 767
Foster
Home Supplies
2,608 2,608
Governance costs:-
Independent
Examiner
Fee 150 150 660
Legal 5. Professional
fees
2,700 2,700
38012 38012 54910
b) Cost of Generating Funds
Realised
loss on Investments
6,207 6,207
6207 6207
TOTAL RESOURCES EXPENDED 44218 44 218 54910

Unrestricted Restricted Total Total
Funds Funds 31-Dec-20 31-Dec-19
E E E
Market value as at 01-jan-20 63,045 63,045 53,511
Additions 193,162 193,162
Income Received
Disposals
Gain / (Loss)
(6,207) (6,207)
Realised Investment Gains/(Losses)
Profit/(loss) on revaluation of remaining investments 25,226 25,226 9,534
Market value as at 31-Dec-20 275 226 275 226 63045
Investment at market value comprised:
Fixed interest securities
Investment and unit trusts 275,226 275,226 63,045
275 226 275 226 63045

Unrestricted Restricted Total Total
Funds Funds 31-Dec-20 31-Dec-19
E E E
CAF Cash Account 78,057 78,057 25,029
CAF Gold Account 154,358 154,358 428,823
Charity
Bank
Account 80,172 80,172
Co-operative Community Directplus 85,000 85,000
397,587 397,587 453,852
CAF Cash
00015371
Bank statement balance as at 31/12/20 84,255.52
Less uncleared Cheques
Less 2018 uncleared cheques - Sidcup Vets 6 198.66
Cash book balance as at 31/12/20 78,056.86
8.DEBTORS
Unrestricted Restricted Total Total
Funds Funds 31-Dec-20 31-Dec-19
Invesco 3,060 3,060
3,060 3,060

9.CREDITO RS AND AC CRUALS AMOUNTS FALLING DUE WITHIN
ONE
FALLING DUE WITHIN
ONE
YEAR
Unrestricted Restricted Total Total
Funds Funds 31-Dec-20 31-Dec-19
6 6 E E
Sundry Creditors 1,790 1,790 2,508
Independent Examiner's Fee 810 810 660
2 600 2600 3 168