| Page | ||
|---|---|---|
| Report ofthe Trustees | 1to 6 | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | ||
| Notes to the Financial Statements | 10to 16 |
| The executive co | mmittee are pleased to report the following a |
chievements in the ye |
ar: |
|---|---|---|---|
| 2021 | 2020 | ||
| Dogs | |||
| Dogs in care at start ofyear | 6 | 9 | |
| Taken in | 76 | 60 | |
| Homed | 73 | 63 | |
| Neutered | 22 | 15 | |
| Died | 0 | 0 | |
| Put to sleep | 0 | 0 | |
| Dogs in care at year end | 9 | 6 | |
| Cats | |||
| Cats in care at start ofyear | 4 | 9 | |
| Taken in | 37 | 30 | |
| Homed | 34 | 34 | |
| Neutered | 12 | 7 | |
| Died/Put to sleep |
2 | 1 | |
| Cats/ kittens in care at year end | 5 | 4 | |
| Foster homes | 5 | 5 | |
| SmnB mammals | (rabbits, guinea pigs, gerbils rats etc) | ||
| In care at start of | year | 13 | 12 |
| Taken in | 38 | 14 | |
| Born in care | 0 | 0 | |
| Homed | 27 | 10 | |
| Neutered | 8 | 4 | |
| Died | 1 | 0 | |
| Put to sleep | 5 | 1 | |
| In care at year end | 18 | 13 | |
| Foster homes | 6 | 7 |
| 31.1221 | 31.12.20 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds | ||||
| funds | funds | ||||||
| 8 | 8 | ||||||
| Notes | |||||||
| INCOME AND ENDOWMENTS FROM | |||||||
| Donations and legacies |
69,823 | 69,823 | 57,272 | ||||
| Grants | 11,771 | 11,771 | 10,000 | ||||
| Other trading activities | 34,703 | 34,703 | 23,612 | ||||
| Investment income |
5 | 5 | 17 | ||||
| Total | 116@02 | 116/02 | 90,901 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 13,679 | 13,679 | 13,913 | ||||
| Charitable activities |
|||||||
| Animal welfare | 98,462 | 98,462 | 80,225 | ||||
| Total | 112141 | 112,141 | 94,138 | ||||
| NET INCOME (EXPENDITURE) | 4,161 | 4,161 | (3,237) | ||||
| Other recognised gains/(losses) |
|||||||
| Gains/(losses on revaluation |
offixed assets | ||||||
| Net movement in funds |
4,161 | 4,161 | (3,237) | ||||
| RECONCILIATION | OF | FUNDS | |||||
| Total funds brought forward | 899,767 | 899,767 | 903,004 | ||||
| TOTAL FUNDS CARRIED FORWARD | 14 | 903920 | 903,920 | 099,767 |
| 31.12.21 | 31.12.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds | ||
| funds | funds | ||||
| K | 5 | K | |||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 11 | 596~8 | 596468 | 600,799 | |
| CURRENT ASSETS | |||||
| Debtors | 12 | 6,924 | 6,924 | 3,989 | |
| Cash at bank and in hand | 305~4 | 305~ | 299,112 | ||
| 312408 | 312408 | 303,101 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | ~4740 | (4,748) | (4,133) | |
| (4,748) | (4,748) | (4,133) | |||
| NET CURRENT ASSETS | 307,560 | 307,560 | 298,968 | ||
| TOTAL ASSETSLESSCURRENT | LIABILITIES | 903tt28 | 903,928 | 899,767 | |
| NET ASSETS | 14 | ~903 20 | ~903 8 |
899,767 | |
| FUNDS | |||||
| Unrestricted funds: |
|||||
| General fund | 307,560 | 298,968 | |||
| Unrestricted capital fund |
596,368 | 600,799 | |||
| TOTAL FUNDS | 903920 | 899767 |
| Depreciation is provided at the follow |
ing annual rates in order |
|---|---|
| Freehold pmperty | -2%on cost |
| Improvements to property |
- 10%on cost |
| Fixtures and fitrings | -25%on cost |
| Motor vehicles | -25%on cost |
| Computer equipment |
-25%on cost |
| 2. | DONATIO | N | S AND LEGACIES |
||
|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | ||||
| 8 | f | ||||
| Donations and Gift Aid |
49,660 | 37,987 | |||
| Legacies | 19,550 | 16,083 | |||
| Sponsorship | 25 | ||||
| Membership | 613 | 3,177 | |||
| 69,823 | 57,272 | ||||
| 3. | OTHER TRADING ACTIVITIES | ||||
| 31.1221 | 31.12.20 | ||||
| f | |||||
| Biggleswade | shop takings | 24,759 | 19,590 | ||
| Fundraising | events | 7,870 | 1,964 | ||
| EDFenergy | re generation | 774 | 891 | ||
| Other | 1@00 | 1,167 | |||
| 34,703 | 23,612 | ||||
| 4. | INVESTMENT INCOME | ||||
| 31.1221 | 31.12.20 | ||||
| f | f | ||||
| Deposit account interest | 5 | 17 | |||
| Other interest | —Gift Aid | ||||
| 5 | 17 | ||||
| 5. | RAISING FUNDS | ||||
| Raising donations and legacies |
|||||
| 31.1221 | 31.12.20 | ||||
| f | |||||
| Support costs | |||||
| Other trading activities | |||||
| 31.1221 | 31.12.20 | ||||
| f | |||||
| Biggleswade | shop expenses | 13,388 | 13,029 | ||
| Advertising | |||||
| Fundraising | expenses | 291 | 884 | ||
| Support costs | |||||
| 13,679 | 13,913 | ||||
| Aggregate amounts |
13679 | 13913 |
| Direct | Support | |||||||
|---|---|---|---|---|---|---|---|---|
| costs | costs | Totals | ||||||
| (Note 7) | (Note 8) | |||||||
| 8 | ||||||||
| 67,993 | 30,469 | 90462 | ||||||
| 7. | DIRECT COSTS | OF | CHARITABLE ACTIVITIES | |||||
| 31.12.21 | 31.12.20 | |||||||
| Veterinary | fees | 18,569 | 9,041 | |||||
| Fostering expenses | 8,515 | 9,196 | ||||||
| Equipment | repairs | 9,706 | 4,205 | |||||
| Supportcosts | 1,001 | 3,701 | ||||||
| Highfields | running | costs | 30402 | 28,264 | ||||
| 67,993 | 54,407 | |||||||
| 8. | SUPPORT COSTS | |||||||
| Other | Governance | Totals | ||||||
| Costs | ||||||||
| 5 | ||||||||
| Animal welfare | 29,089 | 1380 | 30469 | |||||
| Support costs, included | in the above, are as follows: | |||||||
| Other | 31.12.21 | 31.12.20 | ||||||
| Animal | Total | |||||||
| welfare | Activities | |||||||
| 8 | f. | |||||||
| Depreciation | oftangible fixed assets | 29,089 | 24,438 | |||||
| Governance | costs | 31.12.21 | 31.12.20 | |||||
| Animal | Total | |||||||
| welfare | Activities | |||||||
| 5 | ||||||||
| Support costs | ||||||||
| Accountancy | and legal | fees | 1,380 | 1,380 | ||||
| 1380 | 1380 |
| Unrestricted | Restricted | |||
|---|---|---|---|---|
| funds | fund | Totals | ||
| 5 | 8 | |||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies |
57472 | 57,272 | ||
| Grants | 10,000 | 10,000 | ||
| Other trading activities | 23,612 | 23,612 | ||
| Investment income |
17 | 17 | ||
| 90,901 | 90,901 | |||
| EXPENDITURE ON | ||||
| Raising funds | 13,913 | 13,913 | ||
| Charitable activities |
||||
| Animal welfare | 80,225 | ~88 38 | ||
| Total | 94 138 | 94,138 | ||
| NET INCOME/(EXPENDITURE) | (3437) | (3037) | ||
| Transfers between funds | ||||
| Net movement offunds | (3,237) | (3,237) | ||
| RECONCILIATION | OFFUNDS | |||
| Total funds brought forward | 903,004 | 903,004 | ||
| TOTAL FUNDS CARRIED FORWARD | 899,767 | 899,767 |
| 11. TANGIBLE FIXEDASS |
ETS | |||||
|---|---|---|---|---|---|---|
| Freehold | Freehold | FgsF's | Motor | Computer | Total | |
| Property | Improvements | Vehicle | Equipment | |||
| g | g | g | g | |||
| COST OR VALUATION | ||||||
| 1 January 2021 | 625,000 | 102,303 | 35,046 | 15,700 | 1,702 | 779,751 |
| Additions | 24,374 | 284 | 24,658 | |||
| 31December 2021 | 625,000 | 126,677 | 35,330 | 15,700 | 1,702 | 804,409 |
| DEPRECIATION | ||||||
| 1 January 2021 | 76,635 | 75,608 | 25,322 | 327 | 1,060 | 178,952 |
| Charge for the year | 10,215 | 11,333 | 3,312 | 3,925 | 304 | 29,089 |
| 31December 2021 | 86,850 | 86,941 | 28,634 | 4,252 | 1,364 | 208,041 |
| NET BOOK VALUE | ||||||
| 31December 2021 | 538,150 | 39,736 | 6,696 | 11,448 | 338 | 596,368 |
| 31December 2020 | 548,365 | 26,695 | 9,724 | 15,373 | 642 | 600,799 |
| DEBTORS | ||||||||
|---|---|---|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | |||||||
| f | ||||||||
| Trade debtors | 2331 | 979 | ||||||
| Prepayments | 4,593 | 3,010 | ||||||
| 6,924 | 3,989 | |||||||
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | YEAR | |||||||
| 31.12.21 | 31.12.20 | |||||||
| 8 | f | |||||||
| Trade creditors | 3,368 | 2,753 | ||||||
| Accruals | I 33(I | 1,380 | ||||||
| 4748 | 4,133 | |||||||
| MOVEMENTS IN FUNDS | ||||||||
| Net | Transfers | |||||||
| movement | between | |||||||
| At 1.1.21 | in | funds | funds | At 31.12.21 | ||||
| Unrestricted | funds | |||||||
| General fund Unrestricted |
capital fund | 298,968 600799 |
8,592 ~4431 |
307,560 ~096 48 |
||||
| 099767 | 4161 | 903,928 | ||||||
| Net movement | in funds, included in the | above are as follows: | ||||||
| Incoming | Resources | Gains | and | Movement | ||||
| resources | expended | losses | in funds | |||||
| 8 | ||||||||
| Unrestricted | funds | |||||||
| General fund Unrestricted |
capital fund | 91,644 24,658 |
(83,052) (39089) |
8,592 ~(4 31) |
||||
| 116,302 | (112,141) | 4,161 |