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

Page
Report ofthe Trustees and Directors 1—7
Report ofthe Independent
Auditors
8-10
Statement
of
Financial Activities 11-12
Notes to the Statement
ofFinancialActivities
13-14
Company
Balance Sheet
Consolidated Balance Sheet 16
Notes to the Financial Statements 17-21

Chaffty Number: Chaffty Number: Chaffty Number: 1003108
Company Number: 02988109(Registered
in England
&Wales)
Pdinclpal Office and
Registered Office: New Media Bouse, Davidsan Road,
Lithfield WS14 9DZ
Auditors: Seagrave French Ll.P
1 Poplars Court
Lenton Lane
Nottingham
NG7 2RR
Bankers: The Co-operative
Bank Pic
118-120Colinore Row
Birmingham
833BN
Advlseri Broakes Stephens
Chartered
Accountants
New Media Bouse, Davidson Road,
Llchffield
Staffordshire
WS14 9DZ
Directors and Trustees
The directors ofthe charitable
company
(the charity) are its
trustees for the purpose of charity law. Throughout this
report any reference to trustees
applies equally ta directors
and vice versa.

and a Stateme nt
ofTotal Recog
nt
ofTotal Recog
nised
Gains and
Losses)
Unrestricted Designated Restricted Total Total
Furl dc Funds Funds 2020 2019
Notes E E E E E
Incoming Resources:
Incoming Resources from
Generated
Funds
Donations
from Subsidiary
29,576 29,576 27,504
Interest on Deposits and Investments 104,282 104,282 71,822
Incoming
ReSOurtea fram
Charitable
Activities
Social Housing
Rents
599,029 599,029 587,925
Grants and other interne 68,291 68,291 28,562
Total incoming
Resources
Resources Expended:
Charitable Activities
Provision of Services 1 371,179 32,741 143,391 547,311 585,811
Governance
Costs
2 47,647 47,647 49,203
Total Resources Expended
Net Incoming/Outgoing Resources
before Gain on Investments 382,352 (32,741) (143,391) 206,220 80,799
Net income
ex enditure
f r he ear 382,352 (32,741) (143,391) 206,220 80,799
Unrea (ised
(Loss)/Gain
on
Investments 4 (19,960) (19,960) 334,289
Net Incoming/Outgoing Resources
before Transfers 362,392 (32,741) (143,391) 186,260 415,08S
Transfers between
Funds
3 (362,040) 362,04D
Net Movement
in Funds
352 329,299 (143,391) 186,260 415,08S
Balances brought forward
at 1January
202D
1,226,522 3,008,6D5 299,73D 4,534,857 4,119,769
Balances carried forward
at 31December 2D20
Unrestricted Unrestricted Designated Restricted Total Total
Funds Funds Funds 2020 2019
Notes E f f f f
Incoming Resources:
Incoming Resources from
Generated
Funds
Interest on Deposits 104,282 104,282 71,822
Incoming Resources from
Char'Itable
Activities
Social Housing
Rents
599,029 599,029 587,925
Ground
Rents
19,74D 19,740 17,301
Sale ofHeadleases 14,73D 14,730 15,425
Grants and other Income 68,291 68,291 28,562
Sundry Income in subsidiary 1,141 1,141 825
Total Incoming Resources
Resources Expended:
Charitable
Activities
Provision of Services 1 371,179 32,741 143,391 547,311 585,811
Governance
Costs
2 47,647 47,647 49,203
Subsidiary
Expenditure
6,035 6,035 6,047
Total Resources Expended
Net Incoming/Outgoing
Resources
before Gain on Investments 382,352 (32,741) (143,391) 206,220 80,799
Net incom
x
nditure
forthe ear 382,352 (32,741) (143,391) 206,220 80,799
Unrealised
(Loss)/Gain
on
Investments 4 (19,960) (19,960) 334.289
Net incoming/Outgoing
Resources
before Transfers 362,392 (32,741) (143,391) 186,260 415,DBB
Transfers between
Funds
3 (362,04D) 362,040
Net Movamerit
iri Funda
352 329,299 (143,391) 186,260 415,088
Balances brought
forward
at 1January 202D 1,226,522 3,008,605 299,730 4,534,857 4,119,769
Balances carried forward
at 31December 2020

Unrestricted Designated Restricted Total Total
Funds
E
Fundsf Funds
f
2D20
f
2019
f
L PROVISION OF SERVICES
Management
and Maintenance
135,661 135,661 168,449
Major Repairs 32,741 32,741 43,094
Disability Adaptations 5,131
Insurance 11,649 11,649 11,704
Ground
Rent
713 713
Depreciation
ofHousing Properties
97,171 143,391 240,562 239,215
Donations 1,750 1,750 1,177
Investment
Fund Fees
28,549 28.549 27,420
Support to Youth Activities 12,733
Resource Centre 8,044 8,044 7,521
Events (130) I130) 52,44D
Grant expenditure 67,376 67,376
Downsizing
incentive
3,300 3,3DD
Consultancy 17,D96 17,096 16,927
2. GOVERNANCE COSTS
Professional
Fees
694 694 4,318
Financial Services 18,631 18,631 15,959
Administration
Services
22,822 22,822 23,176
Auditors'
Remuneration
4,764 4,764 5,014
Insure nce 616 616 616
Bank Charges 12D 120 120

Opening Closing
Balance Transactions Transfers Balance
f f f f
Unrestricted
Funds
Income and Expenditure Account 1226 522 362392 ~362 D40 1226 874
Designated
Funds
Major Repairs 2,275,9D6 (32,741) 342,DDO 2,585,165
Unreaiised
Gains
479,031 (19,960) 459,071
Cyclical Maintenance 145,DDO 3D,DDO 175,000
Disability Adaptations 1D,ODD 10,DOO 20,000
Comrnumty
Facility
98,668 98,668
3,008,605 (32,741) 362,040 3,337,904
Restricted
Funds
Capital Fund 286,691 (143,391) 143,300
Capital Grants 13,039 13,039
4, UNREALISED INVESTMENT MOVEMENT
2020 2D19
f f
Unrealised
mvestmant
loss/(gain)

2020 2019
Notes
FIXEDASSETS:
Tangible assets 537,802 772,978
CURRENT ASSETS:
Debtors 265,293 190,171
Investments 5 3,880.153 3,553,559
Cash at bank and in hand 155,037 76,471
4,300,483 3,820,201
CREDITORS: Amounts falling
due within one year 117,168 58,322
NET CURRENT ASSETS.' 4,183,315 3,761,879
TOTAL ASSETS LESSCURRENT
LIABILITIES:
RESERVES:
Restricted
Funds
156,339 299,730
Designated
Funds
Accumulated
Funds
3,337.904
1,226,874
3,00S,605
1226 522
~72

asat 31 December 2020
2020 2019
Notes
FIXEDASSETS:
Tangible assets 537,802 772,978
CLIRRENT ASSETS:
Debtors 214,733 179,434
Investments 3,880,153 3,553,559
Cash at bank and in hand 207,150 88,693
4,302,036 3,821,686
CREDITORS: Amounts falling
due within one year 118,721 59,807
NET CURRENT ASSETS: 4,183,315 3,761,879
TOTAL ASSETS LESSCURRENT
LIABILITIES:
RESERVES:
Restricted
Funds
156,339 299,730
Designated
Funds
Accumulated
Funds
3,337,904
1,226,&74
3008 605
1.226,522
472

3. TANGIBLE FIXEDASSE TS
Land fk
~ildi
COST:
At 1January
2020
5,981.106
Additions 5.386
At 31December 2020 5,986,492
DEPRECIATIOIs:
At 1January 2020 5,208,128
Charge for year 240,562
At 31December 2020 5,448,690
NET BOOKVALVE:
At 31December 2020 537,802
At 31December 2019 772,978
4. DEBTORSr AMOUNTS FALLING
DUE WITHIN ONE YEAR
2020 2019
E E
Rents due from Bromford Housing Group 144,460 140,809
Rent in arrears 17,605 15,026
Other debtors 17,648
Ground rents 12,495 9,480
P repayments
and accrued
income ~22 2 14119
5 CURRENTASSET INVESTMENTS
2020 2019
E E
72 Ordinary Shares in Lloyds Bank pic 49 49
Managed
Investment
Fund 3,234,071 3,179,031
Birmingham
City Counril
Consolidated Loan Fund 646 033 374479

202D 2D19
6
Accrued Expenses 118,721 59,807
7. OPERATING LEASE COMMITMENTS
The following operating lease payments are committed to be paid within one year;
2020 2019
E E
Expiring:
Within one year 4,740 4,740
8. RESTRICTED FUNDS
202D 2D19
E f
Capital Fund 143,30D 286.691
Capital Grants 13,00D 13,000
Community Watch 39 39

DESIGNATED FUNDS
2020 2019
E
Major Repairs Sinking Fund 2,585,165 2,275,906
Unrealised
Gains Smkmg Fund
459,071 479,031
Cyclical Maintenance
Sinking Fund
175,000 145,000
Disability
Adaptation
Sinking Fund
20,DDD 10,00D
Community
Facility Fund
98668 ~98668

Tangible Net
Fixed Current
Assets Assets Total
E 6 f
Restricted Funds 143,300 13,039 156.339
Unrestricted Funds 394,502 832,372 1,226,874
Designated Funds 3,337,904 3,337,904