Company registration number: 3437 Dublin Society For Prevention Of Cruelty To Animals (Inc.) Consolidated financial statements for the financial year ended 31st December 2016
Contents Directors and other information 1 Page Directors report 2-3 Directors responsibilities statement 4 Independent auditor's report to the members 5-6 Profit and loss account 7 Statement of income and retained earnings 8 Balance sheet 9 Statement of changes in equity 10 Statement of cash flows 11 Notes to the financial statements 12-25
Company limited by guarantee Directors and other information Directors Hazel McConnell Mairead Fleming Niall Austin (Resigned 21st November 2016) Michael O'Donovan David Freeman Sarah Cowman Mary McCoy Keith Malcolm Roger Dungan Secretary Michael O'Donovan Company number 3437 Registered office Business address Auditor Mount Venus Road Rathfarnham Dublin 16 Mount Venus Road Rathfarnham Dublin 16 Gorman Quigley Penrose Chartered Accountants & Registered Auditors 31-32 Greenmount Office Park Harolds Cross Bridge Dublin 6W Bankers Allied Irish Banks 9 Terenure Road East Rathgar Dublin 6 Bank of Ireland College Green Dublin 2 Solicitors O'Shea Barry Solicitors 4 Wellington Road Dublin 4 Page 1
Directors report The directors present their annual report and the audited financial statements of the company for the financial year ended 31st December 2016. Directors The names of the persons who at any time during the financial year were directors of the company are as follows: Hazel McConnell Michael O'Donovan Mary McCoy Keith Malcolm Mairead Fleming David Freeman Niall Austin (Resigned 21st November 2016) Roger Dungan Sarah Cowman Principal activities Dublin Society For Prevention of Cruelty to Animals (Inc.)is a registered charity established to prevent cruelty to animals. The charity provides direct care for both domestic pets and wildlife at both their animal shelter and through mobile veterinary clinics. The charity's principal sources of income derive from fundraising, donations, grants and investment income. Development and performance The group net profit for the financial year amounted to 588,469. The net profit for the financial year amounted to 538,046 in respect of the parent company. Assets and liabilities and financial position The group company net assets amounted to 4,691,258 at the balance sheet date. At the balance sheet date net assets amounted to 5,425,233 for the parent company. Principal risks and uncertainties The officers consider that the principal risks and uncertainties faced by the organisation are financial and investment risk. Financial risk has budgetary and financial reporting procedures to manage credit, liquidity and other financial risk. Investment risk is managed by holding a diversified portfolio of investments in different industries. Likely future developments Future developments plans for the charity include the continued provision of direct care for animals, advice and educational information to the public and working towards legislative change to improve protection for animals. Payments to board members In accordance with Article 32 of the society's Memorandum and Articles of Association, no salary has been paid to any member of the board, and no other payment, has been made to any other member other than as direct reimbursement of expenses incurred by them on behalf of the society. Page 2
Directors report (continued) Events after the end of the reporting period No significant events have arisen since the year end. Research and development No research and development activities took place during the year. Directors and secretary and their interests The directors and the secretary, at the financial year end, had no interests in shares in, or debentures of, the holding company or any group undertaking. Accounting records The measures taken by the directors to secure compliance with the requirements of sections 281 to 285 of the Companies Act 2014 with regard to the keeping of accounting records are the implementation of necessary policies and procedures for recording transactions, the employment of competent accounting personnel with appropriate expertise and the provision of adequate resources to the financial function. The accounting records of the company are located at Mount Venus Road, Rathfarnham, Dublin 16. Relevant audit information In the case of each of the persons who are directors at the time this report is approved in accordance with section 332 of Companies Act 2014: so far as each director is aware, there is no relevant audit information of which the company s statutory auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company s statutory auditors are aware of that information. Charitable Status Dublin Society for Prevention of Cruelty to Animals (Inc.) has been granted charitable status under section 207 and 208 of the Taxes Consolidation Act 1997. Auditors The auditors, Gorman Quigley Penrose, have indicated their willingness to continue in office in accordance with Section 383(2) of the Companies Act 2014. This report was approved by the board of directors on 22nd May 2017 and signed on behalf of the board by: Keith Malcolm Director Mairead Fleming Director Page 3
Directors responsibilities statement The directors are responsible for preparing the directors report and the financial statements in accordance with applicable Irish law and regulations. Irish company law requires the directors to prepare financial statements for each financial year. Under the law, the directors have elected to prepare the financial statements in accordance with Companies Act 2014 and FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" issued by the Financial Reporting Council, and promulgated by the Institute of Chartered Accountants in Ireland. Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the assets, liabilities and financial position of the company as at the financial year end date and of the profit or loss of the company for the financial year and otherwise comply with the Companies Act 2014. In preparing these financial statements, the directors are required to: select suitable accounting policies and then apply them consistently; make judgments and accounting estimates that are reasonable and prudent; state whether the financial statements have been prepared in accordance with applicable accounting standards, identify those standards, and note the effect and the reasons for any material departure from those standards; and prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. The directors are responsible for ensuring that the company keeps or causes to be kept adequate accounting records which correctly explain and record the transactions of the company, enable at any time the assets, liabilities, financial position and profit or loss of the company to be determined with reasonable accuracy, enable them to ensure that the financial statements and directors report comply with the Companies Act 2014 and enable the financial statements to be audited. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. Page 4
Independent auditor's report to the members of Dublin Society For Prevention Of Cruelty To Animals (Inc.) We have audited the financial statements of Dublin Society For Prevention Of Cruelty To Animals (Inc.) for the year ended 31st December 2016 which comprise the group profit and loss account, statement of income and retained earnings, balance sheet, statement of cash flows and related notes. The relevant financial reporting framework that has been applied in their preparation is the Companies Act 2014 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland issued by the Financial Reporting Council and promulgated by the Institute of Chartered Accountants in Ireland. This report is made solely to the company's members, as a body, in accordance with section 391 of the Companies Act 2014. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditors report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. Respective responsibilities of directors and auditor As explained more fully in the directors responsibilities statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view and otherwise comply with the Companies Act 2014. Our responsibility is to audit and express an opinion on the financial statements in accordance with Irish law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors. Scope of the audit of the financial statements An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of: whether the accounting policies are appropriate to the group's and parent company's circumstances and have been consistently applied and adequately disclosed; the reasonableness of significant accounting estimates made by the directors; and the overall presentation of the financial statements. In addition, we read all the financial and non-financial information in the directors report to identify material inconsistencies with the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report. Opinion on financial statements In our opinion the financial statements: give a true and fair view of the assets, liabilities and financial position of the group and parent company as at 31st December 2016 and of its profit for the year then ended; and have been properly prepared in accordance with the relevant reporting framework and, in particular the requirements of the Companies Act 2014. Matters on which we are required to report by the Companies Act 2014 We have obtained all the information and explanations which we consider necessary for the purposes of our audit. In our opinion the accounting records of the parent company were sufficient to permit the financial statements to be readily and properly audited. The financial statements are in agreement with the accounting records. In our opinion the information given in the directors report is consistent with the financial statements. Matters on which we are required to report by exception We have nothing to report in respect of our obligation under the Companies Act 2014 to report to you if, in our opinion, the disclosures of directors remuneration and transactions specified by sections 305 to 312 of the Act are not made. Page 5
Independent auditor's report to the members of Dublin Society For Prevention Of Cruelty To Animals (Inc.) (continued) David Gorman For and on behalf of Gorman Quigley Penrose Chartered Accountants and Registered Auditors 31-32 Greenmount Office Park Harolds Cross Bridge Dublin 6W 22nd May 2017 Date Page 6
Profit and loss account Note Turnover 4 3,036,293 2,874,977 Cost of sales (331,015) (378,113) Gross profit 2,705,278 2,496,864 Administrative expenses (2,535,836) (2,494,829) Other operating income 5 497,690 224,819 Operating profit 6 667,132 226,854 (Loss) / gain on financial assets at fair value through profit or loss (7,874) 39,383 Other interest receivable and similar income 8 262 638 Interest payable and similar charges 9 (71,051) (72,811) Profit on ordinary activities before taxation 588,469 194,064 Tax on profit on ordinary activities 10 - - Profit for the financial year 588,469 194,064 All the activities of the company are from continuing operations. The company has no other recognised items of income and expenses other than the results for the financial year as set out above. The notes on pages 12 to 25 form part of these financial statements. Page 7
Statement of income and retained earnings Profit for the financial year 588,469 194,064 Retained earnings at the start of the financial year (as previously reported) 3,950,678 3,850,475 Prior period adjustments (note 26) 152,111 58,250 Retained earnings at the start of the financial year (restated) 4,102,789 3,908,725 Retained earnings at the end of the financial year 4,691,258 4,102,789 Page 8
Balance sheet As at 31st December 2016 Note Fixed assets Tangible assets 11 4,299,445 4,406,052 Financial assets 12 546,090 515,065 4,845,535 4,921,117 Current assets Stocks 13 45,706 44,591 Debtors 14 126,719 158,125 Cash at bank and in hand 1,266,413 663,784 1,438,838 866,500 Creditors: amounts falling due within one year 16 (558,434) (531,776) Net current assets 880,404 334,724 Total assets less current liabilities 5,725,939 5,255,841 Creditors: amounts falling due after more than one year 17 (1,034,681) (1,153,052) Net assets 4,691,258 4,102,789 Capital and reserves Profit and loss account 22 4,691,258 4,102,789 Members funds 4,691,258 4,102,789 These financial statements were approved by the board of directors on 22nd May 2017 and signed on behalf of the board by: Keith Malcolm Mairead Fleming Director Director The notes on pages 12 to 25 form part of these financial statements. Page 9
Statement of changes in equity Revaluation reserve Profit and loss account Total At 1st January 2015 (as previously reported) 58,250 3,850,475 3,908,725 Prior period adjustments (58,250) 58,250 - At 1st January 2015 (restated) - 3,908,725 3,908,725 Profit for the financial year 194,064 194,064 Total comprehensive income for the financial year - 194,064 194,064 At 31st December 2015 (as previously reported) 97,633 3,950,678 4,048,311 Prior period adjustments (97,633) 152,111 54,478 At 31st December 2015 (restated) and 1st January 2016-4,102,789 4,102,789 Profit for the financial year 588,469 588,469 Total comprehensive income for the financial year - 588,469 588,469 At 31st December 2016-4,691,258 4,691,258 Page 10
Statement of cash flows Note Cash flows from operating activities Profit for the financial year 588,469 194,064 Adjustments for: Depreciation of tangible assets 197,065 170,211 (Gain)/loss on financial assets at fair value through profit or loss 7,874 (39,383) Other interest receivable and similar income (262) (638) Interest payable and similar charges 71,051 72,811 (Gain)/loss on disposal of tangible assets - 87 Accrued expenses/(income) 9,495 (46,199) Changes in: Stocks (1,115) 22,942 Trade and other debtors 31,406 (82,922) Trade and other creditors 16,668 (32,684) Cash generated from operations 920,651 258,289 Interest paid (71,051) (72,811) Interest received 262 638 Net cash from operating activities 849,862 186,116 Cash flows from investing activities Purchase of tangible assets (90,458) (77,446) Proceeds from sale of tangible assets - 10,000 Purchase of other investments (38,899) (44,978) Net cash used in investing activities (129,357) (112,424) Cash flows from financing activities Proceeds from borrowings (118,371) (111,250) Net cash used in financing activities (118,371) (111,250) Net increase/(decrease) in cash and cash equivalents 602,134 (37,558) Cash and cash equivalents at beginning of financial year 15 663,784 701,342 Cash and cash equivalents at end of financial year 15 1,265,918 663,784 Page 11
Notes to the financial statements 1. Statement of compliance These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 2. Accounting policies Basis of preparation The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss. The financial statements are prepared in Euro, which is the functional currency of the entity. Transition to FRS 102 The entity transitioned from previous Irish GAAP to FRS 102 as at 1st January 2015. Details of how FRS 102 has affected the reported financial position and financial performance is given in note 26. Judgements and key sources of estimation uncertainty The key area of judgement in the financial statements relates to the depreciation rate to be applied to freehold property and fixtures, fittings and equipment, the bad debt provision and the stock provision. In the opinion of the directors a useful life of 20 years is considered appropriate for freehold property and between 8 and 20 years for fixtures, fittings and equipment. The provisions for bad debts and stock were arrived at by reference to a detailed review and experience from previous periods. Turnover Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer, usually on despatch of the goods; the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of the transactions can be measured reliably. Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that expenses recognised are recoverable. Income raised from fundraising activities is recognised when the event has taken place and receipt of funds have been determined with reasonable certainty. Members subscriptions, donations and dividends received are all recognised on the date on which the money is received from the different sources or receipt of funds have been determined with reasonable certainty. Page 12
Notes to the financial statements (continued) Taxation The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference. Foreign currencies Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to profit or loss. Tangible assets Tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss. Depreciation Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows: Freehold property - 2% - 5% straight line Fittings fixtures and equipment - 12.5% straight line Immoveable fixtures - 5% staight line Motor vehicles - 20% straight line If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates. Page 13
Notes to the financial statements (continued) Financial assets Financial assets are initially recorded at cost, and subsequently stated at cost less any provision for diminution in value. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss. Impairment A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Stocks Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. Hire purchase and finance leases Assets held under finance leases are recognised in the balance sheet as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability. Government grants Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accruals model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Page 14
Notes to the financial statements (continued) Financial instruments A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised. Defined contribution plans Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises. Page 15
Notes to the financial statements (continued) 3. Limited by guarantee Dublin Society for the Prevention of Cruelty to Animals (Inc.) is limited by guarantee and does not have any share capital. Every member of the society undertakes to contribute to the assets of the society in the event of the same being wound up during the time that they are a member, or within one year afterwards, for the payment of the debts and liabilities of the society contracted before the time which they cease to be a member, and of the costs, charges and expenses of winding up of same, and for the adjustment of the rights of contributors amongst themselves, such amount as may be required. The amount required is subject to a limit of 0.64. 4. Turnover Turnover arises from: Sale of goods 799,514 403,727 Rendering of services 1,033,691 1,324,776 Royalties 114 - Dividends 22,530 25,625 Commissions - 1,182 Grants 307,259 329,947 Fundraising 132,096 109,590 Donations & members subscriptions 741,089 680,130 3,036,293 2,874,977 The whole of the turnover is attributable to the principal activity of the company wholly undertaken in Ireland. 5. Other operating income Bequests 497,690 224,819 6. Operating profit Operating profit is stated after charging/(crediting): Depreciation of tangible assets 197,065 170,211 (Gain)/loss on disposal of tangible assets - 87 Cost of stocks recognised as an expense 331,015 378,113 Foreign exchange differences 1,593 (15,121) Fees payable for the audit of the financial statements 11,535 8,587 Page 16
Notes to the financial statements (continued) 7. Staff costs The average number of persons employed by the company during the financial year, including the directors, was as follows: Number Number Administration 38 34 Direct 23 29 61 63 The aggregate payroll costs incurred during the financial year were: Wages and salaries 1,404,278 1,489,734 Social insurance costs 143,927 151,887 Other retirement benefit costs 300 500 1,548,505 1,642,121 8. Other interest receivable and similar income Other interest receivable and similar income 262 638 9. Interest payable and similar charges Bank loans and overdrafts 71,051 72,431 Other loans made to the company: Operating lease contracts - 380 71,051 72,811 Page 17
Notes to the financial statements (continued) 10. Tax on profit on ordinary activities Reconciliation of tax expense Profit on ordinary activities: Exempt from taxation 538,045 184,032 Non exempt from taxation 50,424 10,032 Profit on non-exempt ordinary activities multiplied by rate of tax 6,303 1,254 Effect of capital allowances and depreciation 4,823 4,372 Utilisation of tax losses (11,126) (5,626) Tax on profit on ordinary activities - - Deferred tax Deferred tax credit of 60,485 relating to losses available have not been provided as it is not clear what future tax profits will be in the foreseeable future Page 18
Notes to the financial statements (continued) 11. Tangible assets Freehold Fixtures, fittings property and equipment Motor vehicles Total Cost At 1st January 2016 3,840,631 1,442,625 167,881 5,451,137 Additions 55,311 21,147 14,000 90,458 Disposals - - (40,046) (40,046) At 31st December 2016 3,895,942 1,463,772 141,835 5,501,549 Depreciation At 1st January 2016 395,341 510,112 139,632 1,045,085 Charge for the financial year 100,008 83,639 13,418 197,065 Disposals - - (40,046) (40,046) At 31st December 2016 495,349 593,751 113,004 1,202,104 Carrying amount At 31st December 2016 3,400,593 870,021 28,831 4,299,445 Freehold Fixtures, fittings property and equipment Motor vehicles Total Cost At 1st January 2015 4,656,199 549,612 184,691 5,390,502 Additions 53,642 23,804-77,446 Disposals - - (16,811) (16,811) Transfers (869,211) 869,211 - - At 31st December 2015 3,840,630 1,442,627 167,880 5,451,137 Depreciation At 1st January 2015 365,963 381,240 134,395 881,598 Charge for the financial year 114,712 43,539 11,960 170,211 Disposals - - (6,724) (6,724) Transfers (85,335) 85,335 - - At 31st December 2015 395,340 510,114 139,631 1,045,085 Carrying amount At 31st December 2015 3,445,290 932,513 28,249 4,406,052 Page 19
Notes to the financial statements (continued) 12. Financial assets Listed investments Prize bonds Total Cost or valuation At 1st January 2016 514,567 498 515,065 Additions 38,899-38,899 Revaluations (7,874) - (7,874) At 31st December 2016 545,592 498 546,090 Provision for diminution in value At 1st January 2016 and 31st December 2016 - - - Carrying amount At 31st December 2016 545,592 498 546,090 Listed investments Prize bonds Total Cost or valuation At 1st January 2015 430,206 498 430,704 Additions 44,978-44,978 Revaluations 39,383-39,383 At 31st December 2015 514,567 498 515,065 Provision for diminution in value At 1st January 2015 and 31st December 2015 - - - Carrying amount At 31st December 2015 514,567 498 515,065 13. Stocks Finished goods and goods for resale 45,706 44,591 Page 20
Notes to the financial statements (continued) 14. Debtors Trade debtors 11,931 34,265 Other debtors - 325 Prepayments and accrued income 114,788 123,535 126,719 158,125 15. Cash and cash equivalents Cash at bank and in hand 1,266,413 663,784 Bank overdrafts (495) - 1,265,918 663,784 16. Creditors: amounts falling due within one year Bank loans and overdrafts 159,567 159,072 Trade creditors 149,018 135,999 Tax and social insurance: PAYE and social welfare 35,949 35,072 VAT 50,054 45,773 Accruals 133,977 124,482 Government grants 29,869 31,378 558,434 531,776 17. Creditors: amounts falling due after more than one year Bank loans and overdrafts 1,034,681 1,153,052 Bank of Ireland hold a First Legal Mortgage/Charge over all the property and land at Mount Venus Road, Rathfarnham, Dublin 16 for a loan that was provided to the DSPCA on 22nd February 2010 in respect of the construction of the veterinary clinic, pet boarding facility and dog park. The useful life of the loan was 189 months of which 108 months remained at 31st December 2016. The interest rate that applies with respect to the loan is 3% over the three month EURIBOR rate. Page 21
Notes to the financial statements (continued) 18. Details of indebtedness The following liabilities disclosed under creditors falling due after more than one year are due for repayment after more than five years from the balance sheet date: Indebtedness repayable by instalments: Bank loans 398,391 557,463 19. Government grants At the start of the financial year 31,378 33,679 Released to profit or loss (1,509) (2,301) At the end of the financial year 29,869 31,378 The amounts recognised in the financial statements for government grants are as follows: Recognised in creditors: Deferred government grants due within one year 29,869 31,378 Recognised in income: Government grants recognised directly in income 305,750 327,646 20. Employee benefits The amount recognised in profit or loss in relation to defined contribution plans was 300 (2015: 500). Page 22
Notes to the financial statements (continued) 21. Financial instruments The carrying amount for each category of financial instruments is as follows: Financial assets that are debt instruments measured at amortised cost Trade debtors 11,931 34,265 Other debtors - 325 Cash at bank and in hand 1,266,413 663,784 Stock 45,706 44,591 Prepayments and accrued income 114,788 123,535 1,438,838 866,500 Financial liabilities measured at amortised cost Bank and other loans 1,194,248 1,312,124 Trade creditors 149,018 135,999 Government grants 29,869 31,378 PAYE and VAT 86,003 80,845 Accruals 133,977 124,482 1,593,115 1,684,828 22. Reserves The profit and loss reserve is a revenue reserve arising from accumulated profits to date. 23. Capital commitments Capital commitments approved by the board at the balance sheet date amounted to Nil. 24. Contingent assets and liabilities At the balance sheet date there were no contingent liabilities or guarantees in respect of which material losses are expected. 25. Controlling party Dublin Society For Prevention of Cruelty to Animals (Inc.) is a company limited by guarantee as having no share capital. Each member has an equal interest in the company, with no member exercising control. Page 23
Notes to the financial statements (continued) 26. Transition to FRS 102 and prior period adjustments These are the first financial statements that comply with FRS 102. The company transitioned to FRS 102 on 1st January 2015. Reconciliation of equity No transitional adjustments were required. Reconciliation of profit or loss for the financial year At 31/12/15 Previously stated Effect of transition FRS 102 (restated) Turnover 2,874,977-2,874,977 Cost of sales (378,113) - (378,113) Gross profit 2,496,864-2,496,864 Administrative expenses (2,494,829) - (2,494,829) Other operating income 224,819-224,819 Operating profit 226,854-226,854 Gain on financial assets at fair value through profit or loss - 39,383 39,383 Other interest receivable and similar income 638-638 Interest payable and similar charges (72,811) - (72,811) Profit for the financial year 154,681 39,383 194,064 The company transitioned to FRS 102 during the financial year which resulted in transition adjustments due to adoption of different accounting treatments under those standards than were previously adopted under UK GAAP. The adoption of same also required the restatement of comparative figures and arose in the following area: Under UK GAAP gains arising on the revaluation of listed investments were credited to the revaluation reserve, with losses being charged to the profit and loss account. FRS 102 requires the recognition of both gains and losses on revaluation to be credited/( charged) to the profit and loss account, resulting in a transfer from the revaluation reserve in the current and comparative years. The effect of the restatement was to transfer an amount of 97,633 from the revaluation to profit and loss reserve brought forward and at 1/1/2015 in the amount of 58,250, the inclusion in the profit and loss account in 2015 of an amount of 39,383 previously included in the revaluation reserve and the consequent restatement of the revaluation and profit and loss reserve at 1/1/2016 by an amount of ( 7,874). Prior period adjustments The financial statements have also been adjusted for the effects of a prior year error where tax rebates in respect of charitable donations, which are claimed in arrears, were accounted for on receipt, rather than when the amounts were known and recovery could be determined with reasonable certainty. Comparative amounts have been restated to reflect the amounts attributable to earlier periods. The effect of the restatement was the inclusion in the profit and loss account and accrued income in 2015 of an amount of 54,478 and the consequent restatement of the profit and loss reserve at 1/1/2016 by an amount of 54,478. There was no impact on the financial statements prior to 2015. Page 24
Notes to the financial statements (continued) 27. Group structure D.S.P.C.A. Animal Shelter Limited is incorporated in Ireland and is a subsidiary of Dublin Society For the Prevention of Cruelty to Animals (Inc.) who hold 100% of the ordinary share capital. The nature of business consists of veterinary clinic, kennels, shop and related activities. The registered office is located at Mount Venus Road, Rathfarnham, Dublin 16. 28. Approval of financial statements The board of directors approved these financial statements for issue on 22nd May 2017. Page 25
The following pages do not form part of the statutory accounts.
Detailed profit and loss account Turnover Fundraising 84,224 109,590 Fundraising - mango rafffle 47,872 - Donations 92,625 84,692 Corporate donations 70,323 92,664 Subscriptions and members donations 578,141 502,774 Re-homing animals & shop sales 233,245 203,926 Shelter clinic income 601,850 873,836 Boarding sales 585,888 228,346 Mobile information unit merchandise 72,652 62,600 Microchipping - mobile clinics 25,705 11,788 Shelter shop income 213,626 175,381 Dog training 99,464 172,626 Dividends 22,530 25,625 Department of Agriculture 290,000 319,813 Dublin City Council 7,000 7,000 Dun Laoghaire/Rathdown County Council 1,250 833 South Dublin County Council 7,000 - Wexford County Council 500 - Leader grant 1,509 2,301 Commissions receivable - 1,182 Other income 775 - Royalties 114-3,036,293 2,874,977 Cost of sales Opening stock 44,591 67,533 Purchases (25,569) (2,068) Clinic purchases 207,670 227,025 Boarding purchases 12,609 18,403 Shelter shop purchases 137,420 111,811 376,721 422,704 Closing stock 45,706 44,591 331,015 378,113 Gross profit 2,705,278 2,496,864 Overheads Administrative expenses Wages and salaries 1,404,278 1,489,734 Employer's PRSI contributions 143,927 151,887 Staff pension costs - defined contribution Page 27 300 500
Detailed profit and loss account (continued) Staff training 1,600 975 Storage costs 4,878 4,878 Rates 6,244 4,934 Insurance 56,149 46,345 Light and heat 49,431 49,472 Cleaning 17,463 13,509 Repairs and maintenance 68,664 45,217 Field expenses 33,484 28,046 Printing, postage and stationery 35,420 23,657 Advertising 49,618 45,981 Fundraising costs 26,439 62,054 Telephone 25,828 26,200 Computer costs 79,204 66,557 Motor expenses 23,221 30,249 Travelling and entertainment 19,144 6,320 Legal and professional - (42,754) Consultancy fees 55,292 31,084 Auditors remuneration 11,535 8,587 Profit on exchange - (15,121) Loss on exchange 1,593 - Canteen 1,712 813 General expenses 46,484 69,244 General veterinary fees 105,630 99,717 Animal feed, cleaning & bedding 8,837 25,206 Mobile clinic costs 22,312 18,370 Microchip costs 21,170 13,431 Subscriptions 18,914 19,439 Depreciation of tangible assets 197,065 170,211 Gain/loss on disposal of tangible assets - 87 2,535,836 2,494,829 Other operating income Bequests 497,690 224,819 497,690 224,819 Operating profit 667,132 226,854 (Loss) / gain on financial assets at fair value through profit or loss (7,874) 39,383 Other interest receivable and similar income 262 638 Interest payable and similar charges (71,051) (72,811) Profit on ordinary activities before taxation 588,469 194,064 Page 28