| 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 |